United States Cellular Corporation
NYSE:USM
63.71 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 922 | 927 | 950 | 1,000 | 963 | 957 | 986 | 1,048 | 1,083 | 1,027 | 1,010 | 1,068 | 1,016 | 1,014 | 1,023 | 1,073 | 1,027 | 973 | 963 | 1,052 | 1,031 | 973 | 966 | 1,051 | 1,001 | 974 | 942 | 1,029 | 963 | 963 | 936 | 991 | 1,010 | 980 | 958 | 987.035 | 1,068.906 | 975.667 | 965.245 | 1,008.744 | 1,000.419 | 957.773 | 925.811 | 902.724 | 939.236 | 995.13 | 1,081.746 | 1,115.206 | 1,140.357 | 1,104.4 | 1,092.121 | 1,099.633 | 1,110.439 | 1,076.182 | 1,057.092 | 1,063.15 | 1,060.781 | 1,029.893 | 1,024.037 | 1,060.997 | 1,058.3 | 1,042.55 | 1,052.764 | 1,052.862 | 1,091.875 | 1,060.592 | 1,037.856 | 1,024.11 | 1,015.834 | 971.646 | 934.674 | 902.119 | 888.523 | 845.704 | 837.236 | 787.345 | 795.506 | 741.922 | 708.435 | 719.531 | 748.213 | 712.225 | 657.65 | 689.716 | 657.343 | 639.81 | 595.914 | 580.777 | 597.571 | 527.71 | 478.42 | 478.748 | 501.024 | 475.289 | 439.769 | 544.697 | 414.199 | 397.657 | 360.087 | 357.1 | 373.2 | 361 | 326 | 313.3 | 313.9 | 290.1 | 245.2 | 242.9 | 232 | 217.6 | 184.6 | 197.5 | 187.6 | 174.7 | 148 | 137 | 138.6 | 117.1 | 99.7 | 95.6 | 89.9 | 80.7 | 66.2 | 72.1 | 69.2 | 58.3 | 47.8 | 48.1 | 44.6 | 40.7 | 30.8 | 30.2 | 27.5 | 24.2 | 17.8 | 18.2 | 16.6 | 15.2 | 13.1 | 12.8 | 11 | 9.4 | 7.1 | 4.6 | 4.5 | 4.5 | 4.5 | 2.6 | 2.6 | 2.6 | 2.5 | 1.8 | 1.8 | 1.7 | 1.7 |
Kosten van de omzet
| 383 | 577 | 585 | 463 | 413 | 418 | 435 | 511 | 551 | 467 | 442 | 528 | 457 | 462 | 460 | 521 | 460 | 415 | 397 | 493 | 465 | 417 | 409 | 508 | 458 | 427 | 398 | 505 | 446 | 449 | 403 | 470 | 476 | 455 | 440 | 462.689 | 486.238 | 449.947 | 428.978 | 544.778 | 507.612 | 459.109 | 451.081 | 524.285 | 370.823 | 409.337 | 457.99 | 530.351 | 497.274 | 434.927 | 420.2 | 467.958 | 435.343 | 396.415 | 411.963 | 446.874 | 407.312 | 375.507 | 368.182 | 408.233 | 394.812 | 350.861 | 385.704 | 415.507 | 378.057 | 368.846 | 365.053 | 357.772 | 350.141 | 327.424 | 321.963 | 322.117 | 305.864 | 283.971 | 298.171 | 294.606 | 289.925 | 264.715 | 266.959 | 256.756 | 280.785 | 255.069 | 257.411 | 317.078 | 207.107 | 204.394 | 202.73 | 197.057 | 187.962 | 154.726 | 138.288 | 130.809 | 150.881 | 134.056 | 129.396 | 238.794 | 89.089 | 80.497 | 81.781 | 87 | 73.1 | 89.3 | 84.4 | 80.1 | 76.9 | 72.9 | 58 | 70.9 | 60.5 | 56.3 | 49.7 | 63.5 | 45.4 | 44.7 | 39.1 | 34.5 | 36.3 | 30 | 24.6 | 26.6 | 20.9 | 21.1 | 17.5 | 27.9 | 27.8 | 21.1 | 17 | 16.1 | 15.2 | 15.3 | 12.2 | 13.4 | 13.1 | 11 | 7.8 | 9.1 | 8.4 | 6.8 | 5.6 | 6.7 | 7.2 | 6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 539 | 350 | 365 | 537 | 550 | 539 | 551 | 537 | 532 | 560 | 568 | 540 | 559 | 552 | 563 | 552 | 567 | 558 | 566 | 559 | 566 | 556 | 557 | 543 | 543 | 547 | 544 | 524 | 517 | 514 | 533 | 521 | 534 | 525 | 518 | 524.346 | 582.668 | 525.72 | 536.267 | 463.966 | 492.807 | 498.664 | 474.73 | 378.439 | 568.413 | 585.793 | 623.756 | 584.855 | 643.083 | 669.473 | 671.921 | 631.675 | 675.096 | 679.767 | 645.129 | 616.276 | 653.469 | 654.386 | 655.855 | 652.764 | 663.488 | 691.689 | 667.06 | 637.355 | 713.818 | 691.746 | 672.803 | 666.338 | 665.693 | 644.222 | 612.711 | 580.002 | 582.659 | 561.733 | 539.065 | 492.739 | 505.581 | 477.207 | 441.476 | 462.775 | 467.428 | 457.156 | 400.239 | 372.638 | 450.236 | 435.416 | 393.184 | 383.72 | 409.609 | 372.984 | 340.132 | 347.939 | 350.143 | 341.233 | 310.373 | 305.903 | 325.11 | 317.16 | 278.306 | 270.1 | 300.1 | 271.7 | 241.6 | 233.2 | 237 | 217.2 | 187.2 | 172 | 171.5 | 161.3 | 134.9 | 134 | 142.2 | 130 | 108.9 | 102.5 | 102.3 | 87.1 | 75.1 | 69 | 69 | 59.6 | 48.7 | 44.2 | 41.4 | 37.2 | 30.8 | 32 | 29.4 | 25.4 | 18.6 | 16.8 | 14.4 | 13.2 | 10 | 9.1 | 8.2 | 8.4 | 7.5 | 6.1 | 3.8 | 3.2 | 7.1 | 4.6 | 4.5 | 4.5 | 4.5 | 2.6 | 2.6 | 2.6 | 2.5 | 1.8 | 1.8 | 1.7 | 1.7 |
Brutowinstmarge
| 0.585 | 0.378 | 0.384 | 0.537 | 0.571 | 0.563 | 0.559 | 0.512 | 0.491 | 0.545 | 0.562 | 0.506 | 0.55 | 0.544 | 0.55 | 0.514 | 0.552 | 0.573 | 0.588 | 0.531 | 0.549 | 0.571 | 0.577 | 0.517 | 0.542 | 0.562 | 0.577 | 0.509 | 0.537 | 0.534 | 0.569 | 0.526 | 0.529 | 0.536 | 0.541 | 0.531 | 0.545 | 0.539 | 0.556 | 0.46 | 0.493 | 0.521 | 0.513 | 0.419 | 0.605 | 0.589 | 0.577 | 0.524 | 0.564 | 0.606 | 0.615 | 0.574 | 0.608 | 0.632 | 0.61 | 0.58 | 0.616 | 0.635 | 0.64 | 0.615 | 0.627 | 0.663 | 0.634 | 0.605 | 0.654 | 0.652 | 0.648 | 0.651 | 0.655 | 0.663 | 0.656 | 0.643 | 0.656 | 0.664 | 0.644 | 0.626 | 0.636 | 0.643 | 0.623 | 0.643 | 0.625 | 0.642 | 0.609 | 0.54 | 0.685 | 0.681 | 0.66 | 0.661 | 0.685 | 0.707 | 0.711 | 0.727 | 0.699 | 0.718 | 0.706 | 0.562 | 0.785 | 0.798 | 0.773 | 0.756 | 0.804 | 0.753 | 0.741 | 0.744 | 0.755 | 0.749 | 0.763 | 0.708 | 0.739 | 0.741 | 0.731 | 0.678 | 0.758 | 0.744 | 0.736 | 0.748 | 0.738 | 0.744 | 0.753 | 0.722 | 0.768 | 0.739 | 0.736 | 0.613 | 0.598 | 0.638 | 0.644 | 0.665 | 0.659 | 0.624 | 0.604 | 0.556 | 0.524 | 0.545 | 0.562 | 0.5 | 0.494 | 0.553 | 0.573 | 0.477 | 0.345 | 0.34 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 323 | 335 | 379 | 358 | 344 | 326 | 374 | 346 | 342 | 326 | 371 | 350 | 351 | 339 | 391 | 370 | 357 | 361 | 387.206 | 374.585 | 362.971 | 368.968 | 394.553 | 397.545 | 404.252 | 395.564 | 442.72 | 410.468 | 404.127 | 420.08 | 449.11 | 438.526 | 435.053 | 442.244 | 469.515 | 441.512 | 426.172 | 442.004 | 474.904 | 446.938 | 445.177 | 428.661 | 471.403 | 454.839 | 410.07 | 412.448 | 429.506 | 441.543 | 422.367 | 407.634 | 413.836 | 414.978 | 371.894 | 354.931 | 370.696 | 358.392 | 342.162 | 325.618 | 337.558 | 312.777 | 283.676 | 277.989 | 296.864 | 298.011 | 269.619 | 258.206 | 211.616 | 252.483 | 274.186 | 266.37 | 247.027 | 242.038 | 196.526 | 188.534 | 196.488 | 180.18 | 174.599 | 180.551 | 196.363 | 163.88 | 157.08 | 151.145 | 170.5 | 147.5 | 142.7 | 137.8 | 142.9 | 122.8 | 116.8 | 109 | 115.6 | 94 | 88.2 | 81.8 | 93.4 | 81.5 | 73.3 | 72 | 71.3 | 60.7 | 55.2 | 47.5 | 49 | 41.1 | 38.5 | 34.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 245 | 0 | 0 | 0 | 231 | 0 | 0 | 0 | 204.9 | 0 | 0 | 0 | 199.9 | 0 | 0 | 0 | 227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.589 | 98.548 | 108.921 | 0 | 100.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 324 | 301 | 309 | 348 | 333 | 341 | 345 | 374 | 369 | 339 | 325 | 359 | 346 | 334 | 305 | 374 | 335 | 323 | 335 | 378 | 358 | 344 | 326 | 373 | 346 | 342 | 326 | 372 | 350 | 351 | 339 | 391 | 370 | 357 | 361 | 387.206 | 374.585 | 362.971 | 368.968 | 394.553 | 397.545 | 404.252 | 395.564 | 442.72 | 410.468 | 404.127 | 420.08 | 449.11 | 438.526 | 435.053 | 442.244 | 469.515 | 441.512 | 426.172 | 442.004 | 474.904 | 446.938 | 445.177 | 428.661 | 471.403 | 454.839 | 410.07 | 412.448 | 429.506 | 441.543 | 422.367 | 407.634 | 413.836 | 414.978 | 371.894 | 354.931 | 370.696 | 358.392 | 342.162 | 325.618 | 337.558 | 312.777 | 283.676 | 277.989 | 296.864 | 298.011 | 269.619 | 258.206 | 211.616 | 252.483 | 274.186 | 266.37 | 247.027 | 242.038 | 196.526 | 188.534 | 196.488 | 180.18 | 174.599 | 180.551 | 196.363 | 163.88 | 157.08 | 151.145 | 170.5 | 147.5 | 142.7 | 137.8 | 142.9 | 122.8 | 116.8 | 109 | 115.6 | 94 | 88.2 | 81.8 | 93.4 | 81.5 | 73.3 | 72 | 71.3 | 60.7 | 55.2 | 47.5 | 49 | 41.1 | 38.5 | 34.8 | 37 | 30.2 | 26.2 | 24.4 | 26.2 | 21.3 | 18.9 | 15 | 16.7 | 13.1 | 11.4 | 9.3 | 8.6 | 7 | 7.4 | 6.8 | 7.4 | 5.7 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 305 | 358 | 352 | 350 | 345 | 354 | 170 | 179 | 177 | 373 | 171 | 168 | 160 | 180 | 170 | 167 | 161 | 178 | 1 | 178 | 181 | 177 | 169 | 162 | 160 | 159 | -1 | 155 | 153 | 155 | -1 | 156 | 155 | -1 | 1 | 0.192 | 0.078 | 0.091 | 0.105 | -0.121 | 0.095 | 0.1 | 0.086 | 0.135 | 0.047 | 0.321 | -0.215 | 169.242 | 145.151 | 150.257 | 144.475 | 141.976 | 141.664 | 151.205 | 146.082 | 136.242 | 146.698 | 145.705 | 148.409 | 154.335 | 150.957 | 140.7 | 139.842 | 150.311 | 152.318 | 151.477 | 146.203 | 189.237 | 149.776 | 148.856 | 149.257 | 145.661 | 146.94 | 140.018 | 141.726 | 83.552 | 126.583 | 126.467 | 127.25 | 124.31 | 127.408 | 121.667 | 113.751 | 139.684 | 100.722 | 106.771 | 133.003 | 99.117 | 102.876 | 76.409 | 72.752 | 79.025 | 77.286 | 73.008 | 71.339 | 67.863 | 66.702 | 65.125 | 66.008 | 64.2 | 57.4 | 56.5 | 51.9 | 60.1 | 52 | 50.4 | 45.3 | 37.8 | 33 | 31.4 | 30.2 | 28.7 | 27.8 | 26.9 | 25.4 | 25.4 | 23.9 | 21.3 | 19.9 | 18.6 | 17.1 | 15.8 | 15 | 13.1 | 10.9 | 10.4 | 9.7 | 8.6 | 7.2 | 7.2 | 6.3 | 7.5 | 4.3 | 4.9 | 4.6 | 3.9 | 2.9 | 2.8 | 2.8 | 3.6 | 1.8 | 1.7 | 0 | -26.6 | 0 | 0 | 0 | -16.1 | 0 | 0 | 0 | -12.4 | 0 | 0 | 0 |
Bedrijfskosten
| 629 | 301 | 309 | 514 | 492 | 502 | 515 | 553 | 546 | 511 | 496 | 528 | 506 | 514 | 475 | 542 | 496 | 501 | 512 | 556 | 539 | 521 | 495 | 535 | 506 | 501 | 485 | 527 | 503 | 506 | 492 | 547 | 525 | 511 | 514 | 543.626 | 526.954 | 513.552 | 516.053 | 535.508 | 546.497 | 552.589 | 563.317 | 653.091 | 611.453 | 606.707 | 609.925 | 618.352 | 583.677 | 585.31 | 586.719 | 611.491 | 583.176 | 577.377 | 588.086 | 611.146 | 593.636 | 590.882 | 577.07 | 625.738 | 605.796 | 550.77 | 552.29 | 579.817 | 593.861 | 573.844 | 553.837 | 603.073 | 564.754 | 520.75 | 504.188 | 516.357 | 505.332 | 482.18 | 467.344 | 421.11 | 439.36 | 410.143 | 405.239 | 421.174 | 425.419 | 391.286 | 371.957 | 351.3 | 353.205 | 380.957 | 399.373 | 346.144 | 344.914 | 272.935 | 261.286 | 275.513 | 257.466 | 247.607 | 251.89 | 264.226 | 230.582 | 222.205 | 217.153 | 234.7 | 204.9 | 199.2 | 189.7 | 203 | 174.8 | 167.2 | 154.3 | 153.4 | 127 | 119.6 | 112 | 122.1 | 109.3 | 100.2 | 97.4 | 96.7 | 84.6 | 76.5 | 67.4 | 67.6 | 58.2 | 54.3 | 49.8 | 50.1 | 41.1 | 36.6 | 34.1 | 34.8 | 28.5 | 26.1 | 21.3 | 24.2 | 17.4 | 16.3 | 13.9 | 12.5 | 9.9 | 10.2 | 9.6 | 11 | 7.5 | 7.3 | 0 | -26.6 | 0 | 0 | 0 | -16.1 | 0 | 0 | 0 | -12.4 | 0 | 0 | 0 |
Bedrijfsresultaat
| -90 | 49 | 56 | 22 | 57 | 34 | 82 | 23 | 28 | 40 | 118 | 5 | 45 | 36 | 84 | 4 | 65 | 53 | 50 | -3 | 20 | 30 | 64 | 3 | 34 | 56 | 65 | -4 | -360 | 5 | 54 | -29 | 9 | 18 | -1 | -23.595 | 77.725 | 8.499 | 250.313 | -49.554 | -51.354 | -50.307 | 7.825 | -30.486 | -43.207 | 219.092 | 1.466 | -60.788 | 48.079 | 84.163 | 85.202 | 16.316 | 101.62 | 102.39 | 57.043 | -5.587 | 59.833 | 63.504 | 78.785 | 13.026 | 57.692 | 140.919 | 114.77 | -329.115 | 119.957 | 117.902 | 118.966 | 63.265 | 100.939 | 123.472 | 108.523 | 63.645 | 77.327 | 79.553 | 71.721 | 71.629 | 66.221 | 67.064 | 36.237 | 41.601 | 42.009 | 65.87 | 28.282 | 21.338 | 97.031 | 54.459 | -6.189 | 37.576 | 64.695 | 100.049 | 78.846 | 72.426 | 92.677 | 93.626 | 58.483 | 41.677 | 94.528 | 94.955 | 61.153 | 35.4 | 95.2 | 72.5 | 51.9 | 30.2 | 62.2 | 50 | 32.9 | 18.6 | 44.5 | 41.7 | 22.9 | 11.9 | 32.9 | 29.8 | 11.5 | 5.8 | 17.7 | 10.6 | 7.7 | 1.4 | 10.8 | 5.3 | -1.1 | -5.9 | 0.3 | 0.6 | -3.3 | -2.8 | 0.9 | -0.7 | -2.7 | -7.4 | -3 | -3.1 | -3.9 | -3.4 | -1.7 | -1.8 | -2.1 | -4.9 | -3.7 | -4.1 | 7.1 | -22 | 4.5 | 4.5 | 4.5 | -13.5 | 2.6 | 2.6 | 2.5 | -10.6 | 1.8 | 1.7 | 1.7 |
Bedrijfsresultaat ratio
| -0.098 | 0.053 | 0.059 | 0.022 | 0.059 | 0.036 | 0.083 | 0.022 | 0.026 | 0.039 | 0.117 | 0.005 | 0.044 | 0.036 | 0.082 | 0.004 | 0.063 | 0.054 | 0.052 | -0.003 | 0.019 | 0.031 | 0.066 | 0.003 | 0.034 | 0.057 | 0.069 | -0.004 | -0.374 | 0.005 | 0.058 | -0.029 | 0.009 | 0.018 | -0.001 | -0.024 | 0.073 | 0.009 | 0.259 | -0.049 | -0.051 | -0.053 | 0.008 | -0.034 | -0.046 | 0.22 | 0.001 | -0.055 | 0.042 | 0.076 | 0.078 | 0.015 | 0.092 | 0.095 | 0.054 | -0.005 | 0.056 | 0.062 | 0.077 | 0.012 | 0.055 | 0.135 | 0.109 | -0.313 | 0.11 | 0.111 | 0.115 | 0.062 | 0.099 | 0.127 | 0.116 | 0.071 | 0.087 | 0.094 | 0.086 | 0.091 | 0.083 | 0.09 | 0.051 | 0.058 | 0.056 | 0.092 | 0.043 | 0.031 | 0.148 | 0.085 | -0.01 | 0.065 | 0.108 | 0.19 | 0.165 | 0.151 | 0.185 | 0.197 | 0.133 | 0.077 | 0.228 | 0.239 | 0.17 | 0.099 | 0.255 | 0.201 | 0.159 | 0.096 | 0.198 | 0.172 | 0.134 | 0.077 | 0.192 | 0.192 | 0.124 | 0.06 | 0.175 | 0.171 | 0.078 | 0.042 | 0.128 | 0.091 | 0.077 | 0.015 | 0.12 | 0.066 | -0.017 | -0.082 | 0.004 | 0.01 | -0.069 | -0.058 | 0.02 | -0.017 | -0.088 | -0.245 | -0.109 | -0.128 | -0.219 | -0.187 | -0.102 | -0.118 | -0.16 | -0.383 | -0.336 | -0.436 | 1 | -4.783 | 1 | 1 | 1 | -5.192 | 1 | 1 | 1 | -5.889 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -2 | -4 | -4 | -10 | -7 | -10 | -57 | -9 | 0 | 0 | 13 | 12 | 4 | -11 | 5 | 7 | 24 | 20 | 26 | 18 | 19 | 16 | 21 | 14 | 17 | 14 | 12 | 9 | 9 | 7 | 7 | 4 | 24 | 22 | 21 | 17 | 27.93 | 24.49 | 22.178 | 14.922 | 26.124 | 20.457 | 23.183 | 21.74 | 27.173 | 45.265 | -33.798 | -34.532 | 16.45 | 9.682 | 9.448 | 2.866 | 11.179 | 11.568 | 4.724 | 11.372 | 8.496 | 10.649 | 9.364 | 6.161 | 6.093 | 6.156 | 7.062 | 10.46 | 20.753 | 4.062 | 3.143 | 10.495 | 3.77 | 115.599 | 9.766 | 35.067 | -21.4 | 5.834 | -2.935 | -3.518 | -21.145 | -3.107 | -4.032 | 29.26 | 3.105 | -4.791 | -7.389 | -4.187 | -4.765 | -3.098 | -11.437 | -26.577 | -36.262 | -243.424 | 0.394 | -6.659 | 3.4 | 5.387 | 5.001 | 7.782 | 82.035 | 5.68 | 20.109 | 0.3 | 6 | 257.8 | -3.1 | 24.6 | -0.1 | 7.1 | 181.4 | 24.3 | 18.4 | 15.5 | 9.5 | 5.8 | 16.4 | 91.2 | 41.9 | 9 | 45.5 | 16.8 | 19.1 | 1.2 | 2.2 | 1.2 | 0.3 | -4.1 | -0.3 | -4.4 | -5.6 | 10.6 | -6.6 | -2.4 | 11.8 | 3.4 | 2.7 | 2.1 | 2.7 | -1 | 0.9 | 1.8 | -1.2 | -0.6 | 1.1 | -1.2 | -7.1 | 0 | -4.5 | -4.5 | -4.5 | 0 | -2.6 | -2.6 | -2.5 | 0 | -1.8 | -1.7 | -1.7 |
Inkomen voor belasting
| -92 | 32 | 52 | 12 | 50 | 24 | 25 | -37 | -15 | 40 | 84 | 17 | 49 | 25 | 89 | 12 | 89 | 73 | 76 | 15 | 39 | 46 | 85 | 17 | 51 | 70 | 77 | 6 | -351 | 12 | 61 | -11 | 33 | 40 | 20 | -7.506 | 105.655 | 32.989 | 272.491 | -34.632 | -25.23 | -29.85 | 31.008 | -8.746 | -16.034 | 264.357 | 18.079 | -47.971 | 64.529 | 93.845 | 94.65 | 19.182 | 112.799 | 113.958 | 63.472 | 5.785 | 68.329 | 74.153 | 88.149 | 19.187 | 63.785 | 147.075 | 121.832 | -318.655 | 140.71 | 121.964 | 122.109 | 73.76 | 108.67 | 241.708 | 122.363 | 98.712 | 55.927 | 88.17 | 68.786 | 68.111 | 62.536 | 66.22 | 32.205 | 70.861 | 34.906 | 63.86 | 23.005 | 17.151 | 89.103 | 53.02 | -12.504 | 10.999 | 28.433 | -144.598 | 79.24 | 65.767 | 99.883 | 99.013 | 63.484 | 49.459 | 176.564 | 99.625 | 80.758 | 35.7 | 101.2 | 330.3 | 48.8 | 54.8 | 62.1 | 57.1 | 214.3 | 42.9 | 62.9 | 57.2 | 32.4 | 17.7 | 49.3 | 121 | 53.4 | 14.8 | 63.2 | 27.4 | 26.8 | 2.6 | 13 | 6.5 | -0.8 | -10 | 10.5 | -3.8 | -8.9 | 7.8 | -5.7 | -3.1 | 9.1 | -4 | -0.3 | -1 | -1.2 | -4.4 | -0.8 | 0 | -3.3 | -5.5 | -2.6 | -5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| -0.1 | 0.035 | 0.055 | 0.012 | 0.052 | 0.025 | 0.025 | -0.035 | -0.014 | 0.039 | 0.083 | 0.016 | 0.048 | 0.025 | 0.087 | 0.011 | 0.087 | 0.075 | 0.079 | 0.014 | 0.038 | 0.047 | 0.088 | 0.016 | 0.051 | 0.072 | 0.082 | 0.006 | -0.364 | 0.012 | 0.065 | -0.011 | 0.033 | 0.041 | 0.021 | -0.008 | 0.099 | 0.034 | 0.282 | -0.034 | -0.025 | -0.031 | 0.033 | -0.01 | -0.017 | 0.266 | 0.017 | -0.043 | 0.057 | 0.085 | 0.087 | 0.017 | 0.102 | 0.106 | 0.06 | 0.005 | 0.064 | 0.072 | 0.086 | 0.018 | 0.06 | 0.141 | 0.116 | -0.303 | 0.129 | 0.115 | 0.118 | 0.072 | 0.107 | 0.249 | 0.131 | 0.109 | 0.063 | 0.104 | 0.082 | 0.087 | 0.079 | 0.089 | 0.045 | 0.098 | 0.047 | 0.09 | 0.035 | 0.025 | 0.136 | 0.083 | -0.021 | 0.019 | 0.048 | -0.274 | 0.166 | 0.137 | 0.199 | 0.208 | 0.144 | 0.091 | 0.426 | 0.251 | 0.224 | 0.1 | 0.271 | 0.915 | 0.15 | 0.175 | 0.198 | 0.197 | 0.874 | 0.177 | 0.271 | 0.263 | 0.176 | 0.09 | 0.263 | 0.693 | 0.361 | 0.108 | 0.456 | 0.234 | 0.269 | 0.027 | 0.145 | 0.081 | -0.012 | -0.139 | 0.152 | -0.065 | -0.186 | 0.162 | -0.128 | -0.076 | 0.295 | -0.132 | -0.011 | -0.041 | -0.067 | -0.242 | -0.048 | 0 | -0.252 | -0.43 | -0.236 | -0.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -14 | 14 | 28 | -3 | 27 | 19 | 11 | -9 | -3 | 18 | 32 | -11 | 14 | -10 | 27 | 5 | 4 | 4 | 4 | -3 | 15 | 14 | 27 | -4 | 14 | 18 | 22 | -267 | -53 | 62 | 33 | -6 | 15 | 13 | 11 | -4.88 | 40.634 | 13.079 | 107.501 | -12.528 | -1.459 | -10.399 | 12.604 | -8.484 | -6.433 | 120.682 | 7.369 | -18.647 | 22.389 | 34.597 | 25.638 | 11.307 | 43.292 | 34.077 | 24.092 | -7.285 | 25.051 | 28.181 | 34.198 | 2.582 | 22.541 | 57.748 | 31.232 | -129.007 | 45.506 | 44.016 | 47.54 | 40.169 | 41.154 | 91.5 | 43.888 | 42.701 | 15.51 | 34.301 | 27.649 | 22.959 | 24.471 | 26.021 | 12.803 | 27.307 | 11.646 | 23.095 | 11.661 | -1.719 | 47.364 | 22.247 | -1.118 | -3.662 | 16.269 | -55.496 | 35.348 | 39.939 | 42.95 | 37.238 | 27.188 | 14.067 | 81.443 | 42.839 | 33.619 | 14.7 | 44.1 | 135.4 | 21 | 35.8 | 26.7 | 24.3 | 84.5 | 17.8 | 26.7 | 25.5 | 13.9 | 6.4 | 23.2 | 57.9 | 24 | -4.9 | 30.9 | 3.3 | 3.2 | 1.4 | 2.2 | 0.3 | 1 | 1.2 | 0.8 | 0.4 | 0.3 | -0.1 | 0.3 | 0.9 | 0.8 | 1 | 2.6 | 2.1 | 1.5 | 1 | 2.5 | 1 | 0.1 | 0.6 | 0.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| -79 | 17 | 18 | 14 | 23 | 5 | 13 | -28 | -12 | 21 | 49 | 27 | 34 | 35 | 60 | 5 | 85 | 68 | 71 | 18 | 23 | 31 | 54 | 21 | 36 | 49 | 45 | 273 | -299 | 12 | 26 | -5 | 17 | 27 | 9 | -1.663 | 63.594 | 19.352 | 160.064 | -21.34 | -22.165 | -18.789 | 19.482 | 1.592 | -9.859 | 143.391 | 4.914 | -39.622 | 35.451 | 52.685 | 62.492 | 2.801 | 62.14 | 73.888 | 34.111 | 6.844 | 37.358 | 40.753 | 48.232 | 12.42 | 35.638 | 83.358 | 84.592 | -200.118 | 89.949 | 72.602 | 70.557 | 29.207 | 63.555 | 147.571 | 74.401 | 54.105 | 35.875 | 51.086 | 37.492 | 42.486 | 34.62 | 37.936 | 16.898 | 40.496 | 21.309 | 37.984 | 9.232 | 4.564 | 41.739 | 29.114 | -14.643 | 18.758 | 12.164 | -89.102 | 43.892 | 32.992 | 53.127 | 57.369 | 30.388 | 23.334 | 71.754 | 50.68 | 47.139 | 21 | 57.1 | 194.9 | 27.8 | 19 | 35.4 | 32.8 | 129.8 | 25.1 | 36.2 | 31.7 | 18.5 | 11.3 | 26.1 | 63.1 | 29.4 | 19.7 | 32.3 | 24.1 | 23.6 | 1.2 | 10.8 | 6.2 | -1.8 | -11.2 | -0.8 | -4.2 | -9.2 | 7.9 | -6 | -4 | 8.3 | -8.4 | -4.4 | -6.2 | -5.4 | -4.4 | -4.2 | -2.7 | -3.4 | -5.5 | -4.2 | -5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| -0.086 | 0.018 | 0.019 | 0.014 | 0.024 | 0.005 | 0.013 | -0.027 | -0.011 | 0.02 | 0.049 | 0.025 | 0.033 | 0.035 | 0.059 | 0.005 | 0.083 | 0.07 | 0.074 | 0.017 | 0.022 | 0.032 | 0.056 | 0.02 | 0.036 | 0.05 | 0.048 | 0.265 | -0.31 | 0.012 | 0.028 | -0.005 | 0.017 | 0.028 | 0.009 | -0.002 | 0.059 | 0.02 | 0.166 | -0.021 | -0.022 | -0.02 | 0.021 | 0.002 | -0.01 | 0.144 | 0.005 | -0.036 | 0.031 | 0.048 | 0.057 | 0.003 | 0.056 | 0.069 | 0.032 | 0.006 | 0.035 | 0.04 | 0.047 | 0.012 | 0.034 | 0.08 | 0.08 | -0.19 | 0.082 | 0.068 | 0.068 | 0.029 | 0.063 | 0.152 | 0.08 | 0.06 | 0.04 | 0.06 | 0.045 | 0.054 | 0.044 | 0.051 | 0.024 | 0.056 | 0.028 | 0.053 | 0.014 | 0.007 | 0.063 | 0.046 | -0.025 | 0.032 | 0.02 | -0.169 | 0.092 | 0.069 | 0.106 | 0.121 | 0.069 | 0.043 | 0.173 | 0.127 | 0.131 | 0.059 | 0.153 | 0.54 | 0.085 | 0.061 | 0.113 | 0.113 | 0.529 | 0.103 | 0.156 | 0.146 | 0.1 | 0.057 | 0.139 | 0.361 | 0.199 | 0.144 | 0.233 | 0.206 | 0.237 | 0.013 | 0.12 | 0.077 | -0.027 | -0.155 | -0.012 | -0.072 | -0.192 | 0.164 | -0.135 | -0.098 | 0.269 | -0.278 | -0.16 | -0.256 | -0.303 | -0.242 | -0.253 | -0.178 | -0.26 | -0.43 | -0.382 | -0.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| -0.92 | 0.2 | 0.21 | 0.16 | 0.27 | 0.059 | 0.15 | -0.33 | -0.14 | 0.25 | 0.57 | 0.31 | 0.39 | 0.4 | 0.7 | 0.06 | 0.98 | 0.79 | 0.82 | 0.21 | 0.27 | 0.36 | 0.63 | 0.24 | 0.42 | 0.57 | 0.52 | 3.21 | -3.52 | 0.14 | 0.31 | -0.059 | 0.2 | 0.32 | 0.1 | -0.02 | 0.75 | 0.23 | 1.9 | -0.26 | -0.26 | -0.22 | 0.23 | 0.02 | -0.12 | 1.71 | 0.06 | -0.47 | 0.42 | 0.62 | 0.74 | 0.033 | 0.73 | 0.88 | 0.41 | 0.08 | 0.45 | 0.47 | 0.55 | 0.14 | 0.4 | 0.96 | 0.97 | -2.3 | 1.03 | 0.83 | 0.81 | 0.33 | 0.72 | 1.68 | 0.85 | 0.62 | 0.41 | 0.59 | 0.45 | 0.49 | 0.27 | 0.44 | 0.23 | 0.47 | 0.32 | 0.44 | 0.11 | 0.053 | 0.6 | -0.02 | -0.17 | 0.22 | 0.13 | -1.04 | 0.51 | 0.38 | 0.61 | 0.66 | 0.35 | 0.27 | 0.82 | 0.58 | 0.54 | 0.24 | 0.65 | 2.23 | 0.32 | 0.22 | 0.41 | 0.38 | 1.49 | 0.29 | 0.42 | 0.37 | 0.21 | 0.13 | 0.3 | 0.73 | 0.34 | 0.23 | 0.38 | 0.29 | 0.29 | 0.015 | 0.13 | 0.08 | -0.02 | -0.12 | -0.015 | -0.08 | -0.17 | 0.15 | -0.12 | -0.08 | 0.15 | -0.15 | -0.1 | -0.18 | -0.18 | -0.15 | -0.15 | -0.09 | -0.12 | -0.2 | -0.15 | -0.19 | -0.11 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.05 | -0.05 | -0.03 | -0.02 | -0.02 | -0.02 |
Verwaterde WPA
| -0.92 | 0.19 | 0.2 | 0.16 | 0.27 | 0.058 | 0.15 | -0.33 | -0.14 | 0.25 | 0.56 | 0.31 | 0.38 | 0.39 | 0.69 | 0.06 | 0.97 | 0.78 | 0.81 | 0.2 | 0.27 | 0.35 | 0.62 | 0.23 | 0.41 | 0.56 | 0.52 | 3.18 | -3.52 | 0.14 | 0.31 | -0.058 | 0.2 | 0.32 | 0.1 | -0.02 | 0.75 | 0.23 | 1.89 | -0.25 | -0.26 | -0.22 | 0.23 | 0.02 | -0.12 | 1.69 | 0.06 | -0.47 | 0.42 | 0.62 | 0.73 | 0.033 | 0.73 | 0.88 | 0.41 | 0.079 | 0.44 | 0.47 | 0.54 | 0.14 | 0.39 | 0.96 | 0.97 | -2.29 | 1.02 | 0.83 | 0.8 | 0.33 | 0.72 | 1.67 | 0.84 | 0.61 | 0.41 | 0.58 | 0.45 | 0.48 | 0.27 | 0.44 | 0.22 | 0.46 | 0.32 | 0.44 | 0.11 | 0.053 | 0.59 | -0.02 | -0.17 | 0.22 | 0.13 | -1.04 | 0.51 | 0.38 | 0.6 | 0.65 | 0.35 | 0.27 | 0.8 | 0.56 | 0.52 | 0.23 | 0.63 | 2.22 | 0.32 | 0.22 | 0.41 | 0.38 | 1.49 | 0.29 | 0.42 | 0.37 | 0.21 | 0.13 | 0.3 | 0.73 | 0.34 | 0.23 | 0.38 | 0.29 | 0.29 | 0.015 | 0.13 | 0.08 | -0.02 | -0.12 | -0.015 | -0.08 | -0.17 | 0.15 | -0.12 | -0.08 | 0.15 | -0.15 | -0.1 | -0.18 | -0.18 | -0.15 | -0.15 | -0.09 | -0.12 | -0.19 | -0.15 | -0.19 | -0.11 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.05 | -0.05 | -0.03 | -0.02 | -0.02 | -0.02 |
EBITDA
| 145 | 263 | 243 | 250 | 282 | 259 | 266 | 216 | 228 | 276 | 313 | 240 | 278 | 290 | 323 | 240 | 233 | 244 | 231 | 181 | 208 | 209 | 231 | 170 | 198 | 225 | 218 | 189 | -170 | 194 | 194 | 144 | 216 | 180 | 168 | 173.869 | 208 | 162 | 167 | 69.413 | 162.612 | 143.607 | 79.166 | 213.195 | 196.28 | 477.091 | 218.834 | 128.392 | 219.181 | 253.76 | 254.746 | 174.867 | 265.985 | 287.438 | 223.703 | 163.071 | 264.474 | 235.046 | 246.507 | 184.594 | 231.051 | 303.158 | 282.901 | -69.798 | 255.256 | 287.996 | 284.754 | 197.645 | 250.536 | 272.328 | 257.78 | 209.306 | 225.034 | 219.571 | 212.038 | 199.841 | 191.568 | 193.707 | 167.022 | 175.992 | 181.041 | 65.87 | 28.282 | 138.733 | 97.031 | 54.459 | 105.253 | 136.693 | 165.573 | 177.681 | 151.598 | 151.451 | 170.141 | 166.812 | 129.998 | 109.54 | 159.66 | 159.276 | 126.657 | 99.6 | 152.601 | 129 | 103.8 | 90.3 | 114.2 | 100.4 | 78.2 | 56.4 | 77.5 | 73.1 | 53.1 | 40.6 | 60.7 | 57 | 36.9 | 31.2 | 41.6 | 31.9 | 27.6 | 20 | 27.9 | 21.1 | 13.9 | 7.2 | 12.4 | 11.6 | 6.4 | 5.8 | 8.9 | 6.6 | 3.6 | 0.1 | 1.3 | 2.1 | 0.7 | 0.5 | 1.4 | 1 | 0.7 | -1.3 | -1.5 | -2.4 | 7.1 | -22 | 4.5 | 4.5 | 4.5 | -13.5 | 2.6 | 2.6 | 2.5 | -10.6 | 1.8 | 1.7 | 1.7 |
EBITDA ratio
| 0.157 | 0.254 | 0.256 | 0.228 | 0.271 | 0.25 | 0.256 | 0.193 | 0.19 | 0.254 | 0.286 | 0.211 | 0.258 | 0.263 | 0.295 | 0.207 | 0.276 | 0.288 | 0.292 | 0.211 | 0.248 | 0.264 | 0.291 | 0.203 | 0.244 | 0.255 | 0.275 | 0.185 | 0.212 | 0.206 | 0.245 | 0.179 | 0.214 | 0.222 | 0.215 | 0.181 | 0.241 | 0.213 | 0.217 | 0.098 | 0.135 | 0.135 | 0.127 | -0.034 | 0.209 | 0.22 | 0.214 | 0.14 | 0.202 | 0.233 | 0.233 | 0.165 | 0.278 | 0.255 | 0.212 | 0.163 | 0.216 | 0.228 | 0.242 | 0.187 | 0.217 | 0.293 | 0.264 | 0.285 | 0.234 | 0.253 | 0.255 | 0.241 | 0.247 | 0.163 | 0.263 | 0.205 | 0.277 | 0.26 | 0.231 | 0.117 | 0.244 | 0.239 | 0.21 | 0.171 | 0.205 | 0.24 | 0.194 | 0.212 | 0.283 | 0.229 | 0.198 | 0.242 | 0.316 | 0.782 | 0.294 | 0.293 | 0.311 | 0.326 | 0.276 | 0.176 | 0.174 | 0.371 | 0.281 | 0.259 | 0.364 | -0.387 | 0.295 | 0.173 | 0.327 | 0.283 | -0.467 | 0.086 | 0.206 | 0.214 | 0.19 | 0.121 | 0.188 | -0.251 | -0.088 | 0.099 | -0.087 | 0.05 | -0.009 | 0.111 | 0.204 | 0.171 | 0.13 | 0.05 | 0.032 | 0.099 | 0.071 | -0.227 | 0.217 | 0.074 | -0.442 | -0.109 | -0.051 | -0.041 | -0.112 | -0.093 | 0.03 | -0.053 | -0.031 | -0.195 | -0.236 | -0.245 | 1 | -4.783 | 1 | 1 | 1 | -5.192 | 1 | 1 | 1 | -5.889 | 1 | 1 | 1 |