Valmont Industries, Inc.
NYSE:VMI
341.58 (USD) • At close November 7, 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
| 1,020.175 | 1,039.737 | 977.828 | 1,015.526 | 1,050.295 | 1,046.296 | 1,062.481 | 1,131.516 | 1,097.382 | 1,135.532 | 980.82 | 963.278 | 868.782 | 894.629 | 774.886 | 798.377 | 733.97 | 688.808 | 674.2 | 683.626 | 690.34 | 700.871 | 692.139 | 697.363 | 678.692 | 682.405 | 698.684 | 714.978 | 680.779 | 712.737 | 637.473 | 674.575 | 610.247 | 640.249 | 596.605 | 633.828 | 632.575 | 682.123 | 670.398 | 763.136 | 765.668 | 842.599 | 751.74 | 827.89 | 778.032 | 878.659 | 819.63 | 815.037 | 729.839 | 767.315 | 717.35 | 752.73 | 672.192 | 668.609 | 567.949 | 598.713 | 527.831 | 481.559 | 367.402 | 398.627 | 434.01 | 498.81 | 455.154 | 493.062 | 494.801 | 497.129 | 422.286 | 384.862 | 372.033 | 402.257 | 340.682 | 327.961 | 310.904 | 338.791 | 303.625 | 311.283 | 265.942 | 265.134 | 265.741 | 286.675 | 262.89 | 266.013 | 215.897 | 227.167 | 202.498 | 200.666 | 207.294 | 215.656 | 205.504 | 225.09 | 208.648 | 225.937 | 209.287 | 232.889 | 204.267 | 250.575 | 191.664 | 215.525 | 188.365 | 158.2 | 138.8 | 162.8 | 154.4 | 151.3 | 140.1 | 154.3 | 160.6 | 162 | 136 | 159.1 | 165.4 | 180.7 | 148 | 166.8 | 148.9 | 140.7 | 128.3 | 124.6 | 133.7 | 128.7 | 109.9 | 122 | 111.2 | 108.7 | 107.2 | 116 | 106.9 | 103.6 | 94.8 | 115.9 | 110.3 | 97.3 | 98.3 | 239.9 | 230.1 | 234.7 | 210.6 | 214.6 | 214.5 | 214.3 | 186.4 | 199.6 | 189.4 | 187.6 | 158.1 | 163 | 153.9 | 136.4 | 111.4 | 107.7 | 89.4 | 77.5 | 85.2 | 73.3 | 73.3 | 77 | 74.6 |
Kosten van de omzet
| 718.482 | 719.852 | 672.568 | 732.585 | 735.184 | 716.899 | 753.896 | 832.557 | 813.449 | 844.476 | 731.634 | 740.994 | 641.378 | 664.982 | 570.332 | 593.796 | 543.223 | 504.871 | 487.951 | 512.759 | 514.254 | 520.457 | 527.01 | 547.662 | 514.352 | 507.406 | 529.444 | 544.689 | 517.185 | 529.457 | 472.868 | 509.441 | 455.224 | 465.132 | 435.636 | 504.548 | 475.824 | 512.575 | 504.944 | 581.978 | 566.168 | 622.122 | 544.758 | 605.066 | 552.468 | 617.188 | 584.261 | 590.692 | 537.437 | 567.92 | 531.036 | 557.785 | 504.802 | 500.627 | 431.456 | 441.036 | 395.31 | 352.913 | 266.672 | 275.968 | 297.652 | 354.129 | 326.838 | 370.588 | 359.802 | 359.926 | 306.478 | 280.27 | 274.461 | 293.343 | 251.915 | 242.66 | 230.234 | 253.729 | 227.932 | 231.852 | 196.332 | 197.541 | 204.08 | 219.213 | 201.79 | 199.933 | 164.617 | 171.324 | 154.692 | 149.178 | 154.441 | 155.298 | 150.701 | 164.008 | 153.415 | 170.421 | 156.153 | 173.657 | 154.529 | 166.639 | 140.589 | 158.284 | 138.464 | 87.5 | 98.8 | 119.2 | 114 | 94.9 | 105.2 | 116.1 | 117.5 | 102.9 | 98.3 | 115 | 120.8 | 118.4 | 107.5 | 122.9 | 108.9 | 88.3 | 93.2 | 92.9 | 102 | 86.3 | 83.6 | 94.4 | 86.8 | 73.7 | 83.2 | 78.8 | 70.9 | 65 | 73 | 90 | 87.2 | 69.9 | 76.5 | 200.5 | 192.1 | 184.3 | 174.8 | 175.5 | 175.3 | 162.6 | 153.2 | 163.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 301.693 | 319.885 | 305.26 | 282.941 | 315.111 | 329.397 | 308.585 | 298.959 | 283.933 | 291.056 | 249.186 | 222.284 | 227.404 | 229.647 | 204.554 | 204.581 | 190.747 | 183.937 | 186.249 | 170.867 | 176.086 | 180.414 | 165.129 | 149.701 | 164.34 | 174.999 | 169.24 | 170.289 | 163.594 | 183.28 | 164.605 | 165.134 | 155.023 | 175.117 | 160.969 | 129.28 | 156.751 | 169.548 | 165.454 | 181.158 | 199.5 | 220.477 | 206.982 | 222.824 | 225.564 | 261.471 | 235.369 | 224.345 | 192.402 | 199.395 | 186.314 | 194.945 | 167.39 | 167.982 | 136.493 | 157.677 | 132.521 | 128.646 | 100.73 | 122.659 | 136.358 | 144.681 | 128.316 | 122.474 | 134.999 | 137.203 | 115.808 | 104.592 | 97.572 | 108.914 | 88.767 | 85.301 | 80.67 | 85.062 | 75.693 | 79.431 | 69.61 | 67.593 | 61.661 | 67.462 | 61.1 | 66.08 | 51.28 | 55.843 | 47.806 | 51.488 | 52.853 | 60.358 | 54.803 | 61.082 | 55.233 | 55.516 | 53.134 | 59.232 | 49.738 | 83.936 | 51.075 | 57.241 | 49.901 | 70.7 | 40 | 43.6 | 40.4 | 56.4 | 34.9 | 38.2 | 43.1 | 59.1 | 37.7 | 44.1 | 44.6 | 62.3 | 40.5 | 43.9 | 40 | 52.4 | 35.1 | 31.7 | 31.7 | 42.4 | 26.3 | 27.6 | 24.4 | 35 | 24 | 37.2 | 36 | 38.6 | 21.8 | 25.9 | 23.1 | 27.4 | 21.8 | 39.4 | 38 | 50.4 | 35.8 | 39.1 | 39.2 | 51.7 | 33.2 | 36.3 | 189.4 | 187.6 | 158.1 | 163 | 153.9 | 136.4 | 111.4 | 107.7 | 89.4 | 77.5 | 85.2 | 73.3 | 73.3 | 77 | 74.6 |
Brutowinstmarge
| 0.296 | 0.308 | 0.312 | 0.279 | 0.3 | 0.315 | 0.29 | 0.264 | 0.259 | 0.256 | 0.254 | 0.231 | 0.262 | 0.257 | 0.264 | 0.256 | 0.26 | 0.267 | 0.276 | 0.25 | 0.255 | 0.257 | 0.239 | 0.215 | 0.242 | 0.256 | 0.242 | 0.238 | 0.24 | 0.257 | 0.258 | 0.245 | 0.254 | 0.274 | 0.27 | 0.204 | 0.248 | 0.249 | 0.247 | 0.237 | 0.261 | 0.262 | 0.275 | 0.269 | 0.29 | 0.298 | 0.287 | 0.275 | 0.264 | 0.26 | 0.26 | 0.259 | 0.249 | 0.251 | 0.24 | 0.263 | 0.251 | 0.267 | 0.274 | 0.308 | 0.314 | 0.29 | 0.282 | 0.248 | 0.273 | 0.276 | 0.274 | 0.272 | 0.262 | 0.271 | 0.261 | 0.26 | 0.259 | 0.251 | 0.249 | 0.255 | 0.262 | 0.255 | 0.232 | 0.235 | 0.232 | 0.248 | 0.238 | 0.246 | 0.236 | 0.257 | 0.255 | 0.28 | 0.267 | 0.271 | 0.265 | 0.246 | 0.254 | 0.254 | 0.243 | 0.335 | 0.266 | 0.266 | 0.265 | 0.447 | 0.288 | 0.268 | 0.262 | 0.373 | 0.249 | 0.248 | 0.268 | 0.365 | 0.277 | 0.277 | 0.27 | 0.345 | 0.274 | 0.263 | 0.269 | 0.372 | 0.274 | 0.254 | 0.237 | 0.329 | 0.239 | 0.226 | 0.219 | 0.322 | 0.224 | 0.321 | 0.337 | 0.373 | 0.23 | 0.223 | 0.209 | 0.282 | 0.222 | 0.164 | 0.165 | 0.215 | 0.17 | 0.182 | 0.183 | 0.241 | 0.178 | 0.182 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 55 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 21.4 | 0 | 0 | 0 | 13.9 | 0 | 0 | 0 | 11.5 | 0 | 0 | 0 | 11.6 | 0 | 0 | 0 | 8.3 | 0 | 0 | 0 | 11.6 | 0 | 0 | 0 | 13.9 | 0 | 0 | 0 | 10.2 | 0 | 0 | 0 | 7.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 175.958 | 173.764 | 171.984 | 188.363 | 194.277 | 195.664 | 190.119 | 189.243 | 175.506 | 173.882 | 154.344 | 165.034 | 151.209 | 147.022 | 127.343 | 150.442 | 129.268 | 123.859 | 119.354 | 115.826 | 112.223 | 116.702 | 110.025 | 113.411 | 110.2 | 111.329 | 105.28 | 106.572 | 103.671 | 104.99 | 100.103 | 109.041 | 101.783 | 103.311 | 98.604 | 119.51 | 104.539 | 115.548 | 107.771 | 114.869 | 111.697 | 115.701 | 108.134 | 122.111 | 115.663 | 117.206 | 117.179 | 112.601 | 102.02 | 102.043 | 103.496 | 117.588 | 95.357 | 99.363 | 91.192 | 95.358 | 85.378 | 91.345 | 69.081 | 75.133 | 73.625 | 75.265 | 69.997 | 69.615 | 73.103 | 73.833 | 65.342 | 64.646 | 59.858 | 64.362 | 55.353 | 57.721 | 51.651 | 55.153 | 52.116 | 55.912 | 47.579 | 46.387 | 45.554 | 43.94 | 45.268 | 47.071 | 39.531 | 39.859 | 37.949 | 37.757 | 37.802 | 41.619 | 38.755 | 41.5 | 39.313 | 37.488 | 37.644 | 40.485 | 36.982 | 36.788 | 35.191 | 37.999 | 34.65 | 33.7 | 29.1 | 30.4 | 29.5 | 25.5 | 26.4 | 25.8 | 27.4 | 25.1 | 24.4 | 27.6 | 30 | 32.3 | 29.3 | 29.7 | 28.3 | 27.9 | 26.7 | 21.8 | 23 | 25 | 20 | 19.6 | 18.7 | 18.8 | 18.5 | 19.6 | 19.6 | 19.4 | 17.7 | 19.5 | 19.7 | 36.6 | 18 | 32 | 31.6 | 31.4 | 28 | 28.7 | 28.8 | 32.3 | 23.7 | 24.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -1.25 | -0.105 | -9.486 | 0.165 | 0.612 | -2.376 | 4.268 | 2.822 | 2.073 | 3.642 | 2.501 | 2.644 | 4.204 | 3.449 | 1.724 | 0.233 | -0.694 | 1.81 | 0.266 | 0.768 | 0.156 | 0.936 | -1.565 | 2.496 | 1.844 | -1.04 | 0.256 | -0.027 | -0.032 | -0.039 | 17.802 | -0.577 | 1.252 | -1.678 | 2.879 | -1.23 | -0.028 | 1.016 | 2.169 | -2.344 | 1.903 | -2.426 | 1.278 | -0.584 | 0.123 | 1.556 | -0.56 | 1.307 | -1.977 | 1.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.27 | 0 | 0 | 0 | 21.9 | 0 | 0 | 0 | 19.8 | 0 | 0 | 0 | 16.4 | 0 | 0 | 0 | 14.8 | 0 | 0 | 0 | 12.4 | 0 | 0 | 0 | 10.4 | 0 | 0 | 0 | 10.3 | 0 | 10.7 | 10.7 | 12.1 | 0 | 0 | 0 | 10.8 | 0 | 0 | 0 | 10.5 | 0 | 0 | 0 | 8.7 | 0 | 0 | 0 | -631.3 | 0 | 0 | 0 | -430.7 | 0 | 0 | 0 | -304.3 | 0 | 0 | 0 | -309.4 | 0 |
Bedrijfskosten
| 175.958 | 173.764 | 171.984 | 219.393 | 194.277 | 195.664 | 190.119 | 189.243 | 175.506 | 173.882 | 154.344 | 165.034 | 151.209 | 147.022 | 127.343 | 150.442 | 129.268 | 123.859 | 119.354 | 115.826 | 112.223 | 116.702 | 110.025 | 113.411 | 110.2 | 111.329 | 105.28 | 106.572 | 103.671 | 104.99 | 100.103 | 109.041 | 101.783 | 103.311 | 98.604 | 119.51 | 104.539 | 115.548 | 107.771 | 114.869 | 111.697 | 115.701 | 108.134 | 122.111 | 115.663 | 117.206 | 117.179 | 112.601 | 102.02 | 102.043 | 103.496 | 117.588 | 95.357 | 99.363 | 91.192 | 95.358 | 85.378 | 91.345 | 69.081 | 75.133 | 73.625 | 75.265 | 69.997 | 69.615 | 73.103 | 73.833 | 65.342 | 64.646 | 59.858 | 64.362 | 55.353 | 57.721 | 51.651 | 55.153 | 52.116 | 55.912 | 47.579 | 46.387 | 45.554 | 43.94 | 45.268 | 47.071 | 39.531 | 39.859 | 37.949 | 37.757 | 37.802 | 41.619 | 38.755 | 41.5 | 39.313 | 37.488 | 37.644 | 40.485 | 36.982 | 67.058 | 35.191 | 37.999 | 34.65 | 55.6 | 29.1 | 30.4 | 29.5 | 45.3 | 26.4 | 25.8 | 27.4 | 41.5 | 24.4 | 27.6 | 30 | 47.1 | 29.3 | 29.7 | 28.3 | 40.3 | 26.7 | 21.8 | 23 | 35.4 | 20 | 19.6 | 18.7 | 29.1 | 18.5 | 30.3 | 30.3 | 31.5 | 17.7 | 19.5 | 19.7 | 47.4 | 18 | 32 | 31.6 | 41.9 | 28 | 28.7 | 28.8 | 41 | 23.7 | 24.4 | 0 | -631.3 | 0 | 0 | 0 | -430.7 | 0 | 0 | 0 | -304.3 | 0 | 0 | 0 | -309.4 | 0 |
Bedrijfsresultaat
| 125.735 | 146.121 | 133.276 | 63.548 | -24.19 | 133.733 | 118.466 | 109.716 | 108.427 | 117.174 | 94.842 | 50.754 | 76.195 | 82.625 | 77.211 | 54.139 | 61.479 | 43.44 | 66.895 | 55.041 | 63.863 | 63.712 | 55.104 | 36.29 | 38.36 | 63.67 | 63.96 | 63.717 | 59.923 | 78.29 | 64.502 | 56.093 | 53.24 | 71.806 | 62.365 | -17 | 37.012 | 54 | 57.683 | 66.289 | 87.803 | 104.776 | 98.848 | 100.713 | 109.901 | 144.265 | 118.19 | 111.744 | 90.382 | 97.352 | 82.818 | 77.357 | 72.033 | 68.619 | 45.301 | 62.319 | 47.143 | 37.301 | 31.649 | 47.526 | 62.733 | 69.416 | 58.319 | 52.859 | 61.896 | 63.37 | 50.466 | 39.946 | 37.714 | 44.552 | 33.414 | 27.58 | 29.019 | 29.909 | 23.577 | 23.519 | 22.031 | 21.206 | 16.107 | 23.522 | 15.832 | 19.009 | 11.749 | 15.984 | 9.857 | 13.731 | 15.051 | 18.739 | 16.048 | 19.582 | 15.92 | 18.028 | 15.49 | 18.747 | 12.756 | 16.878 | 15.884 | 19.242 | 15.251 | 15.1 | 10.9 | 13.2 | 10.9 | 11.1 | 8.5 | 12.4 | 15.7 | 17.6 | 13.3 | 16.5 | 14.6 | 15.2 | 11.2 | 14.2 | 11.7 | 12.1 | 8.4 | 9.9 | 8.7 | 7 | 6.3 | 8 | 5.7 | 5.9 | 5.5 | 6.9 | 5.7 | 7.1 | 4.1 | 6.4 | 3.4 | -20 | 3.8 | 7.4 | 6.4 | 8.5 | 7.8 | 10.4 | 10.4 | 10.7 | 9.5 | 11.9 | 189.4 | -443.7 | 158.1 | 163 | 153.9 | -294.3 | 111.4 | 107.7 | 89.4 | -226.8 | 85.2 | 73.3 | 73.3 | -232.4 | 74.6 |
Bedrijfsresultaat ratio
| 0.123 | 0.141 | 0.136 | 0.063 | -0.023 | 0.128 | 0.111 | 0.097 | 0.099 | 0.103 | 0.097 | 0.053 | 0.088 | 0.092 | 0.1 | 0.068 | 0.084 | 0.063 | 0.099 | 0.081 | 0.093 | 0.091 | 0.08 | 0.052 | 0.057 | 0.093 | 0.092 | 0.089 | 0.088 | 0.11 | 0.101 | 0.083 | 0.087 | 0.112 | 0.105 | -0.027 | 0.059 | 0.079 | 0.086 | 0.087 | 0.115 | 0.124 | 0.131 | 0.122 | 0.141 | 0.164 | 0.144 | 0.137 | 0.124 | 0.127 | 0.115 | 0.103 | 0.107 | 0.103 | 0.08 | 0.104 | 0.089 | 0.077 | 0.086 | 0.119 | 0.145 | 0.139 | 0.128 | 0.107 | 0.125 | 0.127 | 0.12 | 0.104 | 0.101 | 0.111 | 0.098 | 0.084 | 0.093 | 0.088 | 0.078 | 0.076 | 0.083 | 0.08 | 0.061 | 0.082 | 0.06 | 0.071 | 0.054 | 0.07 | 0.049 | 0.068 | 0.073 | 0.087 | 0.078 | 0.087 | 0.076 | 0.08 | 0.074 | 0.08 | 0.062 | 0.067 | 0.083 | 0.089 | 0.081 | 0.095 | 0.079 | 0.081 | 0.071 | 0.073 | 0.061 | 0.08 | 0.098 | 0.109 | 0.098 | 0.104 | 0.088 | 0.084 | 0.076 | 0.085 | 0.079 | 0.086 | 0.065 | 0.079 | 0.065 | 0.054 | 0.057 | 0.066 | 0.051 | 0.054 | 0.051 | 0.059 | 0.053 | 0.069 | 0.043 | 0.055 | 0.031 | -0.206 | 0.039 | 0.031 | 0.028 | 0.036 | 0.037 | 0.048 | 0.048 | 0.05 | 0.051 | 0.06 | 1 | -2.365 | 1 | 1 | 1 | -2.158 | 1 | 1 | 1 | -2.926 | 1 | 1 | 1 | -3.018 | 1 |
Totaal overige inkomsten en kosten netto
| -13.38 | -13.885 | -14.839 | -63.542 | -145.203 | 1.553 | -13.457 | -40.333 | -7.656 | -9.825 | -8.457 | -3.631 | 3.132 | 5.381 | 3.34 | 3.065 | 1.133 | -14.822 | -0.498 | 1.472 | 1.17 | 1.676 | 3.846 | -1.565 | -13.284 | -4.24 | -1.141 | 0.256 | 0.517 | -0.032 | 1.198 | 17.802 | 0.878 | 1.252 | -1.678 | -23.891 | -16.43 | -0.028 | 1.016 | 2.169 | -2.344 | 1.903 | -5.812 | 1.278 | -0.584 | 0.123 | 1.556 | -0.56 | 1.307 | -1.977 | 1.577 | -1.867 | -1.67 | 0.504 | 0.39 | 0.648 | 0.058 | 0.047 | -0.077 | 0.424 | 2.106 | 1.608 | -1.798 | -4.349 | 0.036 | -0.484 | -1.417 | 0.115 | 0.119 | 0.42 | -0.509 | -0.098 | -2.29 | 0.154 | 0.942 | -0.157 | -0.292 | -0.033 | -0.214 | -0.12 | 0.199 | -9.904 | -0.142 | -1.031 | 0.06 | -0.219 | -0.388 | -1.821 | -0.289 | 0.016 | -1.084 | -2.085 | -0.655 | -0.5 | -0.649 | 0.584 | -0.859 | -1.127 | -0.212 | -0.3 | -1.8 | -0.4 | 0.2 | 0.5 | 0.3 | 0.3 | 0.6 | 0.3 | -0.9 | 0.1 | 0.3 | -15.5 | -0.9 | 0.1 | -1 | 0.3 | 0.6 | 0.2 | -0.1 | 0.9 | 1 | 0.1 | 0.4 | -10.6 | -0.2 | 0.4 | 0.9 | 1.8 | 1.3 | 1 | 0.8 | 0.7 | -0.7 | -1 | -0.9 | 0.4 | -1.2 | 0.5 | -0.8 | 0.7 | -0.2 | -1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 112.355 | 132.236 | 118.437 | 0.006 | -34.655 | 120.932 | 105.009 | 69.383 | 100.771 | 107.349 | 86.385 | 42.771 | 68.693 | 77.756 | 70.863 | 47.138 | 52.588 | 35.616 | 57.426 | 47.458 | 56.026 | 56.307 | 49.882 | 25.262 | 16.082 | 49.085 | 53.012 | 54.172 | 50.561 | 68.407 | 55.324 | 63.578 | 43.789 | 62.643 | 50.444 | -24.361 | 25.567 | 43.356 | 48.445 | 58.138 | 39.515 | 99.952 | 86.578 | 95.565 | 102.728 | 138.215 | 112.909 | 105.407 | 85.353 | 89.864 | 78.666 | 68.376 | 65.833 | 60.341 | 39.207 | 56.557 | 40.447 | 30.011 | 25.966 | 44.561 | 61.622 | 67.332 | 52.569 | 98.663 | 57.638 | 59.024 | 45.27 | 36.194 | 33.591 | 40.904 | 29.48 | 23.835 | 25.353 | 26.252 | 20.879 | 19.082 | 16.975 | 16.947 | 11.369 | 18.321 | 11.857 | 5.227 | 9.641 | 14.233 | 7.45 | 11.3 | 12.562 | 18.163 | 12.822 | 16.464 | 12.75 | 16.277 | 10.811 | 13.668 | 7.711 | 11.172 | 10.834 | 14.365 | 12.029 | 13 | 9.1 | 10.9 | 9.2 | 9.1 | 7.4 | 11.8 | 15.2 | 17.1 | 12.4 | 15.5 | 14 | -1.3 | 10.3 | 13.3 | 10.7 | 11.2 | 8 | 9.1 | 7.5 | 7.2 | 6.1 | 6.9 | 4.8 | -6.2 | 4.2 | 5.9 | 5 | 7.1 | 3.4 | 5.6 | 2.3 | -19.3 | 0.7 | 4 | 2.8 | 5.3 | 4 | 8.6 | 7.4 | 10.5 | 7.2 | 10.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.11 | 0.127 | 0.121 | 0 | -0.033 | 0.116 | 0.099 | 0.061 | 0.092 | 0.095 | 0.088 | 0.044 | 0.079 | 0.087 | 0.091 | 0.059 | 0.072 | 0.052 | 0.085 | 0.069 | 0.081 | 0.08 | 0.072 | 0.036 | 0.024 | 0.072 | 0.076 | 0.076 | 0.074 | 0.096 | 0.087 | 0.094 | 0.072 | 0.098 | 0.085 | -0.038 | 0.04 | 0.064 | 0.072 | 0.076 | 0.052 | 0.119 | 0.115 | 0.115 | 0.132 | 0.157 | 0.138 | 0.129 | 0.117 | 0.117 | 0.11 | 0.091 | 0.098 | 0.09 | 0.069 | 0.094 | 0.077 | 0.062 | 0.071 | 0.112 | 0.142 | 0.135 | 0.115 | 0.2 | 0.116 | 0.119 | 0.107 | 0.094 | 0.09 | 0.102 | 0.087 | 0.073 | 0.082 | 0.077 | 0.069 | 0.061 | 0.064 | 0.064 | 0.043 | 0.064 | 0.045 | 0.02 | 0.045 | 0.063 | 0.037 | 0.056 | 0.061 | 0.084 | 0.062 | 0.073 | 0.061 | 0.072 | 0.052 | 0.059 | 0.038 | 0.045 | 0.057 | 0.067 | 0.064 | 0.082 | 0.066 | 0.067 | 0.06 | 0.06 | 0.053 | 0.076 | 0.095 | 0.106 | 0.091 | 0.097 | 0.085 | -0.007 | 0.07 | 0.08 | 0.072 | 0.08 | 0.062 | 0.073 | 0.056 | 0.056 | 0.056 | 0.057 | 0.043 | -0.057 | 0.039 | 0.051 | 0.047 | 0.069 | 0.036 | 0.048 | 0.021 | -0.198 | 0.007 | 0.017 | 0.012 | 0.023 | 0.019 | 0.04 | 0.034 | 0.049 | 0.039 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 29.724 | 31.067 | 29.988 | 10.882 | 15.461 | 31.935 | 31.843 | 28.156 | 27.823 | 29.587 | 23.121 | 15.092 | 16.08 | 14.74 | 15.502 | 10.443 | 12.084 | 12.602 | 14.486 | 10.056 | 13.763 | 13.961 | 12.427 | 7.107 | 9.091 | 14.405 | 12.532 | 55.802 | 13.895 | 21.085 | 15.363 | -7.679 | 14.268 | 19.201 | 16.273 | 4.554 | 12.018 | 13.917 | 16.938 | 16.583 | 14.226 | 34.07 | 30.015 | 31.728 | 43.912 | 47.168 | 34.973 | 39.497 | 28.447 | -30.792 | -27.766 | -46.022 | 23.773 | -13.551 | 13.288 | 20.1 | 13.78 | 11.682 | 9.445 | 13.25 | 20.338 | 22.051 | 17.255 | 15.023 | 19.588 | 20.548 | 15.054 | 12.61 | 7.436 | 13.664 | 10.31 | 7.16 | 7.495 | 8.494 | 7.671 | 7.62 | 6.459 | 6.125 | 4.144 | 6.364 | 4.307 | 1.927 | 3.529 | 5.043 | 2.729 | 4.114 | 4.648 | 6.147 | 4.772 | 5.995 | 4.723 | 5.92 | 3.86 | 5.2 | 2.92 | 4.25 | 3.95 | 5.3 | 4.5 | 5 | 3.4 | 4 | 3.4 | 3.3 | 2.7 | 4.3 | 5.6 | 6.3 | 4.5 | 5.6 | 5 | -0.5 | 3.7 | 4.8 | 3.8 | 4.1 | 2.7 | 3.2 | 2.7 | 2.3 | 2.2 | 2.6 | 1.8 | -2.2 | 1.5 | 2.1 | 1.5 | 2.3 | 0.8 | 1.5 | 0.5 | -7 | 0.5 | 1.6 | 1.1 | 2.1 | 1.5 | 3.2 | 2.9 | 4.2 | 3.1 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 83.068 | 99.716 | 87.822 | 0.006 | -49.028 | 89.376 | 74.54 | 40.332 | 72.112 | 76.108 | 62.311 | 26.856 | 51.65 | 62.11 | 55.014 | 35.815 | 39.342 | 22.607 | 42.929 | 35.747 | 38.045 | 39.719 | 36.104 | 17.662 | 4.448 | 32.96 | 39.281 | -3.611 | 35.208 | 45.664 | 38.979 | 70.064 | 28.173 | 42.026 | 32.969 | -30.561 | 12.066 | 27.873 | 30.739 | 40.461 | 23.559 | 63.976 | 55.98 | 54.868 | 56.489 | 89.563 | 77.569 | 65.036 | 56.731 | 59.98 | 52.325 | 114.731 | 42.141 | 45.827 | 25.609 | 34.866 | 25.935 | 17.115 | 16.463 | 29.994 | 40.474 | 43.25 | 35.864 | 28.45 | 36.984 | 37.264 | 29.699 | 23.131 | 25.893 | 26.961 | 18.728 | 16.112 | 15.062 | 17.285 | 13.085 | 11.62 | 10.206 | 10.443 | 6.81 | 11.464 | 7.104 | 2.812 | 5.501 | 7.734 | 4.093 | 6.367 | 7.293 | 8.504 | 8.05 | 10.306 | 6.769 | 6.483 | 6.951 | 8.468 | 4.791 | 6.922 | 6.884 | 9.065 | 7.529 | 8 | 5.7 | 6.9 | 5.8 | 5.8 | 4.7 | 7.5 | 9.6 | 10.8 | 7.9 | 9.9 | 9 | -0.8 | 6.6 | 8.5 | 6.9 | 7.1 | 5.3 | 5.9 | 4.8 | 4.9 | 3.9 | 4.3 | 3 | -4 | 2.4 | 8.1 | -1.4 | 4.8 | 2.6 | 4.1 | 1.8 | -12.3 | 0.2 | 2.4 | 1.7 | 3.2 | 2.5 | 5.4 | 4.5 | 6.3 | 4.1 | 6.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.081 | 0.096 | 0.09 | 0 | -0.047 | 0.085 | 0.07 | 0.036 | 0.066 | 0.067 | 0.064 | 0.028 | 0.059 | 0.069 | 0.071 | 0.045 | 0.054 | 0.033 | 0.064 | 0.052 | 0.055 | 0.057 | 0.052 | 0.025 | 0.007 | 0.048 | 0.056 | -0.005 | 0.052 | 0.064 | 0.061 | 0.104 | 0.046 | 0.066 | 0.055 | -0.048 | 0.019 | 0.041 | 0.046 | 0.053 | 0.031 | 0.076 | 0.074 | 0.066 | 0.073 | 0.102 | 0.095 | 0.08 | 0.078 | 0.078 | 0.073 | 0.152 | 0.063 | 0.069 | 0.045 | 0.058 | 0.049 | 0.036 | 0.045 | 0.075 | 0.093 | 0.087 | 0.079 | 0.058 | 0.075 | 0.075 | 0.07 | 0.06 | 0.07 | 0.067 | 0.055 | 0.049 | 0.048 | 0.051 | 0.043 | 0.037 | 0.038 | 0.039 | 0.026 | 0.04 | 0.027 | 0.011 | 0.025 | 0.034 | 0.02 | 0.032 | 0.035 | 0.039 | 0.039 | 0.046 | 0.032 | 0.029 | 0.033 | 0.036 | 0.023 | 0.028 | 0.036 | 0.042 | 0.04 | 0.051 | 0.041 | 0.042 | 0.038 | 0.038 | 0.034 | 0.049 | 0.06 | 0.067 | 0.058 | 0.062 | 0.054 | -0.004 | 0.045 | 0.051 | 0.046 | 0.05 | 0.041 | 0.047 | 0.036 | 0.038 | 0.035 | 0.035 | 0.027 | -0.037 | 0.022 | 0.07 | -0.013 | 0.046 | 0.027 | 0.035 | 0.016 | -0.126 | 0.002 | 0.01 | 0.007 | 0.014 | 0.012 | 0.025 | 0.021 | 0.029 | 0.022 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 4.13 | 4.94 | 4.35 | 0 | -2.34 | 4.25 | 3.5 | 1.89 | 3.38 | 3.57 | 2.93 | 1.27 | 2.44 | 2.93 | 2.6 | 1.69 | 1.85 | 1.06 | 2 | 1.67 | 1.76 | 1.83 | 1.65 | 0.8 | 0.2 | 1.47 | 1.74 | -0.17 | 1.56 | 2.03 | 1.73 | 3.12 | 1.25 | 1.86 | 1.45 | -1.34 | 0.52 | 1.19 | 1.29 | 1.67 | 0.93 | 2.4 | 2.1 | 2.06 | 2.12 | 3.36 | 2.92 | 2.45 | 2.14 | 2.27 | 1.98 | 4.35 | 1.6 | 1.74 | 0.97 | 1.33 | 0.99 | 0.66 | 0.63 | 1.15 | 1.56 | 1.7 | 1.38 | 3.23 | 1.43 | 1.44 | 1.16 | 0.9 | 1.01 | 1.06 | 0.74 | 0.63 | 0.6 | 0.69 | 0.53 | 0.47 | 0.42 | 0.43 | 0.28 | 0.48 | 0.3 | 0.12 | 0.23 | 0.32 | 0.17 | 0.27 | 0.31 | 0.5 | 0.33 | 0.43 | 0.28 | 0.43 | 0.28 | 0.34 | 0.2 | 0.29 | 0.3 | 0.39 | 0.32 | 0.34 | 0.24 | 0.28 | 0.23 | 0.23 | 0.18 | 0.27 | 0.35 | 0.39 | 0.28 | 0.36 | 0.33 | -0.029 | 0.24 | 0.32 | 0.26 | 0.27 | 0.19 | 0.25 | 0.21 | 0.21 | 0.17 | 0.19 | 0.13 | -0.17 | 0.1 | 0.35 | -0.06 | 0.21 | 0.12 | 0.18 | 0.08 | -0.55 | 0.01 | 0.11 | 0.08 | 0.15 | 0.11 | 0.23 | 0.19 | 0.27 | 0.18 | 0.27 | 0.19 | 0.15 | 0.17 | 0.16 | 0.15 | 0.11 | 0.2 | 0.07 | 0.02 | 0.05 | 0.04 | 0.03 | -0.02 | -0.08 | 0.02 |
Verwaterde WPA
| 4.11 | 4.91 | 4.32 | 0 | -2.34 | 4.21 | 3.47 | 1.86 | 3.34 | 3.53 | 2.9 | 1.25 | 2.4 | 2.89 | 2.57 | 1.68 | 1.84 | 1.06 | 1.99 | 1.66 | 1.75 | 1.82 | 1.64 | 0.8 | 0.2 | 1.46 | 1.72 | -0.16 | 1.55 | 2.01 | 1.72 | 3.1 | 1.24 | 1.85 | 1.45 | -1.34 | 0.52 | 1.19 | 1.28 | 1.66 | 0.92 | 2.38 | 2.08 | 2.04 | 2.1 | 3.33 | 2.89 | 2.43 | 2.12 | 2.24 | 1.96 | 4.3 | 1.59 | 1.72 | 0.97 | 1.32 | 0.98 | 0.65 | 0.62 | 1.14 | 1.53 | 1.69 | 1.37 | 3.19 | 1.4 | 1.41 | 1.13 | 0.88 | 0.99 | 1.03 | 0.72 | 0.62 | 0.58 | 0.67 | 0.52 | 0.46 | 0.4 | 0.42 | 0.27 | 0.46 | 0.29 | 0.12 | 0.22 | 0.31 | 0.17 | 0.26 | 0.3 | 0.49 | 0.32 | 0.42 | 0.28 | 0.43 | 0.28 | 0.34 | 0.2 | 0.29 | 0.29 | 0.38 | 0.32 | 0.34 | 0.23 | 0.28 | 0.23 | 0.23 | 0.18 | 0.26 | 0.34 | 0.38 | 0.28 | 0.35 | 0.32 | -0.028 | 0.24 | 0.3 | 0.25 | 0.26 | 0.19 | 0.25 | 0.21 | 0.21 | 0.17 | 0.19 | 0.13 | -0.17 | 0.1 | 0.35 | -0.06 | 0.21 | 0.12 | 0.18 | 0.08 | -0.55 | 0.01 | 0.11 | 0.08 | 0.15 | 0.11 | 0.23 | 0.19 | 0.27 | 0.18 | 0.27 | 0.19 | 0.15 | 0.17 | 0.16 | 0.15 | 0.11 | 0.2 | 0.07 | 0.02 | 0.05 | 0.04 | 0.03 | -0.02 | -0.08 | 0.02 |
EBITDA
| 150.683 | 169.111 | 156.812 | 63.548 | 149.031 | 159.142 | 141.478 | 139.344 | 133.218 | 141.302 | 122.595 | 84.862 | 102.937 | 110.047 | 102.002 | 77.675 | 83.081 | 80.083 | 90.091 | 78.274 | 85.441 | 85.234 | 77.103 | 56.489 | 63.177 | 87.439 | 85.365 | 86.962 | 82.923 | 100.182 | 86.218 | 95.886 | 73.872 | 93.971 | 82.096 | 33.835 | 51.887 | 54.588 | 59.573 | 69.711 | 48.231 | 108.256 | 98.161 | 103.703 | 110.877 | 146.24 | 121.099 | 113.375 | 92.475 | 99.262 | 84.896 | 101.07 | 75.174 | 70.61 | 47.088 | 81.812 | 48.876 | 38.393 | 32.005 | 59.159 | 75.032 | 69.7 | 69.486 | 60.555 | 72.238 | 73.479 | 61.33 | 49.585 | 46.782 | 52.753 | 42.223 | 35.718 | 38.119 | 39.335 | 32.081 | 33.346 | 32.603 | 31.517 | 26.006 | 33.946 | 25.758 | 39.336 | 20.255 | 16.522 | 9.806 | 13.848 | 15.089 | 19.104 | 15.955 | 19.841 | 16.226 | 16.748 | 16.145 | 19.247 | 13.405 | 16.294 | 16.743 | 20.369 | 15.463 | 15.4 | 10.9 | 13.6 | 10.7 | 10.6 | 8.2 | 12.1 | 15.1 | 17.3 | 13.3 | 16.4 | 14.3 | 30.7 | 11.2 | 14.1 | 11.7 | 11.8 | 7.8 | 9.7 | 8.8 | 6.1 | 5.3 | 7.9 | 5.3 | 16.5 | 5.7 | 17.2 | 15.5 | 5.3 | 2.8 | 5.4 | 2.6 | -20 | 4.5 | 8.4 | 7.3 | 8.1 | 9 | 9.9 | 11.2 | 10 | 9.7 | 11.9 | 189.4 | -443.7 | 158.1 | 163 | 153.9 | -294.3 | 111.4 | 107.7 | 89.4 | -226.8 | 85.2 | 73.3 | 73.3 | -232.4 | 74.6 |
EBITDA ratio
| 0.148 | 0.163 | 0.16 | 0.063 | 0.142 | 0.152 | 0.133 | 0.123 | 0.121 | 0.124 | 0.125 | 0.088 | 0.118 | 0.123 | 0.132 | 0.097 | 0.113 | 0.116 | 0.134 | 0.114 | 0.124 | 0.122 | 0.111 | 0.081 | 0.093 | 0.128 | 0.122 | 0.122 | 0.122 | 0.141 | 0.135 | 0.142 | 0.121 | 0.147 | 0.138 | 0.053 | 0.082 | 0.08 | 0.089 | 0.091 | 0.063 | 0.128 | 0.131 | 0.125 | 0.143 | 0.166 | 0.148 | 0.139 | 0.127 | 0.129 | 0.118 | 0.134 | 0.112 | 0.106 | 0.083 | 0.137 | 0.093 | 0.08 | 0.087 | 0.148 | 0.173 | 0.14 | 0.153 | 0.123 | 0.146 | 0.148 | 0.145 | 0.129 | 0.126 | 0.131 | 0.124 | 0.109 | 0.123 | 0.116 | 0.106 | 0.107 | 0.123 | 0.119 | 0.098 | 0.118 | 0.098 | 0.148 | 0.094 | 0.073 | 0.048 | 0.069 | 0.073 | 0.089 | 0.078 | 0.088 | 0.078 | 0.074 | 0.077 | 0.083 | 0.066 | 0.065 | 0.087 | 0.095 | 0.082 | 0.097 | 0.079 | 0.084 | 0.069 | 0.07 | 0.059 | 0.078 | 0.094 | 0.107 | 0.098 | 0.103 | 0.086 | 0.17 | 0.076 | 0.085 | 0.079 | 0.084 | 0.061 | 0.078 | 0.066 | 0.047 | 0.048 | 0.065 | 0.048 | 0.152 | 0.053 | 0.148 | 0.145 | 0.051 | 0.03 | 0.047 | 0.024 | -0.206 | 0.046 | 0.035 | 0.032 | 0.035 | 0.043 | 0.046 | 0.052 | 0.047 | 0.052 | 0.06 | 1 | -2.365 | 1 | 1 | 1 | -2.158 | 1 | 1 | 1 | -2.926 | 1 | 1 | 1 | -3.018 | 1 |