Glanbia plc
ISE:GL9.IR
13.68 (EUR) • At close January 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
| 2024 Q2 | 2024 Q1 | 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 | 1985 Q2 | 1985 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 847.431 | 841.258 | 1,269.855 | 1,277.477 | 1,331.928 | 1,455.437 | 1,410.6 | 1,410.6 | 1,049.225 | 1,049.225 | 1,049.225 | 1,049.225 | 955.775 | 955.775 | 955.775 | 955.775 | 968.925 | 968.925 | 0 | 968.925 | 0 | 596.575 | 0 | 596.575 | 0 | 596.775 | 0 | 596.775 | 0 | 711.973 | 0 | 711.973 | 0 | 693.582 | 0 | 693.582 | 0 | 634.592 | 0 | 634.592 | 0 | 595.533 | 0 | 595.533 | 0 | 552.939 | 0 | 552.939 | 0 | 667.788 | 0 | 667.788 | 0 | 541.674 | 0 | 541.674 | 0 | 457.582 | 0 | 457.582 | 558.04 | 558.04 | 558.04 | 558.04 | 551.642 | 551.642 | 551.642 | 551.642 | 463.357 | 463.357 | 463.357 | 463.357 | 457.503 | 457.503 | 457.503 | 457.503 | 438.411 | 438.411 | 438.411 | 438.411 | 510.268 | 510.268 | 510.268 | 510.268 | 579.185 | 579.185 | 579.185 | 579.185 | 656.352 | 656.352 | 656.352 | 656.352 | 600.436 | 600.436 | 600.436 | 600.436 | 625.976 | 625.976 | 625.976 | 625.976 | 730.506 | 730.506 | 730.506 | 730.506 | 752.186 | 752.186 | 752.186 | 752.186 | 418.833 | 418.833 | 418.833 | 418.833 | 388.949 | 388.949 | 388.949 | 388.949 | 378.025 | 378.025 | 378.025 | 378.025 | 282.343 | 282.343 | 282.343 | 282.343 | 207.862 | 207.862 | 207.862 | 207.862 | 143.796 | 143.796 | 143.796 | 143.796 | 124.916 | 124.916 | 124.916 | 124.916 | 100.775 | 100.775 | 100.775 | 100.775 | 73.861 | 73.861 | 73.861 | 73.861 | 64.133 | 64.133 | 64.133 | 64.133 | 60.44 | 60.44 | 60.44 | 60.44 | 58.049 | 58.049 | 58.049 | 58.049 |
| Cost of Revenue
| 565.234 | 561.117 | 1,029.392 | 1,035.57 | 1,107.185 | 1,209.854 | 1,171.975 | 1,171.975 | 841.575 | 841.575 | 841.575 | 841.575 | 786.675 | 786.675 | 786.675 | 786.675 | 778.725 | 778.725 | 0 | 778.725 | 0 | 426.55 | 0 | 426.55 | 0 | 435.6 | 0 | 435.6 | 0 | 516.645 | 0 | 516.645 | 0 | 445.662 | 0 | 445.662 | 0 | 443.253 | 0 | 443.253 | 0 | 419.031 | 0 | 419.031 | 0 | 373.901 | 0 | 373.901 | 0 | 559.129 | 0 | 559.129 | 0 | 446.066 | 0 | 446.066 | 0 | 378.051 | 0 | 378.051 | 475.166 | 475.166 | 475.166 | 475.166 | 477.454 | 477.454 | 477.454 | 477.454 | 399.137 | 399.137 | 399.137 | 399.137 | 397.422 | 397.422 | 397.422 | 397.422 | 382.353 | 382.353 | 382.353 | 382.353 | 443.384 | 443.384 | 443.384 | 443.384 | 502.53 | 502.53 | 502.53 | 502.53 | 574.022 | 574.022 | 574.022 | 574.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 282.197 | 280.141 | 240.463 | 241.907 | 224.743 | 245.583 | 238.625 | 238.625 | 207.65 | 207.65 | 207.65 | 207.65 | 169.1 | 169.1 | 169.1 | 169.1 | 190.2 | 190.2 | 0 | 190.2 | 0 | 170.025 | 0 | 170.025 | 0 | 161.175 | 0 | 161.175 | 0 | 195.328 | 0 | 195.328 | 0 | 247.92 | 0 | 247.92 | 0 | 191.34 | 0 | 191.34 | 0 | 176.503 | 0 | 176.503 | 0 | 179.039 | 0 | 179.039 | 0 | 108.659 | 0 | 108.659 | 0 | 95.608 | 0 | 95.608 | 0 | 79.531 | 0 | 79.531 | 82.875 | 82.875 | 82.875 | 82.875 | 74.188 | 74.188 | 74.188 | 74.188 | 64.22 | 64.22 | 64.22 | 64.22 | 60.082 | 60.082 | 60.082 | 60.082 | 56.058 | 56.058 | 56.058 | 56.058 | 66.884 | 66.884 | 66.884 | 66.884 | 76.655 | 76.655 | 76.655 | 76.655 | 82.33 | 82.33 | 82.33 | 82.33 | 600.436 | 600.436 | 600.436 | 600.436 | 625.976 | 625.976 | 625.976 | 625.976 | 730.506 | 730.506 | 730.506 | 730.506 | 752.186 | 752.186 | 752.186 | 752.186 | 418.833 | 418.833 | 418.833 | 418.833 | 388.949 | 388.949 | 388.949 | 388.949 | 378.025 | 378.025 | 378.025 | 378.025 | 282.343 | 282.343 | 282.343 | 282.343 | 207.862 | 207.862 | 207.862 | 207.862 | 143.796 | 143.796 | 143.796 | 143.796 | 124.916 | 124.916 | 124.916 | 124.916 | 100.775 | 100.775 | 100.775 | 100.775 | 73.861 | 73.861 | 73.861 | 73.861 | 64.133 | 64.133 | 64.133 | 64.133 | 60.44 | 60.44 | 60.44 | 60.44 | 58.049 | 58.049 | 58.049 | 58.049 |
| Gross Profit Ratio
| 0.333 | 0.333 | 0.189 | 0.189 | 0.169 | 0.169 | 0.169 | 0.169 | 0.198 | 0.198 | 0.198 | 0.198 | 0.177 | 0.177 | 0.177 | 0.177 | 0.196 | 0.196 | 0 | 0.196 | 0 | 0.285 | 0 | 0.285 | 0 | 0.27 | 0 | 0.27 | 0 | 0.274 | 0 | 0.274 | 0 | 0.357 | 0 | 0.357 | 0 | 0.302 | 0 | 0.302 | 0 | 0.296 | 0 | 0.296 | 0 | 0.324 | 0 | 0.324 | 0 | 0.163 | 0 | 0.163 | 0 | 0.177 | 0 | 0.177 | 0 | 0.174 | 0 | 0.174 | 0.149 | 0.149 | 0.149 | 0.149 | 0.134 | 0.134 | 0.134 | 0.134 | 0.139 | 0.139 | 0.139 | 0.139 | 0.131 | 0.131 | 0.131 | 0.131 | 0.128 | 0.128 | 0.128 | 0.128 | 0.131 | 0.131 | 0.131 | 0.131 | 0.132 | 0.132 | 0.132 | 0.132 | 0.125 | 0.125 | 0.125 | 0.125 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 16.156 | 17.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.662 | 0 | 1.662 | 0 | 1.958 | 0 | 1.958 | 0 | 1.931 | 0 | 1.931 | 0 | 2.348 | 0 | 2.348 | 0 | 2.099 | 0 | 2.099 | 0 | 2.009 | 0 | 2.009 | 0 | 1.922 | 0 | 1.922 | 1.72 | 1.72 | 1.72 | 1.72 | 1.877 | 1.877 | 1.877 | 1.877 | 1.569 | 1.569 | 1.569 | 1.569 | 1.498 | 1.498 | 1.498 | 1.498 | 1.083 | 1.083 | 1.083 | 1.083 | 1.174 | 1.174 | 1.174 | 1.174 | 1.371 | 1.371 | 1.371 | 1.371 | 0.925 | 0.925 | 0.925 | 0.925 | 0.653 | 0.653 | 0.653 | 0.653 | 0.722 | 0.722 | 0.722 | 0.722 | 0.87 | 0.87 | 0.87 | 0.87 | 1.03 | 1.03 | 1.03 | 1.03 | 0.276 | 0.276 | 0.276 | 0.276 | 0.24 | 0.24 | 0.24 | 0.24 | 0.153 | 0.153 | 0.153 | 0.153 | 0.102 | 0.102 | 0.102 | 0.102 | 0.088 | 0.088 | 0.088 | 0.088 | 0.091 | 0.091 | 0.091 | 0.091 | 0.096 | 0.096 | 0.096 | 0.096 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.054 | 0.054 | 0.054 | 0.054 | 0.045 | 0.045 | 0.045 | 0.045 | 0.034 | 0.034 | 0.034 | 0.034 |
| General & Administrative Expenses
| 64.271 | 63.803 | 45.545 | 46.418 | 50.851 | 55.566 | 157.1 | 157.1 | 151.9 | 151.9 | 151.9 | 151.9 | 124.175 | 124.175 | 124.175 | 124.175 | 130.275 | 130.275 | 0 | 130.275 | 0 | 98.8 | 0 | 98.8 | 0 | 91.75 | 0 | 91.75 | 0 | 123.419 | 0 | 123.419 | 0 | 0.837 | 0 | 0.837 | 0 | 1.066 | 0 | 1.066 | 0 | 0.952 | 0 | 0.952 | 0 | 0.722 | 0 | 0.722 | 0 | 17.042 | 0 | 17.042 | 0 | 14.098 | 0 | 14.098 | 0 | 12.934 | 0 | 12.934 | 13.528 | 13.528 | 13.528 | 13.528 | 11.272 | 11.272 | 11.272 | 11.272 | 26.431 | 26.431 | 26.431 | 26.431 | 23.686 | 23.686 | 23.686 | 23.686 | 19.464 | 19.464 | 19.464 | 19.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 112.207 | 111.389 | 103.92 | 104.543 | 91.335 | 99.805 | 103.875 | 103.875 | 95 | 95 | 95 | 95 | 78.475 | 78.475 | 78.475 | 78.475 | 85.1 | 85.1 | 0 | 85.1 | 0 | 58.725 | 0 | 58.725 | 0 | 53.075 | 0 | 53.075 | 0 | 70.397 | 0 | 70.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.042 | 0 | 17.042 | 0 | 14.098 | 0 | 14.098 | 0 | 12.934 | 0 | 12.934 | 13.528 | 13.528 | 13.528 | 13.528 | 11.272 | 11.272 | 11.272 | 11.272 | 26.431 | 26.431 | 26.431 | 26.431 | 23.686 | 23.686 | 23.686 | 23.686 | 19.464 | 19.464 | 19.464 | 19.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 176.478 | 175.193 | 149.465 | 150.961 | 142.186 | 155.371 | 260.975 | 260.975 | 246.9 | 246.9 | 246.9 | 246.9 | 202.65 | 202.65 | 202.65 | 202.65 | 215.375 | 215.375 | 0 | 215.375 | 0 | 157.525 | 0 | 157.525 | 0 | 144.825 | 0 | 144.825 | 0 | 193.816 | 0 | 193.816 | 0 | 0.837 | 0 | 0.837 | 0 | 1.066 | 0 | 1.066 | 0 | 0.952 | 0 | 0.952 | 0 | 0.722 | 0 | 0.722 | 0 | 34.085 | 0 | 34.085 | 0 | 28.195 | 0 | 28.195 | 0 | 25.868 | 0 | 25.868 | 27.055 | 27.055 | 27.055 | 27.055 | 22.545 | 22.545 | 22.545 | 22.545 | 52.862 | 52.862 | 52.862 | 52.862 | 47.372 | 47.372 | 47.372 | 47.372 | 38.929 | 38.929 | 38.929 | 38.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 23.384 | 23.214 | -7.285 | 0 | -423.95 | 0 | -423.95 | -423.95 | -404.225 | -404.225 | -404.225 | -404.225 | -327.5 | -327.5 | -327.5 | -327.5 | -347.95 | -347.95 | 0 | -347.95 | 0 | -256 | 0 | -256 | 0 | -216.225 | 0 | -216.225 | 0 | -320.476 | 0 | -320.476 | 0 | -190.927 | 0 | -190.927 | 0 | -145.718 | 0 | -145.718 | 0 | -129.274 | 0 | -129.274 | 0 | 1.275 | 0 | 1.275 | 0 | -106.702 | 0 | -106.702 | 0 | -0.03 | 0 | -0.03 | 0 | -67.417 | 0 | -67.417 | -81.428 | -81.428 | -81.428 | -81.428 | -73.93 | -73.93 | -73.93 | -73.93 | -98.233 | -98.233 | -98.233 | -98.233 | -1.326 | -1.326 | -1.326 | -1.326 | -76.504 | -76.504 | -76.504 | -76.504 | -18.892 | -18.892 | -18.892 | -18.892 | -19.98 | -19.98 | -19.98 | -19.98 | -1.383 | -1.383 | -1.383 | -1.383 | 6.461 | 6.461 | 6.461 | 6.461 | -630.146 | -630.146 | -630.146 | -630.146 | -3.675 | -3.675 | -3.675 | -3.675 | -783.299 | -783.299 | -783.299 | -783.299 | -0.049 | -0.049 | -0.049 | -0.049 | 0.134 | 0.134 | 0.134 | 0.134 | -2.026 | -2.026 | -2.026 | -2.026 | -271.726 | -271.726 | -271.726 | -271.726 | -198.497 | -198.497 | -198.497 | -198.497 | 6.644 | 6.644 | 6.644 | 6.644 | 5.315 | 5.315 | 5.315 | 5.315 | 4.091 | 4.091 | 4.091 | 4.091 | 2.695 | 2.695 | 2.695 | 2.695 | -61.707 | -61.707 | -61.707 | -61.707 | 2.072 | 2.072 | 2.072 | 2.072 | 1.713 | 1.713 | 1.713 | 1.713 |
| Operating Expenses
| 199.862 | 198.406 | 142.179 | 140.912 | 183.091 | 200.069 | -162.975 | -162.975 | -157.325 | -157.325 | -157.325 | -157.325 | -124.85 | -124.85 | -124.85 | -124.85 | -132.575 | -132.575 | 0 | -132.575 | 0 | -98.475 | 0 | -98.475 | 0 | -71.4 | 0 | -71.4 | 0 | -126.66 | 0 | -126.66 | 0 | -188.429 | 0 | -188.429 | 0 | -142.695 | 0 | -142.695 | 0 | -126.391 | 0 | -126.391 | 0 | 4.345 | 0 | 4.345 | 0 | -70.519 | 0 | -70.519 | 0 | 30.174 | 0 | 30.174 | 0 | -39.628 | 0 | -39.628 | -52.653 | -52.653 | -52.653 | -52.653 | -49.508 | -49.508 | -49.508 | -49.508 | -43.803 | -43.803 | -43.803 | -43.803 | 47.543 | 47.543 | 47.543 | 47.543 | -36.493 | -36.493 | -36.493 | -36.493 | -17.719 | -17.719 | -17.719 | -17.719 | -18.609 | -18.609 | -18.609 | -18.609 | -0.459 | -0.459 | -0.459 | -0.459 | 7.114 | 7.114 | 7.114 | 7.114 | -629.424 | -629.424 | -629.424 | -629.424 | -2.806 | -2.806 | -2.806 | -2.806 | -782.269 | -782.269 | -782.269 | -782.269 | 0.227 | 0.227 | 0.227 | 0.227 | 0.374 | 0.374 | 0.374 | 0.374 | -1.873 | -1.873 | -1.873 | -1.873 | -271.623 | -271.623 | -271.623 | -271.623 | -198.41 | -198.41 | -198.41 | -198.41 | 6.736 | 6.736 | 6.736 | 6.736 | 5.411 | 5.411 | 5.411 | 5.411 | 4.172 | 4.172 | 4.172 | 4.172 | 2.776 | 2.776 | 2.776 | 2.776 | -61.653 | -61.653 | -61.653 | -61.653 | 2.117 | 2.117 | 2.117 | 2.117 | 1.748 | 1.748 | 1.748 | 1.748 |
| Operating Income
| 82.335 | 81.735 | 98.284 | 72.507 | 63.832 | 69.751 | 75.65 | 75.65 | 50.325 | 50.325 | 50.325 | 50.325 | 44.25 | 44.25 | 44.25 | 44.25 | 57.625 | 57.625 | 0 | 57.625 | 0 | 71.55 | 0 | 71.55 | 0 | 89.775 | 0 | 89.775 | 0 | 68.668 | 0 | 68.668 | 0 | 59.491 | 0 | 59.491 | 0 | 48.645 | 0 | 48.645 | 0 | 50.112 | 0 | 50.112 | 0 | 47.805 | 0 | 47.805 | 0 | 38.141 | 0 | 38.141 | 0 | 36.898 | 0 | 36.898 | 0 | 39.903 | 0 | 39.903 | 30.222 | 30.222 | 30.222 | 30.222 | 24.68 | 24.68 | 24.68 | 24.68 | 20.418 | 20.418 | 20.418 | 20.418 | 17.204 | 17.204 | 17.204 | 17.204 | 19.565 | 19.565 | 19.565 | 19.565 | -2.567 | -2.567 | -2.567 | -2.567 | -0.171 | -0.171 | -0.171 | -0.171 | 18.962 | 18.962 | 18.962 | 18.962 | 23.922 | 23.922 | 23.922 | 23.922 | -3.448 | -3.448 | -3.448 | -3.448 | 21.795 | 21.795 | 21.795 | 21.795 | -30.083 | -30.083 | -30.083 | -30.083 | 14.484 | 14.484 | 14.484 | 14.484 | 14.397 | 14.397 | 14.397 | 14.397 | 11.313 | 11.313 | 11.313 | 11.313 | 10.72 | 10.72 | 10.72 | 10.72 | 9.453 | 9.453 | 9.453 | 9.453 | 6.574 | 6.574 | 6.574 | 6.574 | 5.541 | 5.541 | 5.541 | 5.541 | 4.398 | 4.398 | 4.398 | 4.398 | 2.991 | 2.991 | 2.991 | 2.991 | 2.48 | 2.48 | 2.48 | 2.48 | 1.417 | 1.417 | 1.417 | 1.417 | 1.671 | 1.671 | 1.671 | 1.671 |
| Operating Income Ratio
| 0.097 | 0.097 | 0.077 | 0.057 | 0.048 | 0.048 | 0.054 | 0.054 | 0.048 | 0.048 | 0.048 | 0.048 | 0.046 | 0.046 | 0.046 | 0.046 | 0.059 | 0.059 | 0 | 0.059 | 0 | 0.12 | 0 | 0.12 | 0 | 0.15 | 0 | 0.15 | 0 | 0.096 | 0 | 0.096 | 0 | 0.086 | 0 | 0.086 | 0 | 0.077 | 0 | 0.077 | 0 | 0.084 | 0 | 0.084 | 0 | 0.086 | 0 | 0.086 | 0 | 0.057 | 0 | 0.057 | 0 | 0.068 | 0 | 0.068 | 0 | 0.087 | 0 | 0.087 | 0.054 | 0.054 | 0.054 | 0.054 | 0.045 | 0.045 | 0.045 | 0.045 | 0.044 | 0.044 | 0.044 | 0.044 | 0.038 | 0.038 | 0.038 | 0.038 | 0.045 | 0.045 | 0.045 | 0.045 | -0.005 | -0.005 | -0.005 | -0.005 | -0 | -0 | -0 | -0 | 0.029 | 0.029 | 0.029 | 0.029 | 0.04 | 0.04 | 0.04 | 0.04 | -0.006 | -0.006 | -0.006 | -0.006 | 0.03 | 0.03 | 0.03 | 0.03 | -0.04 | -0.04 | -0.04 | -0.04 | 0.035 | 0.035 | 0.035 | 0.035 | 0.037 | 0.037 | 0.037 | 0.037 | 0.03 | 0.03 | 0.03 | 0.03 | 0.038 | 0.038 | 0.038 | 0.038 | 0.045 | 0.045 | 0.045 | 0.045 | 0.046 | 0.046 | 0.046 | 0.046 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.04 | 0.04 | 0.04 | 0.04 | 0.039 | 0.039 | 0.039 | 0.039 | 0.023 | 0.023 | 0.023 | 0.023 | 0.029 | 0.029 | 0.029 | 0.029 |
| Total Other Income Expenses Net
| -3.127 | -3.104 | -0.229 | -0.23 | -3.876 | -4.235 | -19.325 | -19.325 | -1.55 | -1.55 | -10.825 | -10.825 | -5.725 | -5.725 | -15.05 | -15.05 | 4.4 | 4.4 | 0 | -11.775 | 0 | -1.7 | 0 | -15.35 | 0 | 13.075 | 0 | -5.825 | 0 | -12.495 | 0 | -12.492 | 0 | -8.959 | 0 | -4.817 | 0 | -10.802 | 0 | -5.251 | 0 | -9.628 | 0 | -6.111 | 0 | -16.739 | 0 | -10.478 | 0 | -3.467 | 0 | -3.467 | 0 | -3.218 | 0 | -3.218 | 0 | -4.145 | 0 | -4.145 | -5.221 | -5.221 | -5.221 | -5.221 | -5.66 | -5.66 | -5.66 | -5.66 | -4.938 | -4.938 | -4.938 | -4.938 | -2.612 | -2.612 | -2.612 | -2.612 | 0.911 | 0.911 | 0.911 | 0.911 | -1.154 | -1.154 | -1.154 | -1.154 | -1.857 | -1.857 | -1.857 | -1.857 | -3.695 | -3.695 | -3.695 | -3.695 | -4.04 | -4.04 | -4.04 | -4.04 | -5.245 | -5.245 | -5.245 | -5.245 | -8.393 | -8.393 | -8.393 | -8.393 | -7.301 | -7.301 | -7.301 | -7.301 | -2.912 | -2.912 | -2.912 | -2.912 | -4.223 | -4.223 | -4.223 | -4.223 | -4.412 | -4.412 | -4.412 | -4.412 | -3.41 | -3.41 | -3.41 | -3.41 | -3.209 | -3.209 | -3.209 | -3.209 | -2.495 | -2.495 | -2.495 | -2.495 | -2.21 | -2.21 | -2.21 | -2.21 | -1.109 | -1.109 | -1.109 | -1.109 | -0.628 | -0.628 | -0.628 | -0.628 | -0.824 | -0.824 | -0.824 | -0.824 | -0.405 | -0.405 | -0.405 | -0.405 | -0.599 | -0.599 | -0.599 | -0.599 |
| Income Before Tax
| 79.207 | 78.63 | 98.055 | 98.643 | 37.263 | 40.718 | 56.325 | 56.325 | 39.5 | 39.5 | 39.5 | 39.5 | 38.525 | 38.525 | 38.525 | 38.525 | 49.775 | 49.775 | 0 | 49.775 | 0 | 66.7 | 0 | 66.7 | 0 | 57.425 | 0 | 57.425 | 0 | 63.199 | 0 | 63.199 | 0 | 54.674 | 0 | 54.674 | 0 | 43.394 | 0 | 43.394 | 0 | 44.001 | 0 | 44.001 | 0 | 37.327 | 0 | 37.327 | 0 | 34.673 | 0 | 34.673 | 0 | 33.68 | 0 | 33.68 | 0 | 35.758 | 0 | 35.758 | 25.001 | 25.001 | 25.001 | 25.001 | 19.02 | 19.02 | 19.02 | 19.02 | 15.48 | 15.48 | 15.48 | 15.48 | 14.593 | 14.593 | 14.593 | 14.593 | 20.477 | 20.477 | 20.477 | 20.477 | -3.721 | -3.721 | -3.721 | -3.721 | -2.028 | -2.028 | -2.028 | -2.028 | 15.267 | 15.267 | 15.267 | 15.267 | 19.883 | 19.883 | 19.883 | 19.883 | -8.693 | -8.693 | -8.693 | -8.693 | 13.402 | 13.402 | 13.402 | 13.402 | -37.384 | -37.384 | -37.384 | -37.384 | 11.572 | 11.572 | 11.572 | 11.572 | 10.175 | 10.175 | 10.175 | 10.175 | 6.901 | 6.901 | 6.901 | 6.901 | 7.309 | 7.309 | 7.309 | 7.309 | 6.243 | 6.243 | 6.243 | 6.243 | 4.079 | 4.079 | 4.079 | 4.079 | 3.332 | 3.332 | 3.332 | 3.332 | 3.289 | 3.289 | 3.289 | 3.289 | 2.363 | 2.363 | 2.363 | 2.363 | 1.656 | 1.656 | 1.656 | 1.656 | 1.013 | 1.013 | 1.013 | 1.013 | 1.072 | 1.072 | 1.072 | 1.072 |
| Income Before Tax Ratio
| 0.093 | 0.093 | 0.077 | 0.077 | 0.028 | 0.028 | 0.04 | 0.04 | 0.038 | 0.038 | 0.038 | 0.038 | 0.04 | 0.04 | 0.04 | 0.04 | 0.051 | 0.051 | 0 | 0.051 | 0 | 0.112 | 0 | 0.112 | 0 | 0.096 | 0 | 0.096 | 0 | 0.089 | 0 | 0.089 | 0 | 0.079 | 0 | 0.079 | 0 | 0.068 | 0 | 0.068 | 0 | 0.074 | 0 | 0.074 | 0 | 0.068 | 0 | 0.068 | 0 | 0.052 | 0 | 0.052 | 0 | 0.062 | 0 | 0.062 | 0 | 0.078 | 0 | 0.078 | 0.045 | 0.045 | 0.045 | 0.045 | 0.034 | 0.034 | 0.034 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.032 | 0.032 | 0.032 | 0.032 | 0.047 | 0.047 | 0.047 | 0.047 | -0.007 | -0.007 | -0.007 | -0.007 | -0.004 | -0.004 | -0.004 | -0.004 | 0.023 | 0.023 | 0.023 | 0.023 | 0.033 | 0.033 | 0.033 | 0.033 | -0.014 | -0.014 | -0.014 | -0.014 | 0.018 | 0.018 | 0.018 | 0.018 | -0.05 | -0.05 | -0.05 | -0.05 | 0.028 | 0.028 | 0.028 | 0.028 | 0.026 | 0.026 | 0.026 | 0.026 | 0.018 | 0.018 | 0.018 | 0.018 | 0.026 | 0.026 | 0.026 | 0.026 | 0.03 | 0.03 | 0.03 | 0.03 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.033 | 0.033 | 0.033 | 0.033 | 0.032 | 0.032 | 0.032 | 0.032 | 0.026 | 0.026 | 0.026 | 0.026 | 0.017 | 0.017 | 0.017 | 0.017 | 0.018 | 0.018 | 0.018 | 0.018 |
| Income Tax Expense
| 12.322 | 12.232 | 9.439 | 9.496 | 4.623 | 5.051 | 6.425 | 6.425 | 4.25 | 4.25 | 4.25 | 4.25 | 2.575 | 2.575 | 2.575 | 2.575 | 4.725 | 4.725 | 0 | 4.725 | 0 | 8.2 | 0 | 8.2 | 0 | -1.875 | 0 | -1.875 | 0 | 10.16 | 0 | 10.16 | 0 | 8.695 | 0 | 8.695 | 0 | 6.596 | 0 | 6.596 | 0 | 6.252 | 0 | 6.252 | 0 | 6.015 | 0 | 6.015 | 0 | 6.471 | 0 | 6.471 | 0 | 6.521 | 0 | 6.521 | 0 | 7.468 | 0 | 7.468 | 5.159 | 5.159 | 5.159 | 5.159 | 3.96 | 3.96 | 3.96 | 3.96 | -1.088 | -1.088 | -1.088 | -1.088 | 0.164 | 0.164 | 0.164 | 0.164 | 2.097 | 2.097 | 2.097 | 2.097 | 2.182 | 2.182 | 2.182 | 2.182 | 1.985 | 1.985 | 1.985 | 1.985 | 1.855 | 1.855 | 1.855 | 1.855 | 1.37 | 1.37 | 1.37 | 1.37 | 2.21 | 2.21 | 2.21 | 2.21 | 2.729 | 2.729 | 2.729 | 2.729 | -2.885 | -2.885 | -2.885 | -2.885 | 1.624 | 1.624 | 1.624 | 1.624 | 1.421 | 1.421 | 1.421 | 1.421 | 1.216 | 1.216 | 1.216 | 1.216 | 1.019 | 1.019 | 1.019 | 1.019 | 0.709 | 0.709 | 0.709 | 0.709 | 0.087 | 0.087 | 0.087 | 0.087 | 0.083 | 0.083 | 0.083 | 0.083 | 0.113 | 0.113 | 0.113 | 0.113 | 0.091 | 0.091 | 0.091 | 0.091 | 0.045 | 0.045 | 0.045 | 0.045 | 0.044 | 0.044 | 0.044 | 0.044 | 0.025 | 0.025 | 0.025 | 0.025 |
| Net Income
| 66.885 | 66.398 | 88.708 | 89.24 | 32.873 | 35.922 | 49.9 | 49.9 | 35.25 | 35.25 | 35.25 | 35.25 | 35.95 | 35.95 | 35.95 | 35.95 | 45.05 | 45.05 | 0 | 45.05 | 0 | 58.5 | 0 | 58.5 | 0 | 59.3 | 0 | 59.3 | 0 | 53.039 | 0 | 53.039 | 0 | 45.979 | 0 | 45.979 | 0 | 36.799 | 0 | 36.799 | 0 | 37.749 | 0 | 37.749 | 0 | 31.312 | 0 | 31.312 | 0 | 28.202 | 0 | 28.202 | 0 | 27.158 | 0 | 27.158 | 0 | 28.29 | 0 | 28.29 | 19.842 | 19.842 | 19.842 | 19.842 | 15.06 | 15.06 | 15.06 | 15.06 | 16.568 | 16.568 | 16.568 | 16.568 | 14.428 | 14.428 | 14.428 | 14.428 | 18.38 | 18.38 | 18.38 | 18.38 | -5.903 | -5.903 | -5.903 | -5.903 | -4.013 | -4.013 | -4.013 | -4.013 | 13.412 | 13.412 | 13.412 | 13.412 | 18.512 | 18.512 | 18.512 | 18.512 | -10.903 | -10.903 | -10.903 | -10.903 | 10.672 | 10.672 | 10.672 | 10.672 | -34.499 | -34.499 | -34.499 | -34.499 | 9.948 | 9.948 | 9.948 | 9.948 | 8.754 | 8.754 | 8.754 | 8.754 | 5.685 | 5.685 | 5.685 | 5.685 | 6.291 | 6.291 | 6.291 | 6.291 | 5.535 | 5.535 | 5.535 | 5.535 | 3.992 | 3.992 | 3.992 | 3.992 | 3.249 | 3.249 | 3.249 | 3.249 | 3.176 | 3.176 | 3.176 | 3.176 | 2.272 | 2.272 | 2.272 | 2.272 | 1.611 | 1.611 | 1.611 | 1.611 | 0.969 | 0.969 | 0.969 | 0.969 | 1.047 | 1.047 | 1.047 | 1.047 |
| Net Income Ratio
| 0.079 | 0.079 | 0.07 | 0.07 | 0.025 | 0.025 | 0.035 | 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0.038 | 0.038 | 0.038 | 0.038 | 0.046 | 0.046 | 0 | 0.046 | 0 | 0.098 | 0 | 0.098 | 0 | 0.099 | 0 | 0.099 | 0 | 0.074 | 0 | 0.074 | 0 | 0.066 | 0 | 0.066 | 0 | 0.058 | 0 | 0.058 | 0 | 0.063 | 0 | 0.063 | 0 | 0.057 | 0 | 0.057 | 0 | 0.042 | 0 | 0.042 | 0 | 0.05 | 0 | 0.05 | 0 | 0.062 | 0 | 0.062 | 0.036 | 0.036 | 0.036 | 0.036 | 0.027 | 0.027 | 0.027 | 0.027 | 0.036 | 0.036 | 0.036 | 0.036 | 0.032 | 0.032 | 0.032 | 0.032 | 0.042 | 0.042 | 0.042 | 0.042 | -0.012 | -0.012 | -0.012 | -0.012 | -0.007 | -0.007 | -0.007 | -0.007 | 0.02 | 0.02 | 0.02 | 0.02 | 0.031 | 0.031 | 0.031 | 0.031 | -0.017 | -0.017 | -0.017 | -0.017 | 0.015 | 0.015 | 0.015 | 0.015 | -0.046 | -0.046 | -0.046 | -0.046 | 0.024 | 0.024 | 0.024 | 0.024 | 0.023 | 0.023 | 0.023 | 0.023 | 0.015 | 0.015 | 0.015 | 0.015 | 0.022 | 0.022 | 0.022 | 0.022 | 0.027 | 0.027 | 0.027 | 0.027 | 0.028 | 0.028 | 0.028 | 0.028 | 0.026 | 0.026 | 0.026 | 0.026 | 0.032 | 0.032 | 0.032 | 0.032 | 0.031 | 0.031 | 0.031 | 0.031 | 0.025 | 0.025 | 0.025 | 0.025 | 0.016 | 0.016 | 0.016 | 0.016 | 0.018 | 0.018 | 0.018 | 0.018 |
| EPS
| 0.25 | 0.25 | 0.32 | 0.33 | 0.12 | 0.13 | 0.17 | 0.17 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.15 | 0.15 | 0 | 0.15 | 0 | 0.2 | 0 | 0.2 | 0 | 0.2 | 0 | 0.2 | 0 | 0.18 | 0 | 0.18 | 0 | 0.16 | 0 | 0.16 | 0 | 0.12 | 0 | 0.12 | 0 | 0.13 | 0 | 0.13 | 0 | 0.11 | 0 | 0.11 | 0 | 0.096 | 0 | 0.096 | 0 | 0.093 | 0 | 0.093 | 0 | 0.097 | 0 | 0.097 | 0.068 | 0.068 | 0.068 | 0.068 | 0.051 | 0.051 | 0.051 | 0.051 | 0.057 | 0.057 | 0.057 | 0.057 | 0.049 | 0.049 | 0.049 | 0.049 | 0.063 | 0.063 | 0.063 | 0.063 | -0.02 | -0.02 | -0.02 | -0.02 | -0.014 | -0.014 | -0.014 | -0.014 | 0.046 | 0.046 | 0.046 | 0.046 | 0.063 | 0.063 | 0.063 | 0.063 | -0.037 | -0.037 | -0.037 | -0.037 | 0.036 | 0.036 | 0.036 | 0.036 | -0.12 | -0.12 | -0.12 | -0.12 | 0.034 | 0.034 | 0.034 | 0.034 | 0.03 | 0.03 | 0.03 | 0.03 | 0.019 | 0.019 | 0.019 | 0.019 | 0.022 | 0.022 | 0.022 | 0.022 | 0.019 | 0.019 | 0.019 | 0.019 | 0.014 | 0.014 | 0.014 | 0.014 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.008 | 0.008 | 0.008 | 0.008 | 0.006 | 0.006 | 0.006 | 0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 |
| EPS Diluted
| 0.25 | 0.25 | 0.32 | 0.33 | 0.12 | 0.13 | 0.17 | 0.17 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.15 | 0.15 | 0 | 0.15 | 0 | 0.2 | 0 | 0.2 | 0 | 0.2 | 0 | 0.2 | 0 | 0.18 | 0 | 0.18 | 0 | 0.16 | 0 | 0.16 | 0 | 0.12 | 0 | 0.12 | 0 | 0.13 | 0 | 0.13 | 0 | 0.11 | 0 | 0.11 | 0 | 0.095 | 0 | 0.095 | 0 | 0.092 | 0 | 0.092 | 0 | 0.096 | 0 | 0.096 | 0.067 | 0.067 | 0.067 | 0.067 | 0.051 | 0.051 | 0.051 | 0.051 | 0.056 | 0.056 | 0.056 | 0.056 | 0.049 | 0.049 | 0.049 | 0.049 | 0.063 | 0.063 | 0.063 | 0.063 | -0.02 | -0.02 | -0.02 | -0.02 | -0.014 | -0.014 | -0.014 | -0.014 | 0.046 | 0.046 | 0.046 | 0.046 | 0.063 | 0.063 | 0.063 | 0.063 | -0.037 | -0.037 | -0.037 | -0.037 | 0.036 | 0.036 | 0.036 | 0.036 | -0.12 | -0.12 | -0.12 | -0.12 | 0.034 | 0.034 | 0.034 | 0.034 | 0.03 | 0.03 | 0.03 | 0.03 | 0.019 | 0.019 | 0.019 | 0.019 | 0.021 | 0.021 | 0.021 | 0.021 | 0.019 | 0.019 | 0.019 | 0.019 | 0.014 | 0.014 | 0.014 | 0.014 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.008 | 0.008 | 0.008 | 0.008 | 0.006 | 0.006 | 0.006 | 0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 |
| EBITDA
| 117.434 | 116.579 | 101.904 | 102.515 | 80.082 | 87.508 | 101.025 | 101.025 | 54.3 | 54.3 | 66.3 | 66.3 | 59.475 | 64.3 | 59.475 | 59.475 | 85.6 | 85.6 | 0 | 73.35 | 0 | 83.025 | 0 | 72.35 | 0 | 78.25 | 0 | 85.9 | 0 | 78.59 | 0 | 78.59 | 0 | 78.056 | 0 | 79.841 | 0 | 55.051 | 0 | 62.331 | 0 | 46.862 | 0 | 62.166 | 0 | 44.76 | 0 | 59.024 | 0 | 51.294 | 0 | 51.294 | 0 | 48.818 | 0 | 48.818 | 0 | 50.552 | 0 | 50.552 | 38.759 | 38.759 | 38.759 | 38.759 | 33.196 | 33.196 | 33.196 | 33.196 | 27.884 | 27.884 | 27.884 | 27.884 | 24.054 | 24.054 | 24.054 | 24.054 | 26.462 | 26.462 | 26.462 | 26.462 | 6.964 | 6.964 | 6.964 | 6.964 | 13.097 | 13.097 | 13.097 | 13.097 | 32.814 | 32.814 | 32.814 | 32.814 | 37.879 | 37.879 | 37.879 | 37.879 | 9.031 | 9.031 | 9.031 | 9.031 | 35.786 | 35.786 | 35.786 | 35.786 | -14.701 | -14.701 | -14.701 | -14.701 | 20.965 | 20.965 | 20.965 | 20.965 | 20.485 | 20.485 | 20.485 | 20.485 | 16.88 | 16.88 | 16.88 | 16.88 | 14.671 | 14.671 | 14.671 | 14.671 | 12.966 | 12.966 | 12.966 | 12.966 | 9.591 | 9.591 | 9.591 | 9.591 | 8.255 | 8.255 | 8.255 | 8.255 | 6.591 | 6.591 | 6.591 | 6.591 | 5.065 | 5.065 | 5.065 | 5.065 | 4.267 | 4.267 | 4.267 | 4.267 | 3.101 | 3.101 | 3.101 | 3.101 | 3.39 | 3.39 | 3.39 | 3.39 |
| EBITDA Ratio
| 0.139 | 0.139 | 0.08 | 0.08 | 0.06 | 0.06 | 0.072 | 0.072 | 0.063 | 0.063 | 0.063 | 0.063 | 0.062 | 0.062 | 0.062 | 0.062 | 0.076 | 0.076 | 0 | 0.076 | 0 | 0.139 | 0 | 0.139 | 0 | 0.177 | 0 | 0.177 | 0 | 0.11 | 0 | 0.11 | 0 | 0.113 | 0 | 0.113 | 0 | 0.098 | 0 | 0.098 | 0 | 0.104 | 0 | 0.104 | 0 | 0.107 | 0 | 0.107 | 0 | 0.077 | 0 | 0.077 | 0 | 0.09 | 0 | 0.09 | 0 | 0.11 | 0 | 0.11 | 0.069 | 0.069 | 0.069 | 0.069 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.053 | 0.053 | 0.053 | 0.053 | 0.06 | 0.06 | 0.06 | 0.06 | 0.014 | 0.014 | 0.014 | 0.014 | 0.023 | 0.023 | 0.023 | 0.023 | 0.05 | 0.05 | 0.05 | 0.05 | 0.063 | 0.063 | 0.063 | 0.063 | 0.014 | 0.014 | 0.014 | 0.014 | 0.049 | 0.049 | 0.049 | 0.049 | -0.02 | -0.02 | -0.02 | -0.02 | 0.05 | 0.05 | 0.05 | 0.05 | 0.053 | 0.053 | 0.053 | 0.053 | 0.045 | 0.045 | 0.045 | 0.045 | 0.052 | 0.052 | 0.052 | 0.052 | 0.062 | 0.062 | 0.062 | 0.062 | 0.067 | 0.067 | 0.067 | 0.067 | 0.066 | 0.066 | 0.066 | 0.066 | 0.065 | 0.065 | 0.065 | 0.065 | 0.069 | 0.069 | 0.069 | 0.069 | 0.067 | 0.067 | 0.067 | 0.067 | 0.051 | 0.051 | 0.051 | 0.051 | 0.058 | 0.058 | 0.058 | 0.058 |