M.D.C. Holdings, Inc.
NYSE:MDC
62.98 (USD) • At close April 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 31.352 | 36.696 | 1,110.819 | 1,136.089 | 1,049.502 | 1,519.541 | 1,441.743 | 1,487.052 | 1,269.651 | 1,465.891 | 1,300.805 | 1,401.091 | 1,086.881 | 1,225.166 | 1,037.352 | 919.722 | 718.971 | 1,104.468 | 772.662 | 751.441 | 664.682 | 881.875 | 785.638 | 770.98 | 626.723 | 724.114 | 603.751 | 668.044 | 581.705 | 736.329 | 595.42 | 587.334 | 407.761 | 578.911 | 468.487 | 473.128 | 388.51 | 505.672 | 418.403 | 442.752 | 327.757 | 472.162 | 448 | 416.018 | 344.254 | 437.746 | 320.662 | 258.347 | 186.268 | 247.376 | 211.36 | 215.685 | 169.747 | 259.566 | 225.681 | 326.33 | 147.078 | 323.879 | 203.226 | 195.266 | 175.932 | 278.816 | 361.249 | 411.898 | 406.145 | 784.756 | 686.661 | 716.708 | 745.124 | 1,343.219 | 1,082.893 | 1,232.936 | 1,142.694 | 1,736.092 | 1,167.812 | 1,046.34 | 933.916 | 1,343.856 | 1,026.129 | 875.483 | 763.604 | 862.08 | 798.906 | 689.442 | 569.642 | 771.022 | 581.698 | 509.43 | 456.374 | 676.605 | 521.312 | 508.235 | 419.722 | 538.501 | 446.239 | 419.647 | 347.158 | 460.6 | 410.1 | 399.8 | 297.1 | 384.2 | 331.6 | 303.9 | 243.5 | 271.9 | 266.6 | 237.3 | 193.8 | 252.3 | 233.3 | 237.8 | 199.2 | 223.5 | 234.6 | 215.3 | 192.5 | 244.2 | 214.2 | 197.8 | 168.7 | 181 | 192.7 | 161.2 | 117.2 | 139.5 | 140.6 | 130.6 | 102.6 | 116 | 116.2 | 112.4 | 88.7 | 115.4 | 123.7 | 147.6 | 129.8 | 160.7 | 205.3 | 196.5 | 164.9 | 346.2 | 179.5 | 185.4 | 129.6 | 213.1 | 229.8 | 216.7 | 140.9 | 173.9 | 207.9 | 163.9 | 128.9 | 108.2 | 101.8 |
Cost of Revenue
| -200.634 | -208.739 | 894.318 | 937.978 | 863.797 | 1,280.676 | 1,107.115 | 1,080.817 | 938.973 | 1,115.101 | 978.455 | 1,067.621 | 828.993 | 937.124 | 808.466 | 719.967 | 569.576 | 892.599 | 619.668 | 599.746 | 534.119 | 713.208 | 639.754 | 616.214 | 506.013 | 592.342 | 499.795 | 548.779 | 481.901 | 610.741 | 496.484 | 485.195 | 337.93 | 481.488 | 386.582 | 389.226 | 326.276 | 419.045 | 345.665 | 363.162 | 264.402 | 387.273 | 362.195 | 335.943 | 279.718 | 347.542 | 271.069 | 221.938 | 160.144 | 204.454 | 171.167 | 180.838 | 140.998 | 208.817 | 172.017 | 260.036 | 109.581 | 254.579 | 161.029 | 153.618 | 142.666 | 300.765 | 285.367 | 344.378 | 342.986 | 683.051 | 559.854 | 592.745 | 604.306 | 1,085.005 | 821.225 | 1,110.575 | 960.18 | 1,386.781 | 946.661 | 734.772 | 767.571 | 1,078.323 | 827.355 | 719.686 | 645.21 | 731.071 | 673.385 | 595.29 | 497.4 | 661.649 | 500.169 | 442.667 | 393.268 | 586.504 | 443.425 | 429.024 | 357.165 | 458.431 | 375.354 | 358.119 | 295.187 | 404.6 | 357.5 | 345.4 | 264.2 | 344.3 | 297.6 | 274.6 | 222.9 | 250.3 | 249 | 222.1 | 181.1 | 235.5 | 217.9 | 223.4 | 185.5 | 210.1 | 218.7 | 200.7 | 178.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 231.986 | 245.435 | 216.501 | 198.111 | 185.705 | 238.865 | 334.628 | 406.235 | 330.678 | 350.79 | 322.35 | 333.47 | 257.888 | 288.042 | 228.886 | 199.755 | 149.395 | 211.869 | 152.994 | 151.695 | 130.563 | 168.667 | 145.884 | 154.766 | 120.71 | 131.772 | 103.956 | 119.265 | 99.804 | 125.588 | 98.936 | 102.139 | 69.831 | 97.423 | 81.905 | 83.902 | 62.234 | 86.627 | 72.738 | 79.59 | 63.355 | 84.889 | 85.805 | 80.075 | 64.536 | 90.204 | 49.593 | 36.409 | 26.124 | 42.922 | 40.193 | 34.847 | 28.749 | 50.749 | 53.664 | 66.294 | 37.497 | 69.3 | 42.197 | 41.648 | 33.266 | -21.949 | 75.882 | 67.52 | 63.159 | 101.705 | 126.807 | 123.963 | 140.818 | 258.214 | 261.668 | 122.361 | 182.514 | 349.311 | 221.151 | 311.568 | 166.345 | 265.533 | 198.774 | 155.797 | 118.394 | 131.009 | 125.521 | 94.152 | 72.242 | 109.373 | 81.529 | 66.763 | 63.106 | 90.101 | 77.887 | 79.211 | 62.557 | 80.07 | 70.885 | 61.528 | 51.971 | 56 | 52.6 | 54.4 | 32.9 | 39.9 | 34 | 29.3 | 20.6 | 21.6 | 17.6 | 15.2 | 12.7 | 16.8 | 15.4 | 14.4 | 13.7 | 13.4 | 15.9 | 14.6 | 14.3 | 244.2 | 214.2 | 197.8 | 168.7 | 181 | 192.7 | 161.2 | 117.2 | 139.5 | 140.6 | 130.6 | 102.6 | 116 | 116.2 | 112.4 | 88.7 | 115.4 | 123.7 | 147.6 | 129.8 | 160.7 | 205.3 | 196.5 | 164.9 | 346.2 | 179.5 | 185.4 | 129.6 | 213.1 | 229.8 | 216.7 | 140.9 | 173.9 | 207.9 | 163.9 | 128.9 | 108.2 | 101.8 |
Gross Profit Ratio
| 7.399 | 6.688 | 0.195 | 0.174 | 0.177 | 0.157 | 0.232 | 0.273 | 0.26 | 0.239 | 0.248 | 0.238 | 0.237 | 0.235 | 0.221 | 0.217 | 0.208 | 0.192 | 0.198 | 0.202 | 0.196 | 0.191 | 0.186 | 0.201 | 0.193 | 0.182 | 0.172 | 0.179 | 0.172 | 0.171 | 0.166 | 0.174 | 0.171 | 0.168 | 0.175 | 0.177 | 0.16 | 0.171 | 0.174 | 0.18 | 0.193 | 0.18 | 0.192 | 0.192 | 0.187 | 0.206 | 0.155 | 0.141 | 0.14 | 0.174 | 0.19 | 0.162 | 0.169 | 0.196 | 0.238 | 0.203 | 0.255 | 0.214 | 0.208 | 0.213 | 0.189 | -0.079 | 0.21 | 0.164 | 0.156 | 0.13 | 0.185 | 0.173 | 0.189 | 0.192 | 0.242 | 0.099 | 0.16 | 0.201 | 0.189 | 0.298 | 0.178 | 0.198 | 0.194 | 0.178 | 0.155 | 0.152 | 0.157 | 0.137 | 0.127 | 0.142 | 0.14 | 0.131 | 0.138 | 0.133 | 0.149 | 0.156 | 0.149 | 0.149 | 0.159 | 0.147 | 0.15 | 0.122 | 0.128 | 0.136 | 0.111 | 0.104 | 0.103 | 0.096 | 0.085 | 0.079 | 0.066 | 0.064 | 0.066 | 0.067 | 0.066 | 0.061 | 0.069 | 0.06 | 0.068 | 0.068 | 0.074 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 62.665 | 46.232 | 52.205 | 42.776 | 66.614 | 80.858 | 72.894 | 71.983 | 66.986 | 59.935 | 61.958 | 57.163 | 53.232 | 45.98 | 40.419 | 45.089 | 46.178 | 46.951 | 39.326 | 42.572 | 45.317 | 40.237 | 40.372 | 35.753 | 39.843 | 33.17 | 32.292 | 32.369 | 27.438 | 27.758 | 31.414 | 56.277 | 63.56 | 57.444 | 54.781 | 50.532 | 54.601 | 50.512 | 49.798 | 48.341 | 55.421 | 57.753 | 51.908 | 48.201 | 49.16 | 44.788 | 39.223 | 34.124 | 28.745 | 35.604 | 36.265 | 36.756 | 42.939 | 39.269 | 44.588 | 40.212 | 41.508 | 45.805 | 37.8 | 38.386 | 22.297 | 97.468 | 80.782 | 85.553 | 116.947 | 129.171 | 133.941 | 143.077 | 184.961 | 134.036 | 0.127 | 30.033 | 33.78 | 27.825 | 147.591 | 30.416 | 33.593 | 27.905 | 21.51 | 18.576 | 20.919 | 18.159 | 24.147 | 11.476 | 15.735 | 10.498 | 10.434 | 10.06 | 12.947 | 11.097 | 11.51 | 10.406 | 11.224 | 11.168 | 8.515 | 8.554 | 6.9 | 8.7 | 7.7 | 6.3 | 6.8 | 5.3 | 4 | 3.5 | 3.6 | 1.7 | 3.3 | 3.2 | 3.1 | 2.9 | 3 | 2.6 | 3.7 | 3.2 | 3.5 | 3.1 | 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 |
Selling & Marketing Expenses
| 0 | 64.197 | 55.079 | 54.528 | 52.212 | 65.183 | 60.577 | 60.955 | 57.331 | 63.037 | 60.181 | 66.903 | 57.83 | 64.717 | 57.652 | 51.897 | 44.232 | 58.923 | 45.765 | 43.386 | 39.689 | 48.049 | 43.286 | 41.199 | 35.588 | 41.536 | 35.932 | 38.417 | 33.929 | 40.481 | 34.146 | 33.026 | 12.034 | 14.551 | 12.548 | 25.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.307 | 17.478 | 17.353 | 15.6 | 21.033 | 19.269 | 23.086 | 12.189 | 20.861 | 16.439 | 14.883 | 15.19 | 0 | 18.797 | 20.35 | 19.203 | 0 | 28.694 | 29.371 | 29.079 | 97.56 | 31.296 | 31.568 | 29.035 | 106.015 | 0 | 53.688 | 48.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 134.15 | 126.862 | 101.311 | 106.733 | 94.988 | 131.797 | 141.435 | 133.849 | 129.314 | 130.023 | 120.116 | 128.861 | 114.993 | 117.949 | 103.632 | 92.316 | 89.321 | 105.101 | 92.716 | 82.712 | 82.261 | 93.366 | 83.523 | 81.571 | 71.341 | 81.379 | 69.102 | 70.709 | 66.298 | 67.919 | 61.904 | 64.44 | 56.277 | 63.56 | 57.444 | 54.781 | 50.532 | 54.601 | 50.512 | 49.798 | 48.341 | 55.421 | 57.753 | 51.908 | 48.201 | 49.16 | 44.788 | 39.223 | 34.124 | 46.052 | 53.082 | 53.618 | 52.356 | 63.972 | 58.538 | 67.674 | 52.401 | 62.369 | 62.244 | 52.683 | 53.576 | 22.297 | 97.468 | 80.782 | 85.553 | 116.947 | 129.171 | 133.941 | 143.077 | 184.961 | 165.332 | 0.127 | 30.033 | 33.78 | 27.825 | 147.591 | 30.416 | 33.593 | 27.905 | 21.51 | 18.576 | 20.919 | 18.159 | 24.147 | 11.476 | 15.735 | 10.498 | 10.434 | 10.06 | 12.947 | 11.097 | 11.51 | 10.406 | 11.224 | 11.168 | 8.515 | 8.554 | 6.9 | 8.7 | 7.7 | 6.3 | 6.8 | 5.3 | 4 | 3.5 | 3.6 | 1.7 | 3.3 | 3.2 | 3.1 | 2.9 | 3 | 2.6 | 3.7 | 3.2 | 3.5 | 3.1 | 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 |
Other Expenses
| 0 | -9.27 | 4.203 | 3.733 | 4.793 | -0.894 | -9.624 | -14.245 | -0.237 | -1.179 | -0.541 | 0.065 | 0.45 | 0.333 | 0.008 | 3.479 | -13.401 | 3.899 | -1.887 | -1.11 | -1.191 | -9.556 | -1.128 | -0.871 | -1.716 | -1.182 | -0.618 | -0.666 | -0.351 | -0.984 | -1.558 | -0.278 | -1.541 | -1.669 | -0.35 | -1.055 | -1.134 | -2.279 | -0.841 | -1.08 | -0.614 | -1.776 | -0.488 | 1.33 | 0.011 | 0.592 | -0.016 | 0 | 0 | 1.922 | 2.39 | 2.447 | -1.55 | 1.31 | 0.817 | 0.529 | 0.491 | 1.492 | 3.594 | 0.292 | 0.265 | 0 | 107.688 | 102.942 | 68.27 | 0 | 272.945 | 185.53 | 164.763 | 300.313 | 56.393 | 37.521 | 34.519 | 27.775 | 27.825 | -27.775 | 0 | 0 | 27.905 | 21.51 | 0 | 74.701 | 18.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.999 | 6.102 | 4.915 | 3.776 | 4.8 | 3.7 | 5.4 | 3.9 | 5.6 | 5.5 | 4.9 | 4.2 | 4.5 | 4.1 | 3.6 | 2.9 | 3.3 | 3.1 | 3.2 | 2.5 | 3.1 | 2.7 | 2.4 | 2.1 | 234.8 | 203.9 | 186.7 | 159 | 173.8 | 184.8 | 154.1 | 112.9 | 191.7 | 123.3 | 111.6 | 80.2 | 94.3 | 99.5 | 90.6 | 72.8 | 89.9 | 111.1 | 118.7 | 104.7 | 186.6 | 200.7 | 171.2 | 0 | -827.2 | 0 | 0 | 0 | -753.5 | 0 | 0 | 0 | -648 | 0 | 0 | 0 | -344.3 | 0 |
Operating Expenses
| 134.15 | 126.862 | 101.311 | 106.733 | 94.988 | 131.797 | 141.435 | 133.849 | 129.314 | 130.023 | 120.116 | 128.861 | 114.993 | 117.949 | 103.632 | 92.316 | 89.321 | 105.101 | 92.716 | 82.712 | 82.261 | 93.366 | 83.523 | 81.571 | 71.341 | 81.379 | 69.102 | 70.709 | 66.298 | 67.919 | 61.904 | 64.44 | 56.277 | 63.56 | 57.444 | 54.781 | 50.532 | 54.601 | 50.512 | 49.798 | 48.341 | 55.421 | 57.753 | 51.908 | 48.201 | 49.752 | 44.772 | 39.223 | 34.124 | 47.918 | 55.472 | 56.065 | 50.806 | 65.282 | 59.355 | 68.203 | 52.892 | 63.861 | 65.838 | 52.979 | 53.841 | 22.297 | 97.468 | 80.782 | 85.553 | 116.947 | 129.171 | 133.941 | 143.077 | 184.961 | 165.332 | 0.127 | 30.033 | 33.78 | 27.825 | 119.816 | 30.416 | 33.593 | 27.905 | 21.51 | 18.576 | 20.919 | 18.159 | 24.147 | 11.476 | 15.735 | 10.498 | 10.434 | 10.06 | 12.947 | 11.097 | 11.51 | 10.406 | 18.223 | 17.27 | 13.43 | 12.33 | 11.7 | 12.4 | 13.1 | 10.2 | 12.4 | 10.8 | 8.9 | 7.7 | 8.1 | 5.8 | 6.9 | 6.1 | 6.4 | 6 | 6.2 | 5.1 | 6.8 | 5.9 | 5.9 | 5.2 | 234.8 | 203.9 | 186.7 | 159 | 173.8 | 184.8 | 154.1 | 112.9 | 191.7 | 123.3 | 111.6 | 80.2 | 94.3 | 99.5 | 90.6 | 72.8 | 89.9 | 111.1 | 118.7 | 104.7 | 186.6 | 200.7 | 171.2 | 0 | -827.2 | 0 | 0 | 0 | -753.5 | 0 | 0 | 0 | -648 | 0 | 0 | 0 | -344.3 | 0 |
Operating Income
| 97.836 | 118.573 | 106.915 | 74.246 | 108.969 | 113.22 | 185.789 | 258.963 | 201.882 | 209.148 | 202.234 | 204.609 | 142.895 | 170.093 | 125.254 | 107.439 | 60.074 | 106.768 | 60.278 | 68.983 | 48.302 | 75.301 | 62.361 | 73.195 | 49.369 | 50.393 | 34.854 | 48.556 | 33.506 | 57.669 | 37.032 | 37.699 | 13.554 | 33.863 | 24.461 | 29.121 | 11.702 | 32.026 | 22.226 | 29.792 | 15.014 | 29.468 | 28.052 | 28.167 | 16.335 | 40.452 | 4.821 | -2.814 | -8 | -4.996 | -15.279 | -21.218 | -22.057 | -14.533 | -5.691 | -1.909 | -15.395 | 5.439 | -23.641 | -11.331 | -20.575 | -44.246 | -21.586 | -13.262 | -22.394 | -15.242 | -2.364 | -9.978 | -2.259 | 73.253 | 96.336 | 122.234 | 152.481 | 315.531 | 193.326 | 191.752 | 135.929 | 231.94 | 170.869 | 134.287 | 99.818 | 110.09 | 107.362 | 70.005 | 60.766 | 93.638 | 71.031 | 56.329 | 53.046 | 77.154 | 66.79 | 67.701 | 52.151 | 61.847 | 53.615 | 48.098 | 39.641 | 44.3 | 40.2 | 41.3 | 22.7 | 27.5 | 23.2 | 20.4 | 12.9 | 13.5 | 11.8 | 8.3 | 6.6 | 10.4 | 9.4 | 8.2 | 8.6 | 6.6 | 10 | 8.7 | 9.1 | 9.4 | 10.3 | 11.1 | 9.7 | 7.2 | 7.9 | 7.1 | 4.3 | -52.2 | 17.3 | 19 | 22.4 | 21.7 | 16.7 | 21.8 | 15.9 | 25.5 | 12.6 | 28.9 | 25.1 | -25.9 | 4.6 | 25.3 | 164.9 | -481 | 179.5 | 185.4 | 129.6 | -540.4 | 229.8 | 216.7 | 140.9 | -474.1 | 207.9 | 163.9 | 128.9 | -236.1 | 101.8 |
Operating Income Ratio
| 3.121 | 3.231 | 0.096 | 0.065 | 0.104 | 0.075 | 0.129 | 0.174 | 0.159 | 0.143 | 0.155 | 0.146 | 0.131 | 0.139 | 0.121 | 0.117 | 0.084 | 0.097 | 0.078 | 0.092 | 0.073 | 0.085 | 0.079 | 0.095 | 0.079 | 0.07 | 0.058 | 0.073 | 0.058 | 0.078 | 0.062 | 0.064 | 0.033 | 0.058 | 0.052 | 0.062 | 0.03 | 0.063 | 0.053 | 0.067 | 0.046 | 0.062 | 0.063 | 0.068 | 0.047 | 0.092 | 0.015 | -0.011 | -0.043 | -0.02 | -0.072 | -0.098 | -0.13 | -0.056 | -0.025 | -0.006 | -0.105 | 0.017 | -0.116 | -0.058 | -0.117 | -0.159 | -0.06 | -0.032 | -0.055 | -0.019 | -0.003 | -0.014 | -0.003 | 0.055 | 0.089 | 0.099 | 0.133 | 0.182 | 0.166 | 0.183 | 0.146 | 0.173 | 0.167 | 0.153 | 0.131 | 0.128 | 0.134 | 0.102 | 0.107 | 0.121 | 0.122 | 0.111 | 0.116 | 0.114 | 0.128 | 0.133 | 0.124 | 0.115 | 0.12 | 0.115 | 0.114 | 0.096 | 0.098 | 0.103 | 0.076 | 0.072 | 0.07 | 0.067 | 0.053 | 0.05 | 0.044 | 0.035 | 0.034 | 0.041 | 0.04 | 0.034 | 0.043 | 0.03 | 0.043 | 0.04 | 0.047 | 0.038 | 0.048 | 0.056 | 0.057 | 0.04 | 0.041 | 0.044 | 0.037 | -0.374 | 0.123 | 0.145 | 0.218 | 0.187 | 0.144 | 0.194 | 0.179 | 0.221 | 0.102 | 0.196 | 0.193 | -0.161 | 0.022 | 0.129 | 1 | -1.389 | 1 | 1 | 1 | -2.536 | 1 | 1 | 1 | -2.726 | 1 | 1 | 1 | -2.182 | 1 |
Total Other Income Expenses Net
| 28.404 | 18.918 | 14.269 | 4.312 | 6.718 | 0 | -4.404 | -14.687 | 0 | -14.635 | -10.355 | -0.222 | 0.53 | 0.299 | -0.095 | 4.199 | -11.512 | 5.478 | 0.449 | 1.654 | 7.304 | -10.553 | 5.059 | 0.703 | 1.163 | 1.405 | 54.826 | 3.338 | 2.854 | 1.329 | 1.02 | 0.387 | 0.719 | -1.305 | -0.803 | 2.761 | 0.37 | -9.708 | 1.698 | 4.234 | 3.626 | 4.85 | 6.857 | 9.845 | 6.251 | -10.601 | 14.679 | 12.469 | 10.125 | -14.78 | -18.91 | 0.534 | -1.368 | -20.533 | -1.185 | -1.79 | -5.847 | -20.82 | -6.98 | -6.489 | -5.929 | -42.149 | -95.388 | -88.278 | -54.832 | -175.199 | -248.95 | -161.05 | -141.422 | -91.252 | 0 | 0 | 0 | -66.038 | 0 | -27.775 | 0 | 636.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.56 | 0 | 0 | 0 | 0 | 0 | -4.272 | -4.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | -0.8 | -0.4 | -0.6 | -1.1 | -1.8 | -1.3 | -1.6 | -2 | -2.9 | -2.6 | -1.8 | -2.1 | -3 | -2.8 | -2.8 | -2.7 | -3.2 | 53.1 | -16.5 | 0 | -19.1 | -21 | -22.1 | -22.9 | -24.3 | -26.2 | -25.3 | -26.1 | -25.7 | -31.8 | -33.5 | -34.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 126.24 | 164.278 | 139.807 | 113.05 | 108.969 | 113.22 | 185.789 | 258.963 | 201.882 | 209.148 | 192.692 | 205.542 | 144.312 | 171.294 | 126.018 | 111.638 | 48.562 | 112.246 | 62.806 | 74.331 | 55.606 | 69.286 | 67.42 | 76.616 | 50.532 | 51.798 | 89.68 | 51.894 | 36.36 | 58.998 | 38.052 | 40.458 | 14.273 | 32.558 | 23.658 | 31.882 | 13.326 | 23.885 | 23.924 | 34.026 | 18.64 | 34.318 | 34.909 | 38.012 | 22.586 | 29.851 | 19.484 | 9.655 | 2.125 | -19.776 | -34.189 | -29.803 | -23.704 | -35.066 | -10.594 | -3.699 | -21.242 | -15.381 | -31.818 | -19.063 | -41.073 | -86.395 | -116.974 | -101.54 | -77.226 | -190.441 | -251.314 | -171.028 | -143.681 | -17.999 | 76.421 | 122.234 | 152.481 | 315.531 | 193.326 | 163.977 | 135.929 | 231.94 | 170.869 | 134.287 | 99.818 | 110.09 | 107.362 | 70.005 | 60.766 | 93.638 | 71.031 | 56.329 | 53.046 | 77.154 | 66.79 | 63.429 | 48.014 | 61.847 | 53.615 | 48.098 | 39.641 | 44.3 | 40.2 | 41.3 | 22.8 | 27.4 | 23.3 | 20.4 | 12.9 | 13.5 | 11.8 | 8.2 | 5.8 | 10 | 8.8 | 7.1 | 6.8 | 5.3 | 8.4 | 6.7 | 6.2 | 6.8 | 8.5 | 9 | 6.7 | 4.4 | 5.1 | 4.4 | 1.1 | 0.9 | 0.8 | 0 | 3.3 | 0.7 | -5.4 | -1.1 | -8.4 | -0.7 | -12.7 | 2.8 | -0.6 | -57.7 | -28.9 | -8.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 4.027 | 4.477 | 0.126 | 0.1 | 0.104 | 0.075 | 0.129 | 0.174 | 0.159 | 0.143 | 0.148 | 0.147 | 0.133 | 0.14 | 0.121 | 0.121 | 0.068 | 0.102 | 0.081 | 0.099 | 0.084 | 0.079 | 0.086 | 0.099 | 0.081 | 0.072 | 0.149 | 0.078 | 0.063 | 0.08 | 0.064 | 0.069 | 0.035 | 0.056 | 0.05 | 0.067 | 0.034 | 0.047 | 0.057 | 0.077 | 0.057 | 0.073 | 0.078 | 0.091 | 0.066 | 0.068 | 0.061 | 0.037 | 0.011 | -0.08 | -0.162 | -0.138 | -0.14 | -0.135 | -0.047 | -0.011 | -0.144 | -0.047 | -0.157 | -0.098 | -0.233 | -0.31 | -0.324 | -0.247 | -0.19 | -0.243 | -0.366 | -0.239 | -0.193 | -0.013 | 0.071 | 0.099 | 0.133 | 0.182 | 0.166 | 0.157 | 0.146 | 0.173 | 0.167 | 0.153 | 0.131 | 0.128 | 0.134 | 0.102 | 0.107 | 0.121 | 0.122 | 0.111 | 0.116 | 0.114 | 0.128 | 0.125 | 0.114 | 0.115 | 0.12 | 0.115 | 0.114 | 0.096 | 0.098 | 0.103 | 0.077 | 0.071 | 0.07 | 0.067 | 0.053 | 0.05 | 0.044 | 0.035 | 0.03 | 0.04 | 0.038 | 0.03 | 0.034 | 0.024 | 0.036 | 0.031 | 0.032 | 0.028 | 0.04 | 0.046 | 0.04 | 0.024 | 0.026 | 0.027 | 0.009 | 0.006 | 0.006 | 0 | 0.032 | 0.006 | -0.046 | -0.01 | -0.095 | -0.006 | -0.103 | 0.019 | -0.005 | -0.359 | -0.141 | -0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| -30.421 | -44.771 | 32.502 | 19.557 | 28.269 | 33.444 | 41.389 | 69.421 | 53.461 | 46.487 | 46.738 | 51.19 | 33.622 | 23.806 | 27.08 | 27.242 | 11.802 | 19.657 | 12.226 | 19.738 | 15.056 | 14.561 | 14.028 | 12.717 | 11.768 | 27.246 | 28.517 | 18.023 | 14.111 | 18.622 | 11.693 | 13.545 | 4.71 | 9.963 | 8.88 | 11.884 | 4.906 | 9.246 | 8.466 | 12.484 | 7.136 | 3.609 | -1.342 | -186.897 | 0.07 | 0.181 | -0.642 | -0.983 | -0.14 | -0.955 | -2.479 | -1.823 | -3.825 | -5.092 | -0.355 | -0.015 | -0.369 | -142.543 | 0.23 | 10.519 | -0.22 | 2.633 | 0.997 | -0.814 | -4.406 | 90.651 | -95.936 | -64.956 | -49.283 | -11.634 | 27.715 | 45.743 | 57.06 | 118.052 | 72.336 | 61.354 | 51.298 | 89.317 | 65.796 | 51.719 | 38.917 | 43.068 | 41.886 | 27.311 | 23.729 | 36.564 | 27.472 | 21.993 | 20.71 | 30.09 | 26.265 | 24.586 | 18.731 | 22.634 | 19.355 | 19.289 | 18.62 | 17.7 | 16.1 | 16.3 | 9 | 10.6 | 9 | 7.8 | 5 | 5.3 | 4.5 | 3.1 | 2.2 | 3.7 | 3.2 | 2.6 | 2.5 | 1.9 | 2.9 | 2.4 | 2.1 | 2.4 | 3.1 | 3.3 | 2.9 | 1.5 | 1.9 | 1.4 | 0.2 | 0.4 | 0.1 | -1.5 | 1.3 | 0.7 | -0.4 | 0.5 | -2 | 1.6 | -4 | 1.6 | 1.6 | -3.4 | -10.9 | -3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 95.819 | 119.507 | 107.305 | 93.493 | 80.7 | 79.776 | 144.4 | 189.542 | 148.421 | 162.661 | 145.954 | 154.352 | 110.69 | 147.488 | 98.938 | 84.396 | 36.76 | 92.589 | 50.58 | 54.593 | 40.55 | 54.725 | 53.392 | 63.899 | 38.764 | 24.552 | 61.163 | 33.871 | 22.249 | 40.376 | 26.359 | 26.913 | 9.563 | 22.595 | 14.778 | 19.998 | 8.42 | 14.639 | 15.458 | 21.542 | 11.504 | 30.709 | 36.251 | 224.909 | 22.516 | 29.67 | 20.126 | 10.638 | 2.265 | -18.821 | -31.71 | -27.98 | -19.879 | -29.974 | -10.239 | -3.684 | -20.873 | 127.162 | -32.048 | -29.582 | -40.853 | -89.028 | -117.971 | -100.726 | -72.82 | -281.092 | -155.378 | -106.072 | -94.398 | -6.365 | 48.706 | 76.491 | 95.421 | 197.479 | 120.99 | 102.623 | 84.631 | 142.623 | 105.073 | 82.568 | 60.901 | 67.022 | 65.476 | 42.694 | 37.037 | 57.074 | 43.559 | 34.336 | 32.336 | 47.064 | 40.525 | 38.843 | 29.283 | 39.213 | 34.26 | 28.809 | 21.021 | 26.6 | 24.1 | 25 | 13.8 | 16.8 | 14.3 | 12.6 | -7.4 | 8.2 | 7.3 | 5.1 | 1.4 | 6.3 | 5.6 | 4.1 | 4.3 | 3.4 | 5.5 | 4.3 | 4.1 | 4.4 | 5.4 | 5.7 | 3.8 | 18.7 | 3.2 | 3 | 0.9 | 0.4 | 0.7 | 1.5 | 1.3 | 0.5 | 0.3 | 0.1 | 0.9 | 0.4 | 0.7 | 1.2 | 3.5 | -54.3 | -18 | -5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 3.056 | 3.257 | 0.097 | 0.082 | 0.077 | 0.053 | 0.1 | 0.127 | 0.117 | 0.111 | 0.112 | 0.11 | 0.102 | 0.12 | 0.095 | 0.092 | 0.051 | 0.084 | 0.065 | 0.073 | 0.061 | 0.062 | 0.068 | 0.083 | 0.062 | 0.034 | 0.101 | 0.051 | 0.038 | 0.055 | 0.044 | 0.046 | 0.023 | 0.039 | 0.032 | 0.042 | 0.022 | 0.029 | 0.037 | 0.049 | 0.035 | 0.065 | 0.081 | 0.541 | 0.065 | 0.068 | 0.063 | 0.041 | 0.012 | -0.076 | -0.15 | -0.13 | -0.117 | -0.115 | -0.045 | -0.011 | -0.142 | 0.393 | -0.158 | -0.151 | -0.232 | -0.319 | -0.327 | -0.245 | -0.179 | -0.358 | -0.226 | -0.148 | -0.127 | -0.005 | 0.045 | 0.062 | 0.084 | 0.114 | 0.104 | 0.098 | 0.091 | 0.106 | 0.102 | 0.094 | 0.08 | 0.078 | 0.082 | 0.062 | 0.065 | 0.074 | 0.075 | 0.067 | 0.071 | 0.07 | 0.078 | 0.076 | 0.07 | 0.073 | 0.077 | 0.069 | 0.061 | 0.058 | 0.059 | 0.063 | 0.046 | 0.044 | 0.043 | 0.041 | -0.03 | 0.03 | 0.027 | 0.021 | 0.007 | 0.025 | 0.024 | 0.017 | 0.022 | 0.015 | 0.023 | 0.02 | 0.021 | 0.018 | 0.025 | 0.029 | 0.023 | 0.103 | 0.017 | 0.019 | 0.008 | 0.003 | 0.005 | 0.011 | 0.013 | 0.004 | 0.003 | 0.001 | 0.01 | 0.003 | 0.006 | 0.008 | 0.027 | -0.338 | -0.088 | -0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 1.28 | 1.6 | 1.44 | 1.28 | 1.1 | 1.11 | 2.04 | 2.68 | 2.1 | 2.3 | 2.07 | 2.19 | 1.58 | 2.27 | 1.42 | 1.23 | 0.54 | 1.37 | 0.75 | 0.81 | 0.61 | 0.83 | 0.81 | 0.97 | 0.59 | 0.38 | 0.93 | 0.52 | 0.34 | 0.62 | 0.4 | 0.41 | 0.15 | 0.36 | 0.23 | 0.31 | 0.13 | 0.23 | 0.24 | 0.33 | 0.18 | 0.47 | 0.56 | 3.48 | 0.35 | 0.47 | 0.31 | 0.17 | 0.03 | -0.3 | -0.51 | -0.45 | -0.32 | -0.49 | -0.17 | -0.06 | -0.34 | 2.06 | -0.52 | -0.48 | -0.67 | -1.46 | -1.93 | -1.65 | -1.2 | -4.65 | -2.57 | -1.75 | -1.57 | -0.11 | 0.82 | 1.29 | 1.61 | 3.36 | 2.06 | 1.78 | 1.47 | 2.54 | 1.44 | 1.13 | 0.84 | 1.22 | 1.19 | 0.79 | 0.62 | 1.11 | 0.78 | 0.61 | 0.58 | 0.91 | 0.46 | 0.49 | 0.54 | 0.78 | 0.41 | 0.53 | 0.38 | 0.52 | 0.22 | 0.28 | 0.13 | 0.32 | 0.16 | 0.15 | -0.16 | 0.2 | 0.087 | 0.06 | 0.016 | 0.15 | 0.064 | 0.046 | 0.046 | 0.076 | 0.057 | 0.044 | 0.041 | 0.098 | 0.055 | 0.057 | 0.039 | 0.36 | 0.03 | 0.03 | 0.009 | 0.008 | 0.007 | 0.014 | 0.012 | 0.01 | -0.048 | -0.014 | -0.067 | 0.008 | -0.096 | 0.012 | -0.023 | -1.36 | -0.45 | -0.13 | -0.16 | -0.86 | -0.44 | -0.26 | 0.021 | 0.097 | 0.025 | 0.039 | 0.062 | 0.25 | 0.085 | 0.085 | 0.094 | 0.37 | 0.069 |
EPS Diluted
| 1.25 | 1.56 | 1.4 | 1.24 | 1.08 | 1.08 | 1.99 | 2.6 | 2.03 | 2.21 | 1.99 | 2.11 | 1.51 | 2.19 | 1.38 | 1.21 | 0.52 | 1.31 | 0.73 | 0.8 | 0.59 | 0.81 | 0.8 | 0.95 | 0.58 | 0.38 | 0.92 | 0.51 | 0.34 | 0.62 | 0.4 | 0.41 | 0.15 | 0.35 | 0.23 | 0.31 | 0.13 | 0.23 | 0.24 | 0.33 | 0.17 | 0.47 | 0.56 | 3.44 | 0.34 | 0.47 | 0.31 | 0.17 | 0.03 | -0.3 | -0.51 | -0.45 | -0.32 | -0.49 | -0.17 | -0.06 | -0.34 | 2.06 | -0.52 | -0.48 | -0.67 | -1.46 | -1.93 | -1.65 | -1.2 | -4.65 | -2.57 | -1.75 | -1.57 | -0.11 | 0.8 | 1.26 | 1.57 | 3.36 | 1.98 | 1.7 | 1.41 | 2.54 | 1.37 | 1.09 | 0.8 | 1.22 | 1.14 | 0.76 | 0.6 | 1.11 | 0.75 | 0.59 | 0.56 | 0.91 | 0.45 | 0.48 | 0.52 | 0.78 | 0.4 | 0.52 | 0.37 | 0.52 | 0.22 | 0.28 | 0.13 | 0.32 | 0.14 | 0.12 | -0.16 | 0.2 | 0.073 | 0.055 | 0.016 | 0.15 | 0.057 | 0.041 | 0.041 | 0.076 | 0.053 | 0.041 | 0.039 | 0.098 | 0.051 | 0.053 | 0.037 | 0.36 | 0.03 | 0.03 | 0.009 | 0.008 | 0.007 | 0.014 | 0.012 | 0.01 | -0.048 | -0.014 | -0.067 | 0.008 | -0.096 | 0.012 | -0.023 | -1.36 | -0.45 | -0.13 | -0.16 | -0.86 | -0.44 | -0.26 | 0.021 | 0.097 | 0.025 | 0.039 | 0.062 | 0.25 | 0.085 | 0.085 | 0.094 | 0.37 | 0.069 |
EBITDA
| 97.836 | 118.573 | 146.224 | 97.331 | 114.469 | 120.308 | 192.549 | 266.214 | 208.534 | 228.305 | 212.594 | 214.717 | 151.315 | 179.579 | 133.372 | 118.013 | 53.714 | 114.344 | 67.576 | 77.067 | 55.644 | 75.206 | 72.874 | 81.932 | 55.168 | -0.633 | 91.21 | 53.351 | 37.789 | 60.826 | 39.713 | 42.04 | 15.777 | 35.336 | 26.826 | 32.891 | 14.409 | 33.626 | 29.212 | 35.025 | 29.671 | 35.222 | 35.797 | 39.915 | 24.481 | 30.909 | 20.536 | 10.586 | 4.082 | 2.582 | -7.038 | -11.719 | -13.141 | -5.598 | 3.164 | 6.94 | -9.702 | 9.08 | -19.682 | -8.363 | -14.881 | 15.373 | 82.704 | 84.362 | 41.05 | 173.305 | 258.363 | 161.369 | 151.083 | 249.009 | 108.227 | 137.21 | 166.203 | 335.805 | 206.258 | 203.344 | 145.923 | 245.09 | 182.532 | 142.45 | 108.748 | 119.904 | 116.75 | 79.452 | 67.794 | 103.179 | 77.579 | 61.898 | 58.295 | 86.71 | 73.138 | 78.138 | 61.664 | 68.846 | 59.717 | 53.013 | 43.417 | 49.1 | 43.9 | 46.7 | 26.6 | 33.1 | 28.7 | 25.3 | 17.1 | 18 | 15.9 | 11.9 | 9.5 | 13.7 | 12.5 | 11.4 | 11.1 | 9.7 | 12.7 | 11.1 | 11.2 | 9.4 | 10.3 | 11.1 | 9.7 | 7.2 | 7.9 | 7.1 | 4.3 | -52.2 | 17.3 | 19 | 22.4 | 21.7 | 16.7 | 21.8 | 15.9 | 25.5 | 12.6 | 28.9 | 25.1 | -25.9 | 4.6 | 25.3 | 164.9 | -481 | 179.5 | 185.4 | 129.6 | -540.4 | 229.8 | 216.7 | 140.9 | -474.1 | 207.9 | 163.9 | 128.9 | -236.1 | 101.8 |
EBITDA Ratio
| 3.121 | 3.231 | 0.132 | 0.086 | 0.109 | 0.079 | 0.134 | 0.179 | 0.164 | 0.156 | 0.163 | 0.153 | 0.139 | 0.147 | 0.129 | 0.128 | 0.075 | 0.104 | 0.087 | 0.103 | 0.084 | 0.085 | 0.093 | 0.106 | 0.088 | -0.001 | 0.151 | 0.08 | 0.065 | 0.083 | 0.067 | 0.072 | 0.039 | 0.061 | 0.057 | 0.07 | 0.037 | 0.066 | 0.07 | 0.079 | 0.091 | 0.075 | 0.08 | 0.096 | 0.071 | 0.071 | 0.064 | 0.041 | 0.022 | 0.01 | -0.033 | -0.054 | -0.077 | -0.022 | 0.014 | 0.021 | -0.066 | 0.028 | -0.097 | -0.043 | -0.085 | 0.055 | 0.229 | 0.205 | 0.101 | 0.221 | 0.376 | 0.225 | 0.203 | 0.185 | 0.1 | 0.111 | 0.145 | 0.193 | 0.177 | 0.194 | 0.156 | 0.182 | 0.178 | 0.163 | 0.142 | 0.139 | 0.146 | 0.115 | 0.119 | 0.134 | 0.133 | 0.122 | 0.128 | 0.128 | 0.14 | 0.154 | 0.147 | 0.128 | 0.134 | 0.126 | 0.125 | 0.107 | 0.107 | 0.117 | 0.09 | 0.086 | 0.087 | 0.083 | 0.07 | 0.066 | 0.06 | 0.05 | 0.049 | 0.054 | 0.054 | 0.048 | 0.056 | 0.043 | 0.054 | 0.052 | 0.058 | 0.038 | 0.048 | 0.056 | 0.057 | 0.04 | 0.041 | 0.044 | 0.037 | -0.374 | 0.123 | 0.145 | 0.218 | 0.187 | 0.144 | 0.194 | 0.179 | 0.221 | 0.102 | 0.196 | 0.193 | -0.161 | 0.022 | 0.129 | 1 | -1.389 | 1 | 1 | 1 | -2.536 | 1 | 1 | 1 | -2.726 | 1 | 1 | 1 | -2.182 | 1 |