Powell Industries, Inc.
NASDAQ:POWL
279.33 (USD) • At close November 1, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 288.168 | 255.108 | 194.017 | 208.641 | 192.365 | 171.444 | 126.858 | 162.676 | 135.483 | 127.854 | 106.569 | 129.455 | 115.813 | 118.716 | 106.575 | 114.717 | 118.062 | 151.57 | 134.15 | 148.504 | 135.588 | 123.737 | 109.351 | 134.897 | 122.13 | 101.505 | 90.184 | 94.963 | 85.927 | 104.68 | 110.341 | 129.793 | 133.207 | 152.266 | 149.977 | 162.325 | 176.733 | 170.199 | 152.601 | 162.847 | 150.8 | 162.295 | 171.872 | 187.397 | 179.519 | 153.915 | 153.941 | 184.159 | 194.093 | 181.486 | 157.456 | 171.243 | 142.135 | 125.598 | 124.674 | 133.761 | 138.88 | 142.135 | 135.916 | 165.321 | 165.942 | 164.099 | 170.489 | 167.127 | 164.123 | 160.333 | 147.121 | 150.463 | 149.131 | 141.912 | 122.776 | 88.282 | 104.021 | 98.431 | 83.813 | 83.127 | 66.915 | 58.914 | 47.689 | 48.634 | 52.805 | 51.476 | 53.227 | 57.218 | 60.382 | 64.201 | 71.58 | 75.342 | 74.287 | 80.286 | 76.487 | 76.593 | 70.78 | 68.719 | 55.151 | 62.643 | 54.476 | 56.409 | 49.5 | 50.4 | 51.6 | 56.3 | 54.1 | 56.1 | 56.5 | 54 | 46.4 | 54.1 | 46.1 | 48.4 | 43.1 | 41.8 | 45.8 | 53.5 | 49.6 | 51.5 | 40.3 | 41.4 | 36.6 | 42 | 36.3 | 39.4 | 34.3 | 33.5 | 34.8 | 34.9 | 34.8 | 35.1 | 35.3 | 34.9 | 31.7 | 37.5 | 38.4 | 38.9 | 31.9 | 35.2 | 31.8 | 35 | 28.8 | 30.6 | 23.3 | 21.1 | 17.8 | 27.1 | 19.6 | 20.7 | 14.2 | 16.7 | 15.7 | 18.9 | 16.4 | 20 | 19.9 | 20.2 | 18.7 | 17.1 |
Cost of Revenue
| 206.428 | 192.388 | 145.823 | 156.659 | 149.695 | 138.007 | 107.394 | 129.236 | 116.424 | 108.771 | 93.133 | 106.983 | 98.646 | 101.563 | 88.304 | 92.997 | 96.718 | 121.885 | 112.324 | 119.949 | 111.873 | 103.662 | 94.72 | 110.892 | 103.755 | 89.084 | 79.63 | 84.069 | 76.873 | 88.858 | 95.342 | 104.117 | 105.922 | 122.172 | 126.827 | 132.378 | 143.789 | 145.898 | 131.532 | 137.101 | 121.158 | 127.367 | 136.714 | 144.545 | 141.034 | 122.2 | 120.157 | 142.679 | 150.25 | 147.249 | 137.078 | 143.919 | 118.637 | 99.955 | 98.809 | 104.298 | 100.636 | 105.602 | 98.099 | 129.725 | 124.835 | 130.255 | 135.987 | 133.11 | 129.121 | 129.641 | 120.426 | 125.153 | 121.705 | 119.147 | 101.319 | 73.837 | 84.928 | 77.688 | 69.036 | 67.229 | 54.354 | 50.472 | 40.73 | 40.148 | 43.488 | 42.857 | 43.672 | 45.223 | 49.767 | 52.077 | 57.348 | 56.972 | 57.857 | 63.019 | 60.896 | 60.988 | 55.028 | 54.493 | 43.937 | 49.83 | 42.753 | 45.839 | 39.2 | 40.1 | 40.7 | 45 | 42.1 | 42.5 | 42 | 40.6 | 34.8 | 40.6 | 33.6 | 34.9 | 32 | 30.9 | 32.4 | 40 | 38.3 | 39.9 | 30.7 | 31.7 | 28.1 | 31.7 | 27 | 29.8 | 26.2 | 26.3 | 27.4 | 27.5 | 26.7 | 26.2 | 26.4 | 25.5 | 22.7 | 26.2 | 27.9 | 29.5 | 23.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 81.74 | 62.72 | 48.194 | 51.982 | 42.67 | 33.437 | 19.464 | 33.44 | 19.059 | 19.083 | 13.436 | 22.472 | 17.167 | 17.153 | 18.271 | 21.72 | 21.344 | 29.685 | 21.826 | 28.555 | 23.715 | 20.075 | 14.631 | 24.005 | 18.375 | 12.421 | 10.554 | 10.894 | 9.054 | 15.822 | 14.999 | 25.676 | 27.285 | 30.094 | 23.15 | 29.947 | 32.944 | 24.301 | 21.069 | 25.746 | 29.642 | 34.928 | 35.158 | 42.852 | 38.485 | 31.715 | 33.784 | 41.48 | 43.843 | 34.237 | 20.378 | 27.324 | 23.498 | 25.643 | 25.865 | 29.463 | 38.244 | 36.533 | 37.817 | 35.596 | 41.107 | 33.844 | 34.502 | 34.017 | 35.002 | 30.692 | 26.695 | 25.31 | 27.426 | 22.765 | 21.457 | 14.445 | 19.093 | 20.743 | 14.777 | 15.898 | 12.561 | 8.442 | 6.959 | 8.486 | 9.317 | 8.619 | 9.555 | 11.995 | 10.615 | 12.124 | 14.232 | 18.37 | 16.43 | 17.267 | 15.591 | 15.605 | 15.752 | 14.226 | 11.214 | 12.813 | 11.723 | 10.57 | 10.3 | 10.3 | 10.9 | 11.3 | 12 | 13.6 | 14.5 | 13.4 | 11.6 | 13.5 | 12.5 | 13.5 | 11.1 | 10.9 | 13.4 | 13.5 | 11.3 | 11.6 | 9.6 | 9.7 | 8.5 | 10.3 | 9.3 | 9.6 | 8.1 | 7.2 | 7.4 | 7.4 | 8.1 | 8.9 | 8.9 | 9.4 | 9 | 11.3 | 10.5 | 9.4 | 8.4 | 35.2 | 31.8 | 35 | 28.8 | 30.6 | 23.3 | 21.1 | 17.8 | 27.1 | 19.6 | 20.7 | 14.2 | 16.7 | 15.7 | 18.9 | 16.4 | 20 | 19.9 | 20.2 | 18.7 | 17.1 |
Gross Profit Ratio
| 0.284 | 0.246 | 0.248 | 0.249 | 0.222 | 0.195 | 0.153 | 0.206 | 0.141 | 0.149 | 0.126 | 0.174 | 0.148 | 0.144 | 0.171 | 0.189 | 0.181 | 0.196 | 0.163 | 0.192 | 0.175 | 0.162 | 0.134 | 0.178 | 0.15 | 0.122 | 0.117 | 0.115 | 0.105 | 0.151 | 0.136 | 0.198 | 0.205 | 0.198 | 0.154 | 0.184 | 0.186 | 0.143 | 0.138 | 0.158 | 0.197 | 0.215 | 0.205 | 0.229 | 0.214 | 0.206 | 0.219 | 0.225 | 0.226 | 0.189 | 0.129 | 0.16 | 0.165 | 0.204 | 0.207 | 0.22 | 0.275 | 0.257 | 0.278 | 0.215 | 0.248 | 0.206 | 0.202 | 0.204 | 0.213 | 0.191 | 0.181 | 0.168 | 0.184 | 0.16 | 0.175 | 0.164 | 0.184 | 0.211 | 0.176 | 0.191 | 0.188 | 0.143 | 0.146 | 0.174 | 0.176 | 0.167 | 0.18 | 0.21 | 0.176 | 0.189 | 0.199 | 0.244 | 0.221 | 0.215 | 0.204 | 0.204 | 0.223 | 0.207 | 0.203 | 0.205 | 0.215 | 0.187 | 0.208 | 0.204 | 0.211 | 0.201 | 0.222 | 0.242 | 0.257 | 0.248 | 0.25 | 0.25 | 0.271 | 0.279 | 0.258 | 0.261 | 0.293 | 0.252 | 0.228 | 0.225 | 0.238 | 0.234 | 0.232 | 0.245 | 0.256 | 0.244 | 0.236 | 0.215 | 0.213 | 0.212 | 0.233 | 0.254 | 0.252 | 0.269 | 0.284 | 0.301 | 0.273 | 0.242 | 0.263 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 2.43 | 2.284 | 1.967 | 1.749 | 1.427 | 1.543 | 1.501 | 1.62 | 1.806 | 1.713 | 1.824 | 1.624 | 1.772 | 1.601 | 1.673 | 1.403 | 1.605 | 1.783 | 1.474 | 1.339 | 1.631 | 1.663 | 1.694 | 1.791 | 1.632 | 1.636 | 1.658 | 2.088 | 1.726 | 1.623 | 1.469 | 1.278 | 1.64 | 1.959 | 1.854 | 1.872 | 1.642 | 1.626 | 1.84 | 1.821 | 1.791 | 2.157 | 1.839 | 2.187 | 2.107 | 1.85 | 1.714 | 7.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.874 | 0 | 0 | 16.874 | 51.373 | 15.511 | 18.573 | 17.289 | 19.71 | 17.117 | 17.195 | 15.928 | 18.306 | 16.174 | 16.073 | 16.215 | 15.071 | 14.761 | 15.994 | 15.698 | 17.137 | 19.362 | 19.024 | 19.4 | 18.508 | 18.013 | 19.464 | 20.816 | 21.006 | 23.024 | 22.088 | 21.632 | 13.301 | 23.805 | 24.06 | 22.373 | 22.835 | 24.826 | 21.523 | 19.763 | 23.182 | 19.41 | 21.538 | 20.928 | 18.443 | 22.216 | 21.157 | 22.641 | 21.152 | 20.378 | 20.323 | 21.561 | 21.155 | 21.774 | 20.961 | 20.111 | 20.77 | 21.75 | 18.452 | 16.274 | 12.805 | 0 | 13.851 | 13.085 | 9.887 | 0 | 9.353 | 9.783 | 8.849 | 0 | 8.187 | 8.482 | 8.498 | 0 | 9.409 | 9.949 | 9.71 | 0 | 9.422 | 8.264 | 9.129 | 0 | 9.261 | 7.842 | 7.499 | 0 | 7.1 | 6.9 | 7.5 | 0 | 7.5 | 8.5 | 7.8 | 0 | 7.1 | 7.6 | 7 | 0 | 7.5 | 7 | 7.5 | 0 | 8.4 | 7.5 | 6.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0 | 0 | 0 | -35.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.198 | 0 | 0 | -0.262 | 0.934 | 0 | 0 | 0.058 | -0.016 | 0 | -0.5 | -0.54 | 0.239 | 0 | 0.495 | 1.158 | -0.865 | 0 | 0 | 0.511 | 0.343 | 0 | 0.273 | 0.2 | -0.6 | 0 | 0 | -1 | 0.7 | 0 | 0.2 | -0.5 | 0.6 | 0 | 0 | -0.1 | -0.5 | 0 | 0 | 0.2 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22.022 | 20.947 | 20.347 | 20.429 | 19.691 | 21.82 | 16.873 | 21.458 | 16.404 | 17.067 | 15.902 | 16.958 | 16.71 | 16.675 | 16.874 | 16.289 | 15.511 | 18.573 | 17.289 | 19.71 | 17.117 | 17.195 | 15.928 | 18.306 | 16.174 | 16.073 | 16.215 | 15.071 | 14.761 | 15.994 | 15.698 | 17.138 | 19.362 | 19.024 | 19.4 | 18.508 | 18.013 | 19.464 | 20.816 | 21.006 | 23.024 | 22.088 | 21.632 | 19.635 | 23.805 | 24.06 | 22.373 | 22.835 | 24.826 | 21.523 | 19.763 | 23.182 | 19.41 | 21.538 | 20.928 | 18.443 | 22.216 | 21.157 | 22.641 | 21.152 | 20.378 | 20.323 | 21.561 | 21.155 | 21.774 | 20.961 | 20.111 | 20.77 | 21.75 | 18.452 | 16.274 | 12.805 | 15.705 | 13.851 | 12.984 | 13.085 | 9.887 | 9.353 | 9.521 | 9.783 | 8.849 | 8.187 | 8.54 | 8.482 | 8.498 | 8.909 | 9.409 | 9.949 | 9.71 | 9.917 | 9.422 | 8.264 | 9.129 | 9.261 | 8.353 | 7.842 | 7.499 | 7.373 | 7.1 | 6.9 | 7.5 | 7.5 | 7.5 | 8.5 | 7.8 | 7.3 | 7.1 | 7.6 | 7 | 7.5 | 6.9 | 7 | 7.5 | 8.4 | 7.7 | 7.5 | 6.8 | 6.6 | 6.3 | 7.3 | 6.3 | 6.7 | 6.3 | 10.6 | 4.7 | 1.6 | 4.8 | 4.8 | 5.2 | 5 | 5.2 | 4.7 | 5.7 | 5.3 | 5.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.006 | 0.279 | 0 | 0.025 | 0.044 | 0.044 | 0.044 | 0.506 | 0.044 | 0.044 | 0.044 | 0.045 | 0.044 | 0.044 | 0.044 | 0.24 | 0.044 | 0.044 | 0.507 | 0.508 | 0.507 | 0.507 | 0.507 | 0.508 | 0.507 | 0.507 | 0.507 | 0.509 | 0.507 | 0.879 | 0.507 | 0.508 | 0.507 | 0.507 | 0.416 | 6.75 | 0.415 | 1.709 | 0.415 | 0.488 | 0.704 | 0.704 | 0.703 | 1.094 | 1.237 | 1.254 | 1.167 | 11.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.438 | 0.744 | 0 | 0 | -0.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.257 | 1.146 | 0 | 1.2 | 1.1 | 1.1 | 0 | 1.1 | 1.1 | 1.9 | 0 | 0.9 | 0.9 | 0.7 | 0 | 1 | 0.1 | 1.2 | 0 | 1 | 0.9 | 0.9 | 0 | 0.9 | 1 | 1 | 0 | 0.8 | 0.8 | 0.8 | 0 | 0.7 | 0.8 | 0.8 | 0 | 0.7 | 0.7 | 0.8 | 0 | 0.6 | 0.6 | -118.6 | 0 | 0 | 0 | -85.7 | 0 | 0 | 0 | -76.7 | 0 | 0 | 0 | -70.6 | 0 | 0 | 0 | -77.7 | 0 | 0 | 0 | -70.9 |
Operating Expenses
| 24.452 | 23.231 | 22.314 | 22.178 | 21.118 | 23.363 | 18.374 | 23.078 | 18.21 | 18.78 | 17.726 | 18.607 | 18.526 | 18.32 | 18.591 | 17.737 | 17.16 | 20.4 | 18.807 | 21.094 | 18.792 | 18.902 | 17.666 | 20.141 | 17.85 | 17.753 | 17.946 | 17.251 | 16.574 | 17.705 | 17.255 | 18.505 | 21.091 | 21.069 | 21.342 | 20.47 | 19.769 | 21.203 | 22.774 | 22.948 | 24.937 | 24.366 | 23.887 | 22.238 | 24.22 | 24.473 | 22.788 | 23.323 | 25.53 | 22.227 | 20.466 | 24.276 | 20.647 | 22.792 | 22.095 | 30.372 | 22.216 | 21.157 | 22.641 | 21.152 | 20.378 | 20.323 | 21.561 | 21.155 | 21.774 | 20.961 | 20.111 | 20.77 | 21.75 | 18.452 | 16.274 | 12.805 | 15.705 | 13.851 | 12.984 | 11.647 | 9.887 | 9.353 | 9.521 | 9.039 | 8.849 | 8.187 | 8.54 | 8.482 | 8.498 | 8.909 | 9.409 | 9.949 | 9.71 | 9.917 | 9.422 | 8.264 | 9.129 | 9.261 | 8.353 | 9.099 | 8.645 | 8.439 | 8.3 | 8 | 8.6 | 8.6 | 8.6 | 9.6 | 9.7 | 8.4 | 8 | 8.5 | 7.7 | 8.5 | 7.7 | 7.1 | 8.7 | 9.4 | 8.7 | 8.4 | 7.7 | 7.4 | 7.2 | 8.3 | 7.5 | 7.5 | 7.1 | 11.4 | 5.4 | 2.3 | 5.6 | 5.6 | 5.9 | 5.7 | 5.9 | 5.5 | 6.4 | 5.9 | 5.7 | -118.6 | 0 | 0 | 0 | -85.7 | 0 | 0 | 0 | -76.7 | 0 | 0 | 0 | -70.6 | 0 | 0 | 0 | -77.7 | 0 | 0 | 0 | -70.9 |
Operating Income
| 57.288 | 39.489 | 25.88 | 29.804 | 21.552 | 7.898 | -1.046 | 7.7 | -3.658 | 0.303 | -4.29 | 3.865 | -1.359 | -1.167 | -0.32 | 3.983 | 2.784 | 9.285 | 3.019 | 7.683 | 5.64 | 1.173 | -3.035 | 3.077 | 0.525 | -5.332 | -7.392 | -6.839 | -7.52 | -2.723 | -2.256 | 6.433 | 5.547 | 5.766 | -1.989 | 8.818 | 11.769 | 1.766 | -1.705 | 2.798 | 4.705 | 10.562 | 11.271 | 18.404 | 12.548 | 7.242 | 10.996 | 18.157 | 18.313 | 12.01 | -0.088 | -4.11 | 2.851 | 2.851 | 3.77 | -0.909 | 16.028 | 15.376 | 15.176 | 14.444 | 20.729 | 13.521 | 12.941 | 12.862 | 13.228 | 9.731 | 6.584 | 4.54 | 5.676 | 4.313 | 5.183 | 1.64 | 3.388 | 6.892 | 1.793 | 4.251 | 2.674 | -0.911 | -2.562 | -0.553 | 0.468 | 0.432 | 1.015 | 3.513 | 2.117 | 3.215 | 4.823 | 8.421 | 6.72 | 7.35 | 6.169 | 7.341 | 6.623 | 4.965 | 2.861 | 3.714 | 3.078 | 2.131 | 2 | 2.3 | 2.3 | 2.7 | 3.4 | 4 | 4.8 | 5 | 3.6 | 5 | 4.8 | 5 | 3.4 | 3.8 | 4.7 | 4.1 | 2.6 | 3.2 | 1.9 | 2.3 | 1.3 | 2 | 1.8 | 2.1 | 1 | -4.2 | 2 | 5.1 | 2.5 | 3.3 | 3 | 3.7 | 3.1 | 5.8 | 4.1 | 3.5 | 2.7 | -83.4 | 31.8 | 35 | 28.8 | -55.1 | 23.3 | 21.1 | 17.8 | -49.6 | 19.6 | 20.7 | 14.2 | -53.9 | 15.7 | 18.9 | 16.4 | -57.7 | 19.9 | 20.2 | 18.7 | -53.8 |
Operating Income Ratio
| 0.199 | 0.155 | 0.133 | 0.143 | 0.112 | 0.046 | -0.008 | 0.047 | -0.027 | 0.002 | -0.04 | 0.03 | -0.012 | -0.01 | -0.003 | 0.035 | 0.024 | 0.061 | 0.023 | 0.052 | 0.042 | 0.009 | -0.028 | 0.023 | 0.004 | -0.053 | -0.082 | -0.072 | -0.088 | -0.026 | -0.02 | 0.05 | 0.042 | 0.038 | -0.013 | 0.054 | 0.067 | 0.01 | -0.011 | 0.017 | 0.031 | 0.065 | 0.066 | 0.098 | 0.07 | 0.047 | 0.071 | 0.099 | 0.094 | 0.066 | -0.001 | -0.024 | 0.02 | 0.023 | 0.03 | -0.007 | 0.115 | 0.108 | 0.112 | 0.087 | 0.125 | 0.082 | 0.076 | 0.077 | 0.081 | 0.061 | 0.045 | 0.03 | 0.038 | 0.03 | 0.042 | 0.019 | 0.033 | 0.07 | 0.021 | 0.051 | 0.04 | -0.015 | -0.054 | -0.011 | 0.009 | 0.008 | 0.019 | 0.061 | 0.035 | 0.05 | 0.067 | 0.112 | 0.09 | 0.092 | 0.081 | 0.096 | 0.094 | 0.072 | 0.052 | 0.059 | 0.057 | 0.038 | 0.04 | 0.046 | 0.045 | 0.048 | 0.063 | 0.071 | 0.085 | 0.093 | 0.078 | 0.092 | 0.104 | 0.103 | 0.079 | 0.091 | 0.103 | 0.077 | 0.052 | 0.062 | 0.047 | 0.056 | 0.036 | 0.048 | 0.05 | 0.053 | 0.029 | -0.125 | 0.057 | 0.146 | 0.072 | 0.094 | 0.085 | 0.106 | 0.098 | 0.155 | 0.107 | 0.09 | 0.085 | -2.369 | 1 | 1 | 1 | -1.801 | 1 | 1 | 1 | -1.83 | 1 | 1 | 1 | -3.228 | 1 | 1 | 1 | -2.885 | 1 | 1 | 1 | -3.146 |
Total Other Income Expenses Net
| 4.508 | 4.428 | 3.998 | 2.915 | 2.093 | 3.075 | 2.659 | 2.917 | 6.576 | 0.292 | -0.047 | -0.004 | 0.021 | -0.004 | 0.061 | 0.506 | -1.4 | 0.27 | 0.314 | 0.222 | 0.717 | 0.19 | 0.101 | -0.547 | 0.164 | 0.242 | 0.507 | 0.026 | 0.507 | -0.333 | 0.507 | -0.23 | -0.14 | -2.752 | -3.29 | -0.15 | -0.899 | -0.453 | 0.507 | 0.508 | 0.507 | 0.507 | -0.066 | -2.21 | -1.717 | 1.709 | -0.042 | -0.043 | -0.034 | -0.034 | -0.047 | -7.158 | -0.022 | 1.229 | -0.069 | -0.178 | -0.179 | -0.113 | -0.14 | -0.139 | -0.163 | -0.259 | -0.415 | -0.464 | -0.638 | -0.685 | -0.75 | -0.824 | -0.812 | -0.799 | -0.508 | 0 | -0.286 | -0.089 | -0.537 | 0.159 | 0.159 | 0.178 | -0.494 | 0.19 | 0.658 | 0.141 | 0.134 | 0.029 | 0.029 | 0.006 | -0.038 | 0.396 | 0.396 | -0.305 | -0.127 | -0.154 | -0.154 | -0.091 | -0.013 | -0.014 | -0.014 | 0.014 | 0.1 | -0.2 | -0.2 | -0.1 | -0.1 | -0.3 | -0.3 | -0.1 | -0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | -0.1 | -0.2 | -0.2 | 0.2 | -0.2 | -0.2 | -0.2 | -0.3 | -0.2 | -0.2 | 1.5 | -0.1 | -0.2 | -0.3 | -0.4 | -0.4 | -0.3 | -0.2 | -0.5 | -3.8 | -0.3 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 61.796 | 43.917 | 29.878 | 32.719 | 23.645 | 10.973 | 1.613 | 10.617 | 2.918 | 0.595 | -4.287 | 3.86 | -1.338 | -1.171 | -0.259 | 4.52 | 2.922 | 9.555 | 3.333 | 8.019 | 5.886 | 1.363 | -2.934 | 3.435 | 0.689 | -5.09 | -6.733 | -6.106 | -6.898 | -2.174 | -1.741 | 6.947 | 6.058 | 6.294 | -1.506 | 9.291 | 12.234 | 2.696 | -1.23 | 3.272 | 5.18 | 11.031 | 11.205 | 18.36 | 12.508 | 8.91 | 10.954 | 18.114 | 18.279 | 11.976 | -0.135 | -4.181 | 2.829 | 4.048 | 3.701 | -1.087 | 15.849 | 15.263 | 15.036 | 14.305 | 20.566 | 13.262 | 12.526 | 12.398 | 12.59 | 9.046 | 5.834 | 3.716 | 4.864 | 3.514 | 4.675 | 1.64 | 3.109 | 6.803 | 1.76 | 3.714 | 2.833 | -0.733 | -2.362 | -1.047 | 0.658 | 0.573 | 1.18 | 3.647 | 2.146 | 3.222 | 4.829 | 8.383 | 7.116 | 7.087 | 5.864 | 7.214 | 6.469 | 4.874 | 2.874 | 3.701 | 3.064 | 2.145 | 2 | 2.4 | 2.1 | 2.6 | 3.3 | 3.9 | 4.5 | 4.9 | 3.5 | 4.8 | 4.9 | 5.1 | 3.6 | 3.9 | 4.7 | 4 | 2.6 | 3 | 1.7 | 2.2 | 1.1 | 1.8 | 1.5 | 1.9 | 0.8 | -2.7 | 1.9 | 4.9 | 2.2 | 2.9 | 2.6 | 3.4 | 2.9 | 5.3 | 0.2 | 3.2 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.214 | 0.172 | 0.154 | 0.157 | 0.123 | 0.064 | 0.013 | 0.065 | 0.022 | 0.005 | -0.04 | 0.03 | -0.012 | -0.01 | -0.002 | 0.039 | 0.025 | 0.063 | 0.025 | 0.054 | 0.043 | 0.011 | -0.027 | 0.025 | 0.006 | -0.05 | -0.075 | -0.064 | -0.08 | -0.021 | -0.016 | 0.054 | 0.045 | 0.041 | -0.01 | 0.057 | 0.069 | 0.016 | -0.008 | 0.02 | 0.034 | 0.068 | 0.065 | 0.098 | 0.07 | 0.058 | 0.071 | 0.098 | 0.094 | 0.066 | -0.001 | -0.024 | 0.02 | 0.032 | 0.03 | -0.008 | 0.114 | 0.107 | 0.111 | 0.087 | 0.124 | 0.081 | 0.073 | 0.074 | 0.077 | 0.056 | 0.04 | 0.025 | 0.033 | 0.025 | 0.038 | 0.019 | 0.03 | 0.069 | 0.021 | 0.045 | 0.042 | -0.012 | -0.05 | -0.022 | 0.012 | 0.011 | 0.022 | 0.064 | 0.036 | 0.05 | 0.067 | 0.111 | 0.096 | 0.088 | 0.077 | 0.094 | 0.091 | 0.071 | 0.052 | 0.059 | 0.056 | 0.038 | 0.04 | 0.048 | 0.041 | 0.046 | 0.061 | 0.07 | 0.08 | 0.091 | 0.075 | 0.089 | 0.106 | 0.105 | 0.084 | 0.093 | 0.103 | 0.075 | 0.052 | 0.058 | 0.042 | 0.053 | 0.03 | 0.043 | 0.041 | 0.048 | 0.023 | -0.081 | 0.055 | 0.14 | 0.063 | 0.083 | 0.074 | 0.097 | 0.091 | 0.141 | 0.005 | 0.082 | 0.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 15.573 | 10.429 | 5.793 | 6.283 | 5.191 | 2.5 | 0.451 | 1.878 | -6.143 | 1.812 | -1.441 | 0.599 | 0.703 | -0.946 | 0.105 | 1.537 | -0.559 | 2.134 | 0.558 | 1.481 | 0.797 | 0.405 | -0.239 | 1.896 | 0.388 | -1.76 | -1.071 | -0.964 | -3.683 | -1.345 | -1.441 | 1.439 | 1.164 | 0.727 | -1.047 | 2.979 | 5.185 | 6.379 | -0.991 | 0.842 | 2.233 | 4.055 | 3.937 | -0.208 | 3.203 | 2.092 | 3.569 | 6.261 | 6.141 | 4.565 | 1.61 | 2.772 | 1.122 | 1.549 | 1.269 | 3.695 | 5.53 | 5.378 | 5.291 | 4.463 | 7.219 | 4.655 | 4.397 | 3.954 | 4.753 | 3.236 | 2.129 | 1.314 | 1.724 | 1.21 | 1.724 | -0.046 | 1.345 | 2.661 | 0.649 | 1.818 | 0.695 | -0.451 | -0.924 | -0.849 | -0.079 | 0.213 | 0.433 | 2.406 | 0.81 | 1.204 | 1.795 | 3.251 | 2.593 | 2.573 | 2.13 | 2.903 | 2.243 | 1.753 | 0.99 | 1.351 | 1.086 | 0.716 | 0.7 | 0.8 | 0.6 | 0.8 | 1.1 | 1.3 | 1.3 | 1.6 | 1.1 | 1.3 | 1.5 | 1.8 | 1.2 | 0.9 | 1.7 | 1.4 | 0.9 | 1 | 0.3 | 0.7 | 0.3 | 0.6 | 0.3 | 0.6 | 0.2 | -1 | 0.7 | 1.4 | 0.7 | 0.4 | 0.8 | 1.2 | 1 | 1.9 | 0.1 | 1.1 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 46.223 | 33.488 | 24.085 | 26.435 | 18.454 | 8.473 | 1.162 | 8.739 | 9.061 | -1.217 | -2.846 | 3.261 | -2.041 | -0.225 | -0.364 | 2.983 | 3.481 | 7.421 | 2.775 | 6.538 | 5.089 | 0.958 | -2.695 | 1.539 | 0.301 | -3.33 | -5.662 | -5.142 | -3.215 | -0.829 | -0.3 | 5.508 | 4.894 | 5.567 | -0.459 | 6.312 | 7.049 | -3.683 | -0.239 | 2.43 | 2.947 | 15.593 | 8.255 | 18.568 | 9.305 | 6.818 | 7.385 | 11.853 | 12.138 | 7.411 | -1.745 | -6.953 | 1.707 | 2.499 | 2.432 | -4.782 | 10.286 | 9.86 | 9.644 | 9.874 | 13.138 | 8.852 | 7.853 | 8.339 | 7.893 | 6.029 | 3.586 | 2.46 | 3.17 | 2.254 | 2.892 | 1.414 | 1.757 | 4.145 | 1.093 | 1.84 | 2.132 | -0.295 | -1.426 | -0.175 | 0.737 | 0.36 | 0.747 | 1.241 | 1.336 | 2.018 | 2.524 | 5.132 | 4.523 | 4.514 | 3.734 | 4.311 | 4.226 | 3.121 | 1.884 | 2.35 | 1.978 | 1.429 | 1.3 | 1.6 | 1.5 | 1.8 | 2.2 | 2.5 | -1.5 | 3.3 | 2.4 | 3.5 | 3.4 | 3.3 | 2.4 | 3 | -2.5 | 2.6 | 1.7 | 2 | 1.4 | 1.5 | 0.8 | 1.2 | 1.2 | 1.3 | 0.6 | -3.3 | 1.2 | 3.5 | 1.5 | 2.5 | 1.8 | 2.2 | 1.9 | 3.4 | 0.1 | 2.1 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.16 | 0.131 | 0.124 | 0.127 | 0.096 | 0.049 | 0.009 | 0.054 | 0.067 | -0.01 | -0.027 | 0.025 | -0.018 | -0.002 | -0.003 | 0.026 | 0.029 | 0.049 | 0.021 | 0.044 | 0.038 | 0.008 | -0.025 | 0.011 | 0.002 | -0.033 | -0.063 | -0.054 | -0.037 | -0.008 | -0.003 | 0.042 | 0.037 | 0.037 | -0.003 | 0.039 | 0.04 | -0.022 | -0.002 | 0.015 | 0.02 | 0.096 | 0.048 | 0.099 | 0.052 | 0.044 | 0.048 | 0.064 | 0.063 | 0.041 | -0.011 | -0.041 | 0.012 | 0.02 | 0.02 | -0.036 | 0.074 | 0.069 | 0.071 | 0.06 | 0.079 | 0.054 | 0.046 | 0.05 | 0.048 | 0.038 | 0.024 | 0.016 | 0.021 | 0.016 | 0.024 | 0.016 | 0.017 | 0.042 | 0.013 | 0.022 | 0.032 | -0.005 | -0.03 | -0.004 | 0.014 | 0.007 | 0.014 | 0.022 | 0.022 | 0.031 | 0.035 | 0.068 | 0.061 | 0.056 | 0.049 | 0.056 | 0.06 | 0.045 | 0.034 | 0.038 | 0.036 | 0.025 | 0.026 | 0.032 | 0.029 | 0.032 | 0.041 | 0.045 | -0.027 | 0.061 | 0.052 | 0.065 | 0.074 | 0.068 | 0.056 | 0.072 | -0.055 | 0.049 | 0.034 | 0.039 | 0.035 | 0.036 | 0.022 | 0.029 | 0.033 | 0.033 | 0.017 | -0.099 | 0.034 | 0.1 | 0.043 | 0.071 | 0.051 | 0.063 | 0.06 | 0.091 | 0.003 | 0.054 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 3.85 | 2.79 | 2.02 | 2.22 | 1.55 | 0.71 | 0.098 | 0.74 | 0.77 | -0.1 | -0.24 | 0.28 | -0.17 | -0.02 | -0.031 | 0.26 | 0.3 | 0.64 | 0.24 | 0.56 | 0.44 | 0.08 | -0.23 | 0.13 | 0.03 | -0.29 | -0.49 | -0.45 | -0.28 | -0.072 | -0.026 | 0.48 | 0.43 | 0.49 | -0.04 | 0.55 | 0.6 | -0.31 | -0.02 | 0.2 | 0.25 | 1.3 | 0.69 | 1.55 | 0.78 | 0.57 | 0.62 | 0.99 | 1.03 | 0.63 | -0.15 | -0.59 | 0.01 | 0.15 | 0.21 | -0.41 | 0.89 | 0.86 | 0.84 | 0.86 | 1.15 | 0.78 | 0.69 | 0.73 | 0.7 | 0.54 | 0.32 | 0.22 | 0.29 | 0.2 | 0.19 | 0.13 | 0.14 | 0.35 | 0.1 | 0.2 | 0.2 | -0.027 | -0.13 | -0.016 | 0.07 | 0.03 | 0.07 | 0.13 | 0.13 | 0.19 | 0.24 | 0.43 | 0.43 | 0.43 | 0.36 | 0.41 | 0.41 | 0.3 | 0.18 | 0.19 | 0.19 | 0.14 | 0.12 | 0.14 | 0.14 | 0.17 | 0.2 | -0.14 | -0.14 | 0.31 | 0.23 | 0.32 | 0.32 | 0.3 | 0.22 | -0.23 | -0.23 | 0.24 | 0.16 | 0.14 | 0.14 | 0.14 | 0.08 | 0.12 | 0.12 | 0.12 | 0.06 | -0.33 | 0.11 | 0.33 | 0.15 | 0.24 | 0.18 | 0.21 | 0.18 | 0.33 | 0.01 | 0.2 | 0.15 | 0 | 0.21 | 0.15 | 0.1 | 0 | 0.02 | 0.02 | 0.03 | 0 | 0.03 | 0.04 | -0.03 | 0 | 0 | 0.08 | 0 | 0 | 0.03 | 0.01 | 0 | 0 |
EPS Diluted
| 3.79 | 2.75 | 1.98 | 2.17 | 1.52 | 0.7 | 0.096 | 0.73 | 0.76 | -0.1 | -0.24 | 0.28 | -0.17 | -0.019 | -0.031 | 0.25 | 0.3 | 0.64 | 0.24 | 0.56 | 0.44 | 0.08 | -0.23 | 0.13 | 0.03 | -0.29 | -0.49 | -0.45 | -0.28 | -0.072 | -0.026 | 0.48 | 0.43 | 0.49 | -0.04 | 0.55 | 0.6 | -0.31 | -0.02 | 0.2 | 0.24 | 1.29 | 0.68 | 1.54 | 0.78 | 0.57 | 0.62 | 0.99 | 1.02 | 0.63 | -0.15 | -0.59 | 0.01 | 0.15 | 0.21 | -0.41 | 0.88 | 0.85 | 0.83 | 0.86 | 1.14 | 0.77 | 0.68 | 0.73 | 0.69 | 0.53 | 0.32 | 0.22 | 0.28 | 0.2 | 0.18 | 0.13 | 0.14 | 0.34 | 0.1 | 0.19 | 0.19 | -0.027 | -0.13 | -0.016 | 0.07 | 0.03 | 0.07 | 0.13 | 0.13 | 0.19 | 0.24 | 0.42 | 0.42 | 0.42 | 0.35 | 0.4 | 0.4 | 0.3 | 0.18 | 0.19 | 0.19 | 0.14 | 0.12 | 0.14 | 0.14 | 0.17 | 0.2 | -0.14 | -0.14 | 0.31 | 0.22 | 0.32 | 0.32 | 0.3 | 0.22 | -0.23 | -0.23 | 0.24 | 0.16 | 0.14 | 0.14 | 0.14 | 0.08 | 0.12 | 0.12 | 0.12 | 0.06 | -0.33 | 0.11 | 0.33 | 0.15 | 0.24 | 0.18 | 0.21 | 0.18 | 0.33 | 0.01 | 0.2 | 0.15 | 0 | 0.21 | 0.15 | 0.1 | 0 | 0.02 | 0.02 | 0.03 | 0 | 0.03 | 0.04 | -0.03 | 0 | 0 | 0.08 | 0 | 0 | 0.03 | 0.01 | 0 | 0 |
EBITDA
| 58.997 | 41.213 | 27.521 | 29.804 | 21.552 | 10.074 | 1.09 | 10.362 | 0.849 | 2.72 | -4.24 | 3.937 | 1.323 | 1.539 | -0.165 | 4.614 | 4.418 | 9.659 | 5.997 | 7.902 | 8.176 | 1.462 | -2.834 | 4.32 | 0.784 | -1.85 | -6.609 | -5.486 | -3.69 | 1.876 | -1.619 | 7.811 | 10.115 | 13.011 | 5.599 | 13.3 | 17.127 | 7.419 | -1.079 | 7.046 | 5.338 | 13.689 | 14.252 | 21.037 | 14.687 | 9.366 | 14.09 | 21.436 | 21.729 | 15.301 | 3.117 | 4.183 | 4.154 | 6.851 | 7.37 | 2.851 | 16.077 | 18.988 | 15.218 | 17.874 | 20.762 | 16.073 | 15.894 | 15.8 | 16.211 | 12.701 | 9.566 | 7.973 | 8.78 | 7.07 | 7.749 | 2.48 | 4.866 | 8.601 | 3.65 | 6.341 | 3.967 | -0.027 | -1.404 | 0.584 | 1.525 | 1.629 | 2.157 | 4.888 | 3.398 | 4.447 | 6.09 | 9.773 | 7.951 | 8.492 | 7.342 | 8.384 | 7.75 | 6.055 | 3.982 | 4.971 | 4.224 | 3.197 | 3.2 | 3.4 | 3.4 | 3.8 | 4.5 | 5.1 | 6.7 | 6.1 | 4.5 | 5.9 | 5.3 | 5.9 | 4.1 | 3.9 | 5.9 | 5.1 | 3.6 | 4.1 | 2.6 | 3.1 | 2.2 | 3 | 3 | 2.9 | 1.8 | -3.4 | 2.7 | 5.8 | 3.3 | 4.1 | 3.8 | 4.4 | 3.8 | 6.6 | 8.6 | 4.1 | 3.3 | -83.4 | 31.8 | 35 | 28.8 | -55.1 | 23.3 | 21.1 | 17.8 | -49.6 | 19.6 | 20.7 | 14.2 | -53.9 | 15.7 | 18.9 | 16.4 | -57.7 | 19.9 | 20.2 | 18.7 | -53.8 |
EBITDA Ratio
| 0.205 | 0.162 | 0.142 | 0.143 | 0.112 | 0.059 | 0.009 | 0.064 | 0.006 | 0.021 | -0.04 | 0.03 | 0.011 | 0.013 | -0.002 | 0.04 | 0.037 | 0.064 | 0.045 | 0.053 | 0.06 | 0.012 | -0.026 | 0.032 | 0.006 | -0.018 | -0.073 | -0.058 | -0.043 | 0.018 | -0.015 | 0.06 | 0.076 | 0.085 | 0.037 | 0.082 | 0.097 | 0.044 | -0.007 | 0.043 | 0.035 | 0.084 | 0.083 | 0.112 | 0.082 | 0.061 | 0.092 | 0.116 | 0.112 | 0.084 | 0.02 | 0.024 | 0.029 | 0.055 | 0.059 | 0.021 | 0.116 | 0.134 | 0.112 | 0.108 | 0.125 | 0.098 | 0.093 | 0.095 | 0.099 | 0.079 | 0.065 | 0.053 | 0.059 | 0.05 | 0.063 | 0.028 | 0.047 | 0.087 | 0.044 | 0.076 | 0.059 | -0 | -0.029 | 0.012 | 0.029 | 0.032 | 0.041 | 0.085 | 0.056 | 0.069 | 0.085 | 0.13 | 0.107 | 0.106 | 0.096 | 0.109 | 0.109 | 0.088 | 0.072 | 0.079 | 0.078 | 0.057 | 0.065 | 0.067 | 0.066 | 0.067 | 0.083 | 0.091 | 0.119 | 0.113 | 0.097 | 0.109 | 0.115 | 0.122 | 0.095 | 0.093 | 0.129 | 0.095 | 0.073 | 0.08 | 0.065 | 0.075 | 0.06 | 0.071 | 0.083 | 0.074 | 0.052 | -0.101 | 0.078 | 0.166 | 0.095 | 0.117 | 0.108 | 0.126 | 0.12 | 0.176 | 0.224 | 0.105 | 0.103 | -2.369 | 1 | 1 | 1 | -1.801 | 1 | 1 | 1 | -1.83 | 1 | 1 | 1 | -3.228 | 1 | 1 | 1 | -2.885 | 1 | 1 | 1 | -3.146 |