AerCap Holdings N.V.
NYSE:AER
95.67 (USD) • At close December 24, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,948.129 | 1,886.169 | 1,934.041 | 1,726.496 | 1,891.667 | 1,923.052 | 1,865.722 | 1,798.969 | 1,694.64 | 1,631.36 | 1,790.016 | 1,442.181 | 1,011.986 | 1,039.413 | 1,095.35 | 1,031.617 | 1,026.556 | 1,197.279 | 1,238.177 | 1,256.952 | 1,194.085 | 1,281.276 | 1,205.027 | 1,219.685 | 1,166.517 | 1,194.652 | 1,219.126 | 1,263.009 | 1,273.908 | 1,263.75 | 1,236.826 | 1,368.557 | 1,226.06 | 1,239.496 | 1,318.018 | 1,443.547 | 1,383.11 | 1,416.198 | 1,358.765 | 1,308.926 | 1,238.025 | 791.838 | 260.392 | 272.747 | 274.554 | 241.929 | 240.185 | 187.308 | 269.113 | 252.555 | 257.278 | 167.537 | 337.175 | 363.613 | 361.583 | 393.918 | 477.34 | 593.126 | 364.036 | 284.78 | 212.51 | 294.695 | 205.881 | 323.653 | 301.934 | 333.353 | 294.533 | 270.216 | 335.874 | 246.616 | 309.472 | 197.551 | 200.932 | 200.932 | 200.932 | 151.717 | 123.27 | 123.27 | 123.27 |
Kosten van de omzet
| 1,444.092 | 809.21 | 782.092 | 766.65 | 1,235.975 | 1,272.218 | 1,272.748 | 1,274.895 | 1,133.159 | 1,173.969 | 1,223.254 | 1,087.349 | 734.098 | 744.059 | 721.907 | 803.774 | 774.497 | 801.15 | 837.712 | 818.86 | 771.704 | 816.778 | 851.749 | 874.479 | 789.618 | 805.908 | 829.63 | 838.087 | 846.356 | 846.368 | 846.628 | 829.518 | 842.485 | 875.148 | 918.576 | 977.971 | 935.778 | 966.504 | 899.112 | 857.913 | 751.025 | 471.266 | 165.573 | 163.416 | 156.643 | 140.868 | 152.155 | 158.259 | 0 | 0 | 0 | 580.176 | 78.057 | 78.965 | 86.926 | 272.888 | 202.053 | 316.747 | 156.138 | 170.794 | 39.973 | 105.496 | 33.824 | 327.306 | 108.85 | 163.253 | 113.659 | 503.83 | 155.755 | 72.905 | 124.24 | 332.722 | 76.263 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 504.037 | 1,076.959 | 1,151.949 | 959.846 | 655.692 | 650.834 | 592.974 | 524.074 | 561.481 | 457.391 | 566.762 | 354.832 | 277.888 | 295.354 | 373.443 | 227.843 | 252.059 | 396.129 | 400.465 | 438.092 | 422.381 | 464.498 | 353.278 | 345.206 | 376.899 | 388.744 | 389.496 | 424.922 | 427.552 | 417.382 | 390.198 | 539.039 | 383.575 | 364.348 | 399.442 | 465.576 | 447.332 | 449.694 | 459.653 | 451.013 | 487 | 320.572 | 94.819 | 109.331 | 117.911 | 101.061 | 88.03 | 29.049 | 269.113 | 252.555 | 257.278 | -412.639 | 259.118 | 284.648 | 274.657 | 121.03 | 275.287 | 276.379 | 207.898 | 113.986 | 172.537 | 189.199 | 172.057 | -3.653 | 193.084 | 170.1 | 180.874 | -233.614 | 180.119 | 173.711 | 185.232 | -135.171 | 124.669 | 200.932 | 200.932 | 151.717 | 123.27 | 123.27 | 123.27 |
Brutowinstmarge
| 0.259 | 0.571 | 0.596 | 0.556 | 0.347 | 0.338 | 0.318 | 0.291 | 0.331 | 0.28 | 0.317 | 0.246 | 0.275 | 0.284 | 0.341 | 0.221 | 0.246 | 0.331 | 0.323 | 0.349 | 0.354 | 0.363 | 0.293 | 0.283 | 0.323 | 0.325 | 0.319 | 0.336 | 0.336 | 0.33 | 0.315 | 0.394 | 0.313 | 0.294 | 0.303 | 0.323 | 0.323 | 0.318 | 0.338 | 0.345 | 0.393 | 0.405 | 0.364 | 0.401 | 0.429 | 0.418 | 0.367 | 0.155 | 1 | 1 | 1 | -2.463 | 0.768 | 0.783 | 0.76 | 0.307 | 0.577 | 0.466 | 0.571 | 0.4 | 0.812 | 0.642 | 0.836 | -0.011 | 0.639 | 0.51 | 0.614 | -0.865 | 0.536 | 0.704 | 0.599 | -0.684 | 0.62 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 103.29 | 101.09 | 98.463 | 99.45 | 88.598 | 92.637 | 90.646 | 79.499 | 85.211 | 86.318 | 87.56 | 111.713 | 62.564 | 64.541 | 51.971 | 57.647 | 53.885 | 46.109 | 53.767 | 62.56 | 55.517 | 56.147 | 59.063 | 60.884 | 54.434 | 78.497 | 76.272 | 87.787 | 74.547 | 76.339 | 73.807 | 85.673 | 71.816 | 72.503 | 77.092 | 90.504 | 78.945 | 79.816 | 85.554 | 24.9 | 81.417 | 53.288 | 2.4 | 2.4 | 20.255 | 21.675 | 16.132 | 1.9 | 47.1 | 39.964 | 37.327 | 0 | 0 | 25.593 | 0 | 58.104 | 42.089 | 50.825 | 43.52 | -51.902 | 41.722 | 53.126 | 49.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 18.017 | 24.243 | 20.829 | 22.429 | 23.31 | 27.1 | 19.958 | 12.365 | 20.108 | 18.554 | 9.915 | 7.556 | 5.633 | 8.53 | 5.38 | 6.099 | 7.033 | 6.804 | 10.817 | 8.77 | 9.195 | 8.396 | 7.81 | 9.887 | 8.967 | 6.775 | 9.51 | 8.469 | 9.373 | 8.294 | 9.675 | 11.095 | 8.934 | 13.963 | 9.936 | 13.075 | 12.246 | 11.642 | 9.526 | 92.6 | 12.335 | 9.781 | 20.4 | 19.5 | 3.535 | 2.477 | 3.496 | 21.1 | 0 | 0 | 0 | 0 | 0 | 36.84 | 0 | 33.74 | 0 | 0 | 0 | 33.405 | 0 | 0 | 0 | 31.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 121.307 | 125.333 | 119.292 | 121.879 | 111.908 | 119.737 | 110.604 | 91.864 | 105.319 | 104.872 | 97.475 | 119.269 | 68.197 | 73.071 | 57.351 | 63.746 | 60.918 | 52.913 | 64.584 | 71.33 | 64.712 | 64.543 | 66.873 | 70.771 | 63.401 | 85.272 | 85.782 | 96.256 | 83.92 | 84.633 | 83.482 | 96.768 | 80.75 | 86.466 | 87.028 | 103.579 | 91.191 | 91.458 | 95.08 | 117.5 | 93.752 | 63.069 | 22.8 | 21.9 | 23.79 | 24.152 | 19.628 | 23 | 47.1 | 39.964 | 37.327 | 14.519 | 32.018 | 62.433 | 28.839 | 33.74 | 42.089 | 50.825 | 43.52 | 33.405 | 41.722 | 53.126 | 49.688 | 31.616 | 42.855 | 33.363 | 37.56 | 19.582 | 28.662 | 27.905 | 30.476 | 83.64 | 21.908 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -27.686 | 0 | 2.841 | 0 | 1.329 | 0 | 29.828 | 29.385 | 39.352 | 0 | 0 | 442.42 | 192.655 | 1.783 | 1.968 | 1.917 | 1.178 | 4.638 | 4.293 | 2.345 | 2.397 | 3.41 | 5.702 | 2.337 | 3.386 | 3.114 | 3.3 | 2.923 | 3.695 | 3.508 | 3.572 | 5.675 | 4.495 | 4.556 | 31.852 | 10.365 | 31.515 | 12.454 | 27.961 | 13.132 | 9.566 | -4.442 | -5.087 | -4.818 | -5.11 | -5.636 | -298.41 | 93.364 | 93.087 | 89.028 | -289.413 | 90.135 | 101.246 | 99.965 | -261.799 | 90.46 | 86.373 | 64.117 | -1.065 | 57.618 | 52.364 | 52.479 | -131.334 | 45.329 | 39.527 | 38.475 | -119.896 | 35.143 | 37.223 | 33.968 | -86.605 | 24.116 | 0 | 0 | -280.421 | 0 | 0 | 0 |
Bedrijfskosten
| 121.307 | 125.333 | 119.292 | 121.879 | 111.908 | 119.737 | 110.604 | 91.864 | 105.319 | 104.872 | 97.475 | 119.269 | 68.197 | 73.071 | 57.351 | 63.746 | 60.918 | 52.913 | 64.584 | 71.33 | 64.712 | 64.543 | 66.873 | 70.771 | 63.401 | 85.272 | 85.782 | 96.256 | 83.92 | 84.633 | 83.482 | 96.768 | 80.75 | 86.466 | 87.028 | 103.579 | 91.191 | 91.458 | 95.08 | 117.5 | 93.752 | 63.069 | 18.358 | 16.813 | 18.972 | 19.042 | 13.992 | 18.085 | 140.464 | 133.051 | 126.355 | -274.894 | 122.153 | 163.679 | 128.804 | 30.131 | 132.549 | 137.198 | 107.637 | 31.18 | 99.34 | 105.49 | 102.167 | 31.522 | 88.184 | 72.89 | 76.035 | -100.314 | 63.805 | 65.128 | 64.444 | -2.965 | 46.024 | 0 | 0 | -280.421 | 0 | 0 | 0 |
Bedrijfsresultaat
| 382.73 | 951.626 | 1,032.657 | 837.967 | -91.286 | 525.244 | 496.521 | 434.498 | 480.784 | 386.932 | 3,219.127 | 478.369 | 209.691 | 222.283 | 316.092 | 164.097 | 191.141 | 343.216 | 335.881 | 366.762 | 357.669 | 399.955 | 286.405 | 274.435 | 313.498 | 303.472 | 303.714 | 600.166 | 623.827 | 607.767 | 592.394 | 686.678 | 547.754 | 555.058 | 584.374 | 592.849 | 631.084 | 610.503 | 744.863 | 641.79 | 393.248 | 343.622 | 54.652 | 67.74 | 153.792 | 129.217 | 129.384 | -225.369 | 129.054 | 119.828 | 131.545 | -151.567 | 133.799 | 116.721 | 138.793 | 129.082 | 142.738 | 140.728 | 100.261 | 16.387 | 73.197 | 83.709 | 35.808 | -152.457 | 104.9 | 97.21 | 104.839 | 101.47 | 116.314 | 108.583 | 120.788 | 34.013 | 78.645 | 200.932 | 200.932 | -128.704 | 123.27 | 123.27 | 123.27 |
Bedrijfsresultaat ratio
| 0.196 | 0.505 | 0.534 | 0.485 | -0.048 | 0.273 | 0.266 | 0.242 | 0.284 | 0.237 | 1.798 | 0.332 | 0.207 | 0.214 | 0.289 | 0.159 | 0.186 | 0.287 | 0.271 | 0.292 | 0.3 | 0.312 | 0.238 | 0.225 | 0.269 | 0.254 | 0.249 | 0.475 | 0.49 | 0.481 | 0.479 | 0.502 | 0.447 | 0.448 | 0.443 | 0.411 | 0.456 | 0.431 | 0.548 | 0.49 | 0.318 | 0.434 | 0.21 | 0.248 | 0.56 | 0.534 | 0.539 | -1.203 | 0.48 | 0.474 | 0.511 | -0.905 | 0.397 | 0.321 | 0.384 | 0.328 | 0.299 | 0.237 | 0.275 | 0.058 | 0.344 | 0.284 | 0.174 | -0.471 | 0.347 | 0.292 | 0.356 | 0.376 | 0.346 | 0.44 | 0.39 | 0.172 | 0.391 | 1 | 1 | -0.848 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 9.278 | -531.183 | -457.925 | 79.677 | 187.9 | -421.559 | -14.043 | -393.161 | -385.909 | -395.055 | -2,749.558 | -143.404 | 4.409 | -226.483 | -50.334 | -131.408 | -1,144.119 | -59.479 | -13.947 | -16.131 | -31.168 | -17.819 | -5.031 | -15.257 | -12.843 | -13.978 | -2.108 | -281.883 | -325.798 | -285.048 | -295.553 | -186.679 | -288.982 | -291.189 | -326.784 | -326.104 | -285.478 | -256.105 | -296.686 | -338.536 | 5.067 | -235.212 | 0 | 0 | -60.612 | -45.425 | -58.569 | -64.018 | -73.586 | -93.654 | -63.967 | 229.691 | -88.074 | -82.15 | -58.701 | -47.138 | -70.834 | -74.849 | -51.402 | 54.112 | -33.226 | -19.722 | 0 | 106.182 | -50.958 | -19.628 | -49.596 | -57.656 | -58.268 | -68.362 | -50.484 | -54.787 | -25.85 | -200.932 | -200.932 | 128.704 | -123.27 | -123.27 | -123.27 |
Inkomen voor belasting
| 392.008 | 492.419 | 658.779 | 1,086.955 | 1,178.661 | 538.243 | 468.327 | 459.331 | 461.062 | 357.458 | -2,280.271 | 92.159 | 501.313 | 288.687 | 265.758 | 32.689 | -952.978 | 283.737 | 321.934 | 350.631 | 326.501 | 382.136 | 281.374 | 259.178 | 300.655 | 289.494 | 301.606 | 318.283 | 298.029 | 322.719 | 296.841 | 422.571 | 258.772 | 263.869 | 255.184 | 310.203 | 345.606 | 354.398 | 355.492 | 329.594 | 388.026 | 170.966 | 54.652 | 67.74 | 90.138 | 82.098 | 70.815 | 5.659 | 55.468 | 26.174 | 67.578 | 78.124 | 45.725 | 30.674 | 75.92 | 81.944 | 65.581 | 62.478 | 48.859 | 70.499 | 39.971 | 63.987 | 35.808 | -46.275 | 53.942 | 77.582 | 55.243 | 43.814 | 58.046 | 40.221 | 70.304 | -20.774 | 41.502 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.201 | 0.261 | 0.341 | 0.63 | 0.623 | 0.28 | 0.251 | 0.255 | 0.272 | 0.219 | -1.274 | 0.064 | 0.495 | 0.278 | 0.243 | 0.032 | -0.928 | 0.237 | 0.26 | 0.279 | 0.273 | 0.298 | 0.234 | 0.212 | 0.258 | 0.242 | 0.247 | 0.252 | 0.234 | 0.255 | 0.24 | 0.309 | 0.211 | 0.213 | 0.194 | 0.215 | 0.25 | 0.25 | 0.262 | 0.252 | 0.313 | 0.216 | 0.21 | 0.248 | 0.328 | 0.339 | 0.295 | 0.03 | 0.206 | 0.104 | 0.263 | 0.466 | 0.136 | 0.084 | 0.21 | 0.208 | 0.137 | 0.105 | 0.134 | 0.248 | 0.188 | 0.217 | 0.174 | -0.143 | 0.179 | 0.233 | 0.188 | 0.162 | 0.173 | 0.163 | 0.227 | -0.105 | 0.207 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 60.742 | 76.346 | 94.109 | 39.038 | 110.677 | 75.747 | 65.594 | -0.141 | 64.307 | 50.044 | -278.307 | 20.01 | 62.132 | 40.531 | 39.864 | 7.08 | -106.077 | 38.305 | 43.461 | 39.013 | 42.445 | 49.677 | 36.579 | 28.147 | 39.089 | 37.615 | 39.228 | 50.019 | 34.158 | 41.956 | 38.585 | 60.712 | 42.711 | 35.624 | 34.449 | 47.311 | 46.658 | 47.846 | 47.99 | 34.595 | 66.777 | 35.964 | 4.647 | 5.367 | 7.661 | 7.333 | 5.665 | -0.162 | 0.732 | 1.619 | 5.878 | 5.374 | 2.532 | 2.483 | 6.045 | 6.424 | 6.144 | 4.862 | 4.886 | 0.423 | 0.784 | 0.827 | 1.86 | -15.851 | 3.896 | 6.955 | 4.57 | 0.152 | 9.288 | 5.657 | 10.019 | -3.77 | 6.698 | -35.047 | -35.047 | -20.841 | -20.841 | -20.841 | -20.841 |
Nettowinst
| 375.034 | 448.166 | 604.214 | 1,105.838 | 1,105.254 | 492.894 | 432.105 | 495.007 | 439.956 | 339.826 | -2,001.964 | 88.81 | 433.921 | 249.751 | 228.025 | 28.478 | -849.929 | 246.061 | 276.824 | 309.758 | 270.29 | 331.46 | 234.186 | 232.642 | 263.351 | 254.24 | 265.399 | 266.251 | 265.847 | 282.88 | 261.173 | 364.65 | 225.627 | 233.273 | 223.08 | 264.209 | 293.917 | 309.109 | 311.495 | 298.22 | 340.945 | 138.301 | 54.711 | 65.623 | 83.648 | 75.689 | 67.45 | 11.154 | 57.911 | 29.581 | 65.01 | 76.388 | -7.095 | 30.842 | 72.089 | 72.441 | 51.878 | 48.855 | 34.399 | 43.164 | 35.452 | 56.596 | 29.954 | -18.998 | 51.331 | 68.596 | 50.876 | 45.115 | 48.606 | 34.166 | 60.537 | -17.146 | 35.047 | 35.047 | 35.047 | 20.841 | 20.841 | 20.841 | 20.841 |
Nettowinstmarge
| 0.193 | 0.238 | 0.312 | 0.641 | 0.584 | 0.256 | 0.232 | 0.275 | 0.26 | 0.208 | -1.118 | 0.062 | 0.429 | 0.24 | 0.208 | 0.028 | -0.828 | 0.206 | 0.224 | 0.246 | 0.226 | 0.259 | 0.194 | 0.191 | 0.226 | 0.213 | 0.218 | 0.211 | 0.209 | 0.224 | 0.211 | 0.266 | 0.184 | 0.188 | 0.169 | 0.183 | 0.213 | 0.218 | 0.229 | 0.228 | 0.275 | 0.175 | 0.21 | 0.241 | 0.305 | 0.313 | 0.281 | 0.06 | 0.215 | 0.117 | 0.253 | 0.456 | -0.021 | 0.085 | 0.199 | 0.184 | 0.109 | 0.082 | 0.094 | 0.152 | 0.167 | 0.192 | 0.145 | -0.059 | 0.17 | 0.206 | 0.173 | 0.167 | 0.145 | 0.139 | 0.196 | -0.087 | 0.174 | 0.174 | 0.174 | 0.137 | 0.169 | 0.169 | 0.169 |
WPA (Winst Per Aandeel)
| 2 | 2.33 | 3.09 | 5.47 | 4.93 | 2.13 | 1.81 | 2.05 | 1.83 | 1.41 | -8.35 | 0.56 | 3.39 | 1.95 | 1.78 | 0.22 | -6.66 | 1.93 | 2.16 | 2.41 | 2.03 | 2.44 | 1.7 | 1.68 | 1.81 | 1.75 | 1.8 | 1.81 | 1.68 | 1.73 | 1.54 | 2.15 | 1.24 | 1.24 | 1.14 | 1.35 | 1.49 | 1.48 | 1.47 | 1.41 | 1.57 | 0.75 | 0.48 | 0.58 | 0.74 | 0.67 | 0.59 | 0.09 | 0.45 | 0.21 | 0.46 | 0.55 | -0.048 | 0.21 | 0.48 | 0.53 | 0.43 | 0.41 | 0.4 | 0.51 | 0.42 | 0.67 | 0.35 | -0.22 | 0.6 | 0.81 | 0.6 | 0.53 | 0.57 | 0.4 | 0.71 | -0.21 | 0.6 | 0.43 | 0.43 | 0.27 | 11.45 | 11.45 | 11.45 |
Verwaterde WPA
| 1.95 | 2.28 | 3.02 | 5.37 | 4.86 | 2.12 | 1.79 | 2.04 | 1.82 | 1.4 | -8.35 | 0.56 | 3.35 | 1.92 | 1.76 | 0.22 | -6.66 | 1.92 | 2.14 | 2.39 | 2.01 | 2.42 | 1.68 | 1.67 | 1.79 | 1.7 | 1.72 | 1.73 | 1.62 | 1.67 | 1.48 | 2.07 | 1.22 | 1.22 | 1.13 | 1.34 | 1.48 | 1.46 | 1.45 | 1.39 | 1.56 | 0.74 | 0.47 | 0.57 | 0.73 | 0.66 | 0.59 | 0.09 | 0.45 | 0.21 | 0.46 | 0.55 | -0.048 | 0.21 | 0.48 | 0.53 | 0.43 | 0.41 | 0.4 | 0.51 | 0.42 | 0.67 | 0.35 | -0.22 | 0.6 | 0.81 | 0.6 | 0.53 | 0.57 | 0.4 | 0.71 | -0.2 | 0.6 | 0.43 | 0.43 | 0.27 | 11.45 | 11.45 | 11.45 |
EBITDA
| 1,035.724 | 1,588.045 | 1,666.135 | 1,469.412 | 531.726 | 1,140.848 | 1,107.038 | 1,028.213 | 1,061.718 | 967.676 | 3,853.541 | 791.402 | 603.057 | 614.445 | 712.65 | 565.884 | 607.111 | 755.034 | 751.679 | 782.628 | 772.982 | 819.048 | 712.254 | 702.951 | 726.22 | 721.206 | 726.427 | 756.893 | 774.658 | 771.659 | 749.481 | 880.423 | 791.49 | 734.348 | 784.356 | 839.069 | 821.315 | 823.543 | 823.065 | 770.682 | 858.535 | 638.958 | 167.523 | 183.967 | 188.32 | 167.448 | 154.789 | -123.63 | 225.293 | 215.79 | 223.55 | -34.797 | 235.754 | 216.234 | 238.59 | -5.882 | 232.29 | 234.284 | 166.275 | 101.764 | 131.772 | 141.367 | 121.331 | -102.607 | 154.016 | 143.638 | 146.817 | -130.426 | 157.698 | 178.6 | 158.408 | -100.69 | 125.647 | 200.932 | 200.932 | -128.704 | 123.27 | 123.27 | 123.27 |
EBITDA ratio
| 0.532 | 0.842 | 0.861 | 0.851 | 0.281 | 0.593 | 0.593 | 0.572 | 0.627 | 0.593 | 2.153 | 0.648 | 0.745 | 0.713 | 0.697 | 0.676 | 1.706 | 0.68 | 0.618 | 0.635 | 0.673 | 0.653 | 0.595 | 0.589 | 0.636 | 0.619 | 0.6 | 0.607 | 0.644 | 0.619 | 0.614 | 0.658 | 0.646 | 0.604 | 0.639 | 0.617 | 0.601 | 0.584 | 0.612 | 0.279 | 0.705 | 0.807 | 0.728 | 0.763 | 0.718 | 0.692 | 0.658 | 0.539 | 0.837 | 0.854 | 0.869 | -0.136 | 0.711 | 0.619 | 0.692 | 0.507 | 0.501 | 0.395 | 0.458 | 0.555 | 0.622 | 0.48 | 0.624 | 0.08 | 0.498 | 0.431 | 0.51 | -0.483 | 0.47 | 0.724 | 0.512 | -0.51 | 0.482 | 1 | 1 | -0.848 | 1 | 1 | 1 |