
Arthur J. Gallagher & Co.
NYSE:AJG
328.76 (USD) • At close June 6, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,727.4 | 2,716 | 2,806.8 | 2,775.4 | 3,256.7 | 2,437.8 | 2,492 | 2,441.9 | 2,706.1 | 2,018.2 | 2,045.3 | 2,040.2 | 2,433.9 | 1,962.8 | 2,133.9 | 1,932.9 | 2,160.9 | 1,714 | 1,845.7 | 1,583 | 1,866.7 | 1,708.4 | 1,821.9 | 1,655.9 | 1,933.5 | 1,657.4 | 1,777.9 | 1,654.3 | 1,834.8 | 1,599 | 1,593.7 | 1,489.5 | 1,646.4 | 1,385 | 1,482.3 | 1,427.1 | 1,300.4 | 1,334.9 | 1,454.8 | 1,371.4 | 1,231.3 | 1,245.4 | 1,286.8 | 1,179.3 | 915 | 890.2 | 835.8 | 779.5 | 674.1 | 673.2 | 650.4 | 649.9 | 546.8 | 578.4 | 562.8 | 546.1 | 447.4 | 459.1 | 463.2 | 459.5 | 482.4 | 435.1 | 439.5 | 453.6 | 401.1 | 378.3 | 428.2 | 428.9 | 375.8 | 370.2 | 410.7 | 440.8 | 375 | 414.7 | 421.2 | 370.6 | 327.5 | 376.1 | 389.9 | 371.1 | 346.8 | 386.9 | 363.5 | 368.7 | 332.9 | 365.5 | 345 | 299 | 254 | 306.782 | 256.5 | 248.644 | 249 | 253.956 | 235.664 | 203.517 | 216.652 | 201.627 | 209.119 | 180.978 | 169.208 | 188.6 | 165.942 | 134.832 | 132.921 | 154.4 | 146.4 | 121.9 | 119 | 122.5 | 120.8 | 106.6 | 105.1 | 119.6 | 121.7 | 103.5 | 100.7 | 110.9 | 110.6 | 91.2 | 90.5 | 88.3 | 96.7 | 79.3 | 79.3 | 68 | 89.1 | 73.6 | 66.8 | 77.2 | 72.4 | 60.4 | 58.3 | 62.6 | 59.2 | 52 | 49.1 | 51.9 | 54.8 | 43.7 | 45.7 | 46.7 | 47.5 | 38.5 | 40.5 | 38.1 | 44.3 | 33.1 | 36.8 | 20.8 | 39.7 | 29.3 | 31.6 | 18.4 | 33.8 | 20.4 | 24.5 | 21.9 | 23.1 |
Kosten van de omzet
| 490.4 | 1,590.4 | 1,662.2 | 1,659.5 | 1,764.5 | 1,467 | 1,462.9 | 1,448 | 1,448.7 | 1,208 | 1,213.8 | 1,195.7 | 1,335.7 | 1,274.8 | 1,399.2 | 1,242.6 | 1,317.1 | 1,137.5 | 1,234.3 | 1,009.2 | 1,119.3 | 1,176.1 | 1,270.8 | 1,131.3 | 1,252.7 | 1,228.4 | 1,311.8 | 1,201.9 | 1,241.8 | 1,159.4 | 1,165.7 | 1,099.2 | 1,111.8 | 988.7 | 1,076.3 | 956 | 926.5 | 950.2 | 1,023.8 | 921.9 | 884.5 | 897.9 | 890.8 | 800.5 | 637.3 | 628.8 | 559.4 | 492.1 | 442 | 448.2 | 401.6 | 393.1 | 362.1 | 384 | 345.9 | 336.5 | 295.1 | 864.1 | 280.5 | 275.8 | 326.2 | 87.8 | 83.7 | 79.1 | 78.9 | 118.1 | 99.9 | 85.2 | 87.9 | 174.6 | 86 | 90.1 | 213.9 | 91.4 | 80.9 | 76.5 | 73.6 | 103 | 75.7 | 74.1 | 69.5 | 72.3 | 67.6 | 65.7 | 64.6 | 72.2 | 64.3 | 63.5 | 63 | 86.486 | 56.9 | 72.004 | 67 | 73.76 | 73.109 | 59.943 | 65.993 | 65.318 | 60.332 | 58.038 | 52.211 | 174.1 | 46.944 | 43.726 | 38.398 | 53 | 41.6 | 40 | 37.3 | 40.1 | 36 | 36.5 | 33.7 | 38.4 | 33.7 | 34.6 | 30.7 | 32.2 | 30.6 | 29.2 | 28.3 | 28.1 | 26.7 | 24.6 | 25.7 | 25.2 | 25.5 | 24.3 | 21.2 | 23.8 | 23.5 | 21.7 | 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 |
Brutowinst
| 3,237 | 1,125.6 | 1,144.6 | 1,115.9 | 1,492.2 | 970.8 | 1,029.1 | 993.9 | 1,257.4 | 810.2 | 831.5 | 844.5 | 1,098.2 | 688 | 734.7 | 690.3 | 843.8 | 576.5 | 611.4 | 573.8 | 747.4 | 532.3 | 551.1 | 524.6 | 680.8 | 429 | 466.1 | 452.4 | 593 | 439.6 | 428 | 390.3 | 534.6 | 396.3 | 406 | 471.1 | 373.9 | 384.7 | 431 | 449.5 | 346.8 | 347.5 | 396 | 378.8 | 277.7 | 261.4 | 276.4 | 287.4 | 232.1 | 225 | 248.8 | 256.8 | 184.7 | 194.4 | 216.9 | 209.6 | 152.3 | -405 | 182.7 | 183.7 | 156.2 | 347.3 | 355.8 | 374.5 | 322.2 | 260.2 | 328.3 | 343.7 | 287.9 | 195.6 | 324.7 | 350.7 | 161.1 | 323.3 | 340.3 | 294.1 | 253.9 | 273.1 | 314.2 | 297 | 277.3 | 314.6 | 295.9 | 303 | 268.3 | 293.3 | 280.7 | 235.5 | 191 | 220.296 | 199.6 | 176.64 | 182 | 180.196 | 162.555 | 143.574 | 150.659 | 136.309 | 148.787 | 122.94 | 116.997 | 14.5 | 118.998 | 91.106 | 94.523 | 101.4 | 104.8 | 81.9 | 81.7 | 82.4 | 84.8 | 70.1 | 71.4 | 81.2 | 88 | 68.9 | 70 | 78.7 | 80 | 62 | 62.2 | 60.2 | 70 | 54.7 | 53.6 | 42.8 | 63.6 | 49.3 | 45.6 | 53.4 | 48.9 | 38.7 | 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 |
Brutowinstmarge
| 0.868 | 0.414 | 0.408 | 0.402 | 0.458 | 0.398 | 0.413 | 0.407 | 0.465 | 0.401 | 0.407 | 0.414 | 0.451 | 0.351 | 0.344 | 0.357 | 0.39 | 0.336 | 0.331 | 0.362 | 0.4 | 0.312 | 0.302 | 0.317 | 0.352 | 0.259 | 0.262 | 0.273 | 0.323 | 0.275 | 0.269 | 0.262 | 0.325 | 0.286 | 0.274 | 0.33 | 0.288 | 0.288 | 0.296 | 0.328 | 0.282 | 0.279 | 0.308 | 0.321 | 0.303 | 0.294 | 0.331 | 0.369 | 0.344 | 0.334 | 0.383 | 0.395 | 0.338 | 0.336 | 0.385 | 0.384 | 0.34 | -0.882 | 0.394 | 0.4 | 0.324 | 0.798 | 0.81 | 0.826 | 0.803 | 0.688 | 0.767 | 0.801 | 0.766 | 0.528 | 0.791 | 0.796 | 0.43 | 0.78 | 0.808 | 0.794 | 0.775 | 0.726 | 0.806 | 0.8 | 0.8 | 0.813 | 0.814 | 0.822 | 0.806 | 0.802 | 0.814 | 0.788 | 0.752 | 0.718 | 0.778 | 0.71 | 0.731 | 0.71 | 0.69 | 0.705 | 0.695 | 0.676 | 0.711 | 0.679 | 0.691 | 0.077 | 0.717 | 0.676 | 0.711 | 0.657 | 0.716 | 0.672 | 0.687 | 0.673 | 0.702 | 0.658 | 0.679 | 0.679 | 0.723 | 0.666 | 0.695 | 0.71 | 0.723 | 0.68 | 0.687 | 0.682 | 0.724 | 0.69 | 0.676 | 0.629 | 0.714 | 0.67 | 0.683 | 0.692 | 0.675 | 0.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,897.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 280.5 | 275.8 | 262.2 | 285.6 | 263.2 | 270.4 | 251.3 | 0 | 253.6 | 248.9 | 238.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -195.7 | -188.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,897.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.6 | 123.7 | 108.3 | 102.9 | 110.5 | 108.2 | 94 | -463.9 | 84.8 | 87.4 | 262.2 | 285.6 | 263.2 | 270.4 | 251.3 | 246.8 | 253.6 | 248.9 | 238.7 | 211.4 | 238.8 | 238.1 | 77.6 | 245 | 220.1 | 219.3 | 205.5 | 310.5 | 202 | 189.1 | 193.2 | 68.1 | 178.8 | 174.4 | 165.3 | 215 | 203.5 | 175.8 | 168 | 157.205 | 155 | 145.333 | 126 | 141.099 | 115.139 | 111.001 | 110.923 | 112.114 | 103.145 | 96.821 | 91.33 | -38 | 83.833 | 77.44 | 75.265 | 77.9 | 73.9 | 70 | 68.5 | 67.2 | 63.5 | 58 | 61.2 | 61.8 | 60 | 61.1 | 55.4 | 56.8 | 54.2 | 51.4 | 50.5 | 50.5 | 47.2 | 45.8 | 45.5 | 41.8 | 42.7 | 36 | 37.4 | 39 | 34.7 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 651.9 | 663.7 | 637.2 | 643.4 | 640.3 | 594.7 | 609.3 | 541.9 | 522.2 | 467 | 464.2 | 477.1 | 466.8 | 396.9 | 398.6 | 376.4 | 364.3 | 337.1 | 337.4 | 430.1 | 409.9 | 387.3 | 372.7 | 373 | 346.9 | 333.9 | 327 | 314.9 | 322.9 | 309.1 | 299.5 | 293.3 | 288.3 | 278.5 | 293.2 | 288.5 | 315.8 | 290 | 289.4 | 279.7 | 294.6 | 270.2 | 238.7 | 201.7 | 198 | 178.2 | 180.6 | 174.2 | 166.3 | 36.5 | 36.4 | 30.8 | 33.9 | 29.4 | 27.4 | 24.5 | 24.1 | 22.8 | 24.6 | -159.4 | 22.4 | 21.5 | 21.6 | 20.1 | 21.5 | 18.2 | 18.2 | 15.8 | 13.1 | 13.9 | 15.2 | 14.7 | 15.7 | 14.8 | 13 | 12.9 | 12.1 | 13.2 | 14.3 | 13.8 | 13.5 | 12.3 | 14.3 | 11.2 | 11.6 | 10.8 | 9.4 | 7 | 8.386 | 8.9 | 8.389 | 6 | 0 | 5.397 | 5.417 | 5.663 | 3.923 | 0 | 0 | 0 | 4.6 | 3.8 | 3.747 | 3.32 | 3.2 | 2.8 | 2.8 | 3 | 3.1 | 2.7 | 2.7 | 2.6 | 2.5 | 2.5 | 2.6 | 2.2 | 2 | 2.2 | 1.8 | 2 | 1.9 | 1.8 | 1.8 | 1.8 | 1.7 | 1.6 | 1.5 | 1.5 | 1.3 | 0 | 0 | 52.8 | 53.1 | 48.9 | 50.2 | 44.4 | 43.7 | 42.2 | 40.4 | 40.6 | 144.6 | 0 | 0 | 0 | 129.9 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 91.1 | 0 | 0 | 0 | 64 | 0 |
Bedrijfskosten
| 1,897.7 | 651.9 | 663.7 | 637.2 | 643.4 | 640.3 | 594.7 | 609.3 | 541.9 | 522.2 | 467 | 464.2 | 477.1 | 466.8 | 396.9 | 398.6 | 376.4 | 364.3 | 337.1 | 337.4 | 430.1 | 409.9 | 387.3 | 372.7 | 373 | 346.9 | 333.9 | 327 | 314.9 | 322.9 | 309.1 | 299.5 | 293.3 | 288.3 | 278.5 | 293.2 | 288.5 | 315.8 | 290 | 289.4 | 279.7 | 294.6 | 270.2 | 238.7 | 201.7 | 198 | 178.2 | 180.6 | 174.2 | 166.3 | 158.1 | 160.1 | 139.1 | 136.8 | 139.9 | 135.6 | 118.5 | -439.8 | 107.6 | 112 | 102.8 | 308 | 284.7 | 292 | 271.4 | 268.3 | 271.8 | 267.1 | 254.5 | 224.5 | 252.7 | 253.3 | 92.3 | 260.7 | 234.9 | 232.3 | 218.4 | 322.6 | 215.2 | 203.4 | 207 | 81.6 | 191.1 | 188.7 | 176.5 | 226.6 | 214.3 | 185.2 | 175 | 165.591 | 163.9 | 153.722 | 132 | 141.099 | 120.536 | 116.418 | 116.586 | 116.037 | 103.145 | 96.821 | 91.33 | -33.4 | 87.633 | 81.187 | 78.585 | 81.1 | 76.7 | 72.8 | 71.5 | 70.3 | 66.2 | 60.7 | 63.8 | 64.3 | 62.5 | 63.7 | 57.6 | 58.8 | 56.4 | 53.2 | 52.5 | 52.4 | 49 | 47.6 | 47.3 | 43.5 | 44.3 | 37.5 | 38.9 | 40.3 | 34.7 | 33 | 52.8 | 53.1 | 48.9 | 50.2 | 44.4 | 43.7 | 42.2 | 40.4 | 40.6 | 144.6 | 0 | 0 | 0 | 129.9 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 91.1 | 0 | 0 | 0 | 64 | 0 |
Bedrijfsresultaat
| 1,339.3 | 473.7 | 480.9 | 478.7 | 848.8 | 330.5 | 434.4 | 384.6 | 715.5 | 288 | 364.5 | 380.3 | 621.1 | 221.2 | 337.8 | 291.7 | 467.4 | 212.2 | 274.3 | 236.4 | 317.3 | 122.4 | 163.8 | 151.9 | 307.8 | 82.1 | 132.2 | 125.4 | 278.1 | 116.7 | 118.9 | 90.8 | 241.3 | 108 | 127.5 | 177.9 | 85.4 | 68.9 | 141 | 160.1 | 67.1 | 52.9 | 125.8 | 140.1 | 76 | 63.4 | 98.2 | 106.8 | 57.9 | 58.7 | 90.7 | 96.7 | 45.6 | 57.6 | 77 | 74 | 33.8 | 34.8 | 75.1 | 71.7 | 53.4 | 39.3 | 71.1 | 82.5 | 50.8 | -8.1 | 56.5 | 76.6 | 33.4 | -28.9 | 72 | 97.4 | 68.8 | 62.6 | 105.4 | 61.8 | 35.5 | -49.5 | 99 | 93.6 | 70.3 | 233 | 104.8 | 114.3 | 91.8 | 66.7 | 66.4 | 50.3 | 16 | 54.705 | 35.7 | 22.918 | 50 | 39.097 | 42.019 | 27.156 | 34.073 | 20.272 | 45.642 | 26.119 | 25.667 | 47.9 | 31.365 | 9.919 | 15.938 | 20.3 | 28.1 | 9.1 | 10.2 | 12.1 | 18.6 | 9.4 | 7.6 | 16.9 | 25.5 | 5.2 | 12.4 | 19.9 | 23.6 | 8.8 | 9.7 | 7.8 | 21 | 7.1 | 6.3 | -0.7 | 19.3 | 11.8 | 6.7 | 13.1 | 14.2 | 5.7 | 5.5 | 9.5 | 10.3 | 1.8 | 4.7 | 8.2 | 12.6 | 3.3 | 5.1 | -97.9 | 47.5 | 38.5 | 40.5 | -91.8 | 44.3 | 33.1 | 36.8 | -85.2 | 39.7 | 29.3 | 31.6 | -72.7 | 33.8 | 20.4 | 24.5 | -42.1 | 23.1 |
Bedrijfsresultaat ratio
| 0.359 | 0.174 | 0.171 | 0.172 | 0.261 | 0.136 | 0.174 | 0.158 | 0.264 | 0.143 | 0.178 | 0.186 | 0.255 | 0.113 | 0.158 | 0.151 | 0.216 | 0.124 | 0.149 | 0.149 | 0.17 | 0.072 | 0.09 | 0.092 | 0.159 | 0.05 | 0.074 | 0.076 | 0.152 | 0.073 | 0.075 | 0.061 | 0.147 | 0.078 | 0.086 | 0.125 | 0.066 | 0.052 | 0.097 | 0.117 | 0.054 | 0.042 | 0.098 | 0.119 | 0.083 | 0.071 | 0.117 | 0.137 | 0.086 | 0.087 | 0.139 | 0.149 | 0.083 | 0.1 | 0.137 | 0.136 | 0.076 | 0.076 | 0.162 | 0.156 | 0.111 | 0.09 | 0.162 | 0.182 | 0.127 | -0.021 | 0.132 | 0.179 | 0.089 | -0.078 | 0.175 | 0.221 | 0.183 | 0.151 | 0.25 | 0.167 | 0.108 | -0.132 | 0.254 | 0.252 | 0.203 | 0.602 | 0.288 | 0.31 | 0.276 | 0.182 | 0.192 | 0.168 | 0.063 | 0.178 | 0.139 | 0.092 | 0.201 | 0.154 | 0.178 | 0.133 | 0.157 | 0.101 | 0.218 | 0.144 | 0.152 | 0.254 | 0.189 | 0.074 | 0.12 | 0.131 | 0.192 | 0.075 | 0.086 | 0.099 | 0.154 | 0.088 | 0.072 | 0.141 | 0.21 | 0.05 | 0.123 | 0.179 | 0.213 | 0.096 | 0.107 | 0.088 | 0.217 | 0.09 | 0.079 | -0.01 | 0.217 | 0.16 | 0.1 | 0.17 | 0.196 | 0.094 | 0.094 | 0.152 | 0.174 | 0.035 | 0.096 | 0.158 | 0.23 | 0.076 | 0.112 | -2.096 | 1 | 1 | 1 | -2.409 | 1 | 1 | 1 | -4.096 | 1 | 1 | 1 | -3.951 | 1 | 1 | 1 | -1.922 | 1 |
Totaal overige inkomsten en kosten netto
| -466.6 | -140.5 | -77.6 | -113.1 | -76.1 | -412.7 | -70.3 | -87.2 | -109.7 | -166 | -49.5 | -28 | -83.4 | -108.2 | -106.4 | -69.4 | -59 | -78.5 | -64.8 | -64.7 | 38.7 | -38.4 | -49 | -46.4 | 14 | -38.9 | -41.9 | -21.8 | -35.8 | -34.6 | -42 | -36.7 | -41.7 | -39.2 | -32.6 | -40.4 | -29.7 | -40.5 | -35.3 | -31.6 | -36.2 | -26.6 | -30.4 | -28.2 | -21.3 | -14.1 | -12.7 | -9.4 | -15.6 | -13.3 | -14.4 | -5.6 | -13.1 | -10.2 | -6 | -8.1 | -10.3 | -9 | -4.7 | -7.8 | -10.5 | -8.9 | -8 | -8.4 | -7.3 | 26.1 | -7.1 | -7.3 | -6.5 | 84.9 | -5.6 | -6.8 | -45 | -47 | -44.6 | -14.1 | -6.5 | 48.4 | -33.4 | -36.2 | -195 | -171.7 | -36.3 | -56.4 | -43.4 | -1.9 | -2 | -2 | 0 | 0 | -2.4 | 25.614 | -1 | -2.108 | 0 | 1.616 | 0 | 12.025 | 0 | 0 | 0 | -19 | 5.141 | 9.902 | 4.687 | 4.8 | 1.3 | 5.6 | 7.2 | 7.2 | 9.6 | 10 | 6.4 | 0.1 | 0.1 | 6.4 | 0 | 0.1 | 0.1 | 0 | 0 | 9.2 | -0.5 | 0.2 | 2.1 | 15.2 | -0.5 | -0.4 | -0.5 | -0.4 | -0.6 | -0.6 | -0.6 | -0.5 | -0.6 | -0.6 | -0.7 | -0.7 | -0.6 | -0.5 | -0.6 | 97.9 | -47.5 | -38.5 | -40.5 | 91.8 | -44.3 | -33.1 | -36.8 | 85.2 | -39.7 | -29.3 | -31.6 | 72.7 | -33.8 | -20.4 | -24.5 | 42.1 | -23.1 |
Inkomen voor belasting
| 872.7 | 333.2 | 403.3 | 365.6 | 772.7 | -82.2 | 364.1 | 297.4 | 605.8 | 122 | 315 | 352.3 | 537.7 | 113 | 231.4 | 222.3 | 408.4 | 133.7 | 209.5 | 171.7 | 356 | 84 | 114.8 | 105.5 | 321.8 | 43.2 | 90.3 | 103.6 | 242.3 | 82.1 | 76.9 | 54.1 | 199.6 | 68.8 | 94.9 | 137.5 | 55.7 | 28.4 | 105.7 | 128.5 | 30.9 | 26.3 | 95.4 | 111.9 | 54.7 | 49.3 | 85.5 | 97.4 | 42.3 | 45.4 | 76.3 | 91.1 | 32.5 | 47.4 | 71 | 65.9 | 23.5 | 25.8 | 70.4 | 63.9 | 42.9 | 30.4 | 63.1 | 74.1 | 43.5 | 18 | 49.4 | 69.3 | 26.9 | 56 | 66.4 | 90.6 | 23.8 | 15.6 | 60.8 | 47.7 | 29 | -1.1 | 65.6 | 57.4 | -124.7 | 61.3 | 68.5 | 57.9 | 48.4 | 64.8 | 64.4 | 48.3 | 16 | 54.705 | 33.3 | 48.532 | 49 | 36.989 | 42.019 | 28.772 | 34.073 | 32.297 | 45.642 | 26.119 | 25.667 | 28.9 | 36.506 | 19.821 | 20.625 | 25.1 | 29.4 | 14.7 | 17.4 | 19.3 | 28.2 | 19.4 | 14 | 17 | 25.6 | 11.6 | 12.4 | 20 | 23.7 | 8.8 | 9.7 | 17 | 20.5 | 7.3 | 8.4 | 14.5 | 18.8 | 11.4 | 6.2 | 12.7 | 13.6 | 5.1 | 4.9 | 9 | 9.7 | 1.2 | 4 | 7.5 | 12 | 2.8 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.234 | 0.123 | 0.144 | 0.132 | 0.237 | -0.034 | 0.146 | 0.122 | 0.224 | 0.06 | 0.154 | 0.173 | 0.221 | 0.058 | 0.108 | 0.115 | 0.189 | 0.078 | 0.114 | 0.108 | 0.191 | 0.049 | 0.063 | 0.064 | 0.166 | 0.026 | 0.051 | 0.063 | 0.132 | 0.051 | 0.048 | 0.036 | 0.121 | 0.05 | 0.064 | 0.096 | 0.043 | 0.021 | 0.073 | 0.094 | 0.025 | 0.021 | 0.074 | 0.095 | 0.06 | 0.055 | 0.102 | 0.125 | 0.063 | 0.067 | 0.117 | 0.14 | 0.059 | 0.082 | 0.126 | 0.121 | 0.053 | 0.056 | 0.152 | 0.139 | 0.089 | 0.07 | 0.144 | 0.163 | 0.108 | 0.048 | 0.115 | 0.162 | 0.072 | 0.151 | 0.162 | 0.206 | 0.063 | 0.038 | 0.144 | 0.129 | 0.089 | -0.003 | 0.168 | 0.155 | -0.36 | 0.158 | 0.188 | 0.157 | 0.145 | 0.177 | 0.187 | 0.162 | 0.063 | 0.178 | 0.13 | 0.195 | 0.197 | 0.146 | 0.178 | 0.141 | 0.157 | 0.16 | 0.218 | 0.144 | 0.152 | 0.153 | 0.22 | 0.147 | 0.155 | 0.163 | 0.201 | 0.121 | 0.146 | 0.158 | 0.233 | 0.182 | 0.133 | 0.142 | 0.21 | 0.112 | 0.123 | 0.18 | 0.214 | 0.096 | 0.107 | 0.193 | 0.212 | 0.092 | 0.106 | 0.213 | 0.211 | 0.155 | 0.093 | 0.165 | 0.188 | 0.084 | 0.084 | 0.144 | 0.164 | 0.023 | 0.081 | 0.145 | 0.219 | 0.064 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 163.8 | 75 | 89.2 | 80.2 | 160 | -42.6 | 80.9 | 61.6 | 119.2 | -13.5 | 58.7 | 67.2 | 98.6 | -7.9 | -7.2 | 20.5 | 14.7 | -19.4 | 21.7 | 9.9 | 0.6 | -21.6 | -22.3 | -15.9 | -29.9 | -84.6 | -48.1 | -20.1 | -43.7 | -31.1 | -41.2 | -24.2 | -42.4 | -32.2 | -35.5 | -18.2 | -2.2 | -39.8 | -35.2 | -19.1 | -1.5 | -25.2 | -5.9 | -1.8 | -3.1 | -10.7 | 10.9 | 3.9 | 1.8 | 11.9 | 14.6 | 19.4 | 4.4 | 6.9 | 24.3 | 24.2 | 8.3 | -20.2 | 24.2 | 22 | 13.7 | 11 | 21.5 | 30.3 | 15.2 | 6.3 | 7.7 | 27.6 | 10.6 | 16.8 | 14 | 46.8 | 2.5 | -9 | 10.6 | 11.1 | 11.9 | -8.6 | 15.1 | 13.2 | -51.1 | 12.2 | 13.8 | 11.6 | 9.6 | 15.6 | 15.5 | 12.1 | 4 | 16.412 | 10 | 14.071 | 15 | 3.916 | 0.116 | 5.575 | 6.99 | 6.896 | 13.579 | 9.035 | 8.85 | 10.1 | 12.807 | 6.775 | 7.149 | 8.3 | 9.3 | 4.8 | 5.7 | 6.6 | 9.6 | 6.6 | 4.8 | 5.7 | 7.5 | 4.6 | 4.2 | 6.4 | 8.3 | 3.1 | 3.4 | 5.3 | 7.6 | 2.7 | 3.1 | 5.4 | 7 | 4.2 | 2.3 | 4.4 | 4.7 | 1.8 | 1.7 | 3.2 | 2.7 | 0.4 | 1.4 | 2.6 | 4.3 | 1 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 704.4 | 258.3 | 312.6 | 283.4 | 608.4 | -32.2 | 280.7 | 234.5 | 486.5 | 135.5 | 255.8 | 284.2 | 438.7 | 109.4 | 225.1 | 190.2 | 382.1 | 142.2 | 176.6 | 153.7 | 346.3 | 98.5 | 126.1 | 110.1 | 334.1 | 117.3 | 127.6 | 114.9 | 273.7 | 105.1 | 111 | 70 | 228.8 | 95.1 | 122.8 | 150 | 46.5 | 62.3 | 133.3 | 139.3 | 21.9 | 51.5 | 93.6 | 109 | 49.3 | 60 | 74.6 | 93.5 | 40.5 | 33.5 | 61.7 | 71.7 | 28.1 | 40.5 | 46.7 | 41.7 | 15.2 | 54.7 | 46.2 | 44 | 29.2 | 16.8 | 41.6 | 43.8 | 26.4 | 4.7 | 37.8 | 40.8 | -6 | 23.4 | 51.8 | 43.8 | 19.8 | 24.6 | 50.2 | 36.6 | 17.1 | 2.5 | 50.5 | 51.8 | -73.8 | 49.1 | 54.4 | 46.1 | 38.9 | 49.2 | 48.9 | 36.2 | 12 | 38.293 | 23.3 | 34.461 | 34 | 33.073 | 41.903 | 23.197 | 27.083 | 25.401 | 32.063 | 17.084 | 16.817 | 18.8 | 23.699 | 13.046 | 13.476 | 16.8 | 20.1 | 9.9 | 11.7 | 12.7 | 18.6 | 12.8 | 9.2 | 11.3 | 18.1 | 7 | 8.2 | 13.6 | 15.4 | 5.7 | 6.3 | 11.7 | 12.9 | 4.6 | 5.3 | 9.1 | 11.8 | 7.2 | 3.9 | 8.3 | 8.9 | 3.3 | 3.2 | 5.8 | 7 | 0.8 | 2.6 | 4.9 | 7.7 | 1.8 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.189 | 0.095 | 0.111 | 0.102 | 0.187 | -0.013 | 0.113 | 0.096 | 0.18 | 0.067 | 0.125 | 0.139 | 0.18 | 0.056 | 0.105 | 0.098 | 0.177 | 0.083 | 0.096 | 0.097 | 0.186 | 0.058 | 0.069 | 0.066 | 0.173 | 0.071 | 0.072 | 0.069 | 0.149 | 0.066 | 0.07 | 0.047 | 0.139 | 0.069 | 0.083 | 0.105 | 0.036 | 0.047 | 0.092 | 0.102 | 0.018 | 0.041 | 0.073 | 0.092 | 0.054 | 0.067 | 0.089 | 0.12 | 0.06 | 0.05 | 0.095 | 0.11 | 0.051 | 0.07 | 0.083 | 0.076 | 0.034 | 0.119 | 0.1 | 0.096 | 0.061 | 0.039 | 0.095 | 0.097 | 0.066 | 0.012 | 0.088 | 0.095 | -0.016 | 0.063 | 0.126 | 0.099 | 0.053 | 0.059 | 0.119 | 0.099 | 0.052 | 0.007 | 0.13 | 0.14 | -0.213 | 0.127 | 0.15 | 0.125 | 0.117 | 0.135 | 0.142 | 0.121 | 0.047 | 0.125 | 0.091 | 0.139 | 0.137 | 0.13 | 0.178 | 0.114 | 0.125 | 0.126 | 0.153 | 0.094 | 0.099 | 0.1 | 0.143 | 0.097 | 0.101 | 0.109 | 0.137 | 0.081 | 0.098 | 0.104 | 0.154 | 0.12 | 0.088 | 0.094 | 0.149 | 0.068 | 0.081 | 0.123 | 0.139 | 0.063 | 0.07 | 0.133 | 0.133 | 0.058 | 0.067 | 0.134 | 0.132 | 0.098 | 0.058 | 0.108 | 0.123 | 0.055 | 0.055 | 0.093 | 0.118 | 0.015 | 0.053 | 0.094 | 0.141 | 0.041 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 2.76 | 1.14 | 1.43 | 1.3 | 2.8 | -0.15 | 1.3 | 1.09 | 2.29 | 0.64 | 1.21 | 1.35 | 2.1 | 0.53 | 1.09 | 0.94 | 1.96 | 0.74 | 0.92 | 0.81 | 1.83 | 0.53 | 0.68 | 0.59 | 1.81 | 0.64 | 0.7 | 0.63 | 1.51 | 0.58 | 0.72 | 0.96 | 0.31 | 0.53 | 0.69 | 0.85 | 0.26 | 0.35 | 0.76 | 0.82 | 0.13 | 0.31 | 0.58 | 0.71 | 0.37 | 0.45 | 0.57 | 0.73 | 0.32 | 0.27 | 0.5 | 0.59 | 0.24 | 0.35 | 0.41 | 0.38 | 0.14 | 0.5 | 0.44 | 0.42 | 0.28 | 0.16 | 0.41 | 0.44 | 0.27 | 0.048 | 0.4 | 0.44 | -0.065 | 0.27 | 0.55 | 0.45 | 0.2 | 0.25 | 0.52 | 0.38 | 0.18 | 0.026 | 0.53 | 0.55 | -0.85 | 0.53 | 0.59 | 0.51 | 0.43 | 0.54 | 0.54 | 0.4 | 0.13 | 0.41 | 0.26 | 0.39 | 0.39 | 0.38 | 0.49 | 0.27 | 0.32 | 0.31 | 0.38 | 0.21 | 0.21 | 0.25 | 0.32 | 0.18 | 0.19 | 0.24 | 0.28 | 0.14 | 0.17 | 0.2 | 0.29 | 0.2 | 0.14 | 0.17 | 0.27 | 0.1 | 0.13 | 0.22 | 0.24 | 0.09 | 0.1 | 0.19 | 0.21 | 0.08 | 0.09 | 0.15 | 0.19 | 0.12 | 0.07 | 0.15 | 0.16 | 0.06 | 0.06 | 0.11 | 0.13 | 0.02 | 0.06 | 0.11 | 0.16 | 0.04 | 0.06 | 0.05 | 0.17 | 0.04 | 0.09 | 0.01 | 0.17 | 0.04 | 0.1 | 0.06 | 0.17 | 0.07 | 0.08 | 0.06 | 0.13 | 0.05 | 0.11 | 0.05 | 0.11 |
Verwaterde WPA
| 2.72 | 1.12 | 1.4 | 1.27 | 2.74 | -0.15 | 1.27 | 1.07 | 2.24 | 0.63 | 1.19 | 1.33 | 2.05 | 0.51 | 1.06 | 0.92 | 1.92 | 0.72 | 0.9 | 0.79 | 1.79 | 0.51 | 0.66 | 0.58 | 1.77 | 0.63 | 0.68 | 0.62 | 1.48 | 0.57 | 0.71 | 0.95 | 0.31 | 0.53 | 0.69 | 0.84 | 0.26 | 0.35 | 0.75 | 0.81 | 0.13 | 0.31 | 0.58 | 0.7 | 0.36 | 0.45 | 0.57 | 0.73 | 0.32 | 0.27 | 0.5 | 0.59 | 0.24 | 0.34 | 0.41 | 0.37 | 0.14 | 0.5 | 0.44 | 0.42 | 0.28 | 0.16 | 0.41 | 0.44 | 0.27 | 0.048 | 0.4 | 0.44 | -0.065 | 0.27 | 0.54 | 0.44 | 0.2 | 0.25 | 0.51 | 0.37 | 0.17 | 0.025 | 0.52 | 0.54 | -0.85 | 0.53 | 0.57 | 0.49 | 0.41 | 0.52 | 0.52 | 0.39 | 0.13 | 0.41 | 0.25 | 0.37 | 0.37 | 0.36 | 0.47 | 0.26 | 0.32 | 0.29 | 0.37 | 0.19 | 0.2 | 0.24 | 0.3 | 0.17 | 0.18 | 0.24 | 0.27 | 0.14 | 0.17 | 0.18 | 0.27 | 0.19 | 0.14 | 0.17 | 0.26 | 0.1 | 0.13 | 0.22 | 0.24 | 0.09 | 0.1 | 0.19 | 0.21 | 0.08 | 0.09 | 0.15 | 0.19 | 0.12 | 0.07 | 0.15 | 0.16 | 0.06 | 0.06 | 0.11 | 0.13 | 0.02 | 0.06 | 0.11 | 0.16 | 0.04 | 0.06 | 0.05 | 0.17 | 0.04 | 0.09 | 0.01 | 0.17 | 0.04 | 0.1 | 0.06 | 0.17 | 0.07 | 0.08 | 0.06 | 0.13 | 0.05 | 0.11 | 0.05 | 0.11 |
EBITDA
| 1,339.3 | 686.7 | 690.9 | 671.5 | 1,072.6 | 185.7 | 606.1 | 550.9 | 833.1 | 340 | 524.9 | 557.2 | 761.4 | 321 | 423 | 423.7 | 599.8 | 315 | 391.5 | 344.3 | 578.9 | 261.7 | 280.7 | 265.4 | 472.5 | 189.5 | 233.2 | 241.7 | 372.4 | 209.9 | 208.4 | 181 | 323.3 | 186.4 | 212.3 | 253.3 | 165.5 | 148 | 213.2 | 236.8 | 132.7 | 125.6 | 194.2 | 192.6 | 123.8 | 113.5 | 143.7 | 152.1 | 93.9 | 93 | 123.5 | 138.3 | 73.9 | 91.7 | 110.7 | 103.9 | 57.5 | 58.6 | 101.8 | 97.2 | 73.1 | 60.2 | 91.4 | 102.7 | 70.9 | 20.3 | 74.7 | 94.8 | 49.2 | -14.4 | 85.9 | 114.9 | 85.7 | 79.8 | 121.6 | 78.7 | 50.2 | -35.9 | 113.7 | 109.3 | 86.8 | 249.2 | 119.6 | 130.5 | 105.7 | 80.3 | 82.7 | 59.7 | 26.3 | 63.091 | 46.771 | 31.307 | 57 | 45.162 | 47.416 | 32.573 | 39.736 | 24.195 | 50.988 | 29.96 | 29.663 | 52.5 | 35.714 | 13.666 | 19.258 | 23.5 | 31.2 | 11.9 | 13.2 | 15.2 | 21.3 | 12.1 | 10.2 | 19.4 | 28 | 8.4 | 14.6 | 21.9 | 25.8 | 10.6 | 11.7 | 9.7 | 22.9 | 8.9 | 8.1 | 1 | 20.9 | 13.4 | 8.2 | 14.4 | 16 | 5.7 | 5.5 | 9.5 | 10.3 | 1.8 | 4.7 | 8.2 | 12.6 | 3.3 | 5.1 | -97.9 | 47.5 | 38.5 | 40.5 | -91.8 | 44.3 | 33.1 | 36.8 | -85.2 | 39.7 | 29.3 | 31.6 | -72.7 | 33.8 | 20.4 | 24.5 | -42.1 | 23.1 |
EBITDA ratio
| 0.359 | 0.253 | 0.246 | 0.242 | 0.329 | 0.076 | 0.243 | 0.226 | 0.308 | 0.168 | 0.257 | 0.273 | 0.313 | 0.164 | 0.198 | 0.219 | 0.278 | 0.184 | 0.212 | 0.217 | 0.31 | 0.153 | 0.154 | 0.16 | 0.244 | 0.114 | 0.131 | 0.146 | 0.203 | 0.131 | 0.131 | 0.122 | 0.196 | 0.135 | 0.143 | 0.177 | 0.127 | 0.111 | 0.147 | 0.173 | 0.108 | 0.101 | 0.151 | 0.163 | 0.135 | 0.127 | 0.172 | 0.195 | 0.139 | 0.138 | 0.19 | 0.213 | 0.135 | 0.159 | 0.197 | 0.19 | 0.129 | 0.128 | 0.22 | 0.212 | 0.152 | 0.138 | 0.208 | 0.226 | 0.177 | 0.054 | 0.174 | 0.221 | 0.131 | -0.039 | 0.209 | 0.261 | 0.229 | 0.192 | 0.289 | 0.212 | 0.153 | -0.095 | 0.292 | 0.295 | 0.25 | 0.644 | 0.329 | 0.354 | 0.318 | 0.22 | 0.24 | 0.2 | 0.104 | 0.206 | 0.182 | 0.126 | 0.229 | 0.178 | 0.201 | 0.16 | 0.183 | 0.12 | 0.244 | 0.166 | 0.175 | 0.278 | 0.215 | 0.101 | 0.145 | 0.152 | 0.213 | 0.098 | 0.111 | 0.124 | 0.176 | 0.114 | 0.097 | 0.162 | 0.23 | 0.081 | 0.145 | 0.197 | 0.233 | 0.116 | 0.129 | 0.11 | 0.237 | 0.112 | 0.102 | 0.015 | 0.235 | 0.182 | 0.123 | 0.187 | 0.221 | 0.094 | 0.094 | 0.152 | 0.174 | 0.035 | 0.096 | 0.158 | 0.23 | 0.076 | 0.112 | -2.096 | 1 | 1 | 1 | -2.409 | 1 | 1 | 1 | -4.096 | 1 | 1 | 1 | -3.951 | 1 | 1 | 1 | -1.922 | 1 |