Alnylam Pharmaceuticals, Inc.
NASDAQ:ALNY
264.6 (USD) • At close November 13, 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 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 500.919 | 659.825 | 494.333 | 439.718 | 750.53 | 318.754 | 319.29 | 335.035 | 264.306 | 224.818 | 213.259 | 258.535 | 187.633 | 220.553 | 177.566 | 163.562 | 125.853 | 103.962 | 99.476 | 71.681 | 70.061 | 44.714 | 33.294 | 21.033 | 2.069 | 29.907 | 21.899 | 37.924 | 17.096 | 15.932 | 18.96 | 17.454 | 13.651 | 8.709 | 7.345 | 7.551 | 6.324 | 8.685 | 18.537 | 24.019 | 10.972 | 7.295 | 8.275 | 10.847 | 8.991 | 8.687 | 18.642 | 8.495 | 16.759 | 20.884 | 20.587 | 20.455 | 20.791 | 20.614 | 20.897 | 21.192 | 27.668 | 26.617 | 24.564 | 26.626 | 24.249 | 24.601 | 25.057 | 24.404 | 25.734 | 23.833 | 22.192 | 18.232 | 16.315 | 9.133 | 7.217 | 6.981 | 8.211 | 6.021 | 5.717 | 1.552 | 1.413 | 1.108 | 1.643 | 2.646 | 1.367 | 0.131 | 0.134 | 0.044 | 0.044 | 0 | 0 |
| Kosten van de omzet
| 3.925 | 68.672 | 65.976 | 85.858 | 84.309 | 85.37 | 54.869 | 51.266 | 41.116 | 40.808 | 35.627 | 37.664 | 32.663 | 38.755 | 31.062 | 23.024 | 21.797 | 19.929 | 13.302 | 12.176 | 5.213 | 4.326 | 3.347 | 1.665 | 0.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 496.994 | 591.153 | 428.357 | 353.86 | 666.221 | 233.384 | 264.421 | 283.769 | 223.19 | 184.01 | 177.632 | 220.871 | 154.97 | 181.798 | 146.504 | 140.538 | 104.056 | 84.033 | 86.174 | 59.505 | 64.848 | 40.388 | 29.947 | 19.368 | 1.932 | 29.907 | 21.899 | 37.924 | 17.096 | 15.932 | 18.96 | 17.454 | 13.651 | 8.709 | 7.345 | 7.551 | 6.324 | 8.685 | 18.537 | 24.019 | 10.972 | 7.295 | 8.275 | 10.847 | 8.991 | 8.687 | 18.642 | 8.495 | 16.759 | 20.884 | 20.587 | 20.455 | 20.791 | 20.614 | 20.897 | 21.192 | 27.668 | 26.617 | 24.564 | 26.626 | 24.249 | 24.601 | 25.057 | 24.404 | 25.734 | 23.833 | 22.192 | 18.232 | 16.315 | 9.133 | 7.217 | 6.981 | 8.211 | 6.021 | 5.717 | 1.552 | 1.413 | 1.108 | 1.643 | 2.646 | 1.367 | 0.131 | 0.134 | 0.044 | 0.044 | 0 | 0 |
| Brutowinstmarge
| 0.992 | 0.896 | 0.867 | 0.805 | 0.888 | 0.732 | 0.828 | 0.847 | 0.844 | 0.818 | 0.833 | 0.854 | 0.826 | 0.824 | 0.825 | 0.859 | 0.827 | 0.808 | 0.866 | 0.83 | 0.926 | 0.903 | 0.899 | 0.921 | 0.934 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Onderzoek- en ontwikkelingskosten
| 270.926 | 294.142 | 260.995 | 272.141 | 253.179 | 248.526 | 230.569 | 262.039 | 245.371 | 205.712 | 169.893 | 229.05 | 194.572 | 182.635 | 185.899 | 168.469 | 161.783 | 154.996 | 169.571 | 201.301 | 160.796 | 163.89 | 129.127 | 131.036 | 139.945 | 137.582 | 96.857 | 117.772 | 95.252 | 90.627 | 86.984 | 105.011 | 97.936 | 83.172 | 96.273 | 82.835 | 68.618 | 67.007 | 58.035 | 55.546 | 46.273 | 44.672 | 43.758 | 32.106 | 34.457 | 24.215 | 22.179 | 21.678 | 22.094 | 21.723 | 21.074 | 23.369 | 24.274 | 25.303 | 26.349 | 26.08 | 27.468 | 28.136 | 24.7 | 21.575 | 23.219 | 38.615 | 25.321 | 24.943 | 22.105 | 29.558 | 20.277 | 15.584 | 59.618 | 18.813 | 26.671 | 12.343 | 12.833 | 12.692 | 11.93 | 12.762 | 7.995 | 9.19 | 5.372 | 5.178 | 4.831 | 4.159 | 10.435 | 0 | 0 | 1.784 | 1.266 |
| Algemene en administratieve kosten
| 0 | 248.397 | 210.797 | 198.123 | 199.175 | 214.689 | 183.659 | 210.344 | 235.859 | 169.984 | 154.471 | 186.382 | 142.075 | 145.323 | 146.859 | 166.291 | 167.472 | 127.896 | 126.761 | 156.277 | 120.351 | 112.769 | 89.608 | 108.688 | 116.545 | 84.679 | 72.447 | 67.455 | 47.644 | 45.779 | 38.487 | 27.876 | 22.391 | 17.987 | 21.1 | 17.228 | 16.036 | 14.622 | 12.724 | 14.185 | 9.898 | 11.518 | 8.925 | 8.333 | 6.768 | 5.784 | 6.267 | 10.166 | 12.812 | 11.228 | 10.406 | 38.28 | 8.955 | 8.429 | 10.224 | 37.727 | 8.928 | 10.107 | 11.17 | 39.914 | 10.68 | 8.398 | 7.716 | 27.115 | 6.863 | 7.106 | 5.872 | 23.388 | 0 | 5.273 | 4.54 | 0 | 3.982 | 0 | 3.584 | 0 | 4.088 | 3.122 | 0 | 0 | 2.962 | 2.947 | 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 | -27.608 | 0 | 0 | 0 | -30.205 | 0 | 0 | 0 | -26.794 | 0 | 0 | 0 | -19.841 | 0 | 0 | 0 | -17.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 220.993 | 248.397 | 210.797 | 198.123 | 199.175 | 214.689 | 183.659 | 210.344 | 235.859 | 169.984 | 154.471 | 186.382 | 142.075 | 145.323 | 146.859 | 166.291 | 167.472 | 127.896 | 126.761 | 156.277 | 120.351 | 112.769 | 89.608 | 108.688 | 116.545 | 84.679 | 72.447 | 67.455 | 47.644 | 45.779 | 38.487 | 27.876 | 22.391 | 17.987 | 21.1 | 17.228 | 16.036 | 14.622 | 12.724 | 14.185 | 9.898 | 11.518 | 8.925 | 8.333 | 6.768 | 5.784 | 6.267 | 10.166 | 12.812 | 11.228 | 10.406 | 10.672 | 8.955 | 8.429 | 10.224 | 7.522 | 8.928 | 10.107 | 11.17 | 13.12 | 10.68 | 8.398 | 7.716 | 7.274 | 6.863 | 7.106 | 5.872 | 5.54 | 8.035 | 5.273 | 4.54 | 4.629 | 3.982 | 4.438 | 3.584 | 3.707 | 4.088 | 3.122 | 2.952 | 2.999 | 2.962 | 2.947 | 3.031 | 0 | 0 | 0 | 0 |
| Overige kosten
| 0 | 1.304 | -6.036 | 1.984 | -57.658 | -35.418 | -12.255 | 11.506 | -5.119 | -9.27 | -6.331 | -29.42 | 17.49 | -0.14 | -9.719 | -21.952 | -0.594 | 45.039 | 23.032 | 14.237 | -2.519 | 8.969 | 0.043 | -1.295 | 2.925 | 2.208 | 0.335 | 0.841 | -0.433 | -0.523 | -2.907 | 0.3 | 0.401 | 0.229 | 5.241 | 0.175 | -0.072 | -0.027 | 9.834 | 1.452 | 0.524 | -0.077 | -0.082 | -0.029 | -0.012 | -0.011 | 0.005 | 0.164 | 11.697 | 10.13 | 9.338 | 0 | 0 | 7.045 | 8.767 | 0 | 7.142 | 0 | 0 | 0 | 0 | 6.234 | 5.613 | 0 | 5.122 | 0 | 4.366 | 0 | 67.653 | 4.351 | 3.536 | 0 | 0 | 17.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.624 | 0 | 0 | 0 |
| Bedrijfskosten
| 573.899 | 542.539 | 471.792 | 470.264 | 452.354 | 463.215 | 414.228 | 472.383 | 481.23 | 375.696 | 324.364 | 415.432 | 336.647 | 327.958 | 332.758 | 334.76 | 329.255 | 282.892 | 296.332 | 357.578 | 281.147 | 276.659 | 218.735 | 239.724 | 256.49 | 222.261 | 169.304 | 185.227 | 142.896 | 136.406 | 125.471 | 132.887 | 120.327 | 101.159 | 117.373 | 100.063 | 84.654 | 81.629 | 70.759 | 69.731 | 56.171 | 56.19 | 52.683 | 40.439 | 41.225 | 29.999 | 28.446 | 31.844 | 34.906 | 32.951 | 31.48 | 34.041 | 33.229 | 33.732 | 36.573 | 33.602 | 36.396 | 38.243 | 35.87 | 34.695 | 33.899 | 47.013 | 33.037 | 32.217 | 28.968 | 36.664 | 26.149 | 21.124 | 67.653 | 24.086 | 31.211 | 16.972 | 16.815 | 17.13 | 15.514 | 16.469 | 12.083 | 12.312 | 8.324 | 8.177 | 7.793 | 7.106 | 13.466 | -20.624 | 0 | 1.784 | 1.266 |
| Bedrijfsresultaat
| -76.905 | 48.614 | -43.435 | -116.404 | 213.867 | -229.831 | -149.807 | -188.614 | -258.04 | -191.686 | -146.732 | -194.561 | -181.677 | -146.16 | -186.254 | -194.222 | -225.199 | -198.859 | -210.158 | -298.073 | -216.299 | -236.271 | -188.788 | -220.356 | -254.558 | -192.354 | -147.405 | -147.303 | -125.8 | -120.474 | -106.511 | -115.433 | -106.676 | -92.45 | -110.028 | -92.512 | -78.33 | -72.944 | -52.222 | -45.712 | -45.199 | -45.005 | -269.064 | -29.592 | -32.234 | -21.312 | -9.804 | -88.349 | -18.147 | -12.067 | -10.893 | -13.586 | -12.438 | -13.118 | -15.676 | -12.41 | -8.728 | -11.626 | -11.306 | -8.069 | -9.65 | -22.412 | -7.98 | -7.813 | -3.234 | -12.831 | -3.957 | -2.892 | -51.338 | -14.953 | -23.994 | -9.991 | -8.604 | -11.109 | -9.797 | -14.917 | -10.67 | -11.204 | -6.681 | -5.531 | -6.426 | -6.975 | -13.332 | -20.58 | 0.044 | -3.264 | -2.174 |
| Bedrijfsresultaat ratio
| -0.154 | 0.074 | -0.088 | -0.265 | 0.285 | -0.721 | -0.469 | -0.563 | -0.976 | -0.853 | -0.688 | -0.753 | -0.968 | -0.663 | -1.049 | -1.187 | -1.789 | -1.913 | -2.113 | -4.158 | -3.087 | -5.284 | -5.67 | -10.477 | -123.034 | -6.432 | -6.731 | -3.884 | -7.358 | -7.562 | -5.618 | -6.614 | -7.815 | -10.615 | -14.98 | -12.252 | -12.386 | -8.399 | -2.817 | -1.903 | -4.119 | -6.169 | -32.515 | -2.728 | -3.585 | -2.453 | -0.526 | -10.4 | -1.083 | -0.578 | -0.529 | -0.664 | -0.598 | -0.636 | -0.75 | -0.586 | -0.315 | -0.437 | -0.46 | -0.303 | -0.398 | -0.911 | -0.318 | -0.32 | -0.126 | -0.538 | -0.178 | -0.159 | -3.147 | -1.637 | -3.325 | -1.431 | -1.048 | -1.845 | -1.714 | -9.611 | -7.551 | -10.112 | -4.066 | -2.09 | -4.701 | -53.244 | -99.493 | -467.727 | 1 | 0 | 0 |
| Totaal overige inkomsten en kosten netto
| -31.758 | -59.781 | -20.152 | -21.283 | -63.126 | -44.378 | -22.555 | -18.407 | -147.903 | -82.987 | -92.624 | -65.741 | -22.559 | -42.171 | -13.021 | -49.377 | -27.253 | 20.956 | 28.512 | 21.49 | 7.37 | 17.75 | 7.568 | 9.276 | 9.721 | 28.873 | 6.129 | 5.076 | 2.863 | 2.054 | -0.779 | 2.499 | 2.605 | 2.321 | 7.054 | 1.791 | 1.538 | 1.592 | 1.014 | 2.232 | 1.277 | 0.616 | 0.251 | 0.256 | 0.278 | 0.259 | 0.229 | 15.589 | -1.355 | -0.889 | -0.475 | -0.717 | -0.799 | -0.706 | -0.609 | 5.907 | -0.604 | -3.235 | -0.999 | -0.161 | -0.11 | 0.618 | 0.756 | -1.523 | -0.417 | 1.322 | 2.923 | 4.614 | 3.731 | 2.262 | 2.349 | -24.617 | 1.204 | 1.199 | 0.937 | -27.997 | -0.008 | 0.059 | 0.081 | -19.502 | 0.01 | -0.732 | -0.079 | 20.58 | -0.044 | 0 | 0 |
| Inkomen voor belasting
| -108.663 | -11.167 | -63.587 | -137.687 | 150.741 | -274.209 | -172.362 | -207.021 | -405.943 | -274.673 | -239.356 | -260.302 | -204.236 | -188.331 | -199.275 | -243.599 | -252.452 | -177.903 | -181.646 | -276.583 | -208.929 | -218.521 | -181.22 | -211.08 | -244.837 | -163.481 | -141.276 | -142.227 | -122.937 | -118.42 | -107.29 | -112.934 | -104.071 | -90.129 | -102.974 | -90.721 | -76.792 | -71.352 | -51.208 | -43.48 | -43.922 | -44.389 | -268.813 | -29.336 | -31.956 | -21.053 | -9.575 | -72.76 | -19.502 | -12.956 | -11.368 | -14.303 | -13.237 | -13.824 | -16.285 | -6.503 | -9.332 | -14.861 | -12.305 | -8.23 | -9.76 | -21.794 | -7.224 | -9.336 | -3.651 | -11.509 | -1.034 | 1.722 | -47.607 | -12.691 | -21.645 | -34.608 | -7.4 | -9.91 | -8.86 | -42.914 | -10.678 | -11.145 | -6.639 | -25.033 | -6.416 | -7.707 | -13.411 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting ratio
| -0.217 | -0.017 | -0.129 | -0.313 | 0.201 | -0.86 | -0.54 | -0.618 | -1.536 | -1.222 | -1.122 | -1.007 | -1.088 | -0.854 | -1.122 | -1.489 | -2.006 | -1.711 | -1.826 | -3.859 | -2.982 | -4.887 | -5.443 | -10.036 | -118.336 | -5.466 | -6.451 | -3.75 | -7.191 | -7.433 | -5.659 | -6.47 | -7.624 | -10.349 | -14.02 | -12.014 | -12.143 | -8.216 | -2.762 | -1.81 | -4.003 | -6.085 | -32.485 | -2.705 | -3.554 | -2.424 | -0.514 | -8.565 | -1.164 | -0.62 | -0.552 | -0.699 | -0.637 | -0.671 | -0.779 | -0.307 | -0.337 | -0.558 | -0.501 | -0.309 | -0.402 | -0.886 | -0.288 | -0.383 | -0.142 | -0.483 | -0.047 | 0.094 | -2.918 | -1.39 | -2.999 | -4.957 | -0.901 | -1.646 | -1.55 | -27.651 | -7.557 | -10.059 | -4.041 | -9.461 | -4.693 | -58.832 | -100.082 | 0 | 0 | 0 | 0 |
| Belastingkosten
| 2.907 | 5.722 | 2.348 | 0.183 | 2.988 | 1.815 | 1.739 | 0.472 | -0.023 | 2.729 | 0.985 | -1.842 | 0.278 | 1.228 | 1.016 | -0.059 | 0.839 | 1.326 | 0.575 | -0.398 | -0.394 | 0.96 | 0.695 | 0.361 | 0.445 | 0.079 | -0.062 | -7.949 | -3.296 | -2.577 | -2.128 | -5.217 | -2.204 | -2.092 | -6.414 | -6.685 | -1.61 | 0.431 | -0.431 | -22.091 | 0.067 | -0.315 | -17.87 | 3.021 | -2.27 | -2.884 | -0.562 | -10.572 | -2.543 | -2.855 | -0.414 | -0.237 | -0.93 | -1.593 | -1.802 | 0.427 | 0.298 | -0.229 | 0.018 | -0.439 | -0.552 | 0.908 | 0.665 | 0.056 | -0.793 | 1.251 | 0.205 | 0.06 | 5.185 | -2.262 | -2.349 | -26.17 | -1.204 | -1.199 | -0.937 | -28.423 | 0.008 | -0.059 | -0.081 | -26.954 | 0 | -0.019 | 0.25 | 6.258 | 6.258 | -0.02 | -0.023 |
| Nettowinst
| -111.57 | -16.889 | -65.935 | -137.87 | 147.753 | -276.024 | -174.101 | -207.493 | -405.92 | -277.402 | -240.341 | -258.46 | -204.514 | -189.559 | -200.291 | -243.54 | -253.291 | -179.229 | -182.221 | -276.185 | -208.535 | -219.481 | -181.915 | -211.441 | -245.282 | -163.56 | -141.214 | -142.227 | -122.937 | -118.42 | -107.29 | -112.934 | -104.071 | -90.129 | -102.974 | -90.721 | -76.792 | -71.783 | -50.777 | -21.389 | -43.989 | -44.074 | -250.943 | -32.357 | -29.686 | -18.169 | -9.013 | -62.188 | -19.502 | -12.956 | -11.368 | -14.303 | -13.237 | -13.824 | -16.285 | -6.93 | -9.63 | -14.632 | -12.323 | -7.791 | -9.208 | -22.702 | -7.889 | -9.392 | -2.858 | -12.76 | -1.239 | 1.662 | -52.792 | -12.691 | -21.645 | -8.438 | -7.4 | -9.91 | -8.86 | -14.491 | -10.678 | -11.145 | -6.6 | -5.7 | -6.416 | -6.956 | -13.582 | -6.258 | -6.258 | -3.244 | -2.151 |
| Nettowinstmarge
| -0.223 | -0.026 | -0.133 | -0.314 | 0.197 | -0.866 | -0.545 | -0.619 | -1.536 | -1.234 | -1.127 | -1 | -1.09 | -0.859 | -1.128 | -1.489 | -2.013 | -1.724 | -1.832 | -3.853 | -2.976 | -4.909 | -5.464 | -10.053 | -118.551 | -5.469 | -6.448 | -3.75 | -7.191 | -7.433 | -5.659 | -6.47 | -7.624 | -10.349 | -14.02 | -12.014 | -12.143 | -8.265 | -2.739 | -0.891 | -4.009 | -6.042 | -30.325 | -2.983 | -3.302 | -2.092 | -0.483 | -7.321 | -1.164 | -0.62 | -0.552 | -0.699 | -0.637 | -0.671 | -0.779 | -0.327 | -0.348 | -0.55 | -0.502 | -0.293 | -0.38 | -0.923 | -0.315 | -0.385 | -0.111 | -0.535 | -0.056 | 0.091 | -3.236 | -1.39 | -2.999 | -1.209 | -0.901 | -1.646 | -1.55 | -9.337 | -7.557 | -10.059 | -4.017 | -2.154 | -4.693 | -53.099 | -101.358 | -142.227 | -142.227 | 0 | 0 |
| WPA (Winst Per Aandeel)
| -0.87 | -0.13 | -0.52 | -1.1 | 1.18 | -2.21 | -1.4 | -1.68 | -3.32 | -2.29 | -2 | -2.16 | -1.72 | -1.61 | -1.71 | -2.09 | -2.18 | -1.56 | -1.62 | -2.47 | -1.92 | -2.02 | -1.73 | -2.09 | -2.43 | -1.63 | -1.41 | -1.48 | -1.34 | -1.34 | -1.25 | -1.32 | -1.21 | -1.05 | -1.21 | -1.07 | -0.91 | -0.85 | -0.62 | -0.28 | -0.58 | -0.58 | -3.7 | -0.51 | -0.48 | -0.29 | -0.15 | -1.2 | -0.38 | -0.25 | -0.25 | -0.31 | -0.31 | -0.33 | -0.38 | -0.16 | -0.23 | -0.35 | -0.29 | -0.19 | -0.22 | -0.55 | -0.19 | -0.23 | -0.069 | -0.31 | -0.03 | 0.041 | -1.35 | -0.34 | -0.58 | -0.23 | -0.23 | -0.31 | -0.3 | -0.48 | -0.51 | -0.54 | -0.32 | -0.28 | -0.33 | -0.99 | -8.21 | -3.78 | -7.41 | -6.02 | -4.62 |
| Verwaterde WPA
| -0.87 | -0.13 | -0.52 | -1.1 | 1.15 | -2.21 | -1.4 | -1.68 | -3.32 | -2.29 | -2 | -2.16 | -1.72 | -1.61 | -1.71 | -2.09 | -2.18 | -1.56 | -1.62 | -2.47 | -1.92 | -2.02 | -1.73 | -2.09 | -2.43 | -1.63 | -1.41 | -1.48 | -1.34 | -1.34 | -1.25 | -1.32 | -1.21 | -1.05 | -1.21 | -1.07 | -0.91 | -0.85 | -0.62 | -0.28 | -0.58 | -0.58 | -3.7 | -0.51 | -0.48 | -0.29 | -0.15 | -1.2 | -0.38 | -0.25 | -0.25 | -0.31 | -0.31 | -0.33 | -0.38 | -0.16 | -0.23 | -0.35 | -0.29 | -0.19 | -0.22 | -0.55 | -0.19 | -0.23 | -0.069 | -0.31 | -0.03 | 0.041 | -1.35 | -0.34 | -0.58 | -0.23 | -0.23 | -0.31 | -0.3 | -0.48 | -0.51 | -0.54 | -0.32 | -0.28 | -0.33 | -0.99 | -8.21 | -3.78 | -7.41 | -6.02 | -4.62 |
| EBITDA
| -60.305 | 37.094 | -14.817 | -92.867 | 194.962 | -230.995 | -129.342 | -162.797 | -354.259 | -221.967 | -187.534 | -212.111 | -152.176 | -143.11 | -154.159 | -204.696 | -215.148 | -142.455 | -174.033 | -298.073 | -208.929 | -208.776 | -174.695 | -220.356 | -254.558 | -190.115 | -144.227 | -143.589 | -122.213 | -117.408 | -103.511 | -112.415 | -103.176 | -88.439 | -105.427 | -87.443 | -73.06 | -67.923 | -48.532 | -42.371 | -42.082 | -46.027 | -41.808 | -26.965 | -29.47 | -18.601 | -7.677 | -21.344 | -15.862 | -9.462 | -8.963 | -12.349 | -11.176 | -11.831 | -14.337 | -13.014 | -7.462 | -10.403 | -10.145 | -7.094 | -8.539 | -20.469 | -6.178 | -2.838 | -1.603 | -11.485 | -3.006 | -1.99 | -50.29 | -14.016 | -22.799 | -8.904 | -7.526 | -11.021 | -9.008 | -14.165 | -9.93 | -10.252 | -6.006 | -4.78 | -5.698 | -6.521 | -12.821 | -20.58 | 0.044 | -1.784 | -1.266 |
| EBITDA ratio
| -0.12 | 0.096 | -0.061 | -0.234 | 0.242 | -0.766 | -0.449 | -0.529 | -0.888 | -0.75 | -0.669 | -0.864 | -0.75 | -0.561 | -0.972 | -1.315 | -1.628 | -1.278 | -1.942 | -4.158 | -2.835 | -5.284 | -5.67 | -10.477 | -121.465 | -7.044 | -6.731 | -3.884 | -7.149 | -7.369 | -5.459 | -6.614 | -7.558 | -10.155 | -14.98 | -12.252 | -11.553 | -8.399 | -2.817 | -1.903 | -4.119 | -7.236 | 21.782 | -2.728 | -3.278 | -2.141 | -0.526 | 3.01 | -1.083 | -0.577 | -0.435 | -0.604 | -0.57 | -0.636 | -0.754 | -0.774 | -0.27 | -0.438 | -0.46 | -0.285 | -0.356 | -0.806 | -0.223 | -0.113 | -0.002 | -0.465 | -0.139 | -0.108 | -3.072 | -1.53 | -3.151 | -1.279 | -0.917 | -1.67 | -1.561 | -9.055 | -7.027 | -9.297 | -3.681 | -1.732 | -4.168 | -50.099 | -95.09 | -467.727 | 1 | 0 | 0 |