Air Products and Chemicals, Inc.
NYSE:APD
296.02 (USD) • At close December 24, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,187.5 | 2,985.3 | 2,930.2 | 2,997.1 | 3,191.3 | 3,033.9 | 3,200.1 | 3,174.7 | 3,570 | 3,189.3 | 2,945.1 | 2,994.2 | 2,841.1 | 2,604.7 | 2,502 | 2,375.2 | 2,320.1 | 2,065.2 | 2,216.3 | 2,254.7 | 2,283.2 | 2,224 | 2,187.7 | 2,224 | 2,298.9 | 2,259 | 2,155.7 | 2,216.6 | 2,203.1 | 2,121.9 | 1,980.1 | 1,882.5 | 2,463 | 2,434.4 | 2,271.2 | 2,355.8 | 2,449.4 | 2,470.2 | 2,414.5 | 2,560.8 | 2,677 | 2,634.6 | 2,581.9 | 2,545.5 | 2,586.5 | 2,547.3 | 2,484.2 | 2,562.4 | 2,605.8 | 2,340.1 | 2,344.3 | 2,423.1 | 2,611.2 | 2,577.8 | 2,501.3 | 2,391.7 | 2,351.2 | 2,252.3 | 2,249 | 2,173.5 | 2,129.3 | 1,976.2 | 1,955.4 | 2,195.3 | 2,527.6 | 2,808 | 2,605.3 | 2,473.6 | 2,537 | 2,595 | 2,473.3 | 2,432.5 | 2,115 | 2,319.6 | 2,317.2 | 2,098.6 | 2,070.8 | 2,078.4 | 2,003.3 | 1,991 | 1,977.5 | 1,892.5 | 1,856.5 | 1,684.9 | 1,642.3 | 1,629.9 | 1,578.1 | 1,447 | 1,398 | 1,374 | 1,312.7 | 1,316.5 | 1,361.7 | 1,415.9 | 1,498.3 | 1,441.3 | 1,449.1 | 1,406.4 | 1,347.2 | 1,264.4 | 1,254.4 | 1,237.8 | 1,253.3 | 1,274.6 | 1,250.3 | 1,225.3 | 1,208.6 | 1,234.8 | 1,213.5 | 1,150.3 | 1,153.1 | 1,120.9 | 1,051 | 997 | 1,013 | 947 | 978.9 | 982.4 | 982.9 | 920.8 | 931 | 868.4 | 858.6 | 827.3 | 855.5 | 824.8 | 833.9 | 813.5 | 838.8 | 824.7 | 793.3 | 760.5 | 738.4 | 713.4 | 754.7 | 724.6 | 816.3 | 712.8 | 713.1 | 652.5 | 668.6 | 663.7 | 668.9 | 640.6 | 622 | 605.1 | 618.9 | 585.9 | 543.6 | 527.8 | 527.1 | 533.7 | 502.5 | 494.9 | 508.9 | 475.9 | 476.4 |
Kosten van de omzet
| 2,104.4 | 2,005.9 | 1,991.5 | 2,065.9 | 2,207.2 | 2,070.7 | 2,282.8 | 2,272.3 | 2,621.2 | 2,342.1 | 2,151.6 | 2,223.6 | 2,006.3 | 1,801.9 | 1,745.5 | 1,632.4 | 1,566.5 | 1,344.9 | 1,460.1 | 1,486.6 | 1,490.8 | 1,466 | 1,474.7 | 1,544 | 1,565.8 | 1,545.4 | 1,506.5 | 1,571.8 | 1,545.3 | 1,486.2 | 1,403.8 | 1,318.1 | 1,648.7 | 1,639.3 | 1,519 | 1,598 | 1,697.1 | 1,716.4 | 1,699.6 | 1,831 | 1,932.4 | 1,918.7 | 1,917.6 | 1,865.9 | 1,882.9 | 1,875.5 | 1,813.6 | 1,900.1 | 1,923 | 1,690.8 | 1,715.8 | 1,774.3 | 1,910.2 | 1,882.1 | 1,802.5 | 1,720.5 | 1,694.7 | 1,611 | 1,628.7 | 1,568.6 | 1,545 | 1,427.5 | 1,439.9 | 1,629.7 | 1,927.8 | 2,073 | 1,903.8 | 1,788.5 | 1,845.1 | 1,903.6 | 1,824.4 | 1,788.5 | 1,533.9 | 1,709.5 | 1,743.6 | 1,571.3 | 1,535.2 | 1,531.7 | 1,468.9 | 1,475.5 | 1,475.5 | 1,388.3 | 1,369.6 | 1,230.2 | 1,178.4 | 1,225.4 | 1,176.3 | 1,033 | 971.6 | 976.7 | 942.3 | 937.1 | 968.5 | 1,004.3 | 1,104.8 | 1,025.1 | 1,029.2 | 993.7 | 925.6 | 877.1 | 877.3 | 871.1 | 877.5 | 875.6 | 725.2 | 708.7 | 701.9 | 720.7 | 729.2 | 663.4 | 686.3 | 692.7 | 645 | 594 | 609 | 560 | 586.4 | 595.7 | 590.9 | 544 | 577.7 | 516.6 | 518.2 | 499 | 448.9 | 414.9 | 411.4 | 409 | 425.4 | 419.4 | 385.1 | 366.6 | 355.8 | 346.4 | 378 | 355.7 | 442.3 | 349.3 | 359.3 | 321 | 339.2 | 335.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 1,083.1 | 979.4 | 938.7 | 931.2 | 984.1 | 963.2 | 917.3 | 902.4 | 948.8 | 847.2 | 793.5 | 770.6 | 834.8 | 802.8 | 756.5 | 742.8 | 753.6 | 720.3 | 756.2 | 768.1 | 792.4 | 758 | 713 | 680 | 733.1 | 713.6 | 649.2 | 644.8 | 657.8 | 635.7 | 576.3 | 564.4 | 814.3 | 795.1 | 752.2 | 757.8 | 752.3 | 753.8 | 714.9 | 729.8 | 744.6 | 715.9 | 664.3 | 679.6 | 703.6 | 671.8 | 670.6 | 662.3 | 682.8 | 649.3 | 628.5 | 648.8 | 701 | 695.7 | 698.8 | 671.2 | 656.5 | 641.3 | 620.3 | 604.9 | 584.3 | 548.7 | 515.5 | 565.6 | 599.8 | 735 | 701.5 | 685.1 | 691.9 | 691.4 | 648.9 | 644 | 581.1 | 610.1 | 573.6 | 527.3 | 535.6 | 546.7 | 534.4 | 515.5 | 502 | 504.2 | 486.9 | 454.7 | 463.9 | 404.5 | 401.8 | 414 | 426.4 | 397.3 | 370.4 | 379.4 | 393.2 | 411.6 | 393.5 | 416.2 | 419.9 | 412.7 | 421.6 | 387.3 | 377.1 | 366.7 | 375.8 | 399 | 525.1 | 516.6 | 506.7 | 514.1 | 484.3 | 486.9 | 466.8 | 428.2 | 406 | 403 | 404 | 387 | 392.5 | 386.7 | 392 | 376.8 | 353.3 | 351.8 | 340.4 | 328.3 | 406.6 | 409.9 | 422.5 | 404.5 | 413.4 | 405.3 | 408.2 | 393.9 | 382.6 | 367 | 376.7 | 368.9 | 374 | 363.5 | 353.8 | 331.5 | 329.4 | 328.4 | 668.9 | 640.6 | 622 | 605.1 | 618.9 | 585.9 | 543.6 | 527.8 | 527.1 | 533.7 | 502.5 | 494.9 | 508.9 | 475.9 | 476.4 |
Brutowinstmarge
| 0.34 | 0.328 | 0.32 | 0.311 | 0.308 | 0.317 | 0.287 | 0.284 | 0.266 | 0.266 | 0.269 | 0.257 | 0.294 | 0.308 | 0.302 | 0.313 | 0.325 | 0.349 | 0.341 | 0.341 | 0.347 | 0.341 | 0.326 | 0.306 | 0.319 | 0.316 | 0.301 | 0.291 | 0.299 | 0.3 | 0.291 | 0.3 | 0.331 | 0.327 | 0.331 | 0.322 | 0.307 | 0.305 | 0.296 | 0.285 | 0.278 | 0.272 | 0.257 | 0.267 | 0.272 | 0.264 | 0.27 | 0.258 | 0.262 | 0.277 | 0.268 | 0.268 | 0.268 | 0.27 | 0.279 | 0.281 | 0.279 | 0.285 | 0.276 | 0.278 | 0.274 | 0.278 | 0.264 | 0.258 | 0.237 | 0.262 | 0.269 | 0.277 | 0.273 | 0.266 | 0.262 | 0.265 | 0.275 | 0.263 | 0.248 | 0.251 | 0.259 | 0.263 | 0.267 | 0.259 | 0.254 | 0.266 | 0.262 | 0.27 | 0.282 | 0.248 | 0.255 | 0.286 | 0.305 | 0.289 | 0.282 | 0.288 | 0.289 | 0.291 | 0.263 | 0.289 | 0.29 | 0.293 | 0.313 | 0.306 | 0.301 | 0.296 | 0.3 | 0.313 | 0.42 | 0.422 | 0.419 | 0.416 | 0.399 | 0.423 | 0.405 | 0.382 | 0.386 | 0.404 | 0.399 | 0.409 | 0.401 | 0.394 | 0.399 | 0.409 | 0.379 | 0.405 | 0.396 | 0.397 | 0.475 | 0.497 | 0.507 | 0.497 | 0.493 | 0.491 | 0.515 | 0.518 | 0.518 | 0.514 | 0.499 | 0.509 | 0.458 | 0.51 | 0.496 | 0.508 | 0.493 | 0.495 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 22.1 | 27 | 25.4 | 25.7 | 24.7 | 29.3 | 27.2 | 24.4 | 31.1 | 24.8 | 23.7 | 23.3 | 25.7 | 23.2 | 21.1 | 23.5 | 27.1 | 19.9 | 19.2 | 17.7 | 22.9 | 18.1 | 16.9 | 15 | 20.4 | 15 | 14.5 | 14.6 | 13.3 | 14.6 | 14.8 | 15.1 | 33.2 | 34.1 | 32.7 | 32.4 | 33.3 | 33.8 | 36.3 | 35.4 | 40.9 | 33.8 | 33.2 | 33.5 | 34.6 | 33.5 | 32.3 | 33.3 | 36.1 | 32.5 | 29.8 | 28.1 | 32.4 | 29.3 | 27.9 | 29.2 | 31.9 | 29.3 | 26.3 | 27.2 | 29.4 | 24.1 | 29.6 | 33.2 | 33 | 33.1 | 34.3 | 30.3 | 34.6 | 35.7 | 35.1 | 34.8 | 36.8 | 39.1 | 37.7 | 37.8 | 33.2 | 33.3 | 33.1 | 33.1 | 33.6 | 31.1 | 32 | 30 | 27.9 | 32.1 | 31.1 | 30 | 30.2 | 31.9 | 28.1 | 30.4 | 32.2 | 31 | 30.8 | 28.5 | 32.1 | 32.3 | 29.9 | 30.1 | 32.7 | 29.4 | 29.3 | 31.7 | 30 | 28.7 | 27 | 26.3 | 30.6 | 27.9 | 28.5 | 26.7 | 30 | 28 | 29 | 27 | 27 | 25.8 | 26.3 | 23.9 | 26.9 | 24.4 | 23.8 | 22.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 238.7 | 0 | 0 | 223.9 | 216.9 | 227 | 232.8 | 202.1 | 213.3 | 210.3 | 202.7 | 195.6 | 176.9 | 167.9 | 201.7 | 181.9 | 188.5 | 190 | 189.6 | 186 | 188.6 | 194.6 | 191.6 | 188.4 | 190 | 182 | 165.7 | 221.6 | 213 | 209.7 | 212 | 207.4 | 243.8 | 253.5 | 258.2 | 248.5 | 272 | 263.4 | 280.9 | 278.2 | 271.3 | 266.6 | 268.2 | 248 | 0 | 0 | 0 | 257.5 | 252.9 | 0 | 0 | 236.4 | 245.7 | 0 | 0 | 258.4 | 364.3 | 230.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 228 | 235.4 | 240.6 | 238.4 | 232.7 | 238.7 | 251.2 | 234.4 | 223.9 | 216.9 | 227 | 232.8 | 202.1 | 213.3 | 210.3 | 202.7 | 195.6 | 176.9 | 167.9 | 201.7 | 181.9 | 188.5 | 190 | 189.6 | 186 | 188.6 | 194.6 | 191.6 | 188.4 | 190 | 182 | 165.7 | 221.6 | 213 | 209.7 | 212 | 207.4 | 243.8 | 253.5 | 258.2 | 248.5 | 272 | 263.4 | 280.9 | 278.2 | 271.3 | 266.6 | 268.2 | 248 | 230.4 | 324.1 | 248.9 | 257.5 | 252.9 | 259.4 | 244.6 | 236.4 | 245.7 | 240.4 | 244.1 | 258.4 | 364.3 | 230.6 | 421.2 | 132.4 | 321.7 | 311.8 | 298.2 | 298.4 | 304.7 | 293.1 | 284.4 | 266.6 | 284 | 275.5 | 254.6 | 257.1 | 261.1 | 257.2 | 252.8 | 243.9 | 243.7 | 250.4 | 231.4 | 194.5 | 243.4 | 203.9 | 190.8 | 183.8 | 172.9 | 189.1 | 169.3 | 215.8 | 173.3 | 189.5 | 173.5 | 177.5 | 189.5 | 179.9 | 167.8 | 166.5 | 172.6 | 168.3 | 183.2 | 285.7 | 287.4 | 277.3 | 269.9 | 278.3 | 266.8 | 264.7 | 241.5 | 241 | 228 | 231 | 220 | 231.6 | 216.9 | 214.3 | 206.2 | 200.7 | 205.4 | 193.4 | 189.3 | 338.6 | 209.9 | 204.6 | 203.2 | 214 | 201.6 | 199.7 | 193.6 | 199.3 | 188.1 | 192.1 | 187.1 | 192.8 | 184.5 | 182.3 | 170.9 | 176.6 | 170.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -1,591.4 | -1.3 | -9.2 | -14.8 | -12.8 | -11.7 | -6.5 | -8.4 | -6.4 | -21.9 | -19.1 | 22.6 | 17.2 | 21.1 | 16.8 | 18.6 | 6.4 | 8.1 | 7.1 | 9.1 | 16.9 | 17.6 | 13.7 | 18.5 | -28.6 | 12.8 | 11.1 | 9.8 | 9.5 | 9.8 | 9.7 | -24.7 | -11.4 | -10.8 | -19.5 | 8.4 | -10.4 | -4.5 | -4.7 | -8.3 | -0.3 | -3.7 | -17 | -20.4 | -1.3 | -16.1 | -18 | -11.6 | -118.1 | 85.9 | 0 | 12.9 | 14.2 | 3.3 | -8 | 6.7 | -13.5 | -9.8 | 10.4 | 11.4 | -58.9 | 27.9 | 5.1 | -2.9 | -283.6 | 312.6 | 17.2 | -15.4 | -27.2 | -13.6 | -4 | -7.5 | 61.7 | -11.1 | -34.2 | -17.3 | -3.9 | -10.5 | -8.1 | -8.7 | -12.5 | -4.3 | -5.6 | -5.5 | 52.5 | 89 | -12.2 | -3.3 | -8.4 | -22.6 | -1.6 | -4.5 | 6.9 | -8.1 | -143.3 | -13.3 | -19 | 4.5 | -7.1 | -6.8 | -7.4 | -3 | -4.5 | -4.9 | -5.6 | -10.8 | -3.7 | 5.3 | -3.7 | -0.7 | -10.4 | -9.4 | -8 | -9 | -4 | -4 | -9.7 | -16.7 | -0.4 | 0.8 | -5.7 | 10.5 | 0.8 | -4.1 | 88.5 | 86.7 | 84.6 | 85.9 | 91.2 | 84.8 | 82.8 | 81.4 | 82.1 | 78.8 | 80.4 | 77.8 | 77.6 | 78.6 | 73.9 | 73.1 | 71.5 | 74.5 | 0 | 0 | -2,068.7 | 0 | 0 | 0 | -1,822.2 | 0 | 0 | 0 | -1,725.7 | 0 | 0 | 0 | -1,586.6 |
Bedrijfskosten
| -1,341.3 | 262.4 | 266 | 264.1 | 245.5 | 260 | 271.9 | 250.4 | 248.6 | 219.8 | 231.6 | 247.6 | 218.1 | 225.7 | 221.6 | 203.7 | 193.4 | 181.1 | 179 | 207.1 | 189.2 | 191.9 | 196.5 | 196 | 199.4 | 197.8 | 193.8 | 184.1 | 153.7 | 178.3 | 174.8 | 156.1 | 232.9 | 236.3 | 222.9 | 252.8 | 210.9 | 273.1 | 285.1 | 285.3 | 277.7 | 302.1 | 279.6 | 294 | 292.8 | 288.7 | 280.9 | 289.9 | 274.5 | 348.8 | 353.9 | 289.9 | 304.1 | 285.5 | 305.3 | 267.1 | 254.8 | 267 | 279.7 | 282.7 | 228.9 | 416.3 | 265.3 | 451.5 | -118.2 | 667.4 | 363.3 | 313.1 | 305.8 | 326.8 | 324.2 | 311.7 | 365.1 | 312 | 279 | 275.1 | 286.4 | 283.9 | 282.2 | 277.2 | 265 | 270.5 | 276.8 | 255.9 | 274.9 | 364.5 | 222.8 | 217.5 | 205.6 | 182.2 | 215.6 | 195.2 | 254.9 | 196.2 | 77 | 188.7 | 190.6 | 226.3 | 202.7 | 191.1 | 191.8 | 199 | 193.1 | 210 | 310.1 | 305.3 | 300.6 | 301.5 | 305.2 | 294 | 282.8 | 258.8 | 263 | 247 | 256 | 243 | 248.9 | 226 | 240.2 | 230.9 | 221.9 | 240.3 | 218 | 207.5 | 427.1 | 296.6 | 289.2 | 289.1 | 305.2 | 286.4 | 282.5 | 275 | 281.4 | 266.9 | 272.5 | 264.9 | 270.4 | 263.1 | 256.2 | 244 | 248.1 | 245.3 | 0 | 0 | -2,068.7 | 0 | 0 | 0 | -1,822.2 | 0 | 0 | 0 | -1,725.7 | 0 | 0 | 0 | -1,586.6 |
Bedrijfsresultaat
| 2,424.4 | 717 | 672.7 | 667.1 | 738.6 | 644.2 | 797.4 | 652 | 484.4 | 627.4 | 561.9 | 523 | 616.7 | 577.1 | 548.5 | 539.1 | 560.2 | 539.2 | 577.2 | 561 | 603.2 | 569.7 | 516.5 | 455 | 533.7 | 515.8 | 455.4 | 460.7 | 455.7 | 252.6 | 391.2 | 328.1 | 547 | 535.1 | 513.3 | 493 | 472.2 | 422.5 | 374.4 | 430 | 144.1 | 413.8 | 384.7 | 385.6 | 179.2 | 383.1 | 389.7 | 372.4 | 157.9 | 482.8 | 287.9 | 384.7 | 425.3 | 416.8 | 419.5 | 360.6 | 367 | 336.4 | 340.6 | 345 | 328 | 143.8 | 260.4 | 114.1 | 718 | 67.6 | 338.2 | 372 | 386.1 | 364.6 | 324.7 | 332.3 | 216 | 298.1 | 294.6 | 252.2 | 249.2 | 262.8 | 252.2 | 238.3 | 237 | 233.7 | 210.1 | 198.8 | 189 | 40 | 179 | 196.5 | 220.8 | 215.1 | 154.8 | 184.2 | 138.3 | 215.4 | 316.5 | 227.5 | 229.3 | 186.4 | 218.9 | 196.2 | 185.3 | 167.7 | 182.7 | 189 | 215 | 211.3 | 206.1 | 212.6 | 179.1 | 192.9 | 184 | 169.4 | 143 | 156 | 148 | 144 | 143.6 | 160.7 | 151.8 | 145.9 | 131.4 | 111.5 | 122.4 | 120.8 | -20.5 | 113.3 | 133.3 | 115.4 | 108.2 | 118.9 | 125.7 | 118.9 | 101.2 | 100.1 | 104.2 | 104 | 103.6 | 100.4 | 97.6 | 87.5 | 81.3 | 83.1 | 668.9 | 640.6 | -1,446.7 | 605.1 | 618.9 | 585.9 | -1,278.6 | 527.8 | 527.1 | 533.7 | -1,223.2 | 494.9 | 508.9 | 475.9 | -1,110.2 |
Bedrijfsresultaat ratio
| 0.761 | 0.24 | 0.23 | 0.223 | 0.231 | 0.212 | 0.249 | 0.205 | 0.136 | 0.197 | 0.191 | 0.175 | 0.217 | 0.222 | 0.219 | 0.227 | 0.241 | 0.261 | 0.26 | 0.249 | 0.264 | 0.256 | 0.236 | 0.205 | 0.232 | 0.228 | 0.211 | 0.208 | 0.207 | 0.119 | 0.198 | 0.174 | 0.222 | 0.22 | 0.226 | 0.209 | 0.193 | 0.171 | 0.155 | 0.168 | 0.054 | 0.157 | 0.149 | 0.151 | 0.069 | 0.15 | 0.157 | 0.145 | 0.061 | 0.206 | 0.123 | 0.159 | 0.163 | 0.162 | 0.168 | 0.151 | 0.156 | 0.149 | 0.151 | 0.159 | 0.154 | 0.073 | 0.133 | 0.052 | 0.284 | 0.024 | 0.13 | 0.15 | 0.152 | 0.141 | 0.131 | 0.137 | 0.102 | 0.129 | 0.127 | 0.12 | 0.12 | 0.126 | 0.126 | 0.12 | 0.12 | 0.123 | 0.113 | 0.118 | 0.115 | 0.025 | 0.113 | 0.136 | 0.158 | 0.157 | 0.118 | 0.14 | 0.102 | 0.152 | 0.211 | 0.158 | 0.158 | 0.133 | 0.162 | 0.155 | 0.148 | 0.135 | 0.146 | 0.148 | 0.172 | 0.172 | 0.171 | 0.172 | 0.148 | 0.168 | 0.16 | 0.151 | 0.136 | 0.156 | 0.146 | 0.152 | 0.147 | 0.164 | 0.154 | 0.158 | 0.141 | 0.128 | 0.143 | 0.146 | -0.024 | 0.137 | 0.16 | 0.142 | 0.129 | 0.144 | 0.158 | 0.156 | 0.137 | 0.14 | 0.138 | 0.144 | 0.127 | 0.141 | 0.137 | 0.134 | 0.122 | 0.125 | 1 | 1 | -2.326 | 1 | 1 | 1 | -2.352 | 1 | 1 | 1 | -2.434 | 1 | 1 | 1 | -2.33 |
Totaal overige inkomsten en kosten netto
| 78.9 | 111.9 | 38.7 | 90.1 | 102.6 | 105.9 | 111.1 | 68.2 | 84.5 | 93.9 | 97.6 | 139.9 | 75.6 | 48.7 | 50.5 | 51.2 | 34.4 | 27.2 | 76 | 48.6 | 46.7 | 39.8 | 24.5 | 34.1 | -4.8 | 36 | 24.4 | -6.2 | 23.5 | -63 | 9 | 8.3 | 156.5 | 147.9 | 6.8 | 132 | -5.5 | 11.9 | 7.1 | 14 | 10.7 | 11.8 | -1.1 | 4.9 | 7 | 8.8 | 4.6 | 5.6 | -238.4 | 15.7 | 6.1 | 38.6 | 26.5 | 13.2 | 2.3 | -3.2 | 4.5 | 2.5 | 2.7 | -4.7 | 4.3 | 1 | 11.7 | -12 | -11.5 | 6.9 | 3.3 | -15.7 | -8.3 | -14.7 | -5.4 | -11.8 | -8.5 | -3.5 | -1 | -4.7 | 1.7 | -7.9 | -9.1 | -6.6 | -1.3 | -5.3 | -10.3 | -11.3 | -4.6 | -12.5 | -13.4 | -3.4 | -8.9 | -9.8 | 45 | -16.7 | 79.4 | -26.9 | -33 | -27.5 | 96.7 | -515 | -160.2 | -134.2 | -5.8 | -25.8 | -26.2 | 0.6 | -28.2 | -2.9 | -31.1 | 40.7 | -22.7 | -22.1 | -29 | -21.2 | -9 | -4.7 | 54 | -13 | -7.9 | -9 | -17.6 | -14.5 | -15.1 | -23.5 | -108.7 | -13.5 | -6.4 | -3.6 | -17.6 | -13.1 | -6.5 | -18.1 | -16.2 | -23.9 | -18.6 | -7.1 | -6.5 | -14.7 | -12.2 | -15.5 | -10 | -14.6 | -11.5 | -7.5 | -668.9 | -640.6 | 1,446.7 | -605.1 | -618.9 | -585.9 | 1,278.6 | -527.8 | -527.1 | -533.7 | 1,223.2 | -494.9 | -508.9 | -475.9 | 1,110.2 |
Inkomen voor belasting
| 2,503.3 | 849.5 | 711.4 | 757 | 841.2 | 750.1 | 570.9 | 720.2 | 711 | 721.3 | 659.5 | 662.9 | 692.3 | 625.8 | 599 | 590.3 | 594.6 | 566.4 | 653.2 | 609.6 | 649.9 | 609.5 | 541 | 489.1 | 528.9 | 551.8 | 479.8 | 454.5 | 479.2 | 195.7 | 404.6 | 336.6 | 547.5 | 542.5 | 520.1 | 504.5 | 468.8 | 436.7 | 384 | 444 | 154.8 | 425.6 | 383.6 | 390.5 | 186.2 | 391.9 | 394.3 | 378 | 158.5 | 498.5 | 294 | 392.4 | 451.8 | 430 | 421.8 | 357.4 | 371.5 | 338.9 | 343.3 | 340.3 | 332.3 | 144.8 | 257.4 | 102.1 | 706.5 | 74.5 | 341.5 | 356.3 | 377.8 | 355.9 | 319.3 | 323.3 | 207.5 | 294.5 | 293.6 | 253.7 | 250.9 | 263.2 | 247.6 | 236 | 235.7 | 228.4 | 199.8 | 187.5 | 184.4 | 27.5 | 162.9 | 190.6 | 211.9 | 205.3 | 199.8 | 167.5 | 217.7 | 188.5 | 130.8 | 200 | 326 | -328.6 | 58.7 | 62 | 179.5 | 143.6 | 156.3 | 189.6 | 186.8 | 208.6 | 175 | 253.3 | 156.4 | 170.8 | 155 | 148.2 | 134 | 142 | 202 | 131 | 135.7 | 151.7 | 134.2 | 131.4 | 116.3 | 88 | 13.7 | 107.3 | -26.9 | 109.7 | 115.7 | 102.3 | 101.7 | 100.8 | 109.5 | 95 | 82.6 | 93 | 97.7 | 89.3 | 91.4 | 84.9 | 87.6 | 72.9 | 69.8 | 75.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.785 | 0.285 | 0.243 | 0.253 | 0.264 | 0.247 | 0.178 | 0.227 | 0.199 | 0.226 | 0.224 | 0.221 | 0.244 | 0.24 | 0.239 | 0.249 | 0.256 | 0.274 | 0.295 | 0.27 | 0.285 | 0.274 | 0.247 | 0.22 | 0.23 | 0.244 | 0.223 | 0.205 | 0.218 | 0.092 | 0.204 | 0.179 | 0.222 | 0.223 | 0.229 | 0.214 | 0.191 | 0.177 | 0.159 | 0.173 | 0.058 | 0.162 | 0.149 | 0.153 | 0.072 | 0.154 | 0.159 | 0.148 | 0.061 | 0.213 | 0.125 | 0.162 | 0.173 | 0.167 | 0.169 | 0.149 | 0.158 | 0.15 | 0.153 | 0.157 | 0.156 | 0.073 | 0.132 | 0.047 | 0.28 | 0.027 | 0.131 | 0.144 | 0.149 | 0.137 | 0.129 | 0.133 | 0.098 | 0.127 | 0.127 | 0.121 | 0.121 | 0.127 | 0.124 | 0.119 | 0.119 | 0.121 | 0.108 | 0.111 | 0.112 | 0.017 | 0.103 | 0.132 | 0.152 | 0.149 | 0.152 | 0.127 | 0.16 | 0.133 | 0.087 | 0.139 | 0.225 | -0.234 | 0.044 | 0.049 | 0.143 | 0.116 | 0.125 | 0.149 | 0.149 | 0.17 | 0.145 | 0.205 | 0.129 | 0.148 | 0.134 | 0.132 | 0.127 | 0.142 | 0.199 | 0.138 | 0.139 | 0.154 | 0.137 | 0.143 | 0.125 | 0.101 | 0.016 | 0.13 | -0.031 | 0.133 | 0.139 | 0.126 | 0.121 | 0.122 | 0.138 | 0.125 | 0.112 | 0.13 | 0.129 | 0.123 | 0.112 | 0.119 | 0.123 | 0.112 | 0.104 | 0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 538.4 | 140.6 | 130.5 | 135.4 | 154.2 | 139.6 | 121 | 136.4 | 130.6 | 134.2 | 122.7 | 113.3 | 125.3 | 101.7 | 121.9 | 113.9 | 99.9 | 109.3 | 148.5 | 120.7 | 131.2 | 109.3 | 107.5 | 132.1 | 69.2 | 107.1 | 56.2 | 291.8 | -1.3 | 89.3 | 94.5 | 78.4 | 138.6 | 179.5 | 132.5 | 132.5 | 118.8 | 103.5 | 87.1 | 106.5 | 77.3 | 102.1 | 92.1 | 94.5 | 25.8 | 94.1 | 95.8 | 92.2 | 17.8 | 133.3 | 8.8 | 136.1 | 112.7 | 103.9 | 110.3 | 81.5 | 93.5 | 77.6 | 84.9 | 83.5 | 86.3 | 25.4 | 66.5 | 7.1 | 172.1 | 16.1 | 83.9 | 93.2 | 69.1 | 62.7 | 84.3 | 85.1 | 47.2 | 77.8 | 79.4 | 66.8 | 66.3 | 64.3 | 67.8 | 64.9 | 57 | 63.4 | 54.9 | 51.3 | 46.3 | -2.9 | 48.7 | 55.1 | 61.8 | 60.6 | 69.6 | 48.8 | 66.9 | 53.8 | 36.6 | 61.7 | 106.5 | -137.6 | 8.3 | 9.1 | 54 | 44.4 | 45.1 | 59.9 | 59.1 | 70.5 | 54.5 | 92.8 | 49 | 54.8 | 49 | 48.3 | 40 | 44 | 67 | 42 | 43.1 | 51.6 | 45.6 | 44.7 | 37.2 | 22.2 | 0.2 | 32.2 | -12.7 | 38.9 | 40.4 | 33.3 | 30.6 | 32.4 | 36.2 | 30.8 | 24.2 | 28.9 | 31.9 | 28.7 | 28.3 | 28.1 | 27 | 23.5 | 18.8 | 22.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 1,949.9 | 696.6 | 572.4 | 609.3 | 692.6 | 595.6 | 439.8 | 572.2 | 583.1 | 582.1 | 530.5 | 560.4 | 610.4 | 533.6 | 473.1 | 482 | 486.8 | 446.5 | 477.8 | 475.6 | 503.2 | 488 | 421.3 | 347.5 | 452.9 | 473.9 | 416.4 | 154.6 | 468.7 | 101.9 | 2,130 | 299.8 | 394 | 346.8 | -473.3 | 363.6 | 344.5 | 318.8 | 290 | 324.6 | 104 | 314 | 283.5 | 290.2 | 137.1 | 288.4 | 290.4 | 278.3 | 138.7 | 484.5 | 296 | 248.1 | 324.8 | 326.5 | 304.3 | 268.6 | 272.1 | 253.2 | 252 | 251.8 | 243.9 | 113.2 | 205.6 | 68.6 | 261.6 | 70.1 | 314.3 | 263.7 | 292.8 | 284.9 | 227.6 | 230.3 | 128.4 | 210.3 | 204 | 180.7 | 179 | 190.6 | 175.3 | 166.8 | 168.1 | 163 | 141.2 | 131.8 | 131.3 | 26.6 | 113.6 | 125.8 | 144.3 | 141.3 | 126.1 | 113.7 | 197.7 | 132.3 | 94.6 | 135.6 | 218.5 | -192.5 | 47.6 | 50.6 | 122.6 | 94.6 | 106.9 | 126.4 | 127.7 | 138.1 | 120.5 | 160.5 | 107.4 | 116 | 106 | 99.9 | 94 | 98 | 135 | 89 | 92.6 | 100.1 | 88.6 | 86.7 | 79.1 | 65.8 | 13.5 | 89.4 | -14.2 | 70.8 | 75.3 | 69 | 71.1 | 68.4 | 67.3 | 64.2 | 58.4 | 64.1 | 65.8 | 60.6 | 63.1 | 56.8 | 60.6 | 49.4 | 51 | 53.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.612 | 0.233 | 0.195 | 0.203 | 0.217 | 0.196 | 0.137 | 0.18 | 0.163 | 0.183 | 0.18 | 0.187 | 0.215 | 0.205 | 0.189 | 0.203 | 0.21 | 0.216 | 0.216 | 0.211 | 0.22 | 0.219 | 0.193 | 0.156 | 0.197 | 0.21 | 0.193 | 0.07 | 0.213 | 0.048 | 1.076 | 0.159 | 0.16 | 0.142 | -0.208 | 0.154 | 0.141 | 0.129 | 0.12 | 0.127 | 0.039 | 0.119 | 0.11 | 0.114 | 0.053 | 0.113 | 0.117 | 0.109 | 0.053 | 0.207 | 0.126 | 0.102 | 0.124 | 0.127 | 0.122 | 0.112 | 0.116 | 0.112 | 0.112 | 0.116 | 0.115 | 0.057 | 0.105 | 0.031 | 0.103 | 0.025 | 0.121 | 0.107 | 0.115 | 0.11 | 0.092 | 0.095 | 0.061 | 0.091 | 0.088 | 0.086 | 0.086 | 0.092 | 0.088 | 0.084 | 0.085 | 0.086 | 0.076 | 0.078 | 0.08 | 0.016 | 0.072 | 0.087 | 0.103 | 0.103 | 0.096 | 0.086 | 0.145 | 0.093 | 0.063 | 0.094 | 0.151 | -0.137 | 0.035 | 0.04 | 0.098 | 0.076 | 0.085 | 0.099 | 0.102 | 0.113 | 0.1 | 0.13 | 0.089 | 0.101 | 0.092 | 0.089 | 0.089 | 0.098 | 0.133 | 0.094 | 0.095 | 0.102 | 0.09 | 0.094 | 0.085 | 0.076 | 0.016 | 0.108 | -0.017 | 0.086 | 0.09 | 0.085 | 0.085 | 0.083 | 0.085 | 0.084 | 0.079 | 0.09 | 0.087 | 0.084 | 0.077 | 0.08 | 0.085 | 0.076 | 0.076 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 8.76 | 3.13 | 2.57 | 2.74 | 3.08 | 2.68 | 1.98 | 2.58 | 2.63 | 2.62 | 2.39 | 2.53 | 2.75 | 2.41 | 2.13 | 2.18 | 2.2 | 2.02 | 2.16 | 2.15 | 2.28 | 2.21 | 1.91 | 1.58 | 2.06 | 2.16 | 1.9 | 0.71 | 2.15 | 0.47 | 9.78 | 1.38 | 1.81 | 1.6 | -2.19 | 1.68 | 1.6 | 1.48 | 1.35 | 1.52 | 0.49 | 1.47 | 1.33 | 1.37 | 0.65 | 1.38 | 1.39 | 1.37 | 0.66 | 2.29 | 1.4 | 1.18 | 1.54 | 1.54 | 1.42 | 1.25 | 1.27 | 1.19 | 1.19 | 1.19 | 1.15 | 0.54 | 0.98 | 0.33 | 1.25 | 0.33 | 1.48 | 1.23 | 1.36 | 1.32 | 1.05 | 1.06 | 0.59 | 0.94 | 0.92 | 0.81 | 0.81 | 0.84 | 0.77 | 0.74 | 0.74 | 0.73 | 0.63 | 0.59 | 0.59 | 0.12 | 0.52 | 0.57 | 0.66 | 0.65 | 0.58 | 0.53 | 0.92 | 0.62 | 0.44 | 0.63 | 1.02 | -0.9 | 0.22 | 0.24 | 0.58 | 0.45 | 0.51 | 0.6 | 0.6 | 0.64 | 0.56 | 0.74 | 0.48 | 0.53 | 0.48 | 0.45 | 0.43 | 0.44 | 0.61 | 0.4 | 0.41 | 0.45 | 0.4 | 0.39 | 0.35 | 0.29 | 0.06 | 0.39 | -0.062 | 0.31 | 0.33 | 0.31 | 0.32 | 0.3 | 0.3 | 0.29 | 0.26 | 0.29 | 0.3 | 0.28 | 0.29 | 0.26 | 0.28 | 0.23 | 0.24 | 0.25 | 0.26 | 0.28 | 0.23 | 0.24 | 0.26 | 0.26 | 0.17 | 0.2 | 0.19 | 0.16 | 0.05 | -0.34 | 0.17 | 0.15 | 0.16 |
Verwaterde WPA
| 8.75 | 3.13 | 2.57 | 2.73 | 3.08 | 2.67 | 1.97 | 2.57 | 2.62 | 2.62 | 2.38 | 2.52 | 2.74 | 2.4 | 2.13 | 2.17 | 2.19 | 2.01 | 2.15 | 2.14 | 2.27 | 2.2 | 1.9 | 1.57 | 2.05 | 2.15 | 1.89 | 0.7 | 2.13 | 0.46 | 9.7 | 1.37 | 1.8 | 1.59 | -2.17 | 1.67 | 1.58 | 1.47 | 1.35 | 1.5 | 0.48 | 1.46 | 1.32 | 1.35 | 0.64 | 1.36 | 1.38 | 1.31 | 0.65 | 2.26 | 1.38 | 1.16 | 1.52 | 1.5 | 1.39 | 1.23 | 1.24 | 1.17 | 1.16 | 1.16 | 1.12 | 0.53 | 0.97 | 0.32 | 1.23 | 0.32 | 1.43 | 1.19 | 1.32 | 1.28 | 1.02 | 1.03 | 0.57 | 0.92 | 0.89 | 0.8 | 0.79 | 0.82 | 0.75 | 0.72 | 0.72 | 0.71 | 0.62 | 0.58 | 0.58 | 0.12 | 0.51 | 0.56 | 0.65 | 0.63 | 0.57 | 0.52 | 0.9 | 0.6 | 0.43 | 0.62 | 1 | -0.9 | 0.22 | 0.23 | 0.57 | 0.44 | 0.5 | 0.59 | 0.6 | 0.63 | 0.54 | 0.72 | 0.48 | 0.52 | 0.47 | 0.44 | 0.43 | 0.44 | 0.61 | 0.4 | 0.41 | 0.45 | 0.4 | 0.39 | 0.35 | 0.29 | 0.06 | 0.39 | -0.062 | 0.31 | 0.33 | 0.31 | 0.32 | 0.3 | 0.3 | 0.29 | 0.26 | 0.29 | 0.3 | 0.28 | 0.29 | 0.26 | 0.28 | 0.23 | 0.24 | 0.25 | 0.26 | 0.28 | 0.23 | 0.24 | 0.26 | 0.26 | 0.17 | 0.2 | 0.19 | 0.16 | 0.05 | -0.34 | 0.17 | 0.15 | 0.16 |
EBITDA
| 2,933.8 | 1,070.8 | 1,026.9 | 994.3 | 1,073.5 | 1,021.4 | 962.6 | 954.3 | 1,047.2 | 972 | 909.8 | 1,024.3 | 970.3 | 934.1 | 885.1 | 886.2 | 885.1 | 840 | 845.4 | 861.7 | 935.2 | 841.1 | 805.7 | 734.3 | 794.4 | 762.3 | 694 | 690.4 | 669.7 | 676.7 | 620.2 | 609.8 | 801.5 | 634.2 | 606 | 599.6 | 754.2 | 721.9 | 685.6 | 679.8 | 438.4 | 657.5 | 614.1 | 619.7 | 634.7 | 657 | 655.7 | 632.3 | 417.7 | 736.7 | 528.7 | 593.9 | 697 | 639.7 | 623.2 | 606 | 616.9 | 583.3 | 590.1 | 589 | 585.7 | 389.4 | 484.5 | 339.2 | 918.3 | 67.6 | 338.2 | 372 | 611 | 532.3 | 324.7 | 509.5 | 404.9 | 487 | 467.7 | 436 | 445.7 | 262.8 | 252.2 | 238.3 | 436.4 | 233.7 | 386.7 | 373.2 | 352.1 | 204.7 | 332.7 | 350 | 377.9 | 363.3 | 291.2 | 323.5 | 277.7 | 357.3 | 307.5 | 375.9 | 378.3 | 336.8 | 363.5 | 327.9 | 325.7 | 290.3 | 311.7 | 316.8 | 345.4 | 293 | 326.7 | 330.2 | 298.8 | 308.8 | 299.4 | 277.5 | 252 | 249.9 | 249 | 243 | 249.9 | 253.4 | 244.7 | 236 | 227.5 | 198.6 | 207 | 205.8 | 68 | 200 | 217.9 | 201.3 | 199.4 | 203.7 | 208.5 | 200.3 | 183.3 | 178.9 | 184.6 | 181.8 | 181.2 | 179 | 171.5 | 160.6 | 152.8 | 157.6 | 668.9 | 640.6 | -1,446.7 | 605.1 | 618.9 | 585.9 | -1,278.6 | 527.8 | 527.1 | 533.7 | -1,223.2 | 494.9 | 508.9 | 475.9 | -1,110.2 |
EBITDA ratio
| 0.92 | 0.361 | 0.353 | 0.339 | 0.391 | 0.394 | 0.355 | 0.341 | 0.229 | 0.342 | 0.349 | 0.343 | 0.255 | 0.383 | 0.395 | 0.4 | 0.273 | 0.431 | 0.436 | 0.407 | 0.298 | 0.409 | 0.383 | 0.366 | 0.245 | 0.368 | 0.237 | 0.321 | 0.253 | 0.305 | 0.332 | 0.347 | 0.317 | 0.247 | 0.35 | 0.327 | 0.236 | 0.306 | 0.288 | 0.282 | 0.284 | 0.264 | 0.25 | 0.258 | 0.265 | 0.258 | 0.264 | 0.247 | 0.256 | 0.319 | 0.216 | 0.262 | 0.267 | 0.263 | 0.267 | 0.272 | 0.277 | 0.276 | 0.262 | 0.271 | 0.275 | 0.087 | 0.248 | 0.142 | 0.25 | 0.216 | 0.222 | 0.232 | 0.227 | 0.217 | 0.211 | 0.216 | 0.221 | 0.209 | 0.194 | 0.201 | 0.213 | 0.206 | 0.21 | 0.205 | 0.209 | 0.21 | 0.205 | 0.216 | 0.242 | 0.18 | 0.205 | 0.241 | 0.265 | 0.248 | 0.178 | 0.242 | 0.134 | 0.247 | 0.313 | 0.252 | 0.16 | 0.586 | 0.365 | 0.343 | 0.245 | 0.235 | 0.249 | 0.22 | 0.272 | 0.239 | 0.267 | 0.211 | 0.243 | 0.268 | 0.251 | 0.239 | 0.232 | 0.251 | 0.176 | 0.252 | 0.245 | 0.241 | 0.249 | 0.257 | 0.238 | 0.254 | 0.354 | 0.244 | 0.064 | 0.225 | 0.257 | 0.237 | 0.219 | 0.242 | 0.254 | 0.265 | 0.244 | 0.23 | 0.225 | 0.24 | 0.209 | 0.241 | 0.223 | 0.237 | 0.216 | 0.22 | 1 | 1 | -2.326 | 1 | 1 | 1 | -2.352 | 1 | 1 | 1 | -2.434 | 1 | 1 | 1 | -2.33 |