Arrow Electronics, Inc.
NYSE:ARW
114.48 (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 | 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
| 12,861.81 | 6,892.868 | 6,924.26 | 7,849.157 | 8,007.019 | 8,514.516 | 8,736.428 | 9,323.023 | 9,266.432 | 9,460.842 | 9,074.125 | 9,016.077 | 8,512.391 | 8,562.631 | 8,385.919 | 8,454.192 | 7,231.26 | 6,606.494 | 6,381.417 | 7,338.19 | 7,078.118 | 7,344.548 | 7,155.991 | 7,918.182 | 7,490.445 | 7,392.528 | 6,875.613 | 7,633.87 | 6,953.74 | 6,465.346 | 5,759.552 | 6,442.891 | 5,936.092 | 5,972.101 | 5,474.177 | 6,751.342 | 5,698.304 | 5,829.989 | 5,002.385 | 6,396.879 | 5,613.216 | 5,676.539 | 5,082.04 | 6,153.36 | 5,048.211 | 5,306.085 | 4,849.629 | 5,402.705 | 4,962.331 | 5,150.563 | 4,889.529 | 5,440.473 | 5,186.857 | 5,539.931 | 5,223.003 | 5,238.162 | 4,657.841 | 4,613.307 | 4,235.366 | 4,202.985 | 3,671.865 | 3,391.823 | 3,417.428 | 4,089.727 | 4,295.314 | 4,347.477 | 4,028.491 | 4,418.982 | 4,030.363 | 4,038.083 | 3,497.564 | 3,493.32 | 3,454.297 | 3,437.032 | 3,192.463 | 2,959.61 | 2,710.168 | 2,767.547 | 2,726.871 | 2,551.718 | 2,668.701 | 2,750.236 | 2,675.458 | 2,480.824 | 2,095.245 | 2,123.139 | 1,980.105 | 1,890.959 | 1,811.339 | 1,843.317 | 1,952.24 | 2,159.255 | 2,182.561 | 2,510.041 | 3,275.747 | 3,691.088 | 3,337.068 | 3,161.67 | 2,769.424 | 2,485.1 | 2,375.8 | 2,250 | 2,201.6 | 2,160.2 | 2,134.8 | 2,024 | 2,025.8 | 2,110.4 | 1,949.4 | 1,848.7 | 1,855.3 | 1,632.3 | 1,597.4 | 1,601.7 | 1,703.3 | 1,561.2 | 1,459.6 | 1,458.2 | 1,440.4 | 1,762.9 | 996.3 | 835.6 | 820.8 | 702.3 | 697.8 | 584.1 | 551.4 | 453.4 | 407.4 | 382 | 378.7 | 346.6 | 227.2 | 233.1 | 236.8 | 236.1 | 246 | 242.1 | 246.7 | 239.5 | 222.3 | 225.5 | 237.9 | 242.3 | 249.7 | 256.5 | 257.9 | 143.6 | 143 | 137.7 | 138.1 | 132.5 | 127.6 | 131.9 | 137.5 | 119.7 | 123.2 |
Kosten van de omzet
| 12,076.982 | 6,087.461 | 6,108.161 | 6,859.607 | 7,027.422 | 7,448.467 | 7,622.606 | 8,117.028 | 8,079.52 | 8,271.88 | 7,866.621 | 7,819.699 | 7,436.619 | 7,562.526 | 7,455.809 | 7,530.506 | 6,442.67 | 5,856.031 | 5,653.026 | 6,515.247 | 6,279.277 | 6,529.639 | 6,294.303 | 6,942.812 | 6,566.667 | 6,459.708 | 6,006.669 | 6,703.742 | 6,110.382 | 5,641.38 | 4,999.665 | 5,619.543 | 5,162.93 | 5,173.31 | 4,725.279 | 5,912.376 | 4,955.937 | 5,061.394 | 4,317.063 | 5,581.02 | 4,884.529 | 4,929.018 | 4,378.212 | 5,365.735 | 4,376.551 | 4,616.513 | 4,207.557 | 4,695.861 | 4,299.612 | 4,463.419 | 4,208.95 | 4,695.664 | 4,475.718 | 4,769.784 | 4,500.495 | 4,554.758 | 4,049.047 | 4,024.831 | 3,697.433 | 3,706.342 | 3,250.804 | 2,989.629 | 2,986.432 | 3,569.631 | 3,731.459 | 3,735.006 | 3,442.2 | 3,804.863 | 3,477.806 | 3,459.113 | 2,957.933 | 2,981.977 | 2,946.214 | 2,912.608 | 2,704.92 | 2,512.818 | 2,290.912 | 2,326.214 | 2,294.642 | 2,122.984 | 2,248.538 | 2,299.202 | 2,252.238 | 2,093.596 | 1,751.68 | 1,768.036 | 1,645.048 | 1,574.128 | 1,502.717 | 1,523.729 | 1,631.87 | 1,818.73 | 1,951.158 | 2,112.095 | 2,727.465 | 3,102.152 | 2,805.362 | 2,671.37 | 2,346.425 | 2,129.6 | 2,052.6 | 1,935.9 | 1,893.4 | 1,870.4 | 1,849.5 | 1,732.6 | 1,730.9 | 1,791.4 | 1,657.9 | 1,555.4 | 1,569.8 | 1,383.2 | 1,352.7 | 1,336.3 | 1,421.51 | 1,294.6 | 1,202.8 | 1,195.4 | 1,194 | 1,466.6 | 821.6 | 669 | 660.4 | 568.5 | 560.2 | 462.8 | 430.9 | 359.9 | 319.6 | 298.6 | 299 | 272.1 | 180.2 | 182.7 | 186 | 184.1 | 194.9 | 190.4 | 194.3 | 185.4 | 171.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 784.828 | 805.407 | 816.099 | 989.55 | 979.597 | 1,066.049 | 1,113.822 | 1,205.995 | 1,186.912 | 1,188.962 | 1,207.504 | 1,196.378 | 1,075.772 | 1,000.105 | 930.11 | 923.686 | 788.59 | 750.463 | 728.391 | 822.943 | 798.841 | 814.909 | 861.688 | 975.37 | 923.778 | 932.82 | 868.944 | 930.128 | 843.358 | 823.966 | 759.887 | 823.348 | 773.162 | 798.791 | 748.898 | 838.966 | 742.367 | 768.595 | 685.322 | 815.859 | 728.687 | 747.521 | 703.828 | 787.625 | 671.66 | 689.572 | 642.072 | 706.844 | 662.719 | 687.144 | 680.579 | 744.809 | 711.139 | 770.147 | 722.508 | 683.404 | 608.794 | 588.476 | 537.933 | 496.643 | 421.061 | 402.194 | 430.996 | 520.096 | 563.855 | 612.471 | 586.291 | 614.119 | 552.557 | 578.97 | 539.631 | 511.343 | 508.083 | 524.424 | 487.543 | 446.792 | 419.256 | 441.333 | 432.229 | 428.734 | 420.163 | 451.034 | 423.22 | 387.228 | 343.565 | 355.103 | 335.057 | 316.831 | 308.622 | 319.588 | 320.37 | 340.525 | 231.403 | 397.946 | 548.282 | 588.936 | 531.706 | 490.3 | 422.999 | 355.5 | 323.2 | 314.1 | 308.2 | 289.8 | 285.3 | 291.4 | 294.9 | 319 | 291.5 | 293.3 | 285.5 | 249.1 | 244.7 | 265.4 | 281.79 | 266.6 | 256.8 | 262.8 | 246.4 | 296.3 | 174.7 | 166.6 | 160.4 | 133.8 | 137.6 | 121.3 | 120.5 | 93.5 | 87.8 | 83.4 | 79.7 | 74.5 | 47 | 50.4 | 50.8 | 52 | 51.1 | 51.7 | 52.4 | 54.1 | 50.6 | 225.5 | 237.9 | 242.3 | 249.7 | 256.5 | 257.9 | 143.6 | 143 | 137.7 | 138.1 | 132.5 | 127.6 | 131.9 | 137.5 | 119.7 | 123.2 |
Brutowinstmarge
| 0.061 | 0.117 | 0.118 | 0.126 | 0.122 | 0.125 | 0.127 | 0.129 | 0.128 | 0.126 | 0.133 | 0.133 | 0.126 | 0.117 | 0.111 | 0.109 | 0.109 | 0.114 | 0.114 | 0.112 | 0.113 | 0.111 | 0.12 | 0.123 | 0.123 | 0.126 | 0.126 | 0.122 | 0.121 | 0.127 | 0.132 | 0.128 | 0.13 | 0.134 | 0.137 | 0.124 | 0.13 | 0.132 | 0.137 | 0.128 | 0.13 | 0.132 | 0.138 | 0.128 | 0.133 | 0.13 | 0.132 | 0.131 | 0.134 | 0.133 | 0.139 | 0.137 | 0.137 | 0.139 | 0.138 | 0.13 | 0.131 | 0.128 | 0.127 | 0.118 | 0.115 | 0.119 | 0.126 | 0.127 | 0.131 | 0.141 | 0.146 | 0.139 | 0.137 | 0.143 | 0.154 | 0.146 | 0.147 | 0.153 | 0.153 | 0.151 | 0.155 | 0.159 | 0.159 | 0.168 | 0.157 | 0.164 | 0.158 | 0.156 | 0.164 | 0.167 | 0.169 | 0.168 | 0.17 | 0.173 | 0.164 | 0.158 | 0.106 | 0.159 | 0.167 | 0.16 | 0.159 | 0.155 | 0.153 | 0.143 | 0.136 | 0.14 | 0.14 | 0.134 | 0.134 | 0.144 | 0.146 | 0.151 | 0.15 | 0.159 | 0.154 | 0.153 | 0.153 | 0.166 | 0.165 | 0.171 | 0.176 | 0.18 | 0.171 | 0.168 | 0.175 | 0.199 | 0.195 | 0.191 | 0.197 | 0.208 | 0.219 | 0.206 | 0.216 | 0.218 | 0.21 | 0.215 | 0.207 | 0.216 | 0.215 | 0.22 | 0.208 | 0.214 | 0.212 | 0.226 | 0.228 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 553.575 | 584.259 | 591.306 | 564.004 | 618.005 | 643.284 | 635.979 | 635.243 | 654.475 | 644.814 | 633.752 | 627.139 | 603.522 | 574.567 | 548.702 | 503.616 | 502.643 | 534.948 | 535.378 | 523.517 | 600.351 | 557.215 | 587.029 | 577.047 | 580.388 | 562.969 | 562.234 | 552.896 | 532.347 | 515.519 | 518.329 | 510.017 | 518.704 | 505.813 | 529.089 | 497.876 | 504.754 | 454.53 | 506.074 | 485.864 | 489.908 | 477.903 | 497.439 | 453.92 | 470.874 | 451.405 | 0 | 456.521 | 457.073 | 455.837 | 464.92 | 0 | 0 | 464.92 | 0 | 0 | 0 | 366.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.98 | -0.933 | 0 | 0 | 0 | 0 | 0 | 0 | -0.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 534.508 | 552.595 | 583.326 | 591.306 | 564.004 | 618.005 | 643.284 | 635.979 | 635.243 | 653.64 | 644.814 | 633.752 | 627.139 | 603.522 | 574.567 | 548.702 | 503.616 | 502.643 | 534.948 | 535.378 | 523.517 | 600.351 | 557.215 | 587.029 | 577.047 | 580.388 | 562.969 | 562.234 | 552.896 | 532.347 | 515.519 | 518.329 | 510.017 | 518.704 | 505.813 | 529.089 | 497.876 | 504.754 | 454.53 | 506.074 | 485.864 | 489.908 | 477.903 | 497.439 | 453.92 | 470.874 | 451.405 | 480.103 | 456.521 | 457.073 | 455.837 | 469.757 | 467.325 | 490.59 | 464.92 | 423.634 | 390.727 | 375.876 | 366.749 | 339.921 | 321.503 | 315.028 | 329.114 | 376.368 | 403.542 | 421.839 | 405.512 | 391.95 | 373.796 | 383.936 | 370.226 | 346.542 | 342.951 | 346.828 | 325.828 | 297.372 | 290.376 | 304.235 | 306.798 | 306.276 | 301.315 | 307.534 | 298.422 | 288.998 | 271.767 | 281.651 | 269.776 | 256.569 | 254.61 | 257.158 | 256.994 | 257.649 | 274.487 | 298.088 | 326.463 | 314.94 | 296.038 | 287.38 | 261.225 | 229.5 | 212.2 | 209.5 | 215.7 | 189.1 | 185.8 | 190.4 | 191.5 | 192.7 | 173.8 | 174 | 171.8 | 149.8 | 147.4 | 151.1 | 156.1 | 146.6 | 140.6 | 146.4 | 140.6 | 176.1 | 103.8 | 100.8 | 96.5 | 82 | 83.2 | 75 | 74.2 | 58.9 | 57.1 | 55.6 | 54.3 | 52.7 | 46 | 38.1 | 38.9 | 40.7 | 39.6 | 40.4 | 42.2 | 43.6 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 80.594 | 0 | -46.679 | 0 | 0 | 46.679 | 45.595 | 46.23 | 0 | 48.305 | -1.256 | -1.256 | -1.438 | -1.23 | -1.172 | 0.595 | -1.173 | -1.109 | -21.5 | -1.071 | -1.139 | -1.139 | -3.086 | -1.296 | -1.257 | -1.231 | 40.503 | 38.574 | 37.381 | 37.141 | 37.679 | 40.194 | 40.389 | 40.933 | -1.5 | 40.941 | -1.5 | -0.935 | 40.693 | 39.072 | 39.712 | 36.571 | 34.601 | 32.436 | 32.599 | 31.505 | 30.446 | 27.819 | 28.035 | 29.05 | 28.734 | 25.804 | 26.006 | 22.938 | 21.905 | 19.21 | 17.76 | 18.477 | 122.279 | 16.919 | 16.716 | 16.627 | -84.823 | 17.5 | 17.478 | 30.158 | 18.631 | 16.74 | 18.455 | 12.893 | 18.011 | 10.881 | 11.337 | 10.961 | 12.604 | 10.53 | 13.493 | 12.9 | 20.456 | 3.394 | 16.808 | 18.217 | 29.378 | 15.512 | 18.045 | 16.912 | 15.641 | 16.19 | 16.639 | 17.671 | 31.159 | 29.016 | 29.585 | 37.959 | 27.242 | 22.325 | 21.09 | 19.594 | 17.5 | 17.4 | 42.8 | 17.7 | 14.4 | 13.2 | 13.1 | 11.4 | 10.9 | 70.7 | 11 | 9.6 | 7.6 | 10 | 9.4 | 8.99 | 11.5 | 8.1 | 7.7 | 7.9 | 33.9 | 27.8 | 5.3 | 5.5 | 4.2 | 5.6 | 3.9 | 3.8 | 3.8 | 3.8 | 3.5 | 3.6 | 4.1 | 3 | 2.9 | 2.8 | 3.5 | 2.9 | 3.1 | 2.3 | 2.9 | 2.9 | 0 | 0 | -971.1 | 0 | 0 | 0 | -576.3 | 0 | 0 | 0 | -541 | 0 | 0 | 0 | -533.6 | 0 |
Bedrijfskosten
| 534.508 | 552.595 | 583.326 | 634.474 | 609.009 | 664.269 | 689.963 | 681.574 | 681.473 | 653.64 | 693.119 | 681.948 | 675.193 | 652.061 | 624.898 | 597.106 | 550.348 | 549.455 | 582.058 | 585.429 | 568.748 | 647.333 | 604.741 | 634.212 | 622.579 | 626.81 | 610.216 | 602.737 | 591.47 | 569.728 | 552.66 | 556.008 | 550.211 | 559.093 | 546.746 | 566.989 | 538.817 | 544.505 | 491.692 | 546.767 | 524.936 | 529.62 | 514.474 | 532.04 | 486.356 | 503.473 | 482.91 | 510.549 | 484.34 | 485.108 | 484.887 | 498.491 | 493.129 | 516.596 | 487.858 | 445.539 | 409.937 | 393.636 | 385.226 | 462.2 | 338.422 | 331.744 | 345.741 | 291.545 | 421.042 | 439.317 | 435.67 | 410.581 | 390.536 | 402.391 | 383.119 | 364.553 | 353.832 | 358.165 | 336.789 | 309.976 | 300.906 | 317.728 | 319.698 | 326.732 | 304.709 | 324.342 | 316.639 | 318.376 | 287.279 | 299.696 | 286.688 | 272.21 | 270.8 | 273.797 | 274.665 | 288.808 | 303.503 | 327.673 | 364.422 | 342.182 | 318.363 | 308.47 | 280.819 | 247 | 229.6 | 252.3 | 233.4 | 203.5 | 199 | 203.5 | 202.9 | 203.6 | 244.5 | 185 | 181.4 | 157.4 | 157.4 | 160.5 | 165.09 | 158.1 | 148.7 | 154.1 | 148.5 | 210 | 131.6 | 106.1 | 102 | 86.2 | 88.8 | 78.9 | 78 | 62.7 | 60.9 | 59.1 | 57.9 | 56.8 | 49 | 41 | 41.7 | 44.2 | 42.5 | 43.5 | 44.5 | 46.5 | 44.9 | 0 | 0 | -971.1 | 0 | 0 | 0 | -576.3 | 0 | 0 | 0 | -541 | 0 | 0 | 0 | -533.6 | 0 |
Bedrijfsresultaat
| 175.262 | 252.812 | 232.773 | 316.679 | 340.083 | 392.25 | 422.152 | 522.596 | 502.694 | 535.322 | 510.376 | 511.932 | 404.865 | 340.522 | 299.503 | 321.412 | 238.182 | 196.613 | 138.304 | 238.108 | 173.218 | -549.19 | 245.56 | 334.38 | 290.31 | 286.827 | 235.995 | 270.914 | 235.992 | 229.822 | 191.722 | 254.899 | 198.684 | 223.592 | 181.364 | 254.311 | 185.794 | 206.943 | 177.434 | 176.432 | 199.816 | 208.269 | 177.74 | 237.337 | 162.736 | 155.875 | 137.552 | 264.168 | 163.817 | 188.689 | 187.449 | 232.183 | 209.162 | 248.33 | 219.168 | 231.795 | 184.519 | 189.191 | 145.27 | 115.296 | 45.056 | 51.198 | 61.237 | -934.446 | 131.776 | 164.958 | 144.143 | 193.583 | 157.509 | 173.154 | 162.659 | 141.379 | 152.472 | 163.141 | 149.233 | 134.769 | 118.238 | 118.758 | 108.493 | 98.595 | 115.047 | 127.933 | 97.763 | 74.231 | 34.184 | 40.855 | 34.775 | 44.621 | 37.822 | 45.791 | 45.705 | 51.717 | -149.247 | 70.273 | 183.86 | 246.754 | 213.343 | 181.83 | 142.18 | 108.5 | 93.6 | 61.8 | 74.8 | 86.3 | 86.3 | 87.9 | 92 | 115.4 | 47 | 108.3 | 104.1 | 91.7 | 87.3 | 104.9 | 116.7 | 108.5 | 108.1 | 108.7 | 97.9 | 86.3 | 43.1 | 60.5 | 58.4 | 47.6 | 48.8 | 42.4 | 42.5 | 30.8 | 26.9 | 24.3 | 21.8 | 17.7 | -2 | 9.4 | 9.1 | 7.8 | 8.6 | 8.2 | 7.9 | 7.6 | 5.7 | 225.5 | 237.9 | -728.8 | 249.7 | 256.5 | 257.9 | -432.7 | 143 | 137.7 | 138.1 | -408.5 | 127.6 | 131.9 | 137.5 | -413.9 | 123.2 |
Bedrijfsresultaat ratio
| 0.014 | 0.037 | 0.034 | 0.04 | 0.042 | 0.046 | 0.048 | 0.056 | 0.054 | 0.057 | 0.056 | 0.057 | 0.048 | 0.04 | 0.036 | 0.038 | 0.033 | 0.03 | 0.022 | 0.032 | 0.024 | -0.075 | 0.034 | 0.042 | 0.039 | 0.039 | 0.034 | 0.035 | 0.034 | 0.036 | 0.033 | 0.04 | 0.033 | 0.037 | 0.033 | 0.038 | 0.033 | 0.035 | 0.035 | 0.028 | 0.036 | 0.037 | 0.035 | 0.039 | 0.032 | 0.029 | 0.028 | 0.049 | 0.033 | 0.037 | 0.038 | 0.043 | 0.04 | 0.045 | 0.042 | 0.044 | 0.04 | 0.041 | 0.034 | 0.027 | 0.012 | 0.015 | 0.018 | -0.228 | 0.031 | 0.038 | 0.036 | 0.044 | 0.039 | 0.043 | 0.047 | 0.04 | 0.044 | 0.047 | 0.047 | 0.046 | 0.044 | 0.043 | 0.04 | 0.039 | 0.043 | 0.047 | 0.037 | 0.03 | 0.016 | 0.019 | 0.018 | 0.024 | 0.021 | 0.025 | 0.023 | 0.024 | -0.068 | 0.028 | 0.056 | 0.067 | 0.064 | 0.058 | 0.051 | 0.044 | 0.039 | 0.027 | 0.034 | 0.04 | 0.04 | 0.043 | 0.045 | 0.055 | 0.024 | 0.059 | 0.056 | 0.056 | 0.055 | 0.065 | 0.069 | 0.069 | 0.074 | 0.075 | 0.068 | 0.049 | 0.043 | 0.072 | 0.071 | 0.068 | 0.07 | 0.073 | 0.077 | 0.068 | 0.066 | 0.064 | 0.058 | 0.051 | -0.009 | 0.04 | 0.038 | 0.033 | 0.035 | 0.034 | 0.032 | 0.032 | 0.026 | 1 | 1 | -3.008 | 1 | 1 | 1 | -3.013 | 1 | 1 | 1 | -3.083 | 1 | 1 | 1 | -3.458 | 1 |
Totaal overige inkomsten en kosten netto
| -59.167 | -72.889 | -80.783 | -66.65 | -87.801 | -82.079 | -70.28 | -51.816 | -53.588 | -46.92 | -32.02 | -32.606 | -31.386 | -25.207 | -31.249 | -25.094 | -27.079 | -22.422 | -60.657 | -68.46 | -50.897 | -50.93 | -49.239 | -69.415 | -55.083 | -64.106 | -49.535 | -43.053 | -53.767 | -99.643 | -37.148 | -36.708 | -35.918 | -36.797 | -33.719 | -33.795 | -33.735 | -34.293 | -30.476 | -27.378 | 4.413 | -27.739 | -28.22 | -25.335 | -25.283 | -28.839 | -31.824 | -19.887 | -21.802 | -27.127 | -24.948 | -28.069 | -23.046 | -25.128 | -22.799 | -17.406 | -17.288 | -19.14 | -17.938 | -23.637 | -21.462 | -16.055 | -22.712 | -528.262 | -22.843 | -23.197 | -22.718 | -25.188 | -22.101 | -27.46 | -21.809 | -15.052 | -24.457 | -23.294 | -26.001 | -20.716 | -22.041 | -28.682 | -23.558 | -24.694 | -25.258 | -31.074 | -54.156 | -32.701 | -37.53 | -31.375 | -35.635 | -31.504 | -37.127 | -45.182 | -41.089 | -40.843 | -101.237 | -55.783 | -66.303 | -64.134 | -41.813 | -36.152 | -31.877 | -29.2 | -28 | -54.128 | -25.102 | -20.9 | -20.4 | -21.1 | -17.8 | -19.1 | -79.9 | -15.9 | -13.6 | 5.6 | -12.1 | -9.8 | -18.1 | -35.1 | -12.1 | -10.1 | -62 | -7 | -9.3 | -9.4 | -9 | -6.7 | -9.4 | -8.7 | -10.5 | -5 | -5.4 | -6.1 | -7.1 | -7.9 | -4.7 | -5.4 | -5.2 | 1.5 | 1.5 | 1.7 | 1.8 | 1.6 | 1.1 | -225.5 | -237.9 | 728.8 | -249.7 | -256.5 | -257.9 | 432.7 | -143 | -137.7 | -138.1 | 408.5 | -127.6 | -131.9 | -137.5 | 413.9 | -123.2 |
Inkomen voor belasting
| 116.095 | 139.386 | 105.134 | 250.029 | 252.282 | 310.171 | 351.872 | 470.78 | 449.106 | 485.908 | 478.356 | 479.326 | 373.479 | 315.315 | 268.254 | 296.318 | 211.103 | 174.191 | 77.647 | 169.648 | 122.321 | -600.12 | 196.321 | 264.965 | 235.227 | 222.721 | 186.46 | 227.861 | 181.674 | 130.179 | 154.574 | 218.191 | 162.766 | 186.795 | 147.645 | 220.516 | 152.059 | 172.65 | 146.958 | 149.054 | 204.229 | 180.53 | 149.52 | 212.002 | 137.453 | 127.036 | 105.728 | 244.281 | 142.015 | 161.562 | 162.501 | 204.114 | 186.116 | 223.202 | 196.369 | 214.389 | 167.231 | 170.051 | 127.332 | 91.659 | 23.594 | 35.143 | 38.525 | -969.139 | 109.04 | 141.761 | 121.425 | 168.395 | 135.408 | 146.804 | 141.576 | 126.327 | 128.153 | 140.193 | 123.604 | 114.053 | 96.197 | 90.195 | 85.116 | 73.901 | 90.034 | 97.29 | 43.758 | 42.01 | -3.346 | 9.48 | -0.758 | 13.117 | 0.695 | 0.609 | 4.694 | 10.874 | -252.215 | 14.49 | 117.557 | 182.62 | 171.53 | 145.678 | 110.303 | 79.3 | 66.6 | 35 | 50.3 | 65.4 | 65.9 | 66.8 | 74.2 | 96.3 | 29.3 | 92.4 | 90.5 | 97.3 | 75.2 | 95.1 | 105.3 | 73.4 | 96 | 98.6 | 35.9 | 79.3 | 33.8 | 51.1 | 49.4 | 40.9 | 39.4 | 33.7 | 32 | 25.8 | 21.5 | 18.2 | 14.7 | 9.8 | -6.7 | 4 | 3.9 | 9.3 | 10.1 | 9.9 | 9.7 | 9.2 | 6.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.009 | 0.02 | 0.015 | 0.032 | 0.032 | 0.036 | 0.04 | 0.05 | 0.048 | 0.051 | 0.053 | 0.053 | 0.044 | 0.037 | 0.032 | 0.035 | 0.029 | 0.026 | 0.012 | 0.023 | 0.017 | -0.082 | 0.027 | 0.033 | 0.031 | 0.03 | 0.027 | 0.03 | 0.026 | 0.02 | 0.027 | 0.034 | 0.027 | 0.031 | 0.027 | 0.033 | 0.027 | 0.03 | 0.029 | 0.023 | 0.036 | 0.032 | 0.029 | 0.034 | 0.027 | 0.024 | 0.022 | 0.045 | 0.029 | 0.031 | 0.033 | 0.038 | 0.036 | 0.04 | 0.038 | 0.041 | 0.036 | 0.037 | 0.03 | 0.022 | 0.006 | 0.01 | 0.011 | -0.237 | 0.025 | 0.033 | 0.03 | 0.038 | 0.034 | 0.036 | 0.04 | 0.036 | 0.037 | 0.041 | 0.039 | 0.039 | 0.035 | 0.033 | 0.031 | 0.029 | 0.034 | 0.035 | 0.016 | 0.017 | -0.002 | 0.004 | -0 | 0.007 | 0 | 0 | 0.002 | 0.005 | -0.116 | 0.006 | 0.036 | 0.049 | 0.051 | 0.046 | 0.04 | 0.032 | 0.028 | 0.016 | 0.023 | 0.03 | 0.031 | 0.033 | 0.037 | 0.046 | 0.015 | 0.05 | 0.049 | 0.06 | 0.047 | 0.059 | 0.062 | 0.047 | 0.066 | 0.068 | 0.025 | 0.045 | 0.034 | 0.061 | 0.06 | 0.058 | 0.056 | 0.058 | 0.058 | 0.057 | 0.053 | 0.048 | 0.039 | 0.028 | -0.029 | 0.017 | 0.016 | 0.039 | 0.041 | 0.041 | 0.039 | 0.038 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 15.198 | 29.762 | 22.036 | 53.823 | 52.241 | 72.38 | 76.547 | 116.719 | 105.5 | 114.413 | 112.36 | 107.838 | 82.929 | 74.113 | 61.026 | 59.342 | 44.707 | 40.854 | 27.892 | 57.46 | 29.34 | -52.369 | 53.907 | 32.474 | 57.054 | 51.681 | 46.59 | 172.128 | 46.199 | 29.575 | 39.224 | 53.233 | 44.931 | 51.457 | 41.053 | 61.108 | 41.755 | 47.967 | 40.867 | 32.768 | 57.377 | 52.47 | 42.328 | 77.083 | 40.49 | 37 | 27.77 | 69.46 | 38.323 | 47.081 | 48.778 | 29.984 | 53.738 | 66.891 | 59.872 | 56.5 | 48.729 | 53.858 | 40.291 | 28.548 | 11.018 | 14.061 | 11.789 | -97.079 | 32.863 | 45.418 | 35.52 | 53.104 | 36.554 | 46.483 | 44.556 | -2.377 | 42.097 | 47.084 | 41.653 | 39.478 | 32.399 | 31.627 | 27.744 | 25.962 | 26.392 | 30 | 14.082 | 15.62 | 2.888 | 2.653 | 0.045 | 4.591 | 0.171 | 0.033 | 1.784 | 4.68 | -92.546 | 7.83 | 45.847 | 72.946 | 68.612 | 60.31 | 46.327 | 34.4 | 28.8 | 17.2 | 21.4 | 27.8 | 28 | 28.6 | 30.6 | 39.4 | 17.2 | 37.8 | 37.2 | 34.1 | 31.4 | 37.4 | 41.7 | 38.3 | 38.4 | 40.4 | 35.9 | 35.4 | 13 | 20.4 | 19.9 | 18.1 | 17.7 | 14.6 | 14 | 9.7 | 8.2 | 6.7 | 5.4 | 2 | -1.6 | 0.9 | 1 | 5.9 | 5.9 | 5.4 | 5.2 | 5.9 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 100.567 | 108.698 | 83.601 | 194.537 | 198.659 | 236.559 | 273.75 | 349.402 | 342.399 | 370.334 | 364.749 | 371.208 | 290.027 | 240.641 | 206.321 | 236.071 | 166.06 | 132.804 | 49.503 | 112.013 | 92.131 | -548.966 | 140.735 | 230.653 | 176.533 | 169.915 | 139.094 | 53.885 | 134.064 | 99.722 | 114.737 | 164.518 | 117.727 | 134.27 | 106.235 | 158.492 | 109.244 | 123.932 | 106.058 | 116.177 | 146.864 | 127.884 | 107.12 | 134.831 | 96.779 | 89.935 | 77.875 | 174.704 | 103.617 | 114.383 | 113.628 | 174.088 | 132.216 | 156.197 | 136.309 | 157.889 | 118.502 | 116.193 | 87.046 | 63.093 | 12.581 | 21.097 | 26.741 | -871.895 | 76.07 | 96.215 | 85.871 | 113.963 | 98.324 | 99.211 | 96.294 | 128.071 | 85.918 | 92.763 | 81.579 | 74.446 | 63.523 | 58.449 | 57.191 | 47.723 | 63.397 | 66.859 | 29.525 | 26.012 | -6.234 | 6.827 | -0.905 | 7.594 | -11.117 | -6.034 | 2.784 | 6.629 | -159.088 | 6.284 | 71.679 | 108.959 | 101.943 | 83.97 | 63.059 | 44.1 | 36.8 | 15 | 28.341 | 32.3 | 35.6 | 36 | 41.9 | 52.3 | 9.3 | 51.8 | 50.3 | 48 | 43.8 | 54.1 | 56.8 | 54.9 | 51 | 51.8 | 44.9 | 39.9 | 16.5 | 26.6 | 25.3 | 22.8 | 21.7 | 19.1 | 18 | 12.1 | 12.5 | 7.6 | 8 | 6.6 | -5.1 | 3.1 | 2.9 | 1.9 | 2.7 | 2.8 | 2.7 | 1.7 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.008 | 0.016 | 0.012 | 0.025 | 0.025 | 0.028 | 0.031 | 0.037 | 0.037 | 0.039 | 0.04 | 0.041 | 0.034 | 0.028 | 0.025 | 0.028 | 0.023 | 0.02 | 0.008 | 0.015 | 0.013 | -0.075 | 0.02 | 0.029 | 0.024 | 0.023 | 0.02 | 0.007 | 0.019 | 0.015 | 0.02 | 0.026 | 0.02 | 0.022 | 0.019 | 0.023 | 0.019 | 0.021 | 0.021 | 0.018 | 0.026 | 0.023 | 0.021 | 0.022 | 0.019 | 0.017 | 0.016 | 0.032 | 0.021 | 0.022 | 0.023 | 0.032 | 0.025 | 0.028 | 0.026 | 0.03 | 0.025 | 0.025 | 0.021 | 0.015 | 0.003 | 0.006 | 0.008 | -0.213 | 0.018 | 0.022 | 0.021 | 0.026 | 0.024 | 0.025 | 0.028 | 0.037 | 0.025 | 0.027 | 0.026 | 0.025 | 0.023 | 0.021 | 0.021 | 0.019 | 0.024 | 0.024 | 0.011 | 0.01 | -0.003 | 0.003 | -0 | 0.004 | -0.006 | -0.003 | 0.001 | 0.003 | -0.073 | 0.003 | 0.022 | 0.03 | 0.031 | 0.027 | 0.023 | 0.018 | 0.015 | 0.007 | 0.013 | 0.015 | 0.017 | 0.018 | 0.021 | 0.025 | 0.005 | 0.028 | 0.027 | 0.029 | 0.027 | 0.034 | 0.033 | 0.035 | 0.035 | 0.036 | 0.031 | 0.023 | 0.017 | 0.032 | 0.031 | 0.032 | 0.031 | 0.033 | 0.033 | 0.027 | 0.031 | 0.02 | 0.021 | 0.019 | -0.022 | 0.013 | 0.012 | 0.008 | 0.011 | 0.012 | 0.011 | 0.007 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.9 | 2.03 | 1.54 | 3.58 | 3.57 | 4.17 | 4.66 | 5.71 | 5.33 | 5.6 | 5.38 | 5.34 | 4.05 | 3.27 | 2.76 | 3.12 | 2.15 | 1.69 | 0.62 | 1.37 | 1.11 | -6.48 | 1.65 | 2.66 | 2.02 | 1.94 | 1.58 | 0.61 | 1.52 | 1.12 | 1.29 | 1.84 | 1.29 | 1.46 | 1.16 | 1.71 | 1.16 | 1.3 | 1.11 | 1.21 | 1.49 | 1.29 | 1.07 | 1.35 | 0.96 | 0.87 | 0.74 | 1.65 | 0.96 | 1.04 | 1.01 | 1.55 | 1.17 | 1.35 | 1.18 | 1.37 | 1.01 | 0.97 | 0.72 | 0.52 | 0.1 | 0.18 | 0.22 | -7.29 | 0.64 | 0.79 | 0.7 | 0.93 | 0.8 | 0.8 | 0.78 | 1.04 | 0.7 | 0.76 | 0.68 | 0.62 | 0.54 | 0.5 | 0.49 | 0.41 | 0.55 | 0.58 | 0.28 | 0.24 | -0.062 | 0.07 | -0.009 | 0.076 | -0.11 | -0.061 | 0.028 | 0.067 | -1.6 | 0.07 | 0.73 | 1.11 | 1.05 | 0.87 | 0.66 | 0.46 | 0.39 | 0.16 | 0.3 | 0.34 | 0.37 | 0.37 | 0.44 | 0.54 | 0.1 | 0.52 | 0.5 | 0.48 | 0.43 | 0.53 | 0.56 | 0.54 | 0.54 | 0.55 | 0.48 | 0.43 | 0.23 | 0.42 | 0.4 | 0.36 | 0.35 | 0.31 | 0.3 | 0.22 | 0.24 | 0.16 | 0.19 | 0.19 | -0.21 | 0.12 | 0.13 | 0.084 | 0.13 | 0.12 | 0.12 | 0.079 | -0.033 | -0.05 | 0.04 | 0 | 0.04 | 0.24 | 0.22 | 0 | 0.31 | -0.07 | 0.17 | 0 | -0.78 | -0.6 | -0.41 | 0 | -0.23 |
Verwaterde WPA
| 1.88 | 2.01 | 1.53 | 3.54 | 3.53 | 4.12 | 4.6 | 5.66 | 5.27 | 5.54 | 5.31 | 5.26 | 4 | 3.23 | 2.72 | 3.08 | 2.13 | 1.68 | 0.61 | 1.36 | 1.1 | -6.48 | 1.63 | 2.63 | 1.99 | 1.92 | 1.56 | 0.6 | 1.5 | 1.11 | 1.27 | 1.82 | 1.28 | 1.45 | 1.14 | 1.69 | 1.15 | 1.28 | 1.09 | 1.2 | 1.47 | 1.27 | 1.06 | 1.33 | 0.95 | 0.86 | 0.72 | 1.62 | 0.94 | 1.02 | 1 | 1.53 | 1.15 | 1.33 | 1.16 | 1.34 | 1 | 0.96 | 0.71 | 0.52 | 0.1 | 0.18 | 0.22 | -7.26 | 0.63 | 0.79 | 0.69 | 0.92 | 0.79 | 0.79 | 0.77 | 1.03 | 0.7 | 0.76 | 0.66 | 0.6 | 0.52 | 0.48 | 0.47 | 0.38 | 0.52 | 0.55 | 0.27 | 0.21 | -0.062 | 0.07 | -0.009 | 0.076 | -0.11 | -0.061 | 0.028 | 0.065 | -1.6 | 0.07 | 0.68 | 1.01 | 1.02 | 0.84 | 0.65 | 0.46 | 0.38 | 0.16 | 0.3 | 0.34 | 0.37 | 0.37 | 0.43 | 0.53 | 0.09 | 0.52 | 0.5 | 0.48 | 0.43 | 0.53 | 0.56 | 0.54 | 0.51 | 0.52 | 0.46 | 0.39 | 0.23 | 0.39 | 0.37 | 0.32 | 0.32 | 0.29 | 0.28 | 0.2 | 0.22 | 0.16 | 0.19 | 0.19 | -0.21 | 0.12 | 0.13 | 0.084 | 0.13 | 0.12 | 0.12 | 0.079 | -0.033 | -0.05 | 0.04 | 0 | 0.04 | 0.24 | 0.22 | 0 | 0.31 | -0.07 | 0.17 | 0 | -0.78 | -0.6 | -0.41 | 0 | -0.23 |
EBITDA
| 232.105 | 292.869 | 269.147 | 530.457 | 323.534 | 444.911 | 469.119 | 566.796 | 550.234 | 578.964 | 562.69 | 567.56 | 452.643 | 392.878 | 350.543 | 358.33 | 291.428 | 246.4 | 189.531 | 289.255 | 275.381 | -502.79 | 302.34 | 392.372 | 343.284 | 345.105 | 302.508 | 345.464 | 285.024 | 285.513 | 241.13 | 308.173 | 263.44 | 279.763 | 241.69 | 303.88 | 244.491 | 263.841 | 230.792 | 309.785 | 242.823 | 257.613 | 225.925 | 290.186 | 217.74 | 189.834 | 166.763 | 292.333 | 193.79 | 218.152 | 218.683 | 261.291 | 239.369 | 275.744 | 245.074 | 255.503 | 205.362 | 207.166 | 164.895 | 133.559 | 58.546 | 68.941 | 78.187 | -968.605 | 160.313 | 183.368 | 163.714 | 226.881 | 184.732 | 200.887 | 176.402 | 166.137 | 171.672 | 184.52 | 166.705 | 150.285 | 131.99 | 138.976 | 128.075 | 115.715 | 129.584 | 144.704 | 126.401 | 96.287 | 73.058 | 74.616 | 66.826 | 62.585 | 57.101 | 66.125 | 66.911 | 86.381 | -41.444 | 103.157 | 216.082 | 277.045 | 237.627 | 204.656 | 164.257 | 128 | 113.1 | 106.828 | 93.9 | 101.9 | 100.5 | 100.8 | 104.4 | 127.2 | 118.8 | 120.5 | 114.8 | 101.8 | 97.3 | 114.8 | 126.2 | 120 | 116.6 | 116.9 | 106.2 | 97.1 | 50.1 | 66.5 | 64.4 | 54.2 | 54.4 | 46.4 | 46.3 | 34.6 | 30.7 | 27.8 | 25.4 | 21.8 | 1 | 12.3 | 11.9 | 11.3 | 11.5 | 12 | 10.2 | 10.5 | 8.6 | 225.5 | 237.9 | -728.8 | 249.7 | 256.5 | 257.9 | -432.7 | 143 | 137.7 | 138.1 | -408.5 | 127.6 | 131.9 | 137.5 | -413.9 | 123.2 |
EBITDA ratio
| 0.007 | 0.043 | 0.04 | 0.051 | 0.052 | 0.053 | 0.054 | 0.061 | 0.06 | 0.062 | 0.063 | 0.063 | 0.053 | 0.046 | 0.043 | 0.044 | 0.039 | 0.037 | 0.03 | 0.039 | 0.039 | 0.029 | 0.042 | 0.049 | 0.046 | 0.048 | 0.044 | 0.048 | 0.042 | 0.045 | 0.043 | 0.048 | 0.045 | 0.047 | 0.045 | 0.046 | 0.043 | 0.045 | 0.046 | 0.049 | 0.044 | 0.046 | 0.045 | 0.047 | 0.044 | 0.041 | 0.04 | 0.042 | 0.042 | 0.045 | 0.046 | 0.051 | 0.047 | 0.051 | 0.05 | 0.051 | 0.047 | 0.046 | 0.041 | 0.013 | 0.025 | 0.026 | 0.03 | 0.028 | 0.04 | 0.047 | 0.048 | 0.054 | 0.047 | 0.051 | 0.049 | 0.05 | 0.05 | 0.055 | 0.054 | 0.052 | 0.049 | 0.054 | 0.048 | 0.051 | 0.046 | 0.055 | 0.059 | 0.039 | 0.047 | 0.042 | 0.042 | 0.033 | 0.032 | 0.039 | 0.034 | 0.04 | 0.041 | 0.041 | 0.069 | 0.075 | 0.071 | 0.065 | 0.059 | 0.052 | 0.048 | 0.048 | 0.043 | 0.047 | 0.047 | 0.05 | 0.052 | 0.06 | 0.061 | 0.065 | 0.062 | 0.062 | 0.061 | 0.072 | 0.074 | 0.077 | 0.08 | 0.08 | 0.074 | 0.068 | 0.072 | 0.079 | 0.078 | 0.077 | 0.078 | 0.079 | 0.083 | 0.073 | 0.072 | 0.068 | 0.062 | 0.059 | -0.002 | 0.047 | 0.043 | 0.042 | 0.041 | 0.043 | 0.034 | 0.037 | 0.034 | 1 | 1 | -3.008 | 1 | 1 | 1 | -3.013 | 1 | 1 | 1 | -3.083 | 1 | 1 | 1 | -3.458 | 1 |