Danone S.A.
EPA:BN.PA
65.54 (EUR) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 13,757 | 13,452 | 14,167 | 14,336 | 13,325 | 12,446 | 11,835 | 11,395 | 12,189 | 12,639 | 12,648 | 12,153 | 12,498 | 12,612 | 12,200 | 10,892 | 11,052 | 11,020 | 11,392 | 10,677 | 10,467 | 10,240 | 11,058 | 0 | 5,217.25 | 0 | 5,217.25 | 0 | 4,829.5 | 0 | 4,829.5 | 0 | 4,252.5 | 0 | 4,252.5 | 0 | 3,745.5 | 0 | 3,745.5 | 0 | 3,805 | 0 | 3,805 | 0 | 3,194 | 0 | 3,194 | 0 | 0 | 3,610.916 | 0 | 0 | 0 | 3,212.042 | 0 | 0 | 0 | 3,494.158 | 0 | 0 | 0 | 3,304.356 | 0 | 0 | 0 | 3,570.41 | 0 | 0 | 0 | 3,760.414 | 0 | 0 | 0 | 3,633.392 | 0 | 0 | 0 | 3,418.61 | 0 | 0 | 0 | 3,242.725 | 0 | 3,337.951 | 3,337.951 | 3,337.951 | 3,337.951 |
Kosten van de omzet
| 6,965 | 7,064 | 7,471 | 7,776 | 7,146 | 6,570 | 6,190 | 5,966 | 6,301 | 6,411 | 6,467 | 6,333 | 6,397 | 6,433 | 6,197 | 5,346 | 5,398 | 5,441 | 5,771 | 5,495 | 5,561 | 5,363 | 5,614 | 0 | 2,602.25 | 0 | 2,602.25 | 0 | 2,385.25 | 0 | 2,385.25 | 0 | 1,989.75 | 0 | 1,989.75 | 0 | 1,687.25 | 0 | 1,687.25 | 0 | 1,793 | 0 | 1,793 | 0 | 1,595 | 0 | 1,595 | 0 | 0 | 1,837.545 | 0 | 0 | 0 | 1,636.993 | 0 | 0 | 0 | 1,606.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,718.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,665.635 | 1,665.635 | 1,665.635 | 1,665.635 |
Brutowinst
| 6,792 | 6,388 | 6,696 | 6,560 | 6,179 | 5,876 | 5,645 | 5,429 | 5,888 | 6,228 | 6,181 | 5,820 | 6,101 | 6,179 | 6,003 | 5,546 | 5,654 | 5,579 | 5,621 | 5,182 | 4,906 | 4,877 | 5,444 | 0 | 2,615 | 0 | 2,615 | 0 | 2,444.25 | 0 | 2,444.25 | 0 | 2,262.75 | 0 | 2,262.75 | 0 | 2,058.25 | 0 | 2,058.25 | 0 | 2,012 | 0 | 2,012 | 0 | 1,599 | 0 | 1,599 | 0 | 0 | 1,773.372 | 0 | 0 | 0 | 1,575.049 | 0 | 0 | 0 | 1,887.272 | 0 | 0 | 0 | 3,304.356 | 0 | 0 | 0 | 1,852.144 | 0 | 0 | 0 | 3,760.414 | 0 | 0 | 0 | 3,633.392 | 0 | 0 | 0 | 3,418.61 | 0 | 0 | 0 | 3,242.725 | 0 | 1,672.317 | 1,672.317 | 1,672.317 | 1,672.317 |
Brutowinstmarge
| 0.494 | 0.475 | 0.473 | 0.458 | 0.464 | 0.472 | 0.477 | 0.476 | 0.483 | 0.493 | 0.489 | 0.479 | 0.488 | 0.49 | 0.492 | 0.509 | 0.512 | 0.506 | 0.493 | 0.485 | 0.469 | 0.476 | 0.492 | 0 | 0.501 | 0 | 0.501 | 0 | 0.506 | 0 | 0.506 | 0 | 0.532 | 0 | 0.532 | 0 | 0.55 | 0 | 0.55 | 0 | 0.529 | 0 | 0.529 | 0 | 0.501 | 0 | 0.501 | 0 | 0 | 0.491 | 0 | 0 | 0 | 0.49 | 0 | 0 | 0 | 0.54 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0.519 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0.501 | 0.501 | 0.501 | 0.501 |
Onderzoek- en ontwikkelingskosten
| 205 | 220 | 178 | 184 | 155 | 172 | 166 | 166 | 157 | 182 | 169 | 174 | 163 | 180 | 162 | 178 | 155 | 166 | 141 | 139 | 133 | 136 | 139 | 0 | 64.25 | 0 | 64.25 | 0 | 58.25 | 0 | 58.25 | 0 | 52.25 | 0 | 52.25 | 0 | 51.5 | 0 | 51.5 | 0 | 49.5 | 0 | 49.5 | 0 | 30.25 | 0 | 30.25 | 0 | 0 | 31.304 | 0 | 0 | 0 | 33.037 | 0 | 0 | 0 | 31.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.591 | 28.591 | 28.591 | 28.591 |
Algemene en administratieve kosten
| 1,469 | 1,339 | 1,409 | 1,345 | 1,292 | 1,160 | 1,167 | 1,115 | 1,170 | 1,207 | 1,178 | 1,164 | 1,178 | 1,119 | 1,110 | 1,011 | 993 | 983 | 961 | 896 | 847 | 834 | 873 | 0 | 1,805 | 0 | 1,805 | 0 | 1,273 | 0 | 1,273 | 0 | 1,539.25 | 0 | 1,539.25 | 0 | 1,392 | 0 | 1,392 | 0 | 1,373.5 | 0 | 1,373.5 | 0 | 1,110.25 | 0 | 1,110.25 | 0 | 0 | 1,205.204 | 0 | 0 | 0 | 1,069.579 | 0 | 0 | 0 | 1,356.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,363.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,103.522 | 1,103.522 | 1,103.522 | 1,103.522 |
Verkoop- en marketingkosten
| 3,305 | 3,008 | 3,280 | 3,230 | 3,064 | 2,780 | 2,736 | 2,555 | 2,811 | 2,831 | 2,942 | 2,741 | 2,944 | 2,930 | 2,901 | 2,729 | 2,833 | 2,758 | 2,919 | 2,577 | 2,632 | 2,543 | 2,882 | 0 | 1,368.5 | 0 | 1,368.5 | 0 | 1,273 | 0 | 1,273 | 0 | 1,165.75 | 0 | 1,165.75 | 0 | 1,053 | 0 | 1,053 | 0 | 1,049.25 | 0 | 1,049.25 | 0 | 874.5 | 0 | 874.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,774 | 4,347 | 4,689 | 4,575 | 4,356 | 3,940 | 3,903 | 3,670 | 3,981 | 4,038 | 4,120 | 3,905 | 4,122 | 4,073 | 4,011 | 3,765 | 3,826 | 3,762 | 3,880 | 3,492 | 3,479 | 3,396 | 3,755 | 0 | 3,173.5 | 0 | 3,173.5 | 0 | 2,546 | 0 | 2,546 | 0 | 2,705 | 0 | 2,705 | 0 | 2,445 | 0 | 2,445 | 0 | 2,422.75 | 0 | 2,422.75 | 0 | 1,984.75 | 0 | 1,984.75 | 0 | 0 | 1,205.204 | 0 | 0 | 0 | 1,069.579 | 0 | 0 | 0 | 1,356.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,363.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,103.522 | 1,103.522 | 1,103.522 | 1,103.522 |
Overige kosten
| -1 | -75 | -95 | -37 | -55 | 20 | -25 | 33 | -47 | -18 | -35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | 0 | 0 | -1.5 | 0 | -1.5 | 0 | 16.75 | 0 | 16.75 | 0 | -4,375.5 | 0 | -4,375.5 | 0 | -19.25 | 0 | -19.25 | 0 | -3,937.5 | 0 | -3,937.5 | 0 | -3,227.5 | 0 | -3,227.5 | 0 | 0 | -47.739 | 0 | 0 | 0 | -53.685 | 0 | 0 | 0 | -92.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -572.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,446.293 | -2,446.293 | -2,446.293 | -2,446.293 |
Bedrijfskosten
| 4,978 | 4,642 | 4,962 | 4,796 | 4,566 | 4,092 | 4,094 | 3,803 | 4,185 | 4,238 | 4,324 | 4,242 | 4,323 | 4,112 | 4,406 | 4,185 | 4,238 | 4,263 | 4,762 | 4,196 | 3,860 | 3,976 | 3,998 | 0 | 3,236.25 | 0 | 3,236.25 | 0 | 2,621 | 0 | 2,621 | 0 | -1,618.25 | 0 | -1,618.25 | 0 | 2,477.25 | 0 | 2,477.25 | 0 | -1,465.25 | 0 | -1,465.25 | 0 | -1,212.5 | 0 | -1,212.5 | 0 | 0 | 1,287.377 | 0 | 0 | 0 | 1,147.217 | 0 | 0 | 0 | 1,456.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,454.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,314.181 | -1,314.181 | -1,314.181 | -1,314.181 |
Bedrijfsresultaat
| 1,814 | 1,746 | 1,734 | 1,764 | 1,613 | 1,784 | 1,551 | 1,626 | 1,703 | 1,990 | 1,857 | 1,839 | 1,784 | 1,876 | 1,717 | 1,580 | 1,478 | 1,581 | 1,380 | 1,474 | 1,180 | 1,281 | 1,475 | 0 | 731.25 | 0 | 731.25 | 0 | 682.25 | 0 | 682.25 | 0 | 644.5 | 0 | 644.5 | 0 | 573.5 | 0 | 573.5 | 0 | 546.75 | 0 | 546.75 | 0 | 386.5 | 0 | 386.5 | 0 | 0 | 485.995 | 0 | 0 | 0 | 427.832 | 0 | 0 | 0 | 431.236 | 0 | 0 | 0 | 3,304.356 | 0 | 0 | 0 | 397.607 | 0 | 0 | 0 | 3,760.414 | 0 | 0 | 0 | 3,633.392 | 0 | 0 | 0 | 3,418.61 | 0 | 0 | 0 | 3,242.725 | 0 | 358.136 | 358.136 | 358.136 | 358.136 |
Bedrijfsresultaat ratio
| 0.132 | 0.13 | 0.122 | 0.123 | 0.121 | 0.143 | 0.131 | 0.143 | 0.14 | 0.157 | 0.147 | 0.151 | 0.143 | 0.149 | 0.141 | 0.145 | 0.134 | 0.143 | 0.121 | 0.138 | 0.113 | 0.125 | 0.133 | 0 | 0.14 | 0 | 0.14 | 0 | 0.141 | 0 | 0.141 | 0 | 0.152 | 0 | 0.152 | 0 | 0.153 | 0 | 0.153 | 0 | 0.144 | 0 | 0.144 | 0 | 0.121 | 0 | 0.121 | 0 | 0 | 0.135 | 0 | 0 | 0 | 0.133 | 0 | 0 | 0 | 0.123 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0.111 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0.107 | 0.107 | 0.107 | 0.107 |
Totaal overige inkomsten en kosten netto
| -152 | -1,584 | -210 | -1,171 | -374 | -511 | -829 | -548 | -293 | -483 | -496 | -347 | -121 | 62 | -254 | -292 | -135 | -332 | -606 | -573 | -229 | -487 | -115 | 0 | -120 | 0 | -120 | 0 | -73.5 | 0 | -73.5 | 0 | -22.25 | 0 | -22.25 | 0 | -68 | 0 | -68 | 0 | -146 | 0 | -146 | 0 | -44.25 | 0 | -44.25 | 0 | 0 | -79.825 | 0 | 0 | 0 | -119.76 | 0 | 0 | 0 | -86.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -561.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -108.159 | -108.159 | -108.159 | -108.159 |
Inkomen voor belasting
| 1,662 | 162 | 1,524 | 593 | 1,239 | 1,273 | 722 | 1,078 | 1,410 | 1,507 | 1,361 | 1,492 | 1,663 | 1,938 | 1,463 | 1,288 | 1,343 | 1,249 | 774 | 901 | 951 | 794 | 1,360 | 0 | 611.25 | 0 | 611.25 | 0 | 608.75 | 0 | 608.75 | 0 | 622.25 | 0 | 622.25 | 0 | 505.5 | 0 | 505.5 | 0 | 400.75 | 0 | 400.75 | 0 | 342.25 | 0 | 342.25 | 0 | 0 | 479.734 | 0 | 0 | 0 | 385.709 | 0 | 0 | 0 | 386.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -194.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 249.977 | 249.977 | 249.977 | 249.977 |
Inkomen voor belasting ratio
| 0.121 | 0.012 | 0.108 | 0.041 | 0.093 | 0.102 | 0.061 | 0.095 | 0.116 | 0.119 | 0.108 | 0.123 | 0.133 | 0.154 | 0.12 | 0.118 | 0.122 | 0.113 | 0.068 | 0.084 | 0.091 | 0.078 | 0.123 | 0 | 0.117 | 0 | 0.117 | 0 | 0.126 | 0 | 0.126 | 0 | 0.146 | 0 | 0.146 | 0 | 0.135 | 0 | 0.135 | 0 | 0.105 | 0 | 0.105 | 0 | 0.107 | 0 | 0.107 | 0 | 0 | 0.133 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0.075 | 0.075 | 0.075 |
Belastingkosten
| 404 | 340 | 429 | 402 | 376 | 371 | 218 | 384 | 378 | 466 | 327 | 304 | 412 | 411 | 431 | 396 | 408 | 327 | 299 | 315 | 284 | 289 | 315 | 0 | 178 | 0 | 178 | 0 | 156.5 | 0 | 156.5 | 0 | 144 | 0 | 144 | 0 | 106 | 0 | 106 | 0 | 110.75 | 0 | 110.75 | 0 | 102.5 | 0 | 102.5 | 0 | 0 | 122.868 | 0 | 0 | 0 | 109.023 | 0 | 0 | 0 | 128.715 | 0 | 0 | 0 | -200.764 | 0 | 0 | 0 | 119.785 | 0 | 0 | 0 | -194.139 | 0 | 0 | 0 | -176.368 | 0 | 0 | 0 | -170.288 | 0 | 0 | 0 | -147.906 | 0 | 111.75 | 111.75 | 111.75 | 111.75 |
Nettowinst
| 1,219 | -214 | 1,087 | 214 | 731 | 838 | 1,060 | 934 | 1,007 | 888 | 1,027 | 1,138 | 1,197 | 1,472 | 975 | 840 | 880 | 866 | 416 | 511 | 608 | 450 | 972 | 0 | 418 | 0 | 418 | 0 | 417.75 | 0 | 417.75 | 0 | 467.5 | 0 | 467.5 | 0 | 340.25 | 0 | 340.25 | 0 | 328.25 | 0 | 328.25 | 0 | 1,045 | 0 | 1,045 | 0 | 0 | 352.17 | 0 | 0 | 0 | 172.619 | 0 | 0 | 0 | 218.077 | 0 | 0 | 0 | 200.764 | 0 | 0 | 0 | -314.059 | 0 | 0 | 0 | 194.139 | 0 | 0 | 0 | 176.368 | 0 | 0 | 0 | 170.288 | 0 | 0 | 0 | 147.906 | 0 | 138.227 | 138.227 | 138.227 | 138.227 |
Nettowinstmarge
| 0.089 | -0.016 | 0.077 | 0.015 | 0.055 | 0.067 | 0.09 | 0.082 | 0.083 | 0.07 | 0.081 | 0.094 | 0.096 | 0.117 | 0.08 | 0.077 | 0.08 | 0.079 | 0.037 | 0.048 | 0.058 | 0.044 | 0.088 | 0 | 0.08 | 0 | 0.08 | 0 | 0.086 | 0 | 0.086 | 0 | 0.11 | 0 | 0.11 | 0 | 0.091 | 0 | 0.091 | 0 | 0.086 | 0 | 0.086 | 0 | 0.327 | 0 | 0.327 | 0 | 0 | 0.098 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0.062 | 0 | 0 | 0 | 0.061 | 0 | 0 | 0 | -0.088 | 0 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0.049 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.046 | 0 | 0.041 | 0.041 | 0.041 | 0.041 |
WPA (Winst Per Aandeel)
| 1.89 | -0.33 | 1.7 | 0.33 | 1.14 | 1.31 | 1.63 | 1.44 | 1.55 | 1.37 | 1.59 | 1.76 | 1.87 | 2.33 | 1.57 | 1.36 | 1.43 | 1.41 | 0.69 | 0.85 | 1.03 | 0.77 | 1.64 | 0 | 0.69 | 0 | 0.69 | 0 | 0.69 | 0 | 0.69 | 0 | 0.76 | 0 | 0.76 | 0 | 0.62 | 0 | 0.62 | 0 | 0.69 | 0 | 0.69 | 0 | 2.18 | 0 | 2.18 | 0 | 0 | 0.72 | 0 | 0 | 0 | 0.35 | 0 | 0 | 0 | 0.85 | 0 | 0 | 0 | 0.38 | 0 | 0 | 0 | -0.57 | 0 | 0 | 0 | 0.34 | 0 | 0 | 0 | 0.31 | 0 | 0 | 0 | 0.29 | 0 | 0 | 0 | 0.25 | 0 | 0.24 | 0.24 | 0.24 | 0.24 |
Verwaterde WPA
| 1.89 | -0.33 | 1.7 | 0.33 | 1.14 | 1.31 | 1.63 | 1.44 | 1.55 | 1.37 | 1.58 | 1.76 | 1.87 | 2.33 | 1.57 | 1.36 | 1.43 | 1.41 | 0.69 | 0.85 | 1.03 | 0.77 | 1.64 | 0 | 0.69 | 0 | 0.69 | 0 | 0.69 | 0 | 0.69 | 0 | 0.76 | 0 | 0.76 | 0 | 0.62 | 0 | 0.62 | 0 | 0.69 | 0 | 0.69 | 0 | 2.18 | 0 | 2.18 | 0 | 0 | 0.72 | 0 | 0 | 0 | 0.35 | 0 | 0 | 0 | 0.85 | 0 | 0 | 0 | 0.38 | 0 | 0 | 0 | -0.57 | 0 | 0 | 0 | 0.34 | 0 | 0 | 0 | 0.31 | 0 | 0 | 0 | 0.29 | 0 | 0 | 0 | 0.25 | 0 | 0.24 | 0.24 | 0.24 | 0.24 |
EBITDA
| 2,296 | 2,824 | 2,267 | 2,986 | 2,254 | 2,488 | 2,112 | 2,504 | 2,277 | 2,708 | 2,525 | 2,346 | 2,174 | 2,332 | 2,105 | 1,960 | 1,853 | 1,974 | 1,759 | 1,851 | 1,507 | 1,652 | 1,814 | 0 | 848.25 | 0 | 848.25 | 0 | 682.25 | 0 | 682.25 | 0 | 828.25 | 0 | 828.25 | 0 | 708.75 | 0 | 708.75 | 0 | 656.25 | 0 | 656.25 | 0 | 524 | 0 | 524 | 0 | 0 | 485.995 | 0 | 0 | 0 | 427.832 | 0 | 0 | 0 | 431.236 | 0 | 0 | 0 | 3,304.356 | 0 | 0 | 0 | 397.607 | 0 | 0 | 0 | 3,760.414 | 0 | 0 | 0 | 3,633.392 | 0 | 0 | 0 | 3,418.61 | 0 | 0 | 0 | 3,242.725 | 0 | 540.204 | 540.204 | 540.204 | 540.204 |
EBITDA ratio
| 0.167 | 0.21 | 0.16 | 0.208 | 0.169 | 0.2 | 0.178 | 0.22 | 0.187 | 0.214 | 0.2 | 0.193 | 0.174 | 0.185 | 0.173 | 0.18 | 0.168 | 0.179 | 0.154 | 0.173 | 0.144 | 0.161 | 0.164 | 0 | 0.163 | 0 | 0.163 | 0 | 0.141 | 0 | 0.141 | 0 | 0.195 | 0 | 0.195 | 0 | 0.189 | 0 | 0.189 | 0 | 0.172 | 0 | 0.172 | 0 | 0.164 | 0 | 0.164 | 0 | 0 | 0.135 | 0 | 0 | 0 | 0.133 | 0 | 0 | 0 | 0.123 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0.111 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0.162 | 0.162 | 0.162 | 0.162 |