Breville Group Limited
ASX:BRG.AX
31.17 (AUD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 624.161 | 905.832 | 590.557 | 887.997 | 539.778 | 878.659 | 476.701 | 710.958 | 400.21 | 552.034 | 319.596 | 440.371 | 264.998 | 381.767 | 266.565 | 339.168 | 245.331 | 331.242 | 233.099 | 293.937 | 230.338 | 311.277 | 222.126 | 117.369 | 117.369 | 102.119 | 0 | 102.119 | 102.119 | 98.397 | 0 | 98.397 | 98.397 | 105.222 | 0 | 105.222 | 105.222 | 107.985 | 0 | 107.985 | 107.985 | 106.39 | 0 | 106.39 | 106.39 | 92.82 | 0 | 92.82 | 92.82 | 105.992 | 0 | 105.992 | 105.992 | 110.262 | 0 | 110.262 | 110.262 | 114.404 | 0 | 114.404 | 114.404 | 113.996 | 0 | 113.996 | 113.996 | 93.816 | 0 | 93.816 | 93.816 | 47.796 | 0 | 47.796 | 47.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 399.264 | 707.238 | 492.084 | 698.736 | 446.294 | 675.2 | 377.808 | 540.884 | 315.818 | 430.661 | 206.667 | 282.1 | 170.46 | 244.045 | 178.907 | 226.558 | 165.727 | 221.871 | 160.5 | 195.342 | 158.308 | 207.113 | 144.07 | 72.983 | 72.983 | 59.254 | 0 | 59.254 | 59.254 | 56.96 | 0 | 56.96 | 56.96 | 65.085 | 0 | 65.085 | 65.085 | 70.159 | 0 | 70.159 | 70.159 | 70.189 | 0 | 70.189 | 70.189 | 59.432 | 0 | 59.432 | 59.432 | 67.903 | 0 | 67.903 | 67.903 | 63.828 | 0 | 63.828 | 63.828 | 67.713 | 0 | 67.713 | 67.713 | 70.464 | 0 | 70.464 | 70.464 | 59.154 | 0 | 59.154 | 59.154 | 30.251 | 0 | 30.251 | 30.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 224.897 | 198.594 | 98.473 | 189.261 | 93.484 | 203.459 | 98.893 | 170.074 | 84.392 | 121.373 | 112.929 | 158.271 | 94.538 | 137.722 | 87.658 | 112.61 | 79.604 | 109.371 | 72.599 | 98.595 | 72.03 | 104.164 | 78.056 | 44.387 | 44.387 | 42.865 | 0 | 42.865 | 42.865 | 41.437 | 0 | 41.437 | 41.437 | 40.137 | 0 | 40.137 | 40.137 | 37.826 | 0 | 37.826 | 37.826 | 36.202 | 0 | 36.202 | 36.202 | 33.388 | 0 | 33.388 | 33.388 | 38.089 | 0 | 38.089 | 38.089 | 46.434 | 0 | 46.434 | 46.434 | 46.691 | 0 | 46.691 | 46.691 | 43.532 | 0 | 43.532 | 43.532 | 34.662 | 0 | 34.662 | 34.662 | 17.546 | 0 | 17.546 | 17.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.36 | 0.219 | 0.167 | 0.213 | 0.173 | 0.232 | 0.207 | 0.239 | 0.211 | 0.22 | 0.353 | 0.359 | 0.357 | 0.361 | 0.329 | 0.332 | 0.324 | 0.33 | 0.311 | 0.335 | 0.313 | 0.335 | 0.351 | 0.378 | 0.378 | 0.42 | 0 | 0.42 | 0.42 | 0.421 | 0 | 0.421 | 0.421 | 0.381 | 0 | 0.381 | 0.381 | 0.35 | 0 | 0.35 | 0.35 | 0.34 | 0 | 0.34 | 0.34 | 0.36 | 0 | 0.36 | 0.36 | 0.359 | 0 | 0.359 | 0.359 | 0.421 | 0 | 0.421 | 0.421 | 0.408 | 0 | 0.408 | 0.408 | 0.382 | 0 | 0.382 | 0.382 | 0.369 | 0 | 0.369 | 0.369 | 0.367 | 0 | 0.367 | 0.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Onderzoek- en ontwikkelingskosten
| 19.97 | 0 | 15.464 | 0 | 12.323 | 0 | 10.541 | 0 | 10.145 | 0 | 30.518 | 0 | 27.717 | 0 | 20.565 | 0 | 19.981 | 0 | 13.735 | 0 | 14.136 | 0 | 12.444 | 1.889 | 1.889 | 1.653 | 0 | 1.653 | 1.653 | 1.266 | 0 | 1.266 | 1.266 | 1.168 | 0 | 1.168 | 1.168 | 1.142 | 0 | 1.142 | 1.142 | 1.232 | 0 | 1.232 | 1.232 | 1.111 | 0 | 1.111 | 1.111 | 0.891 | 0 | 0.891 | 0.891 | 1.094 | 0 | 1.094 | 1.094 | 0 | 0 | 0 | 0 | 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
| 97.223 | 37.677 | 23.962 | 39.808 | 22.441 | 50.236 | 24.244 | 42.149 | 44.273 | 25.794 | 47.113 | 50.975 | 37.252 | 45.273 | 31.167 | 35.289 | 33.536 | 36.091 | 27.423 | 31.443 | 26.838 | 32.254 | 30.977 | 15.396 | 15.396 | 14.701 | 0 | 14.701 | 14.701 | 15.35 | 0 | 15.35 | 15.35 | 16.296 | 0 | 16.296 | 16.296 | 16.47 | 0 | 16.47 | 16.47 | 14.85 | 0 | 14.85 | 14.85 | 13.311 | 0 | 13.311 | 13.311 | 16.661 | 0 | 16.661 | 16.661 | 15.795 | 0 | 15.795 | 15.795 | 14.559 | 0 | 14.559 | 14.559 | 13.356 | 0 | 13.356 | 13.356 | 11.39 | 0 | 11.39 | 11.39 | 5.877 | 0 | 5.877 | 5.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 24.864 | 30.041 | 24.111 | 28.61 | 27.448 | 40.862 | 33.001 | 33.427 | 12.302 | 22.751 | 13.007 | 19.214 | 8.899 | 17.278 | 12.225 | 12.405 | 6.861 | 12.263 | 8.057 | 13.532 | 9.593 | 15.8 | 10.234 | 5.755 | 5.755 | 8.513 | 0 | 8.513 | 8.513 | 7.309 | 0 | 7.309 | 7.309 | 6.896 | 0 | 6.896 | 6.896 | 8.499 | 0 | 8.499 | 8.499 | 7.836 | 0 | 7.836 | 7.836 | 6.604 | 0 | 6.604 | 6.604 | 7.298 | 0 | 7.298 | 7.298 | 7.157 | 0 | 7.157 | 7.157 | 6.958 | 0 | 6.958 | 6.958 | 6.513 | 0 | 6.513 | 6.513 | 3.049 | 0 | 3.049 | 3.049 | 1.886 | 0 | 1.886 | 1.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 122.087 | 67.718 | 48.073 | 68.418 | 49.889 | 91.098 | 57.245 | 75.576 | 56.575 | 48.545 | 60.12 | 70.189 | 46.151 | 62.551 | 43.392 | 47.694 | 40.397 | 48.354 | 35.48 | 44.975 | 36.431 | 48.054 | 41.211 | 21.152 | 21.152 | 23.213 | 0 | 23.213 | 23.213 | 22.659 | 0 | 22.659 | 22.659 | 23.192 | 0 | 23.192 | 23.192 | 24.969 | 0 | 24.969 | 24.969 | 22.686 | 0 | 22.686 | 22.686 | 19.915 | 0 | 19.915 | 19.915 | 23.959 | 0 | 23.959 | 23.959 | 22.952 | 0 | 22.952 | 22.952 | 21.517 | 0 | 21.517 | 21.517 | 19.868 | 0 | 19.868 | 19.868 | 14.439 | 0 | 14.439 | 14.439 | 7.763 | 0 | 7.763 | 7.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0.093 | 0.135 | 0.513 | 0.265 | 0.255 | 0.15 | 0.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.212 | -15.212 | -18.493 | 0 | -18.493 | -18.493 | -18.451 | 0 | -18.451 | -18.451 | -18.635 | 0 | -18.635 | -18.635 | -21.045 | 0 | -21.045 | -21.045 | -19.757 | 0 | -19.757 | -19.757 | -15.103 | 0 | -15.103 | -15.103 | -17.393 | 0 | -17.393 | -17.393 | -7.359 | 0 | -7.359 | -7.359 | -7.101 | 0 | -7.101 | -7.101 | -5.537 | 0 | -5.537 | -5.537 | -3.899 | 0 | -3.899 | -3.899 | -2.217 | 0 | -2.217 | -2.217 | 6.549 | 0 | 6.549 | 6.549 | 0.543 | 0.543 | 0.543 | 0.543 | 2.953 | 2.953 | 2.953 | 2.953 |
Bedrijfskosten
| 142.057 | 67.583 | 47.56 | 68.153 | 49.634 | 90.948 | 57.069 | 75.576 | 56.575 | 48.545 | 78.858 | 96.946 | 64.267 | 82.523 | 59.019 | 63.468 | 53.284 | 63.318 | 47.864 | 55.036 | 48.611 | 58.571 | 53.636 | 7.828 | 7.828 | 6.374 | 0 | 6.374 | 6.374 | 5.474 | 0 | 5.474 | 5.474 | 5.726 | 0 | 5.726 | 5.726 | 5.066 | 0 | 5.066 | 5.066 | 4.16 | 0 | 4.16 | 4.16 | 5.924 | 0 | 5.924 | 5.924 | 7.457 | 0 | 7.457 | 7.457 | 16.687 | 0 | 16.687 | 16.687 | 14.416 | 0 | 14.416 | 14.416 | 14.331 | 0 | 14.331 | 14.331 | 10.54 | 0 | 10.54 | 10.54 | 5.546 | 0 | 5.546 | 5.546 | 6.549 | 0 | 6.549 | 6.549 | 0.543 | 0.543 | 0.543 | 0.543 | 2.953 | 2.953 | 2.953 | 2.953 |
Bedrijfsresultaat
| 82.84 | 131.011 | 50.913 | 121.108 | 43.85 | 112.511 | 41.824 | 94.498 | 27.817 | 72.828 | 34.297 | 62.145 | 32.315 | 54.981 | 29.58 | 48.972 | 26.785 | 45.754 | 26.582 | 43.204 | 25.36 | 44.901 | 26.036 | 13.594 | 13.594 | 11.495 | 0 | 11.495 | 11.495 | 11.555 | 0 | 11.555 | 11.555 | 9.334 | 0 | 9.334 | 9.334 | 6.156 | 0 | 6.156 | 6.156 | 8.038 | 0 | 8.038 | 8.038 | 6.015 | 0 | 6.015 | 6.015 | 5.627 | 0 | 5.627 | 5.627 | 5.392 | 0 | 5.392 | 5.392 | 9.441 | 0 | 9.441 | 9.441 | 8.203 | 0 | 8.203 | 8.203 | 8.775 | 0 | 8.775 | 8.775 | 3.803 | 0 | 3.803 | 3.803 | 6.549 | 0 | 6.549 | 6.549 | 0.543 | 0.543 | 0.543 | 0.543 | 2.953 | 2.953 | 2.953 | 2.953 |
Bedrijfsresultaat ratio
| 0.133 | 0.145 | 0.086 | 0.136 | 0.081 | 0.128 | 0.088 | 0.133 | 0.07 | 0.132 | 0.107 | 0.141 | 0.122 | 0.144 | 0.111 | 0.144 | 0.109 | 0.138 | 0.114 | 0.147 | 0.11 | 0.144 | 0.117 | 0.116 | 0.116 | 0.113 | 0 | 0.113 | 0.113 | 0.117 | 0 | 0.117 | 0.117 | 0.089 | 0 | 0.089 | 0.089 | 0.057 | 0 | 0.057 | 0.057 | 0.076 | 0 | 0.076 | 0.076 | 0.065 | 0 | 0.065 | 0.065 | 0.053 | 0 | 0.053 | 0.053 | 0.049 | 0 | 0.049 | 0.049 | 0.083 | 0 | 0.083 | 0.083 | 0.072 | 0 | 0.072 | 0.072 | 0.094 | 0 | 0.094 | 0.094 | 0.08 | 0 | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -35.323 | -12.841 | -10.551 | -10.479 | -5.025 | -3.502 | -4.519 | -4.4 | -3.842 | -4.04 | -0.828 | -1.303 | -1.511 | -1.412 | -0.492 | -0.837 | -0.153 | -0.867 | -1.497 | -0.526 | -0.927 | 0.038 | -0.735 | 4.227 | 4.227 | 4.672 | 0 | 4.672 | 4.672 | -0.653 | 0 | -0.653 | -0.653 | -1.697 | 0 | -1.697 | -1.697 | -2.248 | 0 | -2.248 | -2.248 | -1.331 | 0 | -1.331 | -1.331 | -0.637 | 0 | -0.637 | -0.637 | -0.903 | 0 | -0.903 | -0.903 | -1.292 | 0 | -1.292 | -1.292 | -0.931 | 0 | -0.931 | -0.931 | -0.488 | 0 | -0.488 | -0.488 | -2.528 | 0 | -2.528 | -2.528 | -0.599 | 0 | -0.599 | -0.599 | -2.638 | 0 | -2.638 | -2.638 | -0.178 | -0.178 | -0.178 | -0.178 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 47.517 | 118.17 | 40.362 | 110.629 | 38.825 | 109.009 | 37.305 | 90.098 | 23.975 | 68.788 | 33.469 | 60.842 | 30.804 | 53.569 | 29.088 | 48.135 | 26.632 | 44.887 | 25.085 | 42.678 | 24.433 | 44.939 | 25.301 | 17.821 | 17.821 | 16.167 | 0 | 16.167 | 16.167 | 10.902 | 0 | 10.902 | 10.902 | 7.637 | 0 | 7.637 | 7.637 | 3.908 | 0 | 3.908 | 3.908 | 6.707 | 0 | 6.707 | 6.707 | 5.378 | 0 | 5.378 | 5.378 | 4.723 | 0 | 4.723 | 4.723 | 4.099 | 0 | 4.099 | 4.099 | 8.51 | 0 | 8.51 | 8.51 | 7.715 | 0 | 7.715 | 7.715 | 6.247 | 0 | 6.247 | 6.247 | 3.205 | 0 | 3.205 | 3.205 | 3.911 | 0 | 3.911 | 3.911 | 0.365 | 0.365 | 0.365 | 0.365 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.076 | 0.13 | 0.068 | 0.125 | 0.072 | 0.124 | 0.078 | 0.127 | 0.06 | 0.125 | 0.105 | 0.138 | 0.116 | 0.14 | 0.109 | 0.142 | 0.109 | 0.136 | 0.108 | 0.145 | 0.106 | 0.144 | 0.114 | 0.152 | 0.152 | 0.158 | 0 | 0.158 | 0.158 | 0.111 | 0 | 0.111 | 0.111 | 0.073 | 0 | 0.073 | 0.073 | 0.036 | 0 | 0.036 | 0.036 | 0.063 | 0 | 0.063 | 0.063 | 0.058 | 0 | 0.058 | 0.058 | 0.045 | 0 | 0.045 | 0.045 | 0.037 | 0 | 0.037 | 0.037 | 0.074 | 0 | 0.074 | 0.074 | 0.068 | 0 | 0.068 | 0.068 | 0.067 | 0 | 0.067 | 0.067 | 0.067 | 0 | 0.067 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 12.98 | 34.2 | 8.873 | 31.91 | 10.804 | 31.313 | 10.497 | 25.938 | 7.443 | 19.119 | 9.602 | 17.324 | 8.631 | 17.223 | 8.98 | 14.409 | 7.293 | 14.054 | 8.063 | 13.02 | 6.847 | 13.76 | 7.261 | 5.388 | 5.388 | 4.671 | 0 | 4.671 | 4.671 | 2.969 | 0 | 2.969 | 2.969 | 1.991 | 0 | 1.991 | 1.991 | 0.969 | 0 | 0.969 | 0.969 | 1.459 | 0 | 1.459 | 1.459 | 1.166 | 0 | 1.166 | 1.166 | 4.723 | 0 | 4.723 | 4.723 | 4.099 | 0 | 4.099 | 4.099 | 8.51 | 0 | 8.51 | 8.51 | 7.715 | 0 | 7.715 | 7.715 | 6.247 | 0 | 6.247 | 6.247 | 3.205 | 0 | 3.205 | 3.205 | 3.911 | 0 | 3.911 | 3.911 | 0.365 | 0.365 | 0.365 | 0.365 | -2.605 | -2.605 | -2.605 | -2.605 |
Nettowinst
| 34.537 | 83.97 | 31.489 | 78.719 | 28.021 | 77.696 | 26.808 | 64.16 | 16.532 | 49.669 | 23.867 | 43.518 | 22.173 | 36.346 | 20.108 | 33.726 | 19.339 | 30.833 | 17.022 | 29.658 | 17.586 | 31.179 | 18.04 | 12.433 | 12.433 | 11.496 | 0 | 11.496 | 11.496 | 7.934 | 0 | 7.934 | 7.934 | 5.646 | 0 | 5.646 | 5.646 | 2.939 | 0 | 2.939 | 2.939 | 5.224 | 0 | 5.224 | 5.224 | -8.506 | 0 | -8.506 | -8.506 | 3.34 | 0 | 3.34 | 3.34 | 3.308 | 0 | 3.308 | 3.308 | 0 | 0 | 0 | 0 | 5.236 | 0 | 5.236 | 5.236 | 4.088 | 0 | 4.088 | 4.088 | 1.885 | 0 | 1.885 | 1.885 | 2.23 | 0 | 2.23 | 2.23 | 0.217 | 0.217 | 0.217 | 0.217 | 2.605 | 2.605 | 2.605 | 2.605 |
Nettowinstmarge
| 0.055 | 0.093 | 0.053 | 0.089 | 0.052 | 0.088 | 0.056 | 0.09 | 0.041 | 0.09 | 0.075 | 0.099 | 0.084 | 0.095 | 0.075 | 0.099 | 0.079 | 0.093 | 0.073 | 0.101 | 0.076 | 0.1 | 0.081 | 0.106 | 0.106 | 0.113 | 0 | 0.113 | 0.113 | 0.081 | 0 | 0.081 | 0.081 | 0.054 | 0 | 0.054 | 0.054 | 0.027 | 0 | 0.027 | 0.027 | 0.049 | 0 | 0.049 | 0.049 | -0.092 | 0 | -0.092 | -0.092 | 0.032 | 0 | 0.032 | 0.032 | 0.03 | 0 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0.046 | 0 | 0.046 | 0.046 | 0.044 | 0 | 0.044 | 0.044 | 0.039 | 0 | 0.039 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.24 | 0.59 | 0.22 | 0.56 | 0.2 | 0.56 | 0.19 | 0.47 | 0.12 | 0.38 | 0.18 | 0.34 | 0.17 | 0.28 | 0.15 | 0.26 | 0.15 | 0.24 | 0.13 | 0.23 | 0.14 | 0.24 | 0.14 | 0.096 | 0.096 | 0.088 | 0 | 0.088 | 0.088 | 0.061 | 0 | 0.061 | 0.061 | 0.044 | 0 | 0.044 | 0.044 | 0.022 | 0 | 0.022 | 0.022 | 0.041 | 0 | 0.041 | 0.041 | -0.066 | 0 | -0.066 | -0.066 | 0.027 | 0 | 0.027 | 0.027 | 0.027 | 0 | 0.027 | 0.027 | 0 | 0 | 0 | 0 | 0.046 | 0 | 0.046 | 0.046 | 0.043 | 0 | 0.043 | 0.043 | 0.025 | 0 | 0.025 | 0.025 | 0.03 | 0 | 0.03 | 0.03 | 0.003 | 0.003 | 0.003 | 0.003 | 0.036 | 0.036 | 0.036 | 0.036 |
Verwaterde WPA
| 0.24 | 0.58 | 0.21 | 0.56 | 0.2 | 0.55 | 0.19 | 0.47 | 0.12 | 0.38 | 0.18 | 0.34 | 0.17 | 0.28 | 0.15 | 0.26 | 0.15 | 0.24 | 0.13 | 0.23 | 0.14 | 0.24 | 0.14 | 0.096 | 0.096 | 0.088 | 0 | 0.088 | 0.088 | 0.061 | 0 | 0.061 | 0.061 | 0.044 | 0 | 0.044 | 0.044 | 0.022 | 0 | 0.022 | 0.022 | 0.041 | 0 | 0.041 | 0.041 | -0.066 | 0 | -0.066 | -0.066 | 0.027 | 0 | 0.027 | 0.027 | 0.027 | 0 | 0.027 | 0.027 | 0 | 0 | 0 | 0 | 0.046 | 0 | 0.046 | 0.046 | 0.043 | 0 | 0.043 | 0.043 | 0.025 | 0 | 0.025 | 0.025 | 0.03 | 0 | 0.03 | 0.03 | 0.003 | 0.003 | 0.003 | 0.003 | 0.036 | 0.036 | 0.036 | 0.036 |
EBITDA
| 39.742 | 159.238 | 76.277 | 141.886 | 61.325 | 125.5 | 50.877 | 112.313 | 41.236 | 84.991 | 30.949 | 70.305 | 29.575 | 61.297 | 27.49 | 54.058 | 25.348 | 50.402 | 25.544 | 46.838 | 23.934 | 48.446 | 24.532 | 20.048 | 20.048 | 18.388 | 0 | 18.388 | 18.388 | 13.255 | 0 | 13.255 | 13.255 | 10.45 | 0 | 10.45 | 10.45 | 7.028 | 0 | 7.028 | 7.028 | 9.494 | 0 | 9.494 | 9.494 | -5.072 | 0 | -5.072 | -5.072 | 10.808 | 0 | 10.808 | 10.808 | 10.379 | 0 | 10.379 | 10.379 | 10.758 | 0 | 10.758 | 10.758 | 15.403 | 0 | 15.403 | 15.403 | 12.244 | 0 | 12.244 | 12.244 | 6.202 | 0 | 6.202 | 6.202 | 6.549 | 0 | 6.549 | 6.549 | 0.543 | 0.543 | 0.543 | 0.543 | 2.953 | 2.953 | 2.953 | 2.953 |
EBITDA ratio
| 0.064 | 0.176 | 0.129 | 0.16 | 0.114 | 0.143 | 0.107 | 0.158 | 0.103 | 0.154 | 0.097 | 0.16 | 0.112 | 0.161 | 0.103 | 0.159 | 0.103 | 0.152 | 0.11 | 0.159 | 0.104 | 0.156 | 0.11 | 0.171 | 0.171 | 0.18 | 0 | 0.18 | 0.18 | 0.135 | 0 | 0.135 | 0.135 | 0.099 | 0 | 0.099 | 0.099 | 0.065 | 0 | 0.065 | 0.065 | 0.089 | 0 | 0.089 | 0.089 | -0.055 | 0 | -0.055 | -0.055 | 0.102 | 0 | 0.102 | 0.102 | 0.094 | 0 | 0.094 | 0.094 | 0.094 | 0 | 0.094 | 0.094 | 0.135 | 0 | 0.135 | 0.135 | 0.131 | 0 | 0.131 | 0.131 | 0.13 | 0 | 0.13 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |