Brown & Brown, Inc.
NYSE:BRO
102.89 (USD) • At close December 27, 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
| 1,186 | 1,178 | 1,258 | 1,026.2 | 1,067.7 | 1,047.3 | 1,116 | 901.4 | 927.6 | 839.7 | 904.7 | 737.9 | 769.7 | 725.9 | 814 | 640 | 671.4 | 598.2 | 696.5 | 577 | 617.4 | 572.9 | 617.5 | 507.7 | 529.8 | 472 | 500.4 | 473.4 | 474.6 | 464.7 | 444.6 | 433.1 | 461.8 | 445.6 | 422.4 | 404.1 | 431.9 | 417.2 | 403.8 | 390.2 | 420.6 | 394.7 | 362 | 339.364 | 358.196 | 324.15 | 333.793 | 302.83 | 303.8 | 290.916 | 302.486 | 244.097 | 260.401 | 246.816 | 262.228 | 229.938 | 247.616 | 243.665 | 252.273 | 214.162 | 243.766 | 246.369 | 263.58 | 232.09 | 247.029 | 241.72 | 256.715 | 217.226 | 237.284 | 246.644 | 258.513 | 214.65 | 211.965 | 220.807 | 230.582 | 193.171 | 190.645 | 195.931 | 202.374 | 163.046 | 160.381 | 157.942 | 165.565 | 134.901 | 133.545 | 137.858 | 144.736 | 119.147 | 110.657 | 114.903 | 111.035 | 109.695 | 85.234 | 80.361 | 77.215 | 59.414 | 50.055 | 48.561 | 50.082 | 45.309 | 43.395 | 42.103 | 43.876 | 39.37 | 38.818 | 38.974 | 36.629 | 30.917 | 32.066 | 32.226 | 33.982 | 29.905 | 29.426 | 28.623 | 30.726 | 27.026 | 26.35 | 25.646 | 27.343 | 24.107 | 24.8 | 22.8 | 27.9 | 25 | 24.4 | 22.4 | 13 | 14.1 | 13.8 | 11.7 | 12.8 | 12.7 | 12.4 | 11 | 12.5 | 12.2 | 11.6 | 11.5 | 11.4 | 11.2 | 11.2 | 9.3 | 9.9 | 7.5 | 8.8 | 8.3 | 10.1 | 6.9 | 7.9 | 7.7 | 8.4 | 8.3 | 8.6 | 8 | 8.2 | 7.5 | 8.5 |
Kosten van de omzet
| 772 | 55 | 54 | 51.8 | 531.6 | 530.2 | 571.1 | 475.6 | 470.3 | 412.1 | 459 | 416.8 | 395 | 395.6 | 429.5 | 377.4 | 362.8 | 346.5 | 349.6 | 334.6 | 331.1 | 309.6 | 332.9 | 278 | 268 | 252 | 270.9 | 258.2 | 246.2 | 244.4 | 245.9 | 232.2 | 237.7 | 231.1 | 224.1 | 213.3 | 211.3 | 211.5 | 205.3 | 208.1 | 203.1 | 196.4 | 184.1 | 179.46 | 180.528 | 163.514 | 159.498 | 608.506 | 193.465 | 192.972 | 192.996 | 652.754 | 165.311 | 160.831 | 162.633 | 623.671 | 153.302 | 154.994 | 158.516 | 628.069 | 155.13 | 158.245 | 163.205 | 623.135 | 158.577 | 154.898 | 152.391 | 575.472 | 143.419 | 144.194 | 142.733 | 531.383 | 130.323 | 133.314 | 131.699 | 374.943 | 119.647 | 120.08 | 117.526 | 399.148 | 101.491 | 96.253 | 97.678 | 0 | 84.361 | 85.321 | 87.647 | 0 | 15.815 | 72.035 | 70.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.785 | 5.592 | 6.541 | 6.604 | 5.974 | 5.285 | 6.077 | 6.064 | 0 | 0 | 0 | 4.5 | 4.3 | 4.7 | 5.4 | 5.7 | 3.6 | 2.5 | 2.3 | 2.5 | 3 | 2.7 | 2.3 | 2.7 | 3 | 2.3 | 2.5 | 2.5 | 2.5 | 2.5 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 414 | 1,123 | 1,204 | 974.4 | 536.1 | 517.1 | 544.9 | 425.8 | 457.3 | 427.6 | 445.7 | 321.1 | 374.7 | 330.3 | 384.5 | 262.6 | 308.6 | 251.7 | 346.9 | 242.4 | 286.3 | 263.3 | 284.6 | 229.7 | 261.8 | 220 | 229.5 | 215.2 | 228.4 | 220.3 | 198.7 | 200.9 | 224.1 | 214.5 | 198.3 | 190.8 | 220.6 | 205.7 | 198.5 | 182.1 | 217.5 | 198.3 | 177.9 | 159.904 | 177.668 | 160.636 | 174.295 | -305.676 | 110.335 | 97.944 | 109.49 | -408.657 | 95.09 | 85.985 | 99.595 | -393.733 | 94.314 | 88.671 | 93.757 | -413.907 | 88.636 | 88.124 | 100.375 | -391.045 | 88.452 | 86.822 | 104.324 | -358.246 | 93.865 | 102.45 | 115.78 | -316.733 | 81.642 | 87.493 | 98.883 | -181.772 | 70.998 | 75.851 | 84.848 | -236.102 | 58.89 | 61.689 | 67.887 | 134.901 | 49.184 | 52.537 | 57.089 | 119.147 | 94.842 | 42.868 | 40.708 | 109.695 | 85.234 | 80.361 | 77.215 | 59.414 | 50.055 | 48.561 | 50.082 | 45.309 | 43.395 | 42.103 | 43.876 | 39.37 | 38.818 | 38.974 | 36.629 | 30.917 | 32.066 | 32.226 | 33.982 | 23.12 | 23.834 | 22.082 | 24.122 | 21.052 | 21.065 | 19.569 | 21.279 | 24.107 | 24.8 | 22.8 | 23.4 | 20.7 | 19.7 | 17 | 7.3 | 10.5 | 11.3 | 9.4 | 10.3 | 9.7 | 9.7 | 8.7 | 9.8 | 9.2 | 9.3 | 9 | 8.9 | 8.7 | 8.7 | 7 | 9.9 | 7.5 | 8.8 | 8.3 | 10.1 | 6.9 | 7.9 | 7.7 | 8.4 | 8.3 | 8.6 | 8 | 8.2 | 7.5 | 8.5 |
Brutowinstmarge
| 0.349 | 0.953 | 0.957 | 0.95 | 0.502 | 0.494 | 0.488 | 0.472 | 0.493 | 0.509 | 0.493 | 0.435 | 0.487 | 0.455 | 0.472 | 0.41 | 0.46 | 0.421 | 0.498 | 0.42 | 0.464 | 0.46 | 0.461 | 0.452 | 0.494 | 0.466 | 0.459 | 0.455 | 0.481 | 0.474 | 0.447 | 0.464 | 0.485 | 0.481 | 0.469 | 0.472 | 0.511 | 0.493 | 0.492 | 0.467 | 0.517 | 0.502 | 0.491 | 0.471 | 0.496 | 0.496 | 0.522 | -1.009 | 0.363 | 0.337 | 0.362 | -1.674 | 0.365 | 0.348 | 0.38 | -1.712 | 0.381 | 0.364 | 0.372 | -1.933 | 0.364 | 0.358 | 0.381 | -1.685 | 0.358 | 0.359 | 0.406 | -1.649 | 0.396 | 0.415 | 0.448 | -1.476 | 0.385 | 0.396 | 0.429 | -0.941 | 0.372 | 0.387 | 0.419 | -1.448 | 0.367 | 0.391 | 0.41 | 1 | 0.368 | 0.381 | 0.394 | 1 | 0.857 | 0.373 | 0.367 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.773 | 0.81 | 0.771 | 0.785 | 0.779 | 0.799 | 0.763 | 0.778 | 1 | 1 | 1 | 0.839 | 0.828 | 0.807 | 0.759 | 0.562 | 0.745 | 0.819 | 0.803 | 0.805 | 0.764 | 0.782 | 0.791 | 0.784 | 0.754 | 0.802 | 0.783 | 0.781 | 0.777 | 0.777 | 0.753 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.8 | 4.8 | 6.1 | 6.4 | 0.1 | 5.7 | 6 | 7.5 | 7.699 | 7.431 | 3.623 | 3.85 | 162.939 | 153.599 | 154.49 | 153.343 | 132.245 | 129.733 | 128.561 | 129.33 | 123.879 | 123.496 | 123.152 | 124.138 | 117.222 | 121.339 | 124.32 | 129.157 | 123.661 | 122.172 | 122.314 | 123.131 | 111.504 | 111.982 | 113.97 | 112.312 | 100.975 | 101.658 | 104.614 | 103.06 | -277.516 | 94.69 | 94.888 | 91.275 | 82.221 | 79.449 | 76.27 | 76.282 | 67.157 | 66.882 | 66.092 | 68.241 | 60.224 | 53.527 | 55.604 | 55.4 | 54.274 | 44.659 | 40.844 | 39.544 | 31.176 | 25.539 | 25.71 | 24.894 | 22.987 | 22.057 | 22.242 | 22.311 | 20.178 | 20.183 | 20.712 | 18.043 | 15.562 | 16.175 | 16.492 | 16.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.7 | 12.6 | 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 |
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
| 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.8 | 4.8 | 6.1 | 6.4 | 0.1 | 5.7 | 6 | 7.5 | 7.699 | 7.431 | 3.623 | 3.85 | 162.939 | 153.599 | 154.49 | 153.343 | 132.245 | 129.733 | 128.561 | 129.33 | 123.879 | 123.496 | 123.152 | 124.138 | 117.222 | 121.339 | 124.32 | 129.157 | 123.661 | 122.172 | 122.314 | 123.131 | 111.504 | 111.982 | 113.97 | 112.312 | 100.975 | 101.658 | 104.614 | 103.06 | -277.516 | 94.69 | 94.888 | 91.275 | 82.221 | 79.449 | 76.27 | 76.282 | 67.157 | 66.882 | 66.092 | 68.241 | 60.224 | 53.527 | 55.604 | 55.4 | 54.274 | 44.659 | 40.844 | 39.544 | 31.176 | 25.539 | 25.71 | 24.894 | 22.987 | 22.057 | 22.242 | 22.311 | 20.178 | 20.183 | 20.712 | 18.043 | 15.562 | 16.175 | 16.492 | 16.838 | 14.556 | 15.255 | 15.118 | 15.468 | 13.531 | 13.491 | 13.701 | 13.901 | 35.247 | 12.7 | 12.6 | 13.1 | 13.9 | 12.3 | 12.5 | 3.6 | 8.1 | 6.9 | 6.5 | 6.6 | 6.2 | 5.9 | 5.7 | 6 | 6.2 | 5.8 | 6 | 5.6 | 5.1 | 5.1 | 4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 2 | -792 | -713.4 | 1.8 | 213.4 | 212 | 195.6 | 224.4 | 196.5 | 166 | 0.4 | 0.2 | 1.2 | 1 | 1.1 | 2.2 | 0.3 | 0.8 | 0.5 | -0.4 | 0.8 | 0.7 | 0.4 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 1.2 | 20.3 | 0.2 | 0.4 | 0.4 | 1.4 | 0.3 | 0.1 | 1.9 | 0.3 | 2.7 | 0.5 | 2.9 | 1.5 | 3.673 | 1.029 | 1.403 | 1.033 | 65.108 | 63.688 | 61.281 | 62.266 | 51.015 | 54.411 | 53.179 | 52.621 | 52.142 | 47.479 | 48.868 | 51.443 | 52.152 | 51.314 | 51.438 | 51.582 | 50.558 | 52.077 | 49.068 | 45.566 | 48.871 | 46.472 | 44.762 | 44.465 | 48.325 | 41.513 | 41.897 | 42.564 | 38.392 | 36.628 | 36.864 | 37.044 | 30.564 | 30.431 | 28.4 | 29.212 | 25.599 | 24.179 | 26.296 | 26.487 | 25.953 | 22.572 | 22.451 | 20.688 | 26.366 | 17.864 | 18.188 | 16.073 | 13.369 | 10.689 | 11.343 | 11.096 | 138.907 | 0 | 0 | 0 | 118.413 | 0 | 0 | 0 | 102.596 | 0 | 0 | 0 | 31.237 | 0 | 0 | 0 | 27.963 | 0 | 0 | 0 | 61.208 | 0 | 0 | 1.6 | 1.7 | 1.7 | 1.8 | 1.1 | 1.3 | 1.2 | 1.1 | 1 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 0.9 | 0.9 | 0.7 | 0.8 | 0.7 | 0.5 | 0 | -27.7 | 0 | 0 | 0 | -26.3 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | -23.2 | 0 |
Bedrijfskosten
| 56 | 228 | 792 | 713.4 | 219.2 | 213.4 | 212 | 195.6 | 224.4 | 196.5 | 166 | 150.2 | 139.8 | 134.6 | 131.4 | 127.7 | 125.2 | 108.5 | 139.6 | 126.7 | 128.5 | 129.6 | 121 | 118.3 | 110.6 | 110.1 | 102.4 | 99.7 | 98.9 | 98.4 | 94.6 | 92.2 | 94.7 | 93.4 | 90.5 | 84.9 | 98.3 | 97.2 | 94.3 | 85.5 | 97.9 | 92.5 | 82.5 | 81.919 | 79.857 | 71.404 | 70.517 | 229.599 | 218.145 | 215.771 | 215.609 | 181.054 | 184.144 | 181.74 | 182.05 | 176.021 | 170.975 | 172.02 | 175.581 | 169.374 | 172.653 | 175.758 | 180.739 | 174.219 | 176.068 | 171.382 | 168.697 | 160.375 | 158.454 | 158.732 | 156.777 | 149.3 | 143.171 | 146.511 | 145.624 | -239.124 | 131.318 | 131.752 | 128.319 | 112.785 | 109.88 | 104.67 | 105.494 | 92.756 | 91.061 | 92.388 | 94.728 | 86.177 | 76.099 | 78.055 | 76.088 | 80.64 | 62.523 | 59.032 | 55.617 | 44.545 | 36.228 | 37.053 | 35.99 | 161.894 | -9.715 | -10.401 | -9.444 | 138.591 | -7.074 | -8.703 | -7.067 | 118.158 | -6.406 | -7.042 | -7.157 | 45.793 | 15.255 | 15.118 | 15.468 | 41.494 | 13.491 | 13.701 | 13.901 | 96.455 | -5.9 | -5.6 | 14.7 | 15.6 | 14 | 14.3 | 4.7 | 9.4 | 8.1 | 7.6 | 7.6 | 7.1 | 6.8 | 6.6 | 6.9 | 7.2 | 6.7 | 6.9 | 6.3 | 5.9 | 5.8 | 5.4 | 0 | -27.7 | 0 | 0 | 0 | -26.3 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | -23.2 | 0 |
Bedrijfsresultaat
| 358 | 365 | 412 | 261 | 242.3 | 305.1 | 332.9 | 230.2 | 233 | 231.1 | 279.7 | 158.405 | 234.863 | 195.706 | 253.227 | 134.939 | 183.52 | 143.165 | 207.335 | 115.753 | 157.747 | 133.652 | 163.616 | 111.205 | 151.175 | 110.032 | 127.035 | 115.483 | 129.565 | 121.893 | 104.063 | 108.418 | 129.566 | 121.305 | 107.743 | 105.796 | 122.213 | 108.406 | 104.218 | 96.397 | 119.494 | 105.888 | 95.405 | 77.985 | 97.811 | 89.232 | 103.778 | 63.832 | 86.513 | 75.145 | 86.877 | 60.837 | 76.257 | 65.076 | 80.277 | -176.021 | 76.641 | 71.645 | 76.692 | -169.374 | 71.113 | 70.611 | 82.841 | -174.219 | 70.961 | -171.382 | 88.018 | -160.375 | 78.83 | 87.912 | 101.736 | -149.3 | 68.794 | 74.296 | 84.958 | 61.038 | 59.327 | 64.179 | 74.055 | -112.785 | -109.88 | -104.67 | -105.494 | -92.756 | -91.061 | -92.388 | -94.728 | -86.177 | -76.099 | -78.055 | -76.088 | -80.64 | -62.523 | -59.032 | -55.617 | -44.545 | -36.228 | -37.053 | -35.99 | -161.894 | 9.715 | 10.401 | 9.444 | -138.591 | 7.074 | 8.703 | 7.067 | -118.158 | 6.406 | 7.042 | 7.157 | -22.673 | 8.579 | 6.964 | 8.654 | -20.442 | 7.574 | 5.868 | 7.378 | -96.455 | 5.9 | 5.6 | 8.7 | 5.1 | 5.7 | 2.7 | 2.6 | 1.1 | 3.2 | 1.8 | 2.7 | 2.6 | 2.9 | 2.1 | 2.9 | 2 | 2.6 | 2.1 | 2.6 | 2.8 | 2.9 | 1.6 | 9.9 | -20.2 | 8.8 | 8.3 | 10.1 | -19.4 | 7.9 | 7.7 | 8.4 | -16.7 | 8.6 | 8 | 8.2 | -15.7 | 8.5 |
Bedrijfsresultaat ratio
| 0.302 | 0.31 | 0.328 | 0.254 | 0.227 | 0.291 | 0.298 | 0.255 | 0.251 | 0.275 | 0.309 | 0.215 | 0.305 | 0.27 | 0.311 | 0.211 | 0.273 | 0.239 | 0.298 | 0.201 | 0.256 | 0.233 | 0.265 | 0.219 | 0.285 | 0.233 | 0.254 | 0.244 | 0.273 | 0.262 | 0.234 | 0.25 | 0.281 | 0.272 | 0.255 | 0.262 | 0.283 | 0.26 | 0.258 | 0.247 | 0.284 | 0.268 | 0.264 | 0.23 | 0.273 | 0.275 | 0.311 | 0.211 | 0.285 | 0.258 | 0.287 | 0.249 | 0.293 | 0.264 | 0.306 | -0.766 | 0.31 | 0.294 | 0.304 | -0.791 | 0.292 | 0.287 | 0.314 | -0.751 | 0.287 | -0.709 | 0.343 | -0.738 | 0.332 | 0.356 | 0.394 | -0.696 | 0.325 | 0.336 | 0.368 | 0.316 | 0.311 | 0.328 | 0.366 | -0.692 | -0.685 | -0.663 | -0.637 | -0.688 | -0.682 | -0.67 | -0.654 | -0.723 | -0.688 | -0.679 | -0.685 | -0.735 | -0.734 | -0.735 | -0.72 | -0.75 | -0.724 | -0.763 | -0.719 | -3.573 | 0.224 | 0.247 | 0.215 | -3.52 | 0.182 | 0.223 | 0.193 | -3.822 | 0.2 | 0.219 | 0.211 | -0.758 | 0.292 | 0.243 | 0.282 | -0.756 | 0.287 | 0.229 | 0.27 | -4.001 | 0.238 | 0.246 | 0.312 | 0.204 | 0.234 | 0.121 | 0.2 | 0.078 | 0.232 | 0.154 | 0.211 | 0.205 | 0.234 | 0.191 | 0.232 | 0.164 | 0.224 | 0.183 | 0.228 | 0.25 | 0.259 | 0.172 | 1 | -2.693 | 1 | 1 | 1 | -2.812 | 1 | 1 | 1 | -2.012 | 1 | 1 | 1 | -2.093 | 1 |
Totaal overige inkomsten en kosten netto
| -41 | -19 | -30 | 1,235.4 | -59.9 | -42.6 | -34.8 | -34.9 | -15.8 | -33 | -18.9 | -30.5 | -38.6 | -10.6 | -14.9 | -4.023 | -27.209 | -14.08 | -2.913 | -13.704 | -5.561 | -10.892 | -15.832 | -10.594 | -8.675 | -9.122 | -8.594 | -9.149 | -5.146 | -13.891 | 6.904 | -13.517 | -12.594 | -12.228 | -5.194 | -10.759 | -9.383 | -7.492 | -10.44 | -57.951 | -6.809 | -4.107 | -8.568 | -1.543 | -2.356 | -3.011 | -4.287 | -5.122 | -3.374 | -2.422 | -4.087 | -1.146 | -2.755 | 61.468 | -3.607 | -1.95 | 73.034 | 68.013 | 73.084 | -3.711 | 67.491 | 66.979 | 79.207 | -3.645 | 67.094 | 66.594 | 84.584 | -3.357 | 75.435 | 84.496 | 98.102 | -3.277 | 65.565 | 70.967 | 81.436 | 0.108 | 55.689 | 60.468 | 70.513 | -3.457 | 48.256 | -0.743 | -0.711 | -0.813 | -0.858 | -0.946 | -1.007 | -1.103 | -1.162 | -1.158 | -1.236 | -1.09 | -87.98 | -89.702 | -87.09 | -0.167 | -60.008 | -56.617 | -53.861 | 127.905 | -44.61 | -47.028 | -43.538 | 108.819 | -38.794 | -41.208 | -35.085 | 95.433 | -46.416 | -32.687 | -32.505 | 29.776 | -1.467 | -1.42 | -1.367 | 26.711 | -1.342 | -1.219 | -1.199 | 77.3 | -25.9 | -25.1 | -1.3 | -1.3 | -1.6 | -1.6 | -0.6 | -1 | -0.8 | -0.9 | -0.9 | -1 | -0.8 | -0.7 | -0.8 | -0.6 | -0.8 | -0.7 | -0.5 | -4 | -0.3 | -0.3 | -8.7 | 20.6 | -7.9 | -7.4 | -8.2 | 20.6 | -7.9 | -7.3 | -8.1 | 17.5 | -7.4 | -6.8 | -7 | 16.5 | -7.4 |
Inkomen voor belasting
| 317 | 346 | 364 | 355.1 | 242.3 | 254.4 | 294.2 | 194.2 | 218 | 198.8 | 265 | 140.8 | 196.5 | 186.3 | 239.2 | 130.9 | 158.5 | 129.4 | 205.3 | 102 | 151.9 | 123.5 | 148.5 | 100.7 | 142.5 | 100.9 | 118.4 | 106.3 | 124.4 | 108 | 111 | 95 | 116.8 | 109 | 102.6 | 95.2 | 112.9 | 100.9 | 93.7 | 38.7 | 112.6 | 101.8 | 86.8 | 76.442 | 95.455 | 86.221 | 99.491 | 69.227 | 81.649 | 71.145 | 82.79 | 59.691 | 72.692 | 61.468 | 76.67 | 51.967 | 73.034 | 68.013 | 73.084 | 41.077 | 67.491 | 66.979 | 79.207 | 54.226 | 67.094 | 66.594 | 84.584 | 53.494 | 75.435 | 84.496 | 98.102 | 62.073 | 65.565 | 70.967 | 81.436 | 57.46 | 55.689 | 60.468 | 70.513 | 46.804 | 48.256 | 52.529 | 59.36 | 41.332 | 41.626 | 44.524 | 49.001 | 31.867 | 33.396 | 35.69 | 33.711 | 27.965 | 21.077 | 20.034 | 19.958 | 14.702 | 13.717 | 11.369 | 13.949 | 11.32 | 11.52 | 9.335 | 11.961 | 9.598 | 9.773 | 7.937 | 10.178 | 8.192 | 8.231 | 6.581 | 8.634 | 7.103 | 7.112 | 5.544 | 7.287 | 6.269 | 6.232 | 4.649 | 6.179 | 4.952 | 4.8 | 3.3 | 7.4 | 3.8 | 4.1 | 1.1 | 2 | 0.1 | 2.4 | 0.9 | 1.8 | 1.6 | 2.1 | 1.4 | 2.1 | 1.4 | 1.8 | 1.4 | 2.1 | -1.2 | 2.6 | 1.3 | 1.2 | 0.4 | 0.9 | 0.9 | 1.9 | 1.2 | -0.4 | 0.4 | 0.3 | 0.8 | 1.2 | 1.2 | 1.2 | 0.8 | 1.1 |
Inkomen voor belasting ratio
| 0.267 | 0.294 | 0.289 | 0.346 | 0.227 | 0.243 | 0.264 | 0.215 | 0.235 | 0.237 | 0.293 | 0.191 | 0.255 | 0.257 | 0.294 | 0.205 | 0.236 | 0.216 | 0.295 | 0.177 | 0.246 | 0.216 | 0.24 | 0.198 | 0.269 | 0.214 | 0.237 | 0.225 | 0.262 | 0.232 | 0.25 | 0.219 | 0.253 | 0.245 | 0.243 | 0.236 | 0.261 | 0.242 | 0.232 | 0.099 | 0.268 | 0.258 | 0.24 | 0.225 | 0.266 | 0.266 | 0.298 | 0.229 | 0.269 | 0.245 | 0.274 | 0.245 | 0.279 | 0.249 | 0.292 | 0.226 | 0.295 | 0.279 | 0.29 | 0.192 | 0.277 | 0.272 | 0.301 | 0.234 | 0.272 | 0.276 | 0.329 | 0.246 | 0.318 | 0.343 | 0.379 | 0.289 | 0.309 | 0.321 | 0.353 | 0.297 | 0.292 | 0.309 | 0.348 | 0.287 | 0.301 | 0.333 | 0.359 | 0.306 | 0.312 | 0.323 | 0.339 | 0.267 | 0.302 | 0.311 | 0.304 | 0.255 | 0.247 | 0.249 | 0.258 | 0.247 | 0.274 | 0.234 | 0.279 | 0.25 | 0.265 | 0.222 | 0.273 | 0.244 | 0.252 | 0.204 | 0.278 | 0.265 | 0.257 | 0.204 | 0.254 | 0.238 | 0.242 | 0.194 | 0.237 | 0.232 | 0.237 | 0.181 | 0.226 | 0.205 | 0.194 | 0.145 | 0.265 | 0.152 | 0.168 | 0.049 | 0.154 | 0.007 | 0.174 | 0.077 | 0.141 | 0.126 | 0.169 | 0.127 | 0.168 | 0.115 | 0.155 | 0.122 | 0.184 | -0.107 | 0.232 | 0.14 | 0.121 | 0.053 | 0.102 | 0.108 | 0.188 | 0.174 | -0.051 | 0.052 | 0.036 | 0.096 | 0.14 | 0.15 | 0.146 | 0.107 | 0.129 |
Belastingkosten
| 78 | 87 | 71 | 86.5 | 66.4 | 64 | 58.7 | 49 | 56.9 | 53.6 | 44.7 | 39.1 | 50.1 | 47 | 39.5 | 33.6 | 24.5 | 32.6 | 52.9 | 25.5 | 36.3 | 30.9 | 34.6 | 27.2 | 36.4 | 27 | 27.6 | -81.2 | 48.5 | 41.9 | 40.9 | 37.3 | 45.4 | 42.8 | 40.5 | 37.1 | 45.4 | 39.9 | 36.8 | 14.1 | 44.4 | 40 | 34.4 | 29.217 | 37.706 | 34.214 | 39.36 | 26.59 | 32.145 | 28.674 | 33.357 | 23.197 | 28.519 | 24.433 | 30.377 | 19.821 | 28.741 | 26.828 | 28.956 | 17.424 | 26.53 | 26.311 | 31.195 | 20.853 | 26.501 | 26.196 | 32.824 | 20.49 | 29.219 | 32.484 | 38.375 | 24.45 | 25.295 | 26.536 | 31.41 | 21.743 | 20.906 | 23.435 | 27.495 | 16.548 | 18.17 | 20.376 | 23.012 | 15.531 | 15.575 | 16.589 | 18.465 | 9.721 | 12.83 | 13.741 | 12.979 | 10.756 | 8.009 | 7.778 | 7.784 | 5.415 | 5.281 | 4.492 | 5.51 | 4.16 | 4.437 | 3.685 | 4.726 | 3.513 | 3.764 | 3.135 | 4.02 | 3.113 | 3.128 | 2.6 | 3.41 | 2.77 | 2.774 | 2.162 | 2.842 | 2.413 | 2.4 | 1.79 | 1.927 | 1.667 | 1.3 | 1.3 | 2.9 | 1.2 | 1.6 | 0.4 | 0.8 | 0.3 | 0.9 | 0.4 | 0.7 | 0.6 | 0.7 | 0.5 | 0.8 | 0.5 | 0.7 | 0.5 | 0.8 | -0.7 | 1 | 0.5 | -1.2 | -0.4 | -0.9 | -0.9 | -1.9 | -1.2 | 0.4 | -0.4 | -0.3 | -0.8 | -1.2 | -1.2 | -1.2 | -0.8 | -1.1 |
Nettowinst
| 234 | 257 | 293 | 268.7 | 175.9 | 190 | 236 | 145.2 | 158.2 | 142.5 | 215.9 | 99.676 | 143.3 | 136.3 | 194.7 | 94.757 | 130.239 | 93.204 | 147.208 | 74.032 | 111.734 | 89.573 | 110.695 | 71.34 | 103.337 | 72.304 | 88.926 | 182.94 | 74.061 | 64.46 | 68.424 | 56.131 | 69.672 | 64.354 | 60.619 | 56.61 | 65.862 | 59.566 | 55.588 | 23.813 | 66.65 | 60.224 | 51.039 | 45.871 | 56.123 | 50.85 | 58.823 | 41.498 | 48.076 | 41.223 | 47.934 | 36.494 | 42.778 | 37.035 | 46.293 | 32.146 | 44.293 | 41.185 | 44.128 | 23.653 | 40.961 | 40.668 | 48.012 | 33.373 | 40.593 | 40.398 | 51.76 | 33.004 | 46.216 | 52.012 | 59.727 | 37.623 | 40.27 | 44.431 | 50.026 | 35.717 | 34.783 | 37.033 | 43.018 | 30.256 | 30.086 | 32.153 | 36.348 | 25.801 | 26.051 | 27.935 | 30.536 | 21.381 | 20.178 | 21.401 | 20.162 | 15.478 | 13.402 | 12.42 | 12.876 | 9.287 | 8.83 | 7.499 | 9.043 | 7.16 | 6.832 | 5.556 | 7.363 | 6.085 | 6.06 | 4.802 | 6.158 | 5.079 | 5.103 | 3.981 | 5.224 | 4.333 | 4.338 | 3.382 | 4.445 | 3.856 | 3.832 | 2.859 | 4.252 | 3.285 | 3.5 | 2 | 4.5 | 2.6 | 2.5 | 0.7 | 1.2 | -1.8 | 1.5 | 0.5 | 1.1 | 1 | 1.4 | 0.9 | 1.3 | 0.9 | 1.1 | 0.9 | 1.3 | -0.5 | 1.6 | 0.8 | 1.2 | 0.4 | 0.9 | 0.9 | 1.9 | 1.2 | -0.4 | 0.4 | 0.3 | 0.8 | 1.2 | 1.2 | 1.2 | 0.8 | 1.1 |
Nettowinstmarge
| 0.197 | 0.218 | 0.233 | 0.262 | 0.165 | 0.181 | 0.211 | 0.161 | 0.171 | 0.17 | 0.239 | 0.135 | 0.186 | 0.188 | 0.239 | 0.148 | 0.194 | 0.156 | 0.211 | 0.128 | 0.181 | 0.156 | 0.179 | 0.141 | 0.195 | 0.153 | 0.178 | 0.386 | 0.156 | 0.139 | 0.154 | 0.13 | 0.151 | 0.144 | 0.144 | 0.14 | 0.152 | 0.143 | 0.138 | 0.061 | 0.158 | 0.153 | 0.141 | 0.135 | 0.157 | 0.157 | 0.176 | 0.137 | 0.158 | 0.142 | 0.158 | 0.15 | 0.164 | 0.15 | 0.177 | 0.14 | 0.179 | 0.169 | 0.175 | 0.11 | 0.168 | 0.165 | 0.182 | 0.144 | 0.164 | 0.167 | 0.202 | 0.152 | 0.195 | 0.211 | 0.231 | 0.175 | 0.19 | 0.201 | 0.217 | 0.185 | 0.182 | 0.189 | 0.213 | 0.186 | 0.188 | 0.204 | 0.22 | 0.191 | 0.195 | 0.203 | 0.211 | 0.179 | 0.182 | 0.186 | 0.182 | 0.141 | 0.157 | 0.155 | 0.167 | 0.156 | 0.176 | 0.154 | 0.181 | 0.158 | 0.157 | 0.132 | 0.168 | 0.155 | 0.156 | 0.123 | 0.168 | 0.164 | 0.159 | 0.124 | 0.154 | 0.145 | 0.147 | 0.118 | 0.145 | 0.143 | 0.145 | 0.111 | 0.156 | 0.136 | 0.141 | 0.088 | 0.161 | 0.104 | 0.102 | 0.031 | 0.092 | -0.128 | 0.109 | 0.043 | 0.086 | 0.079 | 0.113 | 0.082 | 0.104 | 0.074 | 0.095 | 0.078 | 0.114 | -0.045 | 0.143 | 0.086 | 0.121 | 0.053 | 0.102 | 0.108 | 0.188 | 0.174 | -0.051 | 0.052 | 0.036 | 0.096 | 0.14 | 0.15 | 0.146 | 0.107 | 0.129 |
WPA (Winst Per Aandeel)
| 0.82 | 0.9 | 1.04 | 0.94 | 0.62 | 0.67 | 0.83 | 0.51 | 0.57 | 0.52 | 0.8 | 0.36 | 0.52 | 0.49 | 0.71 | 0.34 | 0.47 | 0.34 | 0.54 | 0.27 | 0.41 | 0.33 | 0.41 | 0.26 | 0.38 | 0.27 | 0.33 | 0.68 | 0.27 | 0.24 | 0.25 | 0.21 | 0.26 | 0.24 | 0.23 | 0.21 | 0.24 | 0.22 | 0.2 | 0.085 | 0.24 | 0.22 | 0.18 | 0.16 | 0.2 | 0.18 | 0.21 | 0.15 | 0.17 | 0.15 | 0.17 | 0.13 | 0.16 | 0.13 | 0.16 | 0.12 | 0.16 | 0.14 | 0.16 | 0.086 | 0.14 | 0.14 | 0.17 | 0.12 | 0.14 | 0.14 | 0.19 | 0.12 | 0.17 | 0.19 | 0.22 | 0.13 | 0.14 | 0.16 | 0.18 | 0.13 | 0.13 | 0.14 | 0.16 | 0.11 | 0.11 | 0.12 | 0.13 | 0.094 | 0.095 | 0.1 | 0.11 | 0.079 | 0.075 | 0.078 | 0.078 | 0.062 | 0.026 | 0.025 | 0.026 | 0.041 | 0.019 | 0.016 | 0.019 | 0.033 | 0.015 | 0.025 | 0.033 | 0.028 | 0.028 | 0.023 | 0.029 | 0.024 | 0.016 | 0.019 | 0.002 | 0.021 | 0.002 | 0.001 | 0.002 | 0.019 | 0.002 | 0.001 | 0.002 | 0.016 | 0.002 | 0.001 | 0.002 | 0.013 | 0.001 | 0 | 0.001 | -0.015 | 0.001 | 0 | 0.001 | 0.008 | 0.001 | 0.001 | 0.001 | 0.008 | 0.001 | 0.001 | 0.001 | -0.004 | 0.001 | 0.001 | 0.001 | 0.004 | 0.001 | 0.001 | 0.001 | 0.009 | -0.005 | 0 | 0 | 0.007 | 0.001 | 0.001 | 0 | 0.006 | 0 |
Verwaterde WPA
| 0.82 | 0.9 | 1.02 | 0.94 | 0.62 | 0.67 | 0.83 | 0.51 | 0.57 | 0.52 | 0.79 | 0.36 | 0.52 | 0.49 | 0.7 | 0.34 | 0.47 | 0.34 | 0.54 | 0.27 | 0.41 | 0.33 | 0.4 | 0.26 | 0.38 | 0.26 | 0.32 | 0.66 | 0.27 | 0.23 | 0.25 | 0.21 | 0.25 | 0.24 | 0.22 | 0.21 | 0.24 | 0.22 | 0.2 | 0.085 | 0.24 | 0.21 | 0.18 | 0.16 | 0.2 | 0.18 | 0.21 | 0.14 | 0.17 | 0.14 | 0.17 | 0.13 | 0.15 | 0.13 | 0.16 | 0.12 | 0.16 | 0.14 | 0.16 | 0.086 | 0.14 | 0.14 | 0.17 | 0.12 | 0.14 | 0.14 | 0.19 | 0.12 | 0.17 | 0.19 | 0.21 | 0.13 | 0.14 | 0.16 | 0.18 | 0.13 | 0.13 | 0.14 | 0.16 | 0.11 | 0.11 | 0.12 | 0.13 | 0.094 | 0.095 | 0.1 | 0.11 | 0.079 | 0.073 | 0.078 | 0.078 | 0.061 | 0.026 | 0.025 | 0.025 | 0.041 | 0.019 | 0.016 | 0.019 | 0.004 | 0.015 | 0.025 | 0.033 | 0.004 | 0.028 | 0.023 | 0.029 | 0.002 | 0.016 | 0.019 | 0.002 | 0.002 | 0.002 | 0.001 | 0.002 | 0.002 | 0.002 | 0.001 | 0.002 | 0.016 | 0.002 | 0.001 | 0.002 | 0.013 | 0.001 | 0 | 0.001 | -0.015 | 0.001 | 0 | 0.001 | 0.008 | 0.001 | 0.001 | 0.001 | 0.008 | 0.001 | 0.001 | 0.001 | -0.004 | 0.001 | 0.001 | 0.001 | 0.004 | 0.001 | 0.001 | 0.001 | 0.009 | -0.005 | 0 | 0 | 0.007 | 0.001 | 0.001 | 0 | 0.006 | 0 |
EBITDA
| 414 | 396 | 466 | 312.8 | 353.7 | 356.5 | 384.2 | 279.5 | 287.7 | 273.7 | 318.9 | 210.2 | 273.8 | 235.2 | 291.1 | 171.804 | 219.792 | 176.39 | 240.578 | 149.038 | 189.486 | 166.034 | 196.579 | 141.212 | 178.071 | 136.416 | 153.126 | 141.983 | 156.489 | 148.895 | 131.781 | 135.192 | 156.566 | 146.55 | 139.374 | 132.151 | 150.085 | 138.159 | 130.437 | 127.3 | 147.422 | 135.202 | 113.425 | 103.147 | 121.914 | 111.099 | 123.803 | 93.344 | 105.569 | 95.442 | 106.131 | 80.124 | 93.044 | 81.711 | 96.921 | 72.102 | 92.626 | 87.424 | 92.498 | 60.558 | 86.904 | 86.429 | 98.559 | 73.07 | 86.633 | 85.022 | 102.38 | 70.76 | 92.374 | 101.116 | 114.278 | 77.788 | 80.805 | 86.059 | 96.553 | 72.568 | 70.317 | 75.063 | 83.957 | 58.579 | 58.516 | 61.024 | 67.042 | 48.793 | 48.81 | 51.905 | 56.272 | 38.744 | 39.852 | 42.083 | 39.931 | 35.242 | 115.05 | 116.472 | 113.539 | 18.226 | 78.141 | 72.272 | 72.067 | -113.379 | 58.864 | 59.105 | 58.636 | -96.8 | 51.207 | 51.548 | 47.262 | -85.489 | 54.647 | 41.823 | 43.042 | -9.536 | 7.534 | 5.646 | 7.678 | -10.689 | 6.358 | 4.586 | 6.474 | -70.444 | 31.8 | 33.3 | 10.3 | 6.8 | 7.4 | 4.5 | 3.3 | 2.4 | 4.4 | 2.9 | 3.7 | 3.5 | 3.8 | 3 | 3.8 | 3 | 3.5 | 3 | 3.3 | 3.6 | 3.6 | 2.1 | 9.9 | -20.2 | 8.8 | 8.3 | 10.1 | -19.4 | 7.9 | 7.7 | 8.4 | -16.7 | 8.6 | 8 | 8.2 | -15.7 | 8.5 |
EBITDA ratio
| 0.349 | 0.357 | 0.37 | 0.305 | 0.345 | 0.34 | 0.344 | 0.31 | 0.31 | 0.326 | 0.352 | 0.285 | 0.356 | 0.324 | 0.358 | 0.268 | 0.327 | 0.295 | 0.345 | 0.258 | 0.307 | 0.29 | 0.318 | 0.279 | 0.337 | 0.29 | 0.307 | 0.301 | 0.33 | 0.323 | 0.342 | 0.313 | 0.34 | 0.333 | 0.322 | 0.33 | 0.347 | 0.329 | 0.325 | 0.326 | 0.351 | 0.341 | 0.33 | 0.307 | 0.338 | 0.342 | 0.375 | 0.308 | 0.347 | 0.326 | 0.351 | 0.328 | 0.357 | 0.331 | 0.369 | 0.314 | 0.374 | 0.359 | 0.367 | 0.283 | 0.357 | 0.351 | 0.374 | 0.315 | 0.351 | 0.352 | 0.399 | 0.326 | 0.389 | 0.41 | 0.442 | 0.362 | 0.381 | 0.39 | 0.419 | 0.376 | 0.369 | 0.383 | 0.415 | 0.359 | 0.365 | 0.381 | 0.402 | 0.372 | 0.357 | 0.375 | 0.388 | 0.321 | 0.361 | 0.369 | 0.361 | 0.333 | 0.334 | 0.325 | 0.338 | 0.319 | 0.339 | 0.303 | 0.336 | -2.502 | 1.292 | 1.315 | 1.279 | -2.459 | 1.249 | 1.284 | 1.248 | -2.765 | 1.257 | 1.298 | 1.267 | -0.207 | 0.256 | 0.197 | 0.25 | -0.293 | 0.241 | 0.179 | 0.237 | -2.922 | 1.282 | 1.461 | 0.369 | 0.272 | 0.303 | 0.201 | 0.254 | 0.17 | 0.319 | 0.248 | 0.289 | 0.276 | 0.306 | 0.273 | 0.304 | 0.246 | 0.302 | 0.261 | 0.289 | 0.321 | 0.321 | 0.226 | 1 | -2.693 | 1 | 1 | 1 | -2.812 | 1 | 1 | 1 | -2.012 | 1 | 1 | 1 | -2.093 | 1 |