Crestwood Equity Partners LP
NYSE:CEQP
28.26 (USD) • At close November 2, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 2000 Q3 | 2000 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,139.4 | 1,021.2 | 1,263.1 | 1,402.9 | 1,566 | 1,448 | 1,583.8 | 1,380.4 | 1,226.3 | 929.6 | 1,032.7 | 654.5 | 519.2 | 352.7 | 727.9 | 839.7 | 823.6 | 683.4 | 835.2 | 768.4 | 930.2 | 840.5 | 1,115 | 1,246.9 | 955.6 | 850.3 | 828.1 | 795 | 587.6 | 601.9 | 536 | 629.1 | 630.7 | 641.5 | 731.5 | 997.2 | 1,036.2 | 926.3 | 971.6 | 808.2 | 427.2 | 118.9 | 450.4 | 438.6 | 304.2 | 371.6 | 662.4 | 668.6 | 448.6 | 388.7 | 720.5 | 596 | 301.6 | 291.6 | 691.1 | 501.7 | 231.5 | 235 | 570.1 | 534 | 340.9 | 375.2 | 648.2 | 514.6 | 275.9 | 246.8 | 552.7 | 407.7 | 256.876 | 215.618 | 464.801 | 450.266 | 204.641 | 173.602 | 414.428 | 257.465 | 102.131 | 69.715 | 178.068 | 132.581 | 55.544 | 39.481 | 158.65 | 109.69 | -29.919 | 57.98 | 102.025 | 62.035 | 30.897 | 21.803 | -0.153 | 13.208 |
Kosten van de omzet
| 901.6 | 865.7 | 1,078.8 | 1,219.3 | 1,373.7 | 1,293.8 | 1,439.2 | 1,195.2 | 1,163.9 | 856 | 873 | 541.2 | 419.5 | 286.7 | 590.5 | 709.9 | 708.9 | 586.5 | 735.4 | 650.6 | 866.7 | 769.9 | 1,010.9 | 1,149.6 | 906.6 | 778.3 | 731.9 | 697.6 | 517 | 514.4 | 425.7 | 520.7 | 524.7 | 534.3 | 603.9 | 864.5 | 915 | 818.8 | 852.3 | 708.9 | 345.4 | 80 | 413.3 | 394.9 | 204.3 | 241.5 | 462.6 | 487.8 | 335.5 | 271.7 | 477.7 | 391.1 | 200.9 | 187.1 | 451.4 | 326.5 | 141.5 | 137.7 | 358 | 359.7 | 253.2 | 286.5 | 457.4 | 375.5 | 202.8 | 171 | 369.3 | 278.6 | 188.802 | 150.241 | 313.564 | 337.792 | 130.533 | 122.998 | 277.915 | 192.777 | 83.112 | 52.728 | 127.748 | 95.464 | 38.734 | 28.344 | 117.693 | 81.323 | -25.363 | 45.818 | 67.587 | 46.2 | 24.782 | 16.375 | -2.477 | 11.976 |
Brutowinst
| 237.8 | 155.5 | 184.3 | 183.6 | 192.3 | 154.2 | 144.6 | 185.2 | 62.4 | 73.6 | 159.7 | 113.3 | 99.7 | 66 | 137.4 | 129.8 | 114.7 | 96.9 | 99.8 | 117.8 | 63.5 | 70.6 | 104.1 | 97.3 | 49 | 72 | 96.2 | 97.4 | 70.6 | 87.5 | 110.3 | 108.4 | 106 | 107.2 | 127.6 | 132.7 | 121.2 | 107.5 | 119.3 | 99.3 | 81.8 | 38.9 | 37.1 | 43.7 | 99.9 | 130.1 | 199.8 | 180.8 | 113.1 | 117 | 242.8 | 204.9 | 100.7 | 104.5 | 239.7 | 175.2 | 90 | 97.3 | 212.1 | 174.3 | 87.7 | 88.7 | 190.8 | 139.1 | 73.1 | 75.8 | 183.4 | 129.1 | 68.074 | 65.377 | 151.237 | 112.474 | 74.108 | 50.604 | 136.513 | 64.688 | 19.019 | 16.987 | 50.32 | 37.117 | 16.81 | 11.137 | 40.957 | 28.367 | -4.556 | 12.162 | 34.438 | 15.835 | 6.115 | 5.428 | 2.324 | 1.232 |
Brutowinstmarge
| 0.209 | 0.152 | 0.146 | 0.131 | 0.123 | 0.106 | 0.091 | 0.134 | 0.051 | 0.079 | 0.155 | 0.173 | 0.192 | 0.187 | 0.189 | 0.155 | 0.139 | 0.142 | 0.119 | 0.153 | 0.068 | 0.084 | 0.093 | 0.078 | 0.051 | 0.085 | 0.116 | 0.123 | 0.12 | 0.145 | 0.206 | 0.172 | 0.168 | 0.167 | 0.174 | 0.133 | 0.117 | 0.116 | 0.123 | 0.123 | 0.191 | 0.327 | 0.082 | 0.1 | 0.328 | 0.35 | 0.302 | 0.27 | 0.252 | 0.301 | 0.337 | 0.344 | 0.334 | 0.358 | 0.347 | 0.349 | 0.389 | 0.414 | 0.372 | 0.326 | 0.257 | 0.236 | 0.294 | 0.27 | 0.265 | 0.307 | 0.332 | 0.317 | 0.265 | 0.303 | 0.325 | 0.25 | 0.362 | 0.291 | 0.329 | 0.251 | 0.186 | 0.244 | 0.283 | 0.28 | 0.303 | 0.282 | 0.258 | 0.259 | 0.152 | 0.21 | 0.338 | 0.255 | 0.198 | 0.249 | -15.19 | 0.093 |
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 |
Algemene en administratieve kosten
| 30.2 | 25 | 31.6 | 26.6 | 33.9 | 26.5 | 43.4 | 30.2 | 25.9 | 22.8 | 18.7 | 27.5 | 19.6 | 29.5 | 14.9 | 19 | 24.9 | 22.3 | 37.2 | 15.3 | 25.5 | 23.4 | 23.9 | 24.9 | 22.5 | 22.7 | 26.4 | 18 | 18.3 | 28.9 | 23 | 25.4 | 32.8 | 30.6 | 27.5 | 26.8 | 21.4 | 24.1 | 27.9 | 23.6 | 23 | 11.6 | 7.1 | -354.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,038.8 | 733.4 | 862.7 | 0 | 352.5 | 0 | 496.5 | 2,296.6 | 0 | 472.1 | 636.8 | 2,639.2 | 671.5 | 562.7 | 753.4 | 0 | 0 | 257.4 | 430.2 | 0 | 179.3 | 257.4 | 206.5 | 857.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.1 | 37.2 | 15.3 | 365.6 | 370.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.2 | 25 | 31.6 | 26.6 | 33.9 | 26.5 | 43.4 | 30.2 | 25.9 | 22.8 | 18.7 | 27.5 | 19.6 | 29.5 | 14.9 | 19 | 24.9 | 22.3 | 37.2 | 15.3 | 25.5 | 23.4 | 23.9 | 24.9 | 22.5 | 22.7 | 26.4 | 18 | 18.3 | 28.9 | 23 | 25.4 | 32.8 | 30.6 | 27.5 | 26.8 | 21.4 | 24.1 | 27.9 | 62.7 | 60.2 | 26.9 | 20.1 | 16 | 53.7 | 83.1 | 81.4 | 82.6 | 79.7 | 77.4 | 81.7 | 84.5 | 78.8 | 74.9 | 86.8 | 68.5 | 67 | 66.4 | 73.4 | 72.8 | 67 | 67.1 | 70.5 | 65.1 | 56.9 | 63.4 | 65.9 | 65.6 | 59.451 | 62.578 | 57.352 | 68.758 | 51.027 | 52.078 | 59.187 | 34.79 | 20.782 | 20.027 | 20.188 | 20.298 | 16.006 | 12.127 | 17.493 | 14.539 | 10.832 | 11.898 | 15.034 | 8.292 | 0 | 0 | 0 | 0 |
Overige kosten
| 0.2 | 0 | 56.6 | 52.1 | 55 | -0.1 | 0.3 | -0.1 | 0.1 | 0.1 | 0 | -0.9 | 0 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0.9 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | -128.3 | 0 | 0 | 0.1 | 0.6 | 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 |
Bedrijfskosten
| 30.2 | 78.2 | 88.2 | 78.7 | 88.9 | 73.1 | 85.8 | 61 | 57.5 | 48.6 | 51.5 | 59.1 | 50.6 | 61.1 | 52.5 | 58.5 | 60.9 | 57 | 65.8 | 45.1 | 55.1 | 55.3 | 58.4 | 57.5 | 58 | 56.9 | 60.1 | 56.2 | 51.4 | 73.9 | 64.8 | 71.8 | 82.1 | 74.5 | 78.1 | 81.4 | 77.3 | 72.8 | 72 | 79.9 | 66.3 | 31.1 | 30.9 | 32.5 | 86.7 | 121.3 | 131.1 | 131.3 | 129.7 | 125.4 | 129.1 | 130.9 | 128.6 | 117.5 | 128.6 | 107.6 | 108.7 | 92.8 | 97.7 | 99.8 | 105.2 | 93.6 | 93.6 | 86.8 | 85.8 | 85.5 | 85.1 | 86.8 | 88.944 | 83.189 | 75.693 | 88.479 | 66.297 | 65.943 | 71.57 | 43.636 | 26.604 | 25.618 | 25.146 | 25.016 | 19.752 | 15.489 | 20.867 | 17.9 | 13.957 | 15.072 | 18.405 | 10.066 | 8.193 | 7.628 | 3.766 | 2.53 |
Bedrijfsresultaat
| 67.9 | 75.5 | 16.5 | 21.9 | 19.7 | 73.9 | 55 | 104.2 | -13.6 | 25.3 | 106.8 | 54.3 | 27.8 | 1.1 | 3.6 | 67.2 | 53.7 | 249.3 | 32 | 71.8 | 4.8 | -9.1 | 46 | -115.3 | -15.3 | 15.1 | 36.1 | -42.5 | 17.1 | -19.1 | -64.2 | -1,296.1 | -588.3 | -248.9 | 48.5 | -0.2 | 43 | 29.4 | 45.7 | -11.1 | 15.8 | 7.8 | 6.2 | 10.4 | 13.3 | 6.6 | 66.5 | 48.1 | -21.7 | -8.9 | 113.4 | 71.7 | -27.9 | -13 | 111.1 | 67.6 | -14.6 | 3.4 | 109.8 | 74.5 | -17.5 | -4.9 | 97.2 | 52.3 | -12.7 | -9.7 | 98.3 | 42.3 | -20.87 | -17.812 | 75.544 | 23.995 | 7.811 | -15.339 | 64.943 | 21.052 | -7.585 | -8.631 | 25.174 | 12.101 | -2.942 | -4.352 | 20.09 | 10.467 | -1.935 | -2.91 | 16.033 | 5.769 | -2.078 | -2.2 | -1.442 | -1.298 |
Bedrijfsresultaat ratio
| 0.06 | 0.074 | 0.013 | 0.016 | 0.013 | 0.051 | 0.035 | 0.075 | -0.011 | 0.027 | 0.103 | 0.083 | 0.054 | 0.003 | 0.005 | 0.08 | 0.065 | 0.365 | 0.038 | 0.093 | 0.005 | -0.011 | 0.041 | -0.092 | -0.016 | 0.018 | 0.044 | -0.053 | 0.029 | -0.032 | -0.12 | -2.06 | -0.933 | -0.388 | 0.066 | -0 | 0.041 | 0.032 | 0.047 | -0.014 | 0.037 | 0.066 | 0.014 | 0.024 | 0.044 | 0.018 | 0.1 | 0.072 | -0.048 | -0.023 | 0.157 | 0.12 | -0.093 | -0.045 | 0.161 | 0.135 | -0.063 | 0.014 | 0.193 | 0.14 | -0.051 | -0.013 | 0.15 | 0.102 | -0.046 | -0.039 | 0.178 | 0.104 | -0.081 | -0.083 | 0.163 | 0.053 | 0.038 | -0.088 | 0.157 | 0.082 | -0.074 | -0.124 | 0.141 | 0.091 | -0.053 | -0.11 | 0.127 | 0.095 | 0.065 | -0.05 | 0.157 | 0.093 | -0.067 | -0.101 | 9.425 | -0.098 |
Totaal overige inkomsten en kosten netto
| -55.6 | 130.6 | 25.4 | 32.2 | -61.3 | -1.3 | -0.5 | -15.4 | -13.5 | -27.9 | -110.6 | 7.4 | -10.8 | 4.7 | -75.7 | 8 | 10.4 | 213.2 | 5 | 12.2 | 11.5 | -12.3 | 12.8 | -135.6 | 5.4 | 9.3 | -29.1 | -78.2 | 11.5 | -16.4 | -103.1 | -1,404.8 | -611.9 | -293.6 | 2.6 | -50.7 | -0.4 | -6.7 | -1.6 | -30 | -0.1 | -12 | 0.1 | -0.2 | 542 | -3.8 | -2.1 | -25 | -7.6 | 0.4 | -49.7 | -2.2 | 1.1 | 0.8 | 0.1 | -21.1 | -17.5 | -17.2 | -18.1 | -0.7 | -11.4 | -0.4 | 0.1 | 0.9 | -88.9 | 81 | 0.8 | -0.5 | -11.012 | -0.749 | 0.003 | 0.277 | -0.179 | 0.388 | 0.697 | -6.524 | 18.284 | 0.387 | -7.615 | 0.196 | 0.085 | 0.099 | 0.211 | -0.061 | 17.037 | -0.067 | 0.036 | -0.034 | 0.468 | 0.027 | -0.788 | -0.655 |
Inkomen voor belasting
| 12.3 | 152.5 | 41.9 | 54.1 | -41.6 | 39.7 | 22.2 | 78.7 | -39.5 | -38 | -38.4 | 28.3 | 4.6 | -24.4 | -23.4 | 47.2 | 33.6 | 225.3 | 14.1 | 59.5 | -5.2 | -21.3 | 34.1 | -120.4 | -27.8 | 0.3 | -19.5 | -64.2 | 3.2 | -37.1 | -93.7 | -1,403.6 | -623.7 | -296.3 | 18.5 | -30.7 | 12 | -4.6 | 14 | -42.3 | -7.4 | -4.2 | -5 | 2.9 | 544.8 | -17.8 | 44.2 | -3.5 | -50.2 | -35.2 | 36.8 | 38.7 | -50.9 | -35.1 | 88.3 | 46.5 | -32.1 | -13.8 | 91.7 | 57.7 | -32.5 | -20.1 | 82.3 | 8.6 | -25.7 | -21.2 | 86.8 | 29.4 | -30.565 | -32.2 | 62.114 | 11.129 | -3.5 | -24.095 | 55.235 | 11.059 | -9.585 | -9.687 | 5.442 | 9.401 | -5.44 | -6.516 | 17.805 | 7.766 | -4.286 | -5.88 | 14.071 | 4.497 | -3.676 | -4.162 | -2.23 | -1.953 |
Inkomen voor belasting ratio
| 0.011 | 0.149 | 0.033 | 0.039 | -0.027 | 0.027 | 0.014 | 0.057 | -0.032 | -0.041 | -0.037 | 0.043 | 0.009 | -0.069 | -0.032 | 0.056 | 0.041 | 0.33 | 0.017 | 0.077 | -0.006 | -0.025 | 0.031 | -0.097 | -0.029 | 0 | -0.024 | -0.081 | 0.005 | -0.062 | -0.175 | -2.231 | -0.989 | -0.462 | 0.025 | -0.031 | 0.012 | -0.005 | 0.014 | -0.052 | -0.017 | -0.035 | -0.011 | 0.007 | 1.791 | -0.048 | 0.067 | -0.005 | -0.112 | -0.091 | 0.051 | 0.065 | -0.169 | -0.12 | 0.128 | 0.093 | -0.139 | -0.059 | 0.161 | 0.108 | -0.095 | -0.054 | 0.127 | 0.017 | -0.093 | -0.086 | 0.157 | 0.072 | -0.119 | -0.149 | 0.134 | 0.025 | -0.017 | -0.139 | 0.133 | 0.043 | -0.094 | -0.139 | 0.031 | 0.071 | -0.098 | -0.165 | 0.112 | 0.071 | 0.143 | -0.101 | 0.138 | 0.072 | -0.119 | -0.191 | 14.575 | -0.148 |
Belastingkosten
| -0.2 | 0.6 | 0.3 | 0.2 | 1.4 | 0.3 | -25.2 | 0.1 | 0.1 | 0.1 | -0.1 | 0.5 | -6.3 | -0.1 | -8 | -0.7 | -0.5 | 0.3 | -3.9 | -0.1 | 5.1 | 0.2 | -4.2 | -0.8 | 0.1 | -8.6 | -0.1 | 0.1 | 0.2 | -17.8 | -13.7 | -1.2 | -0.3 | -0.3 | 0.4 | -113.1 | 0.1 | 0.2 | 0.8 | -0.2 | 0.5 | 0.3 | 0.3 | 0.1 | 1.6 | -0.1 | 0.2 | 0.1 | 26 | 0.3 | 0.2 | 0.2 | 0.1 | -0.3 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | -5.8 | 5.5 | 0.3 | 12.9 | -0.208 | 0.165 | 0.285 | 0.425 | -0.295 | 0.024 | 0.276 | 0.058 | 0.003 | 0.113 | 0.02 | 0.031 | 0.001 | 0.032 | 0.02 | 0.05 | 0.011 | 0.03 | 0.02 | 0.032 | 1.598 | 1.962 | 0.007 | 0 |
Nettowinst
| -35.1 | 141.6 | 31.4 | 43.5 | -43 | 29.1 | 12 | 68.2 | -49.9 | -48.4 | -48.4 | 17.4 | -5.7 | -34.5 | -33.3 | 36.9 | 23.7 | 214.4 | 10.1 | 55.5 | -9.3 | -25.5 | 30.1 | -126.1 | -34.3 | -6 | -25.5 | -70.5 | -3.1 | -43.1 | -99.6 | -1,408.3 | -226.9 | -40 | 8.3 | 38.4 | 2.8 | -4.4 | 19.6 | 8.3 | -8.3 | 1.6 | -5.8 | 1.3 | 540 | -21.8 | 40.7 | -3.7 | -50.2 | -35.5 | 36.6 | 66.7 | -51 | -34.9 | 87.9 | 46 | -32.8 | -14.3 | 91.3 | 57.2 | -33.1 | -20.7 | 82 | 8.3 | -31.7 | 79.4 | 86.5 | 29.4 | -30.357 | -32.365 | 61.829 | 10.704 | -3.205 | -24.119 | 54.959 | 11.001 | -9.588 | -9.8 | 5.422 | 9.37 | -5.441 | -6.548 | 17.785 | 7.716 | -4.297 | -5.91 | 14.051 | 4.465 | -3.676 | -4.162 | -2.237 | -1.953 |
Nettowinstmarge
| -0.031 | 0.139 | 0.025 | 0.031 | -0.027 | 0.02 | 0.008 | 0.049 | -0.041 | -0.052 | -0.047 | 0.027 | -0.011 | -0.098 | -0.046 | 0.044 | 0.029 | 0.314 | 0.012 | 0.072 | -0.01 | -0.03 | 0.027 | -0.101 | -0.036 | -0.007 | -0.031 | -0.089 | -0.005 | -0.072 | -0.186 | -2.239 | -0.36 | -0.062 | 0.011 | 0.039 | 0.003 | -0.005 | 0.02 | 0.01 | -0.019 | 0.013 | -0.013 | 0.003 | 1.775 | -0.059 | 0.061 | -0.006 | -0.112 | -0.091 | 0.051 | 0.112 | -0.169 | -0.12 | 0.127 | 0.092 | -0.142 | -0.061 | 0.16 | 0.107 | -0.097 | -0.055 | 0.127 | 0.016 | -0.115 | 0.322 | 0.157 | 0.072 | -0.118 | -0.15 | 0.133 | 0.024 | -0.016 | -0.139 | 0.133 | 0.043 | -0.094 | -0.141 | 0.03 | 0.071 | -0.098 | -0.166 | 0.112 | 0.07 | 0.144 | -0.102 | 0.138 | 0.072 | -0.119 | -0.191 | 14.621 | -0.148 |
WPA (Winst Per Aandeel)
| -0.33 | 1.2 | 0.31 | 0.27 | -0.4 | 0.28 | 0.14 | 0.84 | -0.79 | -0.76 | -0.65 | 0.03 | -0.078 | -0.47 | -0.46 | 0.3 | 0.12 | 2.76 | -0.07 | 0.57 | -0.13 | -0.36 | 0.21 | -1.79 | -0.49 | -0.086 | -0.37 | -1.02 | -0.045 | -0.62 | -1.45 | -20.67 | -12.05 | -2.19 | 0.44 | 2.1 | 0.2 | -0.24 | 1.1 | 0.44 | -0.5 | 0.3 | -0.44 | 0.1 | 42.2 | -1.73 | 3.2 | -0.3 | -4.21 | -3.15 | 3.3 | 8.2 | -14.12 | -9.74 | 11 | 4.7 | -5.48 | -2.57 | 15.2 | 9 | -6.61 | -4.16 | 14.6 | 5.7 | -6.38 | -7.7 | 17 | 5.2 | -6.79 | -8.01 | 14.1 | 1.7 | -0.93 | -9.19 | 15.2 | 4.1 | -4.09 | -4.27 | 2.4 | 4.8 | -2.93 | -3.84 | 11.1 | 4.9 | -2.78 | -4.49 | 10.6 | 3.75 | -3.21 | -3.63 | -1.95 | -1.71 |
Verwaterde WPA
| -0.33 | 1.16 | 0.29 | 0.26 | -0.4 | 0.28 | 0.14 | 0.79 | -0.79 | -0.76 | -0.65 | 0.03 | -0.078 | -0.47 | -0.46 | 0.28 | 0.12 | 2.58 | -0.07 | 0.57 | -0.13 | -0.36 | 0.21 | -1.79 | -0.49 | -0.086 | -0.37 | -1.02 | -0.045 | -0.62 | -1.45 | -20.67 | -11.77 | -2.14 | 0.44 | 2.1 | 0.2 | -0.24 | 1.1 | 0.42 | -0.49 | 0.3 | -0.44 | 0.1 | 41.1 | -1.73 | 3.1 | -0.3 | -3.82 | -3.15 | 3 | 7.2 | -10.56 | -7.24 | 10.9 | 3.5 | -5.48 | -2.57 | 15.2 | 9 | -6.61 | -4.16 | 14.6 | 5.7 | -6.36 | -7.7 | 17 | 5.1 | -6.79 | -8.01 | 14 | 1.7 | -0.93 | -7.34 | 14.9 | 4 | -4.09 | -4.27 | 2.3 | 4.6 | -2.87 | -3.84 | 11 | 4.85 | -2.74 | -4.49 | 10.4 | 3.7 | -3.21 | -3.63 | -1.95 | -1.71 |
EBITDA
| -12 | 209.7 | 97.9 | 108.5 | 106.6 | 87 | 62.1 | 129.6 | 9.9 | -2 | 4.5 | 61.4 | 59.6 | 13.4 | 90.5 | 83.4 | 64.3 | 43.7 | 41 | 86.7 | 23.5 | 27.4 | 58.2 | 59.3 | 2.7 | 24.8 | 44.3 | 46.7 | 83.1 | 19.9 | 52.1 | -35.3 | 26.9 | 37.8 | 127.3 | 52.1 | 44.4 | 33.3 | 47.3 | 82 | 15.1 | 7.8 | 45 | 11.8 | 46.2 | 47 | 118.4 | 98.2 | 33.4 | 39.6 | 210.8 | 120.4 | 14.2 | 27.5 | 151.2 | 104.7 | 21.9 | 29.8 | 136.4 | 101.5 | 20.3 | 22.3 | 120.8 | 74.8 | 99.3 | -68.7 | 117.1 | 63.9 | 8.779 | 4.137 | 94.443 | 43.933 | 25.085 | -1.862 | 77.125 | 36.758 | -19.558 | -3.043 | 38.058 | 17.125 | 1.18 | -0.732 | 23.597 | 14.233 | -32.081 | 0.694 | 19.711 | 7.78 | -0.061 | -0.504 | -0.819 | -0.757 |
EBITDA ratio
| -0.011 | 0.205 | 0.078 | 0.077 | 0.068 | 0.06 | 0.039 | 0.094 | 0.008 | -0.002 | 0.004 | 0.094 | 0.115 | 0.038 | 0.124 | 0.099 | 0.078 | 0.064 | 0.049 | 0.113 | 0.025 | 0.033 | 0.052 | 0.048 | 0.003 | 0.029 | 0.053 | 0.059 | 0.141 | 0.033 | 0.097 | -0.056 | 0.043 | 0.059 | 0.174 | 0.052 | 0.043 | 0.036 | 0.049 | 0.101 | 0.035 | 0.066 | 0.1 | 0.027 | 0.152 | 0.126 | 0.179 | 0.147 | 0.074 | 0.102 | 0.293 | 0.202 | 0.047 | 0.094 | 0.219 | 0.209 | 0.095 | 0.127 | 0.239 | 0.19 | 0.06 | 0.059 | 0.186 | 0.145 | 0.36 | -0.278 | 0.212 | 0.157 | 0.034 | 0.019 | 0.203 | 0.098 | 0.123 | -0.011 | 0.186 | 0.143 | -0.191 | -0.044 | 0.214 | 0.129 | 0.021 | -0.019 | 0.149 | 0.13 | 1.072 | 0.012 | 0.193 | 0.125 | -0.002 | -0.023 | 5.353 | -0.057 |