Chemed Corporation
NYSE:CHE
525.03 (USD) • At close November 4, 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
| 606.181 | 595.88 | 589.233 | 585.912 | 564.532 | 553.816 | 560.157 | 546.654 | 526.472 | 531.288 | 530.549 | 540.978 | 538.667 | 532.256 | 527.36 | 533.289 | 528.297 | 502.199 | 515.798 | 522.324 | 480.613 | 473.584 | 462.034 | 457.507 | 444.151 | 441.813 | 439.176 | 428.357 | 417.444 | 415.059 | 405.864 | 403.476 | 392.607 | 390.409 | 390.389 | 398.589 | 386.226 | 381.921 | 376.652 | 379.411 | 358.389 | 360.182 | 358.3 | 348.604 | 340.886 | 357.198 | 366.641 | 368.577 | 354.353 | 354.17 | 352.943 | 350.253 | 341.439 | 333.36 | 330.918 | 336.286 | 320.451 | 314.995 | 308.813 | 303.249 | 296.794 | 295.255 | 294.938 | 292.205 | 288.312 | 283.156 | 285.268 | 285.729 | 272.503 | 271.387 | 270.439 | 269.364 | 253.202 | 249.783 | 246.238 | 248.203 | 233.328 | 226.309 | 218.637 | 184.165 | 211.134 | 208.994 | 131.048 | 78.783 | 75.172 | 77.271 | 77.645 | 78.919 | 75.322 | 116.569 | 117.035 | 117.629 | 117.498 | 120.789 | 123.281 | 130.152 | 123.781 | 125.218 | 121.534 | 127.3 | 112.8 | 109.4 | 104.1 | 101.4 | 96.5 | 94.9 | 88.4 | 90.6 | 87.4 | 182.7 | 168.6 | 172.2 | 173.7 | 170.5 | 167.5 | 174.4 | 177.6 | 177.3 | 169.9 | 165.5 | 166.1 | 161.4 | 152.1 | 137.5 | 139.8 | 127.2 | 120.5 | 107.6 | 102.7 | 98.3 | 92.5 | 93.4 | 91.4 | 85.8 | 81.7 | 149 | 155.1 | 151.4 | 143.9 | 145.6 | 153.3 | 151.1 | 141.9 | 146.1 | 146.7 | 108.1 | 99.7 | 99.6 | 101.4 | 98.8 | 91.2 | 92.9 | 94.8 | 90 | 81.8 | 94.2 | 96.9 |
Kosten van de omzet
| 364.666 | 405.463 | 400.935 | 373.885 | 362.358 | 374.193 | 370.705 | 349.57 | 346.934 | 336.821 | 336.552 | 336.328 | 342.164 | 350.493 | 340.473 | 335.049 | 339.24 | 352.163 | 351.745 | 347.355 | 328.183 | 323.637 | 321.951 | 313.054 | 305.312 | 305.741 | 304.536 | 291.493 | 288.047 | 285.852 | 285.14 | 279.083 | 281.658 | 276.255 | 278.435 | 275.973 | 272.089 | 270.663 | 268.885 | 263.402 | 256.445 | 257.007 | 257.819 | 245.958 | 243.184 | 255.359 | 264.307 | 261.898 | 256.61 | 257.368 | 257.445 | 248.366 | 245.063 | 239.597 | 237.458 | 235.262 | 227.915 | 223.702 | 219.137 | 211.336 | 208.888 | 207.337 | 207.013 | 201.15 | 202.446 | 201.139 | 205.812 | 197.221 | 192.882 | 188.716 | 188.247 | 184.111 | 187.19 | 180.925 | 177.897 | 172.54 | 165.229 | 161.12 | 152.952 | 124.239 | 149.409 | 147.206 | 86.224 | 46.832 | 44.215 | 45.611 | 46.152 | 46.839 | 44.314 | 69.565 | 71.078 | 76.816 | 71.781 | 73.433 | 75.055 | 77.191 | 72.64 | 73.798 | 72.074 | 75.2 | 67.1 | 65.2 | 62.2 | 61.1 | 58.4 | 57.2 | 53.7 | 53.8 | 56.4 | 117.7 | 107.4 | 107.5 | 112.4 | 108.6 | 108.1 | 112.7 | 117 | 116.4 | 111.3 | 107.1 | 109.7 | 105.9 | 99.9 | 90.5 | 90 | 82.8 | 78.6 | 68.7 | 66.7 | 64 | 60.2 | 59.2 | 59.2 | 56.2 | 52.4 | 78.9 | 81.7 | 78.8 | 75.8 | 75.6 | 80.3 | 78.5 | 74.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 241.515 | 190.417 | 188.298 | 212.027 | 202.174 | 179.623 | 189.452 | 197.084 | 179.538 | 194.467 | 193.997 | 204.65 | 196.503 | 181.763 | 186.887 | 198.24 | 189.057 | 150.036 | 164.053 | 174.969 | 152.43 | 149.947 | 140.083 | 144.453 | 138.839 | 136.072 | 134.64 | 136.864 | 129.397 | 129.207 | 120.724 | 124.393 | 110.949 | 114.154 | 111.954 | 122.616 | 114.137 | 111.258 | 107.767 | 116.009 | 101.944 | 103.175 | 100.481 | 102.646 | 97.702 | 101.839 | 102.334 | 106.679 | 97.743 | 96.802 | 95.498 | 101.887 | 96.376 | 93.763 | 93.46 | 101.024 | 92.536 | 91.293 | 89.676 | 91.913 | 87.906 | 87.918 | 87.925 | 91.055 | 85.866 | 82.017 | 79.456 | 88.508 | 79.621 | 82.671 | 82.192 | 85.253 | 66.012 | 68.858 | 68.341 | 75.663 | 68.099 | 65.189 | 65.685 | 59.926 | 61.725 | 61.788 | 44.824 | 31.951 | 30.957 | 31.66 | 31.493 | 32.08 | 31.008 | 47.004 | 45.957 | 40.813 | 45.717 | 47.356 | 48.226 | 52.961 | 51.141 | 51.42 | 49.46 | 52.1 | 45.7 | 44.2 | 41.9 | 40.3 | 38.1 | 37.7 | 34.7 | 36.8 | 31 | 65 | 61.2 | 64.7 | 61.3 | 61.9 | 59.4 | 61.7 | 60.6 | 60.9 | 58.6 | 58.4 | 56.4 | 55.5 | 52.2 | 47 | 49.8 | 44.4 | 41.9 | 38.9 | 36 | 34.3 | 32.3 | 34.2 | 32.2 | 29.6 | 29.3 | 70.1 | 73.4 | 72.6 | 68.1 | 70 | 73 | 72.6 | 67.4 | 146.1 | 146.7 | 108.1 | 99.7 | 99.6 | 101.4 | 98.8 | 91.2 | 92.9 | 94.8 | 90 | 81.8 | 94.2 | 96.9 |
Brutowinstmarge
| 0.398 | 0.32 | 0.32 | 0.362 | 0.358 | 0.324 | 0.338 | 0.361 | 0.341 | 0.366 | 0.366 | 0.378 | 0.365 | 0.341 | 0.354 | 0.372 | 0.358 | 0.299 | 0.318 | 0.335 | 0.317 | 0.317 | 0.303 | 0.316 | 0.313 | 0.308 | 0.307 | 0.32 | 0.31 | 0.311 | 0.297 | 0.308 | 0.283 | 0.292 | 0.287 | 0.308 | 0.296 | 0.291 | 0.286 | 0.306 | 0.284 | 0.286 | 0.28 | 0.294 | 0.287 | 0.285 | 0.279 | 0.289 | 0.276 | 0.273 | 0.271 | 0.291 | 0.282 | 0.281 | 0.282 | 0.3 | 0.289 | 0.29 | 0.29 | 0.303 | 0.296 | 0.298 | 0.298 | 0.312 | 0.298 | 0.29 | 0.279 | 0.31 | 0.292 | 0.305 | 0.304 | 0.316 | 0.261 | 0.276 | 0.278 | 0.305 | 0.292 | 0.288 | 0.3 | 0.325 | 0.292 | 0.296 | 0.342 | 0.406 | 0.412 | 0.41 | 0.406 | 0.406 | 0.412 | 0.403 | 0.393 | 0.347 | 0.389 | 0.392 | 0.391 | 0.407 | 0.413 | 0.411 | 0.407 | 0.409 | 0.405 | 0.404 | 0.402 | 0.397 | 0.395 | 0.397 | 0.393 | 0.406 | 0.355 | 0.356 | 0.363 | 0.376 | 0.353 | 0.363 | 0.355 | 0.354 | 0.341 | 0.343 | 0.345 | 0.353 | 0.34 | 0.344 | 0.343 | 0.342 | 0.356 | 0.349 | 0.348 | 0.362 | 0.351 | 0.349 | 0.349 | 0.366 | 0.352 | 0.345 | 0.359 | 0.47 | 0.473 | 0.48 | 0.473 | 0.481 | 0.476 | 0.48 | 0.475 | 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
| 215.491 | 99.618 | 115.873 | 105.877 | 95.345 | 94.987 | 97.581 | 96.928 | 83.992 | 87.853 | 93.888 | 92.073 | 89.217 | 93.838 | 91.599 | 86.805 | 88.317 | 84.513 | 70.583 | 83.291 | 76.836 | 71.556 | 74.029 | 65.735 | 67.177 | 68.297 | 69 | 71.621 | 66.919 | 68.654 | 69.458 | 62.526 | 59.373 | 62.628 | 59.045 | 64.554 | 55.197 | 57.994 | 58.588 | 57.232 | 53.566 | 53.649 | 55.671 | 54.981 | 48.87 | 53.107 | 55.56 | 52.764 | 52.955 | 49.77 | 53.167 | 48.564 | 47.618 | 50.424 | 55.654 | 55.27 | 48.2 | 49.956 | 48.538 | 53.905 | 48.148 | 49.58 | 45.793 | 42.263 | 44.022 | 46.321 | 42.727 | 47.374 | 42.526 | 46.09 | 48.07 | 44.904 | 39.16 | 38.644 | 38.475 | 39.85 | 38.423 | 36.802 | 36.595 | 21.383 | 38.908 | 37.913 | 40.081 | 29.145 | 25.607 | 25.871 | 27.602 | 25.728 | 21.841 | 35.407 | 36.26 | 33.367 | 40.118 | 37.001 | 36.807 | 38.28 | 37.631 | 36.211 | 36.11 | 40 | 32.7 | 32.9 | 31.2 | 30.5 | 28.1 | 28.7 | 26.2 | 26.7 | 25.8 | 52.1 | 48.7 | 51.7 | 48.6 | 49 | 47.8 | 47.7 | 46.9 | 48.5 | 47.5 | 45.5 | 44.5 | 45 | 42.6 | 0 | 36.3 | 35.7 | 35.1 | 0 | 29.5 | 28.7 | 27.3 | 0 | 27.1 | 26.6 | 25.6 | 0 | 57.3 | 55.9 | 54.5 | 0 | 53.3 | 53.5 | 51.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| -2.637 | 2.637 | 0 | -5.441 | 0 | 0 | 0 | 68.6 | 0 | 0 | 0 | 62.1 | 0 | 0 | 0 | 54.4 | 0 | 0 | 0 | 49.5 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 40.9 | 0 | 0 | 0 | 37.2 | 0 | 0 | 0 | 36.4 | 0 | 0 | 0 | 32.8 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 29.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 101.981 | 102.255 | 115.873 | 100.436 | 95.345 | 94.987 | 97.581 | 96.928 | 83.992 | 87.853 | 93.888 | 92.073 | 89.217 | 93.838 | 91.599 | 86.805 | 88.317 | 84.513 | 70.583 | 83.291 | 76.836 | 71.556 | 74.029 | 65.735 | 67.177 | 68.297 | 69 | 71.621 | 66.919 | 68.654 | 69.458 | 62.526 | 59.373 | 62.628 | 59.045 | 64.554 | 55.197 | 57.994 | 58.588 | 57.232 | 53.566 | 53.649 | 55.671 | 54.981 | 48.87 | 53.107 | 55.56 | 52.764 | 52.955 | 49.77 | 53.167 | 48.564 | 47.618 | 50.424 | 55.654 | 55.27 | 48.2 | 49.956 | 48.538 | 53.905 | 48.148 | 49.58 | 45.793 | 42.263 | 44.022 | 46.321 | 42.727 | 47.374 | 42.526 | 46.09 | 48.07 | 44.904 | 39.16 | 38.644 | 38.475 | 39.85 | 38.423 | 36.802 | 36.595 | 21.383 | 38.908 | 37.913 | 40.081 | 29.145 | 25.607 | 25.871 | 27.602 | 25.728 | 21.841 | 35.407 | 36.26 | 33.367 | 40.118 | 37.001 | 36.807 | 38.28 | 37.631 | 36.211 | 36.11 | 40 | 32.7 | 32.9 | 31.2 | 30.5 | 28.1 | 28.7 | 26.2 | 26.7 | 25.8 | 52.1 | 48.7 | 51.7 | 48.6 | 49 | 47.8 | 47.7 | 46.9 | 48.5 | 47.5 | 45.5 | 44.5 | 45 | 42.6 | 36.8 | 36.3 | 35.7 | 35.1 | 31.5 | 29.5 | 28.7 | 27.3 | 28.1 | 27.1 | 26.6 | 25.6 | 58.7 | 57.3 | 55.9 | 54.5 | 53.4 | 53.3 | 53.5 | 51.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 47.377 | -0.037 | -0.092 | -0.197 | 0.002 | 1.496 | 16.538 | 18.829 | 14.689 | 14.676 | 14.669 | -1.466 | 3.077 | 3.647 | 3.51 | 2.833 | 7.252 | 7.398 | -9.572 | 3.15 | 2.863 | -0.099 | 2.338 | -3.541 | 2.189 | 0.779 | 0.86 | 2.81 | 1.418 | 1.59 | 2.614 | 0.205 | 1.655 | 3.189 | -2.988 | 1.062 | -2.316 | 0.513 | 0.471 | 0.415 | 0.885 | 0.746 | 1.144 | 2.616 | -0.181 | 1.027 | 1.481 | 0.869 | 8.818 | 7.507 | 7.354 | 7.297 | 7.447 | 7.497 | 7.258 | 7.288 | 7.581 | 7.481 | 6.693 | 7.113 | 6.972 | 10.4 | 7.406 | 6.823 | 6.935 | 6.859 | 6.888 | 8.517 | 6.512 | 6.256 | 4.892 | 5.33 | 5.894 | 5.534 | 5.544 | 25.617 | 5.204 | 6.325 | 6.436 | 20.711 | 3.002 | 4.57 | 3.589 | 3.029 | 2.983 | 2.99 | 3.052 | 3.185 | 3.424 | 3.996 | 3.994 | 4.051 | 4.031 | 4.015 | 4.071 | 5.772 | 5.673 | 6.026 | 5.811 | 5.1 | 5.2 | 5 | 4.8 | 4.6 | 4.1 | 3.8 | 4.8 | 4.5 | -0.1 | 4.9 | 5.9 | 5.4 | 4 | 4.8 | 4.6 | 4.8 | 4.5 | 4.6 | 4.3 | 4 | 3.9 | 4 | 3.9 | 3.3 | 6.4 | 3.4 | 3 | 2.5 | 2.3 | 2.3 | 2.1 | 2.6 | 1.9 | 1.8 | 1.7 | 6 | 5.8 | 5.8 | 5.5 | 5.4 | 5.4 | 5.5 | 5.4 | -457.7 | 0 | 0 | 0 | -348.3 | 0 | 0 | 0 | -321.1 | 0 | 0 | 0 | -329.3 | 0 |
Bedrijfskosten
| 149.358 | 102.292 | 115.965 | 100.633 | 111.067 | 110.117 | 114.119 | 115.757 | 98.681 | 102.529 | 108.557 | 106.621 | 103.634 | 110.064 | 106.446 | 54.991 | 114.749 | 57.276 | 84.69 | 97.517 | 87.502 | 84.419 | 90.611 | 77.072 | 77.126 | 77.931 | 78.243 | 80.332 | 75.771 | 168.155 | 79.27 | 71.271 | 68.078 | 75.791 | 67.561 | 73.457 | 64.009 | 66.658 | 67.196 | 65.972 | 61.733 | 61.656 | 63.829 | 63.206 | 57.031 | 75.947 | 63.482 | 60.732 | 61.773 | 57.277 | 60.521 | 55.861 | 55.065 | 57.921 | 62.912 | 62.558 | 55.781 | 57.437 | 55.231 | 61.018 | 55.12 | 59.98 | 53.199 | 49.086 | 50.957 | 53.18 | 49.615 | 55.891 | 49.038 | 52.346 | 52.962 | 50.234 | 45.054 | 44.178 | 44.019 | 65.467 | 43.627 | 43.127 | 43.031 | 42.094 | 41.91 | 42.483 | 43.67 | 32.174 | 28.59 | 28.861 | 30.654 | 28.913 | 25.265 | 39.403 | 40.254 | 37.418 | 44.149 | 41.016 | 40.878 | 44.052 | 43.304 | 42.237 | 41.921 | 45.1 | 37.9 | 37.9 | 36 | 35.1 | 32.2 | 32.5 | 31 | 31.2 | 25.7 | 57 | 54.6 | 57.1 | 52.6 | 53.8 | 52.4 | 52.5 | 51.4 | 53.1 | 51.8 | 49.5 | 48.4 | 49 | 46.5 | 40.1 | 42.7 | 39.1 | 38.1 | 34 | 31.8 | 31 | 29.4 | 30.7 | 29 | 28.4 | 27.3 | 64.7 | 63.1 | 61.7 | 60 | 58.8 | 58.7 | 59 | 56.7 | -457.7 | 0 | 0 | 0 | -348.3 | 0 | 0 | 0 | -321.1 | 0 | 0 | 0 | -329.3 | 0 |
Bedrijfsresultaat
| 92.157 | 88.125 | 72.333 | 111.394 | 86.85 | 69.506 | 72.819 | 81.327 | 80.857 | 91.938 | 89.374 | 98.029 | 92.869 | 71.699 | 80.441 | 143.249 | 74.308 | 92.76 | 79.363 | 77.452 | 64.928 | 65.528 | 49.472 | 67.381 | 61.713 | 58.141 | 56.397 | 56.532 | 53.997 | -38.948 | 41.454 | 53.122 | 42.871 | 38.363 | 44.393 | 49.159 | 50.128 | 44.6 | 40.571 | 50.037 | 40.211 | 41.519 | 36.652 | 39.44 | 29.21 | 25.892 | 38.852 | 45.947 | 35.97 | 39.525 | 34.977 | 46.026 | 41.311 | 35.842 | 30.548 | 38.466 | 36.755 | 33.856 | 34.445 | 30.895 | 32.786 | 27.938 | 34.726 | 39.27 | 34.909 | 28.837 | 29.841 | 32.617 | 30.583 | 30.325 | 29.23 | 37.438 | 18.539 | 24.68 | 24.322 | 10.196 | 24.472 | 22.062 | 22.654 | 17.832 | 19.815 | 19.305 | 1.154 | -16.051 | 2.367 | 2.799 | 0.839 | -17.175 | 5.743 | 7.601 | 5.703 | 3.395 | 1.568 | 6.34 | 7.348 | 8.909 | 7.837 | 9.183 | 7.539 | 7 | 7.8 | 6.3 | 5.9 | 5.2 | 5.9 | 5.2 | 3.7 | 5.6 | 5.3 | 8 | 6.6 | 7.6 | 8.7 | 8.1 | 7 | 9.2 | 9.2 | 7.8 | 6.8 | 8.9 | 8 | 6.5 | 5.7 | 6.9 | 7.1 | 5.3 | 3.8 | 4.9 | 4.2 | 3.3 | 2.9 | 3.5 | 3.2 | 1.2 | 2 | 5.4 | 10.3 | 10.9 | 8.1 | 11.2 | 14.3 | 13.6 | 10.7 | -311.6 | 146.7 | 108.1 | 99.7 | -248.7 | 101.4 | 98.8 | 91.2 | -228.2 | 94.8 | 90 | 81.8 | -235.1 | 96.9 |
Bedrijfsresultaat ratio
| 0.152 | 0.148 | 0.123 | 0.19 | 0.154 | 0.126 | 0.13 | 0.149 | 0.154 | 0.173 | 0.168 | 0.181 | 0.172 | 0.135 | 0.153 | 0.269 | 0.141 | 0.185 | 0.154 | 0.148 | 0.135 | 0.138 | 0.107 | 0.147 | 0.139 | 0.132 | 0.128 | 0.132 | 0.129 | -0.094 | 0.102 | 0.132 | 0.109 | 0.098 | 0.114 | 0.123 | 0.13 | 0.117 | 0.108 | 0.132 | 0.112 | 0.115 | 0.102 | 0.113 | 0.086 | 0.072 | 0.106 | 0.125 | 0.102 | 0.112 | 0.099 | 0.131 | 0.121 | 0.108 | 0.092 | 0.114 | 0.115 | 0.107 | 0.112 | 0.102 | 0.11 | 0.095 | 0.118 | 0.134 | 0.121 | 0.102 | 0.105 | 0.114 | 0.112 | 0.112 | 0.108 | 0.139 | 0.073 | 0.099 | 0.099 | 0.041 | 0.105 | 0.097 | 0.104 | 0.097 | 0.094 | 0.092 | 0.009 | -0.204 | 0.031 | 0.036 | 0.011 | -0.218 | 0.076 | 0.065 | 0.049 | 0.029 | 0.013 | 0.052 | 0.06 | 0.068 | 0.063 | 0.073 | 0.062 | 0.055 | 0.069 | 0.058 | 0.057 | 0.051 | 0.061 | 0.055 | 0.042 | 0.062 | 0.061 | 0.044 | 0.039 | 0.044 | 0.05 | 0.048 | 0.042 | 0.053 | 0.052 | 0.044 | 0.04 | 0.054 | 0.048 | 0.04 | 0.037 | 0.05 | 0.051 | 0.042 | 0.032 | 0.046 | 0.041 | 0.034 | 0.031 | 0.037 | 0.035 | 0.014 | 0.024 | 0.036 | 0.066 | 0.072 | 0.056 | 0.077 | 0.093 | 0.09 | 0.075 | -2.133 | 1 | 1 | 1 | -2.497 | 1 | 1 | 1 | -2.456 | 1 | 1 | 1 | -2.496 | 1 |
Totaal overige inkomsten en kosten netto
| 8.872 | 5.703 | 12.152 | 4.199 | 0.002 | 1.496 | -1.654 | 1.073 | -4.386 | -5.832 | -4.672 | -1.466 | 3.077 | 3.647 | 3.51 | 2.833 | 7.252 | 7.398 | -9.572 | 3.15 | 2.863 | -0.099 | 2.338 | -3.541 | 2.189 | 0.779 | 0.86 | 2.584 | 1.643 | 1.492 | 2.699 | 0.005 | 1.521 | 3.274 | -2.891 | 0.495 | -2.432 | 0.599 | 0.519 | 0.268 | 0.718 | 0.698 | 0.866 | 2.476 | -11.743 | 1.026 | 1.403 | 0.75 | 1.84 | -1.029 | 2.095 | -0.393 | -1.935 | 0.714 | 2.102 | 1.406 | 0.222 | 0.01 | 0.111 | 0.636 | 1.733 | 3.358 | -0.358 | -5.156 | -2.067 | 0.886 | -1.526 | -1.566 | -0.969 | -12.471 | 1.24 | 6.311 | -3.848 | 0.524 | 1.065 | -21.441 | 1.447 | -0.566 | -4.568 | -11.581 | -0.02 | 0.501 | -5.856 | -13.413 | 3.049 | 2.454 | 4.263 | -20.14 | -0.709 | 0.72 | 2.329 | -25.398 | -0.11 | 0.845 | 1.762 | 0.265 | 1.634 | 2.793 | 2.396 | 1.5 | 1.1 | 3.7 | 4.6 | 1.2 | 3.7 | 5.6 | 8.3 | 2.8 | 1.3 | 4.3 | 10.2 | 11.9 | 1.6 | 5.2 | 16.3 | 1.8 | 4.3 | 4.7 | 5.6 | -5.5 | 1.3 | 6.7 | 6.9 | 2.7 | 2.7 | 5.4 | 5.1 | 2.5 | 3.1 | 5.1 | 3.7 | 6.2 | 5 | 3.8 | 0.4 | 0.4 | 0.5 | 0.2 | 1.5 | 0.9 | 1.1 | 1.1 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 101.029 | 93.828 | 84.485 | 115.593 | 93.265 | 70.344 | 71.165 | 82.4 | 76.471 | 86.106 | 84.702 | 96.127 | 95.42 | 75.105 | 83.662 | 145.841 | 81.604 | 99.623 | 68.922 | 79.595 | 66.923 | 64.304 | 50.787 | 62.806 | 62.931 | 57.655 | 56.208 | 58.139 | 54.272 | -38.416 | 42.922 | 52.325 | 43.493 | 40.609 | 40.627 | 48.929 | 46.865 | 44.167 | 40.165 | 49.319 | 39.936 | 39.846 | 33.653 | 37.854 | 25.62 | 23.891 | 36.464 | 43.414 | 34.067 | 34.883 | 33.455 | 42.234 | 35.821 | 33.095 | 29.406 | 37.303 | 33.982 | 30.867 | 31.679 | 29.194 | 31.666 | 28.154 | 31.606 | 35.558 | 31.431 | 28.301 | 27.055 | 32.087 | 27.996 | 15.398 | 26.357 | 35.61 | 13.728 | 20.904 | 20.042 | 5.443 | 20.642 | 17.623 | 13.575 | 13.131 | 14.128 | 13.33 | -3.502 | -14.418 | 4.661 | 4.386 | 4.295 | -17.656 | 5.034 | 7.287 | 6.989 | -23.102 | 0.085 | 5.441 | 7.347 | 7.671 | 7.807 | 9.903 | 7.865 | 6.2 | 7.5 | 8.4 | 8.9 | 5 | 7.8 | 9.1 | 10.4 | 6.2 | 3.6 | 9.1 | 13.8 | 16.5 | 7.1 | 9.9 | 20.2 | 7.4 | 10.1 | 9.3 | 9.2 | -0.2 | 5.9 | 10 | 9.7 | 6.3 | 6.4 | 7.7 | 6.1 | 4.8 | 5.1 | 6.3 | 4.5 | 7.1 | 6.1 | 3.1 | 0.1 | 3.3 | 8.2 | 8.6 | 7 | 9.2 | 12.4 | 11.7 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.167 | 0.157 | 0.143 | 0.197 | 0.165 | 0.127 | 0.127 | 0.151 | 0.145 | 0.162 | 0.16 | 0.178 | 0.177 | 0.141 | 0.159 | 0.273 | 0.154 | 0.198 | 0.134 | 0.152 | 0.139 | 0.136 | 0.11 | 0.137 | 0.142 | 0.13 | 0.128 | 0.136 | 0.13 | -0.093 | 0.106 | 0.13 | 0.111 | 0.104 | 0.104 | 0.123 | 0.121 | 0.116 | 0.107 | 0.13 | 0.111 | 0.111 | 0.094 | 0.109 | 0.075 | 0.067 | 0.099 | 0.118 | 0.096 | 0.098 | 0.095 | 0.121 | 0.105 | 0.099 | 0.089 | 0.111 | 0.106 | 0.098 | 0.103 | 0.096 | 0.107 | 0.095 | 0.107 | 0.122 | 0.109 | 0.1 | 0.095 | 0.112 | 0.103 | 0.057 | 0.097 | 0.132 | 0.054 | 0.084 | 0.081 | 0.022 | 0.088 | 0.078 | 0.062 | 0.071 | 0.067 | 0.064 | -0.027 | -0.183 | 0.062 | 0.057 | 0.055 | -0.224 | 0.067 | 0.063 | 0.06 | -0.196 | 0.001 | 0.045 | 0.06 | 0.059 | 0.063 | 0.079 | 0.065 | 0.049 | 0.066 | 0.077 | 0.085 | 0.049 | 0.081 | 0.096 | 0.118 | 0.068 | 0.041 | 0.05 | 0.082 | 0.096 | 0.041 | 0.058 | 0.121 | 0.042 | 0.057 | 0.052 | 0.054 | -0.001 | 0.036 | 0.062 | 0.064 | 0.046 | 0.046 | 0.061 | 0.051 | 0.045 | 0.05 | 0.064 | 0.049 | 0.076 | 0.067 | 0.036 | 0.001 | 0.022 | 0.053 | 0.057 | 0.049 | 0.063 | 0.081 | 0.077 | 0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 25.253 | 22.941 | 19.468 | 25.54 | 18.307 | 16.967 | 17.044 | 20.274 | 19.598 | 19.65 | 20.533 | 21.502 | 23.417 | 18.583 | 18.262 | 32.089 | 13.882 | 17.522 | 13.031 | 14.015 | 7.976 | 13.575 | 6.12 | 8.478 | 11.682 | 2.684 | 11.212 | 3.587 | 18.835 | -16.76 | 13.078 | 20.136 | 16.664 | 15.724 | 15.787 | 19 | 18.032 | 17.192 | 15.628 | 19.524 | 15.351 | 15.483 | 13.079 | 14.945 | 8.188 | 9.283 | 14.186 | 16.674 | 13.222 | 13.609 | 13.01 | 16.529 | 13.934 | 12.809 | 11.305 | 14.673 | 12.994 | 12.012 | 12.321 | 10.956 | 12.456 | 10.904 | 12.267 | 15.471 | 13.483 | 11.051 | 10.235 | 11.882 | 11.08 | 5.965 | 10.136 | 13.132 | 3.541 | 8.062 | 7.827 | 1.387 | 6.01 | 6.512 | 5.67 | 4.813 | 3.647 | 5.833 | -0.497 | -1.149 | 1.748 | 1.594 | 1.742 | 0.894 | 1.856 | 2.718 | 2.317 | -8.365 | -0.007 | 2.111 | 2.837 | 2.737 | 3.172 | 3.79 | 2.963 | 1.4 | 3.1 | 3.3 | 3.5 | 1.6 | 3.1 | 3.5 | 4.1 | 2.5 | 1.5 | 3.4 | 5.3 | 6.5 | 3.2 | 4.2 | 8 | 3.4 | 4.4 | 4 | 3.8 | 0.3 | 2.3 | 4.3 | 4 | 2.3 | 2.2 | 2.8 | 2 | 1.6 | 1.5 | 2 | 1.4 | 2.7 | 2 | 0.9 | -0.3 | 1.3 | 3.1 | 3.2 | 2.8 | 3.4 | 4.5 | 4.5 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 75.776 | 70.887 | 65.017 | 90.053 | 74.958 | 53.377 | 54.121 | 62.126 | 56.873 | 66.456 | 64.169 | 74.625 | 72.003 | 56.522 | 65.4 | 113.752 | 67.722 | 82.101 | 55.891 | 65.58 | 58.947 | 50.729 | 44.667 | 54.328 | 51.249 | 54.971 | 44.996 | 54.552 | 35.437 | -21.656 | 29.844 | 32.189 | 26.829 | 24.885 | 24.84 | 29.929 | 28.833 | 26.975 | 24.537 | 29.795 | 24.585 | 24.363 | 20.574 | 22.909 | 17.432 | 14.608 | 22.278 | 26.74 | 20.845 | 21.274 | 20.445 | 25.705 | 21.887 | 20.286 | 18.101 | 22.63 | 20.988 | 18.855 | 19.358 | 17.985 | 19.21 | 17.25 | 19.339 | 18.999 | 17.948 | 17.25 | 15.86 | 20.205 | 18.117 | 9.433 | 16.221 | 17.633 | 7.961 | 12.842 | 12.215 | 4.184 | 14.632 | 8.885 | 8.116 | 15.692 | 10.612 | 8.318 | -7.11 | -13.205 | 2.913 | 3.3 | 2.553 | -18.161 | 6.865 | 4.569 | 4.672 | -16.438 | 0.092 | 1.461 | 4.51 | 4.934 | 4.635 | 6.113 | 4.902 | 4.8 | 4.4 | 5.1 | 5.4 | 3.4 | 4.7 | 5.6 | 6.3 | 3.7 | 11.8 | 6.2 | 8.5 | 10 | 4.5 | 5.7 | 12.2 | 4 | 7.5 | 5.3 | 6.3 | 25.1 | 5.1 | 8 | 5.7 | 4 | 4.2 | 5.6 | 5.8 | 3.2 | 5 | 4.3 | 3.1 | 4.4 | 4.1 | 44.7 | -0.2 | 2 | 5.1 | 5.4 | 4.2 | 5.8 | 7.9 | 7.2 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.125 | 0.119 | 0.11 | 0.154 | 0.133 | 0.096 | 0.097 | 0.114 | 0.108 | 0.125 | 0.121 | 0.138 | 0.134 | 0.106 | 0.124 | 0.213 | 0.128 | 0.163 | 0.108 | 0.126 | 0.123 | 0.107 | 0.097 | 0.119 | 0.115 | 0.124 | 0.102 | 0.127 | 0.085 | -0.052 | 0.074 | 0.08 | 0.068 | 0.064 | 0.064 | 0.075 | 0.075 | 0.071 | 0.065 | 0.079 | 0.069 | 0.068 | 0.057 | 0.066 | 0.051 | 0.041 | 0.061 | 0.073 | 0.059 | 0.06 | 0.058 | 0.073 | 0.064 | 0.061 | 0.055 | 0.067 | 0.065 | 0.06 | 0.063 | 0.059 | 0.065 | 0.058 | 0.066 | 0.065 | 0.062 | 0.061 | 0.056 | 0.071 | 0.066 | 0.035 | 0.06 | 0.065 | 0.031 | 0.051 | 0.05 | 0.017 | 0.063 | 0.039 | 0.037 | 0.085 | 0.05 | 0.04 | -0.054 | -0.168 | 0.039 | 0.043 | 0.033 | -0.23 | 0.091 | 0.039 | 0.04 | -0.14 | 0.001 | 0.012 | 0.037 | 0.038 | 0.037 | 0.049 | 0.04 | 0.038 | 0.039 | 0.047 | 0.052 | 0.034 | 0.049 | 0.059 | 0.071 | 0.041 | 0.135 | 0.034 | 0.05 | 0.058 | 0.026 | 0.033 | 0.073 | 0.023 | 0.042 | 0.03 | 0.037 | 0.152 | 0.031 | 0.05 | 0.037 | 0.029 | 0.03 | 0.044 | 0.048 | 0.03 | 0.049 | 0.044 | 0.034 | 0.047 | 0.045 | 0.521 | -0.002 | 0.013 | 0.033 | 0.036 | 0.029 | 0.04 | 0.052 | 0.048 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 5.02 | 4.7 | 4.3 | 5.96 | 4.97 | 3.54 | 3.62 | 4.17 | 3.82 | 4.45 | 4.28 | 4.89 | 4.62 | 3.57 | 4.08 | 7.12 | 4.25 | 5.16 | 3.5 | 4.09 | 3.69 | 3.18 | 2.8 | 3.39 | 3.19 | 3.43 | 2.79 | 3.4 | 2.22 | -1.35 | 1.84 | 1.99 | 1.66 | 1.51 | 1.49 | 1.78 | 1.71 | 1.6 | 1.45 | 1.77 | 1.44 | 1.41 | 1.17 | 1.31 | 0.96 | 0.79 | 1.2 | 1.44 | 1.1 | 1.12 | 1.08 | 1.36 | 1.06 | 0.96 | 0.86 | 1.07 | 0.93 | 0.83 | 0.86 | 0.8 | 0.86 | 0.77 | 0.86 | 0.85 | 0.8 | 0.73 | 0.66 | 0.85 | 0.76 | 0.38 | 0.63 | 0.69 | 0.3 | 0.49 | 0.47 | 0.16 | 0.57 | 0.35 | 0.32 | 0.62 | 0.43 | 0.34 | -0.33 | -0.61 | 0.14 | 0.17 | 0.13 | -0.92 | 0.35 | 0.23 | 0.24 | -0.85 | 0.005 | 0.075 | 0.23 | 0.25 | 0.24 | 0.31 | 0.25 | 0.24 | 0.21 | 0.25 | 0.26 | 0.16 | 0.24 | 0.28 | 0.32 | 0.19 | 0.59 | 0.32 | 0.43 | 0.5 | 0.23 | 0.29 | 0.62 | 0.2 | 0.39 | 0.27 | 0.32 | 1.27 | 0.26 | 0.41 | 0.29 | 0.2 | 0.22 | 0.28 | 0.3 | 0.16 | 0.26 | 0.22 | 0.16 | 0.22 | 0.21 | 2.2 | -0.01 | 0.096 | 0.25 | 0.26 | 0.21 | 0.28 | 0.39 | 0.36 | 0.28 | 0.24 | 0.35 | 0.33 | 0.26 | 0.27 | 0.34 | 0.3 | 0.24 | 1.19 | 0.28 | 0.36 | 0.24 | 0.25 | 0.3 |
Verwaterde WPA
| 5.02 | 4.65 | 4.24 | 5.9 | 4.93 | 3.51 | 3.58 | 4.13 | 3.78 | 4.4 | 4.22 | 4.81 | 4.55 | 3.51 | 4.01 | 6.96 | 4.14 | 5.01 | 3.38 | 3.96 | 3.56 | 3.08 | 2.7 | 3.26 | 3.06 | 3.27 | 2.66 | 3.25 | 2.13 | -1.35 | 1.78 | 1.94 | 1.62 | 1.48 | 1.45 | 1.72 | 1.65 | 1.55 | 1.4 | 1.71 | 1.39 | 1.36 | 1.12 | 1.28 | 0.94 | 0.77 | 1.17 | 1.4 | 1.07 | 1.1 | 1.06 | 1.36 | 1.04 | 0.94 | 0.84 | 1.07 | 0.91 | 0.82 | 0.84 | 0.8 | 0.84 | 0.76 | 0.85 | 0.85 | 0.79 | 0.73 | 0.65 | 0.85 | 0.74 | 0.38 | 0.62 | 0.69 | 0.3 | 0.48 | 0.46 | 0.16 | 0.55 | 0.34 | 0.31 | 0.62 | 0.42 | 0.33 | -0.33 | -0.61 | 0.14 | 0.17 | 0.13 | -0.92 | 0.35 | 0.23 | 0.24 | -0.84 | 0.005 | 0.075 | 0.23 | 0.25 | 0.24 | 0.31 | 0.24 | 0.24 | 0.21 | 0.25 | 0.26 | 0.16 | 0.24 | 0.28 | 0.31 | 0.19 | 0.59 | 0.32 | 0.43 | 0.5 | 0.23 | 0.29 | 0.62 | 0.2 | 0.39 | 0.27 | 0.32 | 1.27 | 0.26 | 0.41 | 0.29 | 0.2 | 0.22 | 0.28 | 0.3 | 0.16 | 0.26 | 0.22 | 0.16 | 0.22 | 0.21 | 2.2 | -0.01 | 0.096 | 0.25 | 0.26 | 0.21 | 0.28 | 0.38 | 0.35 | 0.28 | 0.23 | 0.34 | 0.31 | 0.25 | 0.26 | 0.31 | 0.28 | 0.23 | 1 | 0.26 | 0.33 | 0.22 | 0.23 | 0.27 |
EBITDA
| 67.373 | 103.838 | 88.141 | 126.933 | 109.088 | 86.263 | 90.029 | 98.609 | 92.416 | 102.242 | 96.234 | 111.002 | 110.357 | 91.606 | 98.268 | 160.537 | 96.208 | 114.421 | 83.762 | 94.823 | 78.552 | 75.834 | 62.14 | 74.108 | 73.705 | 68.931 | 66.709 | 68.442 | 63.947 | -28.332 | 53.007 | 62.154 | 53.35 | 50.224 | 49.921 | 59.198 | 56.701 | 53.777 | 49.694 | 59.192 | 49.263 | 50.33 | 45.954 | 50.281 | 48.843 | 35.669 | 48.558 | 55.192 | 43.662 | 47.091 | 42.331 | 53.552 | 48.758 | 43.339 | 37.806 | 46.198 | 44.336 | 41.337 | 41.213 | 38.431 | 39.758 | 34.894 | 41.669 | 46.722 | 44.164 | 35.063 | 38.509 | 40.989 | 38.283 | 49.348 | 34.475 | 34.488 | 30.87 | 30.128 | 29.245 | 37.972 | 28.792 | 28.227 | 32.856 | 35.621 | 25.348 | 25.858 | 7.17 | 17.357 | 2.483 | 3.508 | -0.188 | 26.709 | 9.167 | 11.11 | 7.616 | 34.747 | 7.727 | 11.465 | 11.729 | 14.416 | 12.039 | 12.416 | 10.954 | 10.6 | 11.9 | 7.6 | 6.1 | 8.6 | 6.3 | 3.4 | 0.2 | 7.3 | 3.9 | 8.6 | 2.3 | 1.1 | 11.1 | 7.7 | -4.7 | 12.2 | 9.4 | 7.7 | 5.5 | 18.4 | 10.6 | 4 | 2.7 | 7.5 | 10.8 | 3.3 | 1.7 | 4.9 | 3.4 | 0.5 | 1.3 | -0.1 | 0.1 | -0.7 | 3.3 | 11 | 15.6 | 16.5 | 12.1 | 15.7 | 18.6 | 18 | 15.5 | -311.6 | 146.7 | 108.1 | 99.7 | -248.7 | 101.4 | 98.8 | 91.2 | -228.2 | 94.8 | 90 | 81.8 | -235.1 | 96.9 |
EBITDA ratio
| 0.111 | 0.174 | 0.15 | 0.217 | 0.193 | 0.156 | 0.161 | 0.18 | 0.176 | 0.192 | 0.181 | 0.205 | 0.205 | 0.172 | 0.186 | 0.301 | 0.182 | 0.228 | 0.162 | 0.182 | 0.163 | 0.16 | 0.134 | 0.162 | 0.166 | 0.156 | 0.152 | 0.16 | 0.153 | -0.068 | 0.131 | 0.154 | 0.136 | 0.129 | 0.128 | 0.149 | 0.147 | 0.141 | 0.132 | 0.156 | 0.137 | 0.14 | 0.128 | 0.144 | 0.143 | 0.1 | 0.132 | 0.15 | 0.123 | 0.133 | 0.12 | 0.153 | 0.143 | 0.13 | 0.114 | 0.137 | 0.138 | 0.131 | 0.133 | 0.127 | 0.134 | 0.118 | 0.141 | 0.16 | 0.153 | 0.124 | 0.135 | 0.143 | 0.14 | 0.182 | 0.127 | 0.128 | 0.122 | 0.121 | 0.119 | 0.153 | 0.123 | 0.125 | 0.15 | 0.193 | 0.12 | 0.124 | 0.055 | 0.22 | 0.033 | 0.045 | -0.002 | 0.338 | 0.122 | 0.095 | 0.065 | 0.295 | 0.066 | 0.095 | 0.095 | 0.111 | 0.097 | 0.099 | 0.09 | 0.083 | 0.105 | 0.069 | 0.059 | 0.085 | 0.065 | 0.036 | 0.002 | 0.081 | 0.045 | 0.047 | 0.014 | 0.006 | 0.064 | 0.045 | -0.028 | 0.07 | 0.053 | 0.043 | 0.032 | 0.111 | 0.064 | 0.025 | 0.018 | 0.055 | 0.077 | 0.026 | 0.014 | 0.046 | 0.033 | 0.005 | 0.014 | -0.001 | 0.001 | -0.008 | 0.04 | 0.074 | 0.101 | 0.109 | 0.084 | 0.108 | 0.121 | 0.119 | 0.109 | -2.133 | 1 | 1 | 1 | -2.497 | 1 | 1 | 1 | -2.456 | 1 | 1 | 1 | -2.496 | 1 |