Coherent, Inc.
NASDAQ:COHR
96.99 (USD) • At close December 27, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,348 | 1,314.362 | 1,208.809 | 1,131.434 | 1,053 | 1,205.051 | 1,240.194 | 1,370.285 | 1,344.57 | 886.962 | 827.724 | 806.819 | 795.111 | 808.006 | 783.232 | 786.569 | 728.084 | 746.29 | 627.041 | 666.331 | 340.409 | 362.728 | 342.496 | 342.839 | 314.433 | 321.075 | 294.746 | 281.47 | 261.503 | 273.717 | 244.987 | 231.822 | 221.52 | 241.47 | 205.105 | 191.434 | 189.207 | 196.683 | 182.709 | 176.736 | 185.833 | 187.921 | 173.555 | 171.765 | 151.172 | 155.045 | 145.17 | 125.889 | 132.292 | 136.91 | 132.59 | 126.757 | 138.373 | 131.783 | 129.997 | 120.887 | 120.134 | 113.237 | 97.531 | 68.785 | 65.538 | 66.067 | 64.111 | 74.278 | 87.766 | 91.809 | 80.956 | 74.256 | 72.671 | 71.971 | 67.085 | 63.342 | 60.797 | 64.944 | 59.363 | 53.827 | 54.391 | 57.007 | 53.313 | 43.213 | 40.507 | 42.99 | 39.129 | 34.635 | 34.094 | 32.852 | 32.356 | 31.431 | 31.571 | 30.108 | 27.441 | 27.446 | 28.693 | 32.352 | 32.531 | 31.738 | 26.713 | 20.957 | 19.781 | 16.9 | 16.2 | 17.3 | 15.5 | 15.2 | 13.8 | 14.5 | 16.2 | 15.1 | 15.5 | 14.7 | 13.7 | 12.2 | 12.1 | 11.8 | 10.1 | 8 | 8.1 | 8.4 | 8 | 5.9 | 5.4 | 5.2 | 5 | 4.4 | 4.2 | 4.6 | 4.5 | 4.2 | 3.8 | 3.9 | 4.2 | 4.3 | 4.1 | 4.1 | 3.9 | 3.4 | 3.6 | 3.7 | 3.9 | 4.1 | 3.4 | 3.6 | 3.8 | 3.3 | 3.3 | 3.5 | 3.3 | 2.9 | 2.7 | 2.4 | 2.5 | 2.5 | 2.5 | 2.1 | 2.2 | 2.2 | 2.2 |
Kosten van de omzet
| 888 | 882.421 | 842.322 | 780.793 | 746 | 861.686 | 820.038 | 959.097 | 900.996 | 560.93 | 506.051 | 495.652 | 478.921 | 500.379 | 483.676 | 464.103 | 441.52 | 444.153 | 381.108 | 517.991 | 217.269 | 224.076 | 215.212 | 211.333 | 190.526 | 193.58 | 176.361 | 172.037 | 155.528 | 164.939 | 147.277 | 137.559 | 133.918 | 148.859 | 127.436 | 120.09 | 118.018 | 121.687 | 116.984 | 113.718 | 117.974 | 125.6 | 118.865 | 118.371 | 94.826 | 104.185 | 94.169 | 79.019 | 83.457 | 88.648 | 86.589 | 83.289 | 83.363 | 77.004 | 74.906 | 68.96 | 69.263 | 65.195 | 58.697 | 41.254 | 38.389 | 41.367 | 41.424 | 42.908 | 50.405 | 53.96 | 47.659 | 43.257 | 41.262 | 39.676 | 36.224 | 33.803 | 34.051 | 38.258 | 35.055 | 31.929 | 30.788 | 30.739 | 30.544 | 23.18 | 20.414 | 22.976 | 19.525 | 18.991 | 18.066 | 9.341 | 20.064 | 17.54 | 18.087 | 12.654 | 19.848 | 16.726 | 17.627 | 22.071 | 18.27 | 16.678 | 13.788 | 10.239 | 11.315 | 8.1 | 7.8 | 8.8 | 7.6 | 7.9 | 7.8 | 8 | 8.2 | 6.7 | 7.2 | 7 | 6.5 | 5.4 | 5.5 | 5.4 | 4.9 | 4 | 4 | 4.3 | 4.2 | 2.8 | 2.6 | 1.7 | 3 | 2.2 | 2 | 2 | 2.6 | 2.3 | 2.1 | 2.1 | 2.5 | 2.5 | 2.1 | 2.2 | 2.4 | 1.7 | 1.6 | 1.7 | 2 | 1.9 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 460 | 431.941 | 366.487 | 350.641 | 307 | 343.365 | 420.156 | 411.188 | 443.574 | 326.032 | 321.673 | 311.167 | 316.19 | 307.627 | 299.556 | 322.466 | 286.564 | 302.137 | 245.933 | 148.34 | 123.14 | 138.652 | 127.284 | 131.506 | 123.907 | 127.495 | 118.385 | 109.433 | 105.975 | 108.778 | 97.71 | 94.263 | 87.602 | 92.611 | 77.669 | 71.344 | 71.189 | 74.996 | 65.725 | 63.018 | 67.859 | 62.321 | 54.69 | 53.394 | 56.346 | 50.86 | 51.001 | 46.87 | 48.835 | 48.262 | 46.001 | 43.468 | 55.01 | 54.779 | 55.091 | 51.927 | 50.871 | 48.042 | 38.834 | 27.531 | 27.149 | 24.7 | 22.687 | 31.37 | 37.361 | 37.849 | 33.297 | 30.999 | 31.409 | 32.295 | 30.861 | 29.539 | 26.746 | 26.686 | 24.308 | 21.898 | 23.603 | 26.268 | 22.769 | 20.033 | 20.093 | 20.014 | 19.604 | 15.644 | 16.028 | 23.511 | 12.292 | 13.891 | 13.484 | 17.454 | 7.593 | 10.72 | 11.066 | 10.281 | 14.261 | 15.06 | 12.925 | 10.718 | 8.466 | 8.8 | 8.4 | 8.5 | 7.9 | 7.3 | 6 | 6.5 | 8 | 8.4 | 8.3 | 7.7 | 7.2 | 6.8 | 6.6 | 6.4 | 5.2 | 4 | 4.1 | 4.1 | 3.8 | 3.1 | 2.8 | 3.5 | 2 | 2.2 | 2.2 | 2.6 | 1.9 | 1.9 | 1.7 | 1.8 | 1.7 | 1.8 | 2 | 1.9 | 1.5 | 1.7 | 2 | 2 | 1.9 | 2.2 | 1.8 | 3.6 | 3.8 | 3.3 | 3.3 | 3.5 | 3.3 | 2.9 | 2.7 | 2.4 | 2.5 | 2.5 | 2.5 | 2.1 | 2.2 | 2.2 | 2.2 |
Brutowinstmarge
| 0.341 | 0.329 | 0.303 | 0.31 | 0.292 | 0.285 | 0.339 | 0.3 | 0.33 | 0.368 | 0.389 | 0.386 | 0.398 | 0.381 | 0.382 | 0.41 | 0.394 | 0.405 | 0.392 | 0.223 | 0.362 | 0.382 | 0.372 | 0.384 | 0.394 | 0.397 | 0.402 | 0.389 | 0.405 | 0.397 | 0.399 | 0.407 | 0.395 | 0.384 | 0.379 | 0.373 | 0.376 | 0.381 | 0.36 | 0.357 | 0.365 | 0.332 | 0.315 | 0.311 | 0.373 | 0.328 | 0.351 | 0.372 | 0.369 | 0.353 | 0.347 | 0.343 | 0.398 | 0.416 | 0.424 | 0.43 | 0.423 | 0.424 | 0.398 | 0.4 | 0.414 | 0.374 | 0.354 | 0.422 | 0.426 | 0.412 | 0.411 | 0.417 | 0.432 | 0.449 | 0.46 | 0.466 | 0.44 | 0.411 | 0.409 | 0.407 | 0.434 | 0.461 | 0.427 | 0.464 | 0.496 | 0.466 | 0.501 | 0.452 | 0.47 | 0.716 | 0.38 | 0.442 | 0.427 | 0.58 | 0.277 | 0.391 | 0.386 | 0.318 | 0.438 | 0.475 | 0.484 | 0.511 | 0.428 | 0.521 | 0.519 | 0.491 | 0.51 | 0.48 | 0.435 | 0.448 | 0.494 | 0.556 | 0.535 | 0.524 | 0.526 | 0.557 | 0.545 | 0.542 | 0.515 | 0.5 | 0.506 | 0.488 | 0.475 | 0.525 | 0.519 | 0.673 | 0.4 | 0.5 | 0.524 | 0.565 | 0.422 | 0.452 | 0.447 | 0.462 | 0.405 | 0.419 | 0.488 | 0.463 | 0.385 | 0.5 | 0.556 | 0.541 | 0.487 | 0.537 | 0.529 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 131.602 | 126.652 | 127.485 | 111.163 | 113 | 123.346 | 126.382 | 128.791 | 121.084 | 95.917 | 96.895 | 95.328 | 88.966 | 83.768 | 83.231 | 84.858 | 78.248 | 100.489 | 94.764 | 107.7 | 36.12 | 36.202 | 36.026 | 33.764 | 33.171 | 33.346 | 30.56 | 27.764 | 25.574 | 25.966 | 25.38 | 23.632 | 21.832 | 20.102 | 14.946 | 12.155 | 13.151 | 12.598 | 12.874 | 12.845 | 12.943 | 11.322 | 12.099 | 11.355 | 7.747 | 5.697 | 5.781 | 5.626 | 5.585 | 5.533 | 5.698 | 5.016 | 5.163 | 4.984 | 6.135 | 5.248 | 5.481 | 6.317 | 5.32 | 3.412 | 3.714 | 2.286 | 1.612 | 3.116 | 3.191 | 2.346 | 1.992 | 2.02 | 4.927 | 4.946 | 4.355 | 3.476 | 3.288 | 1.413 | 1.604 | 3.408 | 3.426 | 3.664 | 3.114 | 2.5 | 3.356 | 3.212 | 3.067 | 2.743 | 3.078 | 11.15 | 0.435 | 0.552 | 3.203 | 7.858 | 1.153 | 3.259 | 1.953 | 4.872 | 1.088 | 1.808 | 1.724 | 2.071 | 0.744 | 0.8 | 0.7 | 0.8 | 0.7 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 1 | 0.7 | 0.7 | 0.5 | 0.7 | 0.4 | 0.3 | 0.2 | 0.4 | 0.3 | 0.4 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 229 | 227.974 | 205.167 | 209.163 | 212 | 256.148 | 226.386 | 274.151 | 280.014 | 115.862 | 118.009 | 117.617 | 132.174 | 126.666 | 131.244 | 118.893 | 107.186 | 134.152 | 82.133 | 119.218 | 105.495 | 61.731 | 60.128 | 58.136 | 53.523 | 55.924 | 53.087 | 49.122 | 50.624 | 47.137 | 43.291 | 43.495 | 42.079 | 43.595 | 43.333 | 37.408 | 36.31 | 39.185 | 35.192 | 33.642 | 35.52 | 36.295 | 33.848 | 32.471 | 35.112 | 29.993 | 27.217 | 26.309 | 26.656 | 25.037 | 23.329 | 24.214 | 26.812 | 24.039 | 23.286 | 21.991 | 22.729 | 20.544 | 18.985 | 16.921 | 14.939 | 13.767 | 13.554 | 14.199 | 16.548 | 17.112 | 15.722 | 14.916 | 14.313 | 13.472 | 14.359 | 13.871 | 13.362 | 14.072 | 11.212 | 11.301 | 11.499 | 12.507 | 10.674 | 9.713 | 9.001 | 9.199 | 9.152 | 7.782 | 8.226 | 6.959 | 7.664 | 6.692 | 7.195 | 5.9 | 4.824 | 4.876 | 5.645 | 6.177 | 6.083 | 6.239 | 6.268 | 4.942 | 4.933 | 4.2 | 3.8 | 3.6 | 3.6 | 3.4 | 3 | 3.5 | 3.7 | 3.7 | 3.5 | 3.5 | 3.2 | 3 | 3 | 3 | 2.6 | 2.2 | 2.1 | 2.2 | 2 | 1.6 | 1.5 | 2.8 | 1.3 | 1.5 | 1.5 | 2.1 | 1.3 | 1.2 | 1.3 | 1.2 | 1.4 | 1.1 | 1.2 | 1.3 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 14.455 | 18.597 | 5.386 | 6.269 | 0.687 | 3.048 | -3.696 | -31.605 | -16.768 | -0.241 | -1.806 | 7.582 | 10.124 | 21.432 | 3.153 | -24.339 | -1.264 | -7.168 | -0.487 | -5.079 | -0.384 | 1.532 | 0.701 | 0.713 | 1.031 | 1.496 | 1.965 | 0.767 | 0.445 | 2.164 | 6.045 | 1.402 | 0.429 | -1.257 | 0.994 | 1.057 | 0.097 | -1.534 | 9.295 | -1.682 | 0.868 | 1.694 | 1.125 | -0.067 | 0.442 | 1.401 | 4.551 | 0.761 | 1.721 | 2.311 | -1.506 | -1.63 | 0 | 0 | 0.46 | 0 | 0 | 0 | 1.125 | 0 | 1.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.281 | 2.577 | 2.044 | 1.66 | 1.066 | 0 | 1.4 | 1.4 | 1 | 1.2 | 1.2 | 1.2 | 0.8 | 0.9 | 1.1 | 1.1 | 0.7 | 0.8 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.2 | -11.5 | 0 | 0 | 0 | -10.5 | 0 | 0 | 0 | -8.6 | 0 | 0 | 0 | -8.5 | 0 | 0 | 0 |
Bedrijfskosten
| 361 | 354.626 | 332.652 | 320.326 | 325 | 379.494 | 352.768 | 402.942 | 401.098 | 211.779 | 214.904 | 212.945 | 221.14 | 210.434 | 214.475 | 203.751 | 185.434 | 234.641 | 176.897 | 226.918 | 141.615 | 97.933 | 96.154 | 91.9 | 86.694 | 89.27 | 83.647 | 76.886 | 76.198 | 73.103 | 68.671 | 67.127 | 63.911 | 63.697 | 58.279 | 49.563 | 49.461 | 51.783 | 48.066 | 46.487 | 48.463 | 47.617 | 45.947 | 43.826 | 42.859 | 35.69 | 32.998 | 31.935 | 32.241 | 30.57 | 29.027 | 27.724 | 31.975 | 29.023 | 29.421 | 27.699 | 26.148 | 26.861 | 24.305 | 20.333 | 18.653 | 17.455 | 15.166 | 17.315 | 19.739 | 19.458 | 17.714 | 16.936 | 19.24 | 18.418 | 18.714 | 17.347 | 16.65 | 15.485 | 12.816 | 14.709 | 14.925 | 16.171 | 13.788 | 12.213 | 12.357 | 12.411 | 12.219 | 10.525 | 11.304 | 18.109 | 8.099 | 7.244 | 10.398 | 13.758 | 5.977 | 8.135 | 7.598 | 4.768 | 9.748 | 10.091 | 9.652 | 8.079 | 5.677 | 6.4 | 5.9 | 5.4 | 5.5 | 5.5 | 5 | 5.1 | 5.5 | 5.7 | 5.4 | 5.2 | 4.7 | 4.6 | 4.3 | 4.4 | 3.6 | 3.1 | 2.9 | 3.1 | 2.8 | 2.5 | 2.3 | 3.2 | 1.8 | 2 | 2 | 2.6 | 1.7 | 1.7 | 1.8 | 1.6 | 1.4 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.6 | 1.6 | 1.7 | 1.3 | -11.5 | 0 | 0 | 0 | -10.5 | 0 | 0 | 0 | -8.6 | 0 | 0 | 0 | -8.5 | 0 | 0 | 0 |
Bedrijfsresultaat
| 99 | 48.315 | -31,851 | 30 | -18 | -154.543 | -90.505 | -165.359 | 10.871 | 24.24 | 33.713 | 96.416 | 102.632 | 107.317 | 106.513 | 121.868 | 76.791 | 66.232 | 61.868 | -79.065 | -23.554 | 40.335 | 32.662 | 40.307 | 37.926 | 39.256 | 36.234 | 34.512 | 30.544 | 36.12 | 31.203 | 33.181 | 25.093 | 29.343 | 18.133 | 22.775 | 22.785 | 23.31 | 16.125 | 25.826 | 17.714 | 15.572 | 10.437 | 10.693 | 13.42 | 15.612 | 19.404 | 19.486 | 17.355 | 19.413 | 19.285 | 15.744 | 24.665 | 25.756 | 25.67 | 24.228 | 26.785 | 21.131 | 14.529 | 7.198 | 8.496 | 8.46 | 7.521 | 16.932 | 17.42 | 18.191 | 14.929 | -13.446 | 11.035 | 13.238 | 11.629 | 11.255 | 9.588 | 28.198 | 11.328 | 7.088 | 7.381 | 10.546 | 8.965 | 7.617 | 7.245 | 7.74 | 7.49 | 4.97 | 4.633 | 5.305 | 4.1 | 6.847 | 2.972 | 5.12 | 1.263 | 2.49 | 2.903 | 6.105 | 4.693 | 5.512 | 3.34 | 2.751 | 2.789 | 2.3 | 2.4 | 3.1 | 2.3 | 1.7 | 1.1 | 1.5 | 2.5 | 2.9 | 2.9 | 2.3 | 2.4 | 2 | 2.2 | 1.8 | 1.5 | 0.8 | 1.2 | 1 | 0.9 | 0.6 | 0.5 | 0.2 | 0.1 | 0.3 | 0.8 | 0 | 0.2 | 0.3 | -0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | -0.1 | 0.1 | 0.3 | 0.4 | 0.3 | 0.5 | 0.4 | -7.9 | 3.8 | 3.3 | 3.3 | -7 | 3.3 | 2.9 | 2.7 | -6.2 | 2.5 | 2.5 | 2.5 | -6.4 | 2.2 | 2.2 | 2.2 |
Bedrijfsresultaat ratio
| 0.073 | 0.037 | -26.349 | 0.027 | -0.017 | -0.128 | -0.073 | -0.121 | 0.008 | 0.027 | 0.041 | 0.12 | 0.129 | 0.133 | 0.136 | 0.155 | 0.105 | 0.089 | 0.099 | -0.119 | -0.069 | 0.111 | 0.095 | 0.118 | 0.121 | 0.122 | 0.123 | 0.123 | 0.117 | 0.132 | 0.127 | 0.143 | 0.113 | 0.122 | 0.088 | 0.119 | 0.12 | 0.119 | 0.088 | 0.146 | 0.095 | 0.083 | 0.06 | 0.062 | 0.089 | 0.101 | 0.134 | 0.155 | 0.131 | 0.142 | 0.145 | 0.124 | 0.178 | 0.195 | 0.197 | 0.2 | 0.223 | 0.187 | 0.149 | 0.105 | 0.13 | 0.128 | 0.117 | 0.228 | 0.198 | 0.198 | 0.184 | -0.181 | 0.152 | 0.184 | 0.173 | 0.178 | 0.158 | 0.434 | 0.191 | 0.132 | 0.136 | 0.185 | 0.168 | 0.176 | 0.179 | 0.18 | 0.191 | 0.143 | 0.136 | 0.161 | 0.127 | 0.218 | 0.094 | 0.17 | 0.046 | 0.091 | 0.101 | 0.189 | 0.144 | 0.174 | 0.125 | 0.131 | 0.141 | 0.136 | 0.148 | 0.179 | 0.148 | 0.112 | 0.08 | 0.103 | 0.154 | 0.192 | 0.187 | 0.156 | 0.175 | 0.164 | 0.182 | 0.153 | 0.149 | 0.1 | 0.148 | 0.119 | 0.113 | 0.102 | 0.093 | 0.038 | 0.02 | 0.068 | 0.19 | 0 | 0.044 | 0.071 | -0.026 | 0.051 | 0.071 | 0.07 | 0.098 | 0.073 | -0.026 | 0.029 | 0.083 | 0.108 | 0.077 | 0.122 | 0.118 | -2.194 | 1 | 1 | 1 | -2 | 1 | 1 | 1 | -2.583 | 1 | 1 | 1 | -3.048 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -80 | -67.407 | -65.686 | -67.722 | -70.297 | -197.31 | -72.135 | -74.6 | -93.494 | 24.743 | -43.74 | -18.868 | -4.609 | -3.942 | 8.398 | -12.432 | -41.553 | -26.785 | -35.698 | -28.877 | -12.047 | -5.99 | -4.115 | -4.879 | -4.871 | -4.018 | -3.259 | -2.618 | -2.878 | -1.817 | 0.228 | 4.68 | 0.156 | -0.637 | -2.026 | 0.397 | 0.408 | -0.68 | -2.378 | -1.038 | -2.886 | -0.547 | 0.282 | -0.044 | -0.536 | -0.01 | 0.952 | 4.328 | 0.725 | 1.693 | 2.263 | 1.429 | 1.571 | 0.043 | 1.397 | -0.025 | -0.03 | -0.093 | -0.083 | -0.019 | -0.097 | 1.187 | 1.466 | -2.894 | 0.379 | 0.374 | 1.286 | 54.948 | 0.051 | 1.144 | 0.916 | 1.579 | 0.642 | -17.474 | -0.294 | -0.35 | 2.189 | -0.822 | -0.405 | -0.228 | 0.481 | -0.197 | -0.206 | 0.181 | -0.043 | -0.053 | -0.081 | -0.848 | -0.164 | -1.655 | 0.393 | -0.263 | 0.588 | -1.091 | -0.837 | -1.38 | -0.404 | -0.203 | -0.164 | 0.1 | -0.098 | 0 | -0.2 | 0.2 | -0.1 | 0 | 0.1 | -0.1 | 0.1 | 0.5 | 0.2 | 0.4 | 0.2 | 0.3 | 0.1 | 0.3 | -0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | -0.1 | 0 | 0.2 | 0.1 | 7.9 | -3.8 | -3.3 | -3.3 | 7 | -3.3 | -2.9 | -2.7 | 6.2 | -2.5 | -2.5 | -2.5 | 6.4 | -2.2 | -2.2 | -2.2 |
Inkomen voor belasting
| 19 | 9.908 | -31.851 | -37.407 | -88 | -233.439 | -4.747 | -66.354 | -51.018 | 48.983 | 63.029 | 79.354 | 90.441 | 93.251 | 93.479 | 106.283 | 59.577 | 40.711 | 33.338 | -107.455 | -30.522 | 34.729 | 27.015 | 34.727 | 32.342 | 34.207 | 31.22 | 29.868 | 26.899 | 33.858 | 29.267 | 31.816 | 23.847 | 28.277 | 17.364 | 22.178 | 22.136 | 22.533 | 15.281 | 24.788 | 16.51 | 14.157 | 9.025 | 9.524 | 12.937 | 15.16 | 18.955 | 19.263 | 17.319 | 19.385 | 19.237 | 15.667 | 24.606 | 25.799 | 27.067 | 24.203 | 24.693 | 21.088 | 14.446 | 7.384 | 8.399 | 8.432 | 8.913 | 11.121 | 17.799 | 18.565 | 16.215 | 41.502 | 13.178 | 14.382 | 12.461 | 12.834 | 10.23 | -6.273 | 11.198 | 6.84 | 9.57 | 9.275 | 8.576 | 7.935 | 8.164 | 7.406 | 7.179 | 5.151 | 4.681 | 5.349 | 4.112 | 3.667 | 2.922 | 2.041 | 1.656 | 2.322 | 3.491 | 4.422 | 3.676 | 3.589 | 2.869 | 2.436 | 2.625 | 2.4 | 2.4 | 3.1 | 2.2 | 1.9 | 0.9 | 1.5 | 2.6 | 2.6 | 3 | 2.8 | 2.6 | 2.4 | 2.4 | 2.1 | 1.6 | 1.1 | 1.1 | 1.1 | 1.1 | 0.6 | 0.6 | 0.5 | 0.3 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0 | 0.4 | 0.2 | -0.2 | 0 | 0.3 | 0.3 | 0.3 | 0.7 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.014 | 0.008 | -0.026 | -0.033 | -0.084 | -0.194 | -0.004 | -0.048 | -0.038 | 0.055 | 0.076 | 0.098 | 0.114 | 0.115 | 0.119 | 0.135 | 0.082 | 0.055 | 0.053 | -0.161 | -0.09 | 0.096 | 0.079 | 0.101 | 0.103 | 0.107 | 0.106 | 0.106 | 0.103 | 0.124 | 0.119 | 0.137 | 0.108 | 0.117 | 0.085 | 0.116 | 0.117 | 0.115 | 0.084 | 0.14 | 0.089 | 0.075 | 0.052 | 0.055 | 0.086 | 0.098 | 0.131 | 0.153 | 0.131 | 0.142 | 0.145 | 0.124 | 0.178 | 0.196 | 0.208 | 0.2 | 0.206 | 0.186 | 0.148 | 0.107 | 0.128 | 0.128 | 0.139 | 0.15 | 0.203 | 0.202 | 0.2 | 0.559 | 0.181 | 0.2 | 0.186 | 0.203 | 0.168 | -0.097 | 0.189 | 0.127 | 0.176 | 0.163 | 0.161 | 0.184 | 0.202 | 0.172 | 0.183 | 0.149 | 0.137 | 0.163 | 0.127 | 0.117 | 0.093 | 0.068 | 0.06 | 0.085 | 0.122 | 0.137 | 0.113 | 0.113 | 0.107 | 0.116 | 0.133 | 0.142 | 0.148 | 0.179 | 0.142 | 0.125 | 0.065 | 0.103 | 0.16 | 0.172 | 0.194 | 0.19 | 0.19 | 0.197 | 0.198 | 0.178 | 0.158 | 0.138 | 0.136 | 0.131 | 0.138 | 0.102 | 0.111 | 0.096 | 0.06 | 0 | 0.19 | 0 | 0 | 0 | 0 | 0.026 | 0.071 | 0 | 0.098 | 0.049 | -0.051 | 0 | 0.083 | 0.081 | 0.077 | 0.171 | 0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -7 | 56.933 | -16.121 | -8.932 | -21 | -55.205 | -7.293 | -21.282 | -12.32 | 5.347 | 14.027 | 11.697 | 15.977 | 10.957 | 12.387 | 18.383 | 13.311 | -10.55 | 27.417 | -9.242 | -4.524 | 6.701 | 2.377 | 6.025 | 6.193 | 7.04 | 1.122 | 20.272 | 5.758 | 1.211 | 6.837 | 7.913 | 7.553 | 13.934 | 2.426 | 3.187 | 4.922 | 5.464 | 0.773 | 2.692 | 4.208 | 1.502 | 0.494 | 2.086 | 3.243 | 4.922 | 2.861 | 6.796 | 4.187 | 4.614 | 4.967 | 2.147 | 5.892 | 3.633 | 3.871 | 4.948 | 6.292 | 4.874 | 4.208 | 1.4 | 2.1 | 2.167 | 2.177 | 2.782 | 0.281 | 3.214 | 2.862 | 14.742 | 3.555 | 3.073 | 2.412 | 3.724 | 2.732 | 2.312 | 3.748 | 1.66 | 2.821 | 2.445 | 2.315 | 2.142 | 2.205 | 1.382 | 2.404 | 1.727 | 1.567 | 1.723 | 1.093 | 0.898 | 0.716 | 0.025 | 0.492 | 0.577 | 1.152 | 1.669 | 1.241 | 1.246 | 0.909 | 0.456 | 0.574 | 0.7 | 0.7 | 1 | 0.7 | 0.6 | 0.3 | 0.4 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | -0.1 | 0 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 26 | -48.442 | -13.187 | -26.991 | -67 | -178.234 | 2.546 | -45.072 | -38.698 | 43.636 | 49.002 | 67.657 | 74.464 | 82.294 | 81.092 | 87.9 | 46.266 | 51.261 | 5.921 | -98.213 | -25.998 | 28.028 | 24.638 | 28.702 | 26.149 | 27.167 | 30.098 | 9.596 | 21.141 | 32.647 | 22.43 | 23.903 | 16.294 | 14.343 | 14.938 | 18.991 | 17.214 | 17.069 | 14.508 | 22.096 | 12.302 | 12.655 | 8.531 | 7.569 | 9.694 | 10.026 | 15.869 | 12.2 | 12.718 | 14.446 | 13.994 | 13.287 | 18.579 | 22.039 | 23.119 | 19.157 | 18.367 | 15.977 | 10.313 | 5.981 | 6.306 | 6.117 | 4.81 | 8.359 | 17.495 | 14.838 | 13.048 | 26.76 | 9.623 | 11.309 | 10.049 | 9.11 | 7.498 | -8.585 | 7.45 | 5.18 | 6.749 | 6.83 | 6.261 | 5.793 | 5.959 | 6.024 | 4.775 | 3.424 | 3.114 | 3.626 | 3.019 | 2.769 | 2.206 | 2.016 | 1.164 | 1.745 | 2.339 | 2.753 | 2.435 | 2.343 | 1.96 | 1.98 | 2.051 | 1.7 | 1.7 | 2.1 | 1.5 | 1.3 | 0.6 | 1.1 | 1.8 | 1.8 | 2.1 | 2 | 1.8 | 1.7 | 1.7 | 1.6 | 1.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 0.5 | 0 | 0.1 | 0.1 | -0.1 | 0 | 0.2 | 0.2 | 0.3 | 0.2 | -0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.4 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.019 | -0.037 | -0.011 | -0.024 | -0.064 | -0.148 | 0.002 | -0.033 | -0.029 | 0.049 | 0.059 | 0.084 | 0.094 | 0.102 | 0.104 | 0.112 | 0.064 | 0.069 | 0.009 | -0.147 | -0.076 | 0.077 | 0.072 | 0.084 | 0.083 | 0.085 | 0.102 | 0.034 | 0.081 | 0.119 | 0.092 | 0.103 | 0.074 | 0.059 | 0.073 | 0.099 | 0.091 | 0.087 | 0.079 | 0.125 | 0.066 | 0.067 | 0.049 | 0.044 | 0.064 | 0.065 | 0.109 | 0.097 | 0.096 | 0.106 | 0.106 | 0.105 | 0.134 | 0.167 | 0.178 | 0.158 | 0.153 | 0.141 | 0.106 | 0.087 | 0.096 | 0.093 | 0.075 | 0.113 | 0.199 | 0.162 | 0.161 | 0.36 | 0.132 | 0.157 | 0.15 | 0.144 | 0.123 | -0.132 | 0.125 | 0.096 | 0.124 | 0.12 | 0.117 | 0.134 | 0.147 | 0.14 | 0.122 | 0.099 | 0.091 | 0.11 | 0.093 | 0.088 | 0.07 | 0.067 | 0.042 | 0.064 | 0.082 | 0.085 | 0.075 | 0.074 | 0.073 | 0.094 | 0.104 | 0.101 | 0.105 | 0.121 | 0.097 | 0.086 | 0.043 | 0.076 | 0.111 | 0.119 | 0.135 | 0.136 | 0.131 | 0.139 | 0.14 | 0.136 | 0.119 | 0.1 | 0.099 | 0.095 | 0.1 | 0.085 | 0.074 | 0.058 | 0.04 | 0.023 | 0.119 | 0 | 0.022 | 0.024 | -0.026 | 0 | 0.048 | 0.047 | 0.073 | 0.049 | -0.026 | 0.029 | 0.056 | 0.027 | 0.051 | 0.098 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.17 | -0.52 | -0.086 | -0.18 | -0.45 | -1.28 | 0.018 | -0.33 | -0.29 | 0.37 | 0.42 | 0.64 | 0.7 | 0.78 | 0.77 | 0.84 | 0.45 | 0.56 | 0.065 | -1.08 | -0.39 | 0.44 | 0.39 | 0.44 | 0.41 | 0.43 | 0.48 | 0.15 | 0.34 | 0.52 | 0.36 | 0.38 | 0.26 | 0.23 | 0.24 | 0.31 | 0.28 | 0.28 | 0.24 | 0.36 | 0.2 | 0.21 | 0.14 | 0.12 | 0.16 | 0.16 | 0.26 | 0.19 | 0.2 | 0.23 | 0.22 | 0.21 | 0.3 | 0.35 | 0.37 | 0.31 | 0.3 | 0.26 | 0.17 | 0.1 | 0.11 | 0.1 | 0.082 | 0.14 | 0.29 | 0.25 | 0.22 | 0.45 | 0.16 | 0.19 | 0.17 | 0.15 | 0.13 | -0.15 | 0.13 | 0.09 | 0.11 | 0.12 | 0.1 | 0.1 | 0.1 | 0.1 | 0.085 | 0.06 | 0.055 | 0.064 | 0.053 | 0.049 | 0.04 | 0.037 | 0.02 | 0.033 | 0.043 | 0.05 | 0.045 | 0.042 | 0.038 | 0.038 | 0.04 | 0.033 | 0.035 | 0.043 | 0.03 | 0.028 | 0.013 | 0.023 | 0.035 | 0.035 | 0.04 | 0.038 | 0.035 | 0.033 | 0.033 | 0.031 | 0.023 | 0.018 | 0.02 | 0.02 | 0.02 | 0.013 | 0.01 | 0.008 | 0.005 | 0.003 | 0.015 | 0 | 0.003 | 0.003 | -0.003 | 0 | 0.005 | 0.005 | 0.008 | 0.005 | -0.003 | 0.003 | 0.005 | 0.002 | 0.005 | 0.01 | 0.008 | 0 | 0.013 | 0.01 | 0.01 | 0 | 0.01 | 0.008 | 0.008 | 0 | 0.008 | 0.008 | 0.008 | 0.003 | 0.003 | 0.003 | 0.003 |
Verwaterde WPA
| 0.17 | -0.52 | -0.086 | -0.18 | -0.45 | -1.28 | 0.018 | -0.33 | -0.29 | 0.37 | 0.42 | 0.58 | 0.64 | 0.71 | 0.7 | 0.76 | 0.44 | 0.5 | 0.063 | -1.08 | -0.39 | 0.43 | 0.38 | 0.44 | 0.4 | 0.42 | 0.42 | 0.15 | 0.32 | 0.5 | 0.35 | 0.37 | 0.26 | 0.23 | 0.24 | 0.3 | 0.27 | 0.27 | 0.23 | 0.35 | 0.2 | 0.2 | 0.13 | 0.12 | 0.15 | 0.16 | 0.25 | 0.19 | 0.2 | 0.22 | 0.22 | 0.21 | 0.29 | 0.34 | 0.36 | 0.3 | 0.29 | 0.25 | 0.17 | 0.1 | 0.11 | 0.1 | 0.081 | 0.14 | 0.29 | 0.25 | 0.22 | 0.44 | 0.16 | 0.19 | 0.17 | 0.15 | 0.13 | -0.14 | 0.13 | 0.085 | 0.11 | 0.12 | 0.095 | 0.097 | 0.1 | 0.1 | 0.08 | 0.058 | 0.053 | 0.061 | 0.053 | 0.048 | 0.038 | 0.034 | 0.02 | 0.03 | 0.04 | 0.047 | 0.043 | 0.041 | 0.035 | 0.035 | 0.039 | 0.033 | 0.035 | 0.043 | 0.03 | 0.025 | 0.013 | 0.023 | 0.035 | 0.035 | 0.04 | 0.038 | 0.035 | 0.033 | 0.033 | 0.031 | 0.023 | 0.018 | 0.02 | 0.02 | 0.02 | 0.013 | 0.01 | 0.008 | 0.005 | 0.003 | 0.015 | 0 | 0.003 | 0.003 | -0.003 | 0 | 0.005 | 0.005 | 0.008 | 0.005 | -0.003 | 0.003 | 0.005 | 0.002 | 0.005 | 0.01 | 0.008 | 0 | 0.013 | 0.01 | 0.01 | 0 | 0.01 | 0.008 | 0.008 | 0 | 0.008 | 0.008 | 0.008 | 0.003 | 0.003 | 0.003 | 0.003 |
EBITDA
| 223.691 | 221.342 | 180.637 | 175.29 | 123.32 | 244.422 | 231.377 | 174.459 | 158.157 | 170.73 | 179.343 | 167.443 | 172.324 | 177.516 | 174.497 | 189.069 | 141.476 | 139.99 | 99.892 | 3.087 | 3.394 | 65.073 | 55.79 | 62.636 | 60.096 | 61.877 | 56.158 | 53.921 | 49.36 | 55.035 | 46.127 | 33.181 | 39.975 | 44.221 | 32.794 | 36.594 | 36.09 | 37.151 | 28.735 | 25.826 | 31.275 | 29.245 | 23.629 | 25.09 | 25.254 | 26.548 | 30.295 | 19.486 | 26.426 | 28.545 | 28.014 | 24.266 | 32.975 | 32.868 | 33.974 | 31.073 | 31.557 | 27.7 | 19.507 | 11.461 | 12.526 | 12.579 | 11.054 | 20.791 | 21.263 | 21.681 | 18.458 | -9.275 | 15.369 | 17.996 | 15.439 | 15.355 | 13.665 | 32.535 | 15.073 | 11.089 | 11.082 | 14.254 | 12.419 | 10.551 | 9.854 | 10.133 | 9.985 | 7.357 | 6.991 | 7.381 | 6.468 | 9.309 | 5.393 | 7.399 | 3.413 | 4.636 | 5.12 | 8.528 | 7.27 | 7.556 | 5 | 3.817 | 3.923 | 3.7 | 3.8 | 4.1 | 3.5 | 2.9 | 2.3 | 2.3 | 3.4 | 4 | 4 | 3 | 3.2 | 2.9 | 3 | 2.5 | 2.1 | 1.4 | 1.8 | 1.5 | 1.4 | 1.1 | 1 | 0.6 | 0.6 | 0.7 | 1.3 | 0.5 | 0.6 | 0.7 | 0.4 | 0.6 | 0.7 | 0.7 | 0.8 | 0.6 | 0.3 | 0.5 | 0.7 | 0.7 | 0.6 | 1 | 0.6 | -7.9 | 3.8 | 3.3 | 3.3 | -7 | 3.3 | 2.9 | 2.7 | -6.2 | 2.5 | 2.5 | 2.5 | -6.4 | 2.2 | 2.2 | 2.2 |
EBITDA ratio
| 0.166 | 0.179 | 0.159 | 0.154 | -0.017 | -0.128 | 0.057 | 0.003 | 0.118 | 0.11 | 0.129 | 0.208 | 0.129 | 0.133 | 0.136 | 0.155 | 0.105 | 0.089 | 0.159 | 0.005 | 0.01 | 0.111 | 0.095 | 0.118 | 0.121 | 0.122 | 0.123 | 0.123 | 0.117 | 0.132 | 0.127 | 0.143 | 0.113 | 0.122 | 0.16 | 0.119 | 0.12 | 0.189 | 0.088 | 0.146 | 0.095 | 0.083 | 0.06 | 0.062 | 0.089 | 0.101 | 0.134 | 0.155 | 0.131 | 0.142 | 0.145 | 0.124 | 0.166 | 0.249 | 0.197 | 0.2 | 0.206 | 0.245 | 0.147 | 0.105 | 0.191 | 0.19 | 0.172 | 0.28 | 0.242 | 0.236 | 0.228 | -0.125 | 0.211 | 0.25 | 0.23 | 0.242 | 0.225 | 0.501 | 0.254 | 0.206 | 0.204 | 0.25 | 0.233 | 0.244 | 0.243 | 0.236 | 0.255 | 0.212 | 0.205 | 0.225 | 0.2 | 0.296 | 0.171 | 0.246 | 0.124 | 0.169 | 0.178 | 0.264 | 0.223 | 0.238 | 0.187 | 0.182 | 0.198 | 0.219 | 0.235 | 0.237 | 0.226 | 0.191 | 0.167 | 0.159 | 0.21 | 0.265 | 0.258 | 0.204 | 0.234 | 0.238 | 0.248 | 0.212 | 0.208 | 0.175 | 0.222 | 0.179 | 0.175 | 0.186 | 0.185 | 0.115 | 0.12 | 0.159 | 0.31 | 0.109 | 0.133 | 0.167 | 0.105 | 0.154 | 0.167 | 0.163 | 0.195 | 0.146 | 0.077 | 0.147 | 0.194 | 0.189 | 0.154 | 0.244 | 0.176 | -2.194 | 1 | 1 | 1 | -2 | 1 | 1 | 1 | -2.583 | 1 | 1 | 1 | -3.048 | 1 | 1 | 1 |