Coca-Cola Consolidated, Inc.
NASDAQ:COKE
1386.37 (USD) • At close January 17, 2025
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
| 1,765.652 | 1,795.943 | 1,591.626 | 1,630.956 | 1,712.428 | 1,738.832 | 1,571.642 | 1,572.795 | 1,628.589 | 1,595.215 | 1,404.358 | 1,402.339 | 1,457.432 | 1,433.086 | 1,269.857 | 1,278.637 | 1,328.484 | 1,227.215 | 1,173.021 | 1,178.949 | 1,271.029 | 1,273.659 | 1,102.912 | 1,136.571 | 1,211.661 | 1,227.272 | 1,072.064 | 1,126.149 | 1,162.526 | 1,169.291 | 865.702 | 841.56 | 849.028 | 840.384 | 625.456 | 619.716 | 618.806 | 614.683 | 453.253 | 440.638 | 457.676 | 459.473 | 388.582 | 394.337 | 434.464 | 428.979 | 383.551 | 386.7 | 419.855 | 430.693 | 377.185 | 372.859 | 405.858 | 422.893 | 359.629 | 354.376 | 395.364 | 417.361 | 347.498 | 354.42 | 374.556 | 377.749 | 336.261 | 348.375 | 381.563 | 396.003 | 337.674 | 340.64 | 367.36 | 390.443 | 337.556 | 340.576 | 370.626 | 386.624 | 333.179 | 357.721 | 358.414 | 357.78 | 306.257 | 318.708 | 321.336 | 333.711 | 282.727 | 291.763 | 325.637 | 318.165 | 275.2 | 289.227 | 333.047 | 341.119 | 283.198 | 254.347 | 266.604 | 271.678 | 230.057 | 237.452 | 258.565 | 270.933 | 228.184 | 230.951 | 260.3 | 261 | 220.3 | 235.2 | 248.5 | 241.4 | 203.3 | 196.5 | 219.1 | 208.2 | 178.4 | 183.6 | 204.6 | 213.6 | 172 | 179.5 | 203.6 | 207.9 | 171 | 171 | 188.4 | 200.7 | 163.8 | 156.3 | 181.9 | 194.5 | 154.3 | 162.9 | 170.9 | 173.9 | 148.1 | 114.5 | 123.3 | 125.1 | 101.9 | 98 | 115.4 | 123.2 | 94.4 | 92.8 | 101.5 | 105.2 | 84.7 | 78.5 | 86.9 | 92.1 | 70.6 | 76.9 | 95.6 | 105.1 | 76.9 | 86.9 | 98 | 126.5 | 78.9 | 77.3 | 93 |
Kosten van de omzet
| 1,067.616 | 1,080.308 | 949.911 | 989.478 | 1,050.878 | 1,067.255 | 947.536 | 974.183 | 1,007.482 | 1,044.556 | 896.782 | 909.507 | 939.72 | 938.146 | 821.154 | 816.762 | 856.046 | 797.914 | 767.726 | 765.758 | 838.805 | 837.88 | 713.604 | 755.924 | 791.317 | 815.295 | 707.116 | 742.725 | 752.202 | 754.113 | 533.681 | 516.633 | 521.838 | 520.677 | 381.558 | 378.91 | 380.27 | 377.366 | 268.88 | 262.194 | 272.734 | 273.953 | 232.249 | 235.823 | 258.352 | 258.664 | 229.852 | 232.326 | 248.927 | 257.28 | 221.591 | 221.066 | 243.142 | 257.32 | 210.468 | 201.388 | 222.247 | 249.353 | 200.795 | 199.002 | 217.236 | 217.622 | 189.132 | 200.794 | 225.736 | 224.123 | 197.756 | 195.499 | 212.148 | 221.153 | 186.065 | 189.101 | 213.237 | 218.935 | 187.153 | 197.637 | 197.229 | 191.228 | 166.315 | 171.098 | 169.938 | 173.026 | 142.21 | 151.73 | 168.878 | 164.505 | 140.306 | 158.067 | 179.129 | 181.448 | 148.616 | 139.514 | 145.496 | 146.97 | 123.59 | 127.567 | 137.514 | 142.901 | 122.138 | 126.64 | 142.7 | 145.4 | 128.1 | 136.8 | 142.6 | 137 | 118.3 | 113.9 | 124.9 | 114.2 | 99.3 | 103.5 | 114.6 | 119.6 | 98.3 | 107.1 | 120.8 | 120.5 | 98.9 | 98.1 | 112.6 | 118.9 | 97.3 | 93.9 | 108.7 | 108.9 | 84.4 | 91.3 | 98.4 | 99.8 | 83.4 | 65 | 71 | 70.2 | 56.7 | 50.7 | 67.2 | 69.1 | 53.1 | 51.6 | 59.1 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 698.036 | 715.635 | 641.715 | 641.478 | 661.55 | 671.577 | 624.106 | 598.612 | 621.107 | 550.659 | 507.576 | 492.832 | 517.712 | 494.94 | 448.703 | 461.875 | 472.438 | 429.301 | 405.295 | 413.191 | 432.224 | 435.779 | 389.308 | 380.647 | 420.344 | 411.977 | 364.948 | 383.424 | 410.324 | 415.178 | 332.021 | 324.927 | 327.19 | 319.707 | 243.898 | 240.806 | 238.536 | 237.317 | 184.373 | 178.444 | 184.942 | 185.52 | 156.333 | 158.514 | 176.112 | 170.315 | 153.699 | 154.374 | 170.928 | 173.413 | 155.594 | 151.793 | 162.716 | 165.573 | 149.161 | 152.988 | 173.117 | 168.008 | 146.703 | 155.418 | 157.32 | 160.127 | 147.129 | 147.581 | 155.827 | 171.88 | 139.918 | 145.141 | 155.212 | 169.29 | 151.491 | 151.475 | 157.389 | 167.689 | 146.026 | 160.084 | 161.185 | 166.552 | 139.942 | 147.61 | 151.398 | 160.685 | 140.517 | 140.033 | 156.759 | 153.66 | 134.894 | 131.16 | 153.918 | 159.671 | 134.582 | 114.833 | 121.108 | 124.708 | 106.467 | 109.885 | 121.051 | 128.032 | 106.046 | 104.311 | 117.6 | 115.6 | 92.2 | 98.4 | 105.9 | 104.4 | 85 | 82.6 | 94.2 | 94 | 79.1 | 80.1 | 90 | 94 | 73.7 | 72.4 | 82.8 | 87.4 | 72.1 | 72.9 | 75.8 | 81.8 | 66.5 | 62.4 | 73.2 | 85.6 | 69.9 | 71.6 | 72.5 | 74.1 | 64.7 | 49.5 | 52.3 | 54.9 | 45.2 | 47.3 | 48.2 | 54.1 | 41.3 | 41.2 | 42.4 | 45.2 | 84.7 | 78.5 | 86.9 | 92.1 | 70.6 | 76.9 | 95.6 | 105.1 | 76.9 | 86.9 | 98 | 126.5 | 78.9 | 77.3 | 93 |
Brutowinstmarge
| 0.395 | 0.398 | 0.403 | 0.393 | 0.386 | 0.386 | 0.397 | 0.381 | 0.381 | 0.345 | 0.361 | 0.351 | 0.355 | 0.345 | 0.353 | 0.361 | 0.356 | 0.35 | 0.346 | 0.35 | 0.34 | 0.342 | 0.353 | 0.335 | 0.347 | 0.336 | 0.34 | 0.34 | 0.353 | 0.355 | 0.384 | 0.386 | 0.385 | 0.38 | 0.39 | 0.389 | 0.385 | 0.386 | 0.407 | 0.405 | 0.404 | 0.404 | 0.402 | 0.402 | 0.405 | 0.397 | 0.401 | 0.399 | 0.407 | 0.403 | 0.413 | 0.407 | 0.401 | 0.392 | 0.415 | 0.432 | 0.438 | 0.403 | 0.422 | 0.439 | 0.42 | 0.424 | 0.438 | 0.424 | 0.408 | 0.434 | 0.414 | 0.426 | 0.423 | 0.434 | 0.449 | 0.445 | 0.425 | 0.434 | 0.438 | 0.448 | 0.45 | 0.466 | 0.457 | 0.463 | 0.471 | 0.482 | 0.497 | 0.48 | 0.481 | 0.483 | 0.49 | 0.453 | 0.462 | 0.468 | 0.475 | 0.451 | 0.454 | 0.459 | 0.463 | 0.463 | 0.468 | 0.473 | 0.465 | 0.452 | 0.452 | 0.443 | 0.419 | 0.418 | 0.426 | 0.432 | 0.418 | 0.42 | 0.43 | 0.451 | 0.443 | 0.436 | 0.44 | 0.44 | 0.428 | 0.403 | 0.407 | 0.42 | 0.422 | 0.426 | 0.402 | 0.408 | 0.406 | 0.399 | 0.402 | 0.44 | 0.453 | 0.44 | 0.424 | 0.426 | 0.437 | 0.432 | 0.424 | 0.439 | 0.444 | 0.483 | 0.418 | 0.439 | 0.438 | 0.444 | 0.418 | 0.43 | 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
| 470.981 | 457.57 | 232.11 | 458.711 | 522.609 | 39.777 | 224.852 | 0.5 | 431.177 | 403.366 | 196.191 | 0.7 | 0.8 | 0.8 | 0.6 | 0.4 | 0.5 | 1 | 0.6 | 0.6 | 0.7 | 0 | 0 | 0.6 | 0.7 | 0 | 0 | 240.496 | 226.294 | 224.865 | 0 | 0.6 | 182.489 | 0 | 0 | 2.665 | 0 | 0 | 0 | -47.297 | 0 | 0 | 0 | -43.546 | 0 | 0 | 0 | -59.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.254 | 193 | 780 | 0 | 437.907 | 193.2 | 189.9 | 0 | 403.366 | 180.4 | 171.6 | 176.2 | 169.1 | 157.4 | 157.1 | 155.8 | 149.1 | 160.1 | 157.7 | 161 | 0 | 0 | 152 | 157.5 | 0 | 0 | 143.8 | 147.9 | 143 | 0 | 395.4 | 104.9 | 0 | 0 | 222.9 | 0 | 0 | 0 | 211.6 | 0 | 0 | 0 | 201 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 470.981 | 457.824 | 425.11 | 458.711 | 522.609 | 477.684 | 418.052 | 425.773 | 431.177 | 403.366 | 376.591 | 405.737 | 380.681 | 374.079 | 354.519 | 368.28 | 368.594 | 346.183 | 372.474 | 373.651 | 378.378 | 368.565 | 369.154 | 367.831 | 375.94 | 392.298 | 383.945 | 384.296 | 374.194 | 367.865 | 318.413 | 304.006 | 287.389 | 264.971 | 231.497 | 225.565 | 210.851 | 199.001 | 167.471 | 164.303 | 156.496 | 154.256 | 144.217 | 157.454 | 145.912 | 143.416 | 138.211 | 140.308 | 143.49 | 144.864 | 136.961 | 136.826 | 137.752 | 137.153 | 129.982 | 137.809 | 139.455 | 138.19 | 129.044 | 139.03 | 131.024 | 129.449 | 125.988 | 66.155 | 149.384 | 135.673 | 136.243 | 136.43 | 134.861 | 136.684 | 130.831 | 131.906 | 135.421 | 138.31 | 131.728 | 126.253 | 115.927 | 115.242 | 109.111 | 113.806 | 109.646 | 111.924 | 106.57 | 104.726 | 108.4 | 106.789 | 102.125 | 97.729 | 102.961 | 106.984 | 96.52 | 84.034 | 80.518 | 82.747 | 76.369 | 83.394 | 81.772 | 83.815 | 74.242 | 73.507 | 75.3 | 74.8 | 68.3 | 72.2 | 70.7 | 66.7 | 66.5 | 61.8 | 62 | 58.1 | 58.1 | 63 | 61.2 | 58.9 | 53.4 | 52.8 | 55.7 | 55.1 | 49.9 | 53.4 | 51.1 | 52.8 | 47.3 | 43.7 | 48 | 55.3 | 48.5 | 50.2 | 50.6 | 51.2 | 46.5 | 37 | 37.6 | 37.2 | 33.5 | 34 | 32.8 | 35.1 | 29.7 | 29.1 | 28.8 | 29.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -0.709 | -0.828 | 85.446 | -19.473 | -27.788 | -43.923 | -13.502 | -2.178 | -2.178 | -2.178 | -56.495 | -1.058 | -1.058 | -1.057 | 0.365 | -1.586 | -1.586 | -1.586 | -32.796 | -1.962 | -1.959 | -1.805 | -27.241 | -0.677 | -0.675 | 4.51 | 28.372 | 5.226 | -25.549 | -12.246 | 27.97 | 7.325 | -16.966 | -17.151 | -0.573 | -3.992 | 14.885 | -5.089 | -1.077 | 0 | 0 | 0 | 584.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.273 | 0 | 0 | 0 | 0.111 | 0.111 | 0.112 | 0.111 | 0.124 | 0.136 | 0.142 | 0.148 | 17.203 | 17.167 | 17.127 | 17.605 | 18.451 | 18.561 | 18.456 | 18.447 | 20.026 | 19.802 | 20.049 | 19.713 | 20.568 | 20.088 | 19.543 | 18.672 | 21.061 | 20.531 | 20.315 | 19.523 | 19.777 | 19.957 | 19.991 | 19.859 | 19.874 | 19.2 | 17.6 | 17.9 | 12.7 | 13.1 | 12.4 | 12.1 | 12 | 11.7 | 11.6 | 11.3 | 10.3 | 10.2 | 10.1 | 10.1 | 10.1 | 9.8 | 9.9 | 9.4 | 9.6 | 9 | 9 | 9 | 9 | 9 | 10.3 | 9.9 | 10 | 9.9 | 9.2 | 11.4 | 7.6 | 7.4 | 7.4 | 7.2 | 7.4 | 7.5 | 7.4 | 7.2 | 7.4 | 6.9 | 6.8 | 0 | -295.3 | 0 | 0 | 0 | -354.1 | 0 | 0 | 0 | -383.1 | 0 | 0 | 0 | -298.2 | 0 |
Bedrijfskosten
| 470.981 | 457.824 | 425.11 | 458.711 | 522.609 | 477.684 | 418.052 | 425.773 | 431.177 | 403.366 | 376.591 | 405.737 | 380.681 | 374.079 | 354.519 | 368.28 | 368.594 | 346.183 | 372.474 | 373.651 | 378.378 | 368.565 | 369.154 | 367.831 | 375.94 | 392.298 | 383.945 | 384.296 | 374.194 | 367.865 | 318.413 | 304.006 | 287.389 | 264.971 | 231.497 | 225.565 | 210.851 | 199.001 | 167.471 | 164.303 | 156.496 | 154.256 | 144.217 | 157.454 | 145.912 | 143.416 | 138.211 | 140.308 | 143.49 | 144.864 | 136.961 | 136.826 | 137.752 | 137.153 | 129.982 | 137.809 | 139.455 | 138.19 | 129.044 | 139.03 | 131.024 | 129.449 | 125.988 | 134.428 | 149.384 | 135.673 | 136.243 | 136.541 | 134.972 | 136.796 | 130.942 | 132.03 | 135.557 | 138.452 | 131.876 | 143.456 | 133.094 | 132.369 | 126.716 | 132.257 | 128.207 | 130.38 | 125.017 | 124.752 | 128.202 | 126.838 | 121.838 | 118.297 | 123.049 | 126.527 | 115.192 | 105.095 | 101.049 | 103.062 | 95.892 | 103.171 | 101.729 | 103.806 | 94.101 | 93.381 | 94.5 | 92.4 | 86.2 | 84.9 | 83.8 | 79.1 | 78.6 | 73.8 | 73.7 | 69.7 | 69.4 | 73.3 | 71.4 | 69 | 63.5 | 62.9 | 65.5 | 65 | 59.3 | 63 | 60.1 | 61.8 | 56.3 | 52.7 | 57 | 65.6 | 58.4 | 60.2 | 60.5 | 60.4 | 57.9 | 44.6 | 45 | 44.6 | 40.7 | 41.4 | 40.3 | 42.5 | 36.9 | 36.5 | 35.7 | 36.6 | 0 | -295.3 | 0 | 0 | 0 | -354.1 | 0 | 0 | 0 | -383.1 | 0 | 0 | 0 | -298.2 | 0 |
Bedrijfsresultaat
| 227.055 | 257.811 | 216.605 | 178.467 | 216.26 | 233.67 | 162.131 | 116.13 | 189.93 | 147.293 | 130.985 | 87.095 | 137.031 | 120.861 | 94.184 | 93.595 | 103.844 | 83.118 | 32.821 | 39.54 | 53.846 | 67.214 | 20.154 | 12.816 | 44.404 | 19.679 | -18.997 | -0.872 | 36.13 | 47.313 | 13.608 | 20.921 | 39.801 | 54.736 | 12.401 | 15.241 | 27.685 | 38.316 | 16.902 | 14.141 | 28.446 | 31.264 | 12.116 | 1.06 | 30.2 | 26.899 | 15.488 | 14.066 | 27.438 | 28.549 | 18.633 | 14.967 | 24.964 | 28.42 | 19.179 | 15.179 | 33.662 | 29.818 | 17.659 | 16.388 | 26.296 | 30.678 | 21.141 | 13.153 | 6.443 | 36.207 | 3.675 | 8.6 | 20.24 | 32.494 | 20.549 | 19.445 | 21.832 | 29.237 | 14.15 | 16.628 | 28.091 | 34.183 | 13.226 | 15.353 | 23.191 | 30.305 | 15.5 | 15.281 | 28.557 | 26.822 | 13.056 | 12.863 | 30.869 | 33.144 | 19.39 | 9.738 | 20.059 | 21.646 | 10.575 | 6.714 | 19.322 | 24.226 | 11.945 | 10.93 | 23.1 | 23.2 | 6 | 13.5 | 22.1 | 25.3 | 6.4 | 8.8 | 20.5 | 24.3 | 9.7 | 6.8 | 18.6 | 25 | 10.2 | 9.5 | 17.3 | 22.4 | 12.8 | 9.9 | 15.7 | 20 | 10.2 | 9.7 | 16.2 | 20 | 11.5 | 11.4 | 12 | 13.7 | 6.8 | 4.9 | 7.3 | 10.3 | 4.5 | 5.9 | 7.9 | 11.6 | 4.4 | 4.7 | 6.7 | 8.6 | 84.7 | -216.8 | 86.9 | 92.1 | 70.6 | -277.2 | 95.6 | 105.1 | 76.9 | -296.2 | 98 | 126.5 | 78.9 | -220.9 | 93 |
Bedrijfsresultaat ratio
| 0.129 | 0.144 | 0.136 | 0.109 | 0.126 | 0.134 | 0.103 | 0.074 | 0.117 | 0.092 | 0.093 | 0.062 | 0.094 | 0.084 | 0.074 | 0.073 | 0.078 | 0.068 | 0.028 | 0.034 | 0.042 | 0.053 | 0.018 | 0.011 | 0.037 | 0.016 | -0.018 | -0.001 | 0.031 | 0.04 | 0.016 | 0.025 | 0.047 | 0.065 | 0.02 | 0.025 | 0.045 | 0.062 | 0.037 | 0.032 | 0.062 | 0.068 | 0.031 | 0.003 | 0.07 | 0.063 | 0.04 | 0.036 | 0.065 | 0.066 | 0.049 | 0.04 | 0.062 | 0.067 | 0.053 | 0.043 | 0.085 | 0.071 | 0.051 | 0.046 | 0.07 | 0.081 | 0.063 | 0.038 | 0.017 | 0.091 | 0.011 | 0.025 | 0.055 | 0.083 | 0.061 | 0.057 | 0.059 | 0.076 | 0.042 | 0.046 | 0.078 | 0.096 | 0.043 | 0.048 | 0.072 | 0.091 | 0.055 | 0.052 | 0.088 | 0.084 | 0.047 | 0.044 | 0.093 | 0.097 | 0.068 | 0.038 | 0.075 | 0.08 | 0.046 | 0.028 | 0.075 | 0.089 | 0.052 | 0.047 | 0.089 | 0.089 | 0.027 | 0.057 | 0.089 | 0.105 | 0.031 | 0.045 | 0.094 | 0.117 | 0.054 | 0.037 | 0.091 | 0.117 | 0.059 | 0.053 | 0.085 | 0.108 | 0.075 | 0.058 | 0.083 | 0.1 | 0.062 | 0.062 | 0.089 | 0.103 | 0.075 | 0.07 | 0.07 | 0.079 | 0.046 | 0.043 | 0.059 | 0.082 | 0.044 | 0.06 | 0.068 | 0.094 | 0.047 | 0.051 | 0.066 | 0.082 | 1 | -2.762 | 1 | 1 | 1 | -3.605 | 1 | 1 | 1 | -3.409 | 1 | 1 | 1 | -2.858 | 1 |
Totaal overige inkomsten en kosten netto
| -71.492 | -26.915 | 7.429 | -65.924 | -95.276 | -68.918 | -46.852 | -17.366 | -30.829 | -13.345 | -4.42 | -64.736 | -43.079 | -55.406 | -20.801 | -4.734 | -30.427 | -25.318 | -11.859 | -42.94 | -31.676 | -43.176 | -28.737 | -40.13 | -0.961 | -22.562 | -7.536 | 30.003 | -6.813 | -37.331 | -23.058 | 19.266 | -1.127 | -26.774 | -26.512 | -6.726 | 11.973 | 8.167 | -12.436 | -8.45 | -7.333 | -7.343 | -7.223 | -7.254 | -7.361 | -7.409 | -7.379 | -8.155 | -9.033 | -9.079 | -9.071 | -9.081 | -9.087 | -9.042 | -8.769 | -8.674 | -8.841 | -8.802 | -8.81 | -9.32 | -8.866 | -9.935 | -9.258 | -10.478 | -10.111 | -9.949 | -10.095 | -11.037 | -12.245 | -13.463 | -12.899 | -13.15 | -13.586 | -13.992 | -12.776 | -13.818 | -13.206 | -14.334 | -12.018 | -12.533 | -12.184 | -12.327 | -10.755 | -10.82 | -11.846 | -12.304 | -10.686 | -14.76 | -14.347 | -15.291 | -13.798 | -11.747 | -10.676 | -13.366 | -12.731 | -13.688 | -9.325 | -14.404 | -14.955 | -17.444 | -14.2 | -13.7 | -12.863 | -12 | -11.3 | -10.4 | -10.4 | -9.8 | -10 | -9.8 | -9.5 | -8.2 | -8.8 | -9.2 | -8.7 | -8.7 | -9.6 | -9 | -9.5 | -8.6 | -7.1 | -8.2 | -7.6 | -7.4 | -7.7 | -9.4 | -9 | -10.3 | -9.7 | -0.7 | -0.5 | -0.7 | -6 | -5.9 | -6.4 | -7.4 | -6.8 | -7.1 | -0.6 | -6.7 | -6.6 | -6.4 | -84.7 | 216.8 | -86.9 | -92.1 | -70.6 | 277.2 | -95.6 | -105.1 | -76.9 | 296.2 | -98 | -126.5 | -78.9 | 220.9 | -93 |
Inkomen voor belasting
| 155.563 | 232.225 | 222.835 | 112.543 | 120.984 | 164.752 | 159.202 | 155.473 | 159.101 | 133.948 | 126.565 | 22.359 | 93.952 | 65.455 | 73.383 | 88.861 | 73.417 | 57.8 | 20.962 | -3.4 | 22.17 | 24.038 | -8.583 | -27.314 | 43.443 | -2.883 | -26.533 | 29.131 | 30.659 | 11.324 | -8.108 | 40.187 | 38.674 | 27.962 | -14.111 | 8.515 | 39.658 | 46.483 | 4.466 | 5.691 | 21.113 | 23.921 | 4.893 | -6.194 | 22.839 | 19.49 | 8.109 | 5.911 | 18.405 | 19.47 | 9.562 | 5.886 | 15.877 | 19.378 | 10.41 | 6.505 | 24.821 | 21.016 | 8.849 | 7.068 | 17.43 | 20.743 | 11.883 | 2.675 | -3.668 | 24.898 | -6.42 | -2.437 | 7.995 | 19.031 | 7.65 | 6.295 | 8.246 | 15.245 | 1.374 | 2.81 | 14.885 | 19.849 | 1.208 | 2.82 | 11.007 | 17.978 | 4.745 | 4.461 | 16.711 | 14.518 | 2.37 | -1.897 | 16.522 | 17.853 | 5.592 | -2.009 | 8.371 | 8.28 | -2.946 | -6.974 | 9.997 | 9.822 | -3.01 | -6.514 | 8.9 | 9.5 | -6.9 | 1.5 | 10.8 | 14.9 | -4 | -1 | 10.5 | 14.5 | 0.2 | -1.4 | 9.8 | 15.8 | 1.5 | 0.8 | 7.7 | 13.4 | 3.3 | 1.3 | 8.6 | 11.8 | 2.6 | 2.3 | 8.5 | 10.6 | 2.5 | 1.1 | 2.3 | 13 | 6.3 | 4.2 | 1.3 | 4.4 | -1.9 | -1.5 | 1.1 | 4.5 | 3.8 | -2 | 0.1 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.088 | 0.129 | 0.14 | 0.069 | 0.071 | 0.095 | 0.101 | 0.099 | 0.098 | 0.084 | 0.09 | 0.016 | 0.064 | 0.046 | 0.058 | 0.069 | 0.055 | 0.047 | 0.018 | -0.003 | 0.017 | 0.019 | -0.008 | -0.024 | 0.036 | -0.002 | -0.025 | 0.026 | 0.026 | 0.01 | -0.009 | 0.048 | 0.046 | 0.033 | -0.023 | 0.014 | 0.064 | 0.076 | 0.01 | 0.013 | 0.046 | 0.052 | 0.013 | -0.016 | 0.053 | 0.045 | 0.021 | 0.015 | 0.044 | 0.045 | 0.025 | 0.016 | 0.039 | 0.046 | 0.029 | 0.018 | 0.063 | 0.05 | 0.025 | 0.02 | 0.047 | 0.055 | 0.035 | 0.008 | -0.01 | 0.063 | -0.019 | -0.007 | 0.022 | 0.049 | 0.023 | 0.018 | 0.022 | 0.039 | 0.004 | 0.008 | 0.042 | 0.055 | 0.004 | 0.009 | 0.034 | 0.054 | 0.017 | 0.015 | 0.051 | 0.046 | 0.009 | -0.007 | 0.05 | 0.052 | 0.02 | -0.008 | 0.031 | 0.03 | -0.013 | -0.029 | 0.039 | 0.036 | -0.013 | -0.028 | 0.034 | 0.036 | -0.031 | 0.006 | 0.043 | 0.062 | -0.02 | -0.005 | 0.048 | 0.07 | 0.001 | -0.008 | 0.048 | 0.074 | 0.009 | 0.004 | 0.038 | 0.064 | 0.019 | 0.008 | 0.046 | 0.059 | 0.016 | 0.015 | 0.047 | 0.054 | 0.016 | 0.007 | 0.013 | 0.075 | 0.043 | 0.037 | 0.011 | 0.035 | -0.019 | -0.015 | 0.01 | 0.037 | 0.04 | -0.022 | 0.001 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 39.939 | 59.413 | 57.094 | 36.707 | 28.891 | 42.433 | 41.075 | 37.028 | 40.34 | 34.386 | 33.175 | 3.252 | 25.022 | 17.275 | 20.02 | 20.032 | 18.363 | 15.187 | 5.361 | 4.864 | 6.624 | 7.182 | -3.005 | -1.518 | 16.493 | -0.135 | -12.971 | -51.641 | 11.748 | 3.743 | -3.691 | 17.368 | 13.121 | 10.638 | -5.078 | 2.904 | 12.099 | 17.562 | 1.513 | 1.747 | 7.408 | 8.589 | 1.792 | -2.408 | 4.756 | 7.354 | 2.44 | 2.661 | 7.191 | 7.57 | 4.467 | 3.301 | 4.892 | 7.394 | 3.941 | 2.713 | 7.61 | 7.612 | 3.714 | 4.653 | 1.043 | 7.825 | 3.06 | 1.259 | -0.523 | 9.743 | -2.085 | -0.678 | 2.722 | 7.34 | 2.999 | -2.305 | 3.305 | 6.358 | 0.559 | 0.889 | 6.093 | 8.33 | 0.489 | 0.498 | 4.899 | 7.355 | 1.95 | 0.911 | 2.865 | 2.618 | 0.963 | -1.02 | 6.983 | 7.07 | 2.214 | -0.337 | 0.456 | 3.271 | -1.164 | -2.51 | 3.599 | 3.505 | -1.053 | -2.255 | 3.1 | 3.3 | -2.4 | 0.5 | 3.8 | 5.5 | -1.5 | -0.4 | 3.9 | 5.4 | 0.1 | -0.6 | 3.3 | 6.3 | 0.6 | 14.4 | 3.1 | 5.3 | 1.3 | 0.3 | 3.7 | 5.1 | 1.1 | 0.6 | 2.8 | 4.6 | 1.2 | 2.3 | 0.5 | 10.6 | 9.6 | 4.4 | 0.7 | 1.7 | -0.3 | -0.3 | 0.7 | 1.5 | 7 | -0.3 | 0.4 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 115.624 | 172.812 | 165.741 | 75.836 | 92.093 | 122.319 | 118.127 | 118.445 | 118.761 | 99.562 | 93.39 | 19.107 | 68.93 | 48.18 | 53.363 | 66.378 | 51.884 | 39.569 | 14.662 | -10.17 | 13.006 | 15.37 | -6.831 | -26.976 | 25.164 | -3.933 | -14.185 | 77.922 | 17.316 | 6.348 | -5.051 | 21.393 | 23.142 | 15.652 | -10.041 | 4.291 | 25.553 | 26.934 | 2.224 | 2.99 | 12.132 | 13.783 | 2.449 | -4.585 | 16.169 | 11.229 | 4.862 | 1.826 | 10.079 | 10.747 | 4.565 | 1.826 | 9.768 | 11.101 | 5.913 | 3.821 | 15.533 | 12.043 | 4.66 | 1.99 | 15.428 | 12.187 | 8.531 | 1.416 | -3.145 | 15.155 | -4.335 | -1.759 | 5.273 | 11.691 | 4.651 | 8.6 | 4.941 | 8.887 | 0.815 | 1.921 | 8.792 | 11.519 | 0.719 | 2.322 | 6.108 | 10.623 | 2.795 | 3.55 | 13.846 | 11.9 | 1.407 | -0.877 | 9.539 | 10.783 | 3.378 | -1.672 | 7.915 | 5.009 | -1.782 | -4.464 | 6.398 | 6.317 | -1.957 | -4.259 | 5.8 | 6.2 | -4.5 | 1 | 7 | 9.4 | -2.5 | -0.6 | 6.6 | 9.1 | 0.1 | -0.8 | 6.5 | 9.5 | 0.9 | -4.2 | 4.6 | 8.1 | 2 | 1 | 4.9 | 6.7 | -0.7 | 1.7 | 5.7 | 6 | 1.3 | -117.4 | 1.8 | 3.8 | -2.3 | 1 | 0.6 | 2.5 | -1.6 | -1.2 | 0.4 | 2.9 | -2 | -1.7 | -0.3 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.065 | 0.096 | 0.104 | 0.046 | 0.054 | 0.07 | 0.075 | 0.075 | 0.073 | 0.062 | 0.067 | 0.014 | 0.047 | 0.034 | 0.042 | 0.052 | 0.039 | 0.032 | 0.012 | -0.009 | 0.01 | 0.012 | -0.006 | -0.024 | 0.021 | -0.003 | -0.013 | 0.069 | 0.015 | 0.005 | -0.006 | 0.025 | 0.027 | 0.019 | -0.016 | 0.007 | 0.041 | 0.044 | 0.005 | 0.007 | 0.027 | 0.03 | 0.006 | -0.012 | 0.037 | 0.026 | 0.013 | 0.005 | 0.024 | 0.025 | 0.012 | 0.005 | 0.024 | 0.026 | 0.016 | 0.011 | 0.039 | 0.029 | 0.013 | 0.006 | 0.041 | 0.032 | 0.025 | 0.004 | -0.008 | 0.038 | -0.013 | -0.005 | 0.014 | 0.03 | 0.014 | 0.025 | 0.013 | 0.023 | 0.002 | 0.005 | 0.025 | 0.032 | 0.002 | 0.007 | 0.019 | 0.032 | 0.01 | 0.012 | 0.043 | 0.037 | 0.005 | -0.003 | 0.029 | 0.032 | 0.012 | -0.007 | 0.03 | 0.018 | -0.008 | -0.019 | 0.025 | 0.023 | -0.009 | -0.018 | 0.022 | 0.024 | -0.02 | 0.004 | 0.028 | 0.039 | -0.012 | -0.003 | 0.03 | 0.044 | 0.001 | -0.004 | 0.032 | 0.044 | 0.005 | -0.023 | 0.023 | 0.039 | 0.012 | 0.006 | 0.026 | 0.033 | -0.004 | 0.011 | 0.031 | 0.031 | 0.008 | -0.721 | 0.011 | 0.022 | -0.016 | 0.009 | 0.005 | 0.02 | -0.016 | -0.012 | 0.003 | 0.024 | -0.021 | -0.018 | -0.003 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 13.2 | 18.57 | 17.68 | 8.09 | 9.82 | 13.05 | 12.6 | 12.64 | 12.67 | 10.62 | 9.94 | 2.04 | 7.36 | 5.14 | 5.69 | 7.08 | 5.53 | 4.23 | 1.56 | -1.09 | 1.39 | 1.64 | -0.73 | -2.88 | 2.69 | -0.42 | -1.52 | 8.35 | 1.86 | 0.68 | -0.54 | 2.31 | 2.48 | 1.68 | -1.41 | 0.46 | 2.75 | 2.9 | 0.24 | 0.32 | 1.31 | 1.49 | 0.26 | -0.5 | 1.75 | 1.21 | 0.53 | 0.2 | 1.09 | 1.16 | 0.5 | 0.23 | 1.06 | 1.21 | 0.64 | 0.34 | 1.69 | 1.31 | 0.51 | 0.18 | 1.68 | 1.33 | 0.93 | 0.15 | -0.47 | 1.66 | -0.65 | -0.26 | 0.58 | 1.28 | 0.51 | 0.95 | 0.54 | 0.98 | 0.09 | 0.21 | 0.97 | 1.27 | 0.08 | 0.25 | 0.67 | 1.17 | 0.31 | 0.4 | 1.53 | 1.32 | 0.16 | -0.097 | 1.08 | 1.23 | 0.39 | -0.19 | 0.9 | 0.57 | -0.2 | -0.51 | 0.73 | 0.72 | -0.22 | -0.49 | 0.67 | 0.72 | -0.54 | 0.12 | 0.84 | 1.12 | -0.29 | -0.072 | 0.79 | 1.09 | 0.01 | -0.087 | 0.7 | 1.03 | 0.1 | -0.45 | 0.5 | 0.87 | 0.21 | 0.11 | 0.53 | 0.72 | -0.08 | 0.18 | 0.62 | 0.65 | 0.15 | -11.74 | 0.18 | 0.42 | -0.25 | -0.02 | 0.06 | 0.29 | -0.17 | -0.15 | 0.049 | 0.32 | -0.22 | -0.17 | -0.03 | 0.17 | -0.29 | -0.42 | 0.13 | 0.38 | -0.32 | -0.58 | 0.02 | -0.65 | -1.96 | -3.48 | 0.45 | 0.66 | 0.36 | 0.15 | 0.52 |
Verwaterde WPA
| 13.18 | 16.71 | 15.93 | 8.08 | 9.8 | 13.02 | 12.57 | 12.61 | 12.63 | 10.59 | 9.94 | 2.04 | 7.32 | 5.12 | 5.67 | 7.08 | 5.51 | 4.19 | 1.55 | -0.87 | 1.38 | 1.64 | -0.73 | -2.88 | 2.69 | -0.42 | -1.52 | 8.31 | 1.85 | 0.68 | -0.54 | 2.3 | 2.47 | 1.67 | -1.08 | 0.46 | 2.74 | 2.89 | 0.24 | 0.32 | 1.3 | 1.48 | 0.26 | -0.5 | 1.74 | 1.21 | 0.52 | 0.2 | 1.09 | 1.16 | 0.49 | 0.23 | 1.06 | 1.2 | 0.64 | 0.34 | 1.68 | 1.31 | 0.51 | 0.18 | 1.68 | 1.32 | 0.74 | 0.15 | -0.34 | 1.65 | -0.47 | -0.26 | 0.58 | 1.28 | 0.51 | 0.95 | 0.54 | 0.97 | 0.09 | 0.21 | 0.97 | 1.27 | 0.08 | 0.25 | 0.67 | 1.17 | 0.31 | 0.4 | 1.53 | 1.32 | 0.16 | -0.097 | 1.07 | 1.21 | 0.38 | -0.19 | 0.9 | 0.57 | -0.2 | -0.51 | 0.73 | 0.71 | -0.22 | -0.49 | 0.66 | 0.71 | -0.54 | 0.12 | 0.82 | 1.11 | -0.29 | -0.071 | 0.78 | 1.08 | 0.01 | -0.087 | 0.69 | 1.02 | 0.1 | -0.45 | 0.5 | 0.87 | 0.21 | 0.11 | 0.53 | 0.72 | -0.08 | 0.18 | 0.62 | 0.65 | 0.15 | -11.74 | 0.18 | 0.42 | -0.25 | -0.02 | 0.06 | 0.29 | -0.17 | -0.15 | 0.049 | 0.32 | -0.22 | -0.17 | -0.03 | 0.17 | -0.29 | -0.42 | 0.13 | 0.38 | -0.32 | -0.58 | 0.02 | -0.65 | -1.96 | -3.48 | 0.45 | 0.66 | 0.36 | 0.15 | 0.52 |
EBITDA
| 275.825 | 306.798 | 262.157 | 319.621 | 260.79 | 277.346 | 249.563 | 202.544 | 232.836 | 189.993 | 174.298 | 75.824 | 187.826 | 166.964 | 136.62 | 142.346 | 153.071 | 125.013 | 76.218 | 50.244 | 101.549 | 113.79 | 68.695 | 32.335 | 100.735 | 80.372 | 32.733 | 88.941 | 84.602 | 63.83 | 36.343 | 82.128 | 70.862 | 82.683 | 36.806 | 28.428 | 48.72 | 58.033 | 34.559 | 22.936 | 43.738 | 46.138 | 26.685 | -42.845 | 45.05 | 41.314 | 30.128 | 21.963 | 42.776 | 28.549 | 18.633 | 30.928 | 24.964 | 28.42 | 19.179 | 34.382 | 33.662 | 29.818 | 17.659 | 33.579 | 26.296 | 30.678 | 21.141 | 30.477 | 6.443 | 36.207 | 3.675 | -45.308 | 20.24 | 32.494 | 20.549 | -35.29 | 21.832 | 29.237 | 14.15 | 34.082 | 28.091 | 34.183 | 13.226 | 33.804 | 41.752 | 48.761 | 33.947 | 35.307 | 48.359 | 46.871 | 32.769 | 33.431 | 50.957 | 52.687 | 38.062 | 30.799 | 39.578 | 41.961 | 29.308 | 26.491 | 39.279 | 44.217 | 31.804 | 30.804 | 42.3 | 40.8 | 23.863 | 26.2 | 35.2 | 37.7 | 18.5 | 20.8 | 32.2 | 35.9 | 21 | 17.1 | 28.8 | 35.1 | 20.3 | 19.6 | 27.1 | 32.3 | 22.2 | 19.5 | 24.7 | 29 | 19.2 | 18.7 | 25.5 | 30.4 | 21.4 | 21.4 | 21.9 | 22.9 | 18.2 | 12.5 | 14.7 | 17.8 | 11.7 | 13.3 | 15.4 | 19 | 11.6 | 12.1 | 13.6 | 15.4 | 84.7 | -216.8 | 86.9 | 92.1 | 70.6 | -277.2 | 95.6 | 105.1 | 76.9 | -296.2 | 98 | 126.5 | 78.9 | -220.9 | 93 |
EBITDA ratio
| 0.156 | 0.17 | 0.165 | 0.196 | 0.107 | 0.121 | 0.131 | 0.101 | 0.141 | 0.118 | 0.123 | 0.022 | 0.126 | 0.115 | 0.108 | 0.108 | 0.113 | 0.101 | 0.064 | 0.006 | 0.077 | 0.087 | 0.058 | -0.013 | 0.075 | 0.054 | 0.031 | 0.024 | 0.073 | 0.055 | 0.042 | 0.098 | 0.056 | 0.078 | 0.031 | 0.024 | 0.038 | 0.119 | 0.065 | 0.03 | 0.062 | 0.068 | 0.069 | 0.003 | 0.07 | 0.096 | 0.079 | 0.036 | 0.065 | 0.102 | 0.091 | 0.083 | 0.062 | 0.067 | 0.095 | 0.097 | 0.122 | 0.106 | 0.092 | 0.095 | 0.07 | 0.121 | 0.106 | 0.087 | 0.061 | 0.135 | 0.061 | 0.068 | 0.103 | 0.127 | 0.112 | 0.096 | 0.105 | 0.12 | 0.094 | 0.095 | 0.127 | 0.143 | 0.101 | 0.106 | 0.13 | 0.146 | 0.12 | 0.121 | 0.149 | 0.148 | 0.12 | 0.12 | 0.154 | 0.156 | 0.138 | 0.128 | 0.156 | 0.162 | 0.137 | 0.112 | 0.135 | 0.166 | 0.144 | 0.151 | 0.167 | 0.161 | 0.114 | 0.116 | 0.144 | 0.161 | 0.097 | 0.108 | 0.149 | 0.174 | 0.12 | 0.096 | 0.147 | 0.172 | 0.124 | 0.113 | 0.139 | 0.158 | 0.136 | 0.116 | 0.127 | 0.146 | 0.117 | 0.121 | 0.142 | 0.162 | 0.143 | 0.135 | 0.13 | 0.136 | 0.126 | 0.115 | 0.125 | 0.145 | 0.122 | 0.149 | 0.14 | 0.161 | 0.129 | 0.14 | 0.138 | 0.146 | 1 | -2.762 | 1 | 1 | 1 | -3.605 | 1 | 1 | 1 | -3.409 | 1 | 1 | 1 | -2.858 | 1 |