
EQT Corporation
NYSE:EQT
51.84 (USD) • At close August 29, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q2 | 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 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,557.719 | 2,418.769 | 1,808.27 | 1,216.986 | 891.179 | 1,305.757 | 1,371.202 | 1,008.196 | 854.365 | 1,836.219 | 2,572.732 | 3,696.759 | 3,372.603 | 2,498.527 | 2,823.154 | 1,792.399 | 1,085.416 | 1,138.736 | 841.051 | 599.309 | 500.648 | 717.621 | 850.801 | 771.263 | 902.617 | 1,275.169 | 1,429.349 | 1,161.945 | 1,108.568 | 1,370.991 | 961.958 | 624.688 | 644.567 | 756.781 | 595.671 | 463.37 | 362.224 | 436.074 | 424.732 | 415.752 | 428.915 | 665.181 | 703.194 | 578.723 | 526.168 | 661.625 | 493.429 | 506.598 | 520.092 | 558.66 | 489.787 | 364.057 | 337.804 | 449.96 | 498.543 | 336.72 | 349 | 455.671 | 371.218 | 257.335 | 257.515 | 436.64 | 344.027 | 218.357 | 238.04 | 469.403 | 408.878 | 297.827 | 334.009 | 535.774 | 384.814 | 226.806 | 293.24 | 456.546 | 353.783 | 232.801 | 251.207 | 430.119 | 280.398 | 264.528 | 269.031 | 439.767 | 344.695 | 205.847 | 240.64 | 400.427 | 300.944 | 185.515 | 218.496 | 342.322 | 483.362 | 162.571 | 268.638 | 344.057 | 324.022 | 243.768 | 345.544 | 851.157 | 590.522 | 344.161 | 338.436 | 379.099 | 261.4 | 191.6 | 189.6 | 420.1 | 254.9 | 159.3 | 182.1 | 299.4 | 689.6 | 508.1 | 400.8 | 552.6 | 472.7 | 357 | 391.8 | 640.3 | 433.8 | 271 | 316.5 | 404.7 | 343.9 | 297.7 | 316.1 | 439.5 | 344.5 | 272.7 | 207.8 | 269.8 | 261.4 | 144.4 | 161.4 | 245.2 | 218.7 | 115.2 | 119 | 226.7 | 219.9 | 107.2 | 127 | 205.1 | 209.5 | 57.9 | 84.8 | 159.3 | 128.1 | 53.3 | 71.6 | 153.4 | 113.8 | 60.8 | 76.8 | 156 | 118.3 | 56.5 | 86.8 | 193.3 | 107.4 | 67.5 |
Kosten van de omzet
| 1,158.088 | 1,087.422 | 1,110.807 | 1,123.986 | 1,097.6 | 577.399 | 586.516 | 509.744 | 450.722 | 435.625 | 461.658 | 500.48 | 511.699 | 493.11 | 549.102 | 500.699 | 427.834 | 424.346 | 412.413 | 388.175 | 368.902 | 405.384 | 427.943 | 436.569 | 419.071 | 444.863 | 303.648 | 441.091 | 429.914 | 461.669 | 422.129 | 286.073 | 285.093 | 277.59 | 333.8 | 276.087 | 270.52 | 262.433 | 247.737 | 240.732 | 228.311 | 226.101 | 230.216 | 209.418 | 189.101 | 184.051 | 147.679 | 197.549 | 190.22 | 204.656 | 237.938 | 189.206 | 177.92 | 218.614 | 28.739 | 146.372 | 141.901 | 209.747 | 157.639 | 93.396 | 97.718 | 192.462 | 123.757 | 78.844 | 95.639 | 268.616 | 242.723 | 139.031 | 168.171 | 313.845 | 211.619 | 110.333 | 158.646 | 263.968 | 182.92 | 113.613 | 127.149 | 248.54 | 137.429 | 104.174 | 115.808 | 226.744 | 203.445 | 95.334 | 125.242 | 226.381 | 160.707 | 84.367 | 113.651 | 181.987 | 350.043 | 121.63 | 127.456 | 157.201 | 210.918 | 80.291 | 246.962 | 695.893 | 483.581 | 246.629 | 229.861 | 239.032 | 143.6 | 125.522 | 114.997 | 321.4 | 141.9 | 99 | 124.3 | 186.2 | 595.2 | 121.9 | 144.3 | 232.1 | 395.7 | 325.1 | 353.7 | 534.1 | 324.7 | 223.4 | 274.5 | 313.9 | 282 | 255.4 | 274.3 | 339.6 | 274.8 | 220.3 | 168.9 | 183.5 | 193.5 | 106.3 | 130.4 | 165.3 | 159.3 | 63.7 | 95.9 | 155.4 | 151.5 | 88.4 | 97.1 | 139.5 | 0 | 0 | 0 | 97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 1,399.631 | 1,331.347 | 697.463 | 93 | -206.421 | 728.358 | 784.686 | 498.452 | 403.643 | 1,400.594 | 2,111.074 | 3,196.279 | 2,860.904 | 2,005.417 | 2,274.052 | 1,291.7 | 657.582 | 714.39 | 428.638 | 211.134 | 131.746 | 312.237 | 422.858 | 334.694 | 483.546 | 830.306 | 791.307 | 612.03 | 574.631 | 787.775 | 539.829 | 337.715 | 357.323 | 475.837 | 261.871 | 187.283 | 91.704 | 173.641 | 196.415 | 181.983 | 207.018 | 445.122 | 472.978 | 367.484 | 345.592 | 486.928 | 128.982 | 282.057 | 282.873 | 211.227 | 251.849 | 174.851 | 159.884 | 231.346 | 469.804 | 216.272 | 225.89 | 262.948 | 213.579 | 163.939 | 159.797 | 244.178 | 220.27 | 139.513 | 142.401 | 200.787 | 384.789 | 158.796 | 165.838 | 221.929 | 173.195 | 116.473 | 134.594 | 192.578 | 170.863 | 119.188 | 124.058 | 181.579 | 142.969 | 125.198 | 114.386 | 174.532 | 141.25 | 110.513 | 115.398 | 174.046 | 140.237 | 101.148 | 104.845 | 160.335 | 133.319 | 92.788 | 99.215 | 136.842 | 113.104 | 85.551 | 98.582 | 155.264 | 106.941 | 88.655 | 102.636 | 135.845 | 117.8 | 67.659 | 75.577 | 98.7 | 113 | 57.7 | 56.5 | 97.2 | 94.4 | 43.4 | 33.6 | 80.4 | 77 | 31.9 | 38.1 | 106.2 | 109.1 | 47.6 | 42 | 90.8 | 61.9 | 42.3 | 41.8 | 99.9 | 69.7 | 52.4 | 38.9 | 86.3 | 67.9 | 38.1 | 31 | 79.9 | 59.4 | 51.5 | 23.1 | 71.3 | 68.4 | 18.8 | 29.9 | 65.6 | 209.5 | 57.9 | 84.8 | 62.3 | 128.1 | 53.3 | 71.6 | 153.4 | 113.8 | 60.8 | 76.8 | 156 | 118.3 | 56.5 | 86.8 | 193.3 | 107.4 | 67.5 |
Brutowinstmarge
| 0.547 | 0.55 | 0.386 | 0.076 | -0.232 | 0.558 | 0.572 | 0.494 | 0.472 | 0.763 | 0.821 | 0.865 | 0.848 | 0.803 | 0.806 | 0.721 | 0.606 | 0.627 | 0.51 | 0.352 | 0.263 | 0.435 | 0.497 | 0.434 | 0.536 | 0.651 | 0.554 | 0.527 | 0.518 | 0.575 | 0.561 | 0.541 | 0.554 | 0.629 | 0.44 | 0.404 | 0.253 | 0.398 | 0.462 | 0.438 | 0.483 | 0.669 | 0.673 | 0.635 | 0.657 | 0.736 | 0.261 | 0.557 | 0.544 | 0.378 | 0.514 | 0.48 | 0.473 | 0.514 | 0.942 | 0.642 | 0.647 | 0.577 | 0.575 | 0.637 | 0.621 | 0.559 | 0.64 | 0.639 | 0.598 | 0.428 | 0.941 | 0.533 | 0.497 | 0.414 | 0.45 | 0.514 | 0.459 | 0.422 | 0.483 | 0.512 | 0.494 | 0.422 | 0.51 | 0.473 | 0.425 | 0.397 | 0.41 | 0.537 | 0.48 | 0.435 | 0.466 | 0.545 | 0.48 | 0.468 | 0.276 | 0.571 | 0.369 | 0.398 | 0.349 | 0.351 | 0.285 | 0.182 | 0.181 | 0.258 | 0.303 | 0.358 | 0.451 | 0.353 | 0.399 | 0.235 | 0.443 | 0.362 | 0.31 | 0.325 | 0.137 | 0.085 | 0.084 | 0.145 | 0.163 | 0.089 | 0.097 | 0.166 | 0.251 | 0.176 | 0.133 | 0.224 | 0.18 | 0.142 | 0.132 | 0.227 | 0.202 | 0.192 | 0.187 | 0.32 | 0.26 | 0.264 | 0.192 | 0.326 | 0.272 | 0.447 | 0.194 | 0.315 | 0.311 | 0.175 | 0.235 | 0.32 | 1 | 1 | 1 | 0.391 | 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 | 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 | 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 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 81.586 | 91.464 | 107.994 | 88.47 | 67.207 | 73.053 | 67.172 | 56.942 | 60.163 | 51.894 | 57.042 | 67.231 | 59.276 | 69.096 | 52.343 | 49.113 | 49.853 | 45.006 | 40.16 | 51.654 | 43.341 | 34.938 | 38.444 | 79.376 | 86.208 | 48.978 | 88.392 | 51.816 | 62.959 | 39.815 | 56.427 | 66.263 | 52.67 | 71.957 | 76.122 | 61.43 | 77.352 | 57.983 | 56.51 | 60.633 | 65.404 | 63.126 | 68.752 | 57.131 | 63.283 | 48.968 | 38.477 | 48.171 | 54.822 | 39.785 | 58.896 | 51.481 | 41.778 | 42.942 | 47.722 | 44.745 | 40.936 | 38.891 | 37.59 | 34.333 | 44.416 | 39.212 | 51.466 | 59.906 | 35.581 | 29.75 | 44.9 | -38.199 | 32.654 | 71.741 | 51.387 | 32.198 | 45.483 | 66.297 | 35.292 | 32.904 | 28.05 | 29.705 | 21.175 | 47.245 | 30.492 | 23.627 | 49.933 | 24.177 | 46.631 | 32.752 | 37.83 | 27.315 | 28.803 | 32.262 | 36.577 | 24.3 | 23.091 | 25.857 | 38.926 | 25.554 | 30.405 | 29.858 | 41.727 | 24.996 | 25.03 | 30.313 | 22.5 | 24.767 | 24.383 | 20.5 | 0 | 23.9 | 24 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 184.007 | 743.633 | -191.976 | 286.37 | -276.599 | 472.585 | -5.203 | 425.703 | 378.473 | -262.18 | -265.744 | 2,204.462 | 1,439.727 | 3,824.587 | -235.638 | 3,852.113 | 1,825.37 | 660.539 | 242.395 | 919.675 | 475.317 | 153.941 | 1,846.481 | 416.847 | 101.308 | 605.872 | 1,934.316 | 707.665 | 626.322 | 2,698.292 | 268.553 | 133.425 | 114.526 | 12.903 | 375.215 | 17.396 | 338.844 | -11.543 | 94.614 | -48.705 | 108.58 | 67.237 | 363.896 | 78.85 | 57.538 | 81.169 | -23.621 | 66.822 | 66.071 | 26.963 | 42.886 | 37.422 | 36.702 | 36.218 | 249.329 | -143.457 | 31.784 | 3.645 | 41.334 | 41.424 | 36.852 | 35.853 | 55.595 | 39.675 | 39.306 | 34.901 | 39.731 | 34.269 | 32.051 | 30.765 | 27.876 | 26.907 | 27.592 | 27.427 | 25.959 | 25.149 | 21.889 | 24.217 | 23.207 | 23.264 | 30.435 | 23.709 | -22.374 | 21.809 | 80.087 | 21.767 | 31.563 | 19.656 | 19.225 | 18.753 | 18.297 | 17.613 | 22.091 | 16.767 | 20.593 | 18.1 | 17.404 | 17.133 | 20.025 | 21.033 | 26.935 | 29.784 | 46.4 | 25.585 | 30.825 | 21.8 | 196.1 | 21.1 | 20.3 | 23.4 | 39.3 | 35 | 38.1 | 31 | 30.6 | 28 | 29.2 | 36.9 | 154.9 | 33.1 | 36.9 | 42.5 | 35.4 | 29.5 | 31.7 | 38.9 | 33.3 | 27.6 | 24.9 | 30.9 | 26.9 | 23.8 | 22.3 | 29.5 | 25.6 | 20.5 | 18.8 | 23.8 | 21.5 | 17.2 | 17.6 | 21.4 | 417.2 | 0 | 0 | 20.3 | 319.2 | 0 | 0 | 0 | 328.7 | 0 | 0 | 0 | 349.2 | 0 | 0 | 0 | 367.5 | 0 |
Bedrijfskosten
| 265.593 | 835.097 | -83.982 | 374.84 | -209.392 | 545.638 | 61.969 | 482.645 | 438.636 | -210.286 | -208.702 | 2,271.693 | 1,499.003 | 3,893.683 | -183.295 | 3,901.226 | 1,875.223 | 705.545 | 282.555 | 971.329 | 518.658 | 188.879 | 1,884.925 | 496.223 | 187.516 | 654.85 | 2,022.708 | 759.481 | 689.281 | 2,738.107 | 324.98 | 199.688 | 167.196 | 84.86 | 451.337 | 78.826 | 416.196 | 46.44 | 151.124 | 11.928 | 173.984 | 130.363 | 432.648 | 135.981 | 120.821 | 130.137 | 14.856 | 114.993 | 120.893 | 66.748 | 101.782 | 88.903 | 78.48 | 79.16 | 297.051 | -98.712 | 72.72 | 42.536 | 78.924 | 75.757 | 81.268 | 75.065 | 107.061 | 99.581 | 74.887 | 64.651 | 84.631 | -3.93 | 64.705 | 102.506 | 79.263 | 59.105 | 73.075 | 93.724 | 61.251 | 58.053 | 49.939 | 53.922 | 44.382 | 70.509 | 60.927 | 47.336 | 27.559 | 45.986 | 126.718 | 54.519 | 69.393 | 46.971 | 48.028 | 51.015 | 54.874 | 41.913 | 45.182 | 42.624 | 59.519 | 43.654 | 47.809 | 46.991 | 61.752 | 46.029 | 51.965 | 60.097 | 68.9 | 50.352 | 55.208 | 42.3 | 196.1 | 45 | 44.3 | 50.4 | 39.3 | 35 | 38.1 | 31 | 30.6 | 28 | 29.2 | 36.9 | 154.9 | 33.1 | 36.9 | 42.5 | 35.4 | 29.5 | 31.7 | 38.9 | 33.3 | 27.6 | 24.9 | 30.9 | 26.9 | 23.8 | 22.3 | 29.5 | 25.6 | 20.5 | 18.8 | 23.8 | 21.5 | 17.2 | 17.6 | 21.4 | 417.2 | 0 | 0 | 20.3 | 319.2 | 0 | 0 | 0 | 328.7 | 0 | 0 | 0 | 349.2 | 0 | 0 | 0 | 367.5 | 0 |
Bedrijfsresultaat
| 1,134.038 | 496.25 | 781.445 | -281.84 | 2.971 | 182.72 | 722.717 | 15.807 | -34.993 | 1,610.88 | 2,319.776 | 924.586 | 1,361.901 | -1,888.266 | 2,457.347 | -2,609.526 | -1,217.641 | 8.845 | 146.083 | -760.195 | -386.912 | 123.358 | -1,462.067 | -161.529 | 296.03 | 175.456 | -1,231.401 | -147.451 | -114.65 | -1,950.332 | 214.849 | 138.027 | 190.127 | 390.977 | -189.466 | 108.457 | -324.492 | 127.201 | 45.291 | 170.055 | 33.034 | 314.759 | 40.33 | 231.503 | 224.771 | 356.791 | 114.126 | 167.064 | 161.98 | 144.479 | 150.067 | 85.948 | 81.404 | 152.186 | 172.753 | 314.984 | 153.17 | 220.412 | 134.655 | 88.182 | 78.529 | 169.113 | 113.209 | 39.932 | 67.514 | 136.136 | 81.524 | 162.726 | 101.133 | 119.423 | 93.932 | 57.368 | 61.519 | 98.854 | 109.612 | 61.135 | 74.119 | 127.657 | 98.587 | 54.689 | 53.459 | 127.196 | 113.691 | 64.527 | -11.32 | 119.527 | 70.844 | 54.177 | 56.817 | 109.32 | 78.445 | 50.875 | 54.033 | 94.218 | 53.585 | 41.897 | 50.773 | 108.273 | 45.189 | 42.626 | 50.671 | 75.748 | 48.9 | 17.307 | 20.369 | 56.4 | -83.1 | 12.7 | 12.2 | 46.8 | 55.1 | 8.4 | -4.5 | 49.4 | 46.4 | 3.9 | 8.9 | 69.3 | -45.8 | 14.5 | 5.1 | 48.3 | 26.5 | 12.8 | 10.1 | 61 | 36.4 | 24.8 | 14 | 55.4 | 41 | 14.3 | 8.7 | 50.4 | 33.8 | 31 | 4.3 | 47.5 | 46.9 | 1.6 | 12.3 | 44.2 | -207.7 | 57.9 | 84.8 | 42 | -191.1 | 53.3 | 71.6 | 153.4 | -214.9 | 60.8 | 76.8 | 156 | -230.9 | 56.5 | 86.8 | 193.3 | -260.1 | 67.5 |
Bedrijfsresultaat ratio
| 0.443 | 0.205 | 0.432 | -0.232 | 0.003 | 0.14 | 0.527 | 0.016 | -0.041 | 0.877 | 0.902 | 0.25 | 0.404 | -0.756 | 0.87 | -1.456 | -1.122 | 0.008 | 0.174 | -1.268 | -0.773 | 0.172 | -1.718 | -0.209 | 0.328 | 0.138 | -0.862 | -0.127 | -0.103 | -1.423 | 0.223 | 0.221 | 0.295 | 0.517 | -0.318 | 0.234 | -0.896 | 0.292 | 0.107 | 0.409 | 0.077 | 0.473 | 0.057 | 0.4 | 0.427 | 0.539 | 0.231 | 0.33 | 0.311 | 0.259 | 0.306 | 0.236 | 0.241 | 0.338 | 0.347 | 0.935 | 0.439 | 0.484 | 0.363 | 0.343 | 0.305 | 0.387 | 0.329 | 0.183 | 0.284 | 0.29 | 0.199 | 0.546 | 0.303 | 0.223 | 0.244 | 0.253 | 0.21 | 0.217 | 0.31 | 0.263 | 0.295 | 0.297 | 0.352 | 0.207 | 0.199 | 0.289 | 0.33 | 0.313 | -0.047 | 0.298 | 0.235 | 0.292 | 0.26 | 0.319 | 0.162 | 0.313 | 0.201 | 0.274 | 0.165 | 0.172 | 0.147 | 0.127 | 0.077 | 0.124 | 0.15 | 0.2 | 0.187 | 0.09 | 0.107 | 0.134 | -0.326 | 0.08 | 0.067 | 0.156 | 0.08 | 0.017 | -0.011 | 0.089 | 0.098 | 0.011 | 0.023 | 0.108 | -0.106 | 0.054 | 0.016 | 0.119 | 0.077 | 0.043 | 0.032 | 0.139 | 0.106 | 0.091 | 0.067 | 0.205 | 0.157 | 0.099 | 0.054 | 0.206 | 0.155 | 0.269 | 0.036 | 0.21 | 0.213 | 0.015 | 0.097 | 0.216 | -0.991 | 1 | 1 | 0.264 | -1.492 | 1 | 1 | 1 | -1.888 | 1 | 1 | 1 | -1.952 | 1 | 1 | 1 | -2.422 | 1 |
Totaal overige inkomsten en kosten netto
| -41.767 | -102.164 | -207.331 | -120.462 | -37.954 | -55.355 | -70.291 | -61.93 | -43.691 | -35.001 | -46.96 | -84.918 | -159.443 | -92.014 | -63.713 | -28.065 | -61.992 | -59.745 | -85.325 | -66.202 | 20.834 | -257.675 | -81.389 | -285.842 | -131.599 | 53.469 | -97.34 | -51.857 | -57.25 | -58.041 | -70.226 | -43.851 | -37.773 | -39.607 | -30.957 | -25.269 | -28.661 | -31.34 | -32.271 | -33.886 | -34.144 | -36.277 | -36.26 | -34.713 | -29.294 | -29.417 | -29.602 | -33.244 | -35.343 | -35.471 | -59.398 | -37.659 | -35.38 | -35.461 | -31.496 | -29.405 | -15.241 | -26.048 | -21.735 | -30.937 | -31.507 | -31.08 | -31.579 | -29.932 | -24.152 | -17.531 | -23.547 | -10.844 | -11.056 | -8.835 | -1.32 | -7.93 | 110.584 | -11.129 | -11.67 | -12.22 | -10.119 | -12.783 | 14.806 | 8.722 | 50.996 | -10.96 | -51.231 | -10.462 | 209.544 | -11.728 | 2.508 | -11.429 | -9.263 | -17.625 | -14.235 | -10.071 | -11.401 | -13.646 | -10.366 | -3.589 | -2.506 | 1.464 | 4.136 | -15.465 | -25.2 | -14.361 | -9.8 | -7.503 | -8.388 | -8.8 | -12.4 | -8.4 | -8.7 | -8.6 | 14.8 | 16.4 | -8.7 | -9.7 | -12.1 | -11.1 | -7.2 | -8.2 | -10 | -14.1 | -12.3 | -13.4 | -9.9 | -10.5 | -10.8 | -9.6 | -8.7 | -10.7 | -8.8 | -8.8 | -8.2 | -7.7 | -8.8 | -10.8 | -10 | -6.4 | -8.3 | -7.2 | -7.4 | -6 | -6.6 | -7.1 | 207.7 | -57.9 | -84.8 | -7.1 | 191.1 | -53.3 | -71.6 | -153.4 | 214.9 | -60.8 | -76.8 | -156 | 230.9 | -56.5 | -86.8 | -193.3 | 260.1 | -67.5 |
Inkomen voor belasting
| 1,092.271 | 394.086 | 574.114 | -402.302 | -34.983 | 127.365 | 652.426 | -46.123 | -78.684 | 1,575.879 | 2,272.816 | 839.668 | 1,202.458 | -1,980.28 | 2,393.634 | -2,637.591 | -1,279.633 | -50.9 | 60.758 | -826.397 | -366.078 | -134.317 | -1,543.456 | -447.371 | 164.431 | 228.925 | -1,328.741 | -199.308 | -171.9 | -2,008.373 | 144.623 | 94.176 | 152.354 | 351.37 | -220.423 | 83.188 | -353.153 | 95.861 | 13.02 | 136.169 | -1.11 | 278.482 | 4.07 | 196.79 | 195.477 | 327.374 | 84.524 | 133.82 | 126.637 | 109.008 | 90.669 | 48.289 | 46.024 | 116.725 | 141.257 | 285.579 | 137.929 | 194.364 | 112.92 | 57.245 | 47.022 | 138.033 | 81.63 | 10 | 43.362 | 118.605 | 57.977 | 151.882 | 90.077 | 110.588 | 92.612 | 49.438 | 172.103 | 87.725 | 97.942 | 48.915 | 64 | 114.874 | 113.393 | 63.411 | 104.455 | 116.236 | 62.46 | 54.065 | 198.224 | 107.799 | 73.352 | 42.748 | 47.554 | 91.695 | 64.21 | 40.804 | 42.632 | 80.572 | 43.219 | 38.308 | 48.267 | 109.737 | 49.325 | 27.161 | 25.471 | 61.387 | 39.1 | 9.804 | 11.981 | 47.6 | -95.5 | 4.3 | 3.5 | 38.2 | 69.9 | 24.8 | -13.2 | 39.7 | 34.3 | -7.2 | 1.7 | 61.1 | -55.8 | 0.4 | -7.2 | 34.9 | 16.6 | 2.3 | -0.7 | 51.4 | 27.7 | 14.1 | 5.2 | 46.6 | 32.8 | 6.6 | -0.1 | 39.6 | 23.8 | 24.6 | -4 | 40.3 | 39.5 | -4.4 | 5.7 | 37.1 | 0 | 0 | 0 | 34.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.427 | 0.163 | 0.317 | -0.331 | -0.039 | 0.098 | 0.476 | -0.046 | -0.092 | 0.858 | 0.883 | 0.227 | 0.357 | -0.793 | 0.848 | -1.472 | -1.179 | -0.045 | 0.072 | -1.379 | -0.731 | -0.187 | -1.814 | -0.58 | 0.182 | 0.18 | -0.93 | -0.172 | -0.155 | -1.465 | 0.15 | 0.151 | 0.236 | 0.464 | -0.37 | 0.18 | -0.975 | 0.22 | 0.031 | 0.328 | -0.003 | 0.419 | 0.006 | 0.34 | 0.372 | 0.495 | 0.171 | 0.264 | 0.243 | 0.195 | 0.185 | 0.133 | 0.136 | 0.259 | 0.283 | 0.848 | 0.395 | 0.427 | 0.304 | 0.222 | 0.183 | 0.316 | 0.237 | 0.046 | 0.182 | 0.253 | 0.142 | 0.51 | 0.27 | 0.206 | 0.241 | 0.218 | 0.587 | 0.192 | 0.277 | 0.21 | 0.255 | 0.267 | 0.404 | 0.24 | 0.388 | 0.264 | 0.181 | 0.263 | 0.824 | 0.269 | 0.244 | 0.23 | 0.218 | 0.268 | 0.133 | 0.251 | 0.159 | 0.234 | 0.133 | 0.157 | 0.14 | 0.129 | 0.084 | 0.079 | 0.075 | 0.162 | 0.15 | 0.051 | 0.063 | 0.113 | -0.375 | 0.027 | 0.019 | 0.128 | 0.101 | 0.049 | -0.033 | 0.072 | 0.073 | -0.02 | 0.004 | 0.095 | -0.129 | 0.001 | -0.023 | 0.086 | 0.048 | 0.008 | -0.002 | 0.117 | 0.08 | 0.052 | 0.025 | 0.173 | 0.125 | 0.046 | -0.001 | 0.162 | 0.109 | 0.214 | -0.034 | 0.178 | 0.18 | -0.041 | 0.045 | 0.181 | 0 | 0 | 0 | 0.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 235.615 | 78.668 | 146.869 | -104.87 | -44.222 | 24.302 | 150.979 | -126.853 | -11.818 | 356.646 | 558.977 | 152.206 | 308.234 | -465.697 | 591.08 | -661.38 | -346.311 | -12.959 | -2.92 | -225.757 | -103.003 | 32.822 | -366.532 | -86.343 | 38.865 | 38.234 | -193.006 | -71.961 | -94.922 | -429.84 | -1,234.712 | -11.281 | 29.709 | 100.665 | -111.638 | 13.084 | -172.346 | 7.436 | 76.282 | 35.936 | -64.857 | 57.314 | -25.828 | 64.496 | 59.089 | 116.335 | 44.561 | 33.501 | 38.078 | 34.768 | 34.443 | 11.585 | 14.578 | 44.69 | 50.411 | 106.665 | 50.175 | 72.109 | 39.807 | 20.723 | 17.022 | 49.968 | 26.248 | 7.091 | 16.717 | 46.612 | 24.482 | 55.684 | 34.686 | 40.068 | 32.015 | 16.513 | 64.76 | 31.107 | 29.98 | 17.12 | 20.091 | 42.515 | 42.035 | 17.6 | 46.502 | 41.445 | 19.186 | 18.382 | 67.397 | 37.729 | 23.881 | 14.536 | 16.159 | 27.216 | 21.831 | 14.118 | 13.443 | 28.2 | 18.914 | 13.508 | 16.83 | 38.471 | 17.621 | 8.02 | 9.246 | 22.284 | 12.7 | 4.074 | 4.743 | 17.9 | -39.4 | 2.3 | 1.2 | 13.5 | 27.3 | 8.4 | -5.5 | 14.5 | 10.9 | -3.5 | 0.8 | 22.4 | -29 | -1.3 | -6 | 7.1 | 0.7 | -0.1 | -6.8 | 15 | 2.4 | 5.5 | -3.6 | 15.8 | 9.7 | -0.6 | -3.7 | 13.5 | 3.5 | 7.9 | -3.6 | 12.6 | 9.9 | -2.7 | 0.3 | 11.6 | 0 | 0 | 0 | 11.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 784.147 | 242.139 | 418.395 | -300.823 | 9.517 | 103.488 | 502.055 | 81.255 | -66.626 | 1,218.548 | 1,711.982 | 683.67 | 891.361 | -1,514.583 | 1,801.333 | -1,980.117 | -936.457 | -37.427 | 63.688 | -600.64 | -263.075 | -167.139 | -1,176.924 | -361.028 | 125.566 | 190.691 | -636.687 | -39.693 | 17.806 | -1,585.994 | 1,280.071 | 23.34 | 41.126 | 163.992 | -191.958 | -8.016 | -258.645 | 5.636 | -134.579 | 40.787 | 5.536 | 173.427 | -14.704 | 98.555 | 110.921 | 192.193 | 115.205 | 88.256 | 86.856 | 100.255 | 48.041 | 31.873 | 31.446 | 72.035 | 90.846 | 178.914 | 87.754 | 122.255 | 73.113 | 36.522 | 30 | 88.065 | 55.382 | 2.909 | 26.645 | 71.993 | 33.495 | 96.198 | 55.391 | 70.52 | 60.597 | 32.925 | 107.343 | 56.618 | 72.223 | 31.795 | 43.909 | 72.359 | 72.839 | 46.491 | 64.319 | 76.406 | 43.274 | 35.683 | 130.827 | 70.07 | 49.471 | 28.212 | 31.395 | 60.923 | 42.379 | 26.686 | 38.189 | 46.853 | 24.305 | 24.8 | 31.437 | 71.266 | 31.704 | 19.141 | 16.225 | 39.103 | 26.4 | 5.73 | 7.238 | 29.7 | -68.6 | 2 | 2.3 | 20.1 | 42.6 | 17 | -9.3 | 27.8 | 23.4 | -3.7 | 0.9 | 38.7 | -26.8 | 1.7 | -1.2 | 27.8 | 15.9 | 2.4 | 6.1 | 36.4 | 25.3 | 8.6 | 8.8 | 30.8 | 23.1 | 7.2 | 3.6 | 26.1 | 20.3 | 16.7 | -0.4 | 27.7 | 29.6 | -1.7 | 5.4 | 25.5 | 25.6 | -3 | 4.5 | 23.8 | 19.4 | -2.3 | 3.1 | 26.9 | 8.8 | 1.5 | 3.2 | 21.1 | 11.3 | 1.5 | 9.6 | 31.7 | 16.1 | 2.4 |
Nettowinstmarge
| 0.307 | 0.1 | 0.231 | -0.247 | 0.011 | 0.079 | 0.366 | 0.081 | -0.078 | 0.664 | 0.665 | 0.185 | 0.264 | -0.606 | 0.638 | -1.105 | -0.863 | -0.033 | 0.076 | -1.002 | -0.525 | -0.233 | -1.383 | -0.468 | 0.139 | 0.15 | -0.445 | -0.034 | 0.016 | -1.157 | 1.331 | 0.037 | 0.064 | 0.217 | -0.322 | -0.017 | -0.714 | 0.013 | -0.317 | 0.098 | 0.013 | 0.261 | -0.021 | 0.17 | 0.211 | 0.29 | 0.233 | 0.174 | 0.167 | 0.179 | 0.098 | 0.088 | 0.093 | 0.16 | 0.182 | 0.531 | 0.251 | 0.268 | 0.197 | 0.142 | 0.116 | 0.202 | 0.161 | 0.013 | 0.112 | 0.153 | 0.082 | 0.323 | 0.166 | 0.132 | 0.157 | 0.145 | 0.366 | 0.124 | 0.204 | 0.137 | 0.175 | 0.168 | 0.26 | 0.176 | 0.239 | 0.174 | 0.126 | 0.173 | 0.544 | 0.175 | 0.164 | 0.152 | 0.144 | 0.178 | 0.088 | 0.164 | 0.142 | 0.136 | 0.075 | 0.102 | 0.091 | 0.084 | 0.054 | 0.056 | 0.048 | 0.103 | 0.101 | 0.03 | 0.038 | 0.071 | -0.269 | 0.013 | 0.013 | 0.067 | 0.062 | 0.033 | -0.023 | 0.05 | 0.05 | -0.01 | 0.002 | 0.06 | -0.062 | 0.006 | -0.004 | 0.069 | 0.046 | 0.008 | 0.019 | 0.083 | 0.073 | 0.032 | 0.042 | 0.114 | 0.088 | 0.05 | 0.022 | 0.106 | 0.093 | 0.145 | -0.003 | 0.122 | 0.135 | -0.016 | 0.043 | 0.124 | 0.122 | -0.052 | 0.053 | 0.149 | 0.151 | -0.043 | 0.043 | 0.175 | 0.077 | 0.025 | 0.042 | 0.135 | 0.096 | 0.027 | 0.111 | 0.164 | 0.15 | 0.036 |
WPA (Winst Per Aandeel)
| 1.31 | 0.4 | 0.7 | -0.54 | 0.022 | 0.24 | 1.2 | 0.21 | -0.18 | 3.37 | 4.67 | 1.69 | 2.41 | -4.05 | 4.77 | -5.55 | -3.35 | -0.15 | 0.23 | -2.35 | -1.03 | -0.65 | -4.61 | -1.41 | 0.49 | 0.75 | -2.5 | -0.15 | 0.07 | -5.99 | 5.85 | 0.13 | 0.24 | 0.95 | -1.11 | -0.046 | -1.55 | 0.036 | -0.88 | 0.27 | 0.04 | 1.14 | -0.097 | 0.65 | 0.73 | 1.27 | 0.76 | 0.59 | 0.58 | 0.67 | 0.32 | 0.21 | 0.21 | 0.48 | 0.61 | 1.2 | 0.59 | 0.82 | 0.49 | 0.24 | 0.2 | 0.66 | 0.42 | 0.02 | 0.2 | 0.55 | 0.26 | 0.74 | 0.44 | 0.58 | 0.5 | 0.27 | 0.88 | 0.47 | 0.6 | 0.26 | 0.37 | 0.61 | 0.6 | 0.38 | 0.53 | 0.63 | 0.35 | 0.29 | 1.06 | 0.56 | 0.4 | 0.23 | 0.26 | 0.49 | 0.34 | 0.21 | 0.3 | 0.37 | 0.19 | 0.39 | 0.49 | 1.1 | 0.24 | 0.15 | 0.13 | 0.3 | 0.2 | 0.043 | 0.053 | 0.21 | -0.51 | 0.015 | 0.015 | 0.14 | 0.29 | 0.12 | -0.066 | 0.2 | 0.16 | -0.025 | 0.008 | 0.28 | -0.2 | 0.013 | -0.008 | 0.2 | 0.12 | 0.018 | 0.045 | 0.26 | 0.2 | 0.068 | 0.07 | 0.25 | 0.18 | 0.058 | 0.028 | 0.21 | 0.16 | 0.13 | -0.003 | 0.22 | 0.22 | -0.013 | 0.043 | 0.2 | 0.2 | -0.023 | 0.035 | 0.19 | 0.156 | -0.018 | 0.025 | 0.22 | 0.072 | 0.013 | 0.028 | 0.17 | 0.093 | 0.013 | 0.078 | 0.26 | 0.134 | 0.02 |
Verwaterde WPA
| 1.3 | 0.4 | 0.69 | -0.54 | 0.021 | 0.23 | 1.13 | 0.2 | -0.18 | 3.09 | 4.28 | 1.69 | 2.19 | -4.05 | 4.69 | -5.55 | -3.35 | -0.15 | 0.23 | -2.35 | -1.03 | -0.65 | -4.61 | -1.41 | 0.49 | 0.75 | -2.5 | -0.15 | 0.07 | -5.99 | 5.83 | 0.13 | 0.24 | 0.95 | -1.11 | -0.046 | -1.55 | 0.036 | -0.88 | 0.27 | 0.04 | 1.14 | -0.096 | 0.65 | 0.73 | 1.26 | 0.75 | 0.58 | 0.57 | 0.66 | 0.32 | 0.21 | 0.21 | 0.48 | 0.61 | 1.19 | 0.58 | 0.82 | 0.49 | 0.24 | 0.2 | 0.65 | 0.42 | 0.02 | 0.2 | 0.55 | 0.26 | 0.73 | 0.44 | 0.57 | 0.5 | 0.27 | 0.87 | 0.46 | 0.6 | 0.26 | 0.36 | 0.59 | 0.6 | 0.38 | 0.52 | 0.61 | 0.35 | 0.28 | 1.03 | 0.55 | 0.4 | 0.23 | 0.25 | 0.48 | 0.34 | 0.21 | 0.29 | 0.36 | 0.19 | 0.38 | 0.47 | 1.08 | 0.24 | 0.15 | 0.12 | 0.3 | 0.2 | 0.043 | 0.053 | 0.21 | -0.51 | 0.015 | 0.015 | 0.14 | 0.29 | 0.12 | -0.066 | 0.2 | 0.16 | -0.025 | 0.008 | 0.28 | -0.2 | 0.013 | -0.008 | 0.2 | 0.12 | 0.018 | 0.045 | 0.26 | 0.2 | 0.068 | 0.07 | 0.25 | 0.18 | 0.058 | 0.028 | 0.21 | 0.16 | 0.13 | -0.003 | 0.22 | 0.22 | -0.013 | 0.043 | 0.2 | 0.2 | -0.023 | 0.035 | 0.19 | 0.156 | -0.018 | 0.025 | 0.21 | 0.072 | 0.013 | 0.028 | 0.17 | 0.093 | 0.013 | 0.078 | 0.25 | 0.134 | 0.018 |
EBITDA
| 1,821.41 | 1,132.43 | 1,380.868 | 345.296 | 486.719 | 668.486 | 1,232.038 | 453.249 | 360.936 | 2,013.998 | 2,693.43 | 1,325.822 | 1,704.813 | -1,479.891 | 2,980.666 | -2,114.048 | -820.694 | 403.031 | 522.611 | -396.116 | 39.192 | 296.364 | -1,102.776 | 6.063 | 605.473 | 691.577 | -885.79 | 295.142 | 307.898 | -1,491.841 | 579.489 | 391.113 | 437.249 | 625.943 | 64 | 356.26 | -92.219 | 353.272 | 268.38 | 380.943 | 232.542 | 510.443 | 235.439 | 408.085 | 384.569 | 511.453 | 299.751 | 345.022 | 332.598 | 295.876 | 297.415 | 220.36 | 202.334 | 265.502 | 270.613 | 405.425 | 253.102 | 305.614 | 213.643 | 159.654 | 146.319 | 234.046 | 170.908 | 92.099 | 116.01 | 182.437 | 125.367 | 196.995 | 133.184 | 150.188 | 121.808 | 84.275 | 89.111 | 126.281 | 135.571 | 86.284 | 96.008 | 151.874 | 121.794 | 77.953 | 83.894 | 150.905 | 92.992 | 86.336 | 68.767 | 141.294 | 104.087 | 73.833 | 76.042 | 128.073 | 96.742 | 68.488 | 76.124 | 110.985 | 75.989 | 59.997 | 68.177 | 125.406 | 65.214 | 63.659 | 77.606 | 105.532 | 95.3 | 42.892 | 51.194 | 78.2 | 24.5 | 33.8 | 32.6 | 70.2 | 86.3 | 37.5 | 25.8 | 66.4 | 66.3 | 24.7 | 29 | 90.9 | 95.7 | 41.3 | 33.9 | 76.9 | 51.2 | 36.1 | 32.5 | 83.9 | 58.1 | 45.5 | 30.9 | 73 | 58.2 | 31 | 23.6 | 67.5 | 49.5 | 44.8 | 16.8 | 60.1 | 59.9 | 13.1 | 23.6 | 55.7 | -207.7 | 57.9 | 84.8 | 52.9 | -191.1 | 53.3 | 71.6 | 153.4 | -214.9 | 60.8 | 76.8 | 156 | -230.9 | 56.5 | 86.8 | 193.3 | -260.1 | 67.5 |
EBITDA ratio
| 0.712 | 0.468 | 0.764 | 0.284 | 0.546 | 0.512 | 0.899 | 0.45 | 0.422 | 1.097 | 1.047 | 0.359 | 0.505 | -0.592 | 1.056 | -1.179 | -0.756 | 0.354 | 0.621 | -0.661 | 0.078 | 0.413 | -1.296 | 0.008 | 0.671 | 0.542 | -0.62 | 0.254 | 0.278 | -1.088 | 0.602 | 0.626 | 0.678 | 0.827 | 0.107 | 0.769 | -0.255 | 0.81 | 0.632 | 0.916 | 0.542 | 0.767 | 0.335 | 0.705 | 0.731 | 0.773 | 0.607 | 0.681 | 0.639 | 0.53 | 0.607 | 0.605 | 0.599 | 0.59 | 0.543 | 1.204 | 0.725 | 0.671 | 0.576 | 0.62 | 0.568 | 0.536 | 0.497 | 0.422 | 0.487 | 0.389 | 0.307 | 0.661 | 0.399 | 0.28 | 0.317 | 0.372 | 0.304 | 0.277 | 0.383 | 0.371 | 0.382 | 0.353 | 0.434 | 0.295 | 0.312 | 0.343 | 0.27 | 0.419 | 0.286 | 0.353 | 0.346 | 0.398 | 0.348 | 0.374 | 0.2 | 0.421 | 0.283 | 0.323 | 0.235 | 0.246 | 0.197 | 0.147 | 0.11 | 0.185 | 0.229 | 0.278 | 0.365 | 0.224 | 0.27 | 0.186 | 0.096 | 0.212 | 0.179 | 0.234 | 0.125 | 0.074 | 0.064 | 0.12 | 0.14 | 0.069 | 0.074 | 0.142 | 0.221 | 0.152 | 0.107 | 0.19 | 0.149 | 0.121 | 0.103 | 0.191 | 0.169 | 0.167 | 0.149 | 0.271 | 0.223 | 0.215 | 0.146 | 0.275 | 0.226 | 0.389 | 0.141 | 0.265 | 0.272 | 0.122 | 0.186 | 0.272 | -0.991 | 1 | 1 | 0.332 | -1.492 | 1 | 1 | 1 | -1.888 | 1 | 1 | 1 | -1.952 | 1 | 1 | 1 | -2.422 | 1 |