ExlService Holdings, Inc.
NASDAQ:EXLS
46.16 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 472.073 | 448.366 | 436.507 | 414.058 | 410.971 | 404.996 | 400.643 | 374.703 | 361.351 | 346.782 | 329.208 | 295.489 | 290.325 | 275.064 | 261.415 | 248.953 | 241.018 | 222.473 | 245.99 | 256.872 | 251.392 | 243.509 | 239.573 | 234.903 | 231.124 | 210.112 | 206.973 | 197.875 | 192.345 | 189.057 | 183.033 | 177.274 | 171.2 | 170.478 | 167.036 | 165.858 | 163.503 | 155.621 | 143.51 | 135.286 | 122.457 | 119.738 | 121.797 | 124.123 | 122.315 | 116.008 | 116.006 | 117.653 | 112.639 | 108.03 | 104.608 | 102.58 | 100.026 | 85.028 | 72.907 | 70.04 | 67.585 | 60.639 | 54.489 | 59.438 | 48.186 | 42.385 | 40.986 | 43.694 | 46.573 | 53.816 | 50.949 | 50.387 | 46.629 | 43.02 | 39.854 | 39.315 | 35.665 | 25.23 | 21.558 | 19.174 | 19.174 | 17.809 | 1.797 | 15.117 | 15.117 | 15.117 | 15.117 |
Kosten van de omzet
| 293.806 | 295.748 | 285.611 | 273.449 | 256.002 | 253.22 | 251.469 | 237.41 | 230.462 | 221.207 | 207.516 | 183.669 | 177.743 | 170.701 | 158.821 | 150.792 | 152.087 | 158.401 | 162.656 | 168.262 | 167.542 | 162.446 | 157.24 | 154.948 | 152.157 | 139.649 | 138.101 | 129.369 | 124.89 | 125.449 | 120.119 | 115.784 | 111.767 | 112.026 | 108.379 | 106.116 | 103.198 | 100.478 | 93.125 | 91.371 | 84.983 | 81.259 | 74.922 | 72.05 | 72.049 | 73.93 | 72.913 | 70.509 | 68.65 | 66.045 | 66.672 | 62.016 | 61.755 | 51.998 | 44.219 | 41.769 | 40.584 | 37.447 | 31.485 | 30.403 | 28.803 | 25.827 | 24.356 | 25.534 | 28.046 | 33.912 | 32.365 | 30.587 | 29.853 | 28.799 | 24.482 | 22.459 | 21.49 | 15.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 178.267 | 152.618 | 150.896 | 140.609 | 154.969 | 151.776 | 149.174 | 137.293 | 130.889 | 125.575 | 121.692 | 111.82 | 112.582 | 104.363 | 102.594 | 98.161 | 88.931 | 64.072 | 83.334 | 88.61 | 83.85 | 81.063 | 82.333 | 79.955 | 78.967 | 70.463 | 68.872 | 68.506 | 67.455 | 63.608 | 62.914 | 61.49 | 59.433 | 58.452 | 58.657 | 59.742 | 60.305 | 55.143 | 50.385 | 43.915 | 37.474 | 38.479 | 46.875 | 52.073 | 50.266 | 42.078 | 43.093 | 47.144 | 43.989 | 41.985 | 37.936 | 40.564 | 38.271 | 33.03 | 28.688 | 28.271 | 27.001 | 23.192 | 23.004 | 29.035 | 19.383 | 16.558 | 16.63 | 18.161 | 18.527 | 19.904 | 18.584 | 19.8 | 16.776 | 14.221 | 15.372 | 16.856 | 14.175 | 9.289 | 21.558 | 19.174 | 19.174 | 17.809 | 1.797 | 15.117 | 15.117 | 15.117 | 15.117 |
Brutowinstmarge
| 0.378 | 0.34 | 0.346 | 0.34 | 0.377 | 0.375 | 0.372 | 0.366 | 0.362 | 0.362 | 0.37 | 0.378 | 0.388 | 0.379 | 0.392 | 0.394 | 0.369 | 0.288 | 0.339 | 0.345 | 0.334 | 0.333 | 0.344 | 0.34 | 0.342 | 0.335 | 0.333 | 0.346 | 0.351 | 0.336 | 0.344 | 0.347 | 0.347 | 0.343 | 0.351 | 0.36 | 0.369 | 0.354 | 0.351 | 0.325 | 0.306 | 0.321 | 0.385 | 0.42 | 0.411 | 0.363 | 0.371 | 0.401 | 0.391 | 0.389 | 0.363 | 0.395 | 0.383 | 0.388 | 0.393 | 0.404 | 0.4 | 0.382 | 0.422 | 0.488 | 0.402 | 0.391 | 0.406 | 0.416 | 0.398 | 0.37 | 0.365 | 0.393 | 0.36 | 0.331 | 0.386 | 0.429 | 0.397 | 0.368 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 2.927 | 2.52 | 6.711 | 2.311 | 2.425 | 1.975 | 1.544 | 1.832 | 1.549 | 1.033 | 1.088 | 1.086 | 1.055 | 1.024 | 1.002 | 1.215 | 1.846 | 0.831 | 0.793 | 0.746 | 0.559 | 0 | 0.443 | 0.502 | 0.254 | 0 | 0.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 57.495 | 56.457 | 53.243 | 53.73 | 52.213 | 45.605 | 46.746 | 46.118 | 42.519 | 40.434 | 39.945 | 38.671 | 36.167 | 36.499 | 30.703 | 29.39 | 26.81 | 28.75 | 28.941 | 33.56 | 29.59 | 31.228 | 32.531 | 30.592 | 28.704 | 27.64 | 29.266 | 27.521 | 26.87 | 24.715 | 24.224 | 25.028 | 21.854 | 21.148 | 20.618 | 19.865 | 18.817 | 19.99 | 18.621 | 18.389 | 15.952 | 16.24 | 14.8 | 14.532 | 15.791 | 13.753 | 15.045 | 16.21 | 13.777 | 13.858 | 13.347 | 14.545 | 13.253 | 12.391 | 10.471 | 11.04 | 10.469 | 9.464 | 9.305 | 9.713 | 7.77 | 7.634 | 6.733 | 9.898 | 10.43 | 11.51 | 10.839 | 12.07 | 9.547 | 8.833 | 7.999 | 7.726 | 5,802,239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 37.568 | 35.444 | 35.97 | 31.553 | 30.943 | 28.238 | 29.493 | 25.955 | 23.879 | 23.985 | 24.17 | 24.675 | 21.672 | 19.724 | 18.235 | 17.326 | 15.29 | 13.051 | 14.456 | 17.846 | 18.302 | 17.647 | 18.047 | 18.019 | 16.49 | 15.151 | 13.952 | 14.749 | 12.222 | 13.127 | 13.362 | 12.707 | 11.623 | 12.798 | 13.454 | 13.705 | 12.682 | 11.844 | 11.243 | 10.482 | 9.117 | 9.463 | 10.232 | 8.492 | 8.993 | 9.136 | 9.755 | 8.505 | 7.009 | 7.694 | 7.799 | 6.688 | 6.915 | 6.121 | 5.857 | 4.752 | 5.331 | 4.599 | 4.15 | 3.91 | 3.516 | 3.34 | 3.184 | 11,344,267 | 3,081,174 | 2.91 | 2.374 | 9,171,240 | 2.557 | 2.028 | 1.964 | 4,739,892 | 1,635,644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 95.063 | 91.951 | 89.17 | 85.178 | 83.156 | 73.843 | 76.239 | 72.073 | 66.398 | 64.419 | 64.115 | 63.346 | 57.839 | 56.223 | 48.938 | 46.716 | 42.1 | 41.801 | 43.397 | 51.406 | 47.892 | 48.875 | 50.578 | 48.611 | 45.194 | 42.791 | 43.218 | 42.27 | 39.092 | 37.842 | 37.586 | 37.735 | 33.477 | 33.946 | 34.072 | 33.57 | 31.499 | 31.834 | 29.864 | 28.871 | 25.069 | 25.703 | 25.032 | 23.024 | 24.784 | 22.889 | 24.8 | 24.715 | 20.786 | 21.552 | 21.146 | 21.233 | 20.168 | 18.512 | 16.328 | 15.792 | 15.8 | 14.063 | 13.455 | 13.623 | 11.286 | 10.974 | 9.917 | 9.898 | 10.43 | 11.51 | 10.839 | 12.07 | 9.547 | 8.833 | 7.999 | 7.726 | 7.438 | 4.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 13.799 | 0.013 | 0.063 | 0.156 | 11.583 | 2.661 | 13.487 | 14.225 | 14.38 | 14.075 | 13.602 | 1.427 | -11.124 | -0.129 | -0.295 | 2.826 | -0.257 | 4.225 | -0.059 | 3.419 | 4.563 | 0.087 | 0.101 | 4.757 | -0.237 | 0.209 | 0.093 | 2.988 | 0.044 | 2.639 | 0.855 | 3.211 | -0.025 | 0.056 | 2.794 | 1.389 | 0.042 | 0.185 | 1.178 | 7.979 | 7.014 | 6.679 | 6.356 | 6.074 | 5.969 | 6.362 | 6.512 | 6.891 | 6.333 | 6.04 | 6.359 | 6.589 | 6.443 | 5.11 | 4.852 | 4.687 | 4.218 | 3.857 | 3.073 | 3.268 | 2.918 | 2.789 | 2.43 | 2.855 | 2.832 | 3.133 | 2.703 | 2.726 | 2.56 | 2.764 | 2.441 | 2.685 | 2.615 | 1.875 | 0 | -68.372 | 0 | 0 | 0 | -55.167 | 0 | 0 | 0 |
Bedrijfskosten
| 108.862 | 91.951 | 89.17 | 85.178 | 94.739 | 86.965 | 89.726 | 86.298 | 80.778 | 78.494 | 77.717 | 75.762 | 70.144 | 68.533 | 61.039 | 59.898 | 54.525 | 54.206 | 55.847 | 63.921 | 60.939 | 61.627 | 64.245 | 61.992 | 59.293 | 53.373 | 53.722 | 52.33 | 48.8 | 47.479 | 47.012 | 47.315 | 42.074 | 42.216 | 42.205 | 41.864 | 39.556 | 39.895 | 36.917 | 36.85 | 32.083 | 32.382 | 31.388 | 29.098 | 30.753 | 29.251 | 31.312 | 31.606 | 27.119 | 27.592 | 27.505 | 27.822 | 26.611 | 23.622 | 21.18 | 20.479 | 20.018 | 17.92 | 16.528 | 16.891 | 14.204 | 13.763 | 12.347 | 12.752 | 13.262 | 14.643 | 13.542 | 14.797 | 12.108 | 11.597 | 10.44 | 10.41 | 10.053 | 6.195 | 0 | -68.372 | 0 | 0 | 0 | -55.167 | 0 | 0 | 0 |
Bedrijfsresultaat
| 69.405 | 60.667 | 61.726 | 55.431 | 60.23 | 64.811 | 59.448 | 50.995 | 50.111 | 47.081 | 43.975 | 36.058 | 42.438 | 35.83 | 41.555 | 38.263 | 34.406 | 9.866 | 27.487 | 23.314 | 22.422 | 13.856 | 16.861 | -2.093 | 19.674 | 17.09 | 15.15 | 16.176 | 18.655 | 16.129 | 15.902 | 14.175 | 17.359 | 16.236 | 16.452 | 17.878 | 20.749 | 15.248 | 13.468 | 7.065 | 5.391 | 6.097 | 15.487 | 22.975 | 19.513 | 12.827 | 11.781 | 15.538 | 16.87 | 14.393 | 10.431 | 12.742 | 11.66 | 9.408 | 7.508 | 7.792 | 6.983 | 5.272 | 6.476 | 12.144 | 5.179 | 2.795 | 4.283 | 5.408 | 5.265 | 5.26 | 5.041 | 5.003 | 4.669 | 2.624 | 4.933 | 6.446 | 4.122 | 3.094 | 21.558 | -49.198 | 19.174 | 17.809 | 1.797 | -40.05 | 15.117 | 15.117 | 15.117 |
Bedrijfsresultaat ratio
| 0.147 | 0.135 | 0.141 | 0.134 | 0.147 | 0.16 | 0.148 | 0.136 | 0.139 | 0.136 | 0.134 | 0.122 | 0.146 | 0.13 | 0.159 | 0.154 | 0.143 | 0.044 | 0.112 | 0.091 | 0.089 | 0.057 | 0.07 | -0.009 | 0.085 | 0.081 | 0.073 | 0.082 | 0.097 | 0.085 | 0.087 | 0.08 | 0.101 | 0.095 | 0.098 | 0.108 | 0.127 | 0.098 | 0.094 | 0.052 | 0.044 | 0.051 | 0.127 | 0.185 | 0.16 | 0.111 | 0.102 | 0.132 | 0.15 | 0.133 | 0.1 | 0.124 | 0.117 | 0.111 | 0.103 | 0.111 | 0.103 | 0.087 | 0.119 | 0.204 | 0.107 | 0.066 | 0.104 | 0.124 | 0.113 | 0.098 | 0.099 | 0.099 | 0.1 | 0.061 | 0.124 | 0.164 | 0.116 | 0.123 | 1 | -2.566 | 1 | 1 | 1 | -2.649 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -0.874 | -1.742 | 1.02 | 1.784 | -2.218 | -0.255 | -0.125 | -6.424 | 1.323 | -0.253 | 3.291 | 2.025 | -11.763 | 1.048 | -0.63 | 1.199 | 0.573 | 2.701 | 0.834 | 0.714 | 2.392 | 1.44 | 2.101 | 2.622 | 1.376 | 2.94 | 3.611 | -1.95 | 5.241 | 2.933 | 4.446 | 4.915 | 4.337 | 7.147 | 3.263 | 1.786 | 1.978 | 2.357 | 2.312 | 1.066 | 1.686 | 0.721 | 0.125 | -1.078 | -2.043 | 0.024 | 0.978 | 0.534 | -0.838 | -1.713 | 1.505 | 0.041 | 0.869 | 2.448 | 1.973 | 2.12 | 1.205 | 1.217 | 1.024 | -0.748 | -1.726 | -1.434 | -0.998 | -2.314 | -5.48 | -3.026 | 2.363 | 3.777 | 3.283 | 3.304 | 1.56 | 1.296 | 0.047 | -0.839 | -21.558 | 49.198 | -19.174 | -17.809 | -1.797 | 40.05 | -15.117 | -15.117 | -15.117 |
Inkomen voor belasting
| 68.531 | 59.707 | 62.544 | 56.05 | 58.012 | 64.556 | 59.323 | 44.571 | 51.434 | 46.828 | 47.266 | 38.083 | 30.675 | 36.878 | 40.925 | 39.462 | 34.979 | 12.567 | 28.321 | 24.028 | 24.814 | 15.296 | 18.962 | 0.529 | 21.05 | 20.03 | 18.761 | 19.589 | 23.896 | 21.201 | 20.348 | 19.09 | 21.696 | 23.383 | 19.715 | 19.664 | 22.727 | 17.605 | 15.78 | 8.131 | 7.077 | 6.818 | 15.612 | 21.897 | 17.47 | 12.851 | 12.759 | 16.072 | 16.032 | 12.68 | 11.936 | 12.783 | 12.529 | 11.856 | 9.481 | 9.912 | 8.188 | 6.489 | 7.5 | 11.396 | 3.453 | 1.361 | 3.285 | 3.094 | -0.215 | 5.721 | 7.404 | 8.78 | 7.952 | 5.928 | 6.493 | 7.742 | 4.169 | 2.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.145 | 0.133 | 0.143 | 0.135 | 0.141 | 0.159 | 0.148 | 0.119 | 0.142 | 0.135 | 0.144 | 0.129 | 0.106 | 0.134 | 0.157 | 0.159 | 0.145 | 0.056 | 0.115 | 0.094 | 0.099 | 0.063 | 0.079 | 0.002 | 0.091 | 0.095 | 0.091 | 0.099 | 0.124 | 0.112 | 0.111 | 0.108 | 0.127 | 0.137 | 0.118 | 0.119 | 0.139 | 0.113 | 0.11 | 0.06 | 0.058 | 0.057 | 0.128 | 0.176 | 0.143 | 0.111 | 0.11 | 0.137 | 0.142 | 0.117 | 0.114 | 0.125 | 0.125 | 0.139 | 0.13 | 0.142 | 0.121 | 0.107 | 0.138 | 0.192 | 0.072 | 0.032 | 0.08 | 0.071 | -0.005 | 0.106 | 0.145 | 0.174 | 0.171 | 0.138 | 0.163 | 0.197 | 0.117 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 15.46 | 13.873 | 13.753 | 15.763 | 14.161 | 15.554 | 8.058 | 12.791 | 12.447 | 11.125 | 11.202 | 9.831 | 4.196 | 8.865 | 8.958 | 7.209 | 8.49 | 4.072 | 5.855 | 2.601 | 5.701 | 2.67 | 4.2 | -3.399 | 5.739 | 5.51 | -4.453 | 28.944 | 2.819 | 0.823 | 3.56 | 3.602 | 5.646 | 7.008 | 5.895 | 4.902 | 7.565 | 5.531 | 6.213 | 0.67 | 1.002 | -0.944 | 4.465 | 6.038 | 4.23 | 3.615 | 2.997 | 3.909 | 4.329 | 3.626 | 3.02 | 3.229 | 4.138 | 3.381 | 1.12 | 1.616 | 0.384 | 1.62 | 1.877 | 3.872 | -0.541 | 0.109 | 0.263 | -0.356 | -0.589 | 0.457 | 0.605 | -0.996 | 1.712 | 0.308 | 1.084 | 1.704 | -0.152 | 0.67 | -2.113 | -2.189 | -2.189 | -1.557 | -1.123 | -1.345 | -1.345 | -1.345 | -1.345 |
Nettowinst
| 53.037 | 45.825 | 48.763 | 40.283 | 43.876 | 49.068 | 51.331 | 31.849 | 39.095 | 35.846 | 36.178 | 28.299 | 26.507 | 28.021 | 31.931 | 32.218 | 26.418 | 8.429 | 22.411 | 21.356 | 19.044 | 12.564 | 14.695 | 3.857 | 15.249 | 14.462 | 23.158 | -9.355 | 21.077 | 20.378 | 16.788 | 15.488 | 16.05 | 16.375 | 13.82 | 14.762 | 15.162 | 12.074 | 9.567 | 7.46 | 6.075 | 7.762 | 11.147 | 15.859 | 13.24 | 9.236 | 9.762 | 12.163 | 11.703 | 9.054 | 8.916 | 9.554 | 8.391 | 8.475 | 8.361 | 8.296 | 7.804 | 4.869 | 5.623 | 7.524 | 3.994 | 1.252 | 2.883 | 3.419 | -1.075 | 5.264 | 6.8 | 9.775 | 6.239 | 5.62 | 5.409 | 5.944 | 4.14 | 1.412 | 1.945 | 2.065 | 2.065 | 1.557 | 1.123 | 1.345 | 1.345 | 1.345 | 1.345 |
Nettowinstmarge
| 0.112 | 0.102 | 0.112 | 0.097 | 0.107 | 0.121 | 0.128 | 0.085 | 0.108 | 0.103 | 0.11 | 0.096 | 0.091 | 0.102 | 0.122 | 0.129 | 0.11 | 0.038 | 0.091 | 0.083 | 0.076 | 0.052 | 0.061 | 0.016 | 0.066 | 0.069 | 0.112 | -0.047 | 0.11 | 0.108 | 0.092 | 0.087 | 0.094 | 0.096 | 0.083 | 0.089 | 0.093 | 0.078 | 0.067 | 0.055 | 0.05 | 0.065 | 0.092 | 0.128 | 0.108 | 0.08 | 0.084 | 0.103 | 0.104 | 0.084 | 0.085 | 0.093 | 0.084 | 0.1 | 0.115 | 0.118 | 0.115 | 0.08 | 0.103 | 0.127 | 0.083 | 0.03 | 0.07 | 0.078 | -0.023 | 0.098 | 0.133 | 0.194 | 0.134 | 0.131 | 0.136 | 0.151 | 0.116 | 0.056 | 0.09 | 0.108 | 0.108 | 0.087 | 0.625 | 0.089 | 0.089 | 0.089 | 0.089 |
WPA (Winst Per Aandeel)
| 0.33 | 0.28 | 0.3 | 0.24 | 0.26 | 0.29 | 0.31 | 0.19 | 0.24 | 0.21 | 0.22 | 0.17 | 0.16 | 0.17 | 0.19 | 0.19 | 0.15 | 0.049 | 0.13 | 0.12 | 0.11 | 0.073 | 0.086 | 0.022 | 0.089 | 0.084 | 0.13 | -0.055 | 0.12 | 0.12 | 0.099 | 0.092 | 0.096 | 0.097 | 0.083 | 0.089 | 0.091 | 0.072 | 0.058 | 0.045 | 0.037 | 0.047 | 0.069 | 0.097 | 0.081 | 0.056 | 0.06 | 0.075 | 0.073 | 0.28 | 0.28 | 0.32 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.17 | 0.19 | 0.26 | 0.14 | 0.04 | 0.1 | 0.12 | -0.037 | 0.18 | 0.24 | 0.34 | 0.22 | 0.2 | 0.19 | 0.21 | 0.19 | 0.13 | 0.19 | 0.21 | 0.2 | 0.15 | 0.1 | 0.13 | 0.13 | 0.13 | 0.13 |
Verwaterde WPA
| 0.33 | 0.28 | 0.29 | 0.24 | 0.26 | 0.29 | 0.3 | 0.19 | 0.23 | 0.21 | 0.21 | 0.17 | 0.15 | 0.16 | 0.19 | 0.19 | 0.15 | 0.048 | 0.13 | 0.12 | 0.11 | 0.072 | 0.084 | 0.022 | 0.086 | 0.082 | 0.13 | -0.055 | 0.12 | 0.12 | 0.096 | 0.09 | 0.092 | 0.094 | 0.08 | 0.086 | 0.088 | 0.07 | 0.056 | 0.044 | 0.036 | 0.046 | 0.066 | 0.094 | 0.078 | 0.054 | 0.058 | 0.072 | 0.07 | 0.27 | 0.27 | 0.32 | 0.27 | 0.27 | 0.27 | 0.28 | 0.26 | 0.16 | 0.19 | 0.26 | 0.14 | 0.04 | 0.1 | 0.12 | -0.037 | 0.18 | 0.23 | 0.34 | 0.21 | 0.19 | 0.19 | 0.21 | 0.19 | 0.13 | 0.18 | 0.21 | 0.19 | 0.15 | 0.1 | 0.13 | 0.13 | 0.13 | 0.13 |
EBITDA
| 89.027 | 74.693 | 79.354 | 72.56 | 74.295 | 74.504 | 76.986 | 67.204 | 69.428 | 63.174 | 62.479 | 52.271 | 45.756 | 53.022 | 57.1 | 56.405 | 50.541 | 28.406 | 44.598 | 40.272 | 48.462 | 39.001 | 43.79 | 17.418 | 37.624 | 31.318 | 29.803 | 30.159 | 34.086 | 31.303 | 30.206 | 28.99 | 25.956 | 24.506 | 24.585 | 26.172 | 28.806 | 23.309 | 20.521 | 15.044 | 12.405 | 12.776 | 21.843 | 29.049 | 25.482 | 19.189 | 18.617 | 22.429 | 23.203 | 20.433 | 16.79 | 19.331 | 18.103 | 14.518 | 12.36 | 12.479 | 11.201 | 9.129 | 9.549 | 15.412 | 8.097 | 5.584 | 6.713 | 9.115 | 8.098 | 5.412 | 8.733 | 8.674 | 5.762 | 6.479 | 8.202 | 9.892 | 7.631 | 4.969 | 21.558 | -49.198 | 19.174 | 17.809 | 1.797 | -40.05 | 15.117 | 15.117 | 15.117 |
EBITDA ratio
| 0.189 | 0.167 | 0.172 | 0.166 | 0.161 | 0.199 | 0.19 | 0.162 | 0.195 | 0.191 | 0.197 | 0.169 | 0.15 | 0.203 | 0.233 | 0.218 | 0.225 | 0.119 | 0.192 | 0.158 | 0.161 | 0.192 | 0.137 | 0.154 | 0.147 | 0.134 | 0.127 | 0.148 | 0.149 | 0.15 | 0.147 | 0.152 | 0.168 | 0.157 | 0.144 | 0.155 | 0.189 | 0.161 | 0.135 | 0.109 | 0.096 | 0.108 | 0.186 | 0.249 | 0.229 | 0.17 | 0.158 | 0.192 | 0.218 | 0.208 | 0.15 | 0.194 | 0.176 | 0.15 | 0.147 | 0.153 | 0.152 | 0.136 | 0.164 | 0.275 | 0.209 | 0.172 | 0.196 | 0.287 | 0.342 | 0.194 | 0.136 | 0.122 | 0.137 | 0.097 | 0.191 | 0.241 | 0.214 | 0.241 | 1 | -2.566 | 1 | 1 | 1 | -2.649 | 1 | 1 | 1 |