GrainCorp Limited
ASX:GNC.AX
9.03 (AUD) • At close October 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,382.9 | 3,681.9 | 4,532.2 | 4,018.8 | 3,835.2 | 2,920.8 | 2,555.9 | 1,695.7 | 1,953.4 | 2,356.8 | 1,894.6 | 2,266.3 | 1,986.8 | 2,119.9 | 2,455.8 | 2,088.8 | 2,069.5 | 2,110.4 | 1,975.1 | 2,038.6 | 2,055.5 | 2,100.7 | 2,361.3 | 0 | 830.125 | 830.125 | 830.125 | 0 | 692.15 | 692.15 | 692.15 | 0 | 495.457 | 495.457 | 495.457 | 0 | 429.619 | 429.619 | 429.619 | 0 | 381.974 | 381.974 | 381.974 | 0 | 204.48 | 204.48 | 204.48 | 0 | 202.604 | 202.604 | 202.604 | 0 | 168.547 | 168.547 | 168.547 | 0 | 233.589 | 233.589 | 233.589 | 0 | 115.832 | 115.832 | 115.832 | 0 | 172.071 | 172.071 | 172.071 | 0 | 126.801 | 126.801 | 126.801 | 0 | 71.239 | 71.239 | 71.239 | 0 | 0 | 0 | 0 | 0 | 45.147 | 45.147 | 45.147 |
Kosten van de omzet
| 3,016.1 | 3,399.2 | 4,033.5 | 3,310.2 | 3,367.5 | 2,618.5 | 2,465.9 | 1,722.1 | 1,933.3 | 2,276.3 | 1,690.9 | 1,879.2 | 1,623.9 | 1,713.9 | 1,955.7 | 1,747 | 1,707.2 | 1,747.2 | 1,583.8 | 1,704.4 | 1,686 | 1,684.4 | 1,874.9 | 0 | 624.175 | 624.175 | 624.175 | 0 | 528.775 | 528.775 | 528.775 | 0 | 366.772 | 366.772 | 366.772 | 0 | 342.191 | 342.191 | 342.191 | 0 | 330.764 | 330.764 | 330.764 | 0 | 162.316 | 162.316 | 162.316 | 0 | 128.595 | 128.595 | 128.595 | 0 | 104.795 | 104.795 | 104.795 | 0 | 165.429 | 165.429 | 165.429 | 0 | 85.671 | 85.671 | 85.671 | 0 | 105.421 | 105.421 | 105.421 | 0 | 9.239 | 9.239 | 9.239 | 0 | 5.994 | 5.994 | 5.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 366.8 | 282.7 | 498.7 | 708.6 | 467.7 | 302.3 | 90 | -26.4 | 20.1 | 80.5 | 203.7 | 387.1 | 362.9 | 406 | 500.1 | 341.8 | 362.3 | 363.2 | 391.3 | 334.2 | 369.5 | 416.3 | 486.4 | 0 | 205.95 | 205.95 | 205.95 | 0 | 163.375 | 163.375 | 163.375 | 0 | 128.685 | 128.685 | 128.685 | 0 | 87.428 | 87.428 | 87.428 | 0 | 51.21 | 51.21 | 51.21 | 0 | 42.164 | 42.164 | 42.164 | 0 | 74.009 | 74.009 | 74.009 | 0 | 63.752 | 63.752 | 63.752 | 0 | 68.161 | 68.161 | 68.161 | 0 | 30.161 | 30.161 | 30.161 | 0 | 66.65 | 66.65 | 66.65 | 0 | 117.562 | 117.562 | 117.562 | 0 | 65.245 | 65.245 | 65.245 | 0 | 0 | 0 | 0 | 0 | 45.147 | 45.147 | 45.147 |
Brutowinstmarge
| 0.108 | 0.077 | 0.11 | 0.176 | 0.122 | 0.103 | 0.035 | -0.016 | 0.01 | 0.034 | 0.108 | 0.171 | 0.183 | 0.192 | 0.204 | 0.164 | 0.175 | 0.172 | 0.198 | 0.164 | 0.18 | 0.198 | 0.206 | 0 | 0.248 | 0.248 | 0.248 | 0 | 0.236 | 0.236 | 0.236 | 0 | 0.26 | 0.26 | 0.26 | 0 | 0.204 | 0.204 | 0.204 | 0 | 0.134 | 0.134 | 0.134 | 0 | 0.206 | 0.206 | 0.206 | 0 | 0.365 | 0.365 | 0.365 | 0 | 0.378 | 0.378 | 0.378 | 0 | 0.292 | 0.292 | 0.292 | 0 | 0.26 | 0.26 | 0.26 | 0 | 0.387 | 0.387 | 0.387 | 0 | 0.927 | 0.927 | 0.927 | 0 | 0.916 | 0.916 | 0.916 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 3.2 | 0 | 5 | 0 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0.075 | 0.075 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0.082 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.079 | 0.079 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.053 | 0.053 | 0.053 |
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 | 110.4 | 0 | 84.1 | 84.1 | 84.1 | 0 | 76.375 | 76.375 | 76.375 | 0 | 57.631 | 57.631 | 57.631 | 0 | 35.661 | 35.661 | 35.661 | 0 | 26.237 | 26.237 | 26.237 | 0 | 25.474 | 25.474 | 25.474 | 0 | 33.279 | 33.279 | 33.279 | 0 | 30.943 | 30.943 | 30.943 | 0 | 28.015 | 28.015 | 28.015 | 0 | 14.884 | 14.884 | 14.884 | 0 | 21.677 | 21.677 | 21.677 | 0 | 21.916 | 21.916 | 21.916 | 0 | 13.63 | 13.63 | 13.63 | 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 | -69.75 | 0 | -48.825 | -48.825 | -48.825 | 0 | -42.75 | -42.75 | -42.75 | 0 | -27.291 | -27.291 | -27.291 | 0 | -7.792 | -7.792 | -7.792 | 0 | -23.715 | -23.715 | -23.715 | 0 | -23.437 | -23.437 | -23.437 | 0 | -15.867 | -15.867 | -15.867 | 0 | -14.17 | -14.17 | -14.17 | 0 | -9.226 | -9.226 | -9.226 | 0 | -1.667 | -1.667 | -1.667 | 0 | -18.312 | -18.312 | -18.312 | 0 | 9.733 | 9.733 | 9.733 | 0 | 5.043 | 5.043 | 5.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 191.7 | 106.7 | 101.4 | 97.4 | 82.8 | 73 | 53.3 | 57 | 60 | 103.2 | 145.2 | 198.2 | 211.8 | 222.3 | 252 | 207.7 | 210.1 | 193.7 | 199.3 | 181.9 | 204.8 | 205.8 | 217.7 | 0 | 35.275 | 35.275 | 35.275 | 0 | 33.625 | 33.625 | 33.625 | 0 | 30.341 | 30.341 | 30.341 | 0 | 27.87 | 27.87 | 27.87 | 0 | 2.522 | 2.522 | 2.522 | 0 | 2.037 | 2.037 | 2.037 | 0 | 17.412 | 17.412 | 17.412 | 0 | 16.774 | 16.774 | 16.774 | 0 | 18.789 | 18.789 | 18.789 | 0 | 13.218 | 13.218 | 13.218 | 0 | 3.365 | 3.365 | 3.365 | 0 | 31.649 | 31.649 | 31.649 | 0 | 18.673 | 18.673 | 18.673 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 |
Overige kosten
| 6.1 | 2.7 | -0.5 | -5.9 | -5.7 | -6 | -4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.096 | 18.096 | 18.096 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 191.7 | 104 | 101.9 | 103.3 | 88.5 | 79 | 58.1 | 57 | 60 | 103.2 | 310.4 | 316.1 | 318.1 | 333.1 | 349.3 | 309.6 | 314 | 345.1 | 326.8 | 317.7 | 280.8 | 326.5 | 335.2 | 0 | 35.35 | 35.35 | 35.35 | 0 | 33.625 | 33.625 | 33.625 | 0 | 30.341 | 30.341 | 30.341 | 0 | 27.87 | 27.87 | 27.87 | 0 | 2.604 | 2.604 | 2.604 | 0 | 2.037 | 2.037 | 2.037 | 0 | 17.412 | 17.412 | 17.412 | 0 | 16.774 | 16.774 | 16.774 | 0 | 18.789 | 18.789 | 18.789 | 0 | 13.296 | 13.296 | 13.296 | 0 | 3.365 | 3.365 | 3.365 | 0 | 31.649 | 31.649 | 31.649 | 0 | 18.673 | 18.673 | 18.673 | 0 | 18.096 | 18.096 | 18.096 | 0 | 0.062 | 0.062 | 0.062 |
Bedrijfsresultaat
| 175.1 | 178.7 | 396.8 | 605.3 | 379.2 | 223.3 | 31.9 | -83.4 | -39.9 | -22.7 | -109.9 | 115.2 | 43.1 | 49.6 | 146 | 17.3 | -6.4 | 29.1 | 92.4 | 3.5 | 75.1 | 89.3 | 130.1 | 0 | 63.65 | 63.65 | 63.65 | 0 | 33.75 | 33.75 | 33.75 | 0 | 22.835 | 22.835 | 22.835 | 0 | 13.124 | 13.124 | 13.124 | 0 | 12.342 | 12.342 | 12.342 | 0 | 4.31 | 4.31 | 4.31 | 0 | 12.699 | 12.699 | 12.699 | 0 | 3.553 | 3.553 | 3.553 | 0 | 9.234 | 9.234 | 9.234 | 0 | -8.519 | -8.519 | -8.519 | 0 | 31.336 | 31.336 | 31.336 | 0 | 85.913 | 85.913 | 85.913 | 0 | 46.572 | 46.572 | 46.572 | 0 | 18.096 | 18.096 | 18.096 | 0 | 45.147 | 45.147 | 45.147 |
Bedrijfsresultaat ratio
| 0.052 | 0.049 | 0.088 | 0.151 | 0.099 | 0.076 | 0.012 | -0.049 | -0.02 | -0.01 | -0.058 | 0.051 | 0.022 | 0.023 | 0.059 | 0.008 | -0.003 | 0.014 | 0.047 | 0.002 | 0.037 | 0.043 | 0.055 | 0 | 0.077 | 0.077 | 0.077 | 0 | 0.049 | 0.049 | 0.049 | 0 | 0.046 | 0.046 | 0.046 | 0 | 0.031 | 0.031 | 0.031 | 0 | 0.032 | 0.032 | 0.032 | 0 | 0.021 | 0.021 | 0.021 | 0 | 0.063 | 0.063 | 0.063 | 0 | 0.021 | 0.021 | 0.021 | 0 | 0.04 | 0.04 | 0.04 | 0 | -0.074 | -0.074 | -0.074 | 0 | 0.182 | 0.182 | 0.182 | 0 | 0.678 | 0.678 | 0.678 | 0 | 0.654 | 0.654 | 0.654 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -106.7 | -89.4 | -92 | -401.1 | -20.6 | -93.6 | 42.5 | 20 | 150 | -57.7 | -13.5 | -66 | -18.7 | 5.8 | -16.7 | -4 | 35.4 | -28.2 | -49.7 | -7 | -6.5 | -18.1 | 0.9 | 0 | 12.9 | 12.9 | 12.9 | 0 | 27.625 | 27.625 | 27.625 | 0 | 7.168 | 7.168 | 7.168 | 0 | 8.337 | 8.337 | 8.337 | 0 | -21.297 | -21.297 | -21.297 | 0 | -13.22 | -13.22 | -13.22 | 0 | -0.996 | -0.996 | -0.996 | 0 | 0.675 | 0.675 | 0.675 | 0 | -0.064 | -0.064 | -0.064 | 0 | 2.042 | 2.042 | 2.042 | 0 | -14.388 | -14.388 | -14.388 | 0 | -69.866 | -69.866 | -69.866 | 0 | -30.174 | -30.174 | -30.174 | 0 | 0.525 | 0.525 | 0.525 | 0 | -34.099 | -34.099 | -34.099 |
Inkomen voor belasting
| 68.4 | 89.3 | 304.8 | 204.2 | 358.6 | 129.7 | 74.4 | -63.4 | 110.1 | -80.4 | -123.4 | 49.2 | 24.4 | 55.4 | 129.3 | 13.3 | 29 | 0.9 | 42.7 | -3.5 | 68.6 | 71.2 | 131 | 0 | 76.55 | 76.55 | 76.55 | 0 | 61.375 | 61.375 | 61.375 | 0 | 30.003 | 30.003 | 30.003 | 0 | 21.461 | 21.461 | 21.461 | 0 | -8.955 | -8.955 | -8.955 | 0 | -8.91 | -8.91 | -8.91 | 0 | 11.703 | 11.703 | 11.703 | 0 | 4.228 | 4.228 | 4.228 | 0 | 9.171 | 9.171 | 9.171 | 0 | -6.477 | -6.477 | -6.477 | 0 | 16.948 | 16.948 | 16.948 | 0 | 16.047 | 16.047 | 16.047 | 0 | 16.398 | 16.398 | 16.398 | 0 | 10.302 | 10.302 | 10.302 | 0 | 11.048 | 11.048 | 11.048 |
Inkomen voor belasting ratio
| 0.02 | 0.024 | 0.067 | 0.051 | 0.094 | 0.044 | 0.029 | -0.037 | 0.056 | -0.034 | -0.065 | 0.022 | 0.012 | 0.026 | 0.053 | 0.006 | 0.014 | 0 | 0.022 | -0.002 | 0.033 | 0.034 | 0.055 | 0 | 0.092 | 0.092 | 0.092 | 0 | 0.089 | 0.089 | 0.089 | 0 | 0.061 | 0.061 | 0.061 | 0 | 0.05 | 0.05 | 0.05 | 0 | -0.023 | -0.023 | -0.023 | 0 | -0.044 | -0.044 | -0.044 | 0 | 0.058 | 0.058 | 0.058 | 0 | 0.025 | 0.025 | 0.025 | 0 | 0.039 | 0.039 | 0.039 | 0 | -0.056 | -0.056 | -0.056 | 0 | 0.098 | 0.098 | 0.098 | 0 | 0.127 | 0.127 | 0.127 | 0 | 0.23 | 0.23 | 0.23 | 0 | 0 | 0 | 0 | 0 | 0.245 | 0.245 | 0.245 |
Belastingkosten
| 18.8 | 28.5 | 92.5 | 61 | 108.7 | 34.6 | 23.9 | -20.8 | 32.3 | -26.3 | 35.8 | 14.8 | 11.7 | 20.2 | 39.3 | 2.8 | 8.6 | 1 | 12.5 | 3.8 | 18.6 | 18.5 | 42.8 | 0 | 25.325 | 25.325 | 25.325 | 0 | 18.475 | 18.475 | 18.475 | 0 | 9.779 | 9.779 | 9.779 | 0 | 5.67 | 5.67 | 5.67 | 0 | -3.97 | -3.97 | -3.97 | 0 | -3.965 | -3.965 | -3.965 | 0 | 3.769 | 3.769 | 3.769 | 0 | 4.228 | 4.228 | 4.228 | 0 | 9.171 | 9.171 | 9.171 | 0 | -6.477 | -6.477 | -6.477 | 0 | 16.948 | 16.948 | 16.948 | 0 | 16.047 | 16.047 | 16.047 | 0 | 16.398 | 16.398 | 16.398 | 0 | 10.302 | 10.302 | 10.302 | 0 | 11.048 | 11.048 | 11.048 |
Nettowinst
| 49.6 | 49.4 | 200.3 | 134.4 | 246 | 88.8 | 50.5 | -42.6 | 106.3 | -54.1 | -87.6 | 34.4 | 36.1 | 35.2 | 90 | 10.5 | 20.4 | 1.9 | 30.2 | 0.3 | 50 | 52.7 | 88.2 | 0 | 51.225 | 51.225 | 51.225 | 0 | 42.9 | 42.9 | 42.9 | 0 | 20.056 | 20.056 | 20.056 | 0 | 15.79 | 15.79 | 15.79 | 0 | -4.986 | -4.986 | -4.986 | 0 | -4.947 | -4.947 | -4.947 | 0 | 7.934 | 7.934 | 7.934 | 0 | -0.001 | -0.001 | -0.001 | 0 | -0.001 | -0.001 | -0.001 | 0 | -4.555 | -4.555 | -4.555 | 0 | 0.023 | 0.023 | 0.023 | 0 | 0.005 | 0.005 | 0.005 | 0 | 0.02 | 0.02 | 0.02 | 0 | 7.439 | 7.439 | 7.439 | 0 | -0.011 | -0.011 | -0.011 |
Nettowinstmarge
| 0.015 | 0.013 | 0.044 | 0.033 | 0.064 | 0.03 | 0.02 | -0.025 | 0.054 | -0.023 | -0.046 | 0.015 | 0.018 | 0.017 | 0.037 | 0.005 | 0.01 | 0.001 | 0.015 | 0 | 0.024 | 0.025 | 0.037 | 0 | 0.062 | 0.062 | 0.062 | 0 | 0.062 | 0.062 | 0.062 | 0 | 0.04 | 0.04 | 0.04 | 0 | 0.037 | 0.037 | 0.037 | 0 | -0.013 | -0.013 | -0.013 | 0 | -0.024 | -0.024 | -0.024 | 0 | 0.039 | 0.039 | 0.039 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -0.039 | -0.039 | -0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 |
WPA (Winst Per Aandeel)
| 0.22 | 0.22 | 0.9 | 0.6 | 1.08 | 0.39 | 0.22 | -0.19 | 0.46 | -0.24 | -0.38 | 0.15 | 0.16 | 0.15 | 0.39 | 0.046 | 0.089 | 0.008 | 0.13 | 0.001 | 0.22 | 0.23 | 0.39 | 0 | 0.25 | 0.22 | 0.25 | 0 | 0.21 | 0.19 | 0.21 | 0 | 0.098 | 0.088 | 0.098 | 0 | 0.18 | 0.069 | 0.18 | 0 | -0.066 | -0.022 | -0.066 | 0 | -0.072 | -0.022 | -0.072 | 0 | 0.16 | 0.035 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.092 | -0.02 | -0.092 | 0 | 0.001 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.033 | 0.2 | 0 | -0 | 0 | -0 |
Verwaterde WPA
| 0.22 | 0.22 | 0.89 | 0.59 | 1.07 | 0.39 | 0.22 | -0.19 | 0.46 | -0.24 | -0.38 | 0.15 | 0.16 | 0.15 | 0.39 | 0.046 | 0.089 | 0.008 | 0.13 | 0.001 | 0.22 | 0.23 | 0.39 | 0 | 0.25 | 0.22 | 0.25 | 0 | 0.21 | 0.19 | 0.21 | 0 | 0.098 | 0.088 | 0.098 | 0 | 0.18 | 0.069 | 0.18 | 0 | -0.066 | -0.022 | -0.066 | 0 | -0.072 | -0.022 | -0.072 | 0 | 0.16 | 0.035 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.092 | -0.02 | -0.092 | 0 | 0.001 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.033 | 0.2 | 0 | -0 | 0 | -0 |
EBITDA
| 102.8 | 238.2 | 454.2 | 665.9 | 435.9 | 277.8 | 84.5 | -29.1 | 15.3 | 47.3 | -37.5 | 175.8 | 117.5 | 105.2 | 218.5 | 74.9 | 62.1 | 87.1 | 158.9 | 55.8 | 136.5 | 143.9 | 186.2 | 0 | 109.95 | 109.95 | 109.95 | 0 | 89.575 | 89.575 | 89.575 | 0 | 54.306 | 54.306 | 54.306 | 0 | 41.308 | 41.308 | 41.308 | 0 | 12.812 | 12.812 | 12.812 | 0 | 7.967 | 7.967 | 7.967 | 0 | 30.232 | 30.232 | 30.232 | 0 | 22.764 | 22.764 | 22.764 | 0 | 28.675 | 28.675 | 28.675 | 0 | 3.961 | 3.961 | 3.961 | 0 | 29.966 | 29.966 | 29.966 | 0 | 28.756 | 28.756 | 28.756 | 0 | 22.859 | 22.859 | 22.859 | 0 | 18.096 | 18.096 | 18.096 | 0 | 14.674 | 14.674 | 14.674 |
EBITDA ratio
| 0.03 | 0.065 | 0.1 | 0.166 | 0.114 | 0.095 | 0.033 | -0.017 | 0.008 | 0.02 | -0.02 | 0.078 | 0.059 | 0.05 | 0.089 | 0.036 | 0.03 | 0.041 | 0.08 | 0.027 | 0.066 | 0.069 | 0.079 | 0 | 0.132 | 0.132 | 0.132 | 0 | 0.129 | 0.129 | 0.129 | 0 | 0.11 | 0.11 | 0.11 | 0 | 0.096 | 0.096 | 0.096 | 0 | 0.034 | 0.034 | 0.034 | 0 | 0.039 | 0.039 | 0.039 | 0 | 0.149 | 0.149 | 0.149 | 0 | 0.135 | 0.135 | 0.135 | 0 | 0.123 | 0.123 | 0.123 | 0 | 0.034 | 0.034 | 0.034 | 0 | 0.174 | 0.174 | 0.174 | 0 | 0.227 | 0.227 | 0.227 | 0 | 0.321 | 0.321 | 0.321 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0.325 | 0.325 |