HEICO Corporation
NYSE:HEI
240.56 (USD) • At close December 26, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,013.665 | 992.246 | 955.395 | 896.363 | 936.447 | 722.902 | 687.841 | 620.915 | 609.638 | 569.528 | 538.813 | 490.343 | 509.422 | 471.707 | 466.651 | 417.902 | 426.178 | 386.41 | 468.146 | 506.275 | 541.529 | 532.324 | 515.648 | 466.146 | 476.884 | 465.825 | 430.602 | 404.41 | 421.224 | 391.5 | 368.657 | 343.432 | 363.299 | 356.084 | 350.648 | 306.227 | 328.672 | 300.37 | 291.421 | 268.185 | 292.223 | 291.03 | 282.232 | 266.826 | 287.426 | 267.133 | 237.708 | 216.49 | 242.409 | 225.969 | 216.314 | 212.655 | 208.919 | 197.267 | 184.486 | 174.219 | 169.37 | 158.27 | 153.845 | 135.535 | 143.607 | 134.086 | 130.166 | 130.437 | 156.716 | 147.305 | 144.039 | 134.287 | 139.87 | 133.155 | 121.215 | 113.684 | 109.825 | 102.172 | 92.092 | 88.101 | 76.524 | 69.169 | 66.973 | 56.981 | 60.98 | 55.82 | 52.793 | 46.151 | 47.662 | 45.412 | 41.591 | 41.788 | 45.512 | 42.587 | 43.001 | 41.012 | 46.022 | 43.845 | 41.742 | 39.65 | 47.509 | 53.912 | 53.548 | 47.9 | 44.8 | 35.6 | 32.7 | 28.2 | 28.9 | 24.1 | 22.7 | 19.8 | 19.2 | 16.7 | 13.6 | 14.3 | 11.6 | 8.1 | 12.4 | 10.9 | 10.7 | 10.4 | 10.3 | 8.9 | 9 | 8.7 | 7.8 | 6.9 | 6.6 | 7.3 | 6 | 6 | 5 | 5.6 | 5.7 | 5.4 | 6.2 | 6.6 | 6.3 | 6.3 | 6.6 | 7 | 6.2 | 6.4 | -9 | 11.1 | 11.5 | 7.9 | 13.3 | 11 | 10 | 8.9 | 10.5 | 11.9 | 12.4 | 12.1 | 13.1 | 12.5 | 11.9 | 9.8 | 7.8 |
Kosten van de omzet
| 619.773 | 602.976 | 555.665 | 524.498 | 572.004 | 444.168 | 421.329 | 377.116 | 369.255 | 348.591 | 327.584 | 300.133 | 304.923 | 286.99 | 286.878 | 259.468 | 264.471 | 242.927 | 289.256 | 308.228 | 332.144 | 319.493 | 306.261 | 283.909 | 290.426 | 284.216 | 262.745 | 249.619 | 261.195 | 242.603 | 228.275 | 218.015 | 227.615 | 222.501 | 216.619 | 194.031 | 201.876 | 192.278 | 185.927 | 174.388 | 189.277 | 187.703 | 182.31 | 174.709 | 180.822 | 169.593 | 148.26 | 138.901 | 152.671 | 141.717 | 141.116 | 134.407 | 134.6 | 127.442 | 118.115 | 110.293 | 108.322 | 100.717 | 100.219 | 85.415 | 94.829 | 88.275 | 87.648 | 86.533 | 99.257 | 93.454 | 91.683 | 87.458 | 91.272 | 85.45 | 77.548 | 76.196 | 70.485 | 64.587 | 58.556 | 56.049 | 46.852 | 43.17 | 41.928 | 36.701 | 39.034 | 36.204 | 34.079 | 30.615 | 32.371 | 30.276 | 27.69 | 28.012 | 29.155 | 27.651 | 27.642 | 26.162 | 28.327 | 25.802 | 20.817 | 20.177 | 26.026 | 31.759 | 31.656 | 27.9 | 24.8 | 19.4 | 18.1 | 15.3 | 15.8 | 14.1 | 14 | 11.9 | 12.2 | 11.4 | 8.6 | 9.1 | 7.1 | 4.7 | 7.7 | 7 | 6.7 | 6.8 | 6.4 | 5.4 | 7.9 | 4.1 | 4.1 | 4.2 | 4.3 | 4.5 | 4 | 3.8 | 3.3 | 3.9 | 3.3 | 2.8 | 3.2 | 4 | 3.8 | 4.2 | 4.2 | 4.8 | 4.3 | 4.1 | -8.3 | 7.2 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 393.892 | 389.27 | 399.73 | 371.865 | 364.443 | 278.734 | 266.512 | 243.799 | 240.383 | 220.937 | 211.229 | 190.21 | 204.499 | 184.717 | 179.773 | 158.434 | 161.707 | 143.483 | 178.89 | 198.047 | 209.385 | 212.831 | 209.387 | 182.237 | 186.458 | 181.609 | 167.857 | 154.791 | 160.029 | 148.897 | 140.382 | 125.417 | 135.684 | 133.583 | 134.029 | 112.196 | 126.796 | 108.092 | 105.494 | 93.797 | 102.946 | 103.327 | 99.922 | 92.117 | 106.604 | 97.54 | 89.448 | 77.589 | 89.738 | 84.252 | 75.198 | 78.248 | 74.319 | 69.825 | 66.371 | 63.926 | 61.048 | 57.553 | 53.626 | 50.12 | 48.778 | 45.811 | 42.518 | 43.904 | 57.459 | 53.851 | 52.356 | 46.829 | 48.598 | 47.705 | 43.667 | 37.488 | 39.34 | 37.585 | 33.536 | 32.052 | 29.672 | 25.999 | 25.045 | 20.28 | 21.946 | 19.616 | 18.714 | 15.536 | 15.291 | 15.136 | 13.901 | 13.776 | 16.357 | 14.936 | 15.359 | 14.85 | 17.695 | 18.043 | 20.925 | 19.473 | 21.483 | 22.153 | 21.892 | 20 | 20 | 16.2 | 14.6 | 12.9 | 13.1 | 10 | 8.7 | 7.9 | 7 | 5.3 | 5 | 5.2 | 4.5 | 3.4 | 4.7 | 3.9 | 4 | 3.6 | 3.9 | 3.5 | 1.1 | 4.6 | 3.7 | 2.7 | 2.3 | 2.8 | 2 | 2.2 | 1.7 | 1.7 | 2.4 | 2.6 | 3 | 2.6 | 2.5 | 2.1 | 2.4 | 2.2 | 1.9 | 2.3 | -0.7 | 3.9 | 4 | 7.9 | 13.3 | 11 | 10 | 8.9 | 10.5 | 11.9 | 12.4 | 12.1 | 13.1 | 12.5 | 11.9 | 9.8 | 7.8 |
Brutowinstmarge
| 0.389 | 0.392 | 0.418 | 0.415 | 0.389 | 0.386 | 0.387 | 0.393 | 0.394 | 0.388 | 0.392 | 0.388 | 0.401 | 0.392 | 0.385 | 0.379 | 0.379 | 0.371 | 0.382 | 0.391 | 0.387 | 0.4 | 0.406 | 0.391 | 0.391 | 0.39 | 0.39 | 0.383 | 0.38 | 0.38 | 0.381 | 0.365 | 0.373 | 0.375 | 0.382 | 0.366 | 0.386 | 0.36 | 0.362 | 0.35 | 0.352 | 0.355 | 0.354 | 0.345 | 0.371 | 0.365 | 0.376 | 0.358 | 0.37 | 0.373 | 0.348 | 0.368 | 0.356 | 0.354 | 0.36 | 0.367 | 0.36 | 0.364 | 0.349 | 0.37 | 0.34 | 0.342 | 0.327 | 0.337 | 0.367 | 0.366 | 0.363 | 0.349 | 0.347 | 0.358 | 0.36 | 0.33 | 0.358 | 0.368 | 0.364 | 0.364 | 0.388 | 0.376 | 0.374 | 0.356 | 0.36 | 0.351 | 0.354 | 0.337 | 0.321 | 0.333 | 0.334 | 0.33 | 0.359 | 0.351 | 0.357 | 0.362 | 0.384 | 0.412 | 0.501 | 0.491 | 0.452 | 0.411 | 0.409 | 0.418 | 0.446 | 0.455 | 0.446 | 0.457 | 0.453 | 0.415 | 0.383 | 0.399 | 0.365 | 0.317 | 0.368 | 0.364 | 0.388 | 0.42 | 0.379 | 0.358 | 0.374 | 0.346 | 0.379 | 0.393 | 0.122 | 0.529 | 0.474 | 0.391 | 0.348 | 0.384 | 0.333 | 0.367 | 0.34 | 0.304 | 0.421 | 0.481 | 0.484 | 0.394 | 0.397 | 0.333 | 0.364 | 0.314 | 0.306 | 0.359 | 0.078 | 0.351 | 0.348 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 29.779 | 27.935 | 25.096 | 27.274 | 25.365 | 22.896 | 20.238 | 20.257 | 18.657 | 18.751 | 18.396 | 16.698 | 17.976 | 18.022 | 16.181 | 16.591 | 15.113 | 16.752 | 17.103 | 17.933 | 16.648 | 16.849 | 15.2 | 16.77 | 14.02 | 13.953 | 12.707 | 12.584 | 11.42 | 11.223 | 11.246 | 12.06 | 12.674 | 10.985 | 9.007 | 9.887 | 9.421 | 10.137 | 9.302 | 9.099 | 9.862 | 9.3 | 9.116 | 9.35 | 8.55 | 7.7 | 7.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 72.644 | 0 | 0 | 0 | 72.644 | 75.049 | 70.729 | 87.057 | 88.832 | 93.417 | 90.204 | 84.29 | 82.761 | 80.186 | 76.292 | 75.231 | 70.585 | 72.775 | 63.84 | 60.867 | 59.608 | 63.729 | 67.235 | 59.575 | 57.844 | 49.582 | 49.706 | 47.391 | 49.227 | 53.214 | 50.751 | 41.732 | 51.047 | 49.134 | 44.76 | 42.65 | 44.132 | 41.797 | 37.597 | 40.616 | 36.879 | 34.119 | 33.458 | 31.554 | 31.369 | 28.56 | 27.669 | 25.576 | 24.717 | 24.389 | 21.199 | 22.451 | 28.749 | 26.362 | 25.997 | 23.599 | 24.751 | 23.761 | 22.584 | 20.348 | 21.767 | 20.197 | 16.916 | 16.766 | 16.866 | 14.25 | 13.612 | 11.619 | 11.942 | 11.746 | 10.542 | 8.963 | 8.647 | 9.035 | 8.97 | 8.247 | 10.676 | 9.982 | 9.356 | 9.088 | 10.445 | 9.974 | 9.985 | 9.174 | 9.334 | 9.346 | 9.126 | 8.8 | 8.1 | 6 | 5.7 | 4.9 | 5.3 | 4.4 | 4 | 3.5 | 3.7 | 2.6 | 2.5 | 2.7 | 2.6 | 1.6 | 2.4 | 2.1 | 1.6 | 2.1 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 16.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 175.246 | 172.824 | 162.818 | 165.181 | 174.995 | 129.367 | 109.422 | 114.365 | 93.885 | 92.19 | 88.452 | 91.388 | 89.47 | 83.879 | 83.025 | 78.149 | 72.644 | 75.049 | 70.729 | 87.057 | 88.832 | 93.417 | 90.204 | 84.29 | 82.761 | 80.186 | 76.292 | 75.231 | 70.585 | 72.775 | 63.84 | 60.867 | 59.608 | 63.729 | 67.235 | 59.575 | 57.844 | 49.582 | 49.706 | 47.391 | 49.227 | 53.214 | 50.751 | 41.732 | 51.047 | 49.134 | 44.76 | 42.65 | 44.132 | 41.797 | 37.597 | 40.616 | 36.879 | 34.119 | 33.458 | 31.554 | 31.369 | 28.56 | 27.669 | 25.576 | 24.717 | 24.389 | 21.199 | 22.451 | 28.749 | 26.362 | 25.997 | 23.599 | 24.751 | 23.761 | 22.584 | 20.348 | 21.767 | 20.197 | 16.916 | 16.766 | 16.866 | 14.25 | 13.612 | 11.619 | 11.942 | 11.746 | 10.542 | 8.963 | 8.647 | 9.035 | 8.97 | 8.247 | 10.676 | 9.982 | 9.356 | 9.088 | 10.445 | 9.974 | 9.985 | 9.174 | 9.334 | 9.346 | 9.126 | 8.8 | 8.1 | 6 | 5.7 | 4.9 | 5.3 | 4.4 | 4 | 3.5 | 3.7 | 2.6 | 2.5 | 2.7 | 2.6 | 1.6 | 2.4 | 2.1 | 1.6 | 2.1 | 2.1 | 1.9 | -0.3 | 2.8 | 2.7 | 2.1 | 2 | 2 | 1.8 | 1.7 | 1.8 | 1.5 | 1.5 | 1.9 | 1.9 | 1.5 | 1.6 | 1.2 | 1.5 | 1.3 | 1.2 | 1.2 | -3.3 | 2.7 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 0.46 | 0.679 | 1.04 | 0.906 | 0.343 | 0.639 | -0.12 | 0.145 | 0.314 | 0.226 | 0.264 | 0.162 | 0.306 | 0.711 | 0.432 | 0.632 | 0.107 | 0.195 | 0.019 | 0.268 | 2.484 | -0.332 | -0.056 | -0.112 | -0.25 | 0.36 | 0.257 | 0.2 | 0.151 | 0.484 | -0.177 | 0.016 | 0.568 | -0.43 | -0.441 | -0.184 | 0.362 | 0.197 | 0.034 | 0.083 | 0.35 | 0.158 | 0.383 | 0.059 | 0.161 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.577 | 0 | 2.549 | 2.441 | 2.888 | 2.474 | 2.213 | 2.2 | 2 | 1.7 | 1.2 | 1.2 | 1.1 | 1.2 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | 0.7 | 0.6 | 0.9 | 0.5 | 0.6 | 0.6 | 0.5 | 1 | 0.5 | 0.4 | 0.4 | 0.4 | 0 | 0.4 | 0.5 | 0 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0 | -39.7 | 0 | 0 | 0 | -34.9 | 0 | 0 | 0 | -34.8 | 0 | 0 | 0 | -26.4 |
Bedrijfskosten
| 175.246 | 172.824 | 190.753 | 190.277 | 174.995 | 129.367 | 109.422 | 114.365 | 93.885 | 92.19 | 88.452 | 91.388 | 89.47 | 83.879 | 83.025 | 78.149 | 72.644 | 75.049 | 70.729 | 87.057 | 88.832 | 93.417 | 90.204 | 84.29 | 82.761 | 80.186 | 76.292 | 75.231 | 70.585 | 72.775 | 63.84 | 60.867 | 59.608 | 63.729 | 67.235 | 59.575 | 57.844 | 49.582 | 49.706 | 47.391 | 49.227 | 53.214 | 50.751 | 41.732 | 51.047 | 49.134 | 44.76 | 42.65 | 44.132 | 41.797 | 37.597 | 40.616 | 36.879 | 34.119 | 33.458 | 31.554 | 31.369 | 28.56 | 27.669 | 25.576 | 24.717 | 24.389 | 21.199 | 22.451 | 28.749 | 26.362 | 25.997 | 23.599 | 24.751 | 23.761 | 22.584 | 20.348 | 21.767 | 20.197 | 16.916 | 16.766 | 16.866 | 14.25 | 13.612 | 11.619 | 11.942 | 11.746 | 10.542 | 8.963 | 8.647 | 9.035 | 8.97 | 8.247 | 10.676 | 9.982 | 9.356 | 9.088 | 11.022 | 9.974 | 12.534 | 11.615 | 12.222 | 11.82 | 11.339 | 11 | 10.1 | 7.7 | 6.9 | 6.1 | 6.4 | 5.6 | 4.5 | 4.1 | 4.1 | 3 | 2.9 | 3.1 | 2.9 | 2.1 | 3.1 | 2.7 | 2.5 | 2.6 | 2.7 | 2.5 | 0.2 | 3.8 | 3.2 | 2.5 | 2.4 | 2.4 | 1.8 | 2.1 | 2.3 | 1.5 | 2 | 2.3 | 2.3 | 1.9 | 2 | 1.6 | 1.9 | 1.8 | 1.6 | 1.7 | -2.8 | 3.3 | 3.8 | 0 | -39.7 | 0 | 0 | 0 | -34.9 | 0 | 0 | 0 | -34.8 | 0 | 0 | 0 | -26.4 |
Bedrijfsresultaat
| 218.646 | 216.446 | 208.977 | 181.588 | 189.448 | 149.367 | 157.09 | 129.434 | 146.498 | 128.747 | 122.777 | 98.822 | 115.029 | 100.838 | 96.748 | 80.285 | 89.063 | 68.434 | 108.161 | 110.99 | 120.553 | 119.414 | 119.183 | 97.947 | 103.697 | 101.423 | 91.565 | 79.56 | 89.444 | 76.122 | 76.542 | 64.55 | 76.076 | 69.854 | 66.794 | 52.621 | 68.952 | 58.51 | 55.788 | 46.406 | 52.444 | 50.113 | 49.171 | 50.385 | 55.557 | 48.406 | 44.688 | 34.939 | 45.606 | 42.455 | 37.601 | 37.632 | 37.44 | 35.706 | 32.913 | 32.372 | 29.679 | 28.993 | 25.957 | 24.544 | 24.061 | 21.422 | 21.319 | 21.453 | 28.71 | 27.489 | 26.359 | 23.23 | 23.847 | 23.944 | 21.083 | 17.14 | 17.573 | 17.388 | 16.62 | 15.286 | 12.806 | 11.749 | 11.433 | 8.661 | 10.004 | 7.87 | 8.172 | 6.573 | 6.644 | 6.101 | 4.931 | 5.529 | 5.681 | 4.954 | 6.003 | 5.762 | 6.673 | 8.069 | 8.391 | 7.858 | 9.261 | 10.333 | 10.553 | 9 | 9.9 | 8.5 | 7.7 | 6.8 | 6.7 | 4.4 | 4.2 | 3.8 | 2.9 | 2.3 | 2.1 | 2.1 | 1.6 | 1.3 | 1.6 | 1.2 | 1.5 | 1 | 1.2 | 1 | 0.9 | 0.8 | 0.5 | 0.2 | -0.1 | 0.4 | 0.2 | 0.1 | 1.4 | 0.2 | 0.4 | 0.3 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.6 | 2.1 | 0.6 | 0.2 | 7.9 | -26.4 | 11 | 10 | 8.9 | -24.4 | 11.9 | 12.4 | 12.1 | -21.7 | 12.5 | 11.9 | 9.8 | -18.6 |
Bedrijfsresultaat ratio
| 0.216 | 0.218 | 0.219 | 0.203 | 0.202 | 0.207 | 0.228 | 0.208 | 0.24 | 0.226 | 0.228 | 0.202 | 0.226 | 0.214 | 0.207 | 0.192 | 0.209 | 0.177 | 0.231 | 0.219 | 0.223 | 0.224 | 0.231 | 0.21 | 0.217 | 0.218 | 0.213 | 0.197 | 0.212 | 0.194 | 0.208 | 0.188 | 0.209 | 0.196 | 0.19 | 0.172 | 0.21 | 0.195 | 0.191 | 0.173 | 0.179 | 0.172 | 0.174 | 0.189 | 0.193 | 0.181 | 0.188 | 0.161 | 0.188 | 0.188 | 0.174 | 0.177 | 0.179 | 0.181 | 0.178 | 0.186 | 0.175 | 0.183 | 0.169 | 0.181 | 0.168 | 0.16 | 0.164 | 0.164 | 0.183 | 0.187 | 0.183 | 0.173 | 0.17 | 0.18 | 0.174 | 0.151 | 0.16 | 0.17 | 0.18 | 0.174 | 0.167 | 0.17 | 0.171 | 0.152 | 0.164 | 0.141 | 0.155 | 0.142 | 0.139 | 0.134 | 0.119 | 0.132 | 0.125 | 0.116 | 0.14 | 0.14 | 0.145 | 0.184 | 0.201 | 0.198 | 0.195 | 0.192 | 0.197 | 0.188 | 0.221 | 0.239 | 0.235 | 0.241 | 0.232 | 0.183 | 0.185 | 0.192 | 0.151 | 0.138 | 0.154 | 0.147 | 0.138 | 0.16 | 0.129 | 0.11 | 0.14 | 0.096 | 0.117 | 0.112 | 0.1 | 0.092 | 0.064 | 0.029 | -0.015 | 0.055 | 0.033 | 0.017 | 0.28 | 0.036 | 0.07 | 0.056 | 0.113 | 0.106 | 0.079 | 0.079 | 0.076 | 0.057 | 0.048 | 0.094 | -0.233 | 0.054 | 0.017 | 1 | -1.985 | 1 | 1 | 1 | -2.324 | 1 | 1 | 1 | -1.656 | 1 | 1 | 1 | -2.385 |
Totaal overige inkomsten en kosten netto
| -45.958 | -36.129 | -38.052 | -37.928 | -42.383 | -11.214 | -11.03 | -5.429 | -3.325 | -1.261 | -0.665 | -0.57 | -0.773 | -1.555 | -1.777 | -1.737 | -2.083 | -1.97 | -3.652 | -4.088 | -5.18 | -5.255 | -3 | -5.821 | -5.116 | -5.324 | -5.154 | -4.365 | -3.157 | -2.247 | -1.809 | -1.485 | -2.255 | -2.278 | -1.765 | -1.997 | -1.721 | -1.272 | -0.784 | -0.915 | -1.241 | -1.361 | -1.091 | -1.123 | -0.794 | -1.038 | -0.642 | -0.355 | -0.493 | -0.683 | -0.477 | -0.466 | -0.128 | -0.064 | 0.113 | 0.001 | -0.088 | -0.167 | 0.101 | 0.036 | -0.112 | 0.007 | -0.063 | -0.242 | -0.782 | -0.588 | -0.603 | -0.978 | -0.988 | -0.809 | -0.736 | -0.665 | -0.622 | -0.847 | -0.554 | -0.861 | -0.244 | 0.089 | -0.256 | -0.197 | -0.277 | 4.843 | -0.297 | -0.333 | -0.265 | -0.29 | -0.277 | -0.264 | -0.52 | -0.461 | 0.785 | -0.725 | -3.509 | -0.492 | 0.56 | -0.997 | 14.332 | -2.229 | -2.171 | -1.8 | -1.9 | -1 | -0.8 | -1.3 | -1.3 | -0.1 | -0.1 | -0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 | -0.3 | 0.2 | -0.1 | 0 | -0.5 | -0.1 | 0.1 | 0 | 0.3 | 0 | -0.1 | -0.1 | -2.1 | 0.5 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | -1.8 | 0.1 | 0.2 | -7.9 | 26.4 | -11 | -10 | -8.9 | 24.4 | -11.9 | -12.4 | -12.1 | 21.7 | -12.5 | -11.9 | -9.8 | 18.6 |
Inkomen voor belasting
| 172.688 | 180.317 | 171.101 | 142.282 | 147.065 | 138.153 | 146.06 | 124.005 | 143.173 | 127.486 | 122.112 | 98.252 | 114.256 | 99.283 | 94.971 | 78.548 | 86.98 | 66.464 | 104.509 | 106.902 | 115.373 | 114.159 | 116.183 | 92.126 | 98.581 | 96.099 | 86.411 | 75.195 | 86.287 | 73.875 | 74.733 | 63.065 | 73.821 | 67.576 | 65.029 | 50.624 | 67.231 | 57.238 | 55.004 | 45.491 | 52.478 | 48.752 | 48.08 | 49.262 | 54.763 | 47.368 | 44.046 | 34.584 | 45.113 | 41.772 | 37.124 | 37.166 | 37.312 | 35.642 | 33.026 | 32.373 | 29.591 | 28.826 | 26.058 | 24.58 | 23.949 | 21.429 | 21.256 | 21.211 | 27.928 | 26.901 | 25.756 | 22.252 | 22.859 | 23.135 | 20.347 | 16.475 | 16.951 | 16.541 | 16.066 | 14.425 | 12.562 | 11.838 | 11.177 | 8.464 | 9.727 | 12.713 | 7.875 | 6.24 | 6.379 | 5.811 | 4.654 | 5.265 | 5.161 | 4.493 | 6.788 | 5.037 | 3.164 | 7.577 | 8.951 | 6.861 | 23.593 | 8.104 | 8.382 | 7.2 | 8 | 7.5 | 6.9 | 5.5 | 5.4 | 4.3 | 4.1 | 3.7 | 3 | 2.6 | 2.4 | 2.4 | 2 | 1.5 | 1.8 | 1.4 | 1.2 | 1.2 | 1.1 | 1 | 0.4 | 0.7 | 0.6 | 0.2 | 0.2 | 0.4 | 0.2 | 0.1 | -2.7 | 0.7 | 0.4 | 0.3 | 0.8 | 0.9 | 0.8 | 0.7 | 0.8 | 0.7 | 0.6 | 0.7 | 0.3 | 0.7 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.17 | 0.182 | 0.179 | 0.159 | 0.157 | 0.191 | 0.212 | 0.2 | 0.235 | 0.224 | 0.227 | 0.2 | 0.224 | 0.21 | 0.204 | 0.188 | 0.204 | 0.172 | 0.223 | 0.211 | 0.213 | 0.214 | 0.225 | 0.198 | 0.207 | 0.206 | 0.201 | 0.186 | 0.205 | 0.189 | 0.203 | 0.184 | 0.203 | 0.19 | 0.185 | 0.165 | 0.205 | 0.191 | 0.189 | 0.17 | 0.18 | 0.168 | 0.17 | 0.185 | 0.191 | 0.177 | 0.185 | 0.16 | 0.186 | 0.185 | 0.172 | 0.175 | 0.179 | 0.181 | 0.179 | 0.186 | 0.175 | 0.182 | 0.169 | 0.181 | 0.167 | 0.16 | 0.163 | 0.163 | 0.178 | 0.183 | 0.179 | 0.166 | 0.163 | 0.174 | 0.168 | 0.145 | 0.154 | 0.162 | 0.174 | 0.164 | 0.164 | 0.171 | 0.167 | 0.149 | 0.16 | 0.228 | 0.149 | 0.135 | 0.134 | 0.128 | 0.112 | 0.126 | 0.113 | 0.106 | 0.158 | 0.123 | 0.069 | 0.173 | 0.214 | 0.173 | 0.497 | 0.15 | 0.157 | 0.15 | 0.179 | 0.211 | 0.211 | 0.195 | 0.187 | 0.178 | 0.181 | 0.187 | 0.156 | 0.156 | 0.176 | 0.168 | 0.172 | 0.185 | 0.145 | 0.128 | 0.112 | 0.115 | 0.107 | 0.112 | 0.044 | 0.08 | 0.077 | 0.029 | 0.03 | 0.055 | 0.033 | 0.017 | -0.54 | 0.125 | 0.07 | 0.056 | 0.129 | 0.136 | 0.127 | 0.111 | 0.121 | 0.1 | 0.097 | 0.109 | -0.033 | 0.063 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 33 | 32.5 | 36.2 | 16.8 | 33.5 | 25.4 | 31 | 21 | 33 | 34.4 | 29 | 4 | 20.9 | 15.6 | 18.5 | 2.3 | 19.4 | 8.9 | 23.6 | -22.9 | 22.8 | 25.1 | 26.1 | 4.1 | 24.5 | 22.2 | 20.4 | 3.5 | 27.2 | 22.4 | 23.9 | 16.8 | 24.3 | 20.6 | 21.3 | 14.7 | 23.2 | 18.3 | 16.5 | 13.4 | 16.4 | 11.4 | 15.3 | 16.7 | 19 | 12.6 | 15 | 9.6 | 15.8 | 13.1 | 12.9 | 12.7 | 12.9 | 9.25 | 10.9 | 9.85 | 9.7 | 9.3 | 9.15 | 8.55 | 8.669 | 6.511 | 6.96 | 5.86 | 9.41 | 9.5 | 8.96 | 7.58 | 7.804 | 7.83 | 6.908 | 4.988 | 4.707 | 5.462 | 5.815 | 4.916 | 4.67 | 4.294 | 4.213 | 2.923 | 3.501 | 2.591 | 2.701 | 2.155 | 2.267 | 2.107 | 1.641 | 1.857 | -0.742 | 1.472 | 2.43 | 1.77 | 2.241 | 2.8 | 3.486 | 2.953 | 9.379 | 3.383 | 3.593 | 3.2 | 3.3 | 3.1 | 2.8 | 2.3 | 2.2 | 1.7 | 1.6 | 1.4 | 0.9 | 0.9 | 0.8 | 0.8 | 0.6 | 0.4 | 0.7 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0 | -0.4 | -1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 7.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 139.688 | 136.577 | 123.146 | 114.698 | 103.426 | 102.023 | 105.12 | 93.027 | 97.204 | 82.54 | 85.01 | 86.921 | 86.062 | 76.889 | 70.673 | 70.596 | 62.327 | 54.316 | 75.453 | 121.888 | 85.684 | 81.098 | 81.782 | 79.332 | 67.377 | 67.086 | 59.618 | 65.152 | 53.674 | 45.698 | 45.686 | 40.927 | 44.262 | 42.002 | 38.657 | 31.271 | 38.25 | 34.369 | 33.105 | 27.64 | 32.105 | 33.366 | 28.367 | 27.455 | 29.791 | 28.947 | 23.7 | 19.958 | 23.791 | 23.128 | 19.043 | 19.185 | 18.514 | 20.402 | 16.83 | 17.074 | 15.642 | 14.93 | 16.908 | 16.03 | 11.636 | 14.918 | 14.296 | 15.351 | 18.518 | 17.401 | 16.796 | 14.672 | 15.055 | 15.305 | 13.439 | 11.487 | 9.321 | 11.079 | 10.251 | 9.509 | 6.625 | 6.046 | 5.713 | 4.428 | 5.166 | 8.115 | 4.108 | 3.241 | 3.54 | 3.24 | 2.608 | 2.834 | 5.599 | 2.829 | 3.97 | 2.828 | 0.923 | 3.964 | 4.814 | 3.908 | 12.792 | 4.721 | 4.789 | 4 | 4.7 | 4.4 | 4.1 | 3.2 | 3.2 | 2.6 | 2.5 | 2.3 | 2.1 | 1.7 | 1.6 | 1.6 | 1.4 | 1.1 | 1.1 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.2 | 0.4 | 0.4 | 0.1 | 0 | 0.3 | 0.2 | 0.5 | -1.7 | 0.5 | 0.3 | 0.2 | 0.7 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.2 | 0.5 | 0.3 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.138 | 0.138 | 0.129 | 0.128 | 0.11 | 0.141 | 0.153 | 0.15 | 0.159 | 0.145 | 0.158 | 0.177 | 0.169 | 0.163 | 0.151 | 0.169 | 0.146 | 0.141 | 0.161 | 0.241 | 0.158 | 0.152 | 0.159 | 0.17 | 0.141 | 0.144 | 0.138 | 0.161 | 0.127 | 0.117 | 0.124 | 0.119 | 0.122 | 0.118 | 0.11 | 0.102 | 0.116 | 0.114 | 0.114 | 0.103 | 0.11 | 0.115 | 0.101 | 0.103 | 0.104 | 0.108 | 0.1 | 0.092 | 0.098 | 0.102 | 0.088 | 0.09 | 0.089 | 0.103 | 0.091 | 0.098 | 0.092 | 0.094 | 0.11 | 0.118 | 0.081 | 0.111 | 0.11 | 0.118 | 0.118 | 0.118 | 0.117 | 0.109 | 0.108 | 0.115 | 0.111 | 0.101 | 0.085 | 0.108 | 0.111 | 0.108 | 0.087 | 0.087 | 0.085 | 0.078 | 0.085 | 0.145 | 0.078 | 0.07 | 0.074 | 0.071 | 0.063 | 0.068 | 0.123 | 0.066 | 0.092 | 0.069 | 0.02 | 0.09 | 0.115 | 0.099 | 0.269 | 0.088 | 0.089 | 0.084 | 0.105 | 0.124 | 0.125 | 0.113 | 0.111 | 0.108 | 0.11 | 0.116 | 0.109 | 0.102 | 0.118 | 0.112 | 0.121 | 0.136 | 0.089 | 0.083 | 0.075 | 0.067 | 0.068 | 0.067 | 0.022 | 0.046 | 0.051 | 0.014 | 0 | 0.041 | 0.033 | 0.083 | -0.34 | 0.089 | 0.053 | 0.037 | 0.113 | 0.091 | 0.095 | 0.079 | 0.091 | 0.071 | 0.081 | 0.078 | -0.022 | 0.045 | 0.026 | 0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.01 | 0.99 | 0.89 | 0.83 | 0.75 | 0.74 | 0.77 | 0.68 | 0.71 | 0.61 | 0.63 | 0.69 | 0.64 | 0.57 | 0.52 | 0.52 | 0.46 | 0.4 | 0.56 | 0.91 | 0.64 | 0.61 | 0.61 | 0.6 | 0.51 | 0.51 | 0.45 | 0.5 | 0.41 | 0.35 | 0.35 | 0.31 | 0.34 | 0.32 | 0.3 | 0.24 | 0.29 | 0.26 | 0.26 | 0.22 | 0.25 | 0.26 | 0.22 | 0.21 | 0.23 | 0.23 | 0.18 | 0.15 | 0.18 | 0.18 | 0.15 | 0.15 | 0.14 | 0.16 | 0.13 | 0.14 | 0.12 | 0.12 | 0.14 | 0.13 | 0.093 | 0.12 | 0.11 | 0.12 | 0.15 | 0.14 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 | 0.095 | 0.077 | 0.092 | 0.086 | 0.081 | 0.056 | 0.052 | 0.048 | 0.038 | 0.045 | 0.071 | 0.036 | 0.029 | 0.031 | 0.029 | 0.023 | 0.027 | 0.051 | 0.027 | 0.036 | 0.027 | 0.008 | 0.033 | 0.047 | 0.038 | 0.13 | 0.047 | 0.052 | 0.043 | 0.052 | 0.044 | 0.043 | 0.041 | 0.041 | 0.033 | 0.032 | 0.028 | 0.044 | 0.022 | 0.018 | 0.017 | 0.046 | 0.04 | 0.013 | 0.011 | 0.049 | 0.01 | 0.008 | 0.008 | 0.003 | 0.006 | 0.005 | 0.001 | 0.002 | 0.003 | 0.003 | 0.008 | -0.027 | 0.008 | 0.003 | 0.003 | 0.009 | 0.008 | 0.008 | 0.006 | 0.007 | 0.004 | 0.004 | 0.005 | 0.002 | 0.005 | 0.002 | 0.008 | 0.008 | 0.005 | 0.005 | 0.008 | 0.018 | 0.019 | 0.017 | 0.027 | 0.03 | 0.022 | 0.017 | 0.011 | 0.01 |
Verwaterde WPA
| 0.99 | 0.97 | 0.88 | 0.82 | 0.74 | 0.74 | 0.76 | 0.67 | 0.7 | 0.6 | 0.62 | 0.68 | 0.62 | 0.56 | 0.51 | 0.51 | 0.45 | 0.4 | 0.55 | 0.89 | 0.62 | 0.59 | 0.6 | 0.58 | 0.51 | 0.49 | 0.44 | 0.48 | 0.4 | 0.34 | 0.34 | 0.3 | 0.33 | 0.32 | 0.29 | 0.24 | 0.29 | 0.26 | 0.25 | 0.21 | 0.25 | 0.25 | 0.22 | 0.21 | 0.23 | 0.22 | 0.18 | 0.15 | 0.18 | 0.18 | 0.15 | 0.15 | 0.14 | 0.16 | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.12 | 0.093 | 0.12 | 0.11 | 0.12 | 0.15 | 0.13 | 0.13 | 0.11 | 0.12 | 0.12 | 0.1 | 0.09 | 0.077 | 0.087 | 0.081 | 0.076 | 0.056 | 0.048 | 0.046 | 0.036 | 0.045 | 0.067 | 0.034 | 0.027 | 0.031 | 0.029 | 0.023 | 0.025 | 0.051 | 0.025 | 0.034 | 0.025 | 0.008 | 0.031 | 0.042 | 0.035 | 0.13 | 0.042 | 0.047 | 0.038 | 0.052 | 0.038 | 0.036 | 0.033 | 0.041 | 0.027 | 0.025 | 0.024 | 0.044 | 0.019 | 0.014 | 0.014 | 0.046 | 0.04 | 0.013 | 0.011 | 0.049 | 0.01 | 0.008 | 0.008 | 0.003 | 0.006 | 0.005 | 0.001 | 0.002 | 0.003 | 0.003 | 0.008 | -0.027 | 0.008 | 0.003 | 0.003 | 0.009 | 0.008 | 0.008 | 0.006 | 0.007 | 0.004 | 0.004 | 0.005 | 0.002 | 0.005 | 0.002 | 0.008 | 0.008 | 0.005 | 0.005 | 0.008 | 0.018 | 0.019 | 0.017 | 0.027 | 0.03 | 0.022 | 0.017 | 0.011 | 0.01 |
EBITDA
| 218.646 | 261.415 | 251.984 | 229.81 | 234.216 | 179.804 | 187.157 | 157.133 | 172.185 | 152.711 | 146.576 | 122.27 | 139.496 | 123.897 | 119.97 | 103.999 | 112.838 | 91.008 | 129.961 | 132.768 | 142.383 | 140.82 | 142.178 | 117.652 | 123.309 | 120.745 | 110.38 | 98.944 | 106.889 | 92.733 | 91.946 | 80.282 | 91.573 | 85.274 | 82.624 | 70.489 | 82.086 | 70.251 | 68.387 | 57.33 | 62.396 | 61.244 | 58.96 | 55.389 | 66.83 | 57.96 | 53.114 | 43.364 | 54.21 | 50.061 | 45.241 | 44.751 | 42.472 | 40.184 | 37.648 | 36.734 | 33.696 | 33.662 | 30.852 | 28.95 | 28.096 | 25.649 | 24.805 | 24.924 | 32.423 | 31.664 | 30.128 | 26.769 | 27.055 | 27.035 | 24.086 | 20.085 | 21.502 | 19.701 | 18.794 | 17.488 | 14.948 | 13.513 | 13.212 | 10.385 | 11.657 | 9.581 | 9.978 | 8.182 | 7.971 | 7.426 | 6.162 | 6.727 | 6.868 | 6.118 | 7.12 | 6.826 | 9.3 | 11.04 | 10.94 | 10.299 | 12.149 | 12.807 | 12.766 | 11.2 | 11.9 | 10.2 | 8.6 | 7.8 | 7.4 | 5 | 4.1 | 3.9 | 3.3 | 2.7 | 2.5 | 2.5 | 1.9 | 1.8 | 2.3 | 1.8 | 2.6 | 1.5 | 1.9 | 1.5 | 1.4 | 1.7 | 1 | 0.6 | 0.3 | 0.9 | 0.6 | 0.5 | -0.1 | 0.7 | 0.9 | 0.7 | 1 | 1.2 | 1 | 0.9 | 0.9 | 0.9 | 0.7 | 1.1 | 2.6 | 1.2 | 0.8 | 7.9 | -26.4 | 11 | 10 | 8.9 | -24.4 | 11.9 | 12.4 | 12.1 | -21.7 | 12.5 | 11.9 | 9.8 | -18.6 |
EBITDA ratio
| 0.216 | 0.263 | 0.264 | 0.251 | 0.25 | 0.249 | 0.272 | 0.253 | 0.282 | 0.268 | 0.272 | 0.249 | 0.274 | 0.263 | 0.257 | 0.249 | 0.265 | 0.236 | 0.278 | 0.262 | 0.263 | 0.265 | 0.276 | 0.252 | 0.259 | 0.259 | 0.256 | 0.245 | 0.255 | 0.237 | 0.249 | 0.234 | 0.252 | 0.24 | 0.236 | 0.216 | 0.248 | 0.234 | 0.235 | 0.214 | 0.223 | 0.214 | 0.218 | 0.235 | 0.233 | 0.217 | 0.189 | 0.2 | 0.223 | 0.222 | 0.208 | 0.21 | 0.204 | 0.204 | 0.203 | 0.211 | 0.199 | 0.213 | 0.199 | 0.212 | 0.196 | 0.19 | 0.19 | 0.191 | 0.207 | 0.215 | 0.209 | 0.199 | 0.193 | 0.203 | 0.199 | 0.177 | 0.196 | 0.193 | 0.204 | 0.198 | 0.195 | 0.195 | 0.197 | 0.182 | 0.191 | 0.082 | 0.189 | 0.177 | 0.167 | 0.164 | 0.148 | 0.161 | 0.151 | 0.144 | 0.137 | 0.166 | 0.202 | 0.252 | 0.262 | 0.26 | 0.256 | 0.238 | 0.238 | 0.234 | 0.266 | 0.287 | 0.263 | 0.277 | 0.256 | 0.207 | 0.181 | 0.197 | 0.151 | 0.132 | 0.154 | 0.147 | 0.121 | 0.185 | 0.153 | 0.138 | 0.243 | 0.125 | 0.184 | 0.169 | 0.156 | 0.195 | 0.115 | 0.072 | 0.045 | 0.123 | 0.117 | 0.05 | 0.38 | 0.018 | 0.158 | 0.13 | 0.161 | 0.152 | 0.127 | 0.095 | 0.091 | 0.086 | 0.065 | 0.141 | -0.5 | 0.09 | 0.052 | 1 | -1.985 | 1 | 1 | 1 | -2.324 | 1 | 1 | 1 | -1.656 | 1 | 1 | 1 | -2.385 |