The Hershey Company
NYSE:HSY
183.47 (USD) • At close October 22, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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
| 2,074.48 | 3,252.749 | 2,657.111 | 3,029.987 | 2,490.28 | 2,987.614 | 2,652.338 | 2,728.153 | 2,372.582 | 2,666.221 | 2,326.128 | 2,359.839 | 1,989.422 | 2,295.948 | 2,185.244 | 2,219.829 | 1,707.329 | 2,037.317 | 2,068.125 | 2,134.422 | 1,767.217 | 2,016.488 | 1,987.902 | 2,079.593 | 1,751.615 | 1,971.959 | 1,939.636 | 2,033.121 | 1,662.991 | 1,879.678 | 1,970.244 | 2,003.454 | 1,637.671 | 1,828.812 | 1,909.222 | 1,960.779 | 1,578.825 | 1,937.8 | 2,010.027 | 1,961.578 | 1,578.35 | 1,871.813 | 1,956.253 | 1,853.886 | 1,508.514 | 1,827.426 | 1,751.035 | 1,746.709 | 1,414.444 | 1,732.064 | 1,567.145 | 1,624.249 | 1,325.171 | 1,564.223 | 1,482.809 | 1,547.115 | 1,233.242 | 1,407.843 | 1,407.336 | 1,484.118 | 1,171.183 | 1,236.031 | 1,377.38 | 1,489.609 | 1,105.437 | 1,160.342 | 1,342.222 | 1,399.469 | 1,051.916 | 1,153.109 | 1,346.074 | 1,413.361 | 1,052.067 | 1,132.728 | 1,352.873 | 1,368.24 | 988.447 | 1,126.414 | 1,267.963 | 1,254.508 | 893.688 | 1,013.089 | 1,179.255 | 1,191.019 | 849.115 | 953.162 | 1,156.028 | 1,152.321 | 823.462 | 988.506 | 1,273.917 | 1,304.184 | 898.859 | 1,080.281 | 1,194.902 | 1,196.755 | 836.204 | 993.115 | 1,105.8 | 1,066.7 | 853.2 | 945.2 | 1,239.9 | 1,217.2 | 880.4 | 1,098.1 | 1,242.4 | 1,151.6 | 905.7 | 1,002.5 | 1,189.1 | 1,072.3 | 796.3 | 931.5 | 1,119.9 | 981.1 | 722.3 | 867.4 | 1,079.9 | 966.5 | 676 | 883.9 | 1,036.3 | 935.7 | 618.4 | 897.8 | 969.5 | 827.5 | 621.8 | 801 | 864 | 765.5 | 585.2 | 684.6 | 763.1 | 735.4 | 535.9 | 681.2 | 680.9 | 682.4 | 485.5 | 572.2 | 672.2 | 597.6 | 553.6 | 617.5 | 665.7 | 680.1 | 497.7 | 590.2 | 615 | 596.4 | 450.2 | 508 | 540.9 | 547.7 |
Kosten van de omzet
| 1,194.336 | 1,771.82 | 1,480.247 | 1,669.734 | 1,358.181 | 1,605.292 | 1,507.532 | 1,619.653 | 1,372.583 | 1,420.741 | 1,313.261 | 1,298.504 | 1,063.977 | 1,246.997 | 1,223.173 | 1,139.805 | 914.777 | 1,170.695 | 1,156.213 | 1,191.104 | 892.473 | 1,123.984 | 1,043.55 | 1,216.1 | 958.195 | 997.899 | 1,105.109 | 1,092.899 | 899.781 | 973.118 | 1,227.975 | 1,152.606 | 890.273 | 1,011.436 | 1,054.862 | 1,068.715 | 843.417 | 1,036.957 | 1,122.962 | 1,101.441 | 860.876 | 1,000.323 | 1,098.867 | 998.335 | 789.94 | 978.089 | 995.827 | 1,003.952 | 795.923 | 988.668 | 935.939 | 944.068 | 760.851 | 908.038 | 863.339 | 891.895 | 686.704 | 813.863 | 836.815 | 895.02 | 717.893 | 795.803 | 879.854 | 988.38 | 722.926 | 783.89 | 924.745 | 928.846 | 722.478 | 739.078 | 860.294 | 870.171 | 643.375 | 702.878 | 826.224 | 849.486 | 594.699 | 695.131 | 764.287 | 756.408 | 533.204 | 625.632 | 708.292 | 724.185 | 515.37 | 596.879 | 709.84 | 717.197 | 509.991 | 624.024 | 758.847 | 752.575 | 516.638 | 637.506 | 667.553 | 696.431 | 458.376 | 561.894 | 604 | 592.2 | 473.5 | 521.7 | 701.7 | 667.3 | 483.4 | 614.4 | 658.1 | 634.8 | 494 | 549.2 | 535.1 | 614 | 469.8 | 549.7 | 492.8 | 572.4 | 423.8 | 503.4 | 476.8 | 562 | 403.1 | 526.7 | 463.2 | 544.8 | 363.6 | 510.8 | 443.1 | 474.7 | 355 | 463.4 | 412 | 445.7 | 339.5 | 411.8 | 367.6 | 433.4 | 314.2 | 399.3 | 333.9 | 420.2 | 297.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 880.144 | 1,480.929 | 1,176.864 | 1,360.253 | 1,132.099 | 1,382.322 | 1,144.806 | 1,108.5 | 999.999 | 1,245.48 | 1,012.867 | 1,061.335 | 925.445 | 1,048.951 | 962.071 | 1,080.024 | 792.552 | 866.622 | 911.912 | 943.318 | 874.744 | 892.504 | 944.352 | 863.493 | 793.42 | 974.06 | 834.527 | 940.222 | 763.21 | 906.56 | 742.269 | 850.848 | 747.398 | 817.376 | 854.36 | 892.064 | 735.408 | 900.843 | 887.065 | 860.137 | 717.474 | 871.49 | 857.386 | 855.551 | 718.574 | 849.337 | 755.208 | 742.757 | 618.521 | 743.396 | 631.206 | 680.181 | 564.32 | 656.185 | 619.47 | 655.22 | 546.538 | 593.98 | 570.521 | 589.098 | 453.29 | 440.228 | 497.526 | 501.229 | 382.511 | 376.452 | 417.477 | 470.623 | 329.438 | 414.031 | 485.78 | 543.19 | 408.692 | 429.85 | 526.649 | 518.754 | 393.748 | 431.283 | 503.676 | 498.1 | 360.484 | 387.457 | 470.963 | 466.834 | 333.745 | 356.283 | 446.188 | 435.124 | 313.471 | 364.482 | 515.07 | 551.609 | 382.221 | 442.775 | 527.349 | 500.324 | 377.828 | 431.221 | 501.8 | 474.5 | 379.7 | 423.5 | 538.2 | 549.9 | 397 | 483.7 | 584.3 | 516.8 | 411.7 | 453.3 | 654 | 458.3 | 326.5 | 381.8 | 627.1 | 408.7 | 298.5 | 364 | 603.1 | 404.5 | 272.9 | 357.2 | 573.1 | 390.9 | 254.8 | 387 | 526.4 | 352.8 | 266.8 | 337.6 | 452 | 319.8 | 245.7 | 272.8 | 395.5 | 302 | 221.7 | 281.9 | 347 | 262.2 | 188.4 | 572.2 | 672.2 | 597.6 | 553.6 | 617.5 | 665.7 | 680.1 | 497.7 | 590.2 | 615 | 596.4 | 450.2 | 508 | 540.9 | 547.7 |
Brutowinstmarge
| 0.424 | 0.455 | 0.443 | 0.449 | 0.455 | 0.463 | 0.432 | 0.406 | 0.421 | 0.467 | 0.435 | 0.45 | 0.465 | 0.457 | 0.44 | 0.487 | 0.464 | 0.425 | 0.441 | 0.442 | 0.495 | 0.443 | 0.475 | 0.415 | 0.453 | 0.494 | 0.43 | 0.462 | 0.459 | 0.482 | 0.377 | 0.425 | 0.456 | 0.447 | 0.447 | 0.455 | 0.466 | 0.465 | 0.441 | 0.438 | 0.455 | 0.466 | 0.438 | 0.461 | 0.476 | 0.465 | 0.431 | 0.425 | 0.437 | 0.429 | 0.403 | 0.419 | 0.426 | 0.419 | 0.418 | 0.424 | 0.443 | 0.422 | 0.405 | 0.397 | 0.387 | 0.356 | 0.361 | 0.336 | 0.346 | 0.324 | 0.311 | 0.336 | 0.313 | 0.359 | 0.361 | 0.384 | 0.388 | 0.379 | 0.389 | 0.379 | 0.398 | 0.383 | 0.397 | 0.397 | 0.403 | 0.382 | 0.399 | 0.392 | 0.393 | 0.374 | 0.386 | 0.378 | 0.381 | 0.369 | 0.404 | 0.423 | 0.425 | 0.41 | 0.441 | 0.418 | 0.452 | 0.434 | 0.454 | 0.445 | 0.445 | 0.448 | 0.434 | 0.452 | 0.451 | 0.44 | 0.47 | 0.449 | 0.455 | 0.452 | 0.55 | 0.427 | 0.41 | 0.41 | 0.56 | 0.417 | 0.413 | 0.42 | 0.558 | 0.419 | 0.404 | 0.404 | 0.553 | 0.418 | 0.412 | 0.431 | 0.543 | 0.426 | 0.429 | 0.421 | 0.523 | 0.418 | 0.42 | 0.398 | 0.518 | 0.411 | 0.414 | 0.414 | 0.51 | 0.384 | 0.388 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 50.03 | 0 | 0 | 0 | 46.943 | 0 | 0 | 0 | 40.107 | 0 | 0 | 0 | 37.577 | 0 | 0 | 0 | 37.146 | 0 | 0 | 0 | 38.521 | 0 | 0 | 0 | 45.85 | 0 | 0 | 0 | 47.268 | 0 | 0 | 0 | 49.281 | 0 | 0 | 0 | 47.554 | 0 | 0 | 0 | 47.636 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 541.584 | 618.619 | 670.999 | 629.256 | 0 | 584.798 | 98.768 | 556.775 | 0 | 0 | 41.12 | 0 | 0 | 0 | 21.042 | 0 | 0 | 0 | 3.898 | 0 | 0 | 0 | 6.128 | 0 | 0 | 0 | -32.86 | 0 | 0 | 0 | -14.86 | 0 | 0 | 0 | -62.196 | 0 | 0 | 0 | -50.544 | 0 | 0 | 0 | -38.571 | 0 | 0 | 0 | 5.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -26.179 | -13.133 | -12.186 | -4.952 | 0 | -3.211 | 517.677 | -4.895 | 0 | 0 | 511.798 | 0 | 0 | 0 | 516.936 | 0 | 0 | 0 | 513.302 | 0 | 0 | 0 | 479.908 | 0 | 0 | 0 | 541.293 | 0 | 0 | 0 | 521.479 | 0 | 0 | 0 | 561.644 | 0 | 0 | 0 | 570.223 | 0 | 0 | 0 | 582.354 | 0 | 0 | 0 | 480.016 | 0 | 0 | 405.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 515.405 | 605.486 | 658.813 | 624.304 | 571.804 | 581.587 | 616.445 | 551.88 | 543.468 | 524.216 | 552.918 | 486.139 | 467.629 | 494.665 | 537.978 | 468.614 | 408.949 | 475.384 | 517.2 | 481.363 | 453.793 | 453.573 | 486.036 | 453.921 | 449.548 | 485.324 | 508.433 | 497.182 | 445.888 | 461.9 | 506.619 | 474.494 | 462.531 | 471.734 | 499.448 | 500.306 | 455.545 | 504.17 | 519.679 | 477.569 | 438.763 | 464.959 | 543.783 | 481.986 | 446.07 | 450.669 | 485.857 | 420.972 | 391.405 | 405.562 | 397.156 | 356.878 | 345.918 | 377.798 | 391.227 | 355.572 | 336.98 | 340.646 | 334.04 | 301.466 | 298.71 | 274.456 | 284.057 | 272.401 | 266.612 | 249.949 | 232.762 | 229.809 | 216.87 | 216.433 | 200.264 | 221.842 | 221.478 | 216.794 | 246.698 | 220.252 | 220.626 | 225.41 | 217.15 | 216.696 | 209.561 | 204.133 | 215.395 | 212.107 | 201.388 | 187.552 | 216.758 | 218.052 | 195.875 | 202.741 | 346.053 | 342.622 | 282.67 | 298.619 | 318.965 | 303.688 | 250.722 | 253.8 | 281.1 | 268.6 | 241.4 | 266.8 | 298.6 | 311.7 | 258.3 | 299.4 | 330.2 | 292.6 | 276.3 | 284 | 318.8 | 287.5 | 247.4 | 270.4 | 302.8 | 261.7 | 235.7 | 253.5 | 290.6 | 259.6 | 222.3 | 261.6 | 299.3 | 257.2 | 205.8 | 273.2 | 282.6 | 232.2 | 210.1 | 233.3 | 236.7 | 202.9 | 186.2 | 188.6 | 213.5 | 201.4 | 164.5 | 197.3 | 183.4 | 167.8 | 141.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0.023 | 0.009 | -1.749 | -42.781 | -84.484 | -2.983 | -127.937 | -4.843 | -4.81 | 2.185 | -86.469 | -2.041 | -2.314 | 0.477 | -103.933 | -0.937 | -3.77 | -0.43 | -34.442 | -17.999 | -4.492 | -5.477 | -39.565 | -12.493 | -20.766 | -1.942 | -42.134 | -13.63 | -10.098 | 0.171 | -7.456 | -0.999 | 1.34 | 21.225 | -25.811 | -9.409 | -0.115 | 2.667 | 0 | 16.372 | 1.247 | 2.925 | 0 | 2.929 | 3.587 | 6.851 | 0 | 20.055 | 4.845 | 3.304 | 0 | 2.187 | 0 | 1.838 | 0 | 0 | 85.134 | 0 | 0 | 8.008 | 37.904 | 12.838 | 0 | 8.877 | 21.786 | 4.085 | 0 | 0 | 79.728 | 27.545 | 0 | 1.568 | 4.24 | 3.331 | 0 | 84.843 | 0 | 0 | 0 | 0 | 0 | 0 | -12.449 | 0.234 | 3.885 | 0 | 0 | 0 | 1.976 | 8.762 | 0 | 0 | 0 | 0 | 0 | 0 | 43.694 | 43.203 | 41.7 | 41.8 | 39.3 | 40.5 | 41.7 | 39.3 | 39.3 | 37.9 | 38.6 | 37.8 | 36.3 | 40.1 | 133.5 | 0 | 0 | 0 | 133.9 | 0 | 0 | 0 | 129 | 0 | 0 | 0 | 113.1 | 0 | 0 | 0 | 97.1 | 0 | 0 | 0 | 85.4 | 0 | 0 | 0 | 73.9 | 0 | 0 | 0 | 65.7 | 0 | 0 | 0 | -1,902 | 0 | 0 | 0 | -2,139.7 | 0 | 0 | 0 | -1,899 | 0 | 0 | 0 | -1,751.2 | 0 |
Bedrijfskosten
| 515.405 | 605.486 | 660.562 | 624.304 | 571.804 | 581.587 | 616.445 | 551.88 | 543.468 | 524.216 | 552.918 | 486.139 | 467.629 | 494.665 | 537.978 | 468.614 | 408.949 | 475.384 | 517.2 | 481.363 | 453.793 | 453.573 | 486.036 | 453.921 | 449.548 | 485.324 | 508.433 | 497.182 | 445.888 | 461.9 | 506.619 | 474.494 | 462.531 | 471.734 | 499.448 | 500.306 | 455.545 | 504.17 | 519.679 | 477.569 | 438.763 | 464.959 | 543.783 | 481.986 | 446.07 | 450.669 | 485.857 | 420.972 | 391.405 | 405.562 | 397.156 | 356.878 | 345.918 | 377.798 | 391.227 | 355.572 | 336.98 | 340.646 | 334.04 | 301.466 | 298.71 | 274.456 | 284.057 | 272.401 | 266.612 | 249.949 | 232.762 | 229.809 | 216.87 | 216.433 | 200.264 | 221.842 | 221.478 | 216.794 | 246.698 | 220.252 | 220.626 | 225.41 | 217.15 | 216.696 | 209.561 | 204.133 | 202.946 | 212.341 | 205.273 | 187.552 | 216.758 | 218.052 | 197.851 | 211.503 | 346.053 | 342.622 | 282.67 | 298.619 | 318.965 | 303.688 | 294.416 | 297.003 | 322.8 | 310.4 | 280.7 | 307.3 | 340.3 | 351 | 297.6 | 337.3 | 368.8 | 330.4 | 312.6 | 324.1 | 452.3 | 287.5 | 247.4 | 270.4 | 436.7 | 261.7 | 235.7 | 253.5 | 419.6 | 259.6 | 222.3 | 261.6 | 412.4 | 257.2 | 205.8 | 273.2 | 379.7 | 232.2 | 210.1 | 233.3 | 322.1 | 202.9 | 186.2 | 188.6 | 287.4 | 201.4 | 164.5 | 197.3 | 249.1 | 167.8 | 141.5 | 0 | -1,902 | 0 | 0 | 0 | -2,139.7 | 0 | 0 | 0 | -1,899 | 0 | 0 | 0 | -1,751.2 | 0 |
Bedrijfsresultaat
| 364.739 | 875.443 | 516.302 | 735.949 | 560.665 | 799.924 | 300.547 | 556.62 | 456.531 | 720.99 | 459.172 | 574.831 | 456.675 | 553.044 | 405.115 | 611.41 | 383.373 | 382.8 | 286.198 | 460.815 | 410.07 | 438.869 | 421.165 | 406.263 | 315.724 | 480.512 | 328.349 | 439.02 | 315.341 | 191.931 | 229.488 | 374.024 | 262.762 | 339.509 | 343.078 | 303.014 | 7.5 | 396.673 | 367.386 | 361.795 | 278.711 | 406.531 | 313.603 | 373.565 | 272.504 | 398.668 | 269.351 | 301.73 | 222.271 | 334.53 | 229.009 | 321.116 | 228.354 | 276.549 | 227.892 | 299.648 | 124.424 | 253.334 | 212.356 | 279.624 | 116.676 | 152.934 | 153.416 | 219.951 | 94.113 | 122.418 | 127.163 | 128.771 | 32.84 | 170.053 | 280.079 | 319.78 | 182.974 | 209.725 | 268.257 | 213.659 | 173.122 | 205.873 | 286.526 | 281.404 | 150.923 | 183.324 | 244.66 | 254.493 | 128.472 | 168.731 | 221.152 | 208.536 | 115.62 | 152.979 | 149.78 | 228.224 | 99.551 | 144.156 | 208.384 | 196.636 | 83.412 | 134.218 | 179 | 164.1 | 99 | 116.2 | 197.9 | 198.9 | 99.4 | 146.4 | 215.5 | 186.4 | 99.1 | 129.2 | 201.7 | 170.8 | 79.1 | 111.4 | 190.4 | 147 | 62.8 | 110.5 | 183.5 | 144.9 | 50.6 | 95.6 | 160.7 | 133.7 | 49 | 113.8 | 146.7 | 120.6 | 56.7 | 104.3 | 129.9 | 116.9 | 59.5 | 84.2 | 108.1 | 100.6 | 57.2 | 84.6 | 97.9 | 94.4 | 46.9 | 572.2 | -1,229.8 | 597.6 | 553.6 | 617.5 | -1,474 | 680.1 | 497.7 | 590.2 | -1,284 | 596.4 | 450.2 | 508 | -1,210.3 | 547.7 |
Bedrijfsresultaat ratio
| 0.176 | 0.269 | 0.194 | 0.243 | 0.225 | 0.268 | 0.113 | 0.204 | 0.192 | 0.27 | 0.197 | 0.244 | 0.23 | 0.241 | 0.185 | 0.275 | 0.225 | 0.188 | 0.138 | 0.216 | 0.232 | 0.218 | 0.212 | 0.195 | 0.18 | 0.244 | 0.169 | 0.216 | 0.19 | 0.102 | 0.116 | 0.187 | 0.16 | 0.186 | 0.18 | 0.155 | 0.005 | 0.205 | 0.183 | 0.184 | 0.177 | 0.217 | 0.16 | 0.202 | 0.181 | 0.218 | 0.154 | 0.173 | 0.157 | 0.193 | 0.146 | 0.198 | 0.172 | 0.177 | 0.154 | 0.194 | 0.101 | 0.18 | 0.151 | 0.188 | 0.1 | 0.124 | 0.111 | 0.148 | 0.085 | 0.106 | 0.095 | 0.092 | 0.031 | 0.147 | 0.208 | 0.226 | 0.174 | 0.185 | 0.198 | 0.156 | 0.175 | 0.183 | 0.226 | 0.224 | 0.169 | 0.181 | 0.207 | 0.214 | 0.151 | 0.177 | 0.191 | 0.181 | 0.14 | 0.155 | 0.118 | 0.175 | 0.111 | 0.133 | 0.174 | 0.164 | 0.1 | 0.135 | 0.162 | 0.154 | 0.116 | 0.123 | 0.16 | 0.163 | 0.113 | 0.133 | 0.173 | 0.162 | 0.109 | 0.129 | 0.17 | 0.159 | 0.099 | 0.12 | 0.17 | 0.15 | 0.087 | 0.127 | 0.17 | 0.15 | 0.075 | 0.108 | 0.155 | 0.143 | 0.079 | 0.127 | 0.151 | 0.146 | 0.091 | 0.13 | 0.15 | 0.153 | 0.102 | 0.123 | 0.142 | 0.137 | 0.107 | 0.124 | 0.144 | 0.138 | 0.097 | 1 | -1.83 | 1 | 1 | 1 | -2.214 | 1 | 1 | 1 | -2.088 | 1 | 1 | 1 | -2.238 | 1 |
Totaal overige inkomsten en kosten netto
| -118.865 | 110.815 | -196.627 | -82.536 | -84.114 | -40.668 | 62.575 | -83.535 | -53.071 | -43.586 | -87.246 | -23.369 | -8.335 | -3.656 | -122.911 | -11.644 | -11.447 | -19.971 | -142.956 | -19.139 | -24.006 | -5.539 | -76.716 | -15.802 | -48.914 | -10.166 | -39.879 | -17.65 | -12.079 | -252.558 | -13.618 | -24.13 | -30.233 | 15.092 | -37.645 | -98.153 | -277.122 | -2.667 | -25.077 | -16.372 | -1.247 | -2.925 | -5.298 | -2.929 | -3.587 | -6.851 | -16.734 | -20.055 | -4.845 | -3.304 | -5.041 | -2.187 | 9.952 | -1.838 | -0.351 | 2.052 | -85.134 | -23.749 | -24.125 | -8.008 | -37.904 | -12.838 | -60.053 | -8.877 | -21.786 | -4.085 | -57.552 | -112.043 | -79.728 | -27.545 | -5.437 | -1.568 | -4.24 | -3.331 | -11.694 | -84.843 | -20.625 | -19.404 | -17.939 | -18.252 | -15.488 | -14.854 | -10.908 | -0.234 | -3.885 | -14.611 | -8.278 | -8.536 | -1.976 | -8.762 | -228.314 | 19.237 | -16.927 | -17.297 | -19.486 | -21.152 | -17.843 | -17.53 | -18.3 | -20.5 | -16.9 | 243.8 | -19.4 | -22.6 | -20.7 | -22.8 | -24.1 | -20.5 | -15.8 | -15.7 | -46.6 | -13.4 | -11 | -12.2 | -14.4 | -13.5 | -7.9 | 1 | -115.2 | -10.2 | -8.6 | -7.6 | -7 | -6.3 | -6.2 | 80.6 | -8.3 | -8 | -5.7 | -5.3 | -5.9 | -8.7 | -7.2 | -5.3 | -25 | -7.8 | 60.5 | -5.2 | -4.5 | -6.7 | -4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 245.874 | 986.258 | 319.675 | 653.413 | 439.52 | 759.256 | 363.122 | 473.085 | 403.46 | 677.404 | 342.941 | 521.673 | 418.416 | 514.194 | 263.4 | 562.508 | 334.077 | 335.012 | 214.321 | 407.36 | 363.169 | 395.934 | 343.97 | 356.854 | 260.006 | 449.231 | 260.389 | 400.801 | 281.117 | 168.361 | 198.619 | 327.837 | 233.296 | 339.729 | 296.541 | 246.638 | -16.136 | 374.804 | 321.569 | 345.423 | 256.73 | 382.321 | 286.435 | 348.877 | 247.823 | 368.184 | 229.951 | 277.195 | 197.927 | 310.506 | 207.695 | 298.075 | 205.003 | 252.072 | 200.246 | 277.389 | 101.644 | 229.585 | 190.829 | 257.322 | 93.942 | 129.038 | 128.451 | 195.036 | 70.503 | 98.032 | 99.101 | 95.716 | 3.627 | 141.798 | 248.551 | 287.945 | 155.484 | 184.522 | 244.002 | 189.958 | 152.497 | 186.469 | 268.587 | 263.152 | 135.435 | 168.47 | 228.544 | 237.235 | 112.928 | 154.12 | 205.878 | 194.416 | 99.757 | 137.514 | -76.019 | 210.077 | 82.624 | 126.859 | 188.898 | 175.484 | 65.569 | 116.688 | 160.7 | 143.6 | 82.1 | 341.6 | 178.5 | 176.3 | 78.7 | 123.6 | 191.4 | 165.9 | 83.3 | 113.5 | 155.1 | 157.4 | 68.1 | 99.2 | 176 | 133.5 | 54.9 | 101.4 | 68.3 | 134.7 | 42 | 88 | 153.7 | 127.4 | 42.8 | 186.9 | 138.4 | 112.6 | 51 | 99 | 124 | 108.2 | 52.3 | 78.9 | 77.3 | 92.8 | 112 | 79.4 | 93.4 | 87.7 | 42.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.119 | 0.303 | 0.12 | 0.216 | 0.176 | 0.254 | 0.137 | 0.173 | 0.17 | 0.254 | 0.147 | 0.221 | 0.21 | 0.224 | 0.121 | 0.253 | 0.196 | 0.164 | 0.104 | 0.191 | 0.206 | 0.196 | 0.173 | 0.172 | 0.148 | 0.228 | 0.134 | 0.197 | 0.169 | 0.09 | 0.101 | 0.164 | 0.142 | 0.186 | 0.155 | 0.126 | -0.01 | 0.193 | 0.16 | 0.176 | 0.163 | 0.204 | 0.146 | 0.188 | 0.164 | 0.201 | 0.131 | 0.159 | 0.14 | 0.179 | 0.133 | 0.184 | 0.155 | 0.161 | 0.135 | 0.179 | 0.082 | 0.163 | 0.136 | 0.173 | 0.08 | 0.104 | 0.093 | 0.131 | 0.064 | 0.084 | 0.074 | 0.068 | 0.003 | 0.123 | 0.185 | 0.204 | 0.148 | 0.163 | 0.18 | 0.139 | 0.154 | 0.166 | 0.212 | 0.21 | 0.152 | 0.166 | 0.194 | 0.199 | 0.133 | 0.162 | 0.178 | 0.169 | 0.121 | 0.139 | -0.06 | 0.161 | 0.092 | 0.117 | 0.158 | 0.147 | 0.078 | 0.117 | 0.145 | 0.135 | 0.096 | 0.361 | 0.144 | 0.145 | 0.089 | 0.113 | 0.154 | 0.144 | 0.092 | 0.113 | 0.13 | 0.147 | 0.086 | 0.106 | 0.157 | 0.136 | 0.076 | 0.117 | 0.063 | 0.139 | 0.062 | 0.1 | 0.148 | 0.136 | 0.069 | 0.208 | 0.143 | 0.136 | 0.082 | 0.124 | 0.144 | 0.141 | 0.089 | 0.115 | 0.101 | 0.126 | 0.209 | 0.117 | 0.137 | 0.129 | 0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 64.98 | 188.805 | -29.367 | 134.836 | 32.537 | 172.071 | -33.174 | 73.598 | 87.904 | 143.926 | 3.15 | 76.746 | 117.186 | 117.323 | -27.93 | 115.25 | 66.035 | 66.229 | 9.903 | 82.178 | 49.898 | 92.053 | 12.37 | 91.441 | 36.687 | 98.512 | 78.84 | 126.788 | 78.39 | 70.113 | 81.766 | 100.434 | 87.34 | 109.897 | 83.157 | 91.867 | 83.805 | 130.067 | 119.061 | 121.682 | 88.562 | 129.826 | 100.36 | 115.892 | 88.319 | 126.278 | 80.072 | 100.479 | 62.242 | 111.855 | 65.562 | 101.38 | 74.984 | 91.957 | 64.733 | 97.22 | 54.921 | 82.191 | 64.05 | 95.299 | 22.644 | 53.144 | 46.296 | 70.498 | 29.036 | 34.787 | 44.758 | 32.932 | 0.073 | 48.325 | 92.563 | 104.28 | 57.044 | 63.554 | 85.815 | 70.483 | 55.136 | 68.248 | 98.301 | 96.923 | -11.782 | 61.323 | 83.606 | 86.263 | 41.444 | 56.562 | 75.558 | 71.351 | 36.609 | 50.469 | -31.068 | 89.315 | 30.185 | 47.953 | 72.936 | 68.079 | 25.573 | 45.508 | 62.7 | 56 | 32 | 116.9 | 68.5 | 68.8 | 30.7 | 48.2 | 75.2 | 65.2 | 32.7 | 44.6 | 76.4 | 63.1 | 27.3 | 39.8 | 70.2 | 51.4 | 21.6 | 40.8 | 43.5 | 53.6 | 16.7 | 35 | 61.6 | 53.4 | 16.8 | 81.8 | 56.1 | 45.7 | 16.5 | 40.1 | 49.1 | 44.1 | 20.4 | 30.3 | 30.9 | 36.2 | 46.2 | 32.3 | 39.3 | 35.5 | 17.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 180.894 | 797.453 | 349.042 | 518.577 | 406.983 | 587.185 | 396.296 | 399.487 | 315.556 | 533.478 | 335.556 | 444.927 | 301.23 | 395.799 | 291.387 | 447.283 | 268.901 | 271.137 | 207.187 | 325.307 | 312.84 | 304.358 | 336.791 | 263.713 | 226.855 | 350.203 | 181.133 | 273.303 | 203.501 | 125.044 | 116.853 | 227.403 | 145.956 | 229.832 | 213.384 | 154.771 | -99.941 | 244.737 | 202.508 | 223.741 | 168.168 | 252.495 | 186.075 | 232.985 | 159.504 | 241.906 | 149.879 | 176.716 | 135.685 | 198.651 | 142.133 | 196.695 | 130.019 | 160.115 | 135.513 | 180.169 | 46.723 | 147.394 | 126.779 | 162.023 | 71.298 | 75.894 | 82.155 | 124.538 | 41.467 | 63.245 | 54.343 | 62.784 | 3.554 | 93.473 | 155.988 | 185.121 | 97.897 | 122.471 | 158.187 | 114.152 | 93.223 | 113.022 | 170.286 | 166.229 | 147.217 | 107.147 | 144.938 | 143.604 | 71.484 | 97.558 | 130.32 | 123.065 | 63.148 | 87.045 | -44.951 | 120.762 | 52.439 | 78.906 | 115.962 | 107.405 | 39.996 | 71.18 | 98 | 87.6 | 50.1 | 224.7 | 110 | 107.5 | 48 | 75.4 | 116.2 | 100.7 | 50.6 | 68.9 | 78.7 | 94.3 | 40.8 | 59.4 | 105.8 | 82.1 | 33.3 | 60.6 | 24.8 | 81.1 | 25.3 | 53 | 92.1 | 74 | 26 | 1.1 | 82.3 | 66.9 | 34.5 | 58.9 | 74.9 | 64.1 | 31.9 | 48.6 | 46.4 | 56.6 | 65.8 | 47.1 | 54.1 | 52.2 | 25.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.087 | 0.245 | 0.131 | 0.171 | 0.163 | 0.197 | 0.149 | 0.146 | 0.133 | 0.2 | 0.144 | 0.189 | 0.151 | 0.172 | 0.133 | 0.201 | 0.157 | 0.133 | 0.1 | 0.152 | 0.177 | 0.151 | 0.169 | 0.127 | 0.13 | 0.178 | 0.093 | 0.134 | 0.122 | 0.067 | 0.059 | 0.114 | 0.089 | 0.126 | 0.112 | 0.079 | -0.063 | 0.126 | 0.101 | 0.114 | 0.107 | 0.135 | 0.095 | 0.126 | 0.106 | 0.132 | 0.086 | 0.101 | 0.096 | 0.115 | 0.091 | 0.121 | 0.098 | 0.102 | 0.091 | 0.116 | 0.038 | 0.105 | 0.09 | 0.109 | 0.061 | 0.061 | 0.06 | 0.084 | 0.038 | 0.055 | 0.04 | 0.045 | 0.003 | 0.081 | 0.116 | 0.131 | 0.093 | 0.108 | 0.117 | 0.083 | 0.094 | 0.1 | 0.134 | 0.133 | 0.165 | 0.106 | 0.123 | 0.121 | 0.084 | 0.102 | 0.113 | 0.107 | 0.077 | 0.088 | -0.035 | 0.093 | 0.058 | 0.073 | 0.097 | 0.09 | 0.048 | 0.072 | 0.089 | 0.082 | 0.059 | 0.238 | 0.089 | 0.088 | 0.055 | 0.069 | 0.094 | 0.087 | 0.056 | 0.069 | 0.066 | 0.088 | 0.051 | 0.064 | 0.094 | 0.084 | 0.046 | 0.07 | 0.023 | 0.084 | 0.037 | 0.06 | 0.089 | 0.079 | 0.042 | 0.001 | 0.085 | 0.081 | 0.055 | 0.074 | 0.087 | 0.084 | 0.055 | 0.071 | 0.061 | 0.077 | 0.123 | 0.069 | 0.079 | 0.076 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.89 | 3.9 | 1.71 | 2.53 | 1.99 | 2.87 | 1.93 | 1.95 | 1.54 | 2.59 | 1.67 | 2.22 | 1.5 | 1.96 | 1.44 | 2.21 | 1.33 | 1.33 | 1.02 | 1.59 | 1.54 | 1.49 | 1.65 | 1.29 | 1.11 | 1.71 | 0.88 | 1.32 | 0.98 | 0.6 | 0.56 | 1.09 | 0.7 | 1.09 | 1.01 | 0.73 | -0.47 | 1.14 | 0.94 | 1.03 | 0.78 | 1.16 | 0.85 | 1.07 | 0.73 | 1.11 | 0.69 | 0.78 | 0.6 | 1.73 | 0.63 | 0.87 | 0.57 | 0.7 | 0.59 | 0.81 | 0.21 | 0.65 | 0.55 | 0.71 | 0.31 | 0.33 | 0.36 | 0.55 | 0.18 | 0.28 | 0.24 | 0.28 | 0.02 | 0.42 | 0.66 | 0.81 | 0.42 | 0.52 | 0.86 | 0.48 | 0.39 | 0.47 | 0.9 | 0.68 | 0.58 | 0.42 | 0.55 | 0.55 | 0.28 | 0.37 | 0.96 | 0.45 | 0.23 | 0.32 | -0.17 | 0.45 | 0.19 | 0.29 | 0.42 | 0.39 | 0.14 | 0.26 | 0.35 | 0.32 | 0.18 | 0.79 | 0.38 | 0.38 | 0.17 | 0.27 | 0.39 | 0.34 | 0.17 | 0.23 | 0.25 | 0.31 | 0.13 | 0.19 | 0.33 | 0.26 | 0.095 | 0.18 | 0.071 | 0.24 | 0.075 | 0.16 | 0.26 | 0.21 | 0.075 | 0.003 | 0.23 | 0.19 | 0.1 | 0.17 | 0.21 | 0.18 | 0.09 | 0.14 | 0.13 | 0.16 | 0.19 | 0.13 | 0.15 | 0.14 | 0.07 | 0.11 | 0 | 0.28 | 0.08 | 0.11 | 0 | 0.14 | 0.075 | 0.09 | 0 | 0.12 | 0.065 | 0.075 | 0 | 0.085 |
Verwaterde WPA
| 0.89 | 3.89 | 1.7 | 2.52 | 1.98 | 2.85 | 1.92 | 1.94 | 1.53 | 2.57 | 1.62 | 2.14 | 1.45 | 1.9 | 1.39 | 2.14 | 1.29 | 1.29 | 0.98 | 1.54 | 1.48 | 1.45 | 1.6 | 1.25 | 1.08 | 1.65 | 0.85 | 1.28 | 0.95 | 0.58 | 0.55 | 1.06 | 0.68 | 1.06 | 0.98 | 0.7 | -0.46 | 1.1 | 0.85 | 1 | 0.75 | 1.11 | 0.82 | 1.03 | 0.7 | 1.06 | 0.66 | 0.77 | 0.59 | 0.87 | 0.62 | 0.86 | 0.56 | 0.7 | 0.59 | 0.78 | 0.2 | 0.64 | 0.55 | 0.71 | 0.31 | 0.33 | 0.36 | 0.54 | 0.18 | 0.28 | 0.24 | 0.27 | 0.01 | 0.4 | 0.66 | 0.78 | 0.41 | 0.5 | 0.86 | 0.46 | 0.37 | 0.45 | 0.9 | 0.66 | 0.56 | 0.41 | 0.55 | 0.55 | 0.27 | 0.37 | 0.96 | 0.45 | 0.23 | 0.32 | -0.16 | 0.44 | 0.19 | 0.28 | 0.42 | 0.39 | 0.14 | 0.26 | 0.35 | 0.31 | 0.18 | 0.79 | 0.38 | 0.37 | 0.17 | 0.26 | 0.39 | 0.34 | 0.17 | 0.23 | 0.25 | 0.31 | 0.13 | 0.19 | 0.33 | 0.26 | 0.095 | 0.18 | 0.071 | 0.24 | 0.075 | 0.16 | 0.26 | 0.21 | 0.075 | 0.003 | 0.23 | 0.19 | 0.1 | 0.17 | 0.21 | 0.18 | 0.09 | 0.14 | 0.13 | 0.16 | 0.19 | 0.13 | 0.15 | 0.14 | 0.07 | 0.11 | 0 | 0.28 | 0.08 | 0.11 | 0 | 0.14 | 0.075 | 0.09 | 0 | 0.12 | 0.065 | 0.075 | 0 | 0.085 |
EBITDA
| 475.16 | 983.207 | 633.021 | 735.949 | 475.811 | 797.752 | 400.424 | 646.632 | 545.956 | 814.842 | 373.48 | 651.711 | 532.153 | 633.27 | 320.16 | 686.436 | 452.51 | 463.016 | 360.27 | 443.956 | 492.501 | 433.454 | 418.751 | 397.079 | 323.106 | 486.794 | 283.96 | 429.41 | 307.224 | 444.831 | 228.194 | 460.831 | 383.346 | 366.867 | 329.101 | 382.349 | 341.367 | 396.673 | 367.386 | 382.568 | 278.711 | 406.531 | 313.603 | 373.565 | 272.504 | 398.668 | 269.351 | 321.785 | 227.116 | 337.834 | 234.05 | 325.49 | 208.45 | 278.387 | 280.064 | 299.648 | 209.558 | 253.334 | 280.202 | 287.632 | 154.58 | 213.523 | 239.252 | 303.379 | 194.476 | 198.885 | 325.416 | 436.63 | 276.192 | 285.25 | 342.138 | 373.583 | 241.378 | 264.522 | 346.511 | 448.55 | 221.833 | 255.123 | 335.076 | 328.539 | 197.883 | 230.344 | 325.64 | 300.508 | 176.627 | 212.532 | 278.162 | 272.039 | 162.987 | 207.373 | 446.126 | 237.245 | 146.88 | 191.031 | 253.226 | 240.861 | 127.106 | 177.421 | 220.7 | 205.9 | 138.3 | -87.1 | 239.6 | 238.2 | 138.7 | 184.3 | 254.1 | 224.2 | 135.4 | 169.3 | 201.7 | 170.8 | 79.1 | 111.4 | 190.4 | 147 | 62.8 | 109.5 | 183.5 | 144.9 | 50.6 | 95.6 | 160.7 | 133.7 | 49 | 33.2 | 146.7 | 120.6 | 56.7 | 104.3 | 129.9 | 116.9 | 59.5 | 84.2 | 133.1 | 100.6 | -3.3 | 84.6 | 97.9 | 94.4 | 46.9 | 572.2 | -1,229.8 | 597.6 | 553.6 | 617.5 | -1,474 | 680.1 | 497.7 | 590.2 | -1,284 | 596.4 | 450.2 | 508 | -1,210.3 | 547.7 |
EBITDA ratio
| 0.229 | 0.302 | 0.238 | 0.243 | 0.191 | 0.267 | 0.151 | 0.237 | 0.23 | 0.306 | 0.161 | 0.276 | 0.267 | 0.276 | 0.147 | 0.309 | 0.265 | 0.227 | 0.174 | 0.208 | 0.279 | 0.215 | 0.211 | 0.191 | 0.184 | 0.247 | 0.146 | 0.211 | 0.185 | 0.237 | 0.116 | 0.23 | 0.234 | 0.201 | 0.172 | 0.195 | 0.216 | 0.205 | 0.183 | 0.195 | 0.177 | 0.217 | 0.16 | 0.202 | 0.181 | 0.218 | 0.154 | 0.184 | 0.161 | 0.195 | 0.149 | 0.2 | 0.157 | 0.178 | 0.189 | 0.194 | 0.17 | 0.18 | 0.199 | 0.194 | 0.132 | 0.173 | 0.174 | 0.204 | 0.176 | 0.171 | 0.242 | 0.312 | 0.263 | 0.247 | 0.254 | 0.264 | 0.229 | 0.234 | 0.256 | 0.328 | 0.224 | 0.226 | 0.264 | 0.262 | 0.221 | 0.227 | 0.276 | 0.252 | 0.208 | 0.223 | 0.241 | 0.236 | 0.198 | 0.21 | 0.35 | 0.182 | 0.163 | 0.177 | 0.212 | 0.201 | 0.152 | 0.179 | 0.2 | 0.193 | 0.162 | -0.092 | 0.193 | 0.196 | 0.158 | 0.168 | 0.205 | 0.195 | 0.149 | 0.169 | 0.17 | 0.159 | 0.099 | 0.12 | 0.17 | 0.15 | 0.087 | 0.126 | 0.17 | 0.15 | 0.075 | 0.108 | 0.155 | 0.143 | 0.079 | 0.037 | 0.151 | 0.146 | 0.091 | 0.13 | 0.15 | 0.153 | 0.102 | 0.123 | 0.174 | 0.137 | -0.006 | 0.124 | 0.144 | 0.138 | 0.097 | 1 | -1.83 | 1 | 1 | 1 | -2.214 | 1 | 1 | 1 | -2.088 | 1 | 1 | 1 | -2.238 | 1 |