ICF International, Inc.
NASDAQ:ICFI
119.52 (USD) • At close December 20, 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
| 516.998 | 512.029 | 494.436 | 478.352 | 501.519 | 500.085 | 483.282 | 475.609 | 467.777 | 423.11 | 413.468 | 387.985 | 394.06 | 392.525 | 378.478 | 434.335 | 360.315 | 353.987 | 358.238 | 396.636 | 373.918 | 366.717 | 341.254 | 377.91 | 332.968 | 324.315 | 302.78 | 321.174 | 305.301 | 306.392 | 296.295 | 289.559 | 306.52 | 305.419 | 283.599 | 280.805 | 288.951 | 288.949 | 273.527 | 276.426 | 264.796 | 263.86 | 245.052 | 229.759 | 244.055 | 241.568 | 233.921 | 231.979 | 237.864 | 239.649 | 227.641 | 213.947 | 218.691 | 213.395 | 194.742 | 192.938 | 197.711 | 199.647 | 174.438 | 174.061 | 167.071 | 175.405 | 157.862 | 161.933 | 176.281 | 184.064 | 175.148 | 186.423 | 198.813 | 190.171 | 151.713 | 113.885 | 107.801 | 56.145 | 53.448 | 46.966 | 46.967 | 41.643 | 41.212 | 34.872 | 34.872 | 34.872 | 34.872 |
Kosten van de omzet
| 325.047 | 342.531 | 310.533 | 318.077 | 323.504 | 325.404 | 312.565 | 300.064 | 307.295 | 268.905 | 258.158 | 246.667 | 254.175 | 246.646 | 232.082 | 295.095 | 223.288 | 223.407 | 230.616 | 264.027 | 238.158 | 235.053 | 215.949 | 249.057 | 213.06 | 206.565 | 188.826 | 207.23 | 189.992 | 190.896 | 183.607 | 182.44 | 191.31 | 194.188 | 177.199 | 173.752 | 177.864 | 178.251 | 164.569 | 168.485 | 166.064 | 166.667 | 153.73 | 143.146 | 154.024 | 151.528 | 142.818 | 146.879 | 148.267 | 147.861 | 140.188 | 131.436 | 137.343 | 133.522 | 118.221 | 119.437 | 124.06 | 125.131 | 107.559 | 106.576 | 101.61 | 103.911 | 99.237 | 104.864 | 115.421 | 119.31 | 120.407 | 133.893 | 147.468 | 142.64 | 108.152 | 78.072 | 73.213 | 34.836 | 31.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 191.951 | 169.498 | 183.903 | 160.275 | 178.015 | 174.681 | 170.717 | 175.545 | 160.482 | 154.205 | 155.31 | 141.318 | 139.885 | 145.879 | 146.396 | 139.24 | 137.027 | 130.58 | 127.622 | 132.609 | 135.76 | 131.664 | 125.305 | 128.853 | 119.908 | 117.75 | 113.954 | 113.944 | 115.309 | 115.496 | 112.688 | 107.119 | 115.21 | 111.231 | 106.4 | 107.053 | 111.087 | 110.698 | 108.958 | 107.941 | 98.732 | 97.193 | 91.322 | 86.613 | 90.031 | 90.04 | 91.103 | 85.1 | 89.597 | 91.788 | 87.453 | 82.511 | 81.348 | 79.873 | 76.521 | 73.501 | 73.651 | 74.516 | 66.879 | 67.485 | 65.461 | 71.494 | 58.625 | 57.069 | 60.86 | 64.754 | 54.741 | 52.53 | 51.345 | 47.531 | 43.561 | 35.813 | 34.588 | 21.309 | 21.822 | 46.966 | 46.967 | 41.643 | 41.212 | 34.872 | 34.872 | 34.872 | 34.872 |
Brutowinstmarge
| 0.371 | 0.331 | 0.372 | 0.335 | 0.355 | 0.349 | 0.353 | 0.369 | 0.343 | 0.364 | 0.376 | 0.364 | 0.355 | 0.372 | 0.387 | 0.321 | 0.38 | 0.369 | 0.356 | 0.334 | 0.363 | 0.359 | 0.367 | 0.341 | 0.36 | 0.363 | 0.376 | 0.355 | 0.378 | 0.377 | 0.38 | 0.37 | 0.376 | 0.364 | 0.375 | 0.381 | 0.384 | 0.383 | 0.398 | 0.39 | 0.373 | 0.368 | 0.373 | 0.377 | 0.369 | 0.373 | 0.389 | 0.367 | 0.377 | 0.383 | 0.384 | 0.386 | 0.372 | 0.374 | 0.393 | 0.381 | 0.373 | 0.373 | 0.383 | 0.388 | 0.392 | 0.408 | 0.371 | 0.352 | 0.345 | 0.352 | 0.313 | 0.282 | 0.258 | 0.25 | 0.287 | 0.314 | 0.321 | 0.38 | 0.408 | 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 | 0.3 | 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 |
Algemene en administratieve kosten
| 0 | -0.37 | 0 | -3.166 | 0 | 0 | 0 | -235.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -199.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199.631 | 66.356 | 67.404 | 65.871 | 63.525 | 60.341 | 59.27 | 57.926 | 56.025 | 55.348 | 56.13 | 51.03 | 52.011 | 50.43 | 55.698 | 45.289 | 42.016 | 44.251 | 46.856 | 37.237 | 33.021 | 29.639 | 27.734 | 27.734 | 19.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 132.816 | 127.091 | 129.094 | 123.354 | 131.553 | 126.522 | 123.733 | 372.46 | 118.29 | 114.403 | 117.452 | 114.472 | 99.94 | 106.178 | 109.982 | 308.341 | 100.123 | 99.255 | 103.271 | 97.664 | 100.13 | 101.45 | 96.519 | 91.958 | 88.96 | 90.41 | 89.659 | 86.84 | 84.558 | 86.24 | 88.802 | 77.655 | 84.193 | 84.641 | 81.559 | 79.533 | 81.011 | 83.782 | 84.833 | 83.447 | 74.704 | 74.232 | 69.637 | 68.874 | 67.647 | 67.604 | 68.262 | 64.265 | 66.356 | 67.404 | 65.871 | 241.062 | 60.341 | 59.27 | 57.926 | 218.533 | 55.348 | 56.13 | 51.03 | 203.428 | 50.43 | 55.698 | 45.289 | 170.36 | 44.251 | 46.856 | 37.237 | 118.128 | 29.639 | 27.734 | 27.734 | 87.056 | 27.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 132.816 | 126.721 | 129.094 | 120.188 | 131.553 | 126.522 | 123.733 | 136.718 | 118.29 | 114.403 | 117.452 | 114.472 | 99.94 | 106.178 | 109.982 | 108.963 | 100.123 | 99.255 | 103.271 | 97.664 | 100.13 | 101.45 | 96.519 | 91.958 | 88.96 | 90.41 | 89.659 | 86.84 | 84.558 | 86.24 | 88.802 | 77.655 | 84.193 | 84.641 | 81.559 | 79.533 | 81.011 | 83.782 | 84.833 | 83.447 | 74.704 | 74.232 | 69.637 | 68.874 | 67.647 | 67.604 | 68.262 | 64.265 | 66.356 | 67.404 | 65.871 | 63.525 | 60.341 | 59.27 | 57.926 | 56.025 | 55.348 | 56.13 | 51.03 | 52.011 | 50.43 | 55.698 | 45.289 | 42.016 | 44.251 | 46.856 | 37.237 | 33.021 | 29.639 | 27.734 | 27.734 | 19.896 | 27.299 | 21.978 | 17.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 13.111 | 0.036 | 1.63 | 2.407 | 2.736 | -0.677 | 15.533 | 15.778 | 13.958 | 10.026 | 10.155 | -0.212 | 0.081 | -0.046 | -0.417 | -0.86 | -0.223 | 0.349 | 0.19 | -0.134 | -0.141 | 0.186 | -0.412 | -0.17 | -0.351 | -0.318 | 0.104 | 0.097 | -0.311 | 0.226 | 0.109 | 0.234 | 0.732 | -0.057 | 0.275 | -0.086 | -0.052 | -1.19 | -0.231 | 0.033 | -0.335 | -0.621 | -0.035 | -0.221 | 0.14 | -0.009 | 0.078 | 0.054 | 6.366 | 6.319 | 5.346 | 5.119 | 4.913 | 5.099 | 5.176 | 5.829 | 5.798 | 5.725 | 5.749 | 5.879 | 5.709 | 5.659 | 3.306 | 3.757 | 3.947 | 3.603 | 2.783 | 2.096 | 1.879 | 1.174 | 1.167 | 0.921 | 0.949 | 0.894 | 0.772 | -171.658 | 0 | 0 | 0 | -132.89 | 0 | 0 | 0 |
Bedrijfskosten
| 145.927 | 126.721 | 142.959 | 120.188 | 146.114 | 142.634 | 139.266 | 152.496 | 132.248 | 124.429 | 127.607 | 122.73 | 107.62 | 113.925 | 118.267 | 117.482 | 108.777 | 107.798 | 111.303 | 104.311 | 107.096 | 109.122 | 103.416 | 99.41 | 95.686 | 96.725 | 96.372 | 93.763 | 91.913 | 93.288 | 96.055 | 85.154 | 91.434 | 91.873 | 88.706 | 88.015 | 89.59 | 91.964 | 92.996 | 91.331 | 80.204 | 79.619 | 74.672 | 74.026 | 72.877 | 72.745 | 73.454 | 70.674 | 72.722 | 73.723 | 71.217 | 68.644 | 65.254 | 64.369 | 63.102 | 61.854 | 61.146 | 61.855 | 56.779 | 57.89 | 56.139 | 61.357 | 48.595 | 45.773 | 48.198 | 50.459 | 40.02 | 35.117 | 31.518 | 28.908 | 28.901 | 20.817 | 28.248 | 22.872 | 18.655 | -171.658 | 0 | 0 | 0 | -132.89 | 0 | 0 | 0 |
Bedrijfsresultaat
| 46.024 | 42.777 | 40.944 | 40.087 | 31.901 | 32.047 | 31.451 | 23.049 | 28.234 | 29.776 | 27.703 | 18.588 | 32.265 | 31.954 | 28.129 | 21.758 | 28.25 | 22.782 | 16.319 | 28.298 | 28.664 | 22.542 | 21.889 | 29.443 | 24.222 | 21.025 | 17.582 | 20.181 | 23.396 | 22.208 | 16.633 | 21.965 | 23.776 | 19.358 | 17.694 | 19.038 | 21.497 | 18.734 | 15.962 | 16.61 | 18.528 | 17.574 | 16.65 | 12.587 | 17.154 | 17.295 | 17.649 | 14.426 | 16.875 | 18.065 | 16.236 | 13.867 | 16.094 | 15.504 | 13.419 | 11.647 | 12.505 | 12.661 | 10.1 | 9.595 | 9.322 | 10.137 | 10.03 | 11.296 | 12.662 | 14.295 | 14.721 | 17.413 | 19.827 | 18.623 | 14.66 | 14.996 | 6.34 | -1.563 | 3.167 | -124.692 | 46.967 | 41.643 | 41.212 | -98.018 | 34.872 | 34.872 | 34.872 |
Bedrijfsresultaat ratio
| 0.089 | 0.084 | 0.083 | 0.084 | 0.064 | 0.064 | 0.065 | 0.048 | 0.06 | 0.07 | 0.067 | 0.048 | 0.082 | 0.081 | 0.074 | 0.05 | 0.078 | 0.064 | 0.046 | 0.071 | 0.077 | 0.061 | 0.064 | 0.078 | 0.073 | 0.065 | 0.058 | 0.063 | 0.077 | 0.072 | 0.056 | 0.076 | 0.078 | 0.063 | 0.062 | 0.068 | 0.074 | 0.065 | 0.058 | 0.06 | 0.07 | 0.067 | 0.068 | 0.055 | 0.07 | 0.072 | 0.075 | 0.062 | 0.071 | 0.075 | 0.071 | 0.065 | 0.074 | 0.073 | 0.069 | 0.06 | 0.063 | 0.063 | 0.058 | 0.055 | 0.056 | 0.058 | 0.064 | 0.07 | 0.072 | 0.078 | 0.084 | 0.093 | 0.1 | 0.098 | 0.097 | 0.132 | 0.059 | -0.028 | 0.059 | -2.655 | 1 | 1 | 1 | -2.811 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -8.094 | -7.667 | -6.608 | -7.128 | -7.821 | -10.809 | -10.015 | -11.124 | -6.587 | -4.005 | -3.066 | -2.619 | -2.469 | -2.658 | -3.1 | -3.831 | -3.711 | -3.559 | -3.335 | -2.642 | -2.965 | -2.748 | -2.865 | -2.807 | -2.591 | -2.485 | -1.562 | -1.793 | -2.486 | -2.311 | -1.842 | -1.924 | -1.675 | -2.517 | -2.17 | -2.431 | -2.726 | -3.679 | -2.795 | -1.933 | -1.135 | -1.395 | -0.749 | -0.798 | -0.336 | -0.635 | -0.69 | -0.608 | -1.04 | -0.823 | -1.34 | -0.481 | -0.539 | -0.562 | -0.542 | -0.772 | -0.677 | -0.838 | -0.944 | -0.82 | -1.406 | -1.306 | -0.569 | -0.484 | -0.718 | -1.039 | -1.26 | -0.523 | -0.6 | -0.256 | -0.046 | 0.193 | -0.891 | -1.139 | -1.026 | 124.692 | -46.967 | -41.643 | -41.212 | 98.018 | -34.872 | -34.872 | -34.872 |
Inkomen voor belasting
| 37.93 | 34.74 | 34.336 | 29.793 | 24.08 | 21.238 | 21.436 | 11.924 | 21.647 | 25.771 | 24.637 | 15.969 | 29.796 | 29.296 | 25.029 | 17.927 | 24.539 | 19.223 | 12.984 | 25.656 | 25.699 | 19.794 | 19.024 | 26.636 | 21.631 | 18.54 | 16.02 | 18.388 | 20.91 | 19.897 | 14.791 | 20.041 | 22.101 | 16.841 | 15.524 | 16.607 | 18.771 | 15.055 | 13.167 | 14.677 | 17.393 | 16.179 | 15.901 | 11.789 | 16.818 | 16.66 | 16.959 | 13.818 | 15.955 | 17.242 | 14.896 | 13.386 | 15.555 | 14.942 | 12.877 | 10.875 | 11.828 | 11.823 | 9.156 | 8.775 | 7.916 | 8.831 | 9.461 | 10.812 | 11.944 | 13.256 | 13.461 | 16.89 | 19.227 | 18.367 | 14.614 | 15.189 | 5.449 | -2.702 | 2.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.073 | 0.068 | 0.069 | 0.062 | 0.048 | 0.042 | 0.044 | 0.025 | 0.046 | 0.061 | 0.06 | 0.041 | 0.076 | 0.075 | 0.066 | 0.041 | 0.068 | 0.054 | 0.036 | 0.065 | 0.069 | 0.054 | 0.056 | 0.07 | 0.065 | 0.057 | 0.053 | 0.057 | 0.068 | 0.065 | 0.05 | 0.069 | 0.072 | 0.055 | 0.055 | 0.059 | 0.065 | 0.052 | 0.048 | 0.053 | 0.066 | 0.061 | 0.065 | 0.051 | 0.069 | 0.069 | 0.072 | 0.06 | 0.067 | 0.072 | 0.065 | 0.063 | 0.071 | 0.07 | 0.066 | 0.056 | 0.06 | 0.059 | 0.052 | 0.05 | 0.047 | 0.05 | 0.06 | 0.067 | 0.068 | 0.072 | 0.077 | 0.091 | 0.097 | 0.097 | 0.096 | 0.133 | 0.051 | -0.048 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 5.251 | 9.129 | 7.019 | 7.631 | 0.34 | 0.926 | 5.038 | 3.046 | 2.542 | 7.374 | 6.775 | 3.89 | 9.406 | 8.984 | 6.678 | 5.107 | 6.668 | 5.567 | 2.372 | 6.277 | 6.069 | 5.183 | 3.706 | 7.941 | 4.96 | 4.923 | 3.603 | -8.682 | 7.218 | 7.96 | 4.614 | 7.368 | 8.664 | 6.258 | 5.837 | 5.857 | 7.226 | 5.881 | 5.267 | 5.914 | 5.84 | 6.181 | 6.185 | 4.033 | 5.687 | 6.329 | 6.847 | 4.599 | 6.382 | 6.896 | 5.959 | 4.544 | 6.221 | 5.979 | 5.151 | 3.718 | 4.435 | 4.622 | 3.736 | 2.586 | 2.8 | 3.662 | 3.579 | 4.67 | 5.076 | 5.358 | 5.646 | 7.27 | 8.133 | 7.207 | 5.932 | 5.983 | 2.476 | -1.296 | 1.047 | -0.108 | -0.109 | -0.903 | -1.087 | -0.754 | -0.754 | -0.754 | -0.754 |
Nettowinst
| 32.679 | 25.611 | 27.317 | 22.162 | 23.74 | 20.312 | 16.398 | 8.879 | 19.105 | 18.397 | 17.862 | 12.079 | 20.39 | 20.312 | 18.351 | 12.82 | 17.871 | 13.656 | 10.612 | 19.379 | 19.63 | 14.611 | 15.318 | 18.695 | 16.671 | 13.617 | 12.417 | 27.07 | 13.692 | 11.937 | 10.177 | 12.673 | 13.437 | 10.583 | 9.687 | 10.75 | 11.545 | 9.174 | 7.9 | 8.763 | 11.553 | 9.998 | 9.716 | 7.756 | 11.131 | 10.331 | 10.112 | 9.219 | 9.573 | 10.346 | 8.937 | 8.842 | 9.334 | 8.963 | 7.726 | 7.157 | 7.393 | 7.201 | 5.42 | 6.189 | 5.116 | 5.169 | 5.882 | 6.142 | 6.868 | 7.898 | 7.815 | 9.62 | 11.094 | 11.16 | 8.682 | 9.206 | 2.973 | -1.406 | 1.094 | 0.108 | 0.109 | 0.903 | 1.087 | 0.754 | 0.754 | 0.754 | 0.754 |
Nettowinstmarge
| 0.063 | 0.05 | 0.055 | 0.046 | 0.047 | 0.041 | 0.034 | 0.019 | 0.041 | 0.043 | 0.043 | 0.031 | 0.052 | 0.052 | 0.048 | 0.03 | 0.05 | 0.039 | 0.03 | 0.049 | 0.052 | 0.04 | 0.045 | 0.049 | 0.05 | 0.042 | 0.041 | 0.084 | 0.045 | 0.039 | 0.034 | 0.044 | 0.044 | 0.035 | 0.034 | 0.038 | 0.04 | 0.032 | 0.029 | 0.032 | 0.044 | 0.038 | 0.04 | 0.034 | 0.046 | 0.043 | 0.043 | 0.04 | 0.04 | 0.043 | 0.039 | 0.041 | 0.043 | 0.042 | 0.04 | 0.037 | 0.037 | 0.036 | 0.031 | 0.036 | 0.031 | 0.029 | 0.037 | 0.038 | 0.039 | 0.043 | 0.045 | 0.052 | 0.056 | 0.059 | 0.057 | 0.081 | 0.028 | -0.025 | 0.02 | 0.002 | 0.002 | 0.022 | 0.026 | 0.022 | 0.022 | 0.022 | 0.022 |
WPA (Winst Per Aandeel)
| 1.74 | 1.37 | 1.46 | 1.18 | 1.26 | 1.08 | 0.87 | 0.47 | 1.01 | 0.98 | 0.95 | 0.64 | 1.08 | 1.08 | 0.97 | 0.68 | 0.95 | 0.73 | 0.56 | 1.03 | 1.04 | 0.78 | 0.81 | 0.99 | 0.88 | 0.72 | 0.67 | 1.45 | 0.73 | 0.64 | 0.54 | 0.67 | 0.71 | 0.56 | 0.52 | 0.56 | 0.6 | 0.47 | 0.41 | 0.45 | 0.59 | 0.51 | 0.49 | 0.39 | 0.56 | 0.52 | 0.52 | 0.47 | 0.49 | 0.52 | 0.45 | 0.45 | 0.47 | 0.46 | 0.39 | 0.37 | 0.38 | 0.37 | 0.28 | 0.32 | 0.33 | 0.34 | 0.39 | 0.41 | 0.47 | 0.54 | 0.54 | 0.66 | 0.78 | 0.79 | 0.63 | 0.67 | 0.32 | -0.15 | 0.12 | 0.012 | 0.012 | 0.1 | 0.12 | 0.082 | 0.082 | 0.082 | 0.082 |
Verwaterde WPA
| 1.73 | 1.36 | 1.44 | 1.16 | 1.25 | 1.07 | 0.87 | 0.47 | 1.01 | 0.97 | 0.94 | 0.63 | 1.07 | 1.07 | 0.96 | 0.68 | 0.94 | 0.72 | 0.55 | 1.01 | 1.02 | 0.76 | 0.8 | 0.97 | 0.86 | 0.71 | 0.65 | 1.41 | 0.72 | 0.63 | 0.52 | 0.65 | 0.7 | 0.55 | 0.51 | 0.55 | 0.59 | 0.47 | 0.4 | 0.44 | 0.59 | 0.5 | 0.48 | 0.38 | 0.55 | 0.52 | 0.51 | 0.47 | 0.48 | 0.52 | 0.45 | 0.45 | 0.47 | 0.45 | 0.39 | 0.37 | 0.38 | 0.37 | 0.28 | 0.32 | 0.32 | 0.33 | 0.38 | 0.41 | 0.45 | 0.52 | 0.51 | 0.66 | 0.74 | 0.75 | 0.6 | 0.67 | 0.28 | -0.15 | 0.11 | 0.012 | 0.011 | 0.091 | 0.11 | 0.082 | 0.082 | 0.082 | 0.082 |
EBITDA
| 58.236 | 55.608 | 56.439 | 52.177 | 46.462 | 48.16 | 46.426 | 47.239 | 42.192 | 40.316 | 38.211 | 34.747 | 39.945 | 39.701 | 36.414 | 30.156 | 36.904 | 31.325 | 24.351 | 35.398 | 35.63 | 32.643 | 28.786 | 36.574 | 31.063 | 27.022 | 24.399 | 27.202 | 30.44 | 29.482 | 23.995 | 29.698 | 31.749 | 26.59 | 24.841 | 27.52 | 30.076 | 26.916 | 24.125 | 24.494 | 24.028 | 22.961 | 18.885 | 17.739 | 22.384 | 22.427 | 22.919 | 20.889 | 23.125 | 24.172 | 21.549 | 19.021 | 21.007 | 20.605 | 18.682 | 17.451 | 18.402 | 18.465 | 15.868 | 16.054 | 15.096 | 15.99 | 13.502 | 15.053 | 16.609 | 17.898 | 17.504 | 19.509 | 21.706 | 19.797 | 15.827 | 15.917 | 7.289 | -0.669 | 3.939 | -124.692 | 46.967 | 41.643 | 41.212 | -98.018 | 34.872 | 34.872 | 34.872 |
EBITDA ratio
| 0.113 | 0.109 | 0.114 | 0.114 | 0.098 | 0.095 | 0.096 | 0.078 | 0.092 | 0.094 | 0.091 | 0.069 | 0.102 | 0.101 | 0.095 | 0.068 | 0.102 | 0.089 | 0.069 | 0.088 | 0.095 | 0.083 | 0.083 | 0.097 | 0.092 | 0.083 | 0.081 | 0.085 | 0.1 | 0.096 | 0.081 | 0.103 | 0.104 | 0.087 | 0.089 | 0.098 | 0.104 | 0.089 | 0.087 | 0.089 | 0.089 | 0.085 | 0.088 | 0.076 | 0.092 | 0.093 | 0.098 | 0.09 | 0.098 | 0.102 | 0.095 | 0.089 | 0.096 | 0.097 | 0.095 | 0.091 | 0.093 | 0.092 | 0.091 | 0.089 | 0.09 | 0.09 | 0.084 | 0.089 | 0.094 | 0.097 | 0.1 | 0.104 | 0.109 | 0.103 | 0.102 | 0.137 | 0.065 | -0.012 | 0.074 | -2.655 | 1 | 1 | 1 | -2.811 | 1 | 1 | 1 |