International Flavors & Fragrances Inc.
NYSE:IFF
84.79 (USD) • At close December 23, 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 | 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
| 2,925 | 2,889 | 2,899 | 2,703 | 2,820 | 2,929 | 3,027 | 2,844 | 3,063 | 3,307 | 3,226 | 3,031 | 3,071 | 3,089 | 2,465 | 1,270.073 | 1,268.076 | 1,198.773 | 1,347.317 | 1,283.769 | 1,267.345 | 1,291.568 | 1,297.402 | 1,219.047 | 907.548 | 920.016 | 930.928 | 854.625 | 872.94 | 842.861 | 828.293 | 762.559 | 777.001 | 793.478 | 783.312 | 715.649 | 765.092 | 767.541 | 774.907 | 756.082 | 773.813 | 788.414 | 770.224 | 725.169 | 742.256 | 757.635 | 727.836 | 680.558 | 708.955 | 721.317 | 710.616 | 644.383 | 713.775 | 715.589 | 714.271 | 629.869 | 673.283 | 665.8 | 653.909 | 585.633 | 612.634 | 568.261 | 559.63 | 539.103 | 617.538 | 636.126 | 596.605 | 553.498 | 583.313 | 573.726 | 566.101 | 514.318 | 539.135 | 530.505 | 511.432 | 461.645 | 493.118 | 515.578 | 523.052 | 468.232 | 506.229 | 524.177 | 535.015 | 471.799 | 480.886 | 482.611 | 466.224 | 424.292 | 462.777 | 476.336 | 445.844 | 419.17 | 462.719 | 478.216 | 483.661 | 384.533 | 339.591 | 368.759 | 369.912 | 336 | 364.7 | 371.1 | 367.8 | 318.8 | 349.8 | 365.3 | 373.4 | 306.3 | 356.2 | 381.5 | 382.8 | 324.1 | 354.9 | 374.4 | 382.8 | 311.5 | 360.1 | 394.3 | 373.6 | 304.8 | 341.7 | 345.2 | 323.5 | 259.5 | 298.7 | 321.3 | 309.1 | 254.3 | 292.4 | 295.6 | 284.1 | 225.7 | 255.5 | 266.1 | 269.8 | 219.3 | 248.1 | 253.9 | 241.5 | 188.6 | 216.9 | 236.8 | 227.2 | 181.2 | 200.1 | 234.2 | 224 | 179.3 | 187.7 | 199.9 | 179 | 145.7 | 164.9 | 162.1 | 148 | 122.3 | 127.6 |
Kosten van de omzet
| 1,873 | 1,974 | 2,043 | 1,843 | 1,896 | 1,996 | 2,063 | 1,975 | 2,062 | 2,171 | 2,081 | 2,050 | 1,981 | 2,179 | 1,711 | 756.343 | 743.649 | 716.931 | 781.45 | 781.607 | 734.257 | 745.329 | 766.143 | 741.532 | 506.882 | 521.299 | 525.119 | 496.935 | 490.884 | 468.272 | 463.627 | 435.607 | 430.733 | 427.837 | 423.103 | 402.493 | 417.966 | 422.501 | 428.63 | 428.102 | 433.702 | 435.767 | 428.812 | 411.714 | 416.852 | 423.649 | 416.476 | 393.49 | 407.431 | 419.774 | 425.217 | 399.985 | 435.4 | 431.166 | 416.811 | 377.523 | 388.235 | 380.799 | 383.702 | 349.774 | 363.665 | 340.164 | 337.43 | 324.465 | 370.799 | 372.345 | 351.123 | 328.199 | 339.175 | 327.668 | 329.382 | 303.403 | 310.149 | 302.889 | 294.818 | 274.818 | 286.712 | 299.065 | 308.397 | 268.681 | 289.052 | 295.716 | 306.786 | 268.583 | 278.191 | 275.235 | 270.447 | 242.284 | 261.075 | 272.612 | 259.864 | 241.157 | 268.631 | 269.506 | 284.139 | 219.189 | 172.437 | 199.292 | 186.585 | 164.1 | 185.1 | 192.4 | 193.8 | 164.1 | 180.9 | 183.3 | 186.2 | 157.1 | 179.3 | 191.6 | 195 | 166.1 | 182.2 | 190.4 | 192.4 | 162 | 176 | 187.2 | 181.1 | 152.3 | 167.7 | 164.5 | 156.9 | 129 | 146.2 | 153.1 | 150.3 | 126.9 | 142.9 | 140.4 | 137.9 | 112.2 | 125.7 | 128.2 | 132.4 | 110.3 | 122.7 | 122.5 | 119.2 | 95.4 | 111 | 115.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 1,052 | 915 | 856 | 860 | 924 | 933 | 964 | 869 | 1,001 | 1,136 | 1,145 | 981 | 1,090 | 910 | 754 | 513.73 | 524.427 | 481.842 | 565.867 | 502.162 | 533.088 | 546.239 | 531.259 | 477.515 | 400.666 | 398.717 | 405.809 | 357.69 | 382.056 | 374.589 | 364.666 | 326.952 | 346.268 | 365.641 | 360.209 | 313.156 | 347.126 | 345.04 | 346.277 | 327.98 | 340.111 | 352.647 | 341.412 | 313.455 | 325.404 | 333.986 | 311.36 | 287.068 | 301.524 | 301.543 | 285.399 | 244.398 | 278.375 | 284.423 | 297.46 | 252.346 | 285.048 | 285.001 | 270.207 | 235.859 | 248.969 | 228.097 | 222.2 | 214.638 | 246.739 | 263.781 | 245.482 | 225.299 | 244.138 | 246.058 | 236.719 | 210.915 | 228.986 | 227.616 | 216.614 | 186.827 | 206.406 | 216.513 | 214.655 | 199.551 | 217.177 | 228.461 | 228.229 | 203.216 | 202.695 | 207.376 | 195.777 | 182.008 | 201.702 | 203.724 | 185.98 | 178.013 | 194.088 | 208.71 | 199.522 | 165.344 | 167.154 | 169.467 | 183.327 | 171.9 | 179.6 | 178.7 | 174 | 154.7 | 168.9 | 182 | 187.2 | 149.2 | 176.9 | 189.9 | 187.8 | 158 | 172.7 | 184 | 190.4 | 149.5 | 184.1 | 207.1 | 192.5 | 152.5 | 174 | 180.7 | 166.6 | 130.5 | 152.5 | 168.2 | 158.8 | 127.4 | 149.5 | 155.2 | 146.2 | 113.5 | 129.8 | 137.9 | 137.4 | 109 | 125.4 | 131.4 | 122.3 | 93.2 | 105.9 | 121.1 | 227.2 | 181.2 | 200.1 | 234.2 | 224 | 179.3 | 187.7 | 199.9 | 179 | 145.7 | 164.9 | 162.1 | 148 | 122.3 | 127.6 |
Brutowinstmarge
| 0.36 | 0.317 | 0.295 | 0.318 | 0.328 | 0.319 | 0.318 | 0.306 | 0.327 | 0.344 | 0.355 | 0.324 | 0.355 | 0.295 | 0.306 | 0.404 | 0.414 | 0.402 | 0.42 | 0.391 | 0.421 | 0.423 | 0.409 | 0.392 | 0.441 | 0.433 | 0.436 | 0.419 | 0.438 | 0.444 | 0.44 | 0.429 | 0.446 | 0.461 | 0.46 | 0.438 | 0.454 | 0.45 | 0.447 | 0.434 | 0.44 | 0.447 | 0.443 | 0.432 | 0.438 | 0.441 | 0.428 | 0.422 | 0.425 | 0.418 | 0.402 | 0.379 | 0.39 | 0.397 | 0.416 | 0.401 | 0.423 | 0.428 | 0.413 | 0.403 | 0.406 | 0.401 | 0.397 | 0.398 | 0.4 | 0.415 | 0.411 | 0.407 | 0.419 | 0.429 | 0.418 | 0.41 | 0.425 | 0.429 | 0.424 | 0.405 | 0.419 | 0.42 | 0.41 | 0.426 | 0.429 | 0.436 | 0.427 | 0.431 | 0.422 | 0.43 | 0.42 | 0.429 | 0.436 | 0.428 | 0.417 | 0.425 | 0.419 | 0.436 | 0.413 | 0.43 | 0.492 | 0.46 | 0.496 | 0.512 | 0.492 | 0.482 | 0.473 | 0.485 | 0.483 | 0.498 | 0.501 | 0.487 | 0.497 | 0.498 | 0.491 | 0.488 | 0.487 | 0.491 | 0.497 | 0.48 | 0.511 | 0.525 | 0.515 | 0.5 | 0.509 | 0.523 | 0.515 | 0.503 | 0.511 | 0.523 | 0.514 | 0.501 | 0.511 | 0.525 | 0.515 | 0.503 | 0.508 | 0.518 | 0.509 | 0.497 | 0.505 | 0.518 | 0.506 | 0.494 | 0.488 | 0.511 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 162 | 173 | 166 | 157 | 157 | 161 | 161 | 143 | 145 | 158 | 157 | 166 | 156 | 164 | 143 | 100.038 | 89.968 | 80.948 | 85.909 | 85.637 | 85.077 | 84.816 | 90.596 | 83.038 | 75.302 | 74.767 | 78.476 | 75.063 | 70.932 | 70.32 | 69.711 | 63.21 | 64.415 | 63.252 | 63.385 | 57.376 | 62.75 | 62.514 | 63.462 | 62.005 | 63.701 | 66.431 | 61.504 | 70.409 | 65.654 | 64.672 | 59.101 | 62.245 | 57.658 | 56.4 | 57.408 | 52.459 | 53.637 | 56.229 | 57.456 | 57.084 | 53.214 | 55.844 | 52.631 | 42.621 | 52.272 | 48.761 | 50.189 | 52.344 | 52.129 | 56.166 | 52.056 | 53.898 | 49.733 | 48.76 | 46.632 | 48.031 | 46.471 | 45.588 | 45.602 | 46.028 | 44.651 | 44.38 | 44.753 | 43.059 | 43.124 | 44.342 | 44.648 | 42.243 | 39.184 | 38.897 | 38.962 | 36.171 | 37.664 | 35.022 | 35.17 | 32.744 | 31.596 | 35.502 | 35.406 | 30.248 | 28.666 | 26.945 | 26.812 | 26.8 | 25.1 | 25.9 | 25.9 | 25.4 | 24.7 | 24.4 | 23.9 | 24.3 | 23.1 | 23.5 | 23.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 460.121 | 0 | 230.407 | 229.714 | 242.01 | 210.829 | 210.1 | 213.182 | 249.614 | 157.796 | 157.407 | 142.644 | 139.598 | 141.473 | 135.91 | 140.33 | 157.852 | 152.046 | 132.784 | 123.543 | 126.997 | 127.663 | 134.063 | 120.835 | 135.027 | 123.212 | 132.919 | 123.733 | 148.19 | 118.221 | 124.813 | 114.653 | 125.593 | 109.691 | 112.835 | 105.416 | 134.348 | 96.783 | 106.224 | 106.619 | 110.905 | 108.955 | 119.523 | 106.471 | 96.157 | 97.947 | 93.012 | 89.424 | 94.564 | 92.465 | 104.662 | 90.149 | 98.354 | 94.464 | 91.198 | 91.271 | 90.559 | 88.092 | 87.684 | 85.588 | 85.691 | 86.022 | 82.866 | 84.744 | 84.702 | 83.694 | 83.184 | 89.726 | 84.31 | 75.638 | 72.888 | 76.115 | 75.707 | 75.142 | 78.921 | 75.386 | 73.944 | 72.545 | 81.001 | 85.845 | 61.083 | 66.205 | 66.024 | 65.341 | 73 | 61.8 | 64.2 | 63.6 | 62.6 | 58.3 | 60.5 | 57.4 | 58.9 | 54.9 | 57 | 56.3 | 81.1 | 79.1 | 78.5 | 78.2 | 79.1 | 75.4 | 78.3 | 75.7 | 77.4 | 73.1 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -205.929 | 0 | 0 | 0 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 495 | 403 | 432 | 444 | 444 | 445 | 454 | 440 | 413 | 456 | 459 | 450 | 436 | 412 | 451 | 254.192 | 234.52 | 230.407 | 229.714 | 242.004 | 210.829 | 210.1 | 213.182 | 249.614 | 157.796 | 157.407 | 142.644 | 139.597 | 141.473 | 135.91 | 140.33 | 157.851 | 152.046 | 132.784 | 123.543 | 137.527 | 127.663 | 134.063 | 120.835 | 135.027 | 123.212 | 132.919 | 123.733 | 148.19 | 118.221 | 124.813 | 114.653 | 125.594 | 109.691 | 112.835 | 105.416 | 134.348 | 96.783 | 106.224 | 106.619 | 110.905 | 108.955 | 119.523 | 106.471 | 96.157 | 97.947 | 93.012 | 89.424 | 94.564 | 92.465 | 104.662 | 90.149 | 98.354 | 94.464 | 91.198 | 91.271 | 90.559 | 88.092 | 87.684 | 85.588 | 85.691 | 86.022 | 82.866 | 84.744 | 84.702 | 83.694 | 83.184 | 89.726 | 84.31 | 75.638 | 72.888 | 76.115 | 75.707 | 75.142 | 78.921 | 75.386 | 73.944 | 72.545 | 81.001 | 85.845 | 61.083 | 66.205 | 66.024 | 65.341 | 73 | 61.8 | 64.2 | 63.6 | 62.6 | 58.3 | 60.5 | 57.4 | 58.9 | 54.9 | 57 | 56.3 | 81.1 | 79.1 | 78.5 | 78.2 | 79.1 | 75.4 | 78.3 | 75.7 | 77.4 | 73.1 | 70 | 68.2 | 67.6 | 66.9 | 67.5 | 67 | 89.4 | 65.2 | 63.1 | 63.1 | 61.1 | 57.1 | 56.9 | 59.8 | 59.5 | 55.4 | 53.5 | 52.3 | 51.2 | 47.5 | 49.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -15 | -1 | -62 | 19 | 21 | 171 | 175 | 182 | -6 | 186 | 14 | 26 | 11 | 7 | 11.451 | -9.945 | 15.757 | -10.574 | 15.278 | 5.699 | 2.137 | 7.278 | 9.854 | 4.158 | 20.655 | 0.576 | 3.771 | 2.88 | 0.454 | 13.857 | 7.395 | 2.162 | 2.635 | 0.154 | -6.499 | -1.959 | -0.436 | 5.71 | -0.954 | 0.563 | 4.641 | -1.443 | -0.723 | 4.08 | 11.209 | 1.069 | -0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.538 | 0 | 0 | 1.538 | 1.538 | 1.537 | 1.539 | 1.538 | 1.538 | 1.537 | 1.539 | 1.538 | 2.212 | 3.555 | 3.555 | 3.556 | 3.709 | 3.713 | 3.711 | 3.71 | 3.768 | 3.768 | 3.767 | 3.768 | 3.713 | 3.709 | 3.709 | 3.699 | 3.158 | 3.158 | 3.158 | 3.158 | 3.158 | 3.158 | 3.158 | 3.158 | 11.843 | 11.491 | 11.4 | 11.355 | 24.612 | 15.038 | 0 | 14.5 | 16.6 | 14.3 | 12.8 | 12.7 | 12.7 | 12.3 | 12 | 12 | 12.8 | 12.7 | 12.5 | 12.3 | 13.1 | 11.6 | 11.4 | 11.7 | 9.6 | 10.7 | 10.7 | 9.7 | 9.7 | 8.9 | 9.1 | 8.7 | 8.9 | 8.6 | 8.8 | 8.8 | 8.6 | 8.7 | 8.5 | 8.2 | 7.6 | 7.2 | 7.1 | 7.5 | 7.7 | 7.2 | 6.8 | 6.5 | 6.4 | 5.9 | 5.9 | 0 | -628.6 | 0 | 0 | 0 | -567 | 0 | 0 | 0 | -480.8 | 0 | 0 | 0 | -386.2 | 0 |
Bedrijfskosten
| 657 | 576 | 598 | 601 | 771 | 778 | 786 | 758 | 740 | 798 | 802 | 801 | 787 | 776 | 746 | 401.915 | 372.226 | 360.189 | 363.973 | 376.773 | 344.336 | 342.825 | 351.403 | 380.758 | 242.101 | 241.758 | 230.305 | 225.026 | 221.171 | 214.724 | 217.107 | 228.166 | 221.929 | 201.166 | 192.989 | 194.903 | 190.413 | 196.577 | 184.297 | 197.032 | 186.913 | 199.35 | 185.237 | 218.599 | 183.875 | 189.485 | 173.754 | 187.839 | 167.349 | 169.235 | 162.824 | 186.807 | 150.42 | 162.453 | 164.075 | 167.989 | 162.169 | 175.367 | 160.64 | 140.316 | 151.756 | 143.312 | 141.151 | 148.446 | 146.131 | 162.367 | 143.743 | 154.464 | 147.752 | 143.513 | 141.459 | 142.299 | 138.276 | 136.983 | 134.9 | 135.487 | 134.441 | 131.013 | 133.265 | 131.474 | 130.527 | 131.235 | 138.073 | 129.711 | 117.98 | 114.943 | 118.235 | 115.036 | 115.964 | 117.101 | 113.714 | 118.531 | 115.632 | 127.903 | 132.606 | 115.943 | 109.909 | 92.969 | 106.653 | 116.4 | 101.2 | 102.9 | 102.2 | 100.7 | 95.3 | 96.9 | 93.3 | 96 | 90.7 | 93 | 92.2 | 94.2 | 90.7 | 89.9 | 89.9 | 88.7 | 86.1 | 89 | 85.4 | 87.1 | 82 | 79.1 | 76.9 | 76.5 | 75.5 | 76.3 | 75.8 | 98 | 73.9 | 71.6 | 71.3 | 68.7 | 64.3 | 64 | 67.3 | 67.2 | 62.6 | 60.3 | 58.8 | 57.6 | 53.4 | 55.6 | 0 | -628.6 | 0 | 0 | 0 | -567 | 0 | 0 | 0 | -480.8 | 0 | 0 | 0 | -386.2 | 0 |
Bedrijfsresultaat
| 249 | 339 | 258 | -2,536 | 150 | 145 | 131 | 105 | 294 | 213 | 341 | 173 | 298 | 110 | 4 | 100.603 | 150.289 | 119.37 | 196.222 | 116.808 | 184.664 | 199.937 | 163.87 | 95.25 | 159.268 | 154.509 | 174.856 | 127.2 | 157.667 | 159.142 | 137.437 | 108.325 | 124.339 | 164.475 | 167.22 | 110.489 | 156.713 | 148.821 | 161.793 | 130.948 | 153.198 | 153.297 | 156.175 | 94.855 | 141.529 | 144.501 | 137.606 | 99.229 | 134.175 | 132.308 | 122.575 | 57.591 | 127.955 | 121.97 | 133.385 | 84.357 | 122.879 | 109.634 | 109.567 | 95.543 | 97.213 | 84.785 | 81.049 | 66.192 | 100.608 | 101.669 | 95.517 | 70.835 | 96.386 | 102.545 | 95.26 | 66.609 | 90.394 | 90.937 | 81.053 | 28.021 | 71.965 | 85.5 | 81.39 | 63.913 | 66.7 | 89.51 | 90.156 | 62.104 | 80.799 | 92.433 | 77.542 | 66.972 | 85.738 | 86.623 | 72.266 | 59.482 | 78.456 | 80.807 | 66.916 | 49.401 | 57.245 | 76.498 | 76.674 | 55.5 | 78.4 | 75.8 | 71.8 | 54 | 73.6 | 85.1 | 93.9 | 53.2 | 86.2 | 96.9 | 95.6 | 63.8 | 82 | 94.1 | 100.5 | 60.8 | 98 | 118.1 | 107.1 | 65.4 | 92 | 101.6 | 89.7 | 54 | 77 | 91.9 | 83 | 29.4 | 75.6 | 83.6 | 74.9 | 44.8 | 65.5 | 73.9 | 70.1 | 41.8 | 62.8 | 71.1 | 63.5 | 35.6 | 52.5 | 65.5 | 227.2 | -447.4 | 200.1 | 234.2 | 224 | -387.7 | 187.7 | 199.9 | 179 | -335.1 | 164.9 | 162.1 | 148 | -263.9 | 127.6 |
Bedrijfsresultaat ratio
| 0.085 | 0.117 | 0.089 | -0.938 | 0.053 | 0.05 | 0.043 | 0.037 | 0.096 | 0.064 | 0.106 | 0.057 | 0.097 | 0.036 | 0.002 | 0.079 | 0.119 | 0.1 | 0.146 | 0.091 | 0.146 | 0.155 | 0.126 | 0.078 | 0.175 | 0.168 | 0.188 | 0.149 | 0.181 | 0.189 | 0.166 | 0.142 | 0.16 | 0.207 | 0.213 | 0.154 | 0.205 | 0.194 | 0.209 | 0.173 | 0.198 | 0.194 | 0.203 | 0.131 | 0.191 | 0.191 | 0.189 | 0.146 | 0.189 | 0.183 | 0.172 | 0.089 | 0.179 | 0.17 | 0.187 | 0.134 | 0.183 | 0.165 | 0.168 | 0.163 | 0.159 | 0.149 | 0.145 | 0.123 | 0.163 | 0.16 | 0.16 | 0.128 | 0.165 | 0.179 | 0.168 | 0.13 | 0.168 | 0.171 | 0.158 | 0.061 | 0.146 | 0.166 | 0.156 | 0.136 | 0.132 | 0.171 | 0.169 | 0.132 | 0.168 | 0.192 | 0.166 | 0.158 | 0.185 | 0.182 | 0.162 | 0.142 | 0.17 | 0.169 | 0.138 | 0.128 | 0.169 | 0.207 | 0.207 | 0.165 | 0.215 | 0.204 | 0.195 | 0.169 | 0.21 | 0.233 | 0.251 | 0.174 | 0.242 | 0.254 | 0.25 | 0.197 | 0.231 | 0.251 | 0.263 | 0.195 | 0.272 | 0.3 | 0.287 | 0.215 | 0.269 | 0.294 | 0.277 | 0.208 | 0.258 | 0.286 | 0.269 | 0.116 | 0.259 | 0.283 | 0.264 | 0.198 | 0.256 | 0.278 | 0.26 | 0.191 | 0.253 | 0.28 | 0.263 | 0.189 | 0.242 | 0.277 | 1 | -2.469 | 1 | 1 | 1 | -2.162 | 1 | 1 | 1 | -2.3 | 1 | 1 | 1 | -2.158 | 1 |
Totaal overige inkomsten en kosten netto
| -154 | -68 | -84 | -105 | -91 | -95 | -117 | -110 | -50 | -83 | -56 | -59 | -48 | -66 | -58 | -21.305 | -44.789 | -59.935 | -42.714 | -63.024 | -27.798 | -30.456 | -29.294 | -28.949 | -58.566 | -32.591 | -16.019 | -12.005 | -16.341 | -17.102 | -19.395 | -7.942 | -10.949 | -12.622 | -15.037 | -18.204 | -13.814 | -11.843 | -5.385 | -13.359 | -11.013 | -10.057 | -13.242 | -11.897 | -7.545 | -3.756 | -11.281 | -10.54 | -12.331 | -9.768 | -12.233 | -17.061 | -15.481 | -17.049 | -17.764 | -13.661 | -16.696 | -16.001 | -20.486 | -19.722 | -23.979 | -19.72 | -18.619 | -27.463 | -21.042 | -14.428 | -20.526 | -6.84 | -15.778 | -5.577 | -8.147 | -4.193 | 0.308 | -6.014 | -5.812 | -6.452 | -5.712 | -3.504 | -5.02 | -7.611 | -6.365 | -7.419 | -7.882 | -6.861 | -6.086 | -17.043 | -31.028 | -8.11 | -10.881 | -17.729 | -8.462 | -12.434 | -23.55 | -27.42 | -34.48 | -46.758 | -14.494 | -3.277 | -11.162 | -0.4 | -4.4 | -34.565 | 1.6 | -0.6 | 1.1 | 1 | 2.9 | 1.1 | 1.7 | 1.9 | 3.5 | 1 | 1.6 | -47.7 | 3.8 | 2.1 | 1.6 | 1.9 | 4 | 3.4 | 1.9 | 1.9 | 4.3 | 3 | 3.5 | 4.9 | 6.4 | 4.3 | 3.4 | 4.5 | 5.7 | 3.8 | 2.3 | 3.9 | 5.1 | 4.1 | 2.7 | 2.7 | 3.4 | 3.3 | 2.7 | 1.4 | -227.2 | 447.4 | -200.1 | -234.2 | -224 | 387.7 | -187.7 | -199.9 | -179 | 335.1 | -164.9 | -162.1 | -148 | 263.9 | -127.6 |
Inkomen voor belasting
| 95 | 183 | 115 | -2,642 | 59 | 50 | 14 | -5 | -2,035 | 130 | 285 | 114 | 250 | 44 | -54 | 79.298 | 105.5 | 103.065 | 153.508 | 96.527 | 156.866 | 169.481 | 134.576 | 66.3 | 100.702 | 121.918 | 158.837 | 115.192 | 141.326 | 142.04 | 138.487 | 103.381 | 113.39 | 152.05 | 154.896 | 92.285 | 142.899 | 136.978 | 156.408 | 117.589 | 142.185 | 146.353 | 142.933 | 82.958 | 133.984 | 140.745 | 127.523 | 88.69 | 121.844 | 122.54 | 110.342 | 40.53 | 112.474 | 104.921 | 115.621 | 70.696 | 106.183 | 93.633 | 89.081 | 75.821 | 73.234 | 65.065 | 62.43 | 38.729 | 79.566 | 87.241 | 74.991 | 63.995 | 80.608 | 96.968 | 87.113 | 62.416 | 90.702 | 84.923 | 75.241 | 21.569 | 66.253 | 81.996 | 76.37 | 56.302 | 60.335 | 82.091 | 82.274 | 55.243 | 74.713 | 75.39 | 46.514 | 58.862 | 74.857 | 68.894 | 63.804 | 47.048 | 54.906 | 53.387 | 32.436 | 2.643 | 42.751 | 73.221 | 65.512 | 55.1 | 74 | 41.1 | 73.4 | 53.4 | 74.7 | 86.1 | 96.8 | 54.3 | 87.9 | 98.8 | 99.1 | 64.8 | 83.6 | 46.4 | 104.3 | 62.9 | 99.6 | 120 | 111.1 | 68.8 | 93.9 | 103.5 | 94 | 57 | 80.5 | 96.8 | 89.4 | 33.7 | 79 | 88.1 | 80.6 | 48.6 | 67.8 | 77.8 | 75.2 | 45.9 | 65.5 | 73.8 | 66.9 | 38.9 | 55.2 | 66.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.032 | 0.063 | 0.04 | -0.977 | 0.021 | 0.017 | 0.005 | -0.002 | -0.664 | 0.039 | 0.088 | 0.038 | 0.081 | 0.014 | -0.022 | 0.062 | 0.083 | 0.086 | 0.114 | 0.075 | 0.124 | 0.131 | 0.104 | 0.054 | 0.111 | 0.133 | 0.171 | 0.135 | 0.162 | 0.169 | 0.167 | 0.136 | 0.146 | 0.192 | 0.198 | 0.129 | 0.187 | 0.178 | 0.202 | 0.156 | 0.184 | 0.186 | 0.186 | 0.114 | 0.181 | 0.186 | 0.175 | 0.13 | 0.172 | 0.17 | 0.155 | 0.063 | 0.158 | 0.147 | 0.162 | 0.112 | 0.158 | 0.141 | 0.136 | 0.129 | 0.12 | 0.114 | 0.112 | 0.072 | 0.129 | 0.137 | 0.126 | 0.116 | 0.138 | 0.169 | 0.154 | 0.121 | 0.168 | 0.16 | 0.147 | 0.047 | 0.134 | 0.159 | 0.146 | 0.12 | 0.119 | 0.157 | 0.154 | 0.117 | 0.155 | 0.156 | 0.1 | 0.139 | 0.162 | 0.145 | 0.143 | 0.112 | 0.119 | 0.112 | 0.067 | 0.007 | 0.126 | 0.199 | 0.177 | 0.164 | 0.203 | 0.111 | 0.2 | 0.168 | 0.214 | 0.236 | 0.259 | 0.177 | 0.247 | 0.259 | 0.259 | 0.2 | 0.236 | 0.124 | 0.272 | 0.202 | 0.277 | 0.304 | 0.297 | 0.226 | 0.275 | 0.3 | 0.291 | 0.22 | 0.27 | 0.301 | 0.289 | 0.133 | 0.27 | 0.298 | 0.284 | 0.215 | 0.265 | 0.292 | 0.279 | 0.209 | 0.264 | 0.291 | 0.277 | 0.206 | 0.254 | 0.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 35 | 11 | 54 | -32 | 32 | 23 | 22 | -9 | 160 | 21 | 39 | 22 | 53 | 14 | -14 | 12.734 | 19.269 | 15.699 | 26.297 | 16.15 | 27.059 | 30.612 | 23.362 | 50.8 | 4.986 | 22.769 | 29.421 | 155.347 | 31.065 | 32.245 | 22.723 | 23.463 | 23.613 | 35.317 | 36.293 | 20.7 | 36.452 | 31.604 | 28.15 | 27.454 | 34.77 | 36.068 | 36.226 | 21.479 | 34.938 | 38.423 | 36.826 | 20.571 | 105.481 | 33.944 | 29.286 | 16.136 | 30.233 | 28.733 | 31.578 | 15.119 | 29.145 | 26.481 | 25.292 | 28.373 | 20.434 | 16.982 | 15.233 | -10.24 | 21.882 | 20.209 | 19.043 | 16.772 | 21.764 | 18.596 | 24.424 | 14.434 | 27.056 | 23.741 | 21.551 | 6.331 | -2.319 | 25.283 | 23.827 | 15.396 | 18.03 | 25.589 | 25.916 | 17.132 | 23.642 | 23.992 | 14.497 | 19.866 | 25.258 | 23.493 | 21.857 | 17.878 | 21.351 | 20.382 | 12.164 | 1.257 | 13.824 | 24.305 | 21.736 | 18.5 | 24.8 | 13.7 | 24.6 | 18.4 | 24.5 | 30.2 | 34.2 | 19.4 | 31.2 | 35.5 | 35.9 | 23.9 | 30.5 | 16.7 | 38.1 | 23.1 | 36.3 | 44.3 | 41.1 | 25.6 | 35 | 38.6 | 35.1 | 21.3 | 30.9 | 35.9 | 33.2 | 12.8 | 29.3 | 32.7 | 30 | 18.2 | 25.4 | 29 | 28.2 | 17 | 25.2 | 27.9 | 25.3 | 14.5 | 21 | 25.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 59 | 170 | 60 | -2,610 | 25 | 27 | -8 | 4 | -2,195 | 107 | 244 | 90 | 194 | 28 | -42 | 67.589 | 85.692 | 84.498 | 124.607 | 83.543 | 127.124 | 136.377 | 108.829 | 13.021 | 95.716 | 99.149 | 129.416 | -40.155 | 110.261 | 109.795 | 115.764 | 79.918 | 89.777 | 116.733 | 118.603 | 71.585 | 106.447 | 105.374 | 128.258 | 90.135 | 107.415 | 110.285 | 106.707 | 61.479 | 99.046 | 102.322 | 90.697 | 68.119 | 16.363 | 88.596 | 81.056 | 24.394 | 82.241 | 76.188 | 84.043 | 55.577 | 77.038 | 67.152 | 63.789 | 47.448 | 52.8 | 48.083 | 47.197 | 48.969 | 57.684 | 67.032 | 55.948 | 47.223 | 58.844 | 78.372 | 62.689 | 47.982 | 63.646 | 61.182 | 53.69 | 15.238 | 68.572 | 56.713 | 52.543 | 40.906 | 42.305 | 56.502 | 56.358 | 38.111 | 51.071 | 51.398 | 32.017 | 38.996 | 49.599 | 45.401 | 41.947 | 29.17 | 33.555 | 33.005 | 20.272 | 1.386 | 28.927 | 48.916 | 43.776 | 36.6 | 49.2 | 27.4 | 48.8 | 35 | 50.2 | 55.9 | 62.6 | 34.9 | 56.7 | 63.3 | 63.2 | 40.9 | 53.1 | 29.7 | 66.2 | 39.8 | 63.3 | 75.7 | 70 | 43.2 | 58.9 | 64.9 | 58.9 | 35.7 | 49.6 | 60.9 | 56.2 | 14.8 | 49.7 | 55.4 | 50.6 | 30.4 | 42.4 | 48.8 | 47 | 28.9 | 40.3 | 45.9 | 41.6 | 24.4 | 34.2 | 41.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.02 | 0.059 | 0.021 | -0.966 | 0.009 | 0.009 | -0.003 | 0.001 | -0.717 | 0.032 | 0.076 | 0.03 | 0.063 | 0.009 | -0.017 | 0.053 | 0.068 | 0.07 | 0.092 | 0.065 | 0.1 | 0.106 | 0.084 | 0.011 | 0.105 | 0.108 | 0.139 | -0.047 | 0.126 | 0.13 | 0.14 | 0.105 | 0.116 | 0.147 | 0.151 | 0.1 | 0.139 | 0.137 | 0.166 | 0.119 | 0.139 | 0.14 | 0.139 | 0.085 | 0.133 | 0.135 | 0.125 | 0.1 | 0.023 | 0.123 | 0.114 | 0.038 | 0.115 | 0.106 | 0.118 | 0.088 | 0.114 | 0.101 | 0.098 | 0.081 | 0.086 | 0.085 | 0.084 | 0.091 | 0.093 | 0.105 | 0.094 | 0.085 | 0.101 | 0.137 | 0.111 | 0.093 | 0.118 | 0.115 | 0.105 | 0.033 | 0.139 | 0.11 | 0.1 | 0.087 | 0.084 | 0.108 | 0.105 | 0.081 | 0.106 | 0.106 | 0.069 | 0.092 | 0.107 | 0.095 | 0.094 | 0.07 | 0.073 | 0.069 | 0.042 | 0.004 | 0.085 | 0.133 | 0.118 | 0.109 | 0.135 | 0.074 | 0.133 | 0.11 | 0.144 | 0.153 | 0.168 | 0.114 | 0.159 | 0.166 | 0.165 | 0.126 | 0.15 | 0.079 | 0.173 | 0.128 | 0.176 | 0.192 | 0.187 | 0.142 | 0.172 | 0.188 | 0.182 | 0.138 | 0.166 | 0.19 | 0.182 | 0.058 | 0.17 | 0.187 | 0.178 | 0.135 | 0.166 | 0.183 | 0.174 | 0.132 | 0.162 | 0.181 | 0.172 | 0.129 | 0.158 | 0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.23 | 0.67 | 0.24 | -10.24 | 0.098 | 0.11 | -0.031 | 0.016 | -8.61 | 0.43 | 0.96 | 0.35 | 0.76 | 0.11 | -0.21 | 0.57 | 0.76 | 0.75 | 1.16 | 0.71 | 1.15 | 1.21 | 0.97 | 0.09 | 1.18 | 1.25 | 1.63 | -0.51 | 1.39 | 1.39 | 1.46 | 1 | 1.13 | 1.46 | 1.48 | 0.89 | 1.32 | 1.3 | 1.58 | 1.11 | 1.32 | 1.35 | 1.31 | 0.75 | 1.21 | 1.25 | 1.11 | 0.83 | 0.2 | 1.09 | 1 | 0.3 | 1.01 | 0.94 | 1.04 | 0.69 | 0.96 | 0.84 | 0.8 | 0.6 | 0.67 | 0.61 | 0.6 | 0.63 | 0.73 | 0.84 | 0.69 | 0.59 | 0.68 | 0.88 | 0.7 | 0.54 | 0.71 | 0.67 | 0.59 | 0.17 | 0.73 | 0.6 | 0.56 | 0.43 | 0.45 | 0.6 | 0.6 | 0.41 | 0.55 | 0.55 | 0.34 | 0.41 | 0.52 | 0.48 | 0.44 | 0.31 | 0.35 | 0.34 | 0.21 | 0.014 | 0.29 | 0.48 | 0.42 | 0.35 | 0.46 | 0.26 | 0.46 | 0.33 | 0.47 | 0.52 | 0.58 | 0.32 | 0.52 | 0.58 | 0.58 | 0.38 | 0.48 | 0.26 | 0.6 | 0.36 | 0.57 | 0.68 | 0.63 | 0.39 | 0.53 | 0.58 | 0.53 | 0.31 | 0.43 | 0.53 | 0.49 | 0.13 | 0.43 | 0.48 | 0.44 | 0.27 | 0.37 | 0.43 | 0.41 | 0.25 | 0.35 | 0.4 | 0.36 | 0.21 | 0.3 | 0.37 | 0.34 | 0 | 0.27 | 0.34 | 0.32 | 0 | 0.24 | 0.27 | 0.24 | 0 | 0.2 | 0.22 | 0.2 | 0 | 0.17 |
Verwaterde WPA
| 0.23 | 0.66 | 0.23 | -10.24 | 0.098 | 0.11 | -0.031 | 0.016 | -8.61 | 0.43 | 0.96 | 0.35 | 0.76 | 0.11 | -0.2 | 0.57 | 0.75 | 0.74 | 1.15 | 0.7 | 1.13 | 1.2 | 0.96 | 0.09 | 1.17 | 1.25 | 1.63 | -0.51 | 1.39 | 1.38 | 1.45 | 1 | 1.12 | 1.46 | 1.47 | 0.89 | 1.31 | 1.29 | 1.57 | 1.1 | 1.31 | 1.35 | 1.3 | 0.75 | 1.2 | 1.24 | 1.1 | 0.83 | 0.2 | 1.08 | 0.99 | 0.3 | 1 | 0.93 | 1.03 | 0.69 | 0.95 | 0.83 | 0.8 | 0.6 | 0.66 | 0.6 | 0.6 | 0.63 | 0.73 | 0.83 | 0.69 | 0.59 | 0.67 | 0.87 | 0.69 | 0.54 | 0.7 | 0.67 | 0.58 | 0.17 | 0.72 | 0.6 | 0.55 | 0.43 | 0.44 | 0.59 | 0.59 | 0.41 | 0.54 | 0.54 | 0.34 | 0.41 | 0.52 | 0.47 | 0.44 | 0.31 | 0.35 | 0.34 | 0.21 | 0.014 | 0.29 | 0.48 | 0.42 | 0.35 | 0.46 | 0.26 | 0.46 | 0.33 | 0.47 | 0.52 | 0.58 | 0.32 | 0.52 | 0.57 | 0.58 | 0.38 | 0.48 | 0.26 | 0.59 | 0.36 | 0.57 | 0.68 | 0.63 | 0.39 | 0.53 | 0.58 | 0.53 | 0.31 | 0.43 | 0.53 | 0.49 | 0.13 | 0.43 | 0.48 | 0.44 | 0.27 | 0.37 | 0.43 | 0.41 | 0.25 | 0.35 | 0.4 | 0.36 | 0.21 | 0.3 | 0.37 | 0.34 | 0 | 0.27 | 0.34 | 0.32 | 0 | 0.24 | 0.27 | 0.24 | 0 | 0.2 | 0.22 | 0.2 | 0 | 0.17 |
EBITDA
| 417 | 508 | 476 | -2,311 | 461 | 453 | 401 | 381 | -1,659 | 508 | 660 | 482 | 621 | 443 | 253 | 193.624 | 223.461 | 214.562 | 266.027 | 219.774 | 270.762 | 274.897 | 252.707 | 9.109 | 180.715 | 181.595 | 208.6 | 163.276 | 189.972 | 188.413 | 177.908 | 132.077 | 151.696 | 190.156 | 194.071 | 139.018 | 178.812 | 169.441 | 187.488 | 150.284 | 172.7 | 184.057 | 177.44 | 33.004 | 166.886 | 174.007 | 158.08 | 119.447 | 150.989 | 151.208 | 140.192 | -5.045 | 141.643 | 136.324 | 145.263 | 22.237 | 138.343 | 125.873 | 121.849 | 110.759 | 107.598 | 101.593 | 101.642 | 66.747 | 121.1 | 120.077 | 112.704 | 90.798 | 116.924 | 123.693 | 116.399 | 91.439 | 113.018 | 112.974 | 103.975 | 73.722 | 95.082 | 109.04 | 104.279 | 90.685 | 108.956 | 120.324 | 113.14 | 95.801 | 106.122 | 114.048 | 98.945 | 88.039 | 106.731 | 108.547 | 92.74 | 89.792 | 109.309 | 113.724 | 96.329 | 74.013 | 72.283 | 91.692 | 91.174 | 72.1 | 92.7 | 90.106 | 84.465 | 66.7 | 85.9 | 97.1 | 105.9 | 66 | 98.9 | 109.4 | 107.9 | 76.9 | 93.6 | 105.5 | 112.2 | 70.4 | 108.7 | 128.8 | 116.8 | 75.1 | 100.9 | 110.7 | 98.4 | 62.9 | 85.6 | 100.7 | 91.8 | 38 | 84.3 | 92.1 | 83.1 | 52.4 | 72.7 | 81 | 77.6 | 49.5 | 70 | 77.9 | 70 | 42 | 58.6 | 71.4 | 227.2 | -447.4 | 200.1 | 234.2 | 224 | -387.7 | 187.7 | 199.9 | 179 | -335.1 | 164.9 | 162.1 | 148 | -263.9 | 127.6 |
EBITDA ratio
| 0.143 | 0.202 | 0.185 | -0.938 | 0.165 | 0.158 | 0.148 | 0.136 | 0.155 | 0.191 | 0.205 | 0.125 | 0.204 | 0.151 | 0.104 | 0.135 | 0.178 | 0.181 | 0.202 | 0.148 | 0.217 | 0.216 | 0.207 | 0.127 | 0.213 | 0.227 | 0.225 | 0.198 | 0.198 | 0.225 | 0.227 | 0.149 | 0.195 | 0.24 | 0.248 | 0.156 | 0.234 | 0.22 | 0.242 | 0.172 | 0.224 | 0.234 | 0.231 | 0.13 | 0.225 | 0.232 | 0.217 | 0.176 | 0.189 | 0.208 | 0.199 | 0.119 | 0.206 | 0.198 | 0.212 | 0.164 | 0.212 | 0.195 | 0.198 | 0.198 | 0.191 | 0.184 | 0.178 | 0.139 | 0.196 | 0.189 | 0.218 | 0.147 | 0.213 | 0.211 | 0.205 | 0.175 | 0.198 | 0.212 | 0.205 | 0.212 | 0.191 | 0.207 | 0.198 | 0.207 | 0.255 | 0.247 | 0.214 | 0.229 | 0.228 | 0.255 | 0.261 | 0.207 | 0.235 | 0.246 | 0.204 | 0.211 | 0.251 | 0.258 | 0.224 | 0.273 | 0.243 | 0.249 | 0.271 | 0.211 | 0.263 | 0.329 | 0.223 | 0.209 | 0.242 | 0.261 | 0.275 | 0.211 | 0.271 | 0.28 | 0.271 | 0.232 | 0.257 | 0.407 | 0.282 | 0.217 | 0.295 | 0.319 | 0.301 | 0.233 | 0.286 | 0.299 | 0.272 | 0.212 | 0.256 | 0.286 | 0.266 | 0.115 | 0.267 | 0.286 | 0.264 | 0.204 | 0.266 | 0.28 | 0.261 | 0.19 | 0.258 | 0.281 | 0.23 | 0.181 | 0.252 | 0.291 | 1 | -2.469 | 1 | 1 | 1 | -2.162 | 1 | 1 | 1 | -2.3 | 1 | 1 | 1 | -2.158 | 1 |