The Interpublic Group of Companies, Inc.
NYSE:IPG
29.5 (USD) • At close November 4, 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
| 2,628.8 | 2,710 | 2,495.9 | 3,023.3 | 2,678.5 | 2,666.5 | 2,521 | 2,985.9 | 2,637.7 | 2,735.7 | 2,568.5 | 2,932.1 | 2,542 | 2,509.6 | 2,257 | 2,550 | 2,125.5 | 2,025.7 | 2,359.8 | 2,901.8 | 2,438.1 | 2,520.2 | 2,361.2 | 2,856 | 2,297.5 | 2,391.8 | 2,169.1 | 2,341 | 1,902.6 | 1,884.9 | 1,753.9 | 2,264.5 | 1,922.2 | 1,917.9 | 1,742 | 2,196.2 | 1,865.5 | 1,876.1 | 1,676 | 2,207.1 | 1,841.1 | 1,851.4 | 1,637.5 | 2,122.7 | 1,700.4 | 1,756.2 | 1,543 | 2,063.3 | 1,670.4 | 1,715.7 | 1,506.8 | 2,072.6 | 1,726.5 | 1,740.7 | 1,474.8 | 2,012 | 1,560.8 | 1,617.8 | 1,341.3 | 1,801.2 | 1,426.7 | 1,474.4 | 1,325.3 | 1,901.8 | 1,740 | 1,835.7 | 1,485.2 | 1,982.5 | 1,559.9 | 1,652.7 | 1,359.1 | 1,877.1 | 1,453.8 | 1,532.9 | 1,327 | 1,885.6 | 1,442.2 | 1,616.2 | 1,330.3 | 1,939 | 1,508.8 | 1,544.1 | 1,395.1 | 1,629.4 | 1,418.9 | 1,499.4 | 1,433 | 1,668.7 | 1,502.2 | 1,612.7 | 1,420 | 1,715.9 | 1,605.7 | 1,743.415 | 1,302.199 | 1,689.003 | 1,320.439 | 1,418.192 | 1,089.638 | 1,401.2 | 1,021.4 | 1,096.6 | 908.1 | 1,302.6 | 837.4 | 943.2 | 719.4 | 992.8 | 723.5 | 788.6 | 583.4 | 788.3 | 567.7 | 675.3 | 506.2 | 669.6 | 492.5 | 557.2 | 460.4 | 625.3 | 440.5 | 497.5 | 421 | 509.3 | 411 | 483.8 | 389.8 | 482.6 | 435.8 | 485.3 | 400.7 | 523.2 | 401 | 399.5 | 353.8 | 425.3 | 316 | 342.4 | 284.5 | 380.1 | 283.3 | 317.1 | 276.5 | 397.9 | 268.6 | 282.6 | 242.8 | 273.5 | 217.6 | 249.6 | 202.5 | 240.4 | 190.7 | 215.3 | 167.9 | 181.6 | 156.2 |
Kosten van de omzet
| 2,177.2 | 2,363.9 | 2,273.1 | 2,392.2 | 2,219.4 | 2,277.1 | 2,251.7 | 2,337.6 | 2,216.2 | 2,300.2 | 2,229.1 | 2,354.2 | 2,092.4 | 2,025.9 | 1,915.3 | 1,976.6 | 1,748.7 | 1,795.4 | 2,188.7 | 2,320.6 | 2,079 | 2,162.8 | 2,166.7 | 2,247 | 1,970.2 | 2,069.8 | 2,049.2 | 1,325.8 | 1,227.6 | 1,239.3 | 1,275.4 | 1,309.4 | 1,228.8 | 1,229 | 1,270.9 | 1,235.1 | 1,202.2 | 1,205.2 | 1,215.2 | 1,266.4 | 1,195.2 | 1,170.2 | 1,188.6 | 1,199.6 | 1,093.6 | 1,120.2 | 1,132.1 | 4,391.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 4.1 | 0 | 0 | 3.1 | 2.3 | 1.5 | 0 | 0 | 0 | 0 | 27.122 | -82.224 | -71.22 | -60.741 | -2,690.6 | 867.3 | 822.3 | 785.1 | -2,270.7 | 718.9 | 710 | 632.9 | -183.1 | 615 | 603.1 | 519 | -179.5 | 481.4 | 496.2 | 442.6 | -177.3 | 421.5 | 414.2 | 400.4 | -165.3 | 380.9 | 377.1 | 372.3 | -218.2 | 360 | 358.7 | 346.5 | -189.4 | 398.1 | 382.2 | 362.6 | -159.5 | 355.2 | 310.7 | 310.1 | -93.2 | 281.1 | 271.2 | 255 | -98.5 | 253.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 451.6 | 346.1 | 222.8 | 631.1 | 459.1 | 389.4 | 269.3 | 648.3 | 421.5 | 435.5 | 339.4 | 577.9 | 449.6 | 483.7 | 341.7 | 573.4 | 376.8 | 230.3 | 171.1 | 581.2 | 359.1 | 357.4 | 194.5 | 609 | 327.3 | 322 | 119.9 | 1,015.2 | 675 | 645.6 | 478.5 | 955.1 | 693.4 | 688.9 | 471.1 | 961.1 | 663.3 | 670.9 | 460.8 | 940.7 | 645.9 | 681.2 | 448.9 | 923.1 | 606.8 | 636 | 410.9 | -2,328.6 | 1,670.4 | 1,715.7 | 1,506.8 | 2,072.6 | 1,726.5 | 1,740.7 | 1,474.8 | 2,012 | 1,560.8 | 1,617.8 | 1,341.3 | 1,801.2 | 1,426.7 | 1,474.4 | 1,325.3 | 1,901.8 | 1,740 | 1,835.7 | 1,485.2 | 1,982.5 | 1,559.9 | 1,652.7 | 1,359.1 | 1,877.1 | 1,453.8 | 1,532.9 | 1,327 | 1,885.6 | 1,442.2 | 1,616.2 | 1,330.3 | 1,939 | 1,508.8 | 1,544.1 | 1,395.1 | 1,629.4 | 1,417.1 | 1,495.3 | 1,433 | 1,668.7 | 1,499.1 | 1,610.4 | 1,418.5 | 1,715.9 | 1,605.7 | 1,743.415 | 1,302.199 | 1,661.881 | 1,402.663 | 1,489.412 | 1,150.379 | 4,091.8 | 154.1 | 274.3 | 123 | 3,573.3 | 118.5 | 233.2 | 86.5 | 1,175.9 | 108.5 | 185.5 | 64.4 | 967.8 | 86.3 | 179.1 | 63.6 | 846.9 | 71 | 143 | 60 | 790.6 | 59.6 | 120.4 | 48.7 | 727.5 | 51 | 125.1 | 43.3 | 672 | 37.7 | 103.1 | 38.1 | 682.7 | 45.8 | 88.8 | 43.7 | 518.5 | 34.9 | 71.2 | 29.5 | 478.6 | 30.1 | 317.1 | 276.5 | 397.9 | 268.6 | 282.6 | 242.8 | 273.5 | 217.6 | 249.6 | 202.5 | 240.4 | 190.7 | 215.3 | 167.9 | 181.6 | 156.2 |
Brutowinstmarge
| 0.172 | 0.128 | 0.089 | 0.209 | 0.171 | 0.146 | 0.107 | 0.217 | 0.16 | 0.159 | 0.132 | 0.197 | 0.177 | 0.193 | 0.151 | 0.225 | 0.177 | 0.114 | 0.073 | 0.2 | 0.147 | 0.142 | 0.082 | 0.213 | 0.142 | 0.135 | 0.055 | 0.434 | 0.355 | 0.343 | 0.273 | 0.422 | 0.361 | 0.359 | 0.27 | 0.438 | 0.356 | 0.358 | 0.275 | 0.426 | 0.351 | 0.368 | 0.274 | 0.435 | 0.357 | 0.362 | 0.266 | -1.129 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.999 | 0.997 | 1 | 1 | 0.998 | 0.999 | 0.999 | 1 | 1 | 1 | 1 | 0.984 | 1.062 | 1.05 | 1.056 | 2.92 | 0.151 | 0.25 | 0.135 | 2.743 | 0.142 | 0.247 | 0.12 | 1.184 | 0.15 | 0.235 | 0.11 | 1.228 | 0.152 | 0.265 | 0.126 | 1.265 | 0.144 | 0.257 | 0.13 | 1.264 | 0.135 | 0.242 | 0.116 | 1.428 | 0.124 | 0.259 | 0.111 | 1.392 | 0.087 | 0.212 | 0.095 | 1.305 | 0.114 | 0.222 | 0.124 | 1.219 | 0.11 | 0.208 | 0.104 | 1.259 | 0.106 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 496.9 | 455.9 | 439.1 | 448.8 | 470 | 486.2 | 464.1 | 450.2 | 504.7 | 471.4 | 455.1 | 453 | 507.6 | 474.6 | 485.4 | 460.6 | 538.1 | 465.3 | 461.2 | 453.3 | -2,738.5 | 1,539 | 1,539.3 | 1,546.2 | 1,687.1 | 1,553.5 | 1,566.5 | 1,519.3 | 1,679.7 | 1,459.2 | 1,440 | 1,400.4 | 1,527.9 | 1,368.9 | 1,377.5 | 1,407.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,105.9 | 1,435.8 | 1,381.5 | 1,288.6 | 1,469.7 | 1,459 | 1,456.24 | 1,137.47 | 1,314.137 | 1,154.277 | 1,124.685 | 982.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,568.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.8 | 27.6 | 38 | 23.5 | 16.9 | 13.9 | 12.9 | 29.9 | 18.5 | 19.4 | 19.3 | 32.5 | 32.2 | 29.4 | 28.2 | 22.4 | 9.9 | 4.1 | 22.4 | 24.5 | 9.8 | 18.1 | 41.4 | 81 | 21.6 | 28.8 | 35.1 | 496.9 | 455.9 | 439.1 | 448.8 | 470 | 486.2 | 464.1 | 450.2 | 504.7 | 471.4 | 455.1 | 453 | 507.6 | 474.6 | 485.4 | 460.6 | 538.1 | 465.3 | 461.2 | 453.3 | -2,738.5 | 1,539 | 1,539.3 | 1,546.2 | 1,687.1 | 1,553.5 | 1,566.5 | 1,519.3 | 1,679.7 | 1,459.2 | 1,440 | 1,400.4 | 1,527.9 | 1,368.9 | 1,377.5 | 1,407.4 | 1,565.3 | 1,619.8 | 1,631 | 1,539.8 | 1,684.2 | 1,503.6 | 1,512.3 | 1,483.9 | 1,660.5 | 1,426.5 | 1,456 | 1,486.4 | 1,753.1 | 1,539.2 | 1,493.3 | 1,501.6 | 1,801.1 | 1,444.3 | 1,400.6 | 1,405.5 | 1,401.3 | 1,317.5 | 1,338 | 1,392.6 | 1,537.5 | 1,435.8 | 1,381.5 | 1,288.6 | 1,469.7 | 1,459 | 1,456.24 | 1,137.47 | 1,314.137 | 1,154.277 | 1,124.685 | 982.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 65.3 | -3.3 | -2.7 | -1.8 | -1.6 | 66.5 | 66.5 | 72.1 | 67 | 67.1 | 67.8 | 6.2 | 2.3 | 4.7 | 2.6 | -9.8 | -11.3 | -21.5 | -21.8 | -24.8 | -7.4 | -3.8 | 1.7 | -13.6 | -15.3 | -16.3 | -24.4 | -1.7 | -9.9 | -15.4 | -0.2 | -26.2 | 6.1 | -0.1 | -0.8 | -10.3 | -37.2 | 0.5 | 0.4 | -0.1 | -0.6 | -11.2 | 1.7 | 7.7 | -46.6 | 4.8 | 1.8 | 2 | 5.1 | 3.1 | 2.1 | 13.8 | 5.1 | 5 | 0.5 | 10.5 | -3.4 | 1.3 | 0.5 | 6,373 | 1,368.4 | 1,377.5 | 1,407.2 | 6,373 | 1,623.7 | 1,635.1 | 1,543 | -16.7 | 1,508.8 | 1,507.1 | 1,483.3 | 35.3 | 1,432.7 | 1,456 | 1,486.8 | 97.9 | 0.7 | 1,491.4 | 1,494.7 | -136.5 | 483.7 | 83 | 1,405.5 | 44.3 | 224.5 | 15.1 | 15.3 | 11.9 | 121.8 | 2.3 | 2.8 | 46.2 | 124.5 | 263.579 | 34.319 | 85.356 | 82.224 | 71.22 | 60.741 | 3,898.4 | 47.5 | 50.9 | 45 | 3,405.9 | 41 | 41.5 | 37.8 | 990.3 | 30.8 | 31 | 29 | 822.4 | 27.6 | 25.4 | 23.5 | 758.8 | 23.4 | 21.4 | 25.2 | 729.3 | 19.7 | 19.2 | 17.4 | 638.5 | 16.7 | 19.3 | 14.2 | 637.6 | 5.2 | 10.1 | 9.2 | 596.8 | 16 | 14.6 | 14.8 | 451.1 | 11.5 | 11.7 | 11.3 | 425.4 | 9 | 0 | 0 | -1,053.4 | 0 | 0 | 0 | -861 | 0 | 0 | 0 | -720.8 | 0 | 0 | 0 | -605.6 | 0 |
Bedrijfskosten
| 86.1 | 27.6 | 38 | 23.5 | 82.9 | 80.4 | 79.4 | 102 | 85.5 | 86.5 | 87.1 | 107.6 | 101.6 | 99.5 | 97.4 | 96.1 | 80.9 | 77.2 | 95.2 | 89.9 | 78.8 | 91.1 | 112.5 | 149.9 | 65.6 | 72.8 | 81.1 | 496.9 | 455.9 | 439.1 | 448.8 | 470 | 486.2 | 464.1 | 450.2 | 504.7 | 471.4 | 455.1 | 453 | 507.6 | 474.6 | 485.4 | 460.6 | 538.1 | 465.3 | 461.2 | 453.3 | -2,738.5 | 1,539 | 1,539.3 | 1,546.2 | 1,687.1 | 1,553.5 | 1,566.5 | 1,519.3 | 1,679.7 | 1,459.2 | 1,440 | 1,400.4 | 1,527.9 | 1,368.9 | 1,377.5 | 1,407.4 | 1,565.3 | 1,619.8 | 1,631 | 1,539.8 | 1,667.5 | 1,503.6 | 1,512.3 | 1,483.9 | 1,695.8 | 1,426.5 | 1,456 | 1,486.4 | 1,851 | 1,539.9 | 1,493.3 | 1,501.6 | 1,664.6 | 1,928 | 1,483.6 | 1,405.5 | 1,445.6 | 1,542 | 1,353.1 | 1,407.9 | 1,549.4 | 1,557.6 | 1,383.8 | 1,291.4 | 1,515.9 | 1,583.5 | 1,719.819 | 1,171.789 | 1,399.493 | 1,236.501 | 1,195.905 | 1,043.233 | 3,898.4 | 47.5 | 50.9 | 45 | 3,405.9 | 41 | 41.5 | 37.8 | 990.3 | 30.8 | 31 | 29 | 822.4 | 27.6 | 25.4 | 23.5 | 758.8 | 23.4 | 21.4 | 25.2 | 729.3 | 19.7 | 19.2 | 17.4 | 638.5 | 16.7 | 19.3 | 14.2 | 637.6 | 5.2 | 10.1 | 9.2 | 596.8 | 16 | 14.6 | 14.8 | 451.1 | 11.5 | 11.7 | 11.3 | 425.4 | 9 | 0 | 0 | -1,053.4 | 0 | 0 | 0 | -861 | 0 | 0 | 0 | -720.8 | 0 | 0 | 0 | -605.6 | 0 |
Bedrijfsresultaat
| 132.9 | 318.5 | 184.8 | 607.6 | 376.8 | 310.7 | 188.3 | 444.6 | 341.8 | 349.1 | 245.7 | 457.3 | 351.5 | 384.4 | 243 | 223.4 | 248.6 | 40.5 | 75.9 | 491.3 | 280.3 | 264.2 | 50.2 | 459.1 | 261.7 | 249.2 | 38.8 | 518.3 | 219.1 | 206.5 | 29.7 | 485.1 | 207.2 | 224.8 | 20.9 | 456.4 | 191.9 | 215.8 | 7.8 | 433 | 171.3 | 195.8 | -11.7 | 324.4 | 141.5 | 174.8 | -42.4 | 409.9 | 131.4 | 176.4 | -39.4 | 385.3 | 173.2 | 174 | -45.3 | 330.7 | 100.2 | 177.2 | -59.4 | 268 | 58.3 | 96.9 | -81.9 | 330.6 | 116.3 | 200.6 | -57.8 | 271.8 | 51.1 | 145.6 | -124.2 | 167.8 | 21.1 | 76.9 | -159.8 | 32.2 | -96.8 | 124.8 | -164.4 | 277.8 | -420.2 | 58.5 | -10.4 | 150.6 | -171.1 | 51.9 | 25.1 | 119.3 | -67.5 | 228.9 | 128.6 | 200 | -570.6 | -27.698 | 130.41 | 262.388 | 166.162 | 293.507 | 107.146 | 193.4 | 106.6 | 223.4 | 78 | 167.4 | 77.5 | 191.7 | 48.7 | 185.6 | 77.7 | 154.5 | 35.4 | 145.4 | 58.7 | 153.7 | 40.1 | 88.1 | 47.6 | 121.6 | 34.8 | 61.3 | 39.9 | 101.2 | 31.3 | 89 | 34.3 | 105.8 | 29.1 | 34.4 | 32.5 | 93 | 28.9 | 85.9 | 29.8 | 74.2 | 28.9 | 67.4 | 23.4 | 59.5 | 18.2 | 53.2 | 21.1 | 317.1 | 276.5 | -655.5 | 268.6 | 282.6 | 242.8 | -587.5 | 217.6 | 249.6 | 202.5 | -480.4 | 190.7 | 215.3 | 167.9 | -424 | 156.2 |
Bedrijfsresultaat ratio
| 0.051 | 0.118 | 0.074 | 0.201 | 0.141 | 0.117 | 0.075 | 0.149 | 0.13 | 0.128 | 0.096 | 0.156 | 0.138 | 0.153 | 0.108 | 0.088 | 0.117 | 0.02 | 0.032 | 0.169 | 0.115 | 0.105 | 0.021 | 0.161 | 0.114 | 0.104 | 0.018 | 0.221 | 0.115 | 0.11 | 0.017 | 0.214 | 0.108 | 0.117 | 0.012 | 0.208 | 0.103 | 0.115 | 0.005 | 0.196 | 0.093 | 0.106 | -0.007 | 0.153 | 0.083 | 0.1 | -0.027 | 0.199 | 0.079 | 0.103 | -0.026 | 0.186 | 0.1 | 0.1 | -0.031 | 0.164 | 0.064 | 0.11 | -0.044 | 0.149 | 0.041 | 0.066 | -0.062 | 0.174 | 0.067 | 0.109 | -0.039 | 0.137 | 0.033 | 0.088 | -0.091 | 0.089 | 0.015 | 0.05 | -0.12 | 0.017 | -0.067 | 0.077 | -0.124 | 0.143 | -0.278 | 0.038 | -0.007 | 0.092 | -0.121 | 0.035 | 0.018 | 0.071 | -0.045 | 0.142 | 0.091 | 0.117 | -0.355 | -0.016 | 0.1 | 0.155 | 0.126 | 0.207 | 0.098 | 0.138 | 0.104 | 0.204 | 0.086 | 0.129 | 0.093 | 0.203 | 0.068 | 0.187 | 0.107 | 0.196 | 0.061 | 0.184 | 0.103 | 0.228 | 0.079 | 0.132 | 0.097 | 0.218 | 0.076 | 0.098 | 0.091 | 0.203 | 0.074 | 0.175 | 0.083 | 0.219 | 0.075 | 0.071 | 0.075 | 0.192 | 0.072 | 0.164 | 0.074 | 0.186 | 0.082 | 0.158 | 0.074 | 0.174 | 0.064 | 0.14 | 0.074 | 1 | 1 | -1.647 | 1 | 1 | 1 | -2.148 | 1 | 1 | 1 | -1.998 | 1 | 1 | 1 | -2.335 | 1 |
Totaal overige inkomsten en kosten netto
| -23.4 | -22.8 | -24.2 | 16.3 | -13.1 | -32.1 | -22.3 | -31.8 | -10.4 | -34.3 | -35.8 | -6.8 | 5.8 | 4.9 | -85.2 | -263.7 | -58.6 | -134.1 | -21.8 | -24.8 | -7.4 | -5.9 | -38.7 | -13.6 | -15.3 | -16.3 | -24.4 | -1.7 | -9.9 | -15.4 | 0.8 | -26.2 | 6.1 | -0.1 | -17.1 | -10.3 | -37.2 | 0.5 | 0.3 | -0.2 | -0.6 | -11.2 | 1.7 | -52.9 | -46.6 | 4.8 | 1.8 | 95.4 | 1.7 | 4.7 | -1.3 | 13.7 | 137.3 | 5.1 | -6.9 | 16 | -4.5 | -2.7 | 0.2 | 23.8 | 1.5 | -23.3 | 5.1 | -5.7 | -4.4 | 2.7 | -3.5 | -16.8 | -8.8 | 16.4 | -0.7 | -97.6 | 17.6 | 25.6 | 0.4 | -86.2 | 0.6 | 5.2 | 21.9 | 125 | -517 | -81.9 | -1.5 | -66.1 | -451.9 | -113.6 | -16.9 | -24.8 | -132.2 | -2.3 | 1.2 | -0.6 | -723.1 | -254.926 | -139.304 | -6.733 | -9.41 | -19.277 | -18.19 | -25.3 | 23.7 | 40.2 | 18 | 60.6 | 25.6 | 30.6 | 14.7 | 1.1 | 2.5 | 23.5 | 17 | 4.9 | 2.1 | 3.1 | 2.3 | 2.2 | 1.8 | 1.5 | 0.6 | 2.5 | 0.6 | 0.7 | 0.2 | 0.7 | 0.1 | -11.9 | 0.3 | 41.9 | -9.2 | -9.8 | -8.5 | 1.6 | -0.2 | 0.6 | 0.2 | 1.5 | 0.8 | 1.9 | 2 | 3.4 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 109.5 | 295.7 | 160.6 | 623.9 | 339.5 | 278.6 | 166 | 412.8 | 331.4 | 314.8 | 209.9 | 433.3 | 318.3 | 354.1 | 116.4 | 173.6 | 192.6 | -24.9 | 20 | 427.8 | 232.7 | 216.5 | 1.3 | 403.9 | 224.1 | 211.5 | -1.5 | 498.8 | 192.3 | 170.1 | 14.8 | 441.1 | 196.3 | 205.8 | -13 | 427.8 | 139 | 201 | -5.6 | 418.6 | 157.5 | 168.6 | -24 | 314.1 | 77 | 147.9 | -71 | 476.8 | 108.2 | 155.1 | -65.3 | 370.4 | 287.1 | 155.9 | -75 | 320.2 | 69.2 | 146.2 | -85 | 266.2 | 29.1 | 36.6 | -99.5 | 297.4 | 85.4 | 176.9 | -88.2 | 246.7 | 16.4 | 124.8 | -152.2 | 87 | 11.6 | 75.6 | -179.2 | 20.2 | -124.2 | 99.6 | -182.2 | 225.5 | -483.4 | 32.8 | -41.9 | 123.5 | -396.7 | 6.5 | -8.7 | -63.5 | 31.3 | 190.7 | 100.5 | 172.8 | -659.6 | -53.696 | -45.225 | 207.182 | 114.43 | 241.904 | 66.443 | 134.8 | 106.7 | 238.3 | 78.4 | 193.7 | 83.4 | 203.3 | 49.8 | 163 | 62.6 | 159.6 | 38.8 | 132.1 | 48 | 144.1 | 30.9 | 76.5 | 38.2 | 111.2 | 26.8 | 53 | 31.7 | 93.4 | 23.4 | 82.5 | 27.7 | 93.9 | 21 | 76.3 | 23.3 | 83.2 | 20.4 | 75.5 | 19.8 | 66 | 21 | 59.3 | 19.2 | 57.3 | 16.9 | 49.2 | 18.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.042 | 0.109 | 0.064 | 0.206 | 0.127 | 0.104 | 0.066 | 0.138 | 0.126 | 0.115 | 0.082 | 0.148 | 0.125 | 0.141 | 0.052 | 0.068 | 0.091 | -0.012 | 0.008 | 0.147 | 0.095 | 0.086 | 0.001 | 0.141 | 0.098 | 0.088 | -0.001 | 0.213 | 0.101 | 0.09 | 0.008 | 0.195 | 0.102 | 0.107 | -0.007 | 0.195 | 0.075 | 0.107 | -0.003 | 0.19 | 0.086 | 0.091 | -0.015 | 0.148 | 0.045 | 0.084 | -0.046 | 0.231 | 0.065 | 0.09 | -0.043 | 0.179 | 0.166 | 0.09 | -0.051 | 0.159 | 0.044 | 0.09 | -0.063 | 0.148 | 0.02 | 0.025 | -0.075 | 0.156 | 0.049 | 0.096 | -0.059 | 0.124 | 0.011 | 0.076 | -0.112 | 0.046 | 0.008 | 0.049 | -0.135 | 0.011 | -0.086 | 0.062 | -0.137 | 0.116 | -0.32 | 0.021 | -0.03 | 0.076 | -0.28 | 0.004 | -0.006 | -0.038 | 0.021 | 0.118 | 0.071 | 0.101 | -0.411 | -0.031 | -0.035 | 0.123 | 0.087 | 0.171 | 0.061 | 0.096 | 0.104 | 0.217 | 0.086 | 0.149 | 0.1 | 0.216 | 0.069 | 0.164 | 0.087 | 0.202 | 0.067 | 0.168 | 0.085 | 0.213 | 0.061 | 0.114 | 0.078 | 0.2 | 0.058 | 0.085 | 0.072 | 0.188 | 0.056 | 0.162 | 0.067 | 0.194 | 0.054 | 0.158 | 0.053 | 0.171 | 0.051 | 0.144 | 0.049 | 0.165 | 0.059 | 0.139 | 0.061 | 0.167 | 0.059 | 0.129 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 85.3 | 75.6 | 47.3 | 155.3 | 91.5 | 10.6 | 33.8 | 109.2 | 76.4 | 83.7 | 49.1 | 67.4 | 73.9 | 86.7 | 23.8 | 58.1 | -86.3 | 19 | 17.2 | 86.1 | 64.6 | 43.6 | 10.5 | 62.2 | 60.7 | 63.6 | 12.7 | 166.1 | 42.5 | 75.4 | -2.1 | 106.1 | 63.8 | 43.7 | -15.6 | 145.4 | 61.1 | 77.7 | -1.4 | 87.9 | 65 | 65.3 | -1.7 | 103.2 | 28.4 | 62 | -12.4 | 140.5 | 41.9 | 50.1 | -19.2 | 93.7 | 70.4 | 47.6 | -21.5 | -243.7 | 24.4 | 63.3 | -15.3 | 108.1 | 3.7 | 3.7 | -25.4 | 65.7 | 35.5 | 79.1 | -23.7 | 60.2 | 35.8 | -11.4 | -25.7 | 17.3 | 8.4 | 1.8 | -8.8 | 67.1 | -29.9 | 83.8 | -39.1 | 157 | 98.6 | 33.4 | -26.8 | 217.7 | 19.5 | 22.4 | -3.8 | 46.1 | -18 | 75.4 | 38 | 80.6 | -184.7 | 48.325 | -9.342 | 84.518 | 52.57 | 105.065 | 30.098 | 56.1 | 47.7 | 98.9 | 33.6 | 81.2 | 38.2 | 86.9 | 22.2 | 71 | 27.3 | 69.8 | 16.8 | 55.1 | 20.5 | 61.2 | 13.1 | 47.8 | 16 | 47.4 | 11.6 | 22.3 | 14.3 | 39.3 | 10.4 | 31.9 | 13 | 44.9 | 10 | 29.7 | 10.9 | 40 | 10.8 | 34.9 | 9.9 | 29.8 | 13.1 | 26.8 | 11.1 | 26.4 | 8.3 | 21.8 | 11.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 20.1 | 214.5 | 110.4 | 463.2 | 243.7 | 265.5 | 126 | 297.2 | 251.8 | 229.6 | 159.4 | 357.9 | 239.9 | 263.3 | 91.7 | 112.3 | 279.7 | -45.6 | 4.7 | 328.9 | 165.6 | 169.5 | -8 | 326.2 | 161 | 145.8 | -14.1 | 316.6 | 146.2 | 94.7 | 21.5 | 317.6 | 128.6 | 156.9 | 5.4 | 260.3 | 74.9 | 121.2 | -1.8 | 308.9 | 89.7 | 99.4 | -20.9 | 193.1 | 48.3 | 82.8 | -56.3 | 316.2 | 71.6 | 101.9 | -43 | 261.9 | 211 | 104.6 | -45.2 | 197.9 | 45.3 | 82.5 | -64.6 | 136.4 | 24.1 | 27.8 | -67 | 217 | 45.7 | 95.1 | -62.8 | 178.4 | -21.9 | 137 | -125.9 | 63.8 | 5.8 | 68.9 | -170.2 | -37 | -96.5 | 14.4 | -143.8 | 62.3 | -578.4 | -5.4 | -16.9 | -102.5 | -327.1 | -13.5 | -8.6 | 20.3 | -89.6 | 111.3 | 59.8 | 81.8 | -477.5 | -110.158 | -38.357 | 122.664 | 61.86 | 136.839 | 36.345 | 78.7 | 59 | 139.4 | 44.8 | 112.5 | 45.2 | 116.4 | 27.6 | 92 | 35.3 | 89.8 | 22 | 77 | 27.5 | 82.9 | 17.8 | 28.7 | 22.2 | 63.8 | 15.2 | 30.7 | 17.4 | 54.1 | -8.8 | 50.6 | 14.7 | 49 | 10.5 | 22 | 12.4 | 43.2 | 9.6 | 40.6 | 9.9 | 36.2 | 7.9 | 32.5 | 8.1 | 30.9 | 8.6 | 27.4 | 6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.008 | 0.079 | 0.044 | 0.153 | 0.091 | 0.1 | 0.05 | 0.1 | 0.095 | 0.084 | 0.062 | 0.122 | 0.094 | 0.105 | 0.041 | 0.044 | 0.132 | -0.023 | 0.002 | 0.113 | 0.068 | 0.067 | -0.003 | 0.114 | 0.07 | 0.061 | -0.007 | 0.135 | 0.077 | 0.05 | 0.012 | 0.14 | 0.067 | 0.082 | 0.003 | 0.119 | 0.04 | 0.065 | -0.001 | 0.14 | 0.049 | 0.054 | -0.013 | 0.091 | 0.028 | 0.047 | -0.036 | 0.153 | 0.043 | 0.059 | -0.029 | 0.126 | 0.122 | 0.06 | -0.031 | 0.098 | 0.029 | 0.051 | -0.048 | 0.076 | 0.017 | 0.019 | -0.051 | 0.114 | 0.026 | 0.052 | -0.042 | 0.09 | -0.014 | 0.083 | -0.093 | 0.034 | 0.004 | 0.045 | -0.128 | -0.02 | -0.067 | 0.009 | -0.108 | 0.032 | -0.383 | -0.003 | -0.012 | -0.063 | -0.231 | -0.009 | -0.006 | 0.012 | -0.06 | 0.069 | 0.042 | 0.048 | -0.297 | -0.063 | -0.029 | 0.073 | 0.047 | 0.096 | 0.033 | 0.056 | 0.058 | 0.127 | 0.049 | 0.086 | 0.054 | 0.123 | 0.038 | 0.093 | 0.049 | 0.114 | 0.038 | 0.098 | 0.048 | 0.123 | 0.035 | 0.043 | 0.045 | 0.115 | 0.033 | 0.049 | 0.04 | 0.109 | -0.021 | 0.099 | 0.036 | 0.101 | 0.027 | 0.046 | 0.028 | 0.089 | 0.024 | 0.078 | 0.025 | 0.091 | 0.022 | 0.076 | 0.026 | 0.09 | 0.03 | 0.072 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.05 | 0.57 | 0.29 | 1.21 | 0.64 | 0.69 | 0.33 | 0.77 | 0.64 | 0.58 | 0.4 | 0.91 | 0.61 | 0.67 | 0.23 | 0.29 | 0.72 | -0.12 | 0.01 | 0.85 | 0.43 | 0.44 | -0.021 | 0.85 | 0.42 | 0.38 | -0.037 | 0.82 | 0.44 | 0.27 | 0.06 | 0.81 | 0.32 | 0.39 | 0.01 | 0.65 | 0.18 | 0.3 | -0.004 | 0.75 | 0.21 | 0.24 | -0.049 | 0.45 | 0.11 | 0.19 | -0.14 | 0.76 | 0.16 | 0.23 | -0.098 | 0.6 | 0.45 | 0.21 | -0.095 | 0.42 | 0.09 | 0.22 | -0.14 | 0.29 | 0.04 | 0.04 | -0.14 | 0.47 | 0.08 | 0.19 | -0.14 | 0.39 | -0.048 | 0.27 | -0.28 | 0.14 | -0.02 | 0.11 | -0.4 | -0.087 | -0.23 | 0.01 | -0.34 | 0.15 | -1.39 | -0.013 | -0.041 | -0.25 | -0.85 | -0.035 | -0.023 | 0.053 | -0.24 | 0.31 | 0.18 | 0.22 | -1.29 | -0.3 | -0.1 | 0.4 | 0.25 | 0.46 | 0.14 | 0.28 | 0.23 | 0.51 | 0.17 | 0.43 | 0.17 | 0.44 | 0.14 | 0.37 | 0.12 | 0.38 | 0.1 | 0.35 | 0.12 | 0.36 | 0.08 | 0.13 | 0.1 | 0.28 | 0.07 | 0.14 | 0.08 | 0.24 | -0.04 | 0.24 | 0.07 | 0.22 | 0.04 | 0.11 | 0.06 | 0.2 | 0.05 | 0.21 | 0.05 | 0.17 | 0.04 | 0.16 | 0.04 | 0.16 | 0.05 | 0.16 | 0.04 | 0.14 | 0.04 | 0 | 0.03 | 0.13 | 0.02 | 0 | 0.03 | 0.11 | 0.03 | 0 | 0.02 | 0.1 | 0.03 | 0 | 0.02 |
Verwaterde WPA
| 0.05 | 0.57 | 0.29 | 1.21 | 0.63 | 0.68 | 0.33 | 0.76 | 0.64 | 0.58 | 0.4 | 0.9 | 0.6 | 0.66 | 0.23 | 0.28 | 0.71 | -0.12 | 0.01 | 0.84 | 0.42 | 0.43 | -0.021 | 0.84 | 0.41 | 0.37 | -0.037 | 0.81 | 0.43 | 0.27 | 0.06 | 0.78 | 0.32 | 0.38 | 0.01 | 0.63 | 0.18 | 0.29 | -0.004 | 0.73 | 0.21 | 0.23 | -0.049 | 0.44 | 0.11 | 0.18 | -0.14 | 0.76 | 0.15 | 0.22 | -0.098 | 0.6 | 0.4 | 0.19 | -0.095 | 0.42 | 0.08 | 0.15 | -0.14 | 0.29 | 0.03 | 0.04 | -0.14 | 0.47 | 0.08 | 0.17 | -0.14 | 0.39 | -0.048 | 0.24 | -0.28 | 0.14 | -0.02 | 0.11 | -0.4 | -0.087 | -0.23 | 0.01 | -0.34 | 0.15 | -1.39 | -0.013 | -0.041 | -0.25 | -0.85 | -0.035 | -0.023 | 0.053 | -0.24 | 0.31 | 0.18 | 0.22 | -1.29 | -0.3 | -0.1 | 0.4 | 0.24 | 0.45 | 0.14 | 0.28 | 0.22 | 0.49 | 0.16 | 0.43 | 0.17 | 0.42 | 0.14 | 0.37 | 0.12 | 0.36 | 0.09 | 0.35 | 0.12 | 0.34 | 0.08 | 0.13 | 0.1 | 0.28 | 0.07 | 0.14 | 0.08 | 0.24 | -0.04 | 0.24 | 0.07 | 0.22 | 0.04 | 0.11 | 0.06 | 0.2 | 0.05 | 0.21 | 0.05 | 0.17 | 0.04 | 0.16 | 0.04 | 0.16 | 0.05 | 0.16 | 0.04 | 0.14 | 0.04 | 0 | 0.03 | 0.13 | 0.02 | 0 | 0.03 | 0.11 | 0.03 | 0 | 0.02 | 0.1 | 0.03 | 0 | 0.02 |
EBITDA
| 229.7 | 383.5 | 250 | 672.9 | 475.7 | 406.6 | 301.7 | 636 | 451 | 422.8 | 330.1 | 559.4 | 427.1 | 489.6 | 323 | 548 | 361.7 | 210.6 | 137.6 | 541.4 | 351.4 | 343.2 | 162.6 | 522.2 | 295.7 | 281.6 | 64.4 | 522 | 213.3 | 195.8 | 75.7 | 462.9 | 218 | 230.3 | 63.9 | 451.1 | 160.3 | 221.3 | 54.1 | 440.1 | 178.2 | 191.2 | -3.8 | 399.4 | 100.7 | 185.4 | -34.2 | 469.2 | 175.5 | 219.9 | -31.4 | 437 | 182.7 | 221.6 | -36.2 | 378.5 | 145.7 | 220.7 | -15.2 | 323.7 | 107.4 | 147.7 | -28 | 343.2 | 198.1 | 275.6 | 19.9 | 416.1 | 140.4 | 189 | -53.5 | 357.4 | 79.3 | 115.3 | -104.4 | 189.5 | -40.3 | 169.6 | -138.3 | 217.5 | 154.4 | 201.2 | 52.8 | 326.8 | 398.6 | 325.5 | 108.9 | 223.8 | 156.9 | 306.8 | 198.2 | 338.3 | 850.388 | 404.587 | 356.799 | 354.477 | 257.796 | 384.004 | 186.077 | 291.2 | 130.4 | 234.1 | 105 | 165.6 | 92.9 | 202.6 | 71.8 | 224.5 | 106 | 162 | 47.4 | 167.5 | 84.2 | 176 | 61.3 | 107.1 | 69.2 | 141.5 | 59.4 | 78.1 | 59 | 119.7 | 48.5 | 108.3 | 50.9 | 125.1 | 43 | 49.5 | 37.7 | 103.1 | 38.1 | 102.6 | 46 | 88.2 | 43.5 | 80.2 | 34.1 | 69.3 | 27.5 | 62.3 | 29.2 | 317.1 | 276.5 | -655.5 | 268.6 | 282.6 | 242.8 | -587.5 | 217.6 | 249.6 | 202.5 | -480.4 | 190.7 | 215.3 | 167.9 | -424 | 156.2 |
EBITDA ratio
| 0.087 | 0.142 | 0.1 | 0.223 | 0.178 | 0.152 | 0.12 | 0.213 | 0.171 | 0.155 | 0.129 | 0.191 | 0.168 | 0.195 | 0.143 | 0.215 | 0.17 | 0.104 | 0.058 | 0.187 | 0.144 | 0.136 | 0.069 | 0.183 | 0.129 | 0.118 | 0.03 | 0.223 | 0.112 | 0.104 | 0.043 | 0.204 | 0.113 | 0.12 | 0.037 | 0.205 | 0.086 | 0.118 | 0.032 | 0.199 | 0.097 | 0.103 | -0.002 | 0.188 | 0.059 | 0.106 | -0.022 | 0.227 | 0.105 | 0.128 | -0.021 | 0.211 | 0.106 | 0.127 | -0.025 | 0.188 | 0.093 | 0.136 | -0.011 | 0.18 | 0.075 | 0.1 | -0.021 | 0.18 | 0.114 | 0.15 | 0.013 | 0.21 | 0.09 | 0.114 | -0.039 | 0.19 | 0.055 | 0.075 | -0.079 | 0.1 | -0.028 | 0.105 | -0.104 | 0.112 | 0.102 | 0.13 | 0.038 | 0.201 | 0.281 | 0.217 | 0.076 | 0.134 | 0.104 | 0.19 | 0.14 | 0.197 | 0.53 | 0.232 | 0.274 | 0.21 | 0.195 | 0.271 | 0.171 | 0.208 | 0.128 | 0.213 | 0.116 | 0.127 | 0.111 | 0.215 | 0.1 | 0.226 | 0.147 | 0.205 | 0.081 | 0.212 | 0.148 | 0.261 | 0.121 | 0.16 | 0.141 | 0.254 | 0.129 | 0.125 | 0.134 | 0.241 | 0.115 | 0.213 | 0.124 | 0.259 | 0.11 | 0.103 | 0.087 | 0.212 | 0.095 | 0.196 | 0.115 | 0.221 | 0.123 | 0.189 | 0.108 | 0.202 | 0.097 | 0.164 | 0.103 | 1 | 1 | -1.647 | 1 | 1 | 1 | -2.148 | 1 | 1 | 1 | -1.998 | 1 | 1 | 1 | -2.335 | 1 |