IPG Photonics Corporation
NASDAQ:IPGP
81.93 (USD) • At close November 11, 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
| 233.143 | 257.645 | 252.009 | 298.893 | 301.401 | 339.971 | 347.174 | 333.539 | 349.006 | 377.023 | 369.979 | 364.467 | 379.15 | 371.658 | 345.585 | 336.63 | 318.441 | 296.411 | 249.242 | 306.627 | 329.138 | 363.769 | 315.047 | 330.051 | 356.346 | 413.613 | 359.864 | 361.055 | 392.615 | 369.373 | 285.846 | 280.121 | 266.017 | 252.787 | 207.248 | 223.626 | 243.541 | 235.138 | 198.96 | 207.402 | 199.651 | 192.204 | 170.575 | 165.859 | 172.152 | 168.171 | 141.852 | 145.03 | 156.379 | 137.927 | 123.192 | 123.524 | 129.064 | 121.936 | 99.958 | 100.985 | 79.809 | 67.258 | 51.204 | 54.293 | 45.808 | 40.385 | 45.408 | 58.194 | 62.012 | 55.994 | 52.876 | 55.067 | 47.905 | 43.952 | 41.753 | 42.097 | 36.201 | 32.464 | 32.464 | 27.377 | 27.378 | 20.815 | 20.815 | 15.177 | 15.177 | 15.177 | 15.177 |
Kosten van de omzet
| 179.054 | 147.45 | 154.473 | 184.176 | 168.499 | 192.28 | 200.236 | 272.715 | 198.582 | 204.679 | 198.158 | 198.462 | 193.276 | 191.13 | 181.594 | 189.751 | 165.649 | 159.962 | 146.366 | 182.424 | 176.28 | 183.532 | 166.136 | 163.303 | 161.162 | 178.638 | 156.502 | 152.262 | 168.06 | 163.077 | 128.579 | 124.785 | 121.226 | 115.083 | 92.838 | 101.583 | 110.237 | 106.435 | 91.133 | 93.485 | 90.561 | 87.977 | 81.291 | 84.337 | 79.339 | 78.249 | 66.211 | 69.856 | 70.42 | 63.017 | 54.508 | 57.1 | 58.605 | 55.23 | 46.292 | 45.466 | 39.878 | 36.797 | 30.657 | 34.381 | 29.085 | 28.613 | 29.547 | 31.663 | 32.59 | 29.047 | 28.476 | 31.44 | 26.2 | 23.633 | 22.422 | 21.948 | 18.864 | 19.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 54.089 | 110.195 | 97.536 | 114.717 | 132.902 | 147.691 | 146.938 | 60.824 | 150.424 | 172.344 | 171.821 | 166.005 | 185.874 | 180.528 | 163.991 | 146.879 | 152.792 | 136.449 | 102.876 | 124.203 | 152.858 | 180.237 | 148.911 | 166.748 | 195.184 | 234.975 | 203.362 | 208.793 | 224.555 | 206.296 | 157.267 | 155.336 | 144.791 | 137.704 | 114.41 | 122.043 | 133.304 | 128.703 | 107.827 | 113.917 | 109.09 | 104.227 | 89.284 | 81.522 | 92.813 | 89.922 | 75.641 | 75.174 | 85.959 | 74.91 | 68.684 | 66.424 | 70.459 | 66.706 | 53.666 | 55.519 | 39.931 | 30.461 | 20.547 | 19.912 | 16.723 | 11.772 | 15.861 | 26.531 | 29.422 | 26.947 | 24.4 | 23.627 | 21.705 | 20.319 | 19.331 | 20.149 | 17.337 | 12.904 | 32.464 | 27.377 | 27.378 | 20.815 | 20.815 | 15.177 | 15.177 | 15.177 | 15.177 |
Brutowinstmarge
| 0.232 | 0.428 | 0.387 | 0.384 | 0.441 | 0.434 | 0.423 | 0.182 | 0.431 | 0.457 | 0.464 | 0.455 | 0.49 | 0.486 | 0.475 | 0.436 | 0.48 | 0.46 | 0.413 | 0.405 | 0.464 | 0.495 | 0.473 | 0.505 | 0.548 | 0.568 | 0.565 | 0.578 | 0.572 | 0.559 | 0.55 | 0.555 | 0.544 | 0.545 | 0.552 | 0.546 | 0.547 | 0.547 | 0.542 | 0.549 | 0.546 | 0.542 | 0.523 | 0.492 | 0.539 | 0.535 | 0.533 | 0.518 | 0.55 | 0.543 | 0.558 | 0.538 | 0.546 | 0.547 | 0.537 | 0.55 | 0.5 | 0.453 | 0.401 | 0.367 | 0.365 | 0.291 | 0.349 | 0.456 | 0.474 | 0.481 | 0.461 | 0.429 | 0.453 | 0.462 | 0.463 | 0.479 | 0.479 | 0.397 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 27.177 | 27.487 | 29.381 | 27.714 | 24.708 | 23.512 | 22.77 | 26.62 | 25.436 | 30.608 | 33.45 | 36.766 | 34.277 | 35.191 | 33.339 | 31.766 | 31.71 | 31.584 | 31.838 | 30.469 | 32.16 | 34.872 | 32.496 | 31.501 | 30.909 | 31.813 | 28.546 | 26.589 | 25.541 | 25.96 | 22.78 | 22.108 | 20.543 | 18.412 | 17.489 | 17.769 | 16.221 | 15.114 | 14.23 | 13.81 | 13.447 | 13.362 | 12.784 | 10.878 | 11.501 | 10.483 | 8.798 | 9.27 | 7.762 | 7.229 | 7.14 | 6.58 | 6.501 | 6.61 | 5.731 | 5.292 | 4.981 | 4.729 | 4.158 | 5.098 | 4.569 | 4.734 | 4.142 | 4.353 | 4.13 | 4.447 | 2.874 | 2.656 | 2.354 | 2.388 | 2.129 | 2.23 | 1.692 | 1.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 32.66 | 31.602 | 31.158 | 35.003 | 30.958 | 29.66 | 30.128 | 33.365 | 33.813 | 33.411 | 30.664 | 32.167 | 32.557 | 31.066 | 30.092 | 27.444 | 29.038 | 26.399 | 27.124 | 25.071 | 26.776 | 28.538 | 27.212 | 27.572 | 25.245 | 24.117 | 25.495 | 21.576 | 21.491 | 19.875 | 17.726 | 19.637 | 16.797 | 16.151 | 13.901 | 14.718 | 14.679 | 15.017 | 12.778 | 15.126 | 14.172 | 13.124 | 12.916 | 13.049 | 13.175 | 12.829 | 11.81 | 9.937 | 10.609 | 8.736 | 9.949 | 9.943 | 10.997 | 8.333 | 8.169 | 6.633 | 7.8 | 7.384 | 6.828 | 5.797 | 4.758 | 4.944 | 4.99 | 7.384 | 8.203 | 9.727 | 8.986 | 8.619 | 6.537 | 7.825 | 6.15 | 14.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 22.233 | 22.487 | 22.998 | 22.161 | 22.243 | 20.187 | 21.088 | 17.876 | 19.383 | 19.01 | 20.374 | 19.416 | 20.688 | 19.193 | 18.883 | 17.242 | 17.332 | 17.326 | 18.683 | 18.838 | 18.969 | 20.663 | 19.275 | 16.284 | 13.479 | 14.536 | 13.516 | 13.454 | 13.384 | 12.136 | 10.827 | 10.21 | 10.46 | 9.689 | 8.034 | 8.64 | 7.717 | 7.962 | 7.549 | 7.929 | 7.496 | 8.047 | 7.165 | 7.178 | 6.801 | 6.845 | 5.868 | 7.074 | 5.785 | 5.854 | 5.132 | 5.28 | 5.656 | 5.847 | 4.948 | 5.303 | 4.527 | 4.932 | 4.338 | 4.3 | 3.788 | 3.88 | 3.189 | 13.9 | 3.735 | 3.703 | 3.147 | 10.103 | 0 | 0 | 0 | 6.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 54.893 | 54.089 | 54.156 | 55.881 | 53.201 | 49.847 | 51.216 | 51.241 | 53.196 | 52.421 | 51.038 | 51.583 | 53.245 | 50.259 | 48.975 | 44.686 | 46.37 | 43.725 | 45.807 | 43.909 | 45.745 | 49.201 | 46.487 | 43.856 | 38.724 | 38.653 | 39.011 | 35.03 | 34.875 | 32.011 | 28.553 | 29.847 | 27.257 | 25.84 | 21.935 | 23.358 | 22.396 | 22.979 | 20.327 | 23.055 | 21.668 | 21.171 | 20.081 | 20.227 | 19.976 | 19.674 | 17.678 | 17.011 | 16.394 | 14.59 | 15.081 | 15.223 | 16.653 | 14.18 | 13.117 | 11.936 | 12.327 | 12.316 | 11.166 | 10.097 | 8.546 | 8.824 | 8.179 | 7.384 | 8.203 | 9.727 | 8.986 | 8.619 | 6.537 | 7.825 | 6.15 | 7.281 | 5.307 | 4.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 208.825 | -14.009 | 0.325 | -1.833 | 0.545 | 0.285 | 0.331 | 0.548 | 0.301 | 0.618 | -0.236 | 0.367 | -0.211 | 0.028 | 0.253 | 0.182 | -0.059 | 0.449 | 0.191 | 0.216 | -0.52 | 0.658 | -0.009 | 0.681 | 0.423 | 0.386 | 0.443 | 0.069 | 0.459 | 0.023 | -0.529 | 0.606 | 0.194 | 0.141 | 0.007 | -0.503 | 0.132 | 0.161 | 0.085 | 0.058 | 0.162 | 0.239 | 0.334 | 0.106 | 0.218 | -0.239 | 0.07 | 0.989 | 1.796 | -0.092 | 1.286 | 0 | 0 | 0 | 0.008 | -0.523 | 2.078 | -2.295 | -0.108 | 0.047 | -0.04 | 0 | 1.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -82.103 | 0 | 0 | 0 | -57.647 | 0 | 0 | 0 |
Bedrijfskosten
| 82.07 | 95.585 | 83.537 | 85.428 | 77.909 | 73.359 | 73.986 | 77.861 | 78.632 | 83.029 | 84.488 | 88.349 | 87.522 | 85.45 | 82.314 | 76.452 | 78.08 | 75.309 | 77.645 | 74.378 | 77.905 | 84.073 | 78.983 | 75.357 | 69.633 | 70.466 | 67.557 | 61.619 | 60.416 | 57.971 | 51.333 | 51.955 | 47.8 | 44.252 | 39.424 | 41.127 | 38.617 | 38.093 | 34.557 | 36.865 | 35.115 | 34.533 | 32.865 | 31.105 | 31.477 | 30.157 | 26.476 | 26.281 | 24.156 | 21.819 | 22.221 | 21.803 | 23.154 | 20.79 | 18.848 | 16.705 | 19.386 | 14.75 | 15.216 | 15.242 | 13.075 | 13.558 | 13.836 | 11.737 | 12.333 | 14.174 | 11.86 | 11.275 | 8.891 | 10.213 | 8.279 | 9.511 | 6.999 | 5.389 | 0 | -82.103 | 0 | 0 | 0 | -57.647 | 0 | 0 | 0 |
Bedrijfsresultaat
| -253.346 | 14.61 | 19.1 | 29.289 | 55.706 | 72.063 | 75.426 | 54.406 | 50.422 | 71.675 | 93.143 | 84.803 | 101.986 | 92.252 | 88.842 | 65.241 | 41.413 | 47.209 | 44.796 | 0.243 | 74.145 | 91.09 | 68.315 | 96.052 | 123.863 | 162.391 | 141.1 | 148.267 | 160.222 | 141.142 | 101.481 | 105.201 | 94.086 | 95.008 | 70.019 | 83.016 | 89.562 | 87.443 | 82.022 | 79.631 | 77.589 | 68.749 | 57.789 | 48.853 | 59.773 | 59.875 | 49.646 | 47.259 | 60.007 | 56.445 | 45.177 | 46.07 | 49.232 | 46.122 | 34.098 | 38.814 | 20.545 | 15.711 | 5.331 | 4.67 | 3.648 | -1.286 | 2.025 | 14.794 | 17.089 | 12.773 | 12.54 | 12.352 | 12.814 | 10.106 | 11.052 | 10.638 | 10.338 | 7.515 | 32.464 | -54.726 | 27.378 | 20.815 | 20.815 | -42.47 | 15.177 | 15.177 | 15.177 |
Bedrijfsresultaat ratio
| -1.087 | 0.057 | 0.076 | 0.098 | 0.185 | 0.212 | 0.217 | 0.163 | 0.144 | 0.19 | 0.252 | 0.233 | 0.269 | 0.248 | 0.257 | 0.194 | 0.13 | 0.159 | 0.18 | 0.001 | 0.225 | 0.25 | 0.217 | 0.291 | 0.348 | 0.393 | 0.392 | 0.411 | 0.408 | 0.382 | 0.355 | 0.376 | 0.354 | 0.376 | 0.338 | 0.371 | 0.368 | 0.372 | 0.412 | 0.384 | 0.389 | 0.358 | 0.339 | 0.295 | 0.347 | 0.356 | 0.35 | 0.326 | 0.384 | 0.409 | 0.367 | 0.373 | 0.381 | 0.378 | 0.341 | 0.384 | 0.257 | 0.234 | 0.104 | 0.086 | 0.08 | -0.032 | 0.045 | 0.254 | 0.276 | 0.228 | 0.237 | 0.224 | 0.267 | 0.23 | 0.265 | 0.253 | 0.286 | 0.231 | 1 | -1.999 | 1 | 1 | 1 | -2.798 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 10.832 | 10.402 | 5.426 | 12.864 | 1.258 | -1.984 | 7.864 | -134.45 | 46.666 | -17.022 | -0.306 | 7.514 | 3.423 | -2.798 | 7.418 | -5.004 | -33.358 | -13.482 | 19.756 | -49.366 | -1.328 | -4.416 | -1.622 | 5.342 | -1.265 | -1.732 | 5.738 | 1.162 | -3.458 | -7.16 | -4.982 | 2.426 | -2.711 | 1.697 | -4.96 | 1.597 | -4.993 | -3.006 | 8.837 | 2.637 | 3.776 | -0.706 | 1.704 | -1.458 | -1.345 | -0.129 | 0.551 | -0.645 | -1.591 | 3.262 | -2.38 | 1.657 | 2.072 | -0.412 | -0.712 | 0.453 | -0.322 | -0.026 | -0.066 | 0.223 | -0.075 | 0.464 | -0.148 | -0.288 | -0.103 | 0.489 | 0.047 | 0.267 | 0.309 | -0.008 | 0.044 | -2.181 | -2.006 | -1.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| -242.514 | 25.012 | 33.602 | 42.153 | 67.82 | 81.612 | 83.29 | -80.044 | 97.088 | 73.47 | 92.837 | 84.521 | 101.487 | 91.873 | 88.6 | 65.596 | 42.522 | 49.514 | 48.06 | 2.96 | 77.359 | 95.799 | 72.258 | 100.865 | 128.17 | 163.506 | 141.854 | 148.422 | 160.556 | 141.633 | 101.26 | 106.276 | 94.653 | 95.419 | 70.218 | 82.547 | 89.654 | 87.492 | 81.923 | 79.755 | 77.747 | 68.988 | 57.984 | 48.983 | 60.054 | 59.601 | 49.663 | 48.026 | 60.267 | 56.968 | 43.954 | 46.182 | 49.168 | 45.334 | 33.9 | 38.828 | 19.873 | 15.494 | 5.057 | 4.664 | 3.307 | -1.689 | 1.487 | 14.201 | 16.792 | 13.079 | 12.492 | 12.582 | 13.321 | 10.215 | 11.492 | 8.015 | 7.99 | 6.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| -1.04 | 0.097 | 0.133 | 0.141 | 0.225 | 0.24 | 0.24 | -0.24 | 0.278 | 0.195 | 0.251 | 0.232 | 0.268 | 0.247 | 0.256 | 0.195 | 0.134 | 0.167 | 0.193 | 0.01 | 0.235 | 0.263 | 0.229 | 0.306 | 0.36 | 0.395 | 0.394 | 0.411 | 0.409 | 0.383 | 0.354 | 0.379 | 0.356 | 0.377 | 0.339 | 0.369 | 0.368 | 0.372 | 0.412 | 0.385 | 0.389 | 0.359 | 0.34 | 0.295 | 0.349 | 0.354 | 0.35 | 0.331 | 0.385 | 0.413 | 0.357 | 0.374 | 0.381 | 0.372 | 0.339 | 0.384 | 0.249 | 0.23 | 0.099 | 0.086 | 0.072 | -0.042 | 0.033 | 0.244 | 0.271 | 0.234 | 0.236 | 0.228 | 0.278 | 0.232 | 0.275 | 0.19 | 0.221 | 0.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -8.92 | 4.858 | 9.503 | 0.725 | 12.826 | 19.291 | 23.155 | 12.851 | 20.39 | 16.139 | 23.209 | 19.253 | 26.788 | 22.196 | 20.378 | 15.92 | 6.992 | 11.148 | 11.294 | 7.263 | 20.232 | 23.278 | 17.342 | 25.399 | 27.418 | 41.889 | 35.52 | 95.466 | 44.959 | 37.53 | 26.328 | 31.146 | 25.426 | 28.387 | 20.89 | 21.869 | 26.897 | 26.249 | 24.577 | 23.324 | 22.547 | 20.705 | 17.453 | 12.388 | 17.716 | 17.881 | 14.536 | 13.114 | 17.832 | 17.119 | 13.406 | 14.327 | 14.899 | 13.827 | 10.522 | 11.56 | 6.558 | 5.149 | 1.633 | 1.507 | 1.041 | -0.524 | 0.461 | 4.746 | 5.31 | 4.058 | 3.997 | 3.899 | 3.505 | 3.611 | 4.507 | -9.592 | 0.999 | 2.799 | -3.059 | -2.638 | -2.639 | -1.075 | -1.075 | -0.503 | -0.503 | -0.503 | -0.503 |
Nettowinst
| -233.594 | 20.154 | 24.099 | 41.428 | 54.994 | 62.321 | 60.135 | -92.895 | 76.264 | 56.968 | 69.572 | 65.087 | 75.402 | 69.8 | 68.127 | 49.339 | 35.604 | 38.226 | 36.403 | -4.45 | 57.253 | 72.272 | 55.159 | 75.559 | 100.517 | 121.617 | 106.334 | 52.956 | 115.597 | 104.116 | 74.945 | 75.132 | 69.235 | 67.058 | 49.326 | 60.704 | 62.791 | 61.299 | 57.359 | 56.431 | 55.2 | 48.283 | 40.531 | 36.595 | 42.338 | 41.72 | 35.127 | 34.912 | 42.435 | 37.742 | 29.915 | 31.086 | 32.869 | 30.736 | 23.068 | 27.062 | 13.226 | 10.306 | 3.397 | 3.122 | 2.255 | -1.229 | 1.271 | 9.06 | 10.893 | 8.552 | 8.149 | 8.337 | 8.557 | 6.388 | 6.613 | 16.636 | 6.479 | 3.059 | 3.059 | 2.638 | 2.639 | 1.075 | 1.075 | 0.503 | 0.503 | 0.503 | 0.503 |
Nettowinstmarge
| -1.002 | 0.078 | 0.096 | 0.139 | 0.182 | 0.183 | 0.173 | -0.279 | 0.219 | 0.151 | 0.188 | 0.179 | 0.199 | 0.188 | 0.197 | 0.147 | 0.112 | 0.129 | 0.146 | -0.015 | 0.174 | 0.199 | 0.175 | 0.229 | 0.282 | 0.294 | 0.295 | 0.147 | 0.294 | 0.282 | 0.262 | 0.268 | 0.26 | 0.265 | 0.238 | 0.271 | 0.258 | 0.261 | 0.288 | 0.272 | 0.276 | 0.251 | 0.238 | 0.221 | 0.246 | 0.248 | 0.248 | 0.241 | 0.271 | 0.274 | 0.243 | 0.252 | 0.255 | 0.252 | 0.231 | 0.268 | 0.166 | 0.153 | 0.066 | 0.058 | 0.049 | -0.03 | 0.028 | 0.156 | 0.176 | 0.153 | 0.154 | 0.151 | 0.179 | 0.145 | 0.158 | 0.395 | 0.179 | 0.094 | 0.094 | 0.096 | 0.096 | 0.052 | 0.052 | 0.033 | 0.033 | 0.033 | 0.033 |
WPA (Winst Per Aandeel)
| -5.33 | 0.45 | 0.52 | 0.89 | 1.16 | 1.32 | 1.26 | -1.91 | 1.48 | 1.1 | 1.32 | 1.22 | 1.41 | 1.31 | 1.27 | 0.92 | 0.67 | 0.72 | 0.69 | -0.084 | 1.08 | 1.36 | 1.04 | 1.42 | 1.88 | 2.27 | 1.98 | 0.99 | 2.16 | 1.95 | 1.4 | 1.42 | 1.3 | 1.26 | 0.93 | 1.15 | 1.19 | 1.16 | 1.09 | 1.08 | 1.06 | 0.93 | 0.78 | 0.71 | 0.82 | 0.81 | 0.68 | 0.68 | 0.83 | 0.74 | 0.63 | 0.64 | 0.68 | 0.65 | 0.49 | 0.57 | 0.28 | 0.22 | 0.07 | 0.068 | 0.05 | -0.027 | 0.03 | 0.2 | 0.24 | 0.19 | 0.18 | 0.19 | 0.2 | 0.15 | 0.15 | 0.61 | 0.24 | 0.11 | 0.055 | 0.067 | 0.045 | 0.01 | 0.01 | 0.013 | 0.003 | 0.003 | 0.003 |
Verwaterde WPA
| -5.33 | 0.45 | 0.52 | 0.89 | 1.16 | 1.31 | 1.26 | -1.91 | 1.47 | 1.1 | 1.31 | 1.21 | 1.4 | 1.29 | 1.26 | 0.92 | 0.66 | 0.71 | 0.68 | -0.084 | 1.07 | 1.34 | 1.02 | 1.4 | 1.84 | 2.21 | 1.93 | 0.96 | 2.11 | 1.91 | 1.38 | 1.39 | 1.29 | 1.25 | 0.92 | 1.14 | 1.18 | 1.15 | 1.08 | 1.07 | 1.05 | 0.92 | 0.77 | 0.7 | 0.81 | 0.8 | 0.67 | 0.67 | 0.81 | 0.72 | 0.61 | 0.64 | 0.66 | 0.63 | 0.47 | 0.57 | 0.28 | 0.22 | 0.07 | 0.068 | 0.05 | -0.027 | 0.03 | 0.2 | 0.23 | 0.19 | 0.18 | 0.19 | 0.19 | 0.14 | 0.15 | 0.61 | 0.2 | 0.098 | 0.055 | 0.067 | 0.045 | 0.01 | 0.01 | 0.013 | 0.003 | 0.003 | 0.003 |
EBITDA
| -12.864 | 29.902 | 25.112 | 46.232 | 71.615 | 94.055 | 88.367 | 75.118 | 73.17 | 130.624 | 104.958 | 94.712 | 118.869 | 122.061 | 98.331 | 98.979 | 108.011 | 98.322 | 29.765 | 123.144 | 100.806 | 125.922 | 94.343 | 108.107 | 147.406 | 186.131 | 149.733 | 164.233 | 184.758 | 170.718 | 124.891 | 115.39 | 113.889 | 104.155 | 91.347 | 90.152 | 110.715 | 104.21 | 74.261 | 83.676 | 79.682 | 79.625 | 63.151 | 60.858 | 71.428 | 67.323 | 55.901 | 57.716 | 70.204 | 55.972 | 52.678 | 50.401 | 53.532 | 52.213 | 41.196 | 44.147 | 26.451 | 15.737 | 10.557 | 9.818 | 3.648 | 2.877 | 6.405 | 19.815 | 20.768 | 16.2 | 16.102 | 15.834 | 15.65 | 12.799 | 13.733 | 16.26 | 14.254 | 8.619 | 32.464 | -54.726 | 27.378 | 20.815 | 20.815 | -42.47 | 15.177 | 15.177 | 15.177 |
EBITDA ratio
| -0.055 | 0.116 | 0.1 | 0.155 | 0.238 | 0.277 | 0.255 | 0.225 | 0.21 | 0.346 | 0.284 | 0.26 | 0.314 | 0.328 | 0.285 | 0.294 | 0.339 | 0.332 | 0.119 | 0.402 | 0.306 | 0.346 | 0.299 | 0.328 | 0.414 | 0.45 | 0.416 | 0.455 | 0.471 | 0.462 | 0.437 | 0.412 | 0.428 | 0.412 | 0.441 | 0.403 | 0.455 | 0.443 | 0.373 | 0.403 | 0.399 | 0.414 | 0.37 | 0.367 | 0.415 | 0.4 | 0.394 | 0.398 | 0.449 | 0.406 | 0.428 | 0.408 | 0.415 | 0.428 | 0.412 | 0.437 | 0.331 | 0.234 | 0.206 | 0.181 | 0.08 | 0.071 | 0.141 | 0.34 | 0.335 | 0.289 | 0.305 | 0.288 | 0.327 | 0.291 | 0.329 | 0.386 | 0.394 | 0.265 | 1 | -1.999 | 1 | 1 | 1 | -2.798 | 1 | 1 | 1 |