Keyera Corp.
TSX:KEY.TO
41.32 (CAD) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,716.748 | 1,601.978 | 2,209.768 | 1,462.765 | 1,499.228 | 1,789.503 | 1,775.154 | 1,718.059 | 1,876.79 | 1,690.22 | 1,737.432 | 1,196.318 | 1,033.173 | 1,017.983 | 709.452 | 712.838 | 529.921 | 1,060.299 | 985.166 | 834.477 | 960.533 | 836.746 | 1,142.342 | 1,161.071 | 1,077.787 | 1,084.011 | 1,027.004 | 764.816 | 777.923 | 843.62 | 695.438 | 621.342 | 589.674 | 602.519 | 622.463 | 643.602 | 610.023 | 644.992 | 938.718 | 866.96 | 866.544 | 951.479 | 932.121 | 778.193 | 782.424 | 784.469 | 792.669 | 666.993 | 687.131 | 795.484 | 732.586 | 1,427.624 | 596.85 | 618.93 | 514.844 | 416.925 | 459.064 | 551.512 | 456.253 | 344.999 | 363.369 | 380.426 | 530.145 | 562.985 | 529.366 | 552.777 | 436.285 | 337.745 | 346.128 | 358.983 | 340.801 | 334.66 | 328.562 | 364.5 | 365.993 | 286.744 | 266.296 | 268.534 | 292.345 | 276.281 | 176.596 | 4.66 | 4.038 | 3.179 | 1.355 |
Kosten van de omzet
| 1,438.387 | 1,325.556 | 1,927.989 | 1,263.41 | 1,204.627 | 1,529.253 | 1,632.975 | 1,469.92 | 1,572.869 | 1,466.942 | 1,449.874 | 1,033.693 | 865.333 | 848.344 | 633.737 | 573.76 | 455.045 | 699.846 | 803.695 | 591.226 | 744.486 | 751.674 | 879.898 | 996.952 | 911.14 | 907.741 | 859.832 | 679.077 | 658.113 | 678.778 | 577.045 | 505.588 | 480.325 | 471.457 | 478.527 | 459.761 | 480.578 | 529.194 | 793.087 | 713.358 | 732.743 | 852.015 | 856.428 | 697.184 | 690.452 | 715.232 | 764.881 | 584.066 | 604.812 | 716.397 | 693.722 | 1,227.58 | 512.237 | 526.523 | 438.241 | 350.722 | 401.892 | 482.377 | 385.262 | 279.473 | 307.259 | 302.146 | 449.825 | 507.218 | 469.687 | 483.026 | 383.143 | 300.25 | 300.748 | 315.914 | 302.97 | 300.302 | 295.609 | 323.678 | 325.7 | 249.315 | 231.098 | 231.915 | 258.59 | 243.788 | 155.609 | 0 | 0 | 0 | 0 |
Brutowinst
| 278.361 | 276.422 | 281.779 | 199.355 | 294.601 | 260.25 | 142.179 | 248.139 | 303.921 | 223.278 | 287.558 | 162.625 | 167.84 | 169.639 | 75.715 | 139.078 | 74.876 | 360.453 | 181.471 | 243.251 | 216.047 | 85.072 | 262.444 | 164.119 | 166.647 | 176.27 | 167.172 | 85.739 | 119.81 | 164.842 | 118.393 | 115.754 | 109.349 | 131.062 | 143.936 | 183.841 | 129.445 | 115.798 | 145.631 | 153.602 | 133.801 | 99.464 | 75.693 | 81.009 | 91.972 | 69.237 | 27.788 | 82.927 | 82.319 | 79.087 | 38.864 | 200.044 | 84.613 | 92.407 | 76.603 | 66.203 | 57.172 | 69.135 | 70.991 | 65.526 | 56.11 | 78.28 | 80.32 | 55.767 | 59.679 | 69.751 | 53.142 | 37.495 | 45.38 | 43.069 | 37.831 | 34.358 | 32.953 | 40.822 | 40.293 | 37.429 | 35.198 | 36.619 | 33.755 | 32.493 | 20.987 | 4.66 | 4.038 | 3.179 | 1.355 |
Brutowinstmarge
| 0.162 | 0.173 | 0.128 | 0.136 | 0.197 | 0.145 | 0.08 | 0.144 | 0.162 | 0.132 | 0.166 | 0.136 | 0.162 | 0.167 | 0.107 | 0.195 | 0.141 | 0.34 | 0.184 | 0.292 | 0.225 | 0.102 | 0.23 | 0.141 | 0.155 | 0.163 | 0.163 | 0.112 | 0.154 | 0.195 | 0.17 | 0.186 | 0.185 | 0.218 | 0.231 | 0.286 | 0.212 | 0.18 | 0.155 | 0.177 | 0.154 | 0.105 | 0.081 | 0.104 | 0.118 | 0.088 | 0.035 | 0.124 | 0.12 | 0.099 | 0.053 | 0.14 | 0.142 | 0.149 | 0.149 | 0.159 | 0.125 | 0.125 | 0.156 | 0.19 | 0.154 | 0.206 | 0.152 | 0.099 | 0.113 | 0.126 | 0.122 | 0.111 | 0.131 | 0.12 | 0.111 | 0.103 | 0.1 | 0.112 | 0.11 | 0.131 | 0.132 | 0.136 | 0.115 | 0.118 | 0.119 | 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 |
Algemene en administratieve kosten
| 44.949 | 41.111 | 35.233 | 33.959 | 44.915 | 43.296 | 30.719 | 27.024 | 31.719 | 26.665 | 17.911 | 20.722 | 40.603 | 24.609 | 6.284 | 21.242 | 40.573 | 5.834 | 34.072 | 20.575 | 30.209 | 24.77 | 17.299 | 33.571 | 24.957 | 24.109 | 18.657 | 15.757 | 26.704 | 20.067 | 12.715 | 21.115 | 18.631 | 26.336 | 24.05 | 15.043 | 17.525 | 24.676 | 16.69 | 27.407 | 21.268 | 17.012 | 14.932 | 13.212 | 12.346 | 14.793 | 3.593 | 5.244 | 6.352 | 8.638 | 0 | 11.688 | 4.931 | 6.375 | 13.575 | 9.891 | 7.763 | 9.504 | 11.972 | 6.8 | 9.676 | 7.935 | 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
| 17.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.949 | 41.111 | 35.233 | 33.959 | 44.915 | 43.296 | 30.719 | 27.024 | 31.719 | 26.665 | 17.911 | 20.722 | 40.603 | 24.609 | 6.284 | 21.242 | 40.573 | 5.834 | 34.072 | 20.575 | 30.209 | 24.77 | 17.299 | 33.571 | 24.957 | 24.109 | 18.657 | 15.757 | 26.704 | 20.067 | 12.715 | 21.115 | 18.631 | 26.336 | 24.05 | 15.043 | 17.525 | 24.676 | 16.69 | 27.407 | 21.268 | 17.012 | 14.932 | 13.212 | 12.346 | 14.793 | 13.668 | 5.244 | 6.352 | 8.638 | 4.642 | 11.688 | 4.931 | 6.375 | 13.575 | 9.891 | 7.763 | 9.504 | 11.972 | 6.8 | 9.676 | 7.935 | 7.462 | 7.64 | 5.787 | 8.904 | 6.614 | 2.74 | 7.181 | 5.347 | 3.453 | 4.062 | 3.769 | 7.608 | 8.528 | 5.341 | 6.639 | 4.709 | 5.957 | 4.104 | 3.728 | 0.063 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 0.215 | 0.25 | 0 | 0 | 1.259 | 3.792 | 4.989 | 9.657 | 3.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -63.875 | 22.585 | 21.624 | 13.427 | 46.848 | 38.118 | -9.495 | 14.218 | 17.312 | 16.473 | 10.627 | 11.292 | 10.013 | 14.831 | 12.586 | 12.288 | 7.531 | 11.456 | 10.796 | 10.536 | 10.579 | 10.452 | 10.421 | 10.588 | 10.413 | 10.415 | 9.681 | 9.334 | 9.502 | 9.082 | 9 | 9.303 | -1.276 | 7.816 | -1.052 | -0.063 | -0 | 0 | 0 |
Bedrijfskosten
| 44.949 | 41.111 | 35.233 | 33.959 | 44.915 | 43.296 | 30.788 | 27.239 | 31.969 | 26.665 | 17.911 | 19.463 | 36.811 | 19.62 | -3.373 | 17.806 | 40.573 | 5.834 | 34.072 | 20.575 | 30.209 | 24.77 | 17.299 | 33.571 | 24.957 | 24.109 | 18.657 | 15.757 | 26.704 | 20.067 | 12.715 | 21.115 | 18.631 | 26.336 | 24.05 | 15.043 | 17.525 | 24.676 | 16.69 | 27.407 | 21.268 | 17.012 | 14.932 | 13.212 | 12.346 | 14.793 | -50.207 | 27.829 | 27.976 | 22.065 | 51.49 | 49.806 | 20.647 | 20.593 | 30.887 | 26.364 | 18.39 | 20.796 | 21.985 | 21.631 | 22.262 | 20.223 | 14.993 | 19.096 | 16.583 | 19.44 | 17.193 | 13.192 | 17.602 | 15.935 | 13.866 | 14.477 | 13.45 | 16.942 | 18.03 | 14.423 | 15.639 | 14.012 | 15.161 | 11.92 | 8.22 | -0.063 | -0 | 0 | 0 |
Bedrijfsresultaat
| 233.412 | 235.311 | 246.546 | 165.726 | 249.883 | 217.355 | 111.577 | 221.17 | 272.609 | 196.553 | 165.962 | 143.162 | 131.029 | 150.019 | 79.088 | 121.272 | 34.303 | 354.619 | 147.399 | 222.676 | 185.838 | 60.302 | 245.145 | 130.548 | 141.69 | 152.161 | 148.484 | 71.002 | 103.277 | 147.522 | 104.515 | 103.049 | 94.692 | 109.455 | 128.082 | 173.015 | 111.92 | 101.885 | 131.392 | 126.195 | 124.577 | 89.443 | 66.774 | 74.927 | 73.583 | 62.706 | 30.25 | 69.524 | 54.343 | 57.022 | -12.626 | 138.442 | 63.966 | 71.814 | 45.716 | 39.839 | 38.782 | 48.339 | 49.006 | 43.895 | 33.848 | 58.057 | 65.327 | 36.671 | 43.096 | 50.311 | 35.949 | 24.303 | 27.778 | 27.134 | 23.965 | 19.881 | 19.503 | 306.736 | 22.263 | 23.006 | 19.559 | 22.607 | 18.594 | 20.573 | 12.767 | 4.66 | 4.037 | 3.179 | 1.355 |
Bedrijfsresultaat ratio
| 0.136 | 0.147 | 0.112 | 0.113 | 0.167 | 0.121 | 0.063 | 0.129 | 0.145 | 0.116 | 0.096 | 0.12 | 0.127 | 0.147 | 0.111 | 0.17 | 0.065 | 0.334 | 0.15 | 0.267 | 0.193 | 0.072 | 0.215 | 0.112 | 0.131 | 0.14 | 0.145 | 0.093 | 0.133 | 0.175 | 0.15 | 0.166 | 0.161 | 0.182 | 0.206 | 0.269 | 0.183 | 0.158 | 0.14 | 0.146 | 0.144 | 0.094 | 0.072 | 0.096 | 0.094 | 0.08 | 0.038 | 0.104 | 0.079 | 0.072 | -0.017 | 0.097 | 0.107 | 0.116 | 0.089 | 0.096 | 0.084 | 0.088 | 0.107 | 0.127 | 0.093 | 0.153 | 0.123 | 0.065 | 0.081 | 0.091 | 0.082 | 0.072 | 0.08 | 0.076 | 0.07 | 0.059 | 0.059 | 0.842 | 0.061 | 0.08 | 0.073 | 0.084 | 0.064 | 0.074 | 0.072 | 1 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -47.952 | -142.917 | -186.995 | -4.625 | 3.452 | -39.01 | -216.782 | -58.21 | -46.651 | -47.066 | -103.555 | -9.01 | 12.55 | 1.728 | -142.172 | -50.546 | 14.108 | -206.014 | -71.763 | 9.981 | 15.201 | 3.838 | 1.994 | -62.522 | -0.558 | -7.867 | -8.756 | 6.2 | 12.81 | 0.479 | -25.362 | -6.111 | 10.363 | 5.508 | -66.305 | -4.215 | -43.257 | -13.058 | -76.299 | 1.173 | -13.722 | 13.212 | 5.483 | -0.928 | 2.045 | -8.252 | 1.554 | -15.141 | -12.213 | -11.682 | -3.571 | -14.895 | -9.495 | -7.744 | -12.4 | -7.579 | -12.756 | -7.013 | -1.837 | -10.338 | -10.058 | -0.941 | -2.682 | -0.79 | -1.778 | -0.672 | -0.747 | -1.205 | -0.612 | -0.646 | -0.809 | -0.482 | -0.483 | -0.856 | -1.291 | 0.383 | -1.494 | -0.806 | -1.276 | -7.039 | -0.454 | 4.597 | 4.038 | 3.179 | 1.355 |
Inkomen voor belasting
| 185.46 | 92.394 | 59.551 | 102.789 | 205.992 | 178.345 | -105.205 | 162.96 | 225.958 | 149.487 | 122.342 | 90.71 | 101.57 | 111.639 | -101.003 | 39.015 | 17.67 | 117.469 | 44.955 | 199.424 | 171.756 | 44.271 | 227.094 | 48.753 | 122.823 | 126.232 | 122.126 | 56.095 | 88.983 | 127.514 | 60.4 | 71.809 | 84.234 | 90.886 | 33.7 | 146.049 | 55.748 | 66.226 | 43.116 | 114.41 | 85.16 | 81.28 | 51.126 | 54.536 | 68.727 | 34.284 | 72.814 | 21.971 | 31.105 | 45.34 | -27.61 | 85.446 | 44.473 | 53.629 | 33.316 | 32.26 | 26.026 | 41.326 | 42.502 | 33.557 | 23.79 | 48.939 | 54.822 | 28.759 | 35.791 | 44.348 | 29.695 | 18.478 | 21.645 | 21.86 | 18.003 | 14.437 | 15.082 | 18.921 | 16.826 | 19.396 | 14.067 | 17.725 | 12.652 | 9.065 | 10.145 | 9.257 | 8.075 | 6.359 | 2.71 |
Inkomen voor belasting ratio
| 0.108 | 0.058 | 0.027 | 0.07 | 0.137 | 0.1 | -0.059 | 0.095 | 0.12 | 0.088 | 0.07 | 0.076 | 0.098 | 0.11 | -0.142 | 0.055 | 0.033 | 0.111 | 0.046 | 0.239 | 0.179 | 0.053 | 0.199 | 0.042 | 0.114 | 0.116 | 0.119 | 0.073 | 0.114 | 0.151 | 0.087 | 0.116 | 0.143 | 0.151 | 0.054 | 0.227 | 0.091 | 0.103 | 0.046 | 0.132 | 0.098 | 0.085 | 0.055 | 0.07 | 0.088 | 0.044 | 0.092 | 0.033 | 0.045 | 0.057 | -0.038 | 0.06 | 0.075 | 0.087 | 0.065 | 0.077 | 0.057 | 0.075 | 0.093 | 0.097 | 0.065 | 0.129 | 0.103 | 0.051 | 0.068 | 0.08 | 0.068 | 0.055 | 0.063 | 0.061 | 0.053 | 0.043 | 0.046 | 0.052 | 0.046 | 0.068 | 0.053 | 0.066 | 0.043 | 0.033 | 0.057 | 1.986 | 2 | 2 | 2 |
Belastingkosten
| 43.283 | 21.48 | 10.359 | 24.677 | 47.053 | 40.556 | -23.31 | 39.571 | 52.952 | 35.693 | 32.356 | 20.91 | 22.975 | 25.814 | -26.226 | 5.579 | -0.093 | 31.861 | 7.811 | 46.205 | -47.691 | 10.472 | 62.042 | 14.069 | 16.05 | 38.517 | 34.074 | 17.631 | 21.921 | 31.172 | 25.779 | 19.389 | 24.555 | 20.755 | 13.485 | 36.511 | 40.161 | 9.646 | 13.729 | 31.971 | 22.23 | 26.047 | 16.73 | 13.714 | 20.554 | 10.839 | 16.163 | 7.733 | 5.263 | 11.47 | -6.422 | 4.605 | 11.345 | -31.062 | 6.233 | 0.175 | -3.111 | 4.585 | 3.297 | -2.145 | 2.733 | -5.421 | 3.945 | -7.618 | 13.062 | -11.154 | -10.332 | 3.268 | 81.475 | 2.582 | 2.84 | 2.396 | -11.076 | 3.18 | 1.16 | 3.068 | 2.716 | -0.315 | 4.833 | 2.695 | 0.636 | 4.66 | 4.038 | 3.179 | 1.355 |
Nettowinst
| 142.177 | 70.914 | 49.192 | 78.112 | 158.939 | 137.789 | -81.895 | 123.389 | 173.006 | 113.794 | 89.986 | 69.8 | 78.595 | 85.825 | -74.777 | 33.436 | 17.763 | 85.608 | 37.144 | 154.428 | 224.511 | 34.952 | 165.052 | 34.684 | 106.773 | 87.715 | 88.052 | 38.464 | 67.062 | 96.342 | 34.621 | 52.42 | 59.679 | 70.131 | 20.215 | 109.538 | 15.587 | 56.58 | 29.387 | 82.439 | 62.93 | 55.233 | 34.396 | 40.822 | 48.173 | 23.445 | 56.651 | 14.238 | 25.842 | 33.87 | -21.188 | 80.841 | 33.128 | 84.691 | 27.083 | 32.085 | 36.34 | 27.65 | 39.205 | 35.702 | 21.057 | 54.36 | 50.877 | 36.377 | 22.729 | 55.502 | 40.027 | 15.31 | -59.87 | 19.012 | 14.928 | 11.797 | 25.969 | 15.384 | 15.491 | 16.2 | 11.157 | 17.832 | 6.136 | 4.959 | 7.046 | 4.597 | 4.037 | 3.179 | 1.355 |
Nettowinstmarge
| 0.083 | 0.044 | 0.022 | 0.053 | 0.106 | 0.077 | -0.046 | 0.072 | 0.092 | 0.067 | 0.052 | 0.058 | 0.076 | 0.084 | -0.105 | 0.047 | 0.034 | 0.081 | 0.038 | 0.185 | 0.234 | 0.042 | 0.144 | 0.03 | 0.099 | 0.081 | 0.086 | 0.05 | 0.086 | 0.114 | 0.05 | 0.084 | 0.101 | 0.116 | 0.032 | 0.17 | 0.026 | 0.088 | 0.031 | 0.095 | 0.073 | 0.058 | 0.037 | 0.052 | 0.062 | 0.03 | 0.071 | 0.021 | 0.038 | 0.043 | -0.029 | 0.057 | 0.056 | 0.137 | 0.053 | 0.077 | 0.079 | 0.05 | 0.086 | 0.103 | 0.058 | 0.143 | 0.096 | 0.065 | 0.043 | 0.1 | 0.092 | 0.045 | -0.173 | 0.053 | 0.044 | 0.035 | 0.079 | 0.042 | 0.042 | 0.056 | 0.042 | 0.066 | 0.021 | 0.018 | 0.04 | 0.986 | 1 | 1 | 1 |
WPA (Winst Per Aandeel)
| 0.62 | 0.31 | 0.21 | 0.34 | 0.69 | 0.6 | -0.37 | 0.56 | 0.78 | 0.51 | 0.41 | 0.32 | 0.36 | 0.39 | -0.34 | 0.15 | 0.08 | 0.39 | 0.17 | 0.72 | 1.05 | 0.17 | 0.78 | 0.17 | 0.52 | 0.43 | 0.43 | 0.2 | 0.36 | 0.52 | 0.19 | 0.28 | 0.34 | 0.41 | 0.12 | 0.64 | 0.09 | 0.33 | 0.17 | 0.49 | 0.39 | 0.35 | 0.22 | 0.26 | 0.31 | 0.15 | 0.36 | 0.09 | 0.17 | 0.23 | -0.14 | 0.57 | 0.24 | 0.61 | 0.19 | 0.23 | 0.27 | 0.21 | 0.29 | 0.28 | 0.17 | 0.43 | 0.4 | 0.29 | 0.18 | 0.45 | 0.32 | 0.12 | -0.49 | 0.15 | 0.12 | 0.094 | 0.21 | 0.13 | 0.13 | 0.13 | 0.094 | 0.15 | 0.053 | 0.055 | 0.099 | 0.13 | 0.12 | 0.094 | 0.12 |
Verwaterde WPA
| 0.62 | 0.31 | 0.21 | 0.34 | 0.69 | 0.6 | -0.37 | 0.56 | 0.78 | 0.51 | 0.41 | 0.32 | 0.36 | 0.39 | -0.34 | 0.15 | 0.08 | 0.39 | 0.17 | 0.72 | 1.05 | 0.17 | 0.78 | 0.17 | 0.52 | 0.43 | 0.43 | 0.2 | 0.36 | 0.52 | 0.19 | 0.28 | 0.34 | 0.41 | 0.12 | 0.64 | 0.09 | 0.33 | 0.17 | 0.49 | 0.39 | 0.35 | 0.22 | 0.26 | 0.31 | 0.15 | 0.36 | 0.09 | 0.17 | 0.23 | -0.14 | 0.56 | 0.24 | 0.6 | 0.19 | 0.22 | 0.27 | 0.21 | 0.28 | 0.27 | 0.17 | 0.42 | 0.37 | 0.29 | 0.18 | 0.44 | 0.31 | 0.12 | -0.47 | 0.15 | 0.12 | 0.079 | 0.19 | 0.11 | 0.12 | 0.12 | 0.084 | 0.14 | 0.048 | 0.05 | 0.099 | 0.13 | 0.12 | 0.094 | 0.12 |
EBITDA
| 324.939 | 325.192 | 339.016 | 250.274 | 326.095 | 289.541 | 197.207 | 289.815 | 326.95 | 246.201 | 326.034 | 211.746 | 197.138 | 216.237 | 168.71 | 184.708 | 119.194 | 406.678 | 228.077 | 291.19 | 251.287 | 123.255 | 299.524 | 185.897 | 192.252 | 198.304 | 192.432 | 112.477 | 133.092 | 184.355 | 142.724 | 139.843 | 135.359 | 149.45 | 164.572 | 213.432 | 153.665 | 129.375 | 170.963 | 163.228 | 144.904 | 109.723 | 87.427 | 93.663 | 104.725 | 79.238 | 109.353 | 72.202 | 75.967 | 76.688 | 2.838 | 188.356 | 70.187 | 86.032 | 58.135 | 54.241 | 49.169 | 58.591 | 55.167 | 56.746 | 45.529 | 69.434 | 72.858 | 48.127 | 53.892 | 60.847 | 46.528 | 34.755 | 38.199 | 37.722 | 34.378 | 30.296 | 29.184 | 33.214 | 31.765 | 32.088 | 28.559 | 31.91 | 27.798 | 28.389 | 17.259 | 4.66 | 4.037 | 3.179 | 1.355 |
EBITDA ratio
| 0.189 | 0.203 | 0.153 | 0.171 | 0.218 | 0.162 | 0.111 | 0.169 | 0.174 | 0.146 | 0.188 | 0.177 | 0.191 | 0.212 | 0.238 | 0.259 | 0.225 | 0.384 | 0.232 | 0.349 | 0.262 | 0.147 | 0.262 | 0.16 | 0.178 | 0.183 | 0.187 | 0.147 | 0.171 | 0.219 | 0.205 | 0.225 | 0.23 | 0.248 | 0.264 | 0.332 | 0.252 | 0.201 | 0.182 | 0.188 | 0.167 | 0.115 | 0.094 | 0.12 | 0.134 | 0.101 | 0.138 | 0.108 | 0.111 | 0.096 | 0.004 | 0.132 | 0.118 | 0.139 | 0.113 | 0.13 | 0.107 | 0.106 | 0.121 | 0.164 | 0.125 | 0.183 | 0.137 | 0.085 | 0.102 | 0.11 | 0.107 | 0.103 | 0.11 | 0.105 | 0.101 | 0.091 | 0.089 | 0.091 | 0.087 | 0.112 | 0.107 | 0.119 | 0.095 | 0.103 | 0.098 | 1 | 1 | 1 | 1 |