Kennametal Inc.
NYSE:KMT
29.48 (USD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 481.948 | 543.308 | 515.794 | 495.32 | 492.476 | 550.234 | 536.036 | 497.121 | 494.792 | 530.016 | 512.259 | 486.673 | 483.509 | 515.971 | 484.658 | 440.507 | 400.305 | 379.053 | 483.084 | 505.08 | 518.088 | 603.949 | 597.204 | 587.394 | 586.687 | 646.119 | 607.936 | 571.345 | 542.454 | 565.025 | 528.63 | 487.573 | 477.14 | 521.224 | 497.837 | 524.021 | 555.354 | 637.653 | 638.97 | 675.631 | 694.941 | 772.204 | 755.242 | 689.936 | 619.808 | 671.41 | 655.36 | 633.144 | 629.459 | 739.216 | 696.411 | 641.741 | 658.877 | 693.737 | 614.83 | 565.768 | 529.158 | 538.642 | 493.165 | 442.865 | 409.395 | 320.599 | 441.311 | 568.684 | 669.265 | 752.961 | 689.669 | 647.423 | 615.076 | 657.477 | 615.884 | 569.321 | 542.811 | 544.038 | 631.114 | 585.258 | 569.218 | 619.158 | 597.355 | 556.218 | 531.436 | 541.858 | 524.23 | 460.778 | 444.575 | 463.765 | 459.243 | 431.731 | 404.218 | 402.898 | 393.852 | 380.338 | 406.654 | 452.02 | 464.65 | 440.521 | 450.705 | 473.773 | 483.019 | 453.9 | 442.9 | 458.6 | 479.1 | 484.3 | 480.9 | 501 | 496.6 | 370 | 310.8 | 312.3 | 295.4 | 273.4 | 275.2 | 279.8 | 286.1 | 259.2 | 254.9 | 266.7 | 268.1 | 230.3 | 218.8 | 219.9 | 211.8 | 195.2 | 175.7 | 155.3 | 153.7 | 140.7 | 148.8 | 151.1 | 152.9 | 140.6 | 149.9 | 155.7 | 157.8 | 152.1 | 152.1 | 156.3 | 161.5 | 135.5 | 135.7 | 124.5 | 124.6 | 111.4 | 111.7 | 112.4 | 111.6 | 101.8 | 94.1 | 95 | 91.6 | 83.4 | 84.5 | 90 | 91.3 | 86.9 | 87.2 |
Kosten van de omzet
| 330.939 | 374.812 | 365.418 | 355.723 | 329.578 | 374.568 | 368.122 | 354.231 | 334.824 | 360.364 | 347.639 | 333.718 | 322.759 | 340.27 | 334.483 | 318.978 | 295.232 | 277.599 | 326.066 | 373.062 | 379.108 | 390.23 | 389.118 | 388.796 | 375.595 | 410.825 | 388.475 | 378.8 | 357.461 | 384.736 | 342.365 | 339.95 | 333.61 | 354.54 | 340.484 | 383.215 | 404.13 | 448.687 | 439.5 | 476.173 | 476.842 | 519.364 | 516.287 | 482.965 | 421.571 | 442.696 | 446.865 | 433.697 | 421.111 | 474.359 | 449.965 | 409.855 | 407.817 | 428.092 | 384.849 | 365.743 | 340.418 | 339.127 | 322.841 | 302.777 | 291.594 | 229.935 | 337.529 | 405.369 | 450.487 | 500.616 | 451.803 | 426.485 | 402.985 | 421.934 | 395.046 | 371.171 | 355.78 | 328.781 | 413.812 | 385.521 | 369.348 | 394.695 | 386.094 | 374.804 | 358.041 | 356.084 | 348.376 | 313.146 | 300.468 | 314.974 | 307.582 | 294.248 | 273.249 | 266.025 | 266.205 | 263.873 | 276.815 | 407.032 | 278.574 | 255.231 | 263.809 | 269.184 | 301.084 | 266.5 | 260.5 | 270.3 | 287.6 | 285.9 | 284.6 | 284.9 | 281 | 207.4 | 169.3 | 169.6 | 158.7 | 150.4 | 151.1 | 153.6 | 152.5 | 141.7 | 139 | 111.6 | 148.4 | 135.7 | 131.7 | -68.1 | 175.7 | 118.3 | 105.6 | 58 | 89.6 | 86.1 | 90.7 | 61.8 | 91.9 | 87.4 | 90.6 | 60.2 | 88.8 | 88.4 | 88.4 | 58.4 | 92 | 85.4 | 84.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 151.009 | 168.496 | 150.376 | 139.597 | 162.898 | 175.666 | 167.914 | 142.89 | 159.968 | 169.652 | 164.62 | 152.955 | 160.75 | 175.701 | 150.175 | 121.529 | 105.073 | 101.454 | 157.018 | 132.018 | 138.98 | 213.719 | 208.086 | 198.598 | 211.092 | 235.294 | 219.461 | 192.545 | 184.993 | 180.289 | 186.265 | 147.623 | 143.53 | 166.684 | 157.353 | 140.806 | 151.224 | 188.966 | 199.47 | 199.458 | 218.099 | 252.84 | 238.955 | 206.971 | 198.237 | 228.714 | 208.495 | 199.447 | 208.348 | 264.857 | 246.446 | 231.886 | 251.06 | 265.645 | 229.981 | 200.025 | 188.74 | 199.515 | 170.324 | 140.088 | 117.801 | 90.664 | 103.782 | 163.315 | 218.778 | 252.345 | 237.866 | 220.938 | 212.091 | 235.543 | 220.838 | 198.15 | 187.031 | 215.257 | 217.302 | 199.737 | 199.87 | 224.463 | 211.261 | 181.414 | 173.395 | 185.774 | 175.854 | 147.632 | 144.107 | 148.791 | 151.661 | 137.483 | 130.969 | 136.873 | 127.647 | 116.465 | 129.839 | 44.988 | 186.076 | 185.29 | 186.896 | 204.589 | 181.935 | 187.4 | 182.4 | 188.3 | 191.5 | 198.4 | 196.3 | 216.1 | 215.6 | 162.6 | 141.5 | 142.7 | 136.7 | 123 | 124.1 | 126.2 | 133.6 | 117.5 | 115.9 | 155.1 | 119.7 | 94.6 | 87.1 | 288 | 36.1 | 76.9 | 70.1 | 97.3 | 64.1 | 54.6 | 58.1 | 89.3 | 61 | 53.2 | 59.3 | 95.5 | 69 | 63.7 | 63.7 | 97.9 | 69.5 | 50.1 | 51.2 | 124.5 | 124.6 | 111.4 | 111.7 | 112.4 | 111.6 | 101.8 | 94.1 | 95 | 91.6 | 83.4 | 84.5 | 90 | 91.3 | 86.9 | 87.2 |
Brutowinstmarge
| 0.313 | 0.31 | 0.292 | 0.282 | 0.331 | 0.319 | 0.313 | 0.287 | 0.323 | 0.32 | 0.321 | 0.314 | 0.332 | 0.341 | 0.31 | 0.276 | 0.262 | 0.268 | 0.325 | 0.261 | 0.268 | 0.354 | 0.348 | 0.338 | 0.36 | 0.364 | 0.361 | 0.337 | 0.341 | 0.319 | 0.352 | 0.303 | 0.301 | 0.32 | 0.316 | 0.269 | 0.272 | 0.296 | 0.312 | 0.295 | 0.314 | 0.327 | 0.316 | 0.3 | 0.32 | 0.341 | 0.318 | 0.315 | 0.331 | 0.358 | 0.354 | 0.361 | 0.381 | 0.383 | 0.374 | 0.354 | 0.357 | 0.37 | 0.345 | 0.316 | 0.288 | 0.283 | 0.235 | 0.287 | 0.327 | 0.335 | 0.345 | 0.341 | 0.345 | 0.358 | 0.359 | 0.348 | 0.345 | 0.396 | 0.344 | 0.341 | 0.351 | 0.363 | 0.354 | 0.326 | 0.326 | 0.343 | 0.335 | 0.32 | 0.324 | 0.321 | 0.33 | 0.318 | 0.324 | 0.34 | 0.324 | 0.306 | 0.319 | 0.1 | 0.4 | 0.421 | 0.415 | 0.432 | 0.377 | 0.413 | 0.412 | 0.411 | 0.4 | 0.41 | 0.408 | 0.431 | 0.434 | 0.439 | 0.455 | 0.457 | 0.463 | 0.45 | 0.451 | 0.451 | 0.467 | 0.453 | 0.455 | 0.582 | 0.446 | 0.411 | 0.398 | 1.31 | 0.17 | 0.394 | 0.399 | 0.627 | 0.417 | 0.388 | 0.39 | 0.591 | 0.399 | 0.378 | 0.396 | 0.613 | 0.437 | 0.419 | 0.419 | 0.626 | 0.43 | 0.37 | 0.377 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 10.9 | 11.3 | 11 | 11 | 10.5 | 11.3 | 10.7 | 10.6 | 37.2 | 2.1 | 1.8 | 1.1 | 28.9 | 3 | 9.3 | 8.8 | 8.4 | 9.8 | 10.1 | 10.4 | 9.9 | 10.5 | 8.9 | 9.7 | 9.8 | 10 | 9.5 | 0 | 38 | 0 | 0 | 0 | 39.4 | 0 | 0 | 10 | 45.1 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 39.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.8 | 4.2 | 5.2 | 5.6 | 5.4 | 4.8 | 5 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 138.86 | 142.031 | 138.904 | 134.566 | 145.989 | 143.083 | 138.322 | 132.105 | 125.02 | 123.361 | 120.062 | 117.902 | 116.162 | 97.483 | 108.054 | 130.348 | 153.682 | 161.59 | 150.461 | 147.921 | 145.032 | 142.328 | 136.933 | 140.329 | 135.044 | 138.465 | 148.498 | 145.282 | 147.662 | 157.611 | 146.422 | 139.513 | 130.949 | 134.441 | 132.218 | 124.723 | 121.239 | 121.757 | 122.592 | 115.677 | 104.835 | 100.685 | 95.695 | 93.139 | 99.877 | 51.587 | 123.807 | 121.823 | 128.424 | 108.136 | 125.83 | 126.7 | 122.5 | 116.3 | 123.2 | 125.3 | 133.4 | 131.1 | 125.1 | 102.9 | 93.3 | 70 | 90.7 | 86.3 | 86.9 | 83.6 | 83.2 | 81.6 | 80 | 79.2 | 76.4 | 70.3 | 64.3 | 194.7 | 14.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.001 | 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 |
Verkoop-, algemene en administratieve kosten
| 111.653 | 94.586 | 97.384 | 96.342 | 100.649 | 99.483 | 101.973 | 95.056 | 97.678 | 65.47 | 104.975 | 104.854 | 101.594 | 79.134 | 105.113 | 93.677 | 89.256 | 64.501 | 94.572 | 103.6 | 110.162 | 112.323 | 116.451 | 111.061 | 119.719 | 160.148 | 126.407 | 126.438 | 124.792 | 114.659 | 116.139 | 110.104 | 118.765 | 118.148 | 115.604 | 120.18 | 124.843 | 129.323 | 137.325 | 134.059 | 146.388 | 147.185 | 152.298 | 146.721 | 134.264 | 132.883 | 128.328 | 127.778 | 138.86 | 142.03 | 138.904 | 134.566 | 145.989 | 143.083 | 138.322 | 132.105 | 125.02 | 123.361 | 120.062 | 117.902 | 116.162 | 97.483 | 108.054 | 130.348 | 153.682 | 161.59 | 150.461 | 147.921 | 145.032 | 142.328 | 136.933 | 140.329 | 135.044 | 138.465 | 148.498 | 145.282 | 147.662 | 157.611 | 146.422 | 139.513 | 130.949 | 134.441 | 132.218 | 124.723 | 121.239 | 121.757 | 122.592 | 115.677 | 104.835 | 100.685 | 95.695 | 93.139 | 99.877 | 51.587 | 123.807 | 121.823 | 128.424 | 108.136 | 125.83 | 126.7 | 122.5 | 116.3 | 123.2 | 125.3 | 133.4 | 131.1 | 125.1 | 102.9 | 93.3 | 70 | 90.7 | 86.3 | 86.9 | 83.6 | 83.2 | 81.6 | 80 | 79.2 | 76.4 | 70.3 | 64.3 | 194.7 | 14.2 | 68 | 85.2 | 51.9 | 50.1 | 48.9 | 50.8 | 53.3 | 48.6 | 49.6 | 50.8 | 53.8 | 51.2 | 50.3 | 49.2 | 48.3 | 48.9 | 38.9 | 38.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 111.653 | 0.025 | 0.076 | 0.687 | -0.089 | -1.716 | 116.437 | 108.904 | 111.442 | 105.907 | 110.309 | 3.142 | 3.459 | -1.702 | 2.692 | 3.857 | 4.019 | 5.532 | 2.438 | 4.211 | 2.681 | 3.603 | 4.993 | 4.022 | 2.761 | -0.396 | -0.647 | -1.313 | -0.088 | 0.243 | -1.626 | -0.726 | -0.118 | 2.541 | 1.938 | 0.732 | -1.087 | 1.705 | 0.378 | -2.223 | 1.813 | -1.267 | 0.561 | -0.856 | -0.611 | -1.812 | -0.749 | -0.655 | 5.107 | 5.369 | 4.25 | 3.272 | 3.461 | 2.906 | 2.836 | 2.912 | 2.948 | 3.144 | 3.239 | 3.367 | 3.34 | 3.26 | 3.196 | 3.269 | 3.409 | -30.612 | 38.487 | 3.626 | 2.945 | 4.149 | 7.778 | 1.955 | 1.94 | -4.294 | 7.131 | 1.438 | 1.351 | 0.02 | 2.269 | 0.634 | 0.537 | 0.664 | 0.614 | 0.486 | 0.47 | 0.854 | 1.196 | 1.3 | 0.814 | 0.697 | 0.728 | 0.689 | 0.69 | 5.601 | 6.063 | 24.499 | 24.566 | 44.442 | 0 | 25.2 | 26.1 | 24.1 | 24.5 | 23.7 | 23.7 | 21.2 | 21.1 | 14.8 | 10.3 | 34.4 | 10.8 | 10.4 | 9.9 | 10.3 | 10 | 10.1 | 9.8 | 37 | 0.8 | 0.8 | 0.8 | 40.2 | 1 | 0 | 0 | 30.9 | 0 | 0 | 0 | 31.3 | 0 | 0 | 0 | 32.7 | 0 | 0 | 0 | 29.9 | 0 | 0 | 0 | -415.8 | 0 | 0 | 0 | -370.7 | 0 | 0 | 0 | -318.1 | 0 | 0 | 0 | -329.1 | 0 | 0 | 0 |
Bedrijfskosten
| 111.653 | 105.486 | 108.684 | 110.085 | 114.694 | 113.131 | 116.437 | 108.904 | 111.442 | 105.907 | 110.309 | 109.911 | 105.954 | 111.994 | 111.475 | 101.105 | 96.674 | 71.56 | 101.938 | 110.81 | 117.938 | 119.728 | 123.775 | 118.195 | 126.865 | 132.662 | 132.841 | 124.326 | 122.991 | 119.271 | 121.184 | 115.154 | 124.136 | 125.596 | 125.433 | 129.218 | 135.49 | 137.248 | 144.427 | 144.39 | 155.515 | 162.189 | 159.422 | 154.945 | 139.407 | 138.141 | 133.522 | 132.978 | 143.967 | 147.399 | 143.154 | 137.838 | 149.45 | 145.989 | 141.158 | 135.017 | 127.968 | 126.505 | 123.301 | 121.269 | 119.502 | 100.743 | 111.25 | 133.617 | 157.091 | 130.978 | 188.948 | 151.547 | 147.977 | 146.477 | 144.711 | 142.284 | 136.984 | 134.171 | 155.629 | 146.72 | 149.013 | 157.631 | 148.691 | 140.147 | 131.486 | 135.105 | 132.832 | 125.209 | 121.709 | 122.611 | 123.788 | 116.977 | 105.649 | 101.382 | 96.423 | 93.828 | 100.567 | 57.188 | 129.87 | 146.322 | 152.99 | 152.578 | 125.83 | 151.9 | 148.6 | 144.2 | 151.9 | 154.2 | 162.7 | 157.7 | 151 | 122.7 | 108.8 | 104.4 | 101.5 | 96.7 | 96.8 | 93.9 | 93.2 | 91.7 | 89.8 | 116.2 | 77.2 | 71.1 | 65.1 | 234.9 | 15.2 | 68 | 85.2 | 82.8 | 50.1 | 48.9 | 50.8 | 84.6 | 48.6 | 49.6 | 50.8 | 86.5 | 51.2 | 50.3 | 49.2 | 78.2 | 48.9 | 38.9 | 38.5 | -415.8 | 0 | 0 | 0 | -370.7 | 0 | 0 | 0 | -318.1 | 0 | 0 | 0 | -329.1 | 0 | 0 | 0 |
Bedrijfsresultaat
| 36.027 | 63.01 | 41.692 | 28.479 | 45.118 | 55.93 | 52.471 | 35.491 | 48.526 | 62.665 | 53.364 | 47.505 | 54.606 | 60.791 | 39.522 | 19.034 | -17.178 | 15.621 | 37.893 | -47.638 | 16.376 | 84.968 | 81.871 | 78.858 | 83.152 | 97.559 | 85.356 | 68.174 | 56.477 | 40.23 | 57.912 | 24.013 | -9.211 | 25.064 | 27.335 | -233.956 | 6.614 | 35.32 | -120.392 | -333.771 | 61.021 | 78.057 | 76.83 | 49.716 | 58.83 | 90.573 | 74.973 | 66.469 | 64.381 | 117.458 | 103.292 | 94.048 | 101.61 | 114.19 | 88.823 | 65.008 | 60.772 | 73.01 | 47.023 | 18.819 | -1.701 | -10.079 | -7.468 | 29.698 | 61.687 | 121.367 | 48.918 | 69.391 | 64.114 | 89.066 | 76.127 | 55.866 | 50.047 | 81.086 | 61.673 | 53.017 | 50.857 | 66.832 | 62.57 | 41.267 | 41.909 | 50.669 | 43.022 | 22.423 | 22.398 | 26.18 | 27.873 | 20.506 | 25.32 | 35.491 | 31.224 | 22.637 | 29.272 | -12.2 | 56.206 | 38.968 | 33.906 | 52.011 | 56.105 | 35.5 | 33.8 | 44.1 | 39.6 | 44.2 | 33.6 | 58.4 | 64.6 | 39.9 | 32.7 | 38.3 | 35.2 | 26.3 | 27.3 | 32.3 | 40.4 | 25.8 | 26.1 | 38.9 | 42.5 | 23.5 | 22 | 53.1 | 20.9 | 8.9 | -15.1 | 14.5 | 14 | 5.7 | 7.3 | 4.7 | 12.4 | 3.6 | 8.5 | 9 | 17.8 | 13.4 | 14.5 | 19.7 | 20.6 | 11.2 | 12.7 | -291.3 | 124.6 | 111.4 | 111.7 | -258.3 | 111.6 | 101.8 | 94.1 | -223.1 | 91.6 | 83.4 | 84.5 | -239.1 | 91.3 | 86.9 | 87.2 |
Bedrijfsresultaat ratio
| 0.075 | 0.116 | 0.081 | 0.057 | 0.092 | 0.102 | 0.098 | 0.071 | 0.098 | 0.118 | 0.104 | 0.098 | 0.113 | 0.118 | 0.082 | 0.043 | -0.043 | 0.041 | 0.078 | -0.094 | 0.032 | 0.141 | 0.137 | 0.134 | 0.142 | 0.151 | 0.14 | 0.119 | 0.104 | 0.071 | 0.11 | 0.049 | -0.019 | 0.048 | 0.055 | -0.446 | 0.012 | 0.055 | -0.188 | -0.494 | 0.088 | 0.101 | 0.102 | 0.072 | 0.095 | 0.135 | 0.114 | 0.105 | 0.102 | 0.159 | 0.148 | 0.147 | 0.154 | 0.165 | 0.144 | 0.115 | 0.115 | 0.136 | 0.095 | 0.042 | -0.004 | -0.031 | -0.017 | 0.052 | 0.092 | 0.161 | 0.071 | 0.107 | 0.104 | 0.135 | 0.124 | 0.098 | 0.092 | 0.149 | 0.098 | 0.091 | 0.089 | 0.108 | 0.105 | 0.074 | 0.079 | 0.094 | 0.082 | 0.049 | 0.05 | 0.056 | 0.061 | 0.047 | 0.063 | 0.088 | 0.079 | 0.06 | 0.072 | -0.027 | 0.121 | 0.088 | 0.075 | 0.11 | 0.116 | 0.078 | 0.076 | 0.096 | 0.083 | 0.091 | 0.07 | 0.117 | 0.13 | 0.108 | 0.105 | 0.123 | 0.119 | 0.096 | 0.099 | 0.115 | 0.141 | 0.1 | 0.102 | 0.146 | 0.159 | 0.102 | 0.101 | 0.241 | 0.099 | 0.046 | -0.086 | 0.093 | 0.091 | 0.041 | 0.049 | 0.031 | 0.081 | 0.026 | 0.057 | 0.058 | 0.113 | 0.088 | 0.095 | 0.126 | 0.128 | 0.083 | 0.094 | -2.34 | 1 | 1 | 1 | -2.298 | 1 | 1 | 1 | -2.348 | 1 | 1 | 1 | -2.657 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -4.655 | -7.833 | -13.166 | -0.346 | -3.175 | -8.321 | -8.733 | -7.603 | -7.647 | -3.319 | -1.908 | 7.603 | 3.269 | -4.618 | 3.514 | 2.467 | -21.558 | -8.741 | -14.749 | -64.635 | -1.985 | -5.42 | 2.553 | 2.477 | 1.686 | -5.469 | -1.911 | -1.358 | -5.613 | -20.545 | -8.795 | -9.182 | -28.723 | -13.483 | -2.647 | -244.812 | -10.207 | -14.693 | -175.057 | -391.062 | 0.25 | -13.861 | -2.142 | -3.166 | -0.611 | -1.812 | -0.749 | -0.655 | 0.902 | -0.394 | 0.486 | 1.258 | -0.574 | -4.597 | -2.459 | -3.138 | -5.171 | -9.762 | -19.224 | -1.482 | -4.878 | -9.628 | -138.233 | -1.414 | -9.815 | -4.543 | -35.385 | 0.993 | 1.103 | 3.782 | -4.167 | 0.625 | 1.32 | 235.972 | -5.839 | 1.096 | 0.876 | 2.443 | -6.281 | 1.24 | 1.574 | -0.294 | -0.508 | 0.735 | -1.887 | -18.188 | -3.982 | -6.84 | -0.413 | -4.475 | -3.93 | -17.233 | -1.632 | -13.366 | -2.865 | -2.012 | -2.992 | -3.208 | -14.592 | -4.5 | 0.3 | 0.4 | -14.6 | 0.2 | -0.4 | -0.1 | -4.8 | -0.2 | -0.4 | -0.2 | -0.3 | 0.4 | 0.4 | -0.5 | 0.2 | 0.9 | -0.2 | -0.1 | -0.8 | -3 | 0.1 | -1 | 0.7 | 1 | 0.8 | 1.7 | 0.3 | 0.1 | 0.1 | 0.7 | -0.4 | -0.8 | 0.2 | -1.5 | -4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.4 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 31.372 | 55.177 | 28.526 | 22.319 | 38.428 | 47.117 | 43.738 | 27.888 | 40.879 | 59.346 | 51.456 | 44.187 | 51.744 | 52.537 | 21.286 | 14.574 | -23.737 | 9.833 | 32.434 | -51.482 | 11.176 | 79.882 | 78.76 | 74.776 | 77.816 | 88.93 | 77.241 | 59.63 | 49.24 | 33.106 | 48.955 | 16.136 | -16.322 | 20.748 | 22.16 | -240.027 | -1.452 | 29.488 | -127.774 | -343.954 | 54.624 | 68.34 | 68.508 | 40.823 | 51.138 | 81.719 | 66.72 | 58.844 | 59.327 | 108.595 | 95.775 | 90.05 | 95.549 | 109.593 | 80.597 | 56.306 | 49.638 | 56.901 | 21.268 | 11.383 | -12.95 | -25.137 | -152.373 | 20.258 | 44.756 | 75.013 | 40.528 | 61.853 | 57.418 | 85.335 | 71.015 | 49.205 | 43.94 | 303.858 | 53.828 | 46.129 | 43.904 | 59.832 | 51.032 | 36.386 | 37.027 | 43.97 | 36.182 | 16.611 | 13.216 | 0.67 | 14.173 | 3.363 | 16.084 | 23.465 | 19.873 | -3.383 | 18.395 | 14.909 | 35.003 | 22.652 | 17.117 | 34.671 | 26.164 | 16.2 | 18.6 | 27.4 | 5.1 | 25.4 | 14.1 | 38.5 | 37.3 | 19.6 | 29.6 | 35.8 | 32.1 | 24 | 25 | 29.5 | 37.7 | 23.6 | 22.8 | 35.7 | 38.6 | 20.5 | 18.6 | 21.3 | 18.6 | 6.1 | -19.6 | 13.9 | 11.7 | 3.5 | 5 | 5.4 | 9.2 | 0.1 | 6.3 | 4.8 | 10.8 | 10.8 | 11.9 | 17.1 | 17.8 | 9.5 | 10.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.065 | 0.102 | 0.055 | 0.045 | 0.078 | 0.086 | 0.082 | 0.056 | 0.083 | 0.112 | 0.1 | 0.091 | 0.107 | 0.102 | 0.044 | 0.033 | -0.059 | 0.026 | 0.067 | -0.102 | 0.022 | 0.132 | 0.132 | 0.127 | 0.133 | 0.138 | 0.127 | 0.104 | 0.091 | 0.059 | 0.093 | 0.033 | -0.034 | 0.04 | 0.045 | -0.458 | -0.003 | 0.046 | -0.2 | -0.509 | 0.079 | 0.088 | 0.091 | 0.059 | 0.083 | 0.122 | 0.102 | 0.093 | 0.094 | 0.147 | 0.138 | 0.14 | 0.145 | 0.158 | 0.131 | 0.1 | 0.094 | 0.106 | 0.043 | 0.026 | -0.032 | -0.078 | -0.345 | 0.036 | 0.067 | 0.1 | 0.059 | 0.096 | 0.093 | 0.13 | 0.115 | 0.086 | 0.081 | 0.559 | 0.085 | 0.079 | 0.077 | 0.097 | 0.085 | 0.065 | 0.07 | 0.081 | 0.069 | 0.036 | 0.03 | 0.001 | 0.031 | 0.008 | 0.04 | 0.058 | 0.05 | -0.009 | 0.045 | 0.033 | 0.075 | 0.051 | 0.038 | 0.073 | 0.054 | 0.036 | 0.042 | 0.06 | 0.011 | 0.052 | 0.029 | 0.077 | 0.075 | 0.053 | 0.095 | 0.115 | 0.109 | 0.088 | 0.091 | 0.105 | 0.132 | 0.091 | 0.089 | 0.134 | 0.144 | 0.089 | 0.085 | 0.097 | 0.088 | 0.031 | -0.112 | 0.09 | 0.076 | 0.025 | 0.034 | 0.036 | 0.06 | 0.001 | 0.042 | 0.031 | 0.068 | 0.071 | 0.078 | 0.109 | 0.11 | 0.07 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 7.906 | 16.944 | 7.816 | -2.009 | 8.059 | 9.377 | 10.672 | 4.964 | 11.242 | 16.501 | 14.578 | 11.462 | 13.992 | 16.495 | -1.699 | -5.676 | -2.877 | 18.302 | 30.193 | -45.253 | 3.766 | 16.805 | 8.632 | 18.529 | 19.392 | 18.778 | 24.13 | 17.472 | 9.602 | 7.494 | 9.301 | 8.221 | 4.879 | 86.812 | 5.465 | -71.216 | 4.252 | 7.321 | -82.223 | 43.751 | 14.497 | 20.861 | 16.514 | 16.656 | 12.58 | 19.535 | 12.344 | 15.535 | 12.28 | 22.043 | 19.538 | 15.579 | 21.976 | 22.764 | 15.394 | 12.016 | 13.682 | 15.951 | 11.065 | 5.09 | -5.129 | -9.749 | -14.66 | 4.7 | 8.504 | 15.104 | 16.616 | 10.67 | 21.667 | 23.012 | 18.52 | 15.006 | 13.929 | 123.169 | 20.143 | 14.531 | 15.059 | 21.854 | 18.933 | 7.277 | 13.33 | 14.155 | 11.579 | 5.315 | 4.452 | 3.678 | 4.474 | 0.893 | 5.255 | 7.513 | 6.359 | -0.923 | 5.951 | 7.172 | 13.824 | 9.128 | 7.176 | 15.215 | 12.067 | 7.7 | 8.7 | 11.9 | 2.9 | 11.4 | 6.7 | 15.2 | 16.6 | 10 | 12.1 | 13.5 | 12.2 | 9.4 | 9.8 | 10.7 | 14.3 | 9.7 | 9.2 | 12.1 | 16.4 | 8.6 | 7.9 | 7.5 | 7.5 | 2 | -1.5 | 6.2 | 4.4 | 1.4 | 2 | 2.7 | 3.8 | -1 | 2.6 | 2.9 | 4.9 | 4.5 | 5 | 8.2 | 7.1 | 3.5 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 22.123 | 37.182 | 18.976 | 23.108 | 30.057 | 36.427 | 31.937 | 21.899 | 28.196 | 41.709 | 35.295 | 31.421 | 36.198 | 35.101 | 21.621 | 19.388 | -21.675 | -9.106 | 2.917 | -5.939 | 6.466 | 61.978 | 68.55 | 54.698 | 56.699 | 68.528 | 50.866 | 41.601 | 39.183 | 24.643 | 38.89 | 7.262 | -21.656 | -66.515 | 16 | -169.227 | -6.226 | 21.146 | -46.229 | -388.302 | 39.488 | 45.455 | 50.865 | 24.209 | 37.837 | 60.818 | 53.916 | 42.142 | 46.39 | 86.048 | 75.499 | 73.697 | 71.986 | 86.655 | 64.683 | 43.469 | 34.921 | 40.584 | 9.685 | 5.967 | -9.817 | -32.994 | -137.874 | 15.659 | 35.467 | 59.58 | 23.17 | 50.146 | 34.879 | 62.094 | 51.738 | 30.051 | 30.361 | 164.196 | 32.903 | 31.087 | 28.097 | 37.74 | 30.65 | 28.181 | 22.72 | 29.851 | 24.07 | 10.892 | 8.764 | -4.868 | 9.699 | 2.47 | 10.829 | -235.036 | 13.144 | -2.46 | 12.444 | 10.028 | 20.394 | 13.524 | 9.342 | 19.456 | 14.097 | 8.2 | 9.9 | 15.5 | 2.2 | 14 | 7.4 | 23.3 | 20.7 | 9.6 | 17.5 | 22.3 | 19.9 | 14.6 | 15.2 | 18.8 | 23.4 | 13.9 | 13.6 | 23.6 | 22.2 | 11.9 | 10.7 | 13.8 | 11.1 | 4.1 | -33.1 | 7.7 | 7.3 | 2.1 | 3 | 2.7 | 5.4 | 1.1 | 3.7 | 1.9 | 5.9 | 6.3 | 6.9 | 8.9 | 10.7 | 6 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.046 | 0.068 | 0.037 | 0.047 | 0.061 | 0.066 | 0.06 | 0.044 | 0.057 | 0.079 | 0.069 | 0.065 | 0.075 | 0.068 | 0.045 | 0.044 | -0.054 | -0.024 | 0.006 | -0.012 | 0.012 | 0.103 | 0.115 | 0.093 | 0.097 | 0.106 | 0.084 | 0.073 | 0.072 | 0.044 | 0.074 | 0.015 | -0.045 | -0.128 | 0.032 | -0.323 | -0.011 | 0.033 | -0.072 | -0.575 | 0.057 | 0.059 | 0.067 | 0.035 | 0.061 | 0.091 | 0.082 | 0.067 | 0.074 | 0.116 | 0.108 | 0.115 | 0.109 | 0.125 | 0.105 | 0.077 | 0.066 | 0.075 | 0.02 | 0.013 | -0.024 | -0.103 | -0.312 | 0.028 | 0.053 | 0.079 | 0.034 | 0.077 | 0.057 | 0.094 | 0.084 | 0.053 | 0.056 | 0.302 | 0.052 | 0.053 | 0.049 | 0.061 | 0.051 | 0.051 | 0.043 | 0.055 | 0.046 | 0.024 | 0.02 | -0.01 | 0.021 | 0.006 | 0.027 | -0.583 | 0.033 | -0.006 | 0.031 | 0.022 | 0.044 | 0.031 | 0.021 | 0.041 | 0.029 | 0.018 | 0.022 | 0.034 | 0.005 | 0.029 | 0.015 | 0.047 | 0.042 | 0.026 | 0.056 | 0.071 | 0.067 | 0.053 | 0.055 | 0.067 | 0.082 | 0.054 | 0.053 | 0.088 | 0.083 | 0.052 | 0.049 | 0.063 | 0.052 | 0.021 | -0.188 | 0.05 | 0.047 | 0.015 | 0.02 | 0.018 | 0.035 | 0.008 | 0.025 | 0.012 | 0.037 | 0.041 | 0.045 | 0.057 | 0.066 | 0.044 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.28 | 0.47 | 0.24 | 0.29 | 0.38 | 0.45 | 0.4 | 0.27 | 0.35 | 0.51 | 0.42 | 0.38 | 0.43 | 0.42 | 0.26 | 0.23 | -0.26 | -0.11 | 0.04 | -0.072 | 0.08 | 0.75 | 0.83 | 0.66 | 0.69 | 0.84 | 0.62 | 0.51 | 0.48 | 0.31 | 0.48 | 0.09 | -0.27 | -0.83 | 0.2 | -2.12 | -0.08 | 0.27 | -0.58 | -4.89 | 0.5 | 0.58 | 0.65 | 0.31 | 0.48 | 0.77 | 0.68 | 0.53 | 0.58 | 1.07 | 0.94 | 0.92 | 0.89 | 1.06 | 0.79 | 0.53 | 0.43 | 0.49 | 0.12 | 0.07 | -0.12 | -0.41 | -1.9 | 0.22 | 0.48 | 0.8 | 0.3 | 0.65 | 0.45 | 0.8 | 0.68 | 0.39 | 0.4 | 2.15 | 0.43 | 0.41 | 0.37 | 0.5 | 0.42 | 0.39 | 0.31 | 0.41 | 0.34 | 0.16 | 0.13 | -0.069 | 0.14 | 0.035 | 0.16 | -3.35 | 0.21 | -0.04 | 0.2 | 0.16 | 0.34 | 0.22 | 0.15 | 0.32 | 0.23 | 0.14 | 0.17 | 0.26 | 0.035 | 0.24 | 0.13 | 0.39 | 0.39 | 0.18 | 0.34 | 0.43 | 0.38 | 0.27 | 0.28 | 0.35 | 0.44 | 0.26 | 0.26 | 0.44 | 0.42 | 0.23 | 0.2 | 0.26 | 0.22 | 0.09 | -0.75 | 0.18 | 0.17 | 0.05 | 0.07 | 0.063 | 0.13 | 0.025 | 0.09 | 0.045 | 0.14 | 0.15 | 0.17 | 0.21 | 0.26 | 0.14 | 0.16 | 0 | 0.23 | 0.14 | 0.14 | 0 | 0.17 | 0.14 | 0.12 | 0 | 0.12 | 0.09 | 0.09 | 0 | 0.12 | 0.06 | -0.03 |
Verwaterde WPA
| 0.28 | 0.47 | 0.24 | 0.29 | 0.37 | 0.45 | 0.39 | 0.27 | 0.34 | 0.5 | 0.42 | 0.37 | 0.43 | 0.41 | 0.26 | 0.23 | -0.26 | -0.11 | 0.03 | -0.072 | 0.08 | 0.74 | 0.82 | 0.66 | 0.68 | 0.83 | 0.61 | 0.5 | 0.48 | 0.3 | 0.48 | 0.09 | -0.27 | -0.83 | 0.2 | -2.12 | -0.078 | 0.26 | -0.58 | -4.89 | 0.49 | 0.57 | 0.64 | 0.3 | 0.48 | 0.76 | 0.67 | 0.52 | 0.57 | 1.06 | 0.93 | 0.91 | 0.88 | 1.04 | 0.77 | 0.52 | 0.42 | 0.49 | 0.12 | 0.07 | -0.12 | -0.41 | -1.9 | 0.21 | 0.47 | 0.8 | 0.3 | 0.64 | 0.44 | 0.8 | 0.66 | 0.39 | 0.39 | 2.15 | 0.41 | 0.4 | 0.36 | 0.5 | 0.4 | 0.37 | 0.31 | 0.41 | 0.33 | 0.15 | 0.12 | -0.069 | 0.14 | 0.035 | 0.16 | -3.35 | 0.21 | -0.04 | 0.2 | 0.16 | 0.33 | 0.22 | 0.15 | 0.32 | 0.23 | 0.14 | 0.17 | 0.26 | 0.035 | 0.24 | 0.13 | 0.39 | 0.38 | 0.18 | 0.33 | 0.43 | 0.37 | 0.27 | 0.28 | 0.35 | 0.44 | 0.26 | 0.26 | 0.44 | 0.42 | 0.23 | 0.2 | 0.26 | 0.22 | 0.09 | -0.75 | 0.18 | 0.17 | 0.05 | 0.07 | 0.063 | 0.13 | 0.025 | 0.09 | 0.045 | 0.14 | 0.15 | 0.17 | 0.21 | 0.26 | 0.14 | 0.16 | 0 | 0.23 | 0.14 | 0.14 | 0 | 0.17 | 0.14 | 0.12 | 0 | 0.12 | 0.09 | 0.09 | 0 | 0.12 | 0.06 | -0.03 |
EBITDA
| 36.027 | 97.967 | 75.134 | 62.981 | 51.16 | 63.967 | 53.655 | 36.546 | 50.681 | 70.36 | 62.073 | 49.443 | 61.515 | 65.965 | 44.754 | 27.628 | 15.752 | 38.824 | 60.922 | 28.681 | 27.47 | 101.225 | 117.223 | 87.985 | 90.568 | 105.876 | 89.663 | 70.583 | 65.575 | 65.173 | 67.7 | 35.893 | 23.547 | 48.077 | 38.287 | 17.958 | 20.894 | 59.748 | 61.823 | 59.776 | 71.424 | 96.788 | 87.218 | 57.694 | 63.362 | 94.019 | 79.418 | 71.014 | 69.488 | 122.827 | 107.542 | 97.32 | 105.071 | 122.562 | 91.659 | 67.92 | 63.72 | 98.17 | 50.262 | 22.186 | 1.639 | 13.778 | 16.138 | 55.333 | 96.199 | 151.323 | 107.906 | 92.321 | 84.805 | 107.723 | 98.968 | 74.404 | 67.114 | -137.373 | 85.262 | 70.034 | 67.749 | 82.733 | 85.782 | 56.168 | 55.803 | 68.199 | 60.443 | 38.177 | 39.636 | 66.592 | 53.694 | 48.26 | 44.799 | 58.358 | 53.088 | 58.461 | 49.616 | 25.023 | 83.446 | 65.479 | 61.464 | 80.415 | 95.847 | 65.2 | 59.6 | 67.8 | 78.7 | 67.7 | 57.7 | 79.7 | 90.5 | 54.9 | 43.4 | 48.8 | 46.3 | 36.3 | 36.8 | 43.1 | 50.2 | 35 | 36.1 | 76 | 44.1 | 24.3 | 22.7 | 94.3 | 21.2 | 7.9 | -15.9 | 12.8 | 13.7 | 5.6 | 7.2 | 4.7 | 12.8 | 4.4 | 8.3 | 10.5 | 21.8 | 12.9 | 14.1 | 19.4 | 20.3 | 10.8 | 12.5 | -291.3 | 124.6 | 111.4 | 111.7 | -258.3 | 111.6 | 101.8 | 94.1 | -223.1 | 91.6 | 83.4 | 84.5 | -239.1 | 91.3 | 86.9 | 87.2 |
EBITDA ratio
| 0.075 | 0.18 | 0.146 | 0.127 | 0.104 | 0.116 | 0.1 | 0.074 | 0.102 | 0.133 | 0.121 | 0.102 | 0.127 | 0.128 | 0.092 | 0.063 | 0.039 | 0.102 | 0.126 | 0.057 | 0.053 | 0.168 | 0.196 | 0.15 | 0.154 | 0.164 | 0.147 | 0.124 | 0.121 | 0.115 | 0.128 | 0.074 | 0.049 | 0.092 | 0.077 | 0.034 | 0.038 | 0.094 | 0.097 | 0.088 | 0.103 | 0.125 | 0.115 | 0.084 | 0.102 | 0.14 | 0.121 | 0.112 | 0.11 | 0.166 | 0.154 | 0.152 | 0.159 | 0.177 | 0.149 | 0.12 | 0.12 | 0.182 | 0.102 | 0.05 | 0.004 | 0.043 | 0.037 | 0.097 | 0.144 | 0.201 | 0.156 | 0.143 | 0.138 | 0.164 | 0.161 | 0.131 | 0.124 | -0.253 | 0.135 | 0.12 | 0.119 | 0.134 | 0.144 | 0.101 | 0.105 | 0.126 | 0.115 | 0.083 | 0.089 | 0.144 | 0.117 | 0.112 | 0.111 | 0.145 | 0.135 | 0.154 | 0.122 | 0.055 | 0.18 | 0.149 | 0.136 | 0.17 | 0.198 | 0.144 | 0.135 | 0.148 | 0.164 | 0.14 | 0.12 | 0.159 | 0.182 | 0.148 | 0.14 | 0.156 | 0.157 | 0.133 | 0.134 | 0.154 | 0.175 | 0.135 | 0.142 | 0.285 | 0.164 | 0.106 | 0.104 | 0.429 | 0.1 | 0.04 | -0.09 | 0.082 | 0.089 | 0.04 | 0.048 | 0.031 | 0.084 | 0.031 | 0.055 | 0.067 | 0.138 | 0.085 | 0.093 | 0.124 | 0.126 | 0.08 | 0.092 | -2.34 | 1 | 1 | 1 | -2.298 | 1 | 1 | 1 | -2.348 | 1 | 1 | 1 | -2.657 | 1 | 1 | 1 |