LCI Industries
NYSE:LCII
114.91 (USD) • At close November 13, 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
| 915.497 | 1,054.544 | 968.029 | 837.544 | 959.315 | 1,014.639 | 973.31 | 894.346 | 1,132.079 | 1,536.15 | 1,644.568 | 1,213.41 | 1,165.309 | 1,093.72 | 1,000.258 | 783.002 | 827.729 | 525.765 | 659.67 | 564.021 | 586.221 | 629.068 | 592.172 | 536.616 | 604.244 | 684.455 | 650.492 | 547.137 | 554.814 | 547.483 | 498.336 | 402.899 | 412.37 | 440.831 | 422.798 | 334.228 | 345.296 | 362.085 | 361.457 | 289.351 | 294.271 | 321.783 | 285.377 | 224.947 | 250.851 | 287.192 | 252.586 | 200.234 | 226.323 | 251.014 | 223.552 | 159.596 | 166.689 | 186.048 | 168.833 | 106.203 | 146.833 | 173.502 | 146.217 | 104.591 | 121.666 | 100.563 | 71.019 | 76.561 | 124.274 | 150.523 | 159.148 | 137.815 | 173.41 | 184.456 | 172.944 | 138.052 | 180.743 | 201.976 | 208.461 | 180.787 | 170.791 | 163.023 | 154.546 | 132.33 | 148.83 | 141.687 | 108.023 | 86.772 | 96.107 | 89.41 | 80.827 | 68.901 | 92.938 | 88.873 | 74.719 | 63.498 | 75.283 | 71.794 | 58.894 | 59.038 | 74.915 | 79.152 | 74.66 | 69.7 | 79.7 | 89.2 | 85.9 | 80.2 | 87.9 | 87.3 | 75.2 | 66.4 | 50.2 | 50.2 | 41.6 | 40.9 | 44.8 | 48.3 | 34.1 | 24.6 | 24.7 | 25.4 | 25.4 | 21.1 | 20.4 | 22 | 19.5 | 29.8 | 35.8 | 36.3 | 28.9 | 29.7 | 33.1 | 31.3 | 22.1 | 23.2 | 28.3 | 27 | 16.9 | 20.5 | 26.2 | 26.6 | 18 | 21.4 | 33.3 | 34.9 | 28.3 | 26.5 | 29.6 | 28 | 18.4 | 22.8 | 26.7 | 26.9 | 17 | 17.4 | 14.9 | 23.1 | 15.5 | 22.7 | 15.6 |
Kosten van de omzet
| 695.539 | 788.099 | 744.123 | 676.493 | 748.367 | 796.519 | 787.239 | 747.439 | 879.025 | 1,127.065 | 1,180.325 | 921.344 | 913.728 | 836.109 | 758.481 | 585.698 | 606.29 | 397.023 | 501.065 | 441.539 | 450.748 | 480.415 | 459.578 | 433.362 | 478.343 | 533.999 | 509.759 | 430.344 | 433.594 | 416.396 | 374.322 | 304.891 | 306.82 | 323.927 | 314.357 | 260.814 | 271.171 | 280.025 | 285.054 | 232.123 | 231.788 | 249.771 | 222.177 | 176.988 | 194.725 | 225.759 | 204.995 | 164.363 | 184.781 | 204.591 | 178.729 | 131.814 | 134.688 | 143.989 | 130.954 | 83.118 | 114.965 | 135.944 | 112.558 | 80.234 | 93.692 | 80.01 | 65.193 | 67.42 | 99.292 | 111.94 | 121.52 | 106.266 | 131.479 | 138.683 | 133.772 | 110.2 | 142.825 | 157.371 | 164.76 | 140.105 | 132.145 | 125.222 | 121.528 | 106.292 | 115.928 | 109.127 | 83.144 | 66.394 | 70.637 | 66.527 | 62.877 | 51.707 | 71.455 | 67.121 | 56.561 | 48.463 | 57.51 | 55.07 | 47.029 | 45.134 | 59.28 | 60.765 | 56.467 | 50.6 | 59.8 | 65.9 | 65.6 | 61.2 | 68.3 | 67.8 | 58.6 | 50.9 | 38.5 | 38.6 | 31.1 | 29.5 | 33.3 | 35.9 | 25.3 | 17.5 | 17.9 | 18.3 | 18 | 15.3 | 15.2 | 15.6 | 13.6 | 0 | 0 | 26.1 | 21.2 | 21.5 | 23.7 | 23.4 | 16.7 | 17 | 21.4 | 19.9 | 12.7 | 15.3 | 18.6 | 18.7 | 13.1 | 15.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 219.958 | 266.445 | 223.906 | 161.051 | 210.948 | 218.12 | 186.071 | 146.907 | 253.054 | 409.085 | 464.243 | 292.066 | 251.581 | 257.611 | 241.777 | 197.304 | 221.439 | 128.742 | 158.605 | 122.482 | 135.473 | 148.653 | 132.594 | 103.254 | 125.901 | 150.456 | 140.733 | 116.793 | 121.22 | 131.087 | 124.014 | 98.008 | 105.55 | 116.904 | 108.441 | 73.414 | 74.125 | 82.06 | 76.403 | 57.228 | 62.483 | 72.012 | 63.2 | 47.959 | 56.126 | 61.433 | 47.591 | 35.871 | 41.542 | 46.423 | 44.823 | 27.782 | 32.001 | 42.059 | 37.879 | 23.085 | 31.868 | 37.558 | 33.659 | 24.357 | 27.974 | 20.553 | 5.826 | 9.141 | 24.982 | 38.583 | 37.628 | 31.549 | 41.931 | 45.773 | 39.172 | 27.852 | 37.918 | 44.605 | 43.701 | 40.682 | 38.646 | 37.801 | 33.018 | 26.038 | 32.902 | 32.56 | 24.879 | 20.378 | 25.47 | 22.883 | 17.95 | 17.194 | 21.483 | 21.752 | 18.158 | 15.035 | 17.773 | 16.724 | 11.865 | 13.904 | 15.635 | 18.387 | 18.193 | 19.1 | 19.9 | 23.3 | 20.3 | 19 | 19.6 | 19.5 | 16.6 | 15.5 | 11.7 | 11.6 | 10.5 | 11.4 | 11.5 | 12.4 | 8.8 | 7.1 | 6.8 | 7.1 | 7.4 | 5.8 | 5.2 | 6.4 | 5.9 | 29.8 | 35.8 | 10.2 | 7.7 | 8.2 | 9.4 | 7.9 | 5.4 | 6.2 | 6.9 | 7.1 | 4.2 | 5.2 | 7.6 | 7.9 | 4.9 | 5.8 | 33.3 | 34.9 | 28.3 | 26.5 | 29.6 | 28 | 18.4 | 22.8 | 26.7 | 26.9 | 17 | 17.4 | 14.9 | 23.1 | 15.5 | 22.7 | 15.6 |
Brutowinstmarge
| 0.24 | 0.253 | 0.231 | 0.192 | 0.22 | 0.215 | 0.191 | 0.164 | 0.224 | 0.266 | 0.282 | 0.241 | 0.216 | 0.236 | 0.242 | 0.252 | 0.268 | 0.245 | 0.24 | 0.217 | 0.231 | 0.236 | 0.224 | 0.192 | 0.208 | 0.22 | 0.216 | 0.213 | 0.218 | 0.239 | 0.249 | 0.243 | 0.256 | 0.265 | 0.256 | 0.22 | 0.215 | 0.227 | 0.211 | 0.198 | 0.212 | 0.224 | 0.221 | 0.213 | 0.224 | 0.214 | 0.188 | 0.179 | 0.184 | 0.185 | 0.201 | 0.174 | 0.192 | 0.226 | 0.224 | 0.217 | 0.217 | 0.216 | 0.23 | 0.233 | 0.23 | 0.204 | 0.082 | 0.119 | 0.201 | 0.256 | 0.236 | 0.229 | 0.242 | 0.248 | 0.227 | 0.202 | 0.21 | 0.221 | 0.21 | 0.225 | 0.226 | 0.232 | 0.214 | 0.197 | 0.221 | 0.23 | 0.23 | 0.235 | 0.265 | 0.256 | 0.222 | 0.25 | 0.231 | 0.245 | 0.243 | 0.237 | 0.236 | 0.233 | 0.201 | 0.236 | 0.209 | 0.232 | 0.244 | 0.274 | 0.25 | 0.261 | 0.236 | 0.237 | 0.223 | 0.223 | 0.221 | 0.233 | 0.233 | 0.231 | 0.252 | 0.279 | 0.257 | 0.257 | 0.258 | 0.289 | 0.275 | 0.28 | 0.291 | 0.275 | 0.255 | 0.291 | 0.303 | 1 | 1 | 0.281 | 0.266 | 0.276 | 0.284 | 0.252 | 0.244 | 0.267 | 0.244 | 0.263 | 0.249 | 0.254 | 0.29 | 0.297 | 0.272 | 0.271 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 20 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -56.47 | 0 | 0 | 0 | -60.456 | 0 | 0 | 0 | -25.707 | 0 | 0 | 0 | 29.451 | 0 | 0 | 0 | 84.837 | 86.32 | 82.996 | 84.839 | 73.727 | 80.548 | 86.368 | 80.913 | 72.608 | 73.293 | 68.047 | 64.885 | 57.412 | 60.412 | 57.516 | 52.713 | 47.306 | 46.954 | 48.426 | 44.565 | 40.007 | 39.412 | 40.909 | 37.154 | 31.787 | 33.296 | 35.725 | 34.003 | 29.028 | 26.594 | 27.455 | 27.45 | 21.89 | 22.877 | 24.149 | 22.336 | 18.484 | 19.248 | 21.351 | 21.231 | 19.158 | 16.721 | 16.36 | 17.25 | 16.103 | 20.481 | 23.076 | 23.297 | 21.382 | 23.728 | 24.789 | 23.274 | 20.84 | 25.108 | 26.898 | 26.573 | 25.017 | 22.255 | 22.671 | 22.606 | 19.668 | 19.874 | 18.41 | 14.859 | 13.125 | 13.98 | 13.298 | 12.001 | 11.685 | 13.057 | 13.213 | 11.419 | 11.126 | 11.661 | 10.415 | 9.09 | 10.567 | 10.442 | 11.137 | 10.587 | 9.9 | 10.8 | 11.9 | 10.7 | 10.4 | 10 | 9.7 | 9 | 8.1 | 5.8 | 5.6 | 5.1 | 5.6 | 5 | 5.5 | 4.3 | 3.9 | 3.6 | 3.6 | 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 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 214.9 | 0 | 0 | 0 | 230.4 | 0 | 0 | 0 | 203.8 | 0 | 0 | 0 | 104.4 | 0 | 0 | 0 | 77.3 | 0 | 0 | 0 | 83.2 | 0 | 0 | 0 | 68.6 | 0 | 0 | 0 | 51.8 | 0 | 0 | 0 | 45.8 | 0 | 0 | 0 | 40.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 166.07 | 175.841 | 166.295 | 158.43 | 165.358 | 162.946 | 166.028 | 169.944 | 165.479 | 190.296 | 194.542 | 178.093 | 162.557 | 163.629 | 140.346 | 133.851 | 127.006 | 107.96 | 114.339 | 84.837 | 86.32 | 82.996 | 84.839 | 73.727 | 80.548 | 86.368 | 80.913 | 72.608 | 73.293 | 68.047 | 64.885 | 57.412 | 60.412 | 57.516 | 52.713 | 47.306 | 46.954 | 48.426 | 44.565 | 40.007 | 39.412 | 40.909 | 37.154 | 31.787 | 33.296 | 35.725 | 34.003 | 29.028 | 26.594 | 27.455 | 27.45 | 21.89 | 22.877 | 24.149 | 22.336 | 18.484 | 19.248 | 21.351 | 21.231 | 19.158 | 16.721 | 16.36 | 17.25 | 16.103 | 20.481 | 23.076 | 23.297 | 21.382 | 23.728 | 24.789 | 23.274 | 20.84 | 25.108 | 26.898 | 26.573 | 25.017 | 22.255 | 22.671 | 22.606 | 19.668 | 19.874 | 18.41 | 14.859 | 13.125 | 13.98 | 13.298 | 12.001 | 11.685 | 13.057 | 13.213 | 11.419 | 11.126 | 11.661 | 10.415 | 9.09 | 10.567 | 10.442 | 11.137 | 10.587 | 9.9 | 10.8 | 11.9 | 10.7 | 10.4 | 10 | 9.7 | 9 | 8.1 | 5.8 | 5.6 | 5.1 | 5.6 | 5 | 5.5 | 4.3 | 3.9 | 3.6 | 3.6 | 3.7 | 3.4 | 2.9 | 3.6 | 3.3 | 0 | 0 | 7.4 | 5.8 | 6 | 6.5 | 5.7 | 4.8 | 4.9 | 4.7 | 5 | 3.9 | 4.4 | 6.6 | 4.8 | 4 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige 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 | 0 | 0 | 0 | 0.079 | -0.079 | 0 | 0 | 0.079 | -0.079 | 0 | 0 | 0.022 | -0.06 | 0 | -0.2 | 8.154 | -0.029 | 0 | -0.646 | 0.707 | -0.051 | 0 | -0.656 | 0.638 | -0.064 | 0 | -0.574 | 0.131 | -0.1 | 0 | -0.031 | 0.428 | 0 | 0 | -0.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.38 | 2.309 | 2.16 | 2.105 | 2.1 | 1.2 | 2 | 2 | 2 | 1.7 | 1.6 | 1.5 | 1.5 | 0.6 | 0.5 | 0.4 | 0.5 | 0.4 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | -122.9 | 0 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | 0.3 | 0.4 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.5 | -119.6 | 0 | 0 | 0 | -96.9 | 0 | 0 | 0 | -83.7 | 0 | 0 | 0 | -68.6 | 0 | 0 | 0 | -52 |
Bedrijfskosten
| 166.07 | 175.841 | 166.295 | 158.43 | 165.358 | 162.946 | 166.028 | 169.944 | 165.479 | 190.296 | 194.542 | 178.093 | 162.557 | 163.629 | 140.346 | 133.851 | 127.006 | 107.96 | 114.339 | 84.837 | 86.32 | 82.996 | 84.839 | 73.727 | 80.548 | 86.368 | 80.913 | 72.608 | 73.293 | 68.047 | 64.885 | 57.412 | 60.412 | 57.516 | 52.713 | 47.306 | 46.954 | 48.426 | 44.565 | 40.007 | 39.412 | 40.909 | 37.154 | 31.787 | 33.296 | 35.725 | 34.003 | 29.028 | 26.594 | 27.455 | 27.45 | 21.89 | 22.798 | 24.149 | 22.336 | 18.484 | 19.169 | 21.351 | 21.231 | 19.18 | 16.661 | 16.36 | 17.05 | 24.257 | 20.452 | 23.076 | 22.651 | 21.382 | 23.677 | 24.789 | 22.618 | 20.84 | 25.044 | 26.898 | 25.999 | 25.017 | 22.155 | 22.671 | 22.575 | 19.668 | 19.874 | 18.41 | 14.431 | 13.125 | 13.98 | 13.298 | 12.001 | 11.685 | 13.057 | 13.213 | 11.419 | 11.126 | 11.661 | 10.415 | 9.09 | 12.947 | 12.751 | 13.297 | 12.692 | 12 | 12 | 13.9 | 12.7 | 12.4 | 11.7 | 11.3 | 10.5 | 9.6 | 6.4 | 6.1 | 5.5 | 6.1 | 5.4 | 6 | 4.6 | 4.1 | 3.8 | 3.8 | 3.9 | 3.6 | 3.1 | 3.8 | 3.5 | -122.9 | 0 | 7.9 | 6.2 | 6.4 | 6.9 | 6.1 | 5.1 | 5.4 | 5 | 5.4 | 4.4 | 4.9 | 7 | 5.3 | 4.4 | 4.8 | -119.6 | 0 | 0 | 0 | -96.9 | 0 | 0 | 0 | -83.7 | 0 | 0 | 0 | -68.6 | 0 | 0 | 0 | -52 |
Bedrijfsresultaat
| 53.888 | 90.604 | 57.611 | 2.621 | 45.59 | 55.174 | 20.043 | -23.037 | 87.575 | 218.789 | 269.701 | 113.973 | 89.024 | 93.982 | 101.431 | 63.453 | 94.433 | 20.782 | 44.266 | 37.645 | 49.153 | 65.657 | 47.755 | 29.527 | 45.353 | 64.088 | 59.82 | 44.185 | 47.927 | 63.04 | 59.129 | 40.596 | 45.138 | 59.388 | 55.728 | 23.611 | 27.171 | 33.634 | 31.838 | 17.221 | 23.071 | 29.149 | 26.046 | 16.172 | 22.83 | 25.708 | 13.588 | 6.843 | 14.948 | 18.968 | 17.373 | 5.892 | 9.203 | 17.91 | 15.543 | 4.601 | 12.699 | 16.207 | 12.428 | 5.177 | 11.313 | 4.193 | -56.264 | -15.116 | 4.53 | 15.507 | 14.977 | 10.167 | 18.254 | 20.984 | 16.554 | 7.012 | 12.874 | 17.707 | 17.702 | 15.665 | 16.491 | 15.13 | 10.443 | 6.37 | 13.028 | 14.15 | 10.448 | 7.253 | 11.49 | 9.585 | 5.949 | 5.509 | 8.426 | 8.539 | 6.739 | 3.909 | 6.112 | 6.309 | 2.775 | 0.957 | 2.884 | 5.09 | 5.501 | 7.1 | 7.9 | 9.4 | 7.6 | 6.6 | 7.9 | 8.2 | 6.1 | 5.9 | 5.3 | 5.5 | 5 | 5.3 | 6.1 | 6.4 | 4.2 | 3 | 3 | 3.3 | 3.5 | 2.2 | 2.1 | 2.6 | 2.4 | -93.1 | 35.8 | 2.3 | 1.5 | 1.8 | 2.5 | 1.8 | 0.3 | 0.8 | 1.9 | 1.7 | -0.2 | 0.3 | 0.6 | 2.6 | 0.5 | 1 | -86.3 | 34.9 | 28.3 | 26.5 | -67.3 | 28 | 18.4 | 22.8 | -57 | 26.9 | 17 | 17.4 | -53.7 | 23.1 | 15.5 | 22.7 | -36.4 |
Bedrijfsresultaat ratio
| 0.059 | 0.086 | 0.06 | 0.003 | 0.048 | 0.054 | 0.021 | -0.026 | 0.077 | 0.142 | 0.164 | 0.094 | 0.076 | 0.086 | 0.101 | 0.081 | 0.114 | 0.04 | 0.067 | 0.067 | 0.084 | 0.104 | 0.081 | 0.055 | 0.075 | 0.094 | 0.092 | 0.081 | 0.086 | 0.115 | 0.119 | 0.101 | 0.109 | 0.135 | 0.132 | 0.071 | 0.079 | 0.093 | 0.088 | 0.06 | 0.078 | 0.091 | 0.091 | 0.072 | 0.091 | 0.09 | 0.054 | 0.034 | 0.066 | 0.076 | 0.078 | 0.037 | 0.055 | 0.096 | 0.092 | 0.043 | 0.086 | 0.093 | 0.085 | 0.049 | 0.093 | 0.042 | -0.792 | -0.197 | 0.036 | 0.103 | 0.094 | 0.074 | 0.105 | 0.114 | 0.096 | 0.051 | 0.071 | 0.088 | 0.085 | 0.087 | 0.097 | 0.093 | 0.068 | 0.048 | 0.088 | 0.1 | 0.097 | 0.084 | 0.12 | 0.107 | 0.074 | 0.08 | 0.091 | 0.096 | 0.09 | 0.062 | 0.081 | 0.088 | 0.047 | 0.016 | 0.038 | 0.064 | 0.074 | 0.102 | 0.099 | 0.105 | 0.088 | 0.082 | 0.09 | 0.094 | 0.081 | 0.089 | 0.106 | 0.11 | 0.12 | 0.13 | 0.136 | 0.133 | 0.123 | 0.122 | 0.121 | 0.13 | 0.138 | 0.104 | 0.103 | 0.118 | 0.123 | -3.124 | 1 | 0.063 | 0.052 | 0.061 | 0.076 | 0.058 | 0.014 | 0.034 | 0.067 | 0.063 | -0.012 | 0.015 | 0.023 | 0.098 | 0.028 | 0.047 | -2.592 | 1 | 1 | 1 | -2.274 | 1 | 1 | 1 | -2.135 | 1 | 1 | 1 | -3.604 | 1 | 1 | 1 | -2.333 |
Totaal overige inkomsten en kosten netto
| -6.516 | -7.962 | -9.321 | -9.456 | -10.325 | -10.249 | -10.394 | -8.22 | -6.91 | -6.191 | -6.252 | -5.522 | -4.667 | -3.472 | -2.705 | -2.61 | -1.948 | -3.698 | -5.197 | -2.29 | -1.9 | -2.099 | -2.507 | -1.955 | -1.72 | -1.66 | -1.101 | -0.275 | -0.311 | -0.414 | -0.437 | -0.393 | -0.396 | -0.413 | -0.476 | -0.486 | -0.595 | -0.615 | -0.189 | -0.106 | -0.13 | -0.074 | -0.12 | -0.072 | -0.076 | -0.085 | -0.118 | -0.084 | -0.116 | -0.056 | -0.074 | -0.095 | -0.078 | -0.061 | -0.058 | -0.05 | -0.028 | -0.058 | -0.082 | -0.175 | -0.179 | -0.235 | -0.2 | -0.275 | -0.323 | -0.197 | -0.082 | -0.619 | -0.444 | -0.64 | -0.912 | -1.059 | -1.408 | -1.015 | -1.119 | -0.897 | -0.77 | -1.055 | -0.944 | -0.872 | -0.854 | -0.788 | -0.625 | -0.694 | -0.722 | -0.807 | -0.811 | -0.822 | -0.906 | -0.89 | -0.948 | -0.989 | -1.062 | -1.066 | -1.193 | -8.103 | -0.874 | -1.01 | -0.869 | -0.8 | -0.8 | -0.809 | -1.1 | -1 | -0.8 | -0.9 | -1.1 | -1 | -0.7 | -0.5 | -0.3 | -0.1 | 0 | -0.1 | -0.1 | 0.1 | 0.1 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.4 | -0.3 | -0.2 | -0.4 | -0.3 | -0.4 | -1.9 | -0.6 | -0.6 | -0.3 | -0.5 | -0.7 | -0.7 | -0.8 | 86.3 | -34.9 | -28.3 | -26.5 | 67.3 | -28 | -18.4 | -22.8 | 57 | -26.9 | -17 | -17.4 | 53.7 | -23.1 | -15.5 | -22.7 | 36.4 |
Inkomen voor belasting
| 47.372 | 82.642 | 48.29 | -6.835 | 35.265 | 44.925 | 9.649 | -31.257 | 80.665 | 212.598 | 263.449 | 108.451 | 84.357 | 90.51 | 98.726 | 60.843 | 92.485 | 17.084 | 39.069 | 35.355 | 47.253 | 63.558 | 45.248 | 27.572 | 43.633 | 62.428 | 58.719 | 43.91 | 47.616 | 62.626 | 58.692 | 40.203 | 44.742 | 58.975 | 55.252 | 23.125 | 26.576 | 33.019 | 31.649 | 17.115 | 22.941 | 29.075 | 25.926 | 16.1 | 22.754 | 25.623 | 13.47 | 6.759 | 14.832 | 18.912 | 17.299 | 5.797 | 9.125 | 17.849 | 15.485 | 4.551 | 12.671 | 15.786 | 12.202 | 5.002 | 11.134 | 3.958 | -56.464 | -15.391 | 4.207 | 15.31 | 14.895 | 9.548 | 17.81 | 20.344 | 15.642 | 5.953 | 11.466 | 16.692 | 16.583 | 14.768 | 15.721 | 14.075 | 9.499 | 5.498 | 12.174 | 13.362 | 9.823 | 6.559 | 10.768 | 8.778 | 5.138 | 4.687 | 7.52 | 7.649 | 5.791 | 2.92 | 5.05 | 5.243 | 1.582 | -7.146 | 2.01 | 4.08 | 4.632 | 6.3 | 7.1 | 8.6 | 6.5 | 5.6 | 7.1 | 7.3 | 5 | 4.9 | 4.6 | 5 | 4.7 | 5.2 | 6.1 | 6.3 | 4.1 | 3.1 | 3.1 | 3.3 | 3.4 | 2.1 | 2.1 | 2.5 | 2.4 | 0 | 0 | 0 | 1.1 | 1.5 | 2.3 | 1.4 | 0 | 0.4 | 0 | 1.1 | -0.8 | 0 | 0.1 | 1.9 | -0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.052 | 0.078 | 0.05 | -0.008 | 0.037 | 0.044 | 0.01 | -0.035 | 0.071 | 0.138 | 0.16 | 0.089 | 0.072 | 0.083 | 0.099 | 0.078 | 0.112 | 0.032 | 0.059 | 0.063 | 0.081 | 0.101 | 0.076 | 0.051 | 0.072 | 0.091 | 0.09 | 0.08 | 0.086 | 0.114 | 0.118 | 0.1 | 0.108 | 0.134 | 0.131 | 0.069 | 0.077 | 0.091 | 0.088 | 0.059 | 0.078 | 0.09 | 0.091 | 0.072 | 0.091 | 0.089 | 0.053 | 0.034 | 0.066 | 0.075 | 0.077 | 0.036 | 0.055 | 0.096 | 0.092 | 0.043 | 0.086 | 0.091 | 0.083 | 0.048 | 0.092 | 0.039 | -0.795 | -0.201 | 0.034 | 0.102 | 0.094 | 0.069 | 0.103 | 0.11 | 0.09 | 0.043 | 0.063 | 0.083 | 0.08 | 0.082 | 0.092 | 0.086 | 0.061 | 0.042 | 0.082 | 0.094 | 0.091 | 0.076 | 0.112 | 0.098 | 0.064 | 0.068 | 0.081 | 0.086 | 0.078 | 0.046 | 0.067 | 0.073 | 0.027 | -0.121 | 0.027 | 0.052 | 0.062 | 0.09 | 0.089 | 0.096 | 0.076 | 0.07 | 0.081 | 0.084 | 0.066 | 0.074 | 0.092 | 0.1 | 0.113 | 0.127 | 0.136 | 0.13 | 0.12 | 0.126 | 0.126 | 0.13 | 0.134 | 0.1 | 0.103 | 0.114 | 0.123 | 0 | 0 | 0 | 0.038 | 0.051 | 0.069 | 0.045 | 0 | 0.017 | 0 | 0.041 | -0.047 | 0 | 0.004 | 0.071 | -0.011 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 11.76 | 21.479 | 11.745 | -4.458 | 9.378 | 11.499 | 2.39 | -14.128 | 19.273 | 58.068 | 67.268 | 26.122 | 20.956 | 22.621 | 24.606 | 12.15 | 24.138 | 3.898 | 10.855 | 6.548 | 11.444 | 16.031 | 10.882 | 7.393 | 9.821 | 15.204 | 11.383 | 26.446 | 15.478 | 22.489 | 15.547 | 13.904 | 14.898 | 21.406 | 19.293 | 6.985 | 9.313 | 12.15 | 11.576 | 5.119 | 7.453 | 10.457 | 9.762 | 5.023 | 7.949 | 9.758 | 5.098 | 2.014 | 5.061 | 7.204 | 6.183 | 1.709 | 3.506 | 6.884 | 6.098 | 1.419 | 4.689 | 6.194 | 4.874 | 2.098 | 3.945 | 1.402 | -19.762 | -6.181 | 1.614 | 6.12 | 5.79 | 3.065 | 6.677 | 7.782 | 6.053 | 2.303 | 4.529 | 6.461 | 6.378 | 5.43 | 5.934 | 5.414 | 3.683 | 2.047 | 4.66 | 5.211 | 3.831 | 2.239 | 4.186 | 3.433 | 2.01 | 1.922 | 2.819 | 2.883 | 2.259 | 0.818 | 2.055 | 2.273 | 0.715 | -2.523 | 0.984 | 1.696 | 1.872 | 2.5 | 2.8 | 3.5 | 2.6 | 2.1 | 2.8 | 2.9 | 2 | 1.9 | 1.7 | 1.9 | 1.8 | 2 | 2.4 | 2.5 | 1.6 | 1.3 | 1.2 | 1.3 | 1.3 | 0.8 | 0.8 | 1 | 0.9 | -93.9 | 34.3 | -0.4 | 0.5 | 0.3 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0.6 | 0.2 | 1.1 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 35.612 | 61.163 | 36.545 | -2.377 | 25.887 | 33.426 | 7.259 | -17.129 | 61.392 | 154.53 | 196.181 | 82.329 | 63.401 | 67.889 | 74.12 | 48.693 | 68.347 | 13.186 | 28.214 | 28.807 | 35.809 | 47.527 | 34.366 | 20.179 | 33.812 | 47.224 | 47.336 | 17.464 | 32.138 | 40.137 | 43.145 | 26.299 | 29.844 | 37.569 | 35.959 | 16.14 | 17.263 | 20.869 | 20.073 | 11.996 | 15.488 | 18.618 | 16.164 | 11.077 | 14.805 | 15.865 | 8.372 | 4.745 | 9.771 | 11.708 | 11.116 | 4.088 | 5.619 | 10.965 | 9.387 | 3.132 | 7.982 | 9.592 | 7.328 | 2.904 | 7.189 | 2.556 | -36.702 | -9.21 | 2.593 | 9.19 | 9.105 | 6.483 | 11.133 | 12.562 | 9.589 | 3.65 | 6.937 | 10.231 | 10.205 | 9.338 | 9.787 | 8.661 | 5.816 | 3.451 | 7.514 | 8.151 | 5.992 | 4.23 | 6.582 | 5.345 | 3.266 | 2.483 | 4.701 | 4.766 | -26.548 | 2.102 | 2.995 | 2.97 | 0.867 | -4.623 | 1.026 | 2.384 | 2.76 | 3.8 | 4.3 | 5.1 | 3.9 | 3.5 | 4.3 | 4.4 | 3 | 3 | 2.9 | 3.1 | 2.9 | 3.2 | 3.7 | 3.6 | 2.5 | 1.8 | 1.9 | 2 | 2.1 | 1.3 | 1.4 | 1.8 | 0.9 | 0.8 | 1.5 | 2.7 | 0.6 | 1.2 | 2.1 | 1.3 | 0 | 0.3 | 0 | 1 | -0.7 | -0.3 | -13.7 | 0.6 | -0.3 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.039 | 0.058 | 0.038 | -0.003 | 0.027 | 0.033 | 0.007 | -0.019 | 0.054 | 0.101 | 0.119 | 0.068 | 0.054 | 0.062 | 0.074 | 0.062 | 0.083 | 0.025 | 0.043 | 0.051 | 0.061 | 0.076 | 0.058 | 0.038 | 0.056 | 0.069 | 0.073 | 0.032 | 0.058 | 0.073 | 0.087 | 0.065 | 0.072 | 0.085 | 0.085 | 0.048 | 0.05 | 0.058 | 0.056 | 0.041 | 0.053 | 0.058 | 0.057 | 0.049 | 0.059 | 0.055 | 0.033 | 0.024 | 0.043 | 0.047 | 0.05 | 0.026 | 0.034 | 0.059 | 0.056 | 0.029 | 0.054 | 0.055 | 0.05 | 0.028 | 0.059 | 0.025 | -0.517 | -0.12 | 0.021 | 0.061 | 0.057 | 0.047 | 0.064 | 0.068 | 0.055 | 0.026 | 0.038 | 0.051 | 0.049 | 0.052 | 0.057 | 0.053 | 0.038 | 0.026 | 0.05 | 0.058 | 0.055 | 0.049 | 0.068 | 0.06 | 0.04 | 0.036 | 0.051 | 0.054 | -0.355 | 0.033 | 0.04 | 0.041 | 0.015 | -0.078 | 0.014 | 0.03 | 0.037 | 0.055 | 0.054 | 0.057 | 0.045 | 0.044 | 0.049 | 0.05 | 0.04 | 0.045 | 0.058 | 0.062 | 0.07 | 0.078 | 0.083 | 0.075 | 0.073 | 0.073 | 0.077 | 0.079 | 0.083 | 0.062 | 0.069 | 0.082 | 0.046 | 0.027 | 0.042 | 0.074 | 0.021 | 0.04 | 0.063 | 0.042 | 0 | 0.013 | 0 | 0.037 | -0.041 | -0.015 | -0.523 | 0.023 | -0.017 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.4 | 2.4 | 1.44 | -0.094 | 1.02 | 1.32 | 0.29 | -0.68 | 2.41 | 6.07 | 7.75 | 3.26 | 2.51 | 2.69 | 2.94 | 1.93 | 2.72 | 0.52 | 1.13 | 1.15 | 1.43 | 1.9 | 1.38 | 0.8 | 1.34 | 1.87 | 1.88 | 0.7 | 1.28 | 1.61 | 1.73 | 1.06 | 1.21 | 1.52 | 1.46 | 0.66 | 0.71 | 0.86 | 0.83 | 0.5 | 0.65 | 0.78 | 0.68 | 0.47 | 0.63 | 0.68 | 0.36 | 0.21 | 0.43 | 0.52 | 0.5 | 0.18 | 0.25 | 0.49 | 0.42 | 0.14 | 0.36 | 0.43 | 0.33 | 0.13 | 0.33 | 0.12 | -1.7 | -0.43 | 0.12 | 0.42 | 0.41 | 0.29 | 0.51 | 0.57 | 0.44 | 0.17 | 0.32 | 0.47 | 0.47 | 0.43 | 0.46 | 0.41 | 0.28 | 0.17 | 0.37 | 0.4 | 0.29 | 0.21 | 0.33 | 0.27 | 0.17 | 0.12 | 0.24 | 0.25 | -1.37 | 0.11 | 0.16 | 0.16 | 0.045 | -0.24 | 0.055 | 0.11 | 0.13 | 0.17 | 0.19 | 0.22 | 0.18 | 0.16 | 0.19 | 0.2 | 0.14 | 0.14 | 0.16 | 0.17 | 0.15 | 0.17 | 0.17 | 0.17 | 0.12 | 0.086 | 0.1 | 0.11 | 0.11 | 0.07 | 0.075 | 0.1 | 0.05 | 0.043 | 0.08 | 0.14 | 0.035 | 0.065 | 0.11 | 0.07 | 0.005 | 0.02 | 0.09 | 0.06 | -0.04 | -0.015 | -0.68 | 0.03 | -0.015 | -0.005 | -0.085 | 0.015 | -0.025 | 0 | 0 | 0 | -0.025 | 0.025 | 0.025 | 0.05 | 0 | 0 | 0.05 | 0.05 | -0.17 | 0 | 0 |
Verwaterde WPA
| 1.39 | 2.4 | 1.44 | -0.094 | 1.01 | 1.31 | 0.29 | -0.68 | 2.4 | 6.06 | 7.71 | 3.22 | 2.49 | 2.67 | 2.93 | 1.92 | 2.7 | 0.52 | 1.12 | 1.14 | 1.42 | 1.89 | 1.38 | 0.8 | 1.33 | 1.86 | 1.86 | 0.68 | 1.26 | 1.59 | 1.71 | 1.05 | 1.19 | 1.51 | 1.45 | 0.65 | 0.7 | 0.85 | 0.82 | 0.49 | 0.64 | 0.77 | 0.67 | 0.46 | 0.62 | 0.67 | 0.36 | 0.21 | 0.43 | 0.52 | 0.49 | 0.18 | 0.25 | 0.49 | 0.42 | 0.14 | 0.36 | 0.43 | 0.33 | 0.13 | 0.33 | 0.12 | -1.7 | -0.43 | 0.12 | 0.42 | 0.41 | 0.29 | 0.5 | 0.57 | 0.44 | 0.17 | 0.32 | 0.47 | 0.47 | 0.43 | 0.45 | 0.4 | 0.28 | 0.17 | 0.36 | 0.39 | 0.28 | 0.21 | 0.32 | 0.26 | 0.16 | 0.12 | 0.24 | 0.24 | -1.35 | 0.11 | 0.16 | 0.16 | 0.045 | -0.24 | 0.055 | 0.11 | 0.13 | 0.17 | 0.19 | 0.22 | 0.17 | 0.16 | 0.19 | 0.2 | 0.14 | 0.14 | 0.16 | 0.17 | 0.14 | 0.17 | 0.16 | 0.17 | 0.12 | 0.086 | 0.1 | 0.11 | 0.11 | 0.07 | 0.075 | 0.1 | 0.05 | 0.043 | 0.08 | 0.14 | 0.035 | 0.065 | 0.11 | 0.07 | 0.005 | 0.02 | 0.09 | 0.06 | -0.04 | -0.015 | -0.68 | 0.03 | -0.015 | -0.005 | -0.085 | 0.015 | -0.025 | 0 | 0 | 0 | -0.025 | 0.025 | 0.025 | 0.05 | 0 | 0 | 0.05 | 0.05 | -0.17 | 0 | 0 |
EBITDA
| 53.888 | 122.643 | 90.3 | 35.571 | 78.859 | 88.224 | 52.542 | 10.209 | 119.822 | 218.789 | 301.513 | 33.762 | 117.965 | 120.736 | 125.947 | 88.067 | 119 | 44.967 | 68.88 | 57.121 | 67.92 | 84.323 | 66.204 | 47.314 | 62.616 | 81.289 | 75.095 | 59.056 | 62.253 | 76.329 | 71.37 | 53.043 | 56.668 | 70.635 | 66.671 | 34.572 | 37.979 | 43.687 | 41.64 | 26.342 | 31.626 | 38.783 | 33.286 | 23.284 | 29.765 | 32.609 | 20.14 | 13.297 | 21.798 | 18.968 | 17.373 | -9.177 | 9.203 | 17.91 | 15.543 | 8.962 | 12.699 | 20.67 | 16.422 | -9.16 | 11.313 | 4.193 | -51.194 | -10.572 | 4.53 | 15.507 | 14.977 | 14.448 | 18.254 | 20.984 | 16.554 | 11.238 | 12.874 | 17.707 | 17.702 | 19.223 | 16.491 | 15.13 | 10.443 | 8.828 | 13.028 | 14.15 | 10.448 | 9.238 | 13.445 | 11.546 | 7.911 | 7.467 | 10.29 | 10.327 | 8.461 | 6.058 | 8.236 | 8.394 | 4.951 | 3.337 | 5.193 | 7.25 | 7.606 | 9.2 | 9.9 | 11.4 | 9.6 | 8.6 | 9.6 | 9.8 | 7.6 | 7.4 | 5.9 | 6 | 5.4 | 5.8 | 6.5 | 6.9 | 4.5 | 3.2 | 3.2 | 3.5 | 3.7 | 2.4 | 2.3 | 2.8 | 2.6 | -93.1 | 35.8 | 2.8 | 1.9 | 2.2 | 2.9 | 2.2 | 0.6 | 1.3 | 2.2 | 2.1 | 0.3 | 0.8 | 1 | 3.1 | 0.9 | 1.5 | -86.3 | 34.9 | 28.3 | 26.5 | -67.3 | 28 | 18.4 | 22.8 | -57 | 26.9 | 17 | 17.4 | -53.7 | 23.1 | 15.5 | 22.7 | -36.4 |
EBITDA ratio
| 0.059 | 0.116 | 0.093 | 0.042 | 0.082 | 0.087 | 0.054 | -0.026 | 0.106 | 0.142 | 0.183 | 0.094 | 0.101 | 0.086 | 0.126 | 0.081 | 0.144 | 0.086 | 0.104 | 0.067 | 0.116 | 0.134 | 0.112 | 0.088 | 0.104 | 0.119 | 0.115 | 0.108 | 0.112 | 0.139 | 0.143 | 0.132 | 0.137 | 0.16 | 0.158 | 0.111 | 0.11 | 0.121 | 0.115 | 0.091 | 0.107 | 0.121 | 0.117 | 0.104 | 0.119 | 0.114 | 0.08 | 0.066 | 0.096 | 0.099 | 0.106 | 0.071 | 0.086 | 0.124 | 0.121 | 0.084 | 0.116 | 0.119 | 0.112 | 0.089 | 0.134 | 0.042 | -0.087 | -0.032 | 0.072 | 0.129 | 0.116 | 0.105 | 0.13 | 0.138 | 0.118 | 0.081 | 0.094 | 0.106 | 0.099 | 0.106 | 0.113 | 0.11 | 0.084 | 0.067 | 0.103 | 0.117 | 0.113 | 0.106 | 0.14 | 0.129 | 0.098 | 0.108 | 0.111 | 0.116 | 0.113 | 0.095 | 0.109 | 0.117 | 0.084 | 0.057 | 0.069 | 0.092 | 0.102 | 0.132 | 0.124 | 0.128 | 0.112 | 0.107 | 0.109 | 0.112 | 0.101 | 0.111 | 0.118 | 0.12 | 0.13 | 0.142 | 0.145 | 0.143 | 0.132 | 0.13 | 0.126 | 0.138 | 0.146 | 0.114 | 0.113 | 0.127 | 0.133 | -3.124 | 1 | 0.077 | 0.066 | 0.074 | 0.088 | 0.07 | 0.027 | 0.056 | 0.078 | 0.078 | 0.018 | 0.039 | 0.038 | 0.117 | 0.05 | 0.07 | -2.592 | 1 | 1 | 1 | -2.274 | 1 | 1 | 1 | -2.135 | 1 | 1 | 1 | -3.604 | 1 | 1 | 1 | -2.333 |