Leggett & Platt, Incorporated
NYSE:LEG
11.8 (USD) • At close November 14, 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
| 1,101.7 | 1,129.2 | 1,097 | 1,115.1 | 1,175.4 | 1,221.2 | 1,213.6 | 1,195.8 | 1,294.4 | 1,334.2 | 1,322.3 | 1,332.9 | 1,319.2 | 1,269.6 | 1,150.9 | 1,182 | 1,207.6 | 845.1 | 1,045.5 | 1,144.9 | 1,239.3 | 1,213.2 | 1,155.1 | 1,046.7 | 1,091.5 | 1,102.5 | 1,028.8 | 984.5 | 1,009.7 | 989.3 | 960.3 | 903.7 | 948.9 | 958.9 | 938.4 | 944.6 | 1,009.1 | 997.3 | 966.2 | 953.3 | 997.4 | 1,001.6 | 919.1 | 896.8 | 957.7 | 958.8 | 936 | 853 | 982.2 | 938.8 | 946.8 | 854.1 | 940.9 | 945.2 | 816.4 | 801.9 | 866.5 | 874.3 | 816.4 | 769.7 | 809.9 | 757.4 | 718.1 | 882.5 | 1,132.2 | 1,063.1 | 998.3 | 369.9 | 1,326.1 | 1,316.1 | 1,294.3 | 1,310.5 | 1,414.6 | 1,402.6 | 1,377.7 | 1,339.6 | 1,348.6 | 1,309.8 | 1,301.3 | 1,282.2 | 1,338 | 1,278.1 | 1,187.2 | 1,141.2 | 1,156.7 | 1,052.7 | 1,037.6 | 1,012.6 | 1,121.2 | 1,115.3 | 1,022.7 | 968.5 | 1,056.8 | 1,035.2 | 1,053.3 | 1,007.5 | 1,129.6 | 1,095.6 | 1,043.6 | 965.1 | 991.1 | 935.2 | 887.6 | 837.7 | 884.1 | 855.4 | 793.2 | 767.8 | 747 | 721.2 | 673.2 | 626.4 | 628.6 | 620 | 524.2 | 494.9 | 523.6 | 517.7 | 523.1 | 492.1 | 482.6 | 448.8 | 434.6 | 396.6 | 395.4 | 333.8 | 320.9 | 297.5 | 304.3 | 283.9 | 284.7 | 256.5 | 279.2 | 282.9 | 263.2 | 259.6 | 285 | 277.1 | 266.9 | 243.5 | 251.3 | 259.6 | 237.1 | 211.3 | 217.4 | 192.9 | 181.7 | 162.8 | 168.1 | 161.1 | 157.2 | 146.6 | 155.5 | 144.5 | 132.7 | 121.4 | 123.7 |
Kosten van de omzet
| 908.3 | 944.7 | 912.6 | 932.7 | 961.1 | 1,000.1 | 995 | 985.2 | 1,063.9 | 1,065.8 | 1,055 | 1,067.5 | 1,063.1 | 1,000.3 | 903.4 | 923.4 | 940.8 | 698.8 | 822.7 | 872.5 | 963.8 | 943.5 | 922.1 | 833.5 | 864.4 | 871.5 | 811.4 | 788.5 | 793.9 | 759.2 | 734.3 | 699.5 | 721.5 | 724.9 | 704.8 | 711 | 768 | 766.6 | 748.4 | 749.5 | 788.3 | 796.4 | 739.1 | 730.6 | 764.7 | 759.7 | 746.6 | 676 | 776.7 | 751.6 | 768.5 | 711.1 | 770.5 | 763.3 | 650.9 | 660.4 | 697.8 | 694.6 | 650.9 | 599.5 | 622.6 | 610.2 | 593.1 | 771.9 | 925.1 | 866.7 | 821.2 | 276.2 | 1,085.3 | 1,081 | 1,065.3 | 1,067.2 | 1,156 | 1,146.2 | 1,137.6 | 1,120.5 | 1,133.5 | 1,063.6 | 1,068.9 | 1,067.4 | 1,095.5 | 1,034.7 | 972.1 | 929.3 | 962 | 868.9 | 856.3 | 830.4 | 909.9 | 886.2 | 823.6 | 736.9 | 799 | 783.7 | 802.2 | 751.4 | 800.2 | 764.5 | 733.2 | 689.9 | 685.5 | 644.6 | 618.2 | 602.9 | 623.9 | 605.2 | 560.8 | 560.3 | 533.3 | 509.7 | 479.7 | 454.2 | 447.8 | 436.5 | 375.7 | 354.1 | 383.6 | 378.7 | 384.8 | 360.7 | 357.3 | 331.1 | 323.1 | 293.5 | 293.6 | 246.9 | 238.6 | 192.1 | 234.4 | 219 | 220.2 | 163.5 | 217.1 | 223.2 | 209.3 | 173 | 224.9 | 217.8 | 210.9 | 167 | 198.1 | 205.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 193.4 | 184.5 | 184.4 | 182.4 | 214.3 | 221.1 | 218.6 | 210.6 | 230.5 | 268.4 | 267.3 | 265.4 | 256.1 | 269.3 | 247.5 | 258.6 | 266.8 | 146.3 | 222.8 | 272.4 | 275.5 | 269.7 | 233 | 213.2 | 227.1 | 231 | 217.4 | 196 | 215.8 | 230.1 | 226 | 204.2 | 227.4 | 234 | 233.6 | 233.6 | 241.1 | 230.7 | 217.8 | 203.8 | 209.1 | 205.2 | 180 | 166.2 | 193 | 199.1 | 189.4 | 177 | 205.5 | 187.2 | 178.3 | 143 | 170.4 | 181.9 | 165.5 | 141.5 | 168.7 | 179.7 | 165.5 | 170.2 | 187.3 | 147.2 | 125 | 110.6 | 207.1 | 196.4 | 177.1 | 93.7 | 240.8 | 235.1 | 229 | 243.3 | 258.6 | 256.4 | 240.1 | 219.1 | 215.1 | 246.2 | 232.4 | 214.8 | 242.5 | 243.4 | 215.1 | 211.9 | 194.7 | 183.8 | 181.3 | 182.2 | 211.3 | 229.1 | 199.1 | 231.6 | 257.8 | 251.5 | 251.1 | 256.1 | 329.4 | 331.1 | 310.4 | 275.2 | 305.6 | 290.6 | 269.4 | 234.8 | 260.2 | 250.2 | 232.4 | 207.5 | 213.7 | 211.5 | 193.5 | 172.2 | 180.8 | 183.5 | 148.5 | 140.8 | 140 | 139 | 138.3 | 131.4 | 125.3 | 117.7 | 111.5 | 103.1 | 101.8 | 86.9 | 82.3 | 105.4 | 69.9 | 64.9 | 64.5 | 93 | 62.1 | 59.7 | 53.9 | 86.6 | 60.1 | 59.3 | 56 | 76.5 | 53.2 | 54.1 | 237.1 | 211.3 | 217.4 | 192.9 | 181.7 | 162.8 | 168.1 | 161.1 | 157.2 | 146.6 | 155.5 | 144.5 | 132.7 | 121.4 | 123.7 |
Brutowinstmarge
| 0.176 | 0.163 | 0.168 | 0.164 | 0.182 | 0.181 | 0.18 | 0.176 | 0.178 | 0.201 | 0.202 | 0.199 | 0.194 | 0.212 | 0.215 | 0.219 | 0.221 | 0.173 | 0.213 | 0.238 | 0.222 | 0.222 | 0.202 | 0.204 | 0.208 | 0.21 | 0.211 | 0.199 | 0.214 | 0.233 | 0.235 | 0.226 | 0.24 | 0.244 | 0.249 | 0.247 | 0.239 | 0.231 | 0.225 | 0.214 | 0.21 | 0.205 | 0.196 | 0.185 | 0.202 | 0.208 | 0.202 | 0.208 | 0.209 | 0.199 | 0.188 | 0.167 | 0.181 | 0.192 | 0.203 | 0.176 | 0.195 | 0.206 | 0.203 | 0.221 | 0.231 | 0.194 | 0.174 | 0.125 | 0.183 | 0.185 | 0.177 | 0.253 | 0.182 | 0.179 | 0.177 | 0.186 | 0.183 | 0.183 | 0.174 | 0.164 | 0.159 | 0.188 | 0.179 | 0.168 | 0.181 | 0.19 | 0.181 | 0.186 | 0.168 | 0.175 | 0.175 | 0.18 | 0.188 | 0.205 | 0.195 | 0.239 | 0.244 | 0.243 | 0.238 | 0.254 | 0.292 | 0.302 | 0.297 | 0.285 | 0.308 | 0.311 | 0.304 | 0.28 | 0.294 | 0.292 | 0.293 | 0.27 | 0.286 | 0.293 | 0.287 | 0.275 | 0.288 | 0.296 | 0.283 | 0.285 | 0.267 | 0.268 | 0.264 | 0.267 | 0.26 | 0.262 | 0.257 | 0.26 | 0.257 | 0.26 | 0.256 | 0.354 | 0.23 | 0.229 | 0.227 | 0.363 | 0.222 | 0.211 | 0.205 | 0.334 | 0.211 | 0.214 | 0.21 | 0.314 | 0.212 | 0.208 | 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 | 131.1 | 125.9 | 121.1 | 109.1 | 119.2 | 116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103.8 | 0 | 97.2 | 117.8 | 117.6 | 115.2 | 118.3 | 118.6 | 111.9 | 100.7 | 107.8 | 104.7 | 96.5 | 95.7 | 105 | 106.4 | 98.1 | 93.9 | 99.7 | 105.1 | 115.9 | 96.9 | 106.6 | 97.5 | 132 | 131.4 | 99.8 | 98.5 | 96.7 | 92.1 | 98.8 | 107.7 | 95.3 | 94.7 | 92.5 | 97.9 | 94.3 | 93.9 | 98.1 | 95.8 | 85.6 | 87.6 | 88.8 | 92.3 | 87.3 | 84.8 | 89 | 101.9 | 106.2 | 105.5 | 107.6 | 103.9 | 57.2 | 127 | 134.3 | 122.1 | 119.3 | 120.6 | 125.8 | 123.8 | 122.1 | 115.8 | 118.3 | 112.6 | 121.1 | 111.3 | 115.8 | 112 | 109.4 | 103.7 | 99.6 | 97.2 | 94.7 | 98.5 | 103.4 | 97.6 | 144.7 | 149.3 | 146.6 | 149.7 | 144.9 | 145.1 | 143.1 | 134 | 128.8 | 128.9 | 120.8 | 112.7 | 109.3 | 109.9 | 105 | 98.6 | 96.7 | 91.8 | 87.9 | 82.4 | 80.9 | 74.9 | 75.9 | 66.8 | 64 | 62.9 | 64.4 | 63.5 | 61.7 | 58 | 54.5 | 52.7 | 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 |
Verkoop- en marketingkosten
| 0 | -4.5 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.5 | 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 |
Verkoop-, algemene en administratieve kosten
| 127 | 126.6 | 125.4 | 121.1 | 109.1 | 119.2 | 116 | 109.8 | 100.4 | 105.4 | 111.7 | 99.6 | 103.6 | 112.6 | 106.3 | 103.8 | 105.6 | 97.2 | 117.8 | 117.6 | 115.2 | 118.3 | 118.6 | 111.9 | 100.7 | 107.8 | 104.7 | 96.5 | 95.7 | 105 | 106.4 | 98.1 | 93.9 | 99.7 | 105.1 | 115.9 | 96.9 | 106.6 | 97.5 | 132 | 131.4 | 99.8 | 98.5 | 96.7 | 92.1 | 98.8 | 107.7 | 95.3 | 94.7 | 92.5 | 97.9 | 94.3 | 93.9 | 98.1 | 92.3 | 85.6 | 87.6 | 88.8 | 92.3 | 87.3 | 84.8 | 89 | 101.9 | 106.2 | 105.5 | 107.6 | 103.9 | 57.2 | 127 | 134.3 | 122.1 | 119.3 | 120.6 | 125.8 | 123.8 | 122.1 | 115.8 | 118.3 | 112.6 | 121.1 | 111.3 | 115.8 | 112 | 109.4 | 103.7 | 99.6 | 97.2 | 94.7 | 98.5 | 103.4 | 97.6 | 144.7 | 149.3 | 146.6 | 149.7 | 144.9 | 145.1 | 143.1 | 134 | 128.8 | 128.9 | 120.8 | 112.7 | 109.3 | 109.9 | 105 | 98.6 | 96.7 | 91.8 | 87.9 | 82.4 | 80.9 | 74.9 | 75.9 | 66.8 | 64 | 62.9 | 64.4 | 63.5 | 61.7 | 58 | 54.5 | 52.7 | 48.9 | 49.6 | 43.1 | 40.3 | 39.9 | 39 | 39.6 | 39.2 | 37.4 | 39.4 | 39.8 | 37.7 | 58.8 | 38.3 | 34.8 | 32.6 | 31.8 | 29.2 | 30.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 2.8 | -2.8 | 0.1 | 4.1 | 10.6 | 16.9 | 16.8 | 16.6 | -3.6 | 17 | 2.3 | 9.5 | 33.2 | 2.3 | 11.2 | 2.3 | -10 | -7.9 | -3.7 | 0.1 | 1.5 | -2.1 | -12.1 | 3.2 | 3 | -0.3 | 25.7 | -4.7 | 1.9 | 1.4 | 16.9 | 1.9 | 17 | 3.7 | 1.6 | 2.5 | 0.3 | -3.4 | 1.5 | 2.6 | -107.3 | 5.9 | -59.3 | 10.7 | 3.6 | 3.6 | 0.5 | 6.5 | 6.4 | 5.8 | 35.8 | 4.9 | 4.7 | 0 | -2.6 | 5.5 | 5.8 | -4 | -15.5 | 7.5 | 17.4 | 5.2 | -9.4 | 6.2 | 6.3 | 6 | 23.3 | 0 | 0 | 0 | 18.8 | 0 | 0 | 12.6 | 10.3 | 0 | 0 | 0 | 10.5 | 0 | 0 | 0 | 8.4 | 0 | 0 | 0 | 2.3 | 2.5 | 2.8 | 2.6 | 10 | 9.2 | 11.9 | 8.8 | 46.5 | 45.3 | 42.6 | 38.9 | 39.4 | 35.7 | 37.2 | 37 | 35.5 | 31.4 | 30.9 | 30.1 | 29.1 | 25.2 | 28 | 23.3 | 24.6 | 23.5 | 25.9 | 18.2 | 18.8 | 16.1 | 15.8 | 16.4 | 15.9 | 14.7 | 13.4 | 12.9 | 13.1 | 10.7 | 9.9 | 9.5 | 38.2 | 0 | 0 | 0 | 36.4 | 0 | 0 | 0 | 30.2 | 0 | 0 | 0 | 25.7 | 0 | 0 | 0 | -743 | 0 | 0 | 0 | -582.7 | 0 | 0 | 0 | -527.4 | 0 | 0 | 0 | -432.1 | 0 |
Bedrijfskosten
| 127 | 126.6 | 125.4 | 121.1 | 127 | 136 | 132.9 | 126.6 | 117 | 121.8 | 128.7 | 115.5 | 121.4 | 130.6 | 122.1 | 120.1 | 121.8 | 113.5 | 134.2 | 133.6 | 131.5 | 135.2 | 132.7 | 117.1 | 105.9 | 112.9 | 109.7 | 101.2 | 101.9 | 109.7 | 111.5 | 102.9 | 99.1 | 104.5 | 110.2 | 121.1 | 102.1 | 111.8 | 102.7 | 137.2 | 136.3 | 104.8 | 103.4 | 106.2 | 97.5 | 104.2 | 113.4 | 101.9 | 101.2 | 101 | 103.7 | 130.1 | 98.8 | 102.8 | 88.3 | 83 | 93.1 | 94.6 | 88.3 | 71.8 | 92.3 | 106.4 | 107.1 | 96.8 | 111.7 | 113.9 | 109.9 | 80.5 | 127 | 134.3 | 122.1 | 138.1 | 120.6 | 125.8 | 136.4 | 132.4 | 115.8 | 118.3 | 112.6 | 131.6 | 111.3 | 115.8 | 112 | 117.8 | 103.7 | 99.6 | 97.2 | 97 | 101 | 106.2 | 100.2 | 154.7 | 158.5 | 158.5 | 158.5 | 191.4 | 190.4 | 185.7 | 172.9 | 168.2 | 164.6 | 158 | 149.7 | 144.8 | 141.3 | 135.9 | 128.7 | 125.8 | 117 | 115.9 | 105.7 | 105.5 | 98.4 | 101.8 | 85 | 82.8 | 79 | 80.2 | 79.9 | 77.6 | 72.7 | 67.9 | 65.6 | 62 | 60.3 | 53 | 49.8 | 78.1 | 39 | 39.6 | 39.2 | 73.8 | 39.4 | 39.8 | 37.7 | 89 | 38.3 | 34.8 | 32.6 | 57.5 | 29.2 | 30.4 | 0 | -743 | 0 | 0 | 0 | -582.7 | 0 | 0 | 0 | -527.4 | 0 | 0 | 0 | -432.1 | 0 |
Bedrijfsresultaat
| 66.4 | 57.9 | 59 | 61.3 | 91.4 | 95.7 | 89.3 | 91.2 | 113.2 | 141.4 | 137.6 | 152.4 | 134.7 | 138.7 | 125.4 | 138.5 | 145 | 32.8 | 88.6 | 138.8 | 144 | 134.5 | 100.3 | 96.1 | 110.1 | 104.5 | 95.7 | 99.3 | 113.9 | 120.4 | 105.9 | 103.5 | 128.3 | 120.2 | 123.4 | 112.2 | 139 | 118.9 | 115.1 | 67.8 | 63.9 | 100.4 | 76.6 | 61.9 | 86.6 | 94.9 | 76 | 75.1 | 104.3 | 88.3 | 74.6 | 12.9 | 71.6 | 79.1 | 74.2 | 58.5 | 75.6 | 85.1 | 77.2 | 98.4 | 95 | 40.8 | 17.9 | 13.8 | 95.4 | 82.5 | 67.2 | 13.2 | 113.8 | 100.8 | 106.9 | 105.2 | 138 | 130.6 | 103.7 | 86.7 | 99.3 | 127.9 | 119.8 | 83.2 | 131.2 | 127.6 | 103.1 | 94.1 | 91 | 84.2 | 84.1 | 85.2 | 110.3 | 122.9 | 98.9 | 76.9 | 99.3 | 93 | 92.6 | 64.7 | 139 | 145.4 | 137.5 | 107 | 141 | 132.6 | 119.7 | 90 | 118.9 | 114.3 | 103.7 | 81.7 | 96.7 | 95.6 | 87.8 | 66.7 | 82.4 | 81.7 | 63.5 | 58 | 61 | 58.8 | 58.4 | 53.8 | 52.6 | 49.8 | 45.9 | 41.1 | 41.5 | 33.9 | 32.5 | 27.3 | 30.9 | 25.3 | 25.3 | 19.2 | 22.7 | 19.9 | 16.2 | -2.4 | 21.8 | 24.5 | 23.4 | 19 | 24 | 23.7 | 237.1 | -531.7 | 217.4 | 192.9 | 181.7 | -419.9 | 168.1 | 161.1 | 157.2 | -380.8 | 155.5 | 144.5 | 132.7 | -310.7 | 123.7 |
Bedrijfsresultaat ratio
| 0.06 | 0.051 | 0.054 | 0.055 | 0.078 | 0.078 | 0.074 | 0.076 | 0.087 | 0.106 | 0.104 | 0.114 | 0.102 | 0.109 | 0.109 | 0.117 | 0.12 | 0.039 | 0.085 | 0.121 | 0.116 | 0.111 | 0.087 | 0.092 | 0.101 | 0.095 | 0.093 | 0.101 | 0.113 | 0.122 | 0.11 | 0.115 | 0.135 | 0.125 | 0.132 | 0.119 | 0.138 | 0.119 | 0.119 | 0.071 | 0.064 | 0.1 | 0.083 | 0.069 | 0.09 | 0.099 | 0.081 | 0.088 | 0.106 | 0.094 | 0.079 | 0.015 | 0.076 | 0.084 | 0.091 | 0.073 | 0.087 | 0.097 | 0.095 | 0.128 | 0.117 | 0.054 | 0.025 | 0.016 | 0.084 | 0.078 | 0.067 | 0.036 | 0.086 | 0.077 | 0.083 | 0.08 | 0.098 | 0.093 | 0.075 | 0.065 | 0.074 | 0.098 | 0.092 | 0.065 | 0.098 | 0.1 | 0.087 | 0.082 | 0.079 | 0.08 | 0.081 | 0.084 | 0.098 | 0.11 | 0.097 | 0.079 | 0.094 | 0.09 | 0.088 | 0.064 | 0.123 | 0.133 | 0.132 | 0.111 | 0.142 | 0.142 | 0.135 | 0.107 | 0.134 | 0.134 | 0.131 | 0.106 | 0.129 | 0.133 | 0.13 | 0.106 | 0.131 | 0.132 | 0.121 | 0.117 | 0.117 | 0.114 | 0.112 | 0.109 | 0.109 | 0.111 | 0.106 | 0.104 | 0.105 | 0.102 | 0.101 | 0.092 | 0.102 | 0.089 | 0.089 | 0.075 | 0.081 | 0.07 | 0.062 | -0.009 | 0.076 | 0.088 | 0.088 | 0.078 | 0.096 | 0.091 | 1 | -2.516 | 1 | 1 | 1 | -2.579 | 1 | 1 | 1 | -2.598 | 1 | 1 | 1 | -2.559 | 1 |
Totaal overige inkomsten en kosten netto
| -8.7 | -692.2 | -16.6 | -447.6 | -34.3 | -28.2 | -21 | -15 | -19.8 | -18.4 | -19.1 | -16.1 | -8.9 | 14.5 | -16.1 | -21.1 | -23.9 | -30.7 | -27.9 | -24 | -21 | -37.3 | -22.1 | -27.9 | -7.9 | -10.6 | -12.3 | 11.3 | -14.2 | -7.9 | -8.2 | 6.5 | -7.1 | 7.7 | -4.7 | -5.7 | -6.7 | -9.9 | -13.1 | -8.8 | -6.3 | -8.6 | -3.1 | -70.3 | 8.4 | -5.5 | -6.7 | -10.9 | -9.1 | -9.5 | -7.4 | -8.3 | -8.4 | -6.9 | -8 | -17.1 | -7.6 | -8 | -8.2 | -29.7 | -8 | -8.1 | -7.9 | -39.1 | -9.6 | -11 | -11 | -148.2 | -11.8 | -12.9 | -2.2 | -30.8 | -8.2 | -13.9 | -15.6 | -34 | -21.7 | -9.7 | -9.6 | -1.6 | -10.1 | -11.2 | -10.1 | -6.1 | -12.9 | -11.8 | -7.5 | -9.5 | -19.3 | -13.5 | -11.5 | -20.8 | -11.7 | -12.3 | -19.7 | 6.8 | -29.8 | -24.8 | -20.2 | 11.4 | -17 | -17.5 | -14.6 | 7.7 | -14.5 | -13.5 | -11 | 5.7 | -12.8 | -11.7 | -9.7 | 5.9 | -10.5 | -37.9 | -3.9 | -2.8 | -3.9 | -4.6 | -4.2 | -3.6 | -2.7 | -3.2 | -3.1 | -3.7 | -4.4 | -1.2 | -2.3 | -1.8 | -2.2 | -2 | -3 | -3 | -3.1 | -4.2 | -3.9 | -5.1 | -4.9 | -3.4 | -3.3 | -1.4 | -4 | -4 | -237.1 | 531.7 | -217.4 | -192.9 | -181.7 | 419.9 | -168.1 | -161.1 | -157.2 | 380.8 | -155.5 | -144.5 | -132.7 | 310.7 | -123.7 |
Inkomen voor belasting
| 57.7 | -634.3 | 42.4 | -386.3 | 70.9 | 73.7 | 68.3 | 69 | 93.5 | 123 | 118.1 | 133.8 | 125.8 | 153.2 | 109.3 | 130.9 | 126.9 | 2.4 | 60.7 | 114.8 | 123 | 114.1 | 78.2 | 68.2 | 113.3 | 107.5 | 95.4 | 110.6 | 100.7 | 113.4 | 107.3 | 110 | 121.2 | 137.2 | 118.7 | 106.5 | 132.3 | 109 | 102 | 59 | 66.5 | -15.9 | 73.5 | -8.2 | 97.3 | 89.4 | 69.5 | 64.2 | 95.2 | 78.2 | 66.8 | 4.6 | 63.4 | 72 | 69 | 41.4 | 68 | 77.1 | 69 | 68.7 | 87 | 32.7 | 10 | -25.3 | 85.5 | 69.7 | 58.1 | -135 | 94.8 | 79.6 | 89 | 105.8 | 125.1 | 111.6 | 92.3 | 52.7 | 77.6 | 1,118.2 | 107.7 | 92.1 | 121.1 | 116.4 | 93 | 88 | 78.1 | 72.4 | 76.6 | 75.7 | 91 | 109.4 | 87.4 | 56.1 | 87.6 | 80.7 | 72.9 | 71.5 | 109.2 | 120.6 | 117.3 | 118.4 | 124 | 115.1 | 105.1 | 97.7 | 104.4 | 100.8 | 92.7 | 87.4 | 83.9 | 83.9 | 78.1 | 72.6 | 71.9 | 43.8 | 59.6 | 55.2 | 57.1 | 54.2 | 54.2 | 50.2 | 49.9 | 46.6 | 42.8 | 37.4 | 37.1 | 32.7 | 30.2 | 25.5 | 28.7 | 23.3 | 22.3 | 16.2 | 19.6 | 15.7 | 12.3 | -7.5 | 16.9 | 21.1 | 20.1 | 17.6 | 20 | 19.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.052 | -0.562 | 0.039 | -0.346 | 0.06 | 0.06 | 0.056 | 0.058 | 0.072 | 0.092 | 0.089 | 0.1 | 0.095 | 0.121 | 0.095 | 0.111 | 0.105 | 0.003 | 0.058 | 0.1 | 0.099 | 0.094 | 0.068 | 0.065 | 0.104 | 0.098 | 0.093 | 0.112 | 0.1 | 0.115 | 0.112 | 0.122 | 0.128 | 0.143 | 0.126 | 0.113 | 0.131 | 0.109 | 0.106 | 0.062 | 0.067 | -0.016 | 0.08 | -0.009 | 0.102 | 0.093 | 0.074 | 0.075 | 0.097 | 0.083 | 0.071 | 0.005 | 0.067 | 0.076 | 0.085 | 0.052 | 0.078 | 0.088 | 0.085 | 0.089 | 0.107 | 0.043 | 0.014 | -0.029 | 0.076 | 0.066 | 0.058 | -0.365 | 0.071 | 0.06 | 0.069 | 0.081 | 0.088 | 0.08 | 0.067 | 0.039 | 0.058 | 0.854 | 0.083 | 0.072 | 0.091 | 0.091 | 0.078 | 0.077 | 0.068 | 0.069 | 0.074 | 0.075 | 0.081 | 0.098 | 0.085 | 0.058 | 0.083 | 0.078 | 0.069 | 0.071 | 0.097 | 0.11 | 0.112 | 0.123 | 0.125 | 0.123 | 0.118 | 0.117 | 0.118 | 0.118 | 0.117 | 0.114 | 0.112 | 0.116 | 0.116 | 0.116 | 0.114 | 0.071 | 0.114 | 0.112 | 0.109 | 0.105 | 0.104 | 0.102 | 0.103 | 0.104 | 0.098 | 0.094 | 0.094 | 0.098 | 0.094 | 0.086 | 0.094 | 0.082 | 0.078 | 0.063 | 0.07 | 0.055 | 0.047 | -0.029 | 0.059 | 0.076 | 0.075 | 0.072 | 0.08 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 12.8 | -32.2 | 10.8 | -88.9 | 18 | 19.5 | 14.8 | 16.2 | 22 | 27.8 | 27.7 | 28.2 | 28.6 | 40.9 | 21.8 | 27.7 | 22 | 8.5 | 15 | 27.9 | 23.4 | 27.8 | 17.1 | 15.1 | 23.3 | 22.4 | 17.5 | 74.2 | 17.2 | 25.8 | 21.2 | 27 | 27.6 | 37.7 | 27.7 | 24.7 | 36.1 | 32.3 | 28.7 | 12.8 | 13.1 | 7.2 | 19.8 | -14.9 | 25.7 | 24.3 | 20 | -9.8 | 28.6 | 15.2 | 22.3 | -4.7 | 18.1 | 16.5 | 21.5 | 8.8 | 18.1 | 23.5 | 21.5 | 26.2 | 30.8 | 13.6 | 6.7 | -17.1 | 37.1 | 26.2 | 18.9 | 2.3 | 29.1 | 19.6 | 26.4 | 35.8 | 41.1 | 27.4 | 30.2 | 7.4 | 23.6 | 39 | 34.9 | 26.5 | 40.9 | 39.6 | 30.2 | 29 | 27.3 | 25.7 | 27.2 | 26.8 | 33.3 | 39.1 | 31.2 | 20.7 | 32.3 | 29.8 | 26.9 | 26.4 | 40.3 | 44.3 | 43.5 | 44.1 | 46.3 | 42.7 | 39 | 36.2 | 39.2 | 37.4 | 34.8 | 32.3 | 31.1 | 31.9 | 29.7 | 27.9 | 27.9 | 17.2 | 23.2 | 21 | 22.3 | 21.2 | 21.3 | 19.2 | 19.7 | 18.4 | 16.8 | 14.4 | 14.8 | 12.6 | 11.5 | 9.5 | 10.9 | 8.5 | 8.4 | 6.1 | 7.6 | 6 | 4.8 | -1.1 | 6.4 | 8.1 | 7.8 | 7.3 | 7.9 | 7.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 44.9 | -602.2 | 31.6 | -297.5 | 52.8 | 54.2 | 53.5 | 52.8 | 71.4 | 95.2 | 90.4 | 105.5 | 97.2 | 112.2 | 87.5 | 103.2 | 104.8 | -6.1 | 45.7 | 86.8 | 99.6 | 86.2 | 61.2 | 53 | 90 | 85 | 77.9 | 36.3 | 82.6 | 87.6 | 86.1 | 81.6 | 93.5 | 121.2 | 89.5 | 80.5 | 95.2 | 77.7 | 71.7 | 20.6 | 48.2 | -23.9 | 53.1 | 5.6 | 71.3 | 71.3 | 49.1 | 73.5 | 65.8 | 64.9 | 44 | 8.7 | 44.9 | 54.7 | 45.1 | 31.4 | 47.4 | 52.7 | 45.1 | 35.2 | 54.3 | 19 | 3.3 | -18 | 32.7 | 46.3 | 43.4 | -212.6 | 65.7 | 60 | 75.7 | 70 | 84 | 84.2 | 62.1 | 45.3 | 54 | 79.2 | 72.8 | 65.6 | 80.2 | 76.8 | 62.8 | 59 | 50.8 | 46.7 | 49.4 | 48.9 | 57.7 | 70.3 | 56.2 | 35.4 | 55.3 | 50.9 | 46 | 45.1 | 68.9 | 76.3 | 73.8 | 74.3 | 77.7 | 72.4 | 66.1 | 61.5 | 65.2 | 63.4 | 57.9 | 55.1 | 52.8 | 52 | 48.4 | 44.7 | 44 | 14.1 | 36.4 | 34.2 | 34.8 | 33 | 32.9 | 31 | 30.2 | 28.2 | 26 | 23 | 22.3 | 20.1 | 18.7 | 16 | 17.8 | 14.8 | 13.9 | 10.1 | 12 | 9.7 | 7.5 | -6.4 | 10.5 | 13 | 12.3 | 10.3 | 12.1 | 12.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.041 | -0.533 | 0.029 | -0.267 | 0.045 | 0.044 | 0.044 | 0.044 | 0.055 | 0.071 | 0.068 | 0.079 | 0.074 | 0.088 | 0.076 | 0.087 | 0.087 | -0.007 | 0.044 | 0.076 | 0.08 | 0.071 | 0.053 | 0.051 | 0.082 | 0.077 | 0.076 | 0.037 | 0.082 | 0.089 | 0.09 | 0.09 | 0.099 | 0.126 | 0.095 | 0.085 | 0.094 | 0.078 | 0.074 | 0.022 | 0.048 | -0.024 | 0.058 | 0.006 | 0.074 | 0.074 | 0.052 | 0.086 | 0.067 | 0.069 | 0.046 | 0.01 | 0.048 | 0.058 | 0.055 | 0.039 | 0.055 | 0.06 | 0.055 | 0.046 | 0.067 | 0.025 | 0.005 | -0.02 | 0.029 | 0.044 | 0.043 | -0.575 | 0.05 | 0.046 | 0.058 | 0.053 | 0.059 | 0.06 | 0.045 | 0.034 | 0.04 | 0.06 | 0.056 | 0.051 | 0.06 | 0.06 | 0.053 | 0.052 | 0.044 | 0.044 | 0.048 | 0.048 | 0.051 | 0.063 | 0.055 | 0.037 | 0.052 | 0.049 | 0.044 | 0.045 | 0.061 | 0.07 | 0.071 | 0.077 | 0.078 | 0.077 | 0.074 | 0.073 | 0.074 | 0.074 | 0.073 | 0.072 | 0.071 | 0.072 | 0.072 | 0.071 | 0.07 | 0.023 | 0.069 | 0.069 | 0.066 | 0.064 | 0.063 | 0.063 | 0.063 | 0.063 | 0.06 | 0.058 | 0.056 | 0.06 | 0.058 | 0.054 | 0.058 | 0.052 | 0.049 | 0.039 | 0.043 | 0.034 | 0.028 | -0.025 | 0.037 | 0.047 | 0.046 | 0.042 | 0.048 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.33 | -4.39 | 0.23 | -2.18 | 0.39 | 0.4 | 0.39 | 0.39 | 0.53 | 0.7 | 0.66 | 0.77 | 0.71 | 0.82 | 0.64 | 0.76 | 0.77 | -0.045 | 0.34 | 0.64 | 0.74 | 0.64 | 0.46 | 0.4 | 0.67 | 0.63 | 0.58 | 0.27 | 0.61 | 0.64 | 0.63 | 0.59 | 0.68 | 0.88 | 0.64 | 0.58 | 0.68 | 0.55 | 0.51 | 0.15 | 0.34 | -0.17 | 0.37 | 0.039 | 0.49 | 0.49 | 0.34 | 0.51 | 0.46 | 0.45 | 0.3 | 0.061 | 0.31 | 0.38 | 0.3 | 0.21 | 0.31 | 0.35 | 0.3 | 0.23 | 0.34 | 0.12 | 0.02 | -0.11 | 0.2 | 0.27 | 0.25 | -1.23 | 0.37 | 0.33 | 0.41 | 0.38 | 0.45 | 0.45 | 0.33 | 0.24 | 0.28 | 0.41 | 0.37 | 0.34 | 0.41 | 0.39 | 0.32 | 0.3 | 0.26 | 0.24 | 0.25 | 0.25 | 0.29 | 0.35 | 0.28 | 0.18 | 0.28 | 0.26 | 0.23 | 0.23 | 0.35 | 0.38 | 0.37 | 0.37 | 0.39 | 0.37 | 0.33 | 0.31 | 0.33 | 0.32 | 0.3 | 0.28 | 0.28 | 0.28 | 0.26 | 0.24 | 0.25 | 0.08 | 0.21 | 0.2 | 0.21 | 0.2 | 0.2 | 0.18 | 0.19 | 0.17 | 0.16 | 0.14 | 0.14 | 0.13 | 0.12 | 0.11 | 0.12 | 0.1 | 0.1 | 0.076 | 0.09 | 0.07 | 0.06 | -0.049 | 0.08 | 0.1 | 0.09 | 0.077 | 0.09 | 0.09 | 0.09 | 0 | 0.06 | 0.08 | 0.08 | 0 | 0.08 | 0.08 | 0.07 | 0 | 0.07 | 0.07 | 0.06 | 0 | 0.06 |
Verwaterde WPA
| 0.33 | -4.39 | 0.23 | -2.18 | 0.39 | 0.4 | 0.39 | 0.39 | 0.52 | 0.7 | 0.66 | 0.77 | 0.71 | 0.82 | 0.64 | 0.76 | 0.77 | -0.045 | 0.34 | 0.64 | 0.74 | 0.64 | 0.45 | 0.39 | 0.67 | 0.63 | 0.57 | 0.27 | 0.6 | 0.64 | 0.62 | 0.59 | 0.67 | 0.87 | 0.63 | 0.57 | 0.67 | 0.54 | 0.5 | 0.14 | 0.34 | -0.17 | 0.37 | 0.039 | 0.49 | 0.48 | 0.33 | 0.5 | 0.45 | 0.45 | 0.3 | 0.061 | 0.31 | 0.37 | 0.29 | 0.21 | 0.31 | 0.34 | 0.29 | 0.23 | 0.34 | 0.12 | 0.02 | -0.11 | 0.2 | 0.27 | 0.25 | -1.23 | 0.37 | 0.33 | 0.41 | 0.38 | 0.45 | 0.45 | 0.33 | 0.24 | 0.28 | 0.41 | 0.37 | 0.34 | 0.41 | 0.39 | 0.32 | 0.3 | 0.26 | 0.24 | 0.25 | 0.25 | 0.29 | 0.35 | 0.28 | 0.18 | 0.28 | 0.25 | 0.23 | 0.23 | 0.34 | 0.38 | 0.37 | 0.37 | 0.39 | 0.36 | 0.33 | 0.31 | 0.32 | 0.32 | 0.29 | 0.28 | 0.27 | 0.28 | 0.26 | 0.24 | 0.24 | 0.08 | 0.21 | 0.2 | 0.21 | 0.2 | 0.2 | 0.18 | 0.19 | 0.17 | 0.16 | 0.14 | 0.14 | 0.13 | 0.12 | 0.11 | 0.12 | 0.1 | 0.1 | 0.076 | 0.09 | 0.07 | 0.06 | -0.049 | 0.08 | 0.09 | 0.09 | 0.077 | 0.09 | 0.09 | 0.09 | 0 | 0.06 | 0.08 | 0.08 | 0 | 0.08 | 0.08 | 0.07 | 0 | 0.07 | 0.07 | 0.06 | 0 | 0.06 |
EBITDA
| 114.1 | -579.1 | 96.9 | -322 | 137.3 | 140.5 | 134.8 | 130.9 | 157.3 | 187.4 | 183.1 | 196.5 | 190.5 | 218.8 | 172.4 | 197.7 | 197.7 | 70.2 | 127 | -7.7 | 194 | 188.6 | 145.9 | 120.7 | 160.2 | 157.3 | 143.2 | 153.4 | 143.1 | 155.7 | 148.2 | 145.9 | 160.3 | 176.4 | 156.2 | 143.3 | 171.1 | 147.1 | 142.6 | 99.9 | 106.1 | 133.1 | 116.1 | 36.5 | 130.3 | 130.1 | 111.4 | 105.6 | 138 | 117.1 | 80.8 | 43.1 | 100.9 | 111.6 | 105.8 | 82.9 | 107.3 | 115.6 | 110.2 | 111.3 | 128.8 | 75.2 | 50.8 | 26.1 | 132.9 | 120.7 | 107.6 | 61.5 | 149.3 | 133.9 | 134.7 | 148.7 | 177.2 | 170.3 | 151.1 | 130.9 | 99.3 | 127.9 | 160.7 | 127 | 131.2 | 127.6 | 103.1 | 139 | 91 | 84.2 | 84.1 | 127.8 | 155.3 | 161.6 | 137.2 | 129 | 147.5 | 143.5 | 138.4 | 111.2 | 184.3 | 188 | 176.4 | 146.4 | 176.7 | 169.8 | 156.7 | 125.5 | 150.3 | 145.2 | 133.8 | 110.8 | 121.9 | 123.6 | 111.1 | 91.3 | 105.9 | 107.6 | 81.7 | 76.8 | 77.1 | 74.6 | 74.8 | 69.7 | 67.3 | 63.2 | 58.8 | 54.2 | 54.3 | 43.8 | 42 | 27.3 | 30.9 | 25.3 | 25.3 | 19.2 | 22.7 | 19.9 | 16.2 | -2.4 | 21.8 | 24.3 | 23.4 | 19 | 24 | 23.7 | 237.1 | -531.7 | 217.4 | 192.9 | 181.7 | -419.9 | 168.1 | 161.1 | 157.2 | -380.8 | 155.5 | 144.5 | 132.7 | -310.7 | 123.7 |
EBITDA ratio
| 0.104 | 0.08 | 0.084 | 0.095 | 0.116 | 0.115 | 0.111 | 0.114 | 0.122 | 0.141 | 0.139 | 0.149 | 0.145 | 0.173 | 0.151 | 0.168 | 0.161 | 0.082 | 0.123 | 0.159 | 0.155 | 0.153 | 0.125 | 0.114 | 0.145 | 0.14 | 0.137 | 0.154 | 0.14 | 0.156 | 0.152 | 0.163 | 0.168 | 0.183 | 0.166 | 0.151 | 0.168 | 0.146 | 0.146 | 0.103 | 0.105 | 0.023 | 0.121 | 0.039 | 0.141 | 0.134 | 0.115 | 0.122 | 0.137 | 0.099 | 0.085 | 0.05 | 0.106 | 0.114 | 0.134 | 0.103 | 0.124 | 0.132 | 0.135 | 0.145 | 0.159 | 0.099 | 0.071 | 0.065 | 0.115 | 0.113 | 0.1 | 0.538 | 0.124 | 0.118 | 0.121 | 0.104 | 0.129 | 0.13 | 0.116 | 0.115 | 0.115 | 0.128 | 0.127 | 0.085 | 0.131 | 0.137 | 0.123 | 0.118 | 0.114 | 0.122 | 0.119 | 0.127 | 0.147 | 0.149 | 0.136 | 0.144 | 0.14 | 0.136 | 0.134 | 0.088 | 0.175 | 0.179 | 0.176 | 0.128 | 0.185 | 0.19 | 0.182 | 0.129 | 0.175 | 0.174 | 0.171 | 0.126 | 0.17 | 0.176 | 0.169 | 0.125 | 0.174 | 0.222 | 0.158 | 0.156 | 0.15 | 0.146 | 0.145 | 0.142 | 0.139 | 0.143 | 0.138 | 0.137 | 0.135 | 0.132 | 0.135 | 0.094 | 0.105 | 0.091 | 0.092 | 0.075 | 0.081 | 0.07 | 0.062 | -0.009 | 0.076 | 0.088 | 0.088 | 0.078 | 0.096 | 0.091 | 1 | -2.516 | 1 | 1 | 1 | -2.579 | 1 | 1 | 1 | -2.598 | 1 | 1 | 1 | -2.559 | 1 |