LeMaitre Vascular, Inc.
NASDAQ:LMAT
96.35 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 54.819 | 55.849 | 53.478 | 48.883 | 47.411 | 50.115 | 47.075 | 40.954 | 39.028 | 42.108 | 39.561 | 39.503 | 38.368 | 40.67 | 35.883 | 37.548 | 36.416 | 24.851 | 30.551 | 30.17 | 29.1 | 29.483 | 28.479 | 28.389 | 24.165 | 27.02 | 25.994 | 26.153 | 24.822 | 25.753 | 24.139 | 23.288 | 23.216 | 22.389 | 20.258 | 20.483 | 19.025 | 19.897 | 18.947 | 18.681 | 17.501 | 18.161 | 16.754 | 17.916 | 15.3 | 15.951 | 15.382 | 14.801 | 13.645 | 14.361 | 13.928 | 13.411 | 14.564 | 15.112 | 14.598 | 14.431 | 13.656 | 14.158 | 13.815 | 13.584 | 13.346 | 12.63 | 11.348 | 12.111 | 12.023 | 12.739 | 11.847 | 11.104 | 10.144 | 10.315 | 9.883 | 8.757 | 8.54 | 8.76 | 8.571 | 7.876 | 7.82 | 7.53 | 7.501 | 6.545 | 6.546 | 6.546 | 6.546 |
Kosten van de omzet
| 17.641 | 18.853 | 16.813 | 17.106 | 16.596 | 18.029 | 16.192 | 14.9 | 13.958 | 14.298 | 13.599 | 13.547 | 13.502 | 13.909 | 12.084 | 13.146 | 13.712 | 7.822 | 10.068 | 10.262 | 8.934 | 9.168 | 9.015 | 9.171 | 6.91 | 8.028 | 7.52 | 7.901 | 7.245 | 8.237 | 6.786 | 7.094 | 6.197 | 7.022 | 5.902 | 6.08 | 5.509 | 6.767 | 5.83 | 5.853 | 5.498 | 5.785 | 5.53 | 5.96 | 4.584 | 4.714 | 4.176 | 4.363 | 3.63 | 3.816 | 4.058 | 3.888 | 4.381 | 4.742 | 4.447 | 4.084 | 3.258 | 3.502 | 3.497 | 3.411 | 3.603 | 3.508 | 3.082 | 3.686 | 3.92 | 3.853 | 3.358 | 2.961 | 2.563 | 2.702 | 2.513 | 2.162 | 2.279 | 2.665 | 2.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 37.178 | 36.996 | 36.665 | 31.777 | 30.815 | 32.086 | 30.883 | 26.054 | 25.07 | 27.81 | 25.962 | 25.956 | 24.866 | 26.761 | 23.799 | 24.402 | 22.704 | 17.029 | 20.483 | 19.908 | 20.166 | 20.315 | 19.464 | 19.218 | 17.255 | 18.992 | 18.474 | 18.252 | 17.577 | 17.516 | 17.353 | 16.194 | 17.019 | 15.367 | 14.356 | 14.403 | 13.516 | 13.13 | 13.117 | 12.828 | 12.003 | 12.376 | 11.224 | 11.956 | 10.716 | 11.237 | 11.206 | 10.438 | 10.015 | 10.545 | 9.87 | 9.523 | 10.183 | 10.37 | 10.151 | 10.347 | 10.398 | 10.656 | 10.318 | 10.173 | 9.743 | 9.122 | 8.266 | 8.425 | 8.103 | 8.886 | 8.489 | 8.143 | 7.581 | 7.613 | 7.37 | 6.595 | 6.261 | 6.095 | 6.31 | 7.876 | 7.82 | 7.53 | 7.501 | 6.545 | 6.546 | 6.546 | 6.546 |
Brutowinstmarge
| 0.678 | 0.662 | 0.686 | 0.65 | 0.65 | 0.64 | 0.656 | 0.636 | 0.642 | 0.66 | 0.656 | 0.657 | 0.648 | 0.658 | 0.663 | 0.65 | 0.623 | 0.685 | 0.67 | 0.66 | 0.693 | 0.689 | 0.683 | 0.677 | 0.714 | 0.703 | 0.711 | 0.698 | 0.708 | 0.68 | 0.719 | 0.695 | 0.733 | 0.686 | 0.709 | 0.703 | 0.71 | 0.66 | 0.692 | 0.687 | 0.686 | 0.681 | 0.67 | 0.667 | 0.7 | 0.704 | 0.729 | 0.705 | 0.734 | 0.734 | 0.709 | 0.71 | 0.699 | 0.686 | 0.695 | 0.717 | 0.761 | 0.753 | 0.747 | 0.749 | 0.73 | 0.722 | 0.728 | 0.696 | 0.674 | 0.698 | 0.717 | 0.733 | 0.747 | 0.738 | 0.746 | 0.753 | 0.733 | 0.696 | 0.736 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 3.656 | 4.284 | 4.092 | 4.351 | 4.224 | 4.516 | 3.875 | 3.554 | 3.462 | 3.346 | 2.932 | 3.457 | 2.848 | 2.652 | 2.844 | 2.869 | 2.098 | 2.139 | 2.994 | 2.499 | 2.281 | 2.256 | 2.24 | 2.347 | 2.037 | 1.988 | 1.825 | 1.583 | 1.761 | 1.634 | 1.658 | 1.521 | 1.539 | 1.634 | 1.446 | 1.575 | 1.421 | 1.331 | 1.152 | 1.081 | 1.109 | 1.137 | 1.344 | 1.402 | 1.3 | 1.268 | 1.273 | 1.561 | 1.261 | 1.135 | 1.135 | 1.139 | 0.974 | 1.04 | 1.272 | 1.475 | 1.135 | 1.338 | 1.54 | 1.716 | 1.448 | 1.435 | 1.311 | 1.301 | 1.203 | 1.474 | 1.35 | 1.175 | 1.144 | 1.118 | 1.154 | 0.715 | 0.805 | 0.986 | 0.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 8.82 | 9.013 | 8.44 | 7.738 | 7.722 | 7.932 | 6.933 | 7.229 | 7.331 | 7.252 | 6.753 | 6.004 | 6.2 | 6.544 | 6.076 | 5.901 | 5.332 | 5.191 | 5.029 | 4.551 | 4.531 | 4.944 | 4.462 | 3.983 | 4.547 | 4.697 | 4.153 | 4.562 | 3.747 | 4.548 | 4.011 | 3.595 | 3.411 | 3.337 | 3.635 | 3.455 | 3.303 | 3.617 | 3.513 | 3.765 | 3.296 | 3.315 | 3.345 | 3.282 | 3.067 | 2.882 | 2.696 | 2.892 | 2.769 | 2.668 | 2.711 | 2.802 | 2.867 | 2.848 | 2.864 | 2.533 | 2.495 | 2.614 | 2.421 | 2.494 | 2.412 | 2.525 | 6.682 | 6.537 | 7.886 | 8.657 | 7.929 | 6.924 | 6.943 | 7.18 | 5.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 10.984 | 11.686 | 10.268 | 9.673 | 10.216 | 10.897 | 8.6 | 8.229 | 8.242 | 7.85 | 7.445 | 6.941 | 6.803 | 6.466 | 5.912 | 5.157 | 4.686 | 7.945 | 7.452 | 7.429 | 7.613 | 7.845 | 6.814 | 6.622 | 6.792 | 7.09 | 6.194 | 6.201 | 6.599 | 6.954 | 6.753 | 6.541 | 6.539 | 6.273 | 5.914 | 5.489 | 5.519 | 5.858 | 5.23 | 5.091 | 5.537 | 6.229 | 5.865 | 5.205 | 5.305 | 5.768 | 5.501 | 4.911 | 5.186 | 5.213 | 4.729 | 4.757 | 4.916 | 4.973 | 5.07 | 4.698 | 4.747 | 4.894 | 4.807 | 4.508 | 4.249 | 4.146 | 15.183 | 4.373 | 5.153 | 5.829 | 10.96 | 4.583 | 4.737 | 4.81 | 9.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 20.374 | 18.332 | 20.699 | 17.272 | 17.411 | 17.938 | 18.829 | 15.533 | 15.458 | 15.573 | 15.102 | 14.198 | 12.945 | 13.003 | 13.01 | 11.988 | 11.058 | 10.018 | 13.136 | 12.481 | 11.98 | 12.144 | 12.789 | 11.276 | 10.605 | 11.339 | 11.787 | 10.347 | 10.763 | 10.346 | 11.502 | 10.764 | 10.136 | 9.95 | 9.61 | 9.549 | 8.944 | 8.822 | 9.475 | 8.743 | 8.856 | 8.833 | 9.544 | 9.21 | 8.487 | 8.372 | 8.65 | 8.197 | 7.803 | 7.955 | 7.881 | 7.44 | 7.559 | 7.783 | 7.821 | 7.934 | 7.231 | 7.242 | 7.508 | 7.228 | 7.002 | 6.661 | 6.671 | 6.682 | 6.537 | 7.886 | 8.657 | 7.929 | 6.924 | 6.943 | 7.18 | 6.599 | 5.091 | 5.576 | 5.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.035 | 0.025 | -0.105 | -0.073 | 0.26 | -0.015 | 0.173 | 0.078 | 0.058 | 0.117 | 0.006 | 0.054 | 0.006 | 0.02 | -0.07 | 0.046 | -0.075 | -0.037 | 0.053 | -0.035 | 0.046 | -0.182 | 0.03 | 0.017 | 0.171 | 0.052 | 0.02 | -0.042 | -0.08 | 0.014 | -0.066 | -0.05 | -0.084 | -0.05 | 0 | 0 | 1.509 | 0 | 0 | 0 | 2.301 | 0 | 0 | 0 | 1.422 | 0 | 0 | 0 | -0.514 | 0.03 | 0.048 | 0.435 | 0.991 | 0 | 0 | 0.007 | -0.312 | 0 | 0.406 | 0 | -29.307 | 0 | 0 | 0 | -24.591 | 0 | 0 | 0 |
Bedrijfskosten
| 24.03 | 22.616 | 24.791 | 21.623 | 21.635 | 22.454 | 22.704 | 19.087 | 18.92 | 18.919 | 18.034 | 17.655 | 15.793 | 15.655 | 15.854 | 14.857 | 13.156 | 12.157 | 16.13 | 14.98 | 14.261 | 14.4 | 15.029 | 13.623 | 12.642 | 13.327 | 13.612 | 11.93 | 12.524 | 11.98 | 13.16 | 12.285 | 11.675 | 11.584 | 11.056 | 11.314 | 10.555 | 10.336 | 10.808 | 9.995 | 10.143 | 10.146 | 11.052 | 10.784 | 9.94 | 9.79 | 10.083 | 9.758 | 9.014 | 9.09 | 9.016 | 8.579 | 8.533 | 8.823 | 9.093 | 9.409 | 8.366 | 8.58 | 9.048 | 8.944 | 8.45 | 8.096 | 7.982 | 7.469 | 7.77 | 9.408 | 10.442 | 9.104 | 8.068 | 8.061 | 8.341 | 7.002 | 5.896 | 6.968 | 5.817 | -29.307 | 0 | 0 | 0 | -24.591 | 0 | 0 | 0 |
Bedrijfsresultaat
| 13.148 | 14.38 | 11.874 | 10.154 | 9.18 | 9.452 | 7.874 | 5.51 | 4.086 | 5.784 | 5.663 | 8.301 | 9.073 | 11.106 | 7.945 | 9.545 | 10.018 | 4.872 | 4.353 | 4.928 | 5.905 | 5.915 | 4.435 | 7.193 | 4.613 | 11.541 | 4.862 | 6.322 | 5.053 | 5.536 | 4.193 | 3.909 | 5.344 | 3.783 | 3.3 | 3.089 | 3.321 | 2.794 | 2.309 | 2.739 | 1.852 | 1.98 | -0.231 | 1.172 | 0.776 | 1.447 | 1.123 | 0.93 | 1.001 | 1.455 | 0.854 | 0.832 | 1.991 | 0.897 | -0.03 | -1.295 | 2.032 | 2.008 | 1.27 | 1.229 | 1.293 | 0.993 | -1.566 | 0.355 | 0.17 | -0.869 | -2.586 | -1.317 | -1.541 | -0.447 | -0.977 | -0.433 | 0.343 | -1.051 | 0.462 | -21.431 | 7.82 | 7.53 | 7.501 | -18.046 | 6.546 | 6.546 | 6.546 |
Bedrijfsresultaat ratio
| 0.24 | 0.257 | 0.222 | 0.208 | 0.194 | 0.189 | 0.167 | 0.135 | 0.105 | 0.137 | 0.143 | 0.21 | 0.236 | 0.273 | 0.221 | 0.254 | 0.275 | 0.196 | 0.142 | 0.163 | 0.203 | 0.201 | 0.156 | 0.253 | 0.191 | 0.427 | 0.187 | 0.242 | 0.204 | 0.215 | 0.174 | 0.168 | 0.23 | 0.169 | 0.163 | 0.151 | 0.175 | 0.14 | 0.122 | 0.147 | 0.106 | 0.109 | -0.014 | 0.065 | 0.051 | 0.091 | 0.073 | 0.063 | 0.073 | 0.101 | 0.061 | 0.062 | 0.137 | 0.059 | -0.002 | -0.09 | 0.149 | 0.142 | 0.092 | 0.09 | 0.097 | 0.079 | -0.138 | 0.029 | 0.014 | -0.068 | -0.218 | -0.119 | -0.152 | -0.043 | -0.099 | -0.049 | 0.04 | -0.12 | 0.054 | -2.721 | 1 | 1 | 1 | -2.757 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 1.403 | 1.126 | 0.923 | 1.159 | -0.189 | 0.005 | 0.143 | 2.288 | 2.062 | -0.236 | 2.333 | -0.011 | -0.072 | -0.157 | 0.124 | -0.035 | 0.495 | -0.105 | -0.073 | 0.26 | -0.015 | 0.173 | 0.078 | 1.656 | 0.117 | 5.882 | 0.054 | 0.006 | 0.02 | -0.07 | 0.046 | -0.075 | -0.037 | 0.053 | -0.035 | 0.046 | 0.178 | 0.03 | 0.017 | -0.094 | 0.044 | -0.23 | -0.445 | -0.08 | 0.014 | -0.066 | -0.05 | 0.166 | 0.007 | -0.049 | -0.198 | -0.164 | 0.292 | -0.645 | -0.941 | -2.246 | 0.025 | -0.122 | 0.026 | 0.075 | 0.159 | 0.073 | -1.936 | -0.246 | -0.558 | -0.381 | -0.917 | -0.348 | -0.833 | 0.029 | 0.012 | 0.29 | -0.001 | -0.498 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 14.551 | 15.506 | 12.797 | 11.313 | 9.826 | 10.319 | 8.017 | 7.798 | 6.148 | 5.548 | 7.996 | 7.905 | 8.434 | 10.455 | 7.493 | 8.931 | 9.378 | 4.767 | 4.28 | 5.188 | 5.89 | 6.088 | 4.513 | 7.251 | 4.73 | 11.547 | 4.916 | 6.328 | 5.073 | 5.466 | 4.239 | 3.834 | 5.307 | 3.836 | 3.265 | 3.135 | 3.139 | 2.824 | 2.326 | 2.693 | 1.899 | 2 | -0.273 | 1.098 | 0.785 | 1.375 | 1.07 | 0.855 | 1.055 | 1.42 | 0.663 | 0.784 | 1.946 | 0.904 | 0.118 | -1.302 | 2.065 | 1.963 | 1.299 | 1.312 | 1.463 | 1.114 | -1.674 | 0.263 | -0.059 | -0.751 | -2.274 | -1.065 | -0.961 | -0.075 | -0.601 | -0.151 | 0.189 | -1.019 | 0.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.265 | 0.278 | 0.239 | 0.231 | 0.207 | 0.206 | 0.17 | 0.19 | 0.158 | 0.132 | 0.202 | 0.2 | 0.22 | 0.257 | 0.209 | 0.238 | 0.258 | 0.192 | 0.14 | 0.172 | 0.202 | 0.206 | 0.158 | 0.255 | 0.196 | 0.427 | 0.189 | 0.242 | 0.204 | 0.212 | 0.176 | 0.165 | 0.229 | 0.171 | 0.161 | 0.153 | 0.165 | 0.142 | 0.123 | 0.144 | 0.109 | 0.11 | -0.016 | 0.061 | 0.051 | 0.086 | 0.07 | 0.058 | 0.077 | 0.099 | 0.048 | 0.058 | 0.134 | 0.06 | 0.008 | -0.09 | 0.151 | 0.139 | 0.094 | 0.097 | 0.11 | 0.088 | -0.148 | 0.022 | -0.005 | -0.059 | -0.192 | -0.096 | -0.095 | -0.007 | -0.061 | -0.017 | 0.022 | -0.116 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 3.41 | 3.68 | 2.91 | 2.848 | 2.324 | 2.221 | 1.977 | 2.171 | 0.692 | 2.033 | 1.958 | 1.73 | 1.93 | 2.156 | 1.564 | 1.898 | 1.865 | 1.267 | 1.106 | 0.575 | 0.706 | 1.464 | 1 | 1.226 | 0.416 | 2.796 | 1.063 | 2.044 | 0.031 | 0.834 | 1.02 | 1.237 | 2.078 | 1.238 | 1.099 | 0.605 | 1.047 | 1.057 | 0.957 | 0.777 | 0.965 | 0.728 | -0.066 | 0.352 | 0.004 | 0.486 | 0.224 | 0.157 | 0.392 | 0.596 | 0.277 | 0.438 | 0.732 | 0.385 | 0.054 | -3.266 | 0.548 | 0.452 | 0.278 | 0.043 | 0.178 | 0.189 | 0.207 | -0.049 | 0.077 | 0.175 | 0.29 | 0.113 | 0.393 | -0.302 | 0.028 | 0.523 | -0.033 | 0.071 | 0.091 | -0.041 | 0.042 | -0.005 | -0.051 | -0.231 | -0.232 | -0.232 | -0.232 |
Nettowinst
| 11.141 | 11.826 | 9.887 | 8.465 | 7.502 | 8.098 | 6.04 | 5.627 | 5.456 | 3.515 | 6.038 | 6.175 | 6.504 | 8.299 | 5.929 | 7.033 | 7.513 | 3.5 | 3.174 | 4.613 | 5.184 | 4.624 | 3.513 | 6.025 | 4.314 | 8.751 | 3.853 | 4.284 | 5.042 | 4.632 | 3.219 | 2.597 | 3.229 | 2.598 | 2.166 | 2.53 | 2.092 | 1.767 | 1.369 | 1.916 | 0.934 | 1.272 | -0.207 | 0.746 | 0.781 | 0.889 | 0.846 | 0.698 | 0.663 | 0.824 | 0.386 | 0.346 | 1.214 | 0.519 | 0.064 | 1.964 | 1.517 | 1.511 | 1.021 | 1.269 | 1.285 | 0.925 | -1.881 | 0.312 | -0.136 | -0.926 | -2.564 | -1.178 | -1.354 | 0.227 | -0.629 | -0.674 | 0.222 | -1.09 | 0.37 | 0.041 | -0.042 | 0.005 | 0.051 | 0.231 | 0.232 | 0.232 | 0.232 |
Nettowinstmarge
| 0.203 | 0.212 | 0.185 | 0.173 | 0.158 | 0.162 | 0.128 | 0.137 | 0.14 | 0.083 | 0.153 | 0.156 | 0.17 | 0.204 | 0.165 | 0.187 | 0.206 | 0.141 | 0.104 | 0.153 | 0.178 | 0.157 | 0.123 | 0.212 | 0.179 | 0.324 | 0.148 | 0.164 | 0.203 | 0.18 | 0.133 | 0.112 | 0.139 | 0.116 | 0.107 | 0.124 | 0.11 | 0.089 | 0.072 | 0.103 | 0.053 | 0.07 | -0.012 | 0.042 | 0.051 | 0.056 | 0.055 | 0.047 | 0.049 | 0.057 | 0.028 | 0.026 | 0.083 | 0.034 | 0.004 | 0.136 | 0.111 | 0.107 | 0.074 | 0.093 | 0.096 | 0.073 | -0.166 | 0.026 | -0.011 | -0.073 | -0.216 | -0.106 | -0.133 | 0.022 | -0.064 | -0.077 | 0.026 | -0.124 | 0.043 | 0.005 | -0.005 | 0.001 | 0.007 | 0.035 | 0.035 | 0.035 | 0.035 |
WPA (Winst Per Aandeel)
| 0.5 | 0.53 | 0.44 | 0.38 | 0.34 | 0.36 | 0.27 | 0.26 | 0.25 | 0.16 | 0.28 | 0.28 | 0.3 | 0.4 | 0.29 | 0.35 | 0.37 | 0.17 | 0.16 | 0.23 | 0.26 | 0.23 | 0.18 | 0.31 | 0.22 | 0.45 | 0.2 | 0.22 | 0.26 | 0.25 | 0.17 | 0.14 | 0.17 | 0.14 | 0.12 | 0.14 | 0.12 | 0.1 | 0.08 | 0.11 | 0.05 | 0.08 | -0.013 | 0.05 | 0.05 | 0.06 | 0.06 | 0.05 | 0.04 | 0.05 | 0.03 | 0.023 | 0.08 | 0.03 | 0.004 | 0.13 | 0.1 | 0.1 | 0.07 | 0.081 | 0.08 | 0.06 | -0.12 | 0.02 | -0.009 | -0.06 | -0.17 | -0.076 | -0.088 | 0.01 | -0.041 | -0.079 | 0.03 | -0.13 | 0.04 | 0.007 | -0.008 | 0.001 | -0.05 | 0.027 | 0.027 | 0.027 | 0.027 |
Verwaterde WPA
| 0.49 | 0.52 | 0.44 | 0.38 | 0.33 | 0.36 | 0.27 | 0.25 | 0.25 | 0.16 | 0.27 | 0.28 | 0.3 | 0.4 | 0.28 | 0.34 | 0.37 | 0.17 | 0.16 | 0.23 | 0.25 | 0.23 | 0.17 | 0.3 | 0.21 | 0.43 | 0.19 | 0.21 | 0.25 | 0.23 | 0.16 | 0.13 | 0.17 | 0.14 | 0.11 | 0.13 | 0.11 | 0.1 | 0.08 | 0.11 | 0.05 | 0.08 | -0.013 | 0.05 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.05 | 0.02 | 0.023 | 0.08 | 0.03 | 0.004 | 0.13 | 0.09 | 0.09 | 0.06 | 0.081 | 0.08 | 0.06 | -0.12 | 0.02 | -0.009 | -0.06 | -0.17 | -0.076 | -0.088 | 0.01 | -0.041 | -0.079 | 0.03 | -0.13 | 0.03 | 0.007 | -0.008 | 0.001 | -0.05 | 0.027 | 0.027 | 0.027 | 0.027 |
EBITDA
| 16.977 | 16.764 | 14.256 | 12.597 | 9.369 | 9.627 | 8.909 | 7.798 | 6.414 | 9.058 | 8.036 | 8.442 | 9.127 | 11.107 | 7.946 | 9.51 | 9.573 | 4.872 | 4.353 | 4.928 | 5.905 | 5.915 | 4.435 | 3.997 | 4.613 | -0.211 | 4.862 | 6.322 | 5.053 | 5.536 | 4.193 | 3.909 | 5.344 | 3.783 | 3.3 | 3.089 | 2.601 | 2.794 | 2.309 | 2.927 | 1.868 | 2.48 | 0.575 | 1.172 | 0.776 | 1.447 | 1.073 | 0.43 | 0.994 | 1.504 | 1.6 | 1.517 | 2.17 | 2.192 | 1.52 | 1.315 | 2.354 | 2.431 | 1.244 | 1.612 | 1.664 | 1.419 | 0.602 | -0.055 | 1.243 | 0.364 | -0.617 | -0.02 | 0.56 | -0.215 | -0.658 | -0.374 | 0.677 | -0.061 | 0.839 | -21.431 | 7.82 | 7.53 | 7.501 | -18.046 | 6.546 | 6.546 | 6.546 |
EBITDA ratio
| 0.31 | 0.3 | 0.267 | 0.258 | 0.198 | 0.192 | 0.189 | 0.19 | 0.164 | 0.215 | 0.203 | 0.214 | 0.238 | 0.273 | 0.221 | 0.253 | 0.263 | 0.196 | 0.142 | 0.163 | 0.203 | 0.201 | 0.156 | 0.141 | 0.191 | -0.008 | 0.187 | 0.242 | 0.204 | 0.215 | 0.174 | 0.168 | 0.23 | 0.169 | 0.163 | 0.151 | 0.137 | 0.14 | 0.122 | 0.157 | 0.107 | 0.137 | 0.034 | 0.065 | 0.051 | 0.091 | 0.07 | 0.029 | 0.073 | 0.105 | 0.115 | 0.113 | 0.149 | 0.145 | 0.104 | 0.091 | 0.172 | 0.172 | 0.09 | 0.119 | 0.125 | 0.112 | 0.053 | -0.005 | 0.103 | 0.029 | -0.052 | -0.002 | 0.055 | -0.021 | -0.067 | -0.043 | 0.079 | -0.007 | 0.098 | -2.721 | 1 | 1 | 1 | -2.757 | 1 | 1 | 1 |