
Mattel, Inc.
NASDAQ:MAT
19.49 (USD) • At close July 17, 2025
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 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 826.629 | 1,646.405 | 1,843.904 | 1,079.728 | 809.508 | 1,620.688 | 1,918.788 | 1,087.164 | 814.579 | 1,401.92 | 1,755.78 | 1,235.687 | 1,041.301 | 1,794.89 | 1,762.293 | 1,026.366 | 874.192 | 1,625.763 | 1,636.464 | 732.136 | 594.069 | 1,473.705 | 1,481.557 | 860.063 | 689.246 | 1,524.281 | 1,437.451 | 840.748 | 708.372 | 1,610.873 | 1,560.983 | 974.477 | 735.618 | 1,834.4 | 1,795.575 | 957.276 | 869.399 | 1,999.744 | 1,791.968 | 988.152 | 922.749 | 1,993.966 | 2,021.424 | 1,062.252 | 946.177 | 2,113.216 | 2,206.961 | 1,169.109 | 995.606 | 2,255.905 | 2,077.816 | 1,158.711 | 928.449 | 2,153.754 | 1,998.76 | 1,161.667 | 951.856 | 2,124.554 | 1,833.056 | 1,018.503 | 880.082 | 1,955.128 | 1,791.875 | 898.197 | 785.646 | 1,939.957 | 1,946.315 | 1,112.431 | 919.299 | 2,188.626 | 1,838.574 | 1,002.625 | 940.265 | 2,108.842 | 1,790.312 | 957.655 | 793.347 | 1,842.928 | 1,666.145 | 886.823 | 783.12 | 1,850.379 | 1,667.461 | 804.002 | 780.944 | 1,741.149 | 1,704.674 | 768.994 | 745.283 | 1,669.488 | 1,669.424 | 804.444 | 741.984 | 1,605.081 | 1,612.767 | 854.266 | 731.948 | 1,575.121 | 1,583.763 | 817.797 | 693.261 | 1,770.6 | 1,587.7 | 802.3 | 688.315 | 1,543.1 | 1,884.8 | 1,033.5 | 705.2 | 1,613.1 | 1,555.3 | 972.7 | 693.5 | 1,190.6 | 1,232.2 | 921.6 | 585.9 | 1,155.3 | 1,176.5 | 763.5 | 543.6 | 1,030.4 | 1,037.1 | 650.3 | 487.3 | 1,275.9 | 671.1 | 411.2 | 346.2 | 511 | 606.5 | 404.3 | 326.1 | 513.6 | 523.5 | 322.5 | 262.1 | 428.2 | 490.4 | 318 | 234 | 359.4 | 410 | 272.3 | 195.3 | 287.6 | 306.6 | 207.1 | 188.6 | 233.9 | 318.1 | 256.4 | 211.8 | 271.9 | 344.4 | 243.2 | 199.1 | 244.2 | 328.1 |
Kosten van de omzet
| 418.533 | 810.939 | 864.908 | 548.992 | 420.638 | 830.499 | 940.854 | 597.358 | 488.792 | 799.259 | 908.902 | 686.769 | 558.406 | 910.609 | 919.754 | 538.361 | 462.355 | 790.584 | 808.736 | 413.225 | 338.886 | 760.527 | 795.13 | 518.679 | 449.456 | 814.687 | 824.395 | 587.546 | 489.499 | 1,115.736 | 913.834 | 574.712 | 456.84 | 973.012 | 924.81 | 523.709 | 480.728 | 996.289 | 912.371 | 515.294 | 472.301 | 988.183 | 1,000.286 | 569.682 | 464.646 | 962.372 | 1,018.981 | 569.101 | 455.555 | 1,029.972 | 962.445 | 564.189 | 455.078 | 993.39 | 1,042.686 | 605.426 | 478.709 | 1,028.58 | 895.525 | 528.887 | 448.23 | 910.978 | 873.26 | 492.137 | 439.774 | 1,047.791 | 1,046.245 | 617.097 | 522.463 | 1,137.886 | 973.862 | 559.463 | 521.579 | 1,096.496 | 938.943 | 541.535 | 461.389 | 962.194 | 904.888 | 500.006 | 439.06 | 954.333 | 870.807 | 437.654 | 429.267 | 876.065 | 864.605 | 412.67 | 377.277 | 835.153 | 829.024 | 450.086 | 410.09 | 817.609 | 839.488 | 475.357 | 404.724 | 713.633 | 866.204 | 402.68 | 330.251 | 929.6 | 757.9 | 396.1 | 326.445 | 740.1 | 842.6 | 511.1 | 331.4 | 761.4 | 705.1 | 465.2 | 323 | 546.6 | 553.9 | 435.2 | 264.2 | 535.1 | 563.9 | 364.1 | 253.5 | 469.1 | 475.7 | 308.8 | 225.7 | 606.1 | 299.8 | 180.7 | 164.8 | 241.6 | 278.6 | 183.1 | 155.4 | 247.6 | 243 | 149.9 | 126.4 | 215.3 | 237 | 151.1 | 115.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 408.096 | 835.466 | 978.996 | 530.736 | 388.87 | 790.189 | 977.934 | 489.806 | 325.787 | 602.661 | 846.878 | 548.918 | 482.895 | 884.281 | 842.539 | 488.005 | 411.837 | 835.179 | 827.728 | 318.911 | 255.183 | 713.178 | 686.427 | 341.384 | 239.79 | 709.594 | 613.056 | 253.202 | 218.873 | 495.137 | 647.149 | 399.765 | 278.778 | 861.388 | 870.765 | 433.567 | 388.671 | 1,003.455 | 879.597 | 472.858 | 450.448 | 1,005.783 | 1,021.138 | 492.57 | 481.531 | 1,150.844 | 1,187.98 | 600.008 | 540.051 | 1,225.933 | 1,115.371 | 594.522 | 473.371 | 1,160.364 | 956.074 | 556.241 | 473.147 | 1,095.974 | 937.531 | 489.616 | 431.852 | 1,044.15 | 918.615 | 406.06 | 345.872 | 892.166 | 900.07 | 495.334 | 396.836 | 1,050.74 | 864.712 | 443.162 | 418.686 | 1,012.346 | 851.369 | 416.12 | 331.958 | 880.734 | 761.257 | 386.817 | 344.06 | 896.046 | 796.654 | 366.348 | 351.677 | 865.084 | 840.069 | 356.324 | 368.006 | 834.335 | 840.4 | 354.358 | 331.894 | 787.472 | 773.279 | 378.909 | 327.224 | 861.488 | 717.559 | 415.117 | 363.01 | 841 | 829.8 | 406.2 | 361.87 | 803 | 1,042.2 | 522.4 | 373.8 | 851.7 | 850.2 | 507.5 | 370.5 | 644 | 678.3 | 486.4 | 321.7 | 620.2 | 612.6 | 399.4 | 290.1 | 561.3 | 561.4 | 341.5 | 261.6 | 669.8 | 371.3 | 230.5 | 181.4 | 269.4 | 327.9 | 221.2 | 170.7 | 266 | 280.5 | 172.6 | 135.7 | 212.9 | 253.4 | 166.9 | 118.3 | 359.4 | 410 | 272.3 | 195.3 | 287.6 | 306.6 | 207.1 | 188.6 | 233.9 | 318.1 | 256.4 | 211.8 | 271.9 | 344.4 | 243.2 | 199.1 | 244.2 | 328.1 |
Brutowinstmarge
| 0.494 | 0.507 | 0.531 | 0.492 | 0.48 | 0.488 | 0.51 | 0.451 | 0.4 | 0.43 | 0.482 | 0.444 | 0.464 | 0.493 | 0.478 | 0.475 | 0.471 | 0.514 | 0.506 | 0.436 | 0.43 | 0.484 | 0.463 | 0.397 | 0.348 | 0.466 | 0.426 | 0.301 | 0.309 | 0.307 | 0.415 | 0.41 | 0.379 | 0.47 | 0.485 | 0.453 | 0.447 | 0.502 | 0.491 | 0.479 | 0.488 | 0.504 | 0.505 | 0.464 | 0.509 | 0.545 | 0.538 | 0.513 | 0.542 | 0.543 | 0.537 | 0.513 | 0.51 | 0.539 | 0.478 | 0.479 | 0.497 | 0.516 | 0.511 | 0.481 | 0.491 | 0.534 | 0.513 | 0.452 | 0.44 | 0.46 | 0.462 | 0.445 | 0.432 | 0.48 | 0.47 | 0.442 | 0.445 | 0.48 | 0.476 | 0.435 | 0.418 | 0.478 | 0.457 | 0.436 | 0.439 | 0.484 | 0.478 | 0.456 | 0.45 | 0.497 | 0.493 | 0.463 | 0.494 | 0.5 | 0.503 | 0.441 | 0.447 | 0.491 | 0.479 | 0.444 | 0.447 | 0.547 | 0.453 | 0.508 | 0.524 | 0.475 | 0.523 | 0.506 | 0.526 | 0.52 | 0.553 | 0.505 | 0.53 | 0.528 | 0.547 | 0.522 | 0.534 | 0.541 | 0.55 | 0.528 | 0.549 | 0.537 | 0.521 | 0.523 | 0.534 | 0.545 | 0.541 | 0.525 | 0.537 | 0.525 | 0.553 | 0.561 | 0.524 | 0.527 | 0.541 | 0.547 | 0.523 | 0.518 | 0.536 | 0.535 | 0.518 | 0.497 | 0.517 | 0.525 | 0.506 | 1 | 1 | 1 | 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 | 0 | 0 |
Algemene en administratieve kosten
| 390.878 | 420.01 | 385.699 | 373.81 | 352.947 | 415.677 | 379.811 | 337.005 | 364.777 | 280.955 | 327.906 | 333.644 | 329.076 | 361.205 | 335.815 | 350.537 | 303.87 | 364.677 | 345.7 | 306.817 | 328.711 | 418.414 | 365.961 | 308.311 | 297.336 | 394.305 | 325.874 | 360 | 424.617 | 454.423 | 381.214 | 353.296 | 330.829 | 348.412 | 350.469 | 350.456 | 350.874 | 411.967 | 365.579 | 367.551 | 402.487 | 444.964 | 392.913 | 391.709 | 384.479 | 388.661 | 410.419 | 391.815 | 369.68 | 579.698 | 393.211 | 350.694 | 346.776 | 401.491 | 338.64 | 330.807 | 334.54 | 417.751 | 377.264 | 318.33 | 292.456 | 387.977 | 385.055 | 283.727 | 317.017 | 384.229 | 360.895 | 347.921 | 330.41 | 403.754 | 342.748 | 299.207 | 292.745 | 368.001 | 323.248 | 265.655 | 275.096 | 302.376 | 260.85 | 265.176 | 250.822 | 302.97 | 243.71 | 238.712 | 251.549 | 286.224 | 263.275 | 230.53 | 222.87 | 342.52 | 281.59 | 216.327 | 209.907 | 286.192 | 230.264 | 214.303 | 205.319 | 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 | 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
| 70.198 | 257.204 | 104.956 | 73.719 | 71.441 | 234.449 | 124.265 | 90.026 | 76.047 | 242.71 | 127.6 | 90.194 | 73.752 | 265.6 | 117.65 | 88.328 | 74.096 | 277.822 | 102.527 | 60.172 | 76.282 | 227.184 | 170.379 | 84.489 | 69.465 | 207.898 | 165.308 | 82.393 | 70.837 | 293.534 | 179.691 | 95.499 | 73.562 | 250.333 | 202.9 | 94.771 | 86.943 | 297.435 | 213.245 | 104.744 | 102.428 | 323.81 | 218.746 | 99.853 | 90.834 | 282.876 | 249.386 | 113.403 | 104.54 | 272.756 | 234.793 | 112.395 | 97.859 | 261.367 | 219.864 | 116.167 | 101.849 | 249.615 | 201.636 | 101.85 | 94.169 | 238.763 | 197.106 | 89.82 | 84.064 | 275.567 | 223.826 | 116.805 | 102.961 | 284.916 | 211.436 | 107.106 | 105.31 | 255.682 | 205.886 | 100.554 | 88.853 | 256.683 | 191.607 | 93.116 | 87.709 | 279.04 | 192.088 | 84.421 | 87.418 | 274.913 | 196.638 | 80.748 | 83.806 | 199.992 | 186.98 | 82.858 | 82.671 | 248.355 | 212.885 | 103.366 | 96.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 461.076 | 677.214 | 490.655 | 447.529 | 424.388 | 650.126 | 504.076 | 427.031 | 440.824 | 523.665 | 455.506 | 423.838 | 402.828 | 626.805 | 453.465 | 438.865 | 377.966 | 642.499 | 448.227 | 366.989 | 404.993 | 645.598 | 536.34 | 392.8 | 366.801 | 602.203 | 491.182 | 442.393 | 495.454 | 747.957 | 560.905 | 448.795 | 404.391 | 598.745 | 553.369 | 445.227 | 437.817 | 709.402 | 578.824 | 472.295 | 504.915 | 768.774 | 611.659 | 491.562 | 475.313 | 671.537 | 659.805 | 505.218 | 474.22 | 852.454 | 628.004 | 463.089 | 444.635 | 662.858 | 558.504 | 446.974 | 436.389 | 667.366 | 578.9 | 420.18 | 386.625 | 626.74 | 582.161 | 373.547 | 401.081 | 659.796 | 584.721 | 464.726 | 433.371 | 688.67 | 554.184 | 406.313 | 398.055 | 623.683 | 529.134 | 366.209 | 363.949 | 559.059 | 452.457 | 358.292 | 338.531 | 582.01 | 435.798 | 323.133 | 338.967 | 561.137 | 459.913 | 311.278 | 306.676 | 542.512 | 468.57 | 299.185 | 292.578 | 534.547 | 443.149 | 317.669 | 302.217 | 540.188 | 449.904 | 317.297 | 345.486 | 750.7 | 427.3 | 295.4 | 292.68 | 641 | 559.8 | 398.4 | 281.9 | 520.7 | 443 | 324.4 | 287.9 | 420.5 | 360.8 | 312.7 | 226.9 | 387.2 | 341.7 | 248.2 | 210.5 | 449.5 | 301.9 | 212.6 | 188.4 | 568 | 214 | 149.2 | 130.5 | 196.6 | 189.6 | 154.4 | 123.6 | 186.7 | 160 | 111.4 | 101.2 | 165.4 | 150.3 | 111.6 | 91.3 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | -7.631 | 3.3 | 8.7 | 2.901 | 0 | 6.9 | 14.8 | 15.579 | 12.728 | 25.727 | 12.81 | 66.377 | 64.216 | 64.611 | 61.185 | 84.9 | 61.1 | 59.5 | 59.508 | 62.8 | 66.8 | 46.3 | 49.8 | 33.6 | 50 | 48.6 | 47.7 | 38.9 | 39 | 50.4 | 35.9 | 39.7 | 29.6 | 32.7 | 31 | 41.4 | 32.4 | 27 | 23.5 | 42.2 | 16.5 | 18.5 | 14.8 | 16.4 | 14.5 | 17.3 | 15.4 | 14.8 | 15.2 | 14.6 | 13.1 | 12.5 | 15.5 | 13.1 | 9.2 | 1,073.9 | 0 | 0 | 0 | 890.3 | 0 | 0 | 0 | 1,042.3 | 0 | 0 | 0 | 971.1 | 0 | 0 | 0 | 914 | 0 |
Bedrijfskosten
| 461.076 | 677.214 | 490.655 | 447.529 | 424.388 | 650.126 | 504.076 | 427.031 | 440.824 | 523.665 | 455.506 | 423.838 | 402.828 | 626.805 | 453.465 | 438.865 | 377.966 | 642.499 | 448.227 | 366.989 | 404.993 | 645.598 | 536.34 | 392.8 | 366.801 | 602.203 | 491.182 | 442.393 | 495.454 | 747.957 | 560.905 | 448.795 | 404.391 | 598.745 | 553.369 | 445.227 | 437.817 | 709.402 | 578.824 | 472.295 | 504.915 | 768.774 | 611.659 | 491.562 | 475.313 | 671.537 | 659.805 | 505.218 | 474.22 | 852.454 | 628.004 | 463.089 | 444.635 | 662.858 | 558.504 | 446.974 | 436.389 | 667.366 | 578.9 | 420.18 | 386.625 | 626.74 | 582.161 | 373.547 | 401.081 | 659.796 | 584.721 | 464.726 | 433.371 | 688.67 | 554.184 | 406.313 | 398.055 | 623.683 | 529.134 | 366.209 | 363.949 | 559.059 | 452.457 | 358.292 | 338.531 | 582.01 | 435.798 | 323.133 | 338.967 | 561.537 | 452.282 | 314.578 | 315.376 | 545.413 | 468.57 | 306.085 | 307.378 | 550.126 | 455.877 | 343.396 | 315.027 | 606.565 | 514.12 | 381.908 | 406.671 | 835.6 | 488.4 | 354.9 | 352.188 | 703.8 | 626.6 | 444.7 | 331.7 | 554.3 | 493 | 373 | 335.6 | 459.4 | 399.8 | 363.1 | 262.8 | 426.9 | 371.3 | 280.9 | 241.5 | 490.9 | 334.3 | 239.6 | 211.9 | 610.2 | 230.5 | 167.7 | 145.3 | 213 | 204.1 | 171.7 | 139 | 201.5 | 175.2 | 126 | 114.3 | 177.9 | 165.8 | 124.7 | 100.5 | 1,073.9 | 0 | 0 | 0 | 890.3 | 0 | 0 | 0 | 1,042.3 | 0 | 0 | 0 | 971.1 | 0 | 0 | 0 | 914 | 0 |
Bedrijfsresultaat
| -52.98 | 158.252 | 488.341 | 83.207 | -35.518 | 140.063 | 473.858 | 62.775 | -115.037 | 78.996 | 391.372 | 125.08 | 80.067 | 257.476 | 389.074 | 49.14 | 33.871 | 192.68 | 379.501 | -48.078 | -149.81 | 67.58 | 150.087 | -51.416 | -127.011 | 107.391 | 121.874 | -189.191 | -276.581 | -252.82 | 86.244 | -49.03 | -125.613 | 262.643 | 317.396 | -11.66 | -49.146 | 294.053 | 300.773 | 0.563 | -54.467 | 237.009 | 409.479 | 1.008 | 6.218 | 479.307 | 528.175 | 94.79 | 65.831 | 373.479 | 487.367 | 131.433 | 28.736 | 497.506 | 397.57 | 109.267 | 36.758 | 428.608 | 358.631 | 69.436 | 45.227 | 417.41 | 336.454 | 32.513 | -55.209 | 232.37 | 315.349 | 30.608 | -36.535 | 362.07 | 310.528 | 36.849 | 20.631 | 388.663 | 322.235 | 49.911 | -31.991 | 321.675 | 308.8 | 28.525 | 5.529 | 314.036 | 360.856 | 43.215 | 12.71 | 303.547 | 387.787 | 41.746 | 52.63 | 288.922 | 371.83 | 48.273 | 24.516 | 237.346 | 317.402 | 35.513 | 12.197 | 254.923 | 203.439 | 33.209 | -43.661 | 5.4 | 341.4 | 51.3 | 9.682 | 99.2 | 415.6 | 77.7 | 42.1 | 297.4 | 357.2 | 134.5 | 34.9 | 184.6 | 278.5 | 123.3 | 58.9 | 193.3 | 241.3 | 118.5 | 48.6 | 70.4 | 227.1 | 101.9 | 49.7 | 59.6 | 140.8 | 62.8 | 36.1 | 56.4 | 123.8 | 49.5 | 31.7 | 64.5 | 105.3 | 46.6 | 21.4 | 35 | 87.6 | 42.2 | 17.8 | -714.5 | 410 | 272.3 | 195.3 | -602.7 | 306.6 | 207.1 | 188.6 | -808.4 | 318.1 | 256.4 | 211.8 | -699.2 | 344.4 | 243.2 | 199.1 | -669.8 | 328.1 |
Bedrijfsresultaat ratio
| -0.064 | 0.096 | 0.265 | 0.077 | -0.044 | 0.086 | 0.247 | 0.058 | -0.141 | 0.056 | 0.223 | 0.101 | 0.077 | 0.143 | 0.221 | 0.048 | 0.039 | 0.119 | 0.232 | -0.066 | -0.252 | 0.046 | 0.101 | -0.06 | -0.184 | 0.07 | 0.085 | -0.225 | -0.39 | -0.157 | 0.055 | -0.05 | -0.171 | 0.143 | 0.177 | -0.012 | -0.057 | 0.147 | 0.168 | 0.001 | -0.059 | 0.119 | 0.203 | 0.001 | 0.007 | 0.227 | 0.239 | 0.081 | 0.066 | 0.166 | 0.235 | 0.113 | 0.031 | 0.231 | 0.199 | 0.094 | 0.039 | 0.202 | 0.196 | 0.068 | 0.051 | 0.213 | 0.188 | 0.036 | -0.07 | 0.12 | 0.162 | 0.028 | -0.04 | 0.165 | 0.169 | 0.037 | 0.022 | 0.184 | 0.18 | 0.052 | -0.04 | 0.175 | 0.185 | 0.032 | 0.007 | 0.17 | 0.216 | 0.054 | 0.016 | 0.174 | 0.227 | 0.054 | 0.071 | 0.173 | 0.223 | 0.06 | 0.033 | 0.148 | 0.197 | 0.042 | 0.017 | 0.162 | 0.128 | 0.041 | -0.063 | 0.003 | 0.215 | 0.064 | 0.014 | 0.064 | 0.221 | 0.075 | 0.06 | 0.184 | 0.23 | 0.138 | 0.05 | 0.155 | 0.226 | 0.134 | 0.101 | 0.167 | 0.205 | 0.155 | 0.089 | 0.068 | 0.219 | 0.157 | 0.102 | 0.047 | 0.21 | 0.153 | 0.104 | 0.11 | 0.204 | 0.122 | 0.097 | 0.126 | 0.201 | 0.144 | 0.082 | 0.082 | 0.179 | 0.133 | 0.076 | -1.988 | 1 | 1 | 1 | -2.096 | 1 | 1 | 1 | -3.456 | 1 | 1 | 1 | -2.572 | 1 | 1 | 1 | -2.743 | 1 |
Totaal overige inkomsten en kosten netto
| -17.904 | -6.52 | -9.615 | -17.151 | -13.553 | -20.037 | -18.197 | -21.164 | -18.433 | -57.538 | -21.455 | -32.055 | -34.703 | -36.219 | -50.752 | -34.033 | -125.951 | -51.766 | -46.083 | -50.192 | -49.039 | -58.398 | -48.132 | -44.408 | -46.59 | -51.317 | -49.282 | -44.831 | -37.324 | -94.016 | -24.981 | -24.713 | -20.058 | -23.698 | -23.368 | -18.092 | -44.333 | -23.232 | -14.634 | -20.461 | -18.68 | -20.487 | -15.299 | -15.379 | -15.639 | -17.416 | -13.832 | -16.061 | -21.666 | -16.81 | -20.52 | -20.072 | -18.568 | -28.653 | -11.899 | -14.379 | -15.497 | -23.761 | -12.012 | -7.359 | -11.945 | -20.363 | -31.821 | -8.696 | -10.241 | -6.645 | -8.241 | -15.675 | -23.267 | -18.463 | -2.84 | -0.384 | -4.993 | -15.319 | -17.682 | -7.557 | -4.504 | -15.919 | 2.539 | -2.519 | 3.419 | -13.795 | -9.737 | -10.725 | -0.306 | -9.598 | -14.355 | -12.924 | -7.979 | -33.774 | -24.662 | -22.624 | -30.984 | -46.905 | -41.811 | -42.305 | -41.427 | -111.403 | -68.181 | -24.919 | -17.983 | -40.5 | -34.555 | -321.7 | -27.102 | -15.9 | -148.3 | -47.9 | -24.3 | -30.4 | -39.4 | -26.6 | -302.5 | -30.3 | -29.6 | -30.7 | -14.4 | -30 | -13.8 | -17.3 | -7.7 | -7 | -24.3 | -12.8 | -11.4 | -32.6 | -11.6 | -10.5 | -8 | -8.4 | -16 | -12.7 | -8.4 | -16.3 | -15.3 | -11.9 | -5.4 | -13.5 | -14.1 | -11.1 | -4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| -70.884 | 151.732 | 478.726 | 66.056 | -49.071 | 120.026 | 455.661 | 41.611 | -133.47 | 21.458 | 369.917 | 93.025 | 45.364 | 221.257 | 338.322 | 15.107 | -92.08 | 140.914 | 333.418 | -98.27 | -198.849 | 9.182 | 101.955 | -95.824 | -173.601 | 56.074 | 72.592 | -234.022 | -313.905 | -346.836 | 61.263 | -73.743 | -145.671 | 238.945 | 294.028 | -29.752 | -93.479 | 270.821 | 286.139 | -19.898 | -73.147 | 216.522 | 394.18 | -14.371 | -9.421 | 461.891 | 514.343 | 78.729 | 44.165 | 356.669 | 466.847 | 111.361 | 10.168 | 468.853 | 385.671 | 94.888 | 21.261 | 404.847 | 346.619 | 62.077 | 33.282 | 397.047 | 304.633 | 23.817 | -65.45 | 225.725 | 307.108 | 14.933 | -59.802 | 343.607 | 307.688 | 36.465 | 15.638 | 373.344 | 304.553 | 42.354 | -36.495 | 305.756 | 311.339 | 26.006 | 8.948 | 300.241 | 351.119 | 32.49 | 12.404 | 293.949 | 373.432 | 28.822 | 44.651 | 255.148 | 347.168 | 25.649 | -6.468 | 190.441 | 275.591 | -6.792 | -29.23 | 143.52 | 135.258 | 8.29 | -61.644 | -35.1 | 306.845 | -270.4 | -17.42 | 83.3 | 267.3 | 29.8 | 17.8 | 267 | 317.8 | 107.9 | -267.6 | 154.3 | 248.9 | 92.6 | 44.5 | 163.3 | 227.5 | 101.2 | 40.9 | 63.4 | 202.8 | 89.1 | 38.3 | 27 | 129.2 | 52.3 | 28.1 | 48 | 107.8 | 36.8 | 23.3 | 48.2 | 90 | 34.7 | 16 | 21.5 | 73.5 | 31.1 | 13.1 | -714.5 | 410 | 272.3 | 195.3 | -602.7 | 306.6 | 207.1 | 188.6 | -808.4 | 318.1 | 256.4 | 211.8 | -699.2 | 344.4 | 243.2 | 199.1 | -669.8 | 328.1 |
Inkomen voor belasting ratio
| -0.086 | 0.092 | 0.26 | 0.061 | -0.061 | 0.074 | 0.237 | 0.038 | -0.164 | 0.015 | 0.211 | 0.075 | 0.044 | 0.123 | 0.192 | 0.015 | -0.105 | 0.087 | 0.204 | -0.134 | -0.335 | 0.006 | 0.069 | -0.111 | -0.252 | 0.037 | 0.051 | -0.278 | -0.443 | -0.215 | 0.039 | -0.076 | -0.198 | 0.13 | 0.164 | -0.031 | -0.108 | 0.135 | 0.16 | -0.02 | -0.079 | 0.109 | 0.195 | -0.014 | -0.01 | 0.219 | 0.233 | 0.067 | 0.044 | 0.158 | 0.225 | 0.096 | 0.011 | 0.218 | 0.193 | 0.082 | 0.022 | 0.191 | 0.189 | 0.061 | 0.038 | 0.203 | 0.17 | 0.026 | -0.083 | 0.116 | 0.158 | 0.013 | -0.065 | 0.157 | 0.167 | 0.036 | 0.017 | 0.177 | 0.17 | 0.044 | -0.046 | 0.166 | 0.187 | 0.029 | 0.011 | 0.162 | 0.211 | 0.04 | 0.016 | 0.169 | 0.219 | 0.037 | 0.06 | 0.153 | 0.208 | 0.032 | -0.009 | 0.119 | 0.171 | -0.008 | -0.04 | 0.091 | 0.085 | 0.01 | -0.089 | -0.02 | 0.193 | -0.337 | -0.025 | 0.054 | 0.142 | 0.029 | 0.025 | 0.166 | 0.204 | 0.111 | -0.386 | 0.13 | 0.202 | 0.1 | 0.076 | 0.141 | 0.193 | 0.133 | 0.075 | 0.062 | 0.196 | 0.137 | 0.079 | 0.021 | 0.193 | 0.127 | 0.081 | 0.094 | 0.178 | 0.091 | 0.071 | 0.094 | 0.172 | 0.108 | 0.061 | 0.05 | 0.15 | 0.098 | 0.056 | -1.988 | 1 | 1 | 1 | -2.096 | 1 | 1 | 1 | -3.456 | 1 | 1 | 1 | -2.572 | 1 | 1 | 1 | -2.743 | 1 |
Belastingkosten
| -30.565 | 10.87 | 106.35 | 9.196 | -20.79 | -27.292 | 309.342 | 14.424 | -26.999 | 5.321 | 80.035 | 26.585 | 23.91 | -4.576 | -456.754 | 20.644 | 20.305 | 21.838 | 22.08 | 12.839 | 11.892 | 9.007 | 31.359 | 12.163 | 2.695 | 41.161 | 66.314 | 6.909 | -2.652 | -65.553 | 664.51 | -17.668 | -32.44 | 65.1 | 57.778 | -10.638 | -20.52 | 55.661 | 62.355 | -8.547 | -14.97 | 66.591 | 62.344 | -42.696 | 1.797 | 92.642 | 91.507 | 5.381 | 5.654 | 50.189 | 100.91 | 15.143 | 2.339 | 98.276 | 84.876 | 14.359 | 4.654 | 79.663 | 63.357 | 10.502 | 8.44 | 68.668 | 74.791 | 2.348 | -14.464 | 49.324 | 69.01 | 3.15 | -13.156 | 15.131 | 70.938 | 13.661 | 3.675 | 86.992 | 65.528 | 4.974 | -66.665 | 26.596 | 86 | 119.993 | 2.441 | 15.896 | 95.289 | 8.935 | 3.411 | 80.083 | 103.401 | 7.93 | 11.808 | 69.054 | 93.847 | 6.071 | -2.517 | 52.463 | 75.756 | -1.937 | -7.192 | 38.412 | 31.564 | 2.285 | -17.014 | -16.7 | 84.7 | -59.4 | -4.79 | 23.7 | 98.6 | 25.2 | 5.1 | 71.9 | 94.1 | 32.3 | -63 | 40.9 | 80.9 | 29.2 | 14.6 | 51.3 | 76.2 | 33.7 | 13.9 | 20.6 | 71 | 32 | 14.2 | 27.3 | 45.3 | 18.3 | 9.8 | 12.4 | 37.7 | 13.4 | 8.5 | 18.9 | 33.4 | 12.6 | 5.9 | 6.8 | 25.7 | 10.8 | 4.7 | -735.2 | 372 | 255.7 | 191 | -613.2 | 284.7 | 203.9 | 188.3 | -708.7 | 312.7 | 254.7 | 0 | -679.6 | 328.1 | 241.1 | 198.9 | -673.5 | 302.4 |
Nettowinst
| -40.319 | 140.862 | 372.376 | 56.86 | -28.281 | 147.318 | 146.319 | 27.187 | -106.471 | 16.137 | 289.882 | 66.44 | 21.454 | 225.833 | 795.076 | -5.537 | -112.385 | 130.547 | 311.338 | -111.109 | -210.741 | 0.175 | 70.596 | -107.987 | -176.296 | 14.913 | 6.278 | -240.931 | -311.253 | -281.283 | -603.247 | -56.075 | -113.231 | 173.845 | 236.25 | -19.114 | -72.959 | 215.16 | 223.784 | -11.351 | -58.177 | 149.931 | 331.836 | 28.325 | -11.218 | 369.249 | 422.836 | 73.348 | 38.511 | 306.48 | 365.937 | 96.218 | 7.829 | 370.577 | 300.795 | 80.529 | 16.607 | 325.184 | 283.262 | 51.575 | 24.842 | 328.379 | 229.842 | 21.469 | -50.986 | 176.401 | 238.098 | 11.783 | -46.646 | 328.476 | 236.75 | 22.804 | 11.963 | 286.352 | 239.025 | 37.38 | 30.17 | 279.16 | 225.339 | -93.987 | 6.507 | 284.345 | 255.83 | 23.555 | 8.993 | 213.866 | 270.031 | 20.892 | 32.843 | 186.094 | 280.574 | 19.578 | -256.145 | 137.978 | 199.835 | -4.855 | -34.039 | 71.128 | -336.866 | 6.005 | -171.236 | -18.4 | 135.345 | -204.4 | 5.049 | 59.6 | 168.7 | 4.6 | 12.7 | 195.1 | 219.1 | 75.6 | -204.6 | 113.4 | 168 | 63.4 | 29.9 | 112 | 151.3 | 67.5 | 27 | 42.8 | 131.8 | 57.1 | 24.1 | -33.6 | 83.9 | 34 | 32.9 | 35.6 | 70.1 | 23.4 | 14.8 | 29.3 | 56.6 | 22.1 | 10.1 | 14.7 | 47.8 | 20.3 | 8.4 | 20.7 | 38 | 16.6 | 4.3 | 10.5 | 21.9 | 3.2 | 0.3 | -99.7 | 5.4 | 1.7 | 211.8 | -19.6 | 16.3 | 2.1 | 0.2 | 3.7 | 25.7 |
Nettowinstmarge
| -0.049 | 0.086 | 0.202 | 0.053 | -0.035 | 0.091 | 0.076 | 0.025 | -0.131 | 0.012 | 0.165 | 0.054 | 0.021 | 0.126 | 0.451 | -0.005 | -0.129 | 0.08 | 0.19 | -0.152 | -0.355 | 0 | 0.048 | -0.126 | -0.256 | 0.01 | 0.004 | -0.287 | -0.439 | -0.175 | -0.386 | -0.058 | -0.154 | 0.095 | 0.132 | -0.02 | -0.084 | 0.108 | 0.125 | -0.011 | -0.063 | 0.075 | 0.164 | 0.027 | -0.012 | 0.175 | 0.192 | 0.063 | 0.039 | 0.136 | 0.176 | 0.083 | 0.008 | 0.172 | 0.15 | 0.069 | 0.017 | 0.153 | 0.155 | 0.051 | 0.028 | 0.168 | 0.128 | 0.024 | -0.065 | 0.091 | 0.122 | 0.011 | -0.051 | 0.15 | 0.129 | 0.023 | 0.013 | 0.136 | 0.134 | 0.039 | 0.038 | 0.151 | 0.135 | -0.106 | 0.008 | 0.154 | 0.153 | 0.029 | 0.012 | 0.123 | 0.158 | 0.027 | 0.044 | 0.111 | 0.168 | 0.024 | -0.345 | 0.086 | 0.124 | -0.006 | -0.047 | 0.045 | -0.213 | 0.007 | -0.247 | -0.01 | 0.085 | -0.255 | 0.007 | 0.039 | 0.09 | 0.004 | 0.018 | 0.121 | 0.141 | 0.078 | -0.295 | 0.095 | 0.136 | 0.069 | 0.051 | 0.097 | 0.129 | 0.088 | 0.05 | 0.042 | 0.127 | 0.088 | 0.049 | -0.026 | 0.125 | 0.083 | 0.095 | 0.07 | 0.116 | 0.058 | 0.045 | 0.057 | 0.108 | 0.069 | 0.039 | 0.034 | 0.097 | 0.064 | 0.036 | 0.058 | 0.093 | 0.061 | 0.022 | 0.037 | 0.071 | 0.015 | 0.002 | -0.426 | 0.017 | 0.007 | 1 | -0.072 | 0.047 | 0.009 | 0.001 | 0.015 | 0.078 |
WPA (Winst Per Aandeel)
| -0.12 | 0.41 | 1.1 | 0.17 | -0.082 | 0.42 | 0.41 | 0.077 | -0.31 | 0.046 | 0.82 | 0.19 | 0.061 | 0.64 | 2.27 | -0.016 | -0.33 | 0.38 | 0.9 | -0.31 | -0.61 | 0.001 | 0.2 | -0.31 | -0.53 | 0.028 | 0.018 | -0.7 | -0.9 | -0.82 | -1.75 | -0.16 | -0.33 | 0.51 | 0.69 | -0.056 | -0.21 | 0.63 | 0.66 | -0.034 | -0.17 | 0.44 | 0.97 | 0.08 | -0.033 | 1.09 | 1.22 | 0.21 | 0.11 | 0.88 | 1.06 | 0.28 | 0.02 | 1.09 | 0.87 | 0.23 | 0.05 | 0.93 | 0.78 | 0.14 | 0.07 | 0.9 | 0.63 | 0.06 | -0.14 | 0.49 | 0.66 | 0.03 | -0.13 | 0.91 | 0.61 | 0.06 | 0.03 | 0.73 | 0.63 | 0.1 | 0.08 | 0.72 | 0.56 | -0.23 | 0.02 | 0.68 | 0.62 | 0.056 | 0.021 | 0.5 | 0.61 | 0.05 | 0.07 | 0.42 | 0.64 | 0.04 | -0.59 | 0.32 | 0.46 | -0.011 | -0.079 | 0.17 | -0.79 | 0.01 | -0.4 | -0.043 | 0.32 | -0.51 | 0.01 | 0.21 | 0.42 | 0.01 | 0.04 | 0.73 | 0.74 | 0.25 | -0.72 | 0.39 | 0.61 | 0.21 | 0.07 | 0.4 | 0.54 | 0.24 | 0.1 | 0.16 | 0.46 | 0.2 | 0.08 | -0.18 | 0.44 | 0.18 | 0.17 | 0.19 | 0.37 | 0.11 | 0.07 | 0.16 | 0.3 | 0.12 | 0.06 | 0.08 | 0.26 | 0.11 | 0.05 | 0.11 | 0.21 | 0.09 | 0.02 | 0.06 | 0.12 | 0.02 | 0.01 | -0.66 | 0.04 | 0.01 | -0.01 | -0.15 | 0.09 | 0.01 | -0.02 | 0.029 | 0.13 |
Verwaterde WPA
| -0.12 | 0.41 | 1.09 | 0.17 | -0.082 | 0.42 | 0.41 | 0.076 | -0.31 | 0.045 | 0.8 | 0.18 | 0.06 | 0.63 | 2.24 | -0.016 | -0.33 | 0.37 | 0.89 | -0.31 | -0.61 | 0.001 | 0.2 | -0.31 | -0.53 | 0.028 | 0.018 | -0.7 | -0.9 | -0.82 | -1.75 | -0.16 | -0.33 | 0.5 | 0.68 | -0.056 | -0.21 | 0.63 | 0.66 | -0.034 | -0.17 | 0.44 | 0.97 | 0.08 | -0.033 | 1.09 | 1.21 | 0.21 | 0.11 | 0.87 | 1.04 | 0.28 | 0.02 | 1.09 | 0.86 | 0.23 | 0.05 | 0.93 | 0.77 | 0.14 | 0.07 | 0.9 | 0.63 | 0.06 | -0.14 | 0.49 | 0.66 | 0.03 | -0.13 | 0.91 | 0.61 | 0.06 | 0.03 | 0.73 | 0.62 | 0.1 | 0.08 | 0.72 | 0.55 | -0.23 | 0.02 | 0.68 | 0.61 | 0.056 | 0.021 | 0.5 | 0.61 | 0.05 | 0.07 | 0.42 | 0.63 | 0.04 | -0.59 | 0.32 | 0.46 | -0.011 | -0.079 | 0.17 | -0.79 | 0.01 | -0.4 | -0.043 | 0.32 | -0.51 | 0.01 | 0.21 | 0.39 | 0.01 | 0.04 | 0.73 | 0.71 | 0.25 | -0.72 | 0.39 | 0.61 | 0.21 | 0.07 | 0.4 | 0.54 | 0.24 | 0.1 | 0.17 | 0.46 | 0.2 | 0.08 | -0.18 | 0.42 | 0.17 | 0.16 | 0.19 | 0.34 | 0.11 | 0.07 | 0.16 | 0.29 | 0.12 | 0.06 | 0.08 | 0.26 | 0.11 | 0.05 | 0.11 | 0.21 | 0.09 | 0.02 | 0.06 | 0.12 | 0.02 | 0.01 | -0.66 | 0.04 | 0.01 | -0.01 | -0.15 | 0.09 | 0.01 | -0.02 | 0.029 | 0.13 |
EBITDA
| 10.258 | 233.01 | 563.571 | 157.919 | 32.726 | 242.778 | 538.5 | 121.508 | -51.476 | 92.961 | 443.627 | 165.374 | 117.37 | 300.699 | 431.561 | 94.929 | 81.824 | 240.596 | 426.531 | -1.698 | -97.13 | 127.449 | 212.14 | 11.828 | -64.143 | 167.648 | 193.12 | -122.122 | -204.089 | -231.507 | 153.081 | 12.51 | -59.09 | 328.754 | 384.255 | 58.81 | -4.619 | 361.58 | 373.989 | 67.004 | 12.039 | 310.102 | 482.537 | 62.904 | 59.339 | 533.467 | 584.091 | 145.734 | 110.734 | 427.999 | 532.866 | 175.613 | 71.684 | 532.148 | 443.293 | 152.28 | 79.582 | 469.836 | 402.68 | 117.49 | 87.466 | 459.466 | 364.703 | 82.719 | -5.168 | 304.427 | 267.651 | 73.234 | 6.691 | 406.306 | 354.739 | 76.652 | 64.461 | 432.966 | 364.738 | 93.359 | 10.019 | 366.857 | 350.281 | 72.698 | 49.684 | 360.548 | 405.936 | 87.712 | 59.099 | 352.031 | 425.822 | 90.202 | 106.243 | 341.477 | 417.351 | 103.083 | 88.158 | 303.056 | 380.153 | 123.698 | 73.759 | 321.3 | 267.655 | 97.82 | 17.524 | 90.3 | 402.5 | 111.292 | 69.19 | 162 | 482.4 | 195.8 | 91.9 | 331 | 416.4 | 183.9 | 82.6 | 223.5 | 317.5 | 173.7 | 94.8 | 233 | 270.9 | 151.2 | 79.6 | 111.8 | 259.5 | 128.9 | 73.2 | 101.8 | 157.3 | 81.3 | 50.9 | 72.8 | 138.3 | 66.8 | 47.1 | 79.3 | 120.5 | 61.2 | 34.5 | 47.5 | 103.1 | 55.3 | 27 | -714.5 | 410 | 272.3 | 195.3 | -602.7 | 306.6 | 207.1 | 188.6 | -808.4 | 318.1 | 256.4 | 211.8 | -699.2 | 344.4 | 243.2 | 199.1 | -669.8 | 328.1 |
EBITDA ratio
| 0.012 | 0.142 | 0.306 | 0.146 | 0.04 | 0.15 | 0.281 | 0.112 | -0.063 | 0.066 | 0.253 | 0.134 | 0.113 | 0.168 | 0.245 | 0.092 | 0.094 | 0.148 | 0.261 | -0.002 | -0.163 | 0.086 | 0.143 | 0.014 | -0.093 | 0.11 | 0.134 | -0.145 | -0.288 | -0.144 | 0.098 | 0.013 | -0.08 | 0.179 | 0.214 | 0.061 | -0.005 | 0.181 | 0.209 | 0.068 | 0.013 | 0.156 | 0.239 | 0.059 | 0.063 | 0.252 | 0.265 | 0.125 | 0.111 | 0.19 | 0.256 | 0.152 | 0.077 | 0.247 | 0.222 | 0.131 | 0.084 | 0.221 | 0.22 | 0.115 | 0.099 | 0.235 | 0.204 | 0.092 | -0.007 | 0.157 | 0.138 | 0.066 | 0.007 | 0.186 | 0.193 | 0.076 | 0.069 | 0.205 | 0.204 | 0.097 | 0.013 | 0.199 | 0.21 | 0.082 | 0.063 | 0.195 | 0.243 | 0.109 | 0.076 | 0.202 | 0.25 | 0.117 | 0.143 | 0.205 | 0.25 | 0.128 | 0.119 | 0.189 | 0.236 | 0.145 | 0.101 | 0.204 | 0.169 | 0.12 | 0.025 | 0.051 | 0.254 | 0.139 | 0.101 | 0.105 | 0.256 | 0.189 | 0.13 | 0.205 | 0.268 | 0.189 | 0.119 | 0.188 | 0.258 | 0.188 | 0.162 | 0.202 | 0.23 | 0.198 | 0.146 | 0.109 | 0.25 | 0.198 | 0.15 | 0.08 | 0.234 | 0.198 | 0.147 | 0.142 | 0.228 | 0.165 | 0.144 | 0.154 | 0.23 | 0.19 | 0.132 | 0.111 | 0.21 | 0.174 | 0.115 | -1.988 | 1 | 1 | 1 | -2.096 | 1 | 1 | 1 | -3.456 | 1 | 1 | 1 | -2.572 | 1 | 1 | 1 | -2.743 | 1 |