Mattel, Inc.
NASDAQ:MAT
19.38 (USD) • At close November 7, 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
| 1,843.904 | 1,079.728 | 809.508 | 1,620.7 | 1,918.8 | 1,087.2 | 814.6 | 1,401.9 | 1,755.8 | 1,235.7 | 1,041.3 | 1,794.9 | 1,762.3 | 1,026.4 | 874.2 | 1,625.8 | 1,631.7 | 732.1 | 594.1 | 1,473.7 | 1,481.6 | 860.1 | 689.2 | 1,524.3 | 1,437.451 | 840.748 | 708.4 | 1,610.9 | 1,560.983 | 974.5 | 735.6 | 1,834.4 | 1,795.6 | 957.3 | 869.4 | 1,999.7 | 1,792 | 988.2 | 922.7 | 1,994 | 2,021.4 | 1,062.3 | 946.2 | 2,113.216 | 2,207 | 1,169.1 | 995.6 | 2,255.9 | 2,077.8 | 1,158.7 | 928.4 | 2,153.754 | 1,998.8 | 1,161.7 | 951.9 | 2,124.554 | 1,833.1 | 1,018.5 | 880.1 | 1,955.128 | 1,791.9 | 898.2 | 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 | 1,825.2 | 1,040.2 | 692.1 | 1,543.1 | 1,672.1 | 861.5 | 705.2 | 1,613.1 | 1,555.3 | 972.7 | 693.5 | 1,190.6 | 1,232.2 | 777.4 | 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
| 864.908 | 562.47 | 434.473 | 830.6 | 940.9 | 597.4 | 488.8 | 799.3 | 908.9 | 686.8 | 558.4 | 910.6 | 919.8 | 538.4 | 465.2 | 790.6 | 799.3 | 411.3 | 338.9 | 760.5 | 795.1 | 518.7 | 449.5 | 814.7 | 824.395 | 587.546 | 489.5 | 1,115.7 | 913.834 | 574.8 | 456.8 | 973 | 924.8 | 523.7 | 480.7 | 996.2 | 912.4 | 515.3 | 472.3 | 988.2 | 1,000.3 | 569.7 | 464.7 | 962.372 | 1,019 | 569.1 | 455.6 | 1,030 | 962.4 | 564.2 | 455 | 993.39 | 1,042.7 | 605.5 | 478.8 | 1,028.58 | 895.6 | 528.9 | 448.2 | 910.978 | 873.3 | 492.1 | 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 | 907.5 | 487.6 | 329 | 740.1 | 763.9 | 410.5 | 331.4 | 761.4 | 705.1 | 461.5 | 316.7 | 546.6 | 553.9 | 363.6 | 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
| 978.996 | 517.258 | 375.035 | 790.1 | 977.9 | 489.8 | 325.8 | 602.6 | 846.9 | 548.9 | 482.9 | 884.3 | 842.5 | 488 | 409 | 835.2 | 832.4 | 320.8 | 255.2 | 713.2 | 686.5 | 341.4 | 239.7 | 709.6 | 613.056 | 253.202 | 218.9 | 495.2 | 647.149 | 399.7 | 278.8 | 861.4 | 870.8 | 433.6 | 388.7 | 1,003.5 | 879.6 | 472.9 | 450.4 | 1,005.8 | 1,021.1 | 492.6 | 481.5 | 1,150.844 | 1,188 | 600 | 540 | 1,225.9 | 1,115.4 | 594.5 | 473.4 | 1,160.364 | 956.1 | 556.2 | 473.1 | 1,095.974 | 937.5 | 489.6 | 431.9 | 1,044.15 | 918.6 | 406.1 | 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 | 917.7 | 552.6 | 363.1 | 803 | 908.2 | 451 | 373.8 | 851.7 | 850.2 | 511.2 | 376.8 | 644 | 678.3 | 413.8 | 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
| 0.531 | 0.479 | 0.463 | 0.488 | 0.51 | 0.451 | 0.4 | 0.43 | 0.482 | 0.444 | 0.464 | 0.493 | 0.478 | 0.475 | 0.468 | 0.514 | 0.51 | 0.438 | 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 | 0.503 | 0.531 | 0.525 | 0.52 | 0.543 | 0.524 | 0.53 | 0.528 | 0.547 | 0.526 | 0.543 | 0.541 | 0.55 | 0.532 | 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
| 95.029 | 47.419 | 47.61 | 50.284 | 49.781 | 49.782 | 48.756 | 51.306 | 52.204 | 49.306 | 42.635 | 50.906 | 47.739 | 46.747 | 43.981 | 52.885 | 45.495 | 46.486 | 44.627 | 53.785 | 48.811 | 52.186 | 42.445 | 50.381 | 48.766 | 54.081 | 52.14 | 58.461 | 58.288 | 56.684 | 51.812 | 55.04 | 54.68 | 53.748 | 51.836 | 52.992 | 54.278 | 57.63 | 52.916 | 55.193 | 53.215 | 51.562 | 49.497 | 53.899 | 52.659 | 47.411 | 47.973 | 48.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 385.699 | 373.81 | 352.947 | 181.3 | 379.8 | 337 | 364.8 | 281 | 327.9 | 333.6 | 329.1 | 361.2 | 335.8 | 350.5 | 303.9 | 364.7 | 345.7 | 306.8 | 328.7 | 418.4 | 366 | 308.3 | 301.3 | 394.3 | 325.874 | 360 | 424.6 | 454.4 | 381.756 | 352.9 | 332.2 | 348.5 | 350.5 | 350.5 | 350.9 | 412 | 365.6 | 367.6 | 402.5 | 445 | 392.9 | 391.7 | 384.5 | 388.661 | 410.4 | 391.8 | 369.7 | 441.8 | 393.2 | 350.7 | 346.8 | 401.491 | 338.6 | 330.7 | 334.5 | 417.751 | 377.3 | 318.3 | 292.5 | 387.977 | 385 | 283.8 | 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 | 540.188 | 449.904 | 317.297 | 345.486 | 750.7 | 628.4 | 381.6 | 301.5 | 641 | 472 | 300.6 | 281.9 | 520.7 | 443 | 324.4 | 287.9 | 420.5 | 360.8 | 257 | 226.9 | 387.2 | 341.7 | 248.2 | 210.5 | 449.5 | 301.9 | 212.6 | 188.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 104.956 | 73.719 | 71.441 | 234.4 | 124.3 | 90 | 76 | 242.7 | 127.6 | 90.2 | 73.8 | 265.6 | 117.6 | 88.3 | 74.1 | 277.8 | 102.5 | 60.2 | 76.3 | 227.2 | 170.4 | 84.5 | 69.5 | 207.9 | 165.308 | 82.393 | 70.8 | 293.5 | 179.691 | 95.5 | 73.6 | 250.3 | 202.9 | 94.8 | 86.9 | 297.4 | 213.2 | 104.7 | 102.4 | 323.8 | 218.7 | 99.9 | 90.8 | 282.876 | 249.4 | 113.4 | 104.5 | 272.8 | 234.8 | 112.4 | 97.9 | 261.367 | 219.9 | 116.2 | 101.8 | 249.615 | 201.6 | 101.9 | 94.2 | 238.763 | 197.1 | 89.8 | 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
| 490.655 | 381.837 | 361.437 | 643.2 | 504.1 | 427 | 440.8 | 523.7 | 455.5 | 423.8 | 402.9 | 626.8 | 453.4 | 438.8 | 378 | 642.5 | 448.2 | 367 | 405 | 645.6 | 536.4 | 392.8 | 370.8 | 602.2 | 491.182 | 442.393 | 495.4 | 747.9 | 561.447 | 448.4 | 405.8 | 598.8 | 553.4 | 445.3 | 437.8 | 709.4 | 578.8 | 472.3 | 504.9 | 768.8 | 611.6 | 491.6 | 475.3 | 671.537 | 659.8 | 505.2 | 474.2 | 714.6 | 628 | 463.1 | 444.7 | 662.858 | 558.5 | 446.9 | 436.3 | 667.366 | 578.9 | 420.2 | 386.7 | 626.74 | 582.1 | 373.6 | 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 | 628.4 | 381.6 | 301.5 | 641 | 472 | 300.6 | 281.9 | 520.7 | 443 | 324.4 | 287.9 | 420.5 | 360.8 | 257 | 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
| 11.723 | -6.11 | -5.613 | -3.683 | 2.4 | 2.1 | 1.4 | -35.8 | 4.3 | -7.1 | -9.1 | -5 | -3.9 | -0.5 | 1.1 | 4.3 | 3.9 | -1.6 | -2.1 | 0.2 | -1.3 | 0.3 | -1.9 | -3 | -1.911 | -3.063 | 0.6 | -58.8 | -1.368 | -5.4 | 0.8 | -0.3 | -0.9 | 1.8 | -24.3 | -2 | 4.7 | -1.9 | 0.053 | -0.5 | 3.9 | 1.4 | 0.3 | 1.445 | 4.3 | 0.9 | -2.7 | 5 | 0 | 0 | 0 | 2,104.725 | 0 | 0 | 0 | 2,053.071 | 0 | 0 | 0 | 1,983.529 | 0 | 0 | 0 | 2,052.614 | 90 | 0 | 0 | 2,047.222 | 0 | 0 | 0 | 1,883.975 | -1 | 0 | 0 | 1,708.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 12.879 | 12.728 | 12.727 | 12.81 | 66.377 | 64.216 | 64.611 | 61.185 | 84.9 | 73.2 | 59.5 | 59.5 | 62.8 | 56 | 46.3 | 49.8 | 33.6 | 50 | 52.3 | 54 | 38.9 | 39 | 35.2 | 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
| 490.655 | 429.256 | 409.047 | 643.2 | 504.1 | 427 | 440.8 | 523.7 | 455.5 | 423.8 | 402.9 | 626.8 | 453.4 | 438.8 | 378 | 642.5 | 448.2 | 367 | 405 | 645.6 | 536.4 | 392.8 | 370.8 | 602.2 | 491.182 | 442.393 | 495.4 | 747.9 | 561.447 | 448.4 | 405.8 | 598.8 | 553.4 | 445.3 | 437.8 | 709.4 | 578.8 | 472.3 | 504.9 | 768.8 | 611.6 | 491.6 | 475.3 | 671.537 | 659.8 | 505.2 | 474.2 | 714.6 | 628 | 463.1 | 444.7 | 662.858 | 558.5 | 446.9 | 436.3 | 667.366 | 578.9 | 420.2 | 386.7 | 626.74 | 582.1 | 373.6 | 401.081 | 659.796 | 674.721 | 464.726 | 433.371 | 688.67 | 554.184 | 406.313 | 398.055 | 623.683 | 528.134 | 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 | 542.513 | 468.57 | 299.185 | 292.578 | 547.426 | 455.877 | 330.396 | 315.027 | 606.565 | 514.12 | 381.908 | 406.671 | 835.6 | 701.6 | 441.1 | 361 | 703.8 | 528 | 346.9 | 331.7 | 554.3 | 493 | 376.7 | 341.9 | 459.4 | 399.8 | 292.2 | 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
| 488.341 | 88.002 | -34.012 | 146.9 | 473.9 | 62.8 | -115 | 2.075 | 391.4 | 74.418 | 26.887 | 257.5 | 389.1 | 49.1 | 31 | 192.7 | 384.2 | -46.1 | -149.8 | 67.6 | 150.1 | -51.4 | -131 | 107.4 | 121.874 | -189.191 | -276.6 | -252.8 | 85.702 | -48.7 | -127 | 262.6 | 317.4 | -11.7 | -49.1 | 294.1 | 300.8 | 0.6 | -54.5 | 237 | 409.5 | 1 | 6.2 | 479.307 | 528.2 | 94.8 | 65.8 | 511.3 | 487.4 | 131.4 | 28.7 | 497.506 | 397.6 | 109.3 | 36.8 | 428.608 | 358.6 | 69.4 | 45.2 | 417.41 | 336.5 | 32.5 | -55.209 | 232.37 | 315.349 | 30.608 | -36.535 | 362.07 | 310.528 | 36.849 | 20.631 | 388.663 | 323.235 | 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 | 216.1 | 111.5 | 2.1 | 99.2 | 380.2 | 104.1 | 42.1 | 297.4 | 357.2 | 134.5 | 34.9 | 184.6 | 278.5 | 121.6 | 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
| 0.265 | 0.082 | -0.042 | 0.091 | 0.247 | 0.058 | -0.141 | 0.001 | 0.223 | 0.06 | 0.026 | 0.143 | 0.221 | 0.048 | 0.035 | 0.119 | 0.235 | -0.063 | -0.252 | 0.046 | 0.101 | -0.06 | -0.19 | 0.07 | 0.085 | -0.225 | -0.39 | -0.157 | 0.055 | -0.05 | -0.173 | 0.143 | 0.177 | -0.012 | -0.056 | 0.147 | 0.168 | 0.001 | -0.059 | 0.119 | 0.203 | 0.001 | 0.007 | 0.227 | 0.239 | 0.081 | 0.066 | 0.227 | 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 | 0.181 | 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 | 0.118 | 0.107 | 0.003 | 0.064 | 0.227 | 0.121 | 0.06 | 0.184 | 0.23 | 0.138 | 0.05 | 0.155 | 0.226 | 0.156 | 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
| -16.66 | -28.491 | -19.896 | -32 | 2.4 | 2.1 | -23.2 | 12.325 | -27.7 | 12.682 | 12.213 | -5 | -3.9 | -0.5 | 1.1 | 4.3 | 3.9 | -1.6 | -2.1 | 0.2 | -1.3 | 0.3 | -1.9 | -3 | -1.911 | -3.063 | 0.6 | -58.8 | -1.368 | -5.4 | 0.8 | -0.3 | -0.9 | 1.8 | -24.3 | -2 | 4.7 | -1.9 | 0.053 | -0.5 | 3.9 | 1.4 | 0.3 | 1.445 | 4.3 | 0.9 | -2.7 | 5 | 0.6 | -0.4 | 0.9 | -6.569 | 2.4 | 0.7 | 0.1 | -1.19 | -0.011 | 3.3 | -0.8 | -1.813 | -14.1 | 6.3 | 2.198 | 19.061 | 6.157 | -6.38 | -15.765 | 2.881 | 7.312 | 3.266 | -2.47 | 2.209 | -1.845 | 2.08 | 1.879 | 1.105 | 15.101 | 4.712 | 8.881 | 6.108 | 5.872 | 1.519 | 10.019 | 9.515 | 11.401 | -3.278 | -5.652 | -25.769 | 1.926 | -0.451 | -16.177 | -8.538 | -2.258 | -15.737 | -6.483 | -61.35 | -25.556 | 11.026 | 6.373 | 8.6 | 0.8 | -341 | -2.3 | 25.2 | -63.1 | -3.9 | -7.9 | -3 | -14.9 | -8 | -282.9 | -7.2 | -7.7 | -7.3 | -14.4 | -8.3 | 9 | 0.7 | 3.4 | -7 | -6 | -1.3 | -3.3 | -32.6 | 1.7 | 1.3 | 2.3 | 7.6 | 1.4 | 0.3 | 0.4 | 0.7 | 1 | -0.4 | 3.6 | 0.9 | -1.1 | -1.1 | 5.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 471.681 | 59.511 | -53.908 | 114.9 | 450.1 | 38.6 | -138.2 | 14.4 | 363.7 | 87.1 | 39.1 | 220.6 | 333.9 | 11 | -97.5 | 148.1 | 338.1 | -96.3 | -198.8 | 9.2 | 102 | -95.8 | -177.5 | 56.1 | 72.592 | -234.022 | -313.9 | -346.8 | 61.263 | -73.7 | -145.7 | 238.9 | 294 | -29.8 | -93.5 | 270.8 | 286.1 | -19.9 | -73.2 | 216.5 | 394.2 | -14.4 | -9.4 | 461.891 | 514.3 | 78.7 | 44.2 | 494.5 | 466.8 | 111.4 | 10.2 | 468.853 | 385.7 | 94.9 | 21.3 | 404.847 | 346.6 | 62.1 | 33.3 | 397.047 | 304.6 | 23.8 | -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 | 175.9 | -261.8 | -25.1 | 83.3 | 279.5 | 84.6 | 17.8 | 267 | 317.8 | 107.9 | -267.6 | 154.3 | 248.9 | 98 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.256 | 0.055 | -0.067 | 0.071 | 0.235 | 0.036 | -0.17 | 0.01 | 0.207 | 0.07 | 0.038 | 0.123 | 0.189 | 0.011 | -0.112 | 0.091 | 0.207 | -0.132 | -0.335 | 0.006 | 0.069 | -0.111 | -0.258 | 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 | 0.219 | 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 | 0.096 | -0.252 | -0.036 | 0.054 | 0.167 | 0.098 | 0.025 | 0.166 | 0.204 | 0.111 | -0.386 | 0.13 | 0.202 | 0.126 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 106.35 | 9.196 | -20.79 | -27.3 | 309.3 | 14.4 | -27 | 5.3 | 80 | 26.6 | 23.9 | -4.6 | -474.3 | 20.6 | 20.3 | 21.8 | 22.1 | 12.8 | 11.9 | 9 | 31.4 | 12.2 | 6.2 | 41.2 | 66.314 | 6.909 | -2.7 | -65.6 | 664.51 | -17.6 | -32.5 | 65.1 | 57.7 | -10.7 | -20.5 | 55.6 | 62.3 | -8.5 | -15 | 66.6 | 62.4 | -42.7 | 1.8 | 92.642 | 91.5 | 5.4 | 5.7 | 100.9 | 100.9 | 15.2 | 2.4 | 98.276 | 84.9 | 14.4 | 4.7 | 79.663 | 63.3 | 10.5 | 8.5 | 68.668 | 74.8 | 2.3 | -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 | 40.6 | -57.5 | -7.2 | 23.7 | 79.8 | 24.2 | 5.1 | 71.9 | 94.1 | 32.3 | -63 | 40.9 | 80.9 | 31.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 372.376 | 56.86 | -28.281 | 147.318 | 146.319 | 27.187 | -111.2 | 9.1 | 289.9 | 66.4 | 15.2 | 225.8 | 812.6 | -5.5 | -115.2 | 130.5 | 316 | -109.2 | -210.7 | 0.2 | 70.6 | -108 | -183.7 | 14.9 | 6.278 | -240.931 | -311.3 | -281.3 | -603.247 | -56.1 | -113.2 | 173.8 | 236.3 | -19.1 | -73 | 215.2 | 223.8 | -11.4 | -58.2 | 149.9 | 331.8 | 28.3 | -11.2 | 369.249 | 422.8 | 73.3 | 38.5 | 393.6 | 365.9 | 96.2 | 7.8 | 370.577 | 300.8 | 80.5 | 16.6 | 325.184 | 283.3 | 51.6 | 24.8 | 328.379 | 229.8 | 21.5 | -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 | 135.3 | -204.3 | -17.9 | 59.6 | 199.7 | 60.4 | 12.7 | 195.1 | 219.1 | 75.6 | -204.6 | 113.4 | 168 | 66.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.202 | 0.053 | -0.035 | 0.091 | 0.076 | 0.025 | -0.137 | 0.006 | 0.165 | 0.054 | 0.015 | 0.126 | 0.461 | -0.005 | -0.132 | 0.08 | 0.194 | -0.149 | -0.355 | 0 | 0.048 | -0.126 | -0.267 | 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 | -0.012 | -0.063 | 0.075 | 0.164 | 0.027 | -0.012 | 0.175 | 0.192 | 0.063 | 0.039 | 0.174 | 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 | 0.074 | -0.196 | -0.026 | 0.039 | 0.119 | 0.07 | 0.018 | 0.121 | 0.141 | 0.078 | -0.295 | 0.095 | 0.136 | 0.085 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.1 | 0.17 | -0.082 | 0.42 | 0.41 | 0.077 | -0.31 | 0.026 | 0.82 | 0.19 | 0.043 | 0.64 | 2.27 | -0.016 | -0.33 | 0.38 | 0.9 | -0.31 | -0.61 | 0.001 | 0.2 | -0.31 | -0.53 | 0.04 | 0.02 | -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 | 0.06 | 0.02 | 0.5 | 0.61 | 0.05 | 0.07 | 0.42 | 0.64 | 0.04 | -0.59 | 0.32 | 0.46 | -0.011 | -0.079 | 0.24 | -0.79 | 0.01 | -0.4 | -0.043 | 0.32 | -0.51 | -0.045 | 0.21 | 0.42 | 0.01 | 0.04 | 0.73 | 0.74 | 0.25 | -0.71 | 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 | 0.44 | 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 | 0.07 | 0.12 | 0.02 | 0.01 | -0.66 | 0.04 | 0.01 | -0.01 | -0.15 | 0.09 | 0.01 | -0.02 | 0 | 0.13 |
Verwaterde WPA
| 1.09 | 0.17 | -0.082 | 0.42 | 0.41 | 0.076 | -0.31 | 0.025 | 0.8 | 0.18 | 0.042 | 0.63 | 2.24 | -0.016 | -0.33 | 0.37 | 0.89 | -0.31 | -0.61 | 0.001 | 0.2 | -0.31 | -0.53 | 0.04 | 0.02 | -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 | 0.06 | 0.02 | 0.5 | 0.61 | 0.05 | 0.07 | 0.42 | 0.63 | 0.04 | -0.59 | 0.32 | 0.46 | -0.011 | -0.079 | 0.24 | -0.79 | 0.01 | -0.4 | -0.043 | 0.32 | -0.51 | -0.042 | 0.21 | 0.39 | 0.01 | 0.04 | 0.73 | 0.71 | 0.25 | -0.71 | 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 | 0.07 | 0.12 | 0.02 | 0.01 | -0.66 | 0.04 | 0.01 | -0.01 | -0.15 | 0.09 | 0.01 | -0.02 | 0 | 0.13 |
EBITDA
| 541.952 | 129.951 | 8.324 | 191.6 | 480.8 | 69.2 | -107.1 | 47.5 | 397.6 | 119.9 | 72.1 | 253.8 | 386 | 49.1 | 33 | 197.4 | 388.5 | -46.7 | -149.8 | 69.4 | 149.7 | -49.6 | -130.5 | 105.3 | 193.12 | -122.122 | -272.8 | -310.1 | 153.081 | -51.8 | -123.7 | 263.9 | 319 | -7.2 | -71 | 293.6 | 307.5 | 0.8 | -52.8 | 238.6 | 415.2 | 4.6 | 7.8 | 533.467 | 533.9 | 97 | 64.5 | 518 | 488.9 | 133.3 | 30.4 | 538.717 | 398.7 | 111.8 | 40 | 471.026 | 360.4 | 72.2 | 47.7 | 461.279 | 338 | 35 | -7.366 | 285.366 | 261.494 | 79.614 | 22.456 | 403.425 | 347.427 | 73.386 | 66.931 | 430.757 | 367.583 | 91.279 | 8.14 | 365.752 | 335.18 | 67.986 | 40.803 | 354.44 | 400.064 | 86.193 | 49.08 | 342.516 | 414.421 | 93.48 | 111.895 | 367.246 | 415.425 | 103.534 | 104.335 | 311.594 | 382.411 | 139.435 | 80.242 | 382.65 | 293.211 | 86.794 | 11.151 | 81.7 | 288.5 | 533.5 | 63.9 | 136.8 | 499.3 | 154.3 | 99.8 | 334 | 422.1 | 194.8 | 371.8 | 230.7 | 325.2 | 164.1 | 94.8 | 241.3 | 261.9 | 150.5 | 76.2 | 111.8 | 265.5 | 130.2 | 76.5 | 101.8 | 155.6 | 80 | 48.6 | 65.2 | 136.9 | 66.5 | 46.7 | 78.6 | 119.5 | 61.6 | 30.9 | 46.6 | 104.2 | 56.4 | 21.9 | -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
| 0.294 | 0.12 | 0.01 | 0.118 | 0.251 | 0.064 | -0.131 | 0.034 | 0.226 | 0.097 | 0.069 | 0.141 | 0.219 | 0.048 | 0.038 | 0.121 | 0.238 | -0.064 | -0.252 | 0.047 | 0.101 | -0.058 | -0.189 | 0.069 | 0.134 | -0.145 | -0.385 | -0.193 | 0.098 | -0.053 | -0.168 | 0.144 | 0.178 | -0.008 | -0.082 | 0.147 | 0.172 | 0.001 | -0.057 | 0.12 | 0.205 | 0.004 | 0.008 | 0.252 | 0.242 | 0.083 | 0.065 | 0.23 | 0.235 | 0.115 | 0.033 | 0.25 | 0.199 | 0.096 | 0.042 | 0.222 | 0.197 | 0.071 | 0.054 | 0.236 | 0.189 | 0.039 | -0.009 | 0.147 | 0.134 | 0.072 | 0.024 | 0.184 | 0.189 | 0.073 | 0.071 | 0.204 | 0.205 | 0.095 | 0.01 | 0.198 | 0.201 | 0.077 | 0.052 | 0.192 | 0.24 | 0.107 | 0.063 | 0.197 | 0.243 | 0.122 | 0.15 | 0.22 | 0.249 | 0.129 | 0.141 | 0.194 | 0.237 | 0.163 | 0.11 | 0.243 | 0.185 | 0.106 | 0.016 | 0.046 | 0.158 | 0.513 | 0.092 | 0.089 | 0.299 | 0.179 | 0.142 | 0.207 | 0.271 | 0.2 | 0.536 | 0.194 | 0.264 | 0.211 | 0.162 | 0.209 | 0.223 | 0.197 | 0.14 | 0.109 | 0.256 | 0.2 | 0.157 | 0.08 | 0.232 | 0.195 | 0.14 | 0.128 | 0.226 | 0.164 | 0.143 | 0.153 | 0.228 | 0.191 | 0.118 | 0.109 | 0.212 | 0.177 | 0.094 | -1.988 | 1 | 1 | 1 | -2.096 | 1 | 1 | 1 | -3.456 | 1 | 1 | 1 | -2.572 | 1 | 1 | 1 | -2.743 | 1 |