Modine Manufacturing Company
NYSE:MOD
109.77 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 658 | 661.5 | 603.5 | 561.4 | 620.5 | 622.4 | 618.1 | 560 | 578.8 | 541 | 574.4 | 502.2 | 478.9 | 494.6 | 514.9 | 484.3 | 461.4 | 347.8 | 472.9 | 473.4 | 500.2 | 529 | 556.7 | 541 | 548.9 | 566.1 | 566.6 | 512.7 | 508.3 | 515.5 | 488.3 | 349.8 | 317.7 | 347.2 | 343.7 | 328.7 | 334 | 346.1 | 363 | 363.6 | 377.3 | 392.5 | 390.6 | 347 | 364.2 | 375.8 | 359.6 | 326.1 | 339.922 | 350.376 | 388.717 | 373.282 | 397.29 | 417.863 | 397.121 | 360.043 | 345.902 | 345.169 | 324.914 | 302.39 | 282.298 | 253.632 | 110.531 | 365.201 | 433.263 | 499.719 | 478.505 | 495.301 | 431.494 | 444.073 | 421.64 | 467.927 | 437.512 | 430.393 | 416.88 | 411.03 | 404.152 | 450.93 | 414.55 | 418.398 | 363.62 | 347.362 | 321.043 | 310.799 | 279.059 | 288.898 | 271.877 | 272.02 | 275.558 | 272.62 | 254.582 | 270.433 | 269.114 | 280.631 | 256.79 | 252.346 | 269.775 | 286.484 | 285.169 | 283.5 | 286.7 | 283.8 | 281 | 284.4 | 273 | 273.1 | 255 | 267.7 | 260.8 | 256.9 | 243.3 | 253 | 254.2 | 248.5 | 244.2 | 252.8 | 254.3 | 239.2 | 242.3 | 240.5 | 221.8 | 208.4 | 193.1 | 172.4 | 157 | 147.2 | 145.8 | 146.6 | 144.6 | 133.8 | 137.2 | 130.8 | 132.7 | 125.9 | 122.6 | 126.5 | 118.6 | 114.4 | 108.5 | 111.4 | 110.6 | 105.8 | 110.4 | 106.2 | 106.8 | 100.5 | 103.1 | 98.6 | 100 | 93.6 | 91.6 | 89.7 | 86.7 | 80.9 | 80.8 | 80.4 | 78.1 |
Kosten van de omzet
| 492.4 | 497 | 468.2 | 434.1 | 485.4 | 494.5 | 505.9 | 462.4 | 482.6 | 457.6 | 479.2 | 427.6 | 412.6 | 421.4 | 431.1 | 401.6 | 380.6 | 301.7 | 398 | 399.9 | 424.5 | 445.6 | 465.1 | 449.3 | 461 | 471.8 | 470.1 | 427.3 | 422.2 | 427 | 403.4 | 291.1 | 270 | 285.2 | 281.5 | 270.1 | 288.3 | 289.1 | 300.3 | 304.2 | 320.6 | 324.8 | 328.3 | 290.2 | 307 | 313.9 | 303.5 | 277.9 | 287.326 | 298.791 | 323.34 | 313.539 | 335.271 | 348.432 | 339.15 | 302.948 | 288.275 | 289.194 | 280.645 | 254.674 | 239.939 | 217.767 | 98.649 | 323.288 | 378.324 | 421.419 | 419.607 | 418.29 | 368.778 | 373.103 | 363.359 | 388.963 | 369.001 | 354.297 | 347.544 | 330.818 | 324.366 | 353.778 | 325.418 | 322.713 | 280.488 | 265.202 | 239.838 | 236.366 | 215.744 | 214.735 | 203.64 | 204.194 | 207.794 | 203.74 | 195.88 | 203.592 | 204.151 | 206.668 | 197.146 | 186.884 | 198.764 | 203.897 | 158.757 | 205.2 | 207.1 | 201.9 | 158.4 | 207.2 | 197 | 194.6 | 138.4 | 192.1 | 185.5 | 181.9 | 132.5 | 181.7 | 184.9 | 180.9 | 141.8 | 189 | 186.4 | 178.3 | 133.6 | 170.9 | 155.8 | 149.9 | 106.5 | 119.9 | 108.3 | 103.7 | 77 | 104.6 | 103.1 | 90 | 69 | 93.6 | 95 | 91.5 | 67.8 | 93.1 | 82.4 | 80.7 | 58 | 78 | 79.5 | 75.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 165.6 | 164.5 | 135.3 | 127.3 | 135.1 | 127.9 | 112.2 | 97.6 | 96.2 | 83.4 | 95.2 | 74.6 | 66.3 | 73.2 | 83.8 | 82.7 | 80.8 | 46.1 | 74.9 | 73.5 | 75.7 | 83.4 | 91.6 | 91.7 | 87.9 | 94.3 | 96.5 | 85.4 | 86.1 | 88.5 | 84.9 | 58.7 | 47.7 | 62 | 62.2 | 58.6 | 45.7 | 57 | 62.7 | 59.4 | 56.7 | 67.7 | 62.3 | 56.8 | 57.2 | 61.9 | 56.1 | 48.2 | 52.596 | 51.585 | 65.377 | 59.743 | 62.019 | 69.431 | 57.971 | 57.095 | 57.627 | 55.975 | 44.269 | 47.716 | 42.359 | 35.865 | 11.882 | 41.913 | 54.939 | 78.3 | 58.898 | 77.011 | 62.716 | 70.97 | 58.281 | 78.964 | 68.511 | 76.096 | 69.336 | 80.212 | 79.786 | 97.152 | 89.132 | 95.685 | 83.132 | 82.16 | 81.205 | 74.433 | 63.315 | 74.163 | 68.237 | 67.826 | 67.764 | 68.88 | 58.702 | 66.841 | 64.963 | 73.963 | 59.644 | 65.462 | 71.011 | 82.587 | 126.412 | 78.3 | 79.6 | 81.9 | 122.6 | 77.2 | 76 | 78.5 | 116.6 | 75.6 | 75.3 | 75 | 110.8 | 71.3 | 69.3 | 67.6 | 102.4 | 63.8 | 67.9 | 60.9 | 108.7 | 69.6 | 66 | 58.5 | 86.6 | 52.5 | 48.7 | 43.5 | 68.8 | 42 | 41.5 | 43.8 | 68.2 | 37.2 | 37.7 | 34.4 | 54.8 | 33.4 | 36.2 | 33.7 | 50.5 | 33.4 | 31.1 | 30.1 | 110.4 | 106.2 | 106.8 | 100.5 | 103.1 | 98.6 | 100 | 93.6 | 91.6 | 89.7 | 86.7 | 80.9 | 80.8 | 80.4 | 78.1 |
Brutowinstmarge
| 0.252 | 0.249 | 0.224 | 0.227 | 0.218 | 0.205 | 0.182 | 0.174 | 0.166 | 0.154 | 0.166 | 0.149 | 0.138 | 0.148 | 0.163 | 0.171 | 0.175 | 0.133 | 0.158 | 0.155 | 0.151 | 0.158 | 0.165 | 0.17 | 0.16 | 0.167 | 0.17 | 0.167 | 0.169 | 0.172 | 0.174 | 0.168 | 0.15 | 0.179 | 0.181 | 0.178 | 0.137 | 0.165 | 0.173 | 0.163 | 0.15 | 0.172 | 0.159 | 0.164 | 0.157 | 0.165 | 0.156 | 0.148 | 0.155 | 0.147 | 0.168 | 0.16 | 0.156 | 0.166 | 0.146 | 0.159 | 0.167 | 0.162 | 0.136 | 0.158 | 0.15 | 0.141 | 0.107 | 0.115 | 0.127 | 0.157 | 0.123 | 0.155 | 0.145 | 0.16 | 0.138 | 0.169 | 0.157 | 0.177 | 0.166 | 0.195 | 0.197 | 0.215 | 0.215 | 0.229 | 0.229 | 0.237 | 0.253 | 0.239 | 0.227 | 0.257 | 0.251 | 0.249 | 0.246 | 0.253 | 0.231 | 0.247 | 0.241 | 0.264 | 0.232 | 0.259 | 0.263 | 0.288 | 0.443 | 0.276 | 0.278 | 0.289 | 0.436 | 0.271 | 0.278 | 0.287 | 0.457 | 0.282 | 0.289 | 0.292 | 0.455 | 0.282 | 0.273 | 0.272 | 0.419 | 0.252 | 0.267 | 0.255 | 0.449 | 0.289 | 0.298 | 0.281 | 0.448 | 0.305 | 0.31 | 0.296 | 0.472 | 0.286 | 0.287 | 0.327 | 0.497 | 0.284 | 0.284 | 0.273 | 0.447 | 0.264 | 0.305 | 0.295 | 0.465 | 0.3 | 0.281 | 0.284 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 42 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 50.3 | 0 | 0 | 0 | 46.3 | 0 | 0 | 0 | 59.5 | 0 | 0 | 0 | 69.8 | 0 | 0 | 0 | 65.8 | 0 | 0 | 0 | 64.4 | 0 | 0 | 0 | 61.1 | 0 | 0 | 0 | 62 | 0 | 0 | 0 | 62.7 | 0 | 0 | 0 | 70.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 85.8 | 84 | 76.4 | 68.8 | 69.8 | 0 | 58 | 58 | 59.4 | 0 | 161.6 | 50.3 | 51.9 | 59.4 | 59.3 | 56.1 | 50.8 | 44.7 | 55.2 | 63.5 | 67.4 | 63.5 | 64.2 | 57.2 | 63.4 | 59.3 | 63.6 | 60.8 | 62.2 | 59.2 | 60.6 | 51.1 | 48.7 | 44.6 | 41.6 | 43.3 | 76.8 | 42.8 | 48.7 | 45.2 | 47.8 | 42.8 | 48.8 | 44.5 | 46 | 42.4 | 39.5 | 42.3 | 41.318 | 43.224 | 46.01 | 43.523 | 50.075 | 49.438 | 52.289 | 45.971 | 45.272 | 41.768 | 41.266 | 40.672 | 37.017 | 38.547 | 28.158 | 47.032 | 61.601 | 62.822 | 64.167 | 45.7 | 54.8 | 56.4 | 61.563 | 59.1 | 59.2 | 53.1 | 55.388 | 57.5 | 56.7 | 50.6 | 70.724 | 49.6 | 42.2 | 39.7 | 63.956 | 58.2 | 58.1 | 57.2 | 0 | 0 | 0 | 0 | 56.295 | 53.9 | 55.1 | 56.5 | 52.554 | 56.8 | 60.3 | 56.4 | 54.952 | 57 | 54.7 | 51.7 | 51.6 | 51 | 48.4 | 45.6 | 47.5 | 45 | 46.3 | 44.5 | 43.9 | 45.8 | 44.6 | 42.1 | 42.1 | 42.4 | 41.2 | 35.5 | 43.4 | 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 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 1.2 | -1.2 | -0.8 | 0 | -0.9 | 0 | 2.9 | 0 | -0.6 | 0 | -108.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.879 | 0.75 | -1.438 | 0 | 1.102 | 1.81 | 1.962 | 0 | -0.002 | -0.049 | 16.733 | 0 | 20.827 | 21.252 | 19.785 | -5.713 | 1.955 | 1.949 | 1.809 | 0 | 0 | 0 | 0 | 0 | -0.036 | -0.047 | 0.021 | 0 | -3.293 | -2.646 | -3.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 85.8 | 82.8 | 75.6 | 68.8 | 68.9 | 61.4 | 60.9 | 58 | 58.8 | 56.3 | 53.5 | 50.3 | 51.9 | 59.4 | 59.3 | 56.1 | 50.8 | 44.7 | 55.2 | 63.5 | 67.4 | 63.5 | 64.2 | 57.2 | 63.4 | 59.3 | 63.6 | 60.8 | 62.2 | 59.2 | 60.6 | 51.1 | 48.7 | 44.6 | 41.6 | 43.3 | 76.8 | 42.8 | 48.7 | 45.2 | 47.8 | 42.8 | 48.8 | 44.5 | 46 | 42.4 | 39.5 | 42.3 | 41.318 | 43.224 | 46.01 | 43.523 | 50.075 | 49.438 | 52.289 | 45.971 | 45.272 | 41.768 | 41.266 | 40.672 | 37.017 | 38.547 | 28.158 | 47.032 | 61.601 | 62.822 | 64.167 | 60.579 | 55.55 | 54.962 | 61.563 | 60.202 | 61.01 | 55.062 | 55.388 | 57.498 | 56.651 | 67.333 | 70.724 | 70.427 | 63.452 | 59.485 | 63.956 | 60.155 | 60.049 | 59.009 | 56.402 | 53.095 | 58.367 | 53.306 | 56.295 | 53.864 | 55.053 | 56.521 | 52.554 | 53.507 | 57.654 | 53.288 | 54.952 | 57 | 54.7 | 51.7 | 51.6 | 51 | 48.4 | 45.6 | 47.5 | 45 | 46.3 | 44.5 | 43.9 | 45.7 | 44.6 | 42.3 | 42.1 | 42.4 | 41.2 | 35.5 | 43.4 | 39.9 | 38.7 | 34.3 | 37 | 33.9 | 29.3 | 26.5 | 27.8 | 28.4 | 27 | 25.2 | 28.9 | 26.7 | 25.5 | 25.4 | 27 | 27.2 | 24.4 | 22.7 | 22.3 | 21.5 | 22.8 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1.9 | -1.9 | 2.1 | -1.6 | 0.1 | -0.6 | -0.3 | -0.4 | -1.4 | -2.3 | -0.5 | -1.1 | -0.7 | -0.2 | -1.2 | -0.8 | -0.7 | -0.8 | -2.5 | -0.7 | -0.7 | -1.1 | -2 | -0.5 | -0.7 | -1.1 | -1 | -0.6 | -1.1 | -0.8 | -0.8 | 0 | -0.1 | -0.2 | 9.2 | -0.4 | -0.1 | 0 | 0.5 | 0 | 0 | 0 | 0.8 | -0.3 | 0 | -0.5 | 0.2 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.165 | 0 | 3.031 | 0.134 | 15.965 | 16.621 | -0.85 | 1.138 | 0 | -0.202 | -0.51 | -1.962 | 0 | 0.002 | -0.051 | -16.833 | 0 | -20.827 | -21.852 | -18.285 | 5.813 | -1.955 | -2.049 | -1.809 | 0 | 0 | 0 | 0 | 0 | 8.536 | -0.053 | -0.021 | 0 | 3.293 | -12.454 | 1.212 | 48.822 | 0 | 0 | -0 | 44.2 | 0.1 | 0 | 0.1 | 41.8 | 0 | 0 | 0 | 41.5 | 0.1 | -0 | -0.2 | 39.6 | 0 | -0.1 | 0 | 34.5 | 0 | 0 | 0 | 28.1 | 0 | 0 | 0 | 25.5 | 0 | 0 | 4.8 | 26.8 | 0 | 0 | 0 | 23.2 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | -380.2 | 0 | 0 | 0 | -351.6 | 0 | 0 | 0 | -310.1 | 0 | 0 | 0 | -271.9 | 0 | 0 |
Bedrijfskosten
| 85.8 | 84.7 | 75.6 | 68.8 | 68.9 | 61.4 | 60.9 | 58 | 58.8 | 56.3 | 53.5 | 50.3 | 51.9 | 59.4 | 59.3 | 56.1 | 50.8 | 44.7 | 55.2 | 63.5 | 67.4 | 63.5 | 64.2 | 57.2 | 63.4 | 59.3 | 63.6 | 60.8 | 62.2 | 59.2 | 60.6 | 51.1 | 48.7 | 44.6 | 41.6 | 43.3 | 76.8 | 42.8 | 48.7 | 45.2 | 47.8 | 42.8 | 48.8 | 44.5 | 46 | 42.4 | 39.5 | 42.3 | 41.318 | 43.224 | 46.01 | 43.523 | 50.075 | 49.438 | 52.289 | 45.971 | 45.272 | 41.768 | 41.266 | 40.672 | 37.017 | 38.547 | 28.158 | 74.374 | 64.632 | 62.956 | 80.132 | 92.034 | 55.55 | 54.962 | 61.563 | 60.202 | 61.01 | 55.062 | 55.388 | 57.498 | 56.651 | 67.333 | 70.724 | 70.427 | 63.452 | 59.485 | 63.956 | 60.155 | 60.049 | 59.009 | 56.402 | 53.095 | 58.367 | 53.306 | 56.295 | 53.864 | 55.053 | 56.521 | 52.554 | 53.507 | 57.654 | 53.288 | 103.774 | 57 | 54.7 | 51.7 | 95.8 | 51 | 48.4 | 45.6 | 89.3 | 45 | 46.3 | 44.5 | 85.4 | 45.7 | 44.6 | 42.3 | 81.7 | 42.4 | 41.2 | 35.5 | 77.9 | 39.9 | 38.7 | 34.3 | 65.1 | 33.9 | 29.3 | 26.5 | 53.3 | 28.4 | 27 | 30 | 55.7 | 26.7 | 25.5 | 25.4 | 50.2 | 27.2 | 24.4 | 22.7 | 39.3 | 21.5 | 22.8 | 20 | -380.2 | 0 | 0 | 0 | -351.6 | 0 | 0 | 0 | -310.1 | 0 | 0 | 0 | -271.9 | 0 | 0 |
Bedrijfsresultaat
| 75.3 | 79.8 | 59.7 | 61.7 | 65.7 | 66.5 | 48.5 | 39.5 | 36.8 | 25.6 | 41.2 | 79.4 | 10.5 | 8.7 | -14.3 | -108.7 | 28.5 | -3.2 | 5.6 | 8.2 | 6 | 18.1 | 18.5 | 33.6 | 22.8 | 34.8 | 27.2 | 13.9 | 23.5 | 27.6 | 20.2 | 6 | -1.9 | 15.1 | -0.7 | 13.7 | -32.1 | 11.6 | 5.2 | 15.5 | 7.9 | 24.1 | 6.7 | 0.9 | 10.6 | 19 | 6.1 | -3.8 | -6.787 | 3.871 | 19.367 | 16.22 | 11.944 | 19.993 | 4.922 | 9.878 | 11.169 | 14.126 | 1.343 | 5.715 | 4.652 | -4.872 | -31.778 | -57.772 | -12.564 | 15.396 | -25.121 | -15.02 | 7.245 | 16.248 | -4.503 | 17.916 | 6.126 | 20.184 | 13.948 | 22.714 | 23.135 | 29.819 | 18.408 | 25.149 | 20.28 | 21.153 | 17.3 | 14.299 | 3.313 | 15.154 | 11.708 | 15.022 | 10.479 | 15.883 | 3.374 | 4.47 | 9.91 | 17.442 | 7.09 | 11.955 | 13.357 | 29.299 | 22.638 | 21.3 | 24.9 | 30.2 | 26.8 | 26.2 | 27.6 | 32.9 | 27.3 | 30.6 | 29 | 30.5 | 25.4 | 25.6 | 24.7 | 25.3 | 20.7 | 21.4 | 26.7 | 25.4 | 30.8 | 29.7 | 27.3 | 24.2 | 21.5 | 18.6 | 19.4 | 17 | 15.5 | 13.6 | 14.5 | 13.8 | 12.5 | 10.5 | 12.2 | 9 | 4.6 | 6.2 | 11.8 | 11 | 11.2 | 11.9 | 8.3 | 10.1 | -269.8 | 106.2 | 106.8 | 100.5 | -248.5 | 98.6 | 100 | 93.6 | -218.5 | 89.7 | 86.7 | 80.9 | -191.1 | 80.4 | 78.1 |
Bedrijfsresultaat ratio
| 0.114 | 0.121 | 0.099 | 0.11 | 0.106 | 0.107 | 0.078 | 0.071 | 0.064 | 0.047 | 0.072 | 0.158 | 0.022 | 0.018 | -0.028 | -0.224 | 0.062 | -0.009 | 0.012 | 0.017 | 0.012 | 0.034 | 0.033 | 0.062 | 0.042 | 0.061 | 0.048 | 0.027 | 0.046 | 0.054 | 0.041 | 0.017 | -0.006 | 0.043 | -0.002 | 0.042 | -0.096 | 0.034 | 0.014 | 0.043 | 0.021 | 0.061 | 0.017 | 0.003 | 0.029 | 0.051 | 0.017 | -0.012 | -0.02 | 0.011 | 0.05 | 0.043 | 0.03 | 0.048 | 0.012 | 0.027 | 0.032 | 0.041 | 0.004 | 0.019 | 0.016 | -0.019 | -0.288 | -0.158 | -0.029 | 0.031 | -0.052 | -0.03 | 0.017 | 0.037 | -0.011 | 0.038 | 0.014 | 0.047 | 0.033 | 0.055 | 0.057 | 0.066 | 0.044 | 0.06 | 0.056 | 0.061 | 0.054 | 0.046 | 0.012 | 0.052 | 0.043 | 0.055 | 0.038 | 0.058 | 0.013 | 0.017 | 0.037 | 0.062 | 0.028 | 0.047 | 0.05 | 0.102 | 0.079 | 0.075 | 0.087 | 0.106 | 0.095 | 0.092 | 0.101 | 0.12 | 0.107 | 0.114 | 0.111 | 0.119 | 0.104 | 0.101 | 0.097 | 0.102 | 0.085 | 0.085 | 0.105 | 0.106 | 0.127 | 0.123 | 0.123 | 0.116 | 0.111 | 0.108 | 0.124 | 0.115 | 0.106 | 0.093 | 0.1 | 0.103 | 0.091 | 0.08 | 0.092 | 0.071 | 0.038 | 0.049 | 0.099 | 0.096 | 0.103 | 0.107 | 0.075 | 0.095 | -2.444 | 1 | 1 | 1 | -2.41 | 1 | 1 | 1 | -2.385 | 1 | 1 | 1 | -2.365 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -8.9 | -13.2 | -20.2 | 1.3 | -0.4 | -0.6 | -6.3 | -6.3 | -6.1 | -6.4 | -24.9 | 54 | -4.6 | -4.9 | -40 | -135.9 | -2 | -4.6 | -16.6 | -1.8 | -3.7 | -2.9 | -10.9 | -1.4 | -2.3 | -1.3 | -6.7 | -11.1 | -1.5 | -2.7 | -4.9 | -2 | -1 | -2.5 | -12.1 | -2 | -1.1 | -2.7 | -8.3 | 0.6 | -0.7 | -1.1 | -6.8 | -11.7 | -0.7 | -1 | -10.3 | -10.1 | -18.046 | -4.529 | 0.253 | -1.667 | -5.497 | 0.142 | 0.48 | -1.067 | 4.424 | -3.679 | -3.861 | -0.888 | -1.666 | 3.515 | -17.468 | -23.655 | -7.525 | 1.578 | -18.827 | -29.3 | -0.124 | 4.127 | 1.127 | 2.813 | -0.183 | 0.659 | 2.262 | 1.938 | -0.02 | 2.712 | 4.261 | 6.542 | 4.369 | 2.048 | 6.126 | 5.201 | 4.404 | 3.462 | 4.474 | 1.974 | 1.656 | 2.053 | 7.464 | -7.49 | 3.656 | 1.537 | 2.138 | 1.012 | 18.913 | 2.6 | 0.36 | 0.8 | 0.9 | 2.7 | 2.9 | 3.6 | 3.1 | 0.9 | 1.4 | 0.3 | 0.4 | 0.5 | 0.1 | 0.1 | 0.4 | 1.2 | 4.7 | 4.5 | 1.3 | 1.3 | 0.9 | 0.1 | 1.1 | 1.1 | 1.5 | 0.7 | 0.6 | 1.3 | -1.2 | 0.9 | 0.8 | 0.8 | 1.1 | 1 | 1.3 | 3.1 | 1.3 | 19.2 | 0.8 | 0.7 | 1.5 | 0.3 | 0.9 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 66.4 | 66.6 | 39.5 | 55.4 | 59.7 | 60 | 42.2 | 33.2 | 30.7 | 19.2 | 16.3 | 74.5 | 6 | 4.7 | -19.7 | -113.8 | 22.8 | -8.6 | -2.3 | 2.7 | -1.1 | 11.1 | 10.6 | 26.9 | 15.8 | 27.5 | 20.1 | 7.3 | 15.8 | 20.1 | 12.7 | 1.2 | -5 | 11.9 | 5.6 | 10.6 | -34.9 | 8.8 | 2.9 | 12.1 | 5.4 | 20.8 | 3.7 | -2.6 | 7.4 | 15.5 | 2.9 | -6.9 | -10.018 | 0.998 | 16.486 | 11.66 | 3.15 | 17.145 | 2.871 | 7.455 | -6.75 | 6.42 | -4.188 | 2.363 | -4.015 | -4.626 | -37.067 | -63.644 | -16.684 | 14.442 | -27.465 | -15.676 | 4.427 | 17.588 | -4.664 | 19.177 | 5.091 | 19.683 | 14.712 | 23.077 | 21.905 | 30.98 | 20.728 | 30.159 | 22.543 | 23.446 | 21.955 | 18.163 | 6.411 | 17.182 | 13.772 | 15.72 | 9.573 | 15.962 | 8.107 | 3.665 | 11.424 | 16.914 | 7.117 | 11.209 | 30.244 | 29.754 | 20.531 | 19.6 | 23.9 | 31.3 | 27.7 | 27.9 | 29.7 | 32.7 | 27.7 | 30 | 28.4 | 29.8 | 24.6 | 24.5 | 23.7 | 25.2 | 23.7 | 24.3 | 26.1 | 25.1 | 30.3 | 28.2 | 26.7 | 23.5 | 20.8 | 17.9 | 18.7 | 15.6 | 14.4 | 12.7 | 13.6 | 13.5 | 11.9 | 9.8 | 11.5 | 10.1 | 3.3 | 23.4 | 11.2 | 10.4 | 11.3 | 10.7 | 7.9 | 9.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.101 | 0.101 | 0.065 | 0.099 | 0.096 | 0.096 | 0.068 | 0.059 | 0.053 | 0.035 | 0.028 | 0.148 | 0.013 | 0.01 | -0.038 | -0.235 | 0.049 | -0.025 | -0.005 | 0.006 | -0.002 | 0.021 | 0.019 | 0.05 | 0.029 | 0.049 | 0.035 | 0.014 | 0.031 | 0.039 | 0.026 | 0.003 | -0.016 | 0.034 | 0.016 | 0.032 | -0.104 | 0.025 | 0.008 | 0.033 | 0.014 | 0.053 | 0.009 | -0.007 | 0.02 | 0.041 | 0.008 | -0.021 | -0.029 | 0.003 | 0.042 | 0.031 | 0.008 | 0.041 | 0.007 | 0.021 | -0.02 | 0.019 | -0.013 | 0.008 | -0.014 | -0.018 | -0.335 | -0.174 | -0.039 | 0.029 | -0.057 | -0.032 | 0.01 | 0.04 | -0.011 | 0.041 | 0.012 | 0.046 | 0.035 | 0.056 | 0.054 | 0.069 | 0.05 | 0.072 | 0.062 | 0.067 | 0.068 | 0.058 | 0.023 | 0.059 | 0.051 | 0.058 | 0.035 | 0.059 | 0.032 | 0.014 | 0.042 | 0.06 | 0.028 | 0.044 | 0.112 | 0.104 | 0.072 | 0.069 | 0.083 | 0.11 | 0.099 | 0.098 | 0.109 | 0.12 | 0.109 | 0.112 | 0.109 | 0.116 | 0.101 | 0.097 | 0.093 | 0.101 | 0.097 | 0.096 | 0.103 | 0.105 | 0.125 | 0.117 | 0.12 | 0.113 | 0.108 | 0.104 | 0.119 | 0.106 | 0.099 | 0.087 | 0.094 | 0.101 | 0.087 | 0.075 | 0.087 | 0.08 | 0.027 | 0.185 | 0.094 | 0.091 | 0.104 | 0.096 | 0.071 | 0.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 20 | 18.8 | 13.4 | 10.3 | 12.8 | 14.7 | -48.1 | 8.5 | 6.4 | 4.9 | 7.8 | 0.1 | 5.4 | 1.9 | -5.1 | 81.6 | 13.9 | -0.2 | 4.1 | 1.7 | 3.7 | 2.9 | 4.2 | 8.6 | -22.9 | 5 | 2.1 | 35.2 | -0.5 | 2.7 | 4.6 | -0.7 | -1 | 3 | -2.2 | 2.4 | -12.4 | 3.3 | 5.9 | 3 | 3.4 | 6.7 | -116 | 0.8 | 2.4 | 4.9 | 4.5 | 1.5 | 1.83 | 2.053 | 0.289 | 3.618 | 2.112 | 4.029 | -6.69 | 1.637 | 5.012 | 3.301 | 7.707 | 0.238 | 0.871 | 1.016 | 2.751 | -7.166 | -2.62 | 7.679 | 12.873 | 31.824 | -5.503 | 5.192 | -1.914 | 2.831 | -7.278 | 3.386 | 2.055 | 10.002 | 7.583 | 10.229 | 5.873 | 11.213 | 8.491 | 9.637 | 9.427 | 5.845 | 2.106 | 5.896 | 5.681 | 6.108 | 3.303 | 5.577 | 3.061 | 2.413 | 4.595 | 6.696 | 2.601 | 5.1 | 11.226 | 11.792 | 5.928 | 3.4 | 8.8 | 11.8 | 10.3 | 10.6 | 10.6 | 12.6 | 9.5 | 12.2 | 10.2 | 11.6 | 8.2 | 9.1 | 8 | 8.8 | 9.9 | 9.4 | 9.4 | 9.1 | 10.9 | 10.8 | 9.9 | 8.7 | 9.8 | 7.3 | 7.1 | 5.7 | 5.6 | 5 | 4.9 | 5 | 4.3 | 3.3 | 4.1 | 3.6 | 1.3 | 8.8 | 4 | 3.7 | 4.3 | 4 | 2.7 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 46.1 | 47.3 | 25.8 | 44.4 | 46.5 | 44.8 | 89.9 | 24.5 | 24.4 | 14.3 | 8.4 | 74.1 | 0.4 | 2.3 | -15 | -195.7 | 8.6 | -8.6 | -6.7 | 1.2 | -4.7 | 8 | 6.3 | 18 | 38.5 | 22 | 17.6 | -28.3 | 15.9 | 17 | 8 | 1.7 | -4.1 | 8.6 | 7.6 | 8.2 | -22.5 | 5.1 | -3.2 | 9.6 | 1.7 | 13.7 | 119.4 | -3.6 | 4.6 | 10 | -2.1 | -8.7 | -12.22 | -1.179 | 16.08 | 8.296 | 1.373 | 13.125 | 9.556 | 5.784 | -14.732 | 3.081 | -12.098 | 3.779 | -6.457 | -14.503 | -47.116 | -56.057 | -13.226 | 7.787 | -40.958 | -47.35 | 10.062 | 12.65 | -2.75 | 16.346 | 12.369 | 16.367 | 12.714 | 13.518 | -39.342 | 20.751 | 14.855 | 18.946 | 14.052 | 13.809 | 12.528 | 12.318 | 4.305 | 11.286 | 8.091 | 9.612 | 6.27 | 10.385 | 5.046 | 1.252 | 6.829 | 10.218 | 4.516 | 6.109 | 19.018 | 17.962 | 14.603 | 16.2 | 15.1 | 19.5 | 17.4 | 17.3 | 19.1 | 20.1 | 18.2 | 17.8 | 18.2 | 18.2 | 16.4 | 15.4 | 15.7 | 16.4 | 13.8 | 14.9 | 16.7 | 16 | 19.4 | 17.4 | 16.8 | 14.8 | 11 | 10.6 | 11.6 | 10.8 | -4.9 | 7.7 | 8.7 | 8.5 | 7.6 | 6.5 | 7.4 | 6.5 | 2 | 14.6 | 7.2 | 6.7 | 7 | 6.7 | 5.2 | 6.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.07 | 0.072 | 0.043 | 0.079 | 0.075 | 0.072 | 0.145 | 0.044 | 0.042 | 0.026 | 0.015 | 0.148 | 0.001 | 0.005 | -0.029 | -0.404 | 0.019 | -0.025 | -0.014 | 0.003 | -0.009 | 0.015 | 0.011 | 0.033 | 0.07 | 0.039 | 0.031 | -0.055 | 0.031 | 0.033 | 0.016 | 0.005 | -0.013 | 0.025 | 0.022 | 0.025 | -0.067 | 0.015 | -0.009 | 0.026 | 0.005 | 0.035 | 0.306 | -0.01 | 0.013 | 0.027 | -0.006 | -0.027 | -0.036 | -0.003 | 0.041 | 0.022 | 0.003 | 0.031 | 0.024 | 0.016 | -0.043 | 0.009 | -0.037 | 0.012 | -0.023 | -0.057 | -0.426 | -0.153 | -0.031 | 0.016 | -0.086 | -0.096 | 0.023 | 0.028 | -0.007 | 0.035 | 0.028 | 0.038 | 0.03 | 0.033 | -0.097 | 0.046 | 0.036 | 0.045 | 0.039 | 0.04 | 0.039 | 0.04 | 0.015 | 0.039 | 0.03 | 0.035 | 0.023 | 0.038 | 0.02 | 0.005 | 0.025 | 0.036 | 0.018 | 0.024 | 0.07 | 0.063 | 0.051 | 0.057 | 0.053 | 0.069 | 0.062 | 0.061 | 0.07 | 0.074 | 0.071 | 0.066 | 0.07 | 0.071 | 0.067 | 0.061 | 0.062 | 0.066 | 0.057 | 0.059 | 0.066 | 0.067 | 0.08 | 0.072 | 0.076 | 0.071 | 0.057 | 0.061 | 0.074 | 0.073 | -0.034 | 0.053 | 0.06 | 0.064 | 0.055 | 0.05 | 0.056 | 0.052 | 0.016 | 0.115 | 0.061 | 0.059 | 0.065 | 0.06 | 0.047 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.88 | 0.9 | 0.49 | 0.85 | 0.89 | 0.86 | 1.73 | 0.47 | 0.47 | 0.28 | 0.16 | 1.42 | 0.01 | 0.04 | -0.3 | -3.81 | 0.17 | -0.17 | -0.13 | 0.02 | -0.093 | 0.16 | 0.12 | 0.36 | 0.76 | 0.43 | 0.35 | -0.57 | 0.32 | 0.34 | 0.16 | 0.04 | -0.09 | 0.18 | 0.16 | 0.17 | -0.47 | 0.11 | -0.067 | 0.2 | 0.04 | 0.29 | 2.51 | -0.076 | 0.1 | 0.21 | -0.045 | -0.19 | -0.26 | -0.025 | 0.35 | 0.18 | 0.03 | 0.28 | 0.21 | 0.12 | -0.32 | 0.07 | -0.26 | 0.08 | -0.19 | -0.45 | -1.47 | -1.75 | -0.41 | 0.24 | -1.28 | -1.48 | 0.32 | 0.34 | -0.085 | 0.51 | 0.38 | 0.51 | 0.39 | 0.4 | -1.15 | 0.6 | 0.43 | 0.55 | 0.41 | 0.41 | 0.37 | 0.36 | 0.13 | 0.33 | 0.24 | 0.29 | 0.19 | 0.31 | 0.15 | 0.04 | 0.21 | 0.31 | 0.14 | 0.21 | 0.63 | 0.61 | 0.45 | 0.55 | 0.51 | 0.66 | 0.58 | 0.59 | 0.64 | 0.68 | 0.6 | 0.6 | 0.61 | 0.61 | 0.54 | 0.52 | 0.52 | 0.55 | 0.45 | 0.49 | 0.55 | 0.52 | 0.63 | 0.57 | 0.55 | 0.49 | 0.36 | 0.35 | 0.39 | 0.35 | -0.17 | 0.13 | 0.14 | 0.14 | 0.26 | 0.11 | 0.13 | 0.11 | 0.068 | 0.25 | 0.12 | 0.12 | 0.24 | 0.11 | 0.09 | 0.11 | 0.22 | 0.09 | 0.13 | 0.12 | 0.17 | 0.1 | 0.12 | 0.058 | 0.12 | 0.043 | 0.05 | 0.045 | 0.19 | 0.033 | 0.04 |
Verwaterde WPA
| 0.86 | 0.88 | 0.48 | 0.83 | 0.87 | 0.85 | 1.69 | 0.46 | 0.46 | 0.27 | 0.16 | 1.41 | 0.01 | 0.04 | -0.29 | -3.81 | 0.17 | -0.17 | -0.13 | 0.02 | -0.093 | 0.16 | 0.12 | 0.35 | 0.75 | 0.43 | 0.34 | -0.57 | 0.31 | 0.34 | 0.16 | 0.04 | -0.086 | 0.18 | 0.16 | 0.17 | -0.47 | 0.11 | -0.067 | 0.2 | 0.04 | 0.28 | 2.49 | -0.076 | 0.1 | 0.21 | -0.045 | -0.19 | -0.26 | -0.025 | 0.35 | 0.18 | 0.03 | 0.28 | 0.21 | 0.12 | -0.32 | 0.07 | -0.26 | 0.08 | -0.19 | -0.45 | -1.46 | -1.75 | -0.41 | 0.24 | -1.28 | -1.48 | 0.32 | 0.34 | -0.085 | 0.51 | 0.38 | 0.51 | 0.39 | 0.4 | -1.13 | 0.6 | 0.43 | 0.55 | 0.41 | 0.4 | 0.37 | 0.36 | 0.13 | 0.33 | 0.24 | 0.29 | 0.19 | 0.31 | 0.15 | 0.04 | 0.2 | 0.31 | 0.14 | 0.2 | 0.62 | 0.61 | 0.45 | 0.55 | 0.51 | 0.65 | 0.58 | 0.58 | 0.63 | 0.67 | 0.6 | 0.59 | 0.6 | 0.6 | 0.54 | 0.51 | 0.52 | 0.54 | 0.45 | 0.49 | 0.55 | 0.52 | 0.63 | 0.57 | 0.55 | 0.49 | 0.36 | 0.35 | 0.39 | 0.35 | -0.17 | 0.13 | 0.14 | 0.14 | 0.26 | 0.11 | 0.13 | 0.11 | 0.068 | 0.25 | 0.12 | 0.12 | 0.24 | 0.11 | 0.09 | 0.11 | 0.21 | 0.09 | 0.13 | 0.12 | 0.17 | 0.1 | 0.12 | 0.058 | 0.12 | 0.043 | 0.05 | 0.045 | 0.19 | 0.033 | 0.04 |
EBITDA
| 93.8 | 98.9 | 74.7 | 73.3 | 80.3 | 79.6 | 64.8 | 52.6 | 49.4 | 38.7 | 55.6 | 37 | 13.7 | 27.1 | 23.3 | 42.2 | 48.6 | 20 | 17.2 | 28.9 | 27.2 | 37.7 | 44.7 | 34 | 43.2 | 53.3 | 31.9 | 43.2 | 22.8 | 47.1 | 23.5 | 22.2 | 11.8 | 29.7 | 42.6 | 27.6 | -31.2 | 26.9 | 14.5 | 27.3 | 22.5 | 38.5 | 26.6 | 12 | 27.1 | 35.1 | 16.8 | 19.511 | 25.498 | 22.788 | 33.937 | 30.434 | 26.146 | 34.945 | 20.026 | 25.292 | 26.102 | 28.785 | 19.706 | 23.593 | 24.021 | 13.667 | 1.183 | -35.773 | 17.574 | 34.242 | 20.334 | 35.593 | 27.071 | 31.793 | 16.165 | 33.674 | 25.744 | 37.66 | 30.869 | 39.204 | 41.672 | 44.735 | 32.481 | 36.019 | 32.208 | 36.587 | 11.123 | 9.077 | -1.138 | 11.692 | 5.91 | 12.973 | 7.741 | 13.521 | -5.057 | 20.467 | 6.254 | 15.905 | 4.952 | 10.943 | -5.556 | 26.699 | 22.278 | 20.5 | 24 | 27.5 | 23.9 | 22.6 | 24.5 | 32 | 25.9 | 30.3 | 28.6 | 30 | 25.3 | 25.5 | 24.3 | 24.1 | 16 | 16.9 | 25.4 | 24.1 | 29.9 | 29.6 | 26.2 | 23.1 | 20 | 17.9 | 18.8 | 15.7 | 16.7 | 12.7 | 13.7 | 17.8 | 11.4 | 9.5 | 10.9 | 5.9 | 3.3 | -13 | 11 | 10.3 | 9.7 | 11.6 | 7.4 | 9.3 | -269.8 | 106.2 | 106.8 | 100.5 | -248.5 | 98.6 | 100 | 93.6 | -218.5 | 89.7 | 86.7 | 80.9 | -191.1 | 80.4 | 78.1 |
EBITDA ratio
| 0.143 | 0.15 | 0.124 | 0.131 | 0.129 | 0.128 | 0.105 | 0.094 | 0.085 | 0.072 | 0.097 | 0.074 | 0.029 | 0.055 | 0.045 | 0.087 | 0.105 | 0.058 | 0.036 | 0.061 | 0.054 | 0.071 | 0.08 | 0.063 | 0.079 | 0.094 | 0.056 | 0.084 | 0.045 | 0.091 | 0.048 | 0.063 | 0.037 | 0.086 | 0.124 | 0.084 | -0.093 | 0.078 | 0.04 | 0.075 | 0.06 | 0.098 | 0.068 | 0.035 | 0.074 | 0.093 | 0.047 | 0.06 | 0.075 | 0.065 | 0.087 | 0.082 | 0.066 | 0.084 | 0.05 | 0.07 | 0.075 | 0.083 | 0.061 | 0.078 | 0.085 | 0.054 | 0.011 | -0.098 | 0.041 | 0.069 | 0.042 | 0.072 | 0.063 | 0.072 | 0.038 | 0.072 | 0.059 | 0.088 | 0.074 | 0.095 | 0.103 | 0.099 | 0.078 | 0.086 | 0.089 | 0.105 | 0.035 | 0.029 | -0.004 | 0.04 | 0.022 | 0.048 | 0.028 | 0.05 | -0.02 | 0.076 | 0.023 | 0.057 | 0.019 | 0.043 | -0.021 | 0.093 | 0.078 | 0.072 | 0.084 | 0.097 | 0.085 | 0.079 | 0.09 | 0.117 | 0.102 | 0.113 | 0.11 | 0.117 | 0.104 | 0.101 | 0.096 | 0.097 | 0.066 | 0.067 | 0.1 | 0.101 | 0.123 | 0.123 | 0.118 | 0.111 | 0.104 | 0.104 | 0.12 | 0.107 | 0.115 | 0.087 | 0.095 | 0.133 | 0.083 | 0.073 | 0.082 | 0.047 | 0.027 | -0.103 | 0.093 | 0.09 | 0.089 | 0.104 | 0.067 | 0.088 | -2.444 | 1 | 1 | 1 | -2.41 | 1 | 1 | 1 | -2.385 | 1 | 1 | 1 | -2.365 | 1 | 1 |