Murphy Oil Corporation
NYSE:MUR
31.6 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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
| 801.007 | 794.848 | 844.198 | 953.766 | 812.85 | 839.968 | 986.119 | 1,166.409 | 1,196.238 | 871.374 | 762.31 | 687.549 | 758.829 | 592.527 | 440.082 | 425.324 | 285.745 | 600.558 | 756.984 | 750.337 | 646.114 | 590.55 | 664.717 | 659.806 | 655.15 | 606.954 | 544.917 | 498.202 | 509.613 | 544.658 | 482.988 | 500.533 | 437.462 | 430.295 | 658.094 | 714.949 | 738.29 | 921.747 | 1,407.626 | 1,433.037 | 1,349.021 | 1,286.4 | 1,347.669 | 2,957.857 | 7,217.842 | 6,639.954 | 7,389.228 | 7,122.277 | 7,190.339 | 6,994.519 | 6,783.97 | 7,240.443 | 8,721.491 | 7,351.667 | 6,509.197 | 6,063.783 | 5,591.931 | 5,180.16 | 5,827.237 | 5,183.757 | 4,555.846 | 3,445.552 | 4,551.234 | 8,203.293 | 8,363.15 | 6,489.874 | 5,623.875 | 4,773.039 | 4,614.598 | 3,427.586 | 3,363.784 | 4,153.422 | 3,798.918 | 2,991.263 | 3,195.418 | 3,316.919 | 2,949.942 | 2,414.872 | 2,300.965 | 2,293.455 | 2,095.767 | 1,648.072 | 1,452.278 | 1,295.266 | 1,227.082 | 1,322.313 | 926.93 | 1,127.046 | 1,133.718 | 829.903 | 849.409 | 1,139.336 | 1,300.379 | 1,189.385 | 2,094.333 | 918.512 | 874.039 | 727.457 | 651.6 | 632.4 | 450 | 302.9 | 375.4 | 432 | 447.5 | 439.5 | 563.6 | 555.2 | 506.3 | 507.2 | 644.2 | 477.9 | 499.8 | 421.4 | 435.9 | 420.3 | 447.3 | 407.8 | 401.1 | 492.8 | 434.8 | 409.5 | 387.9 | 420 | 430.3 | 398.5 | 475.1 | 404.8 | 409.9 | 366 | 183.2 | 469.6 | 477.1 | 470.9 | 538.6 | 577.5 | 436.9 | 459.6 | 424.4 | 406.8 | 434.9 | 386.6 | 364 | 381.8 | 370.9 | 356.9 | 344.9 | 427.2 | 368.4 | 333.5 | 327.7 | 327.6 | 327.6 | 327.6 | 507 | 576 |
Kosten van de omzet
| 587.358 | 559.314 | 25.197 | 497.88 | 479.484 | 481.845 | 505.996 | 512.201 | 441.127 | 381.537 | 365.403 | 364.525 | 403.397 | 388.354 | 385.501 | 397.416 | 417.18 | 559.617 | 564.859 | 527.499 | 401.434 | 361.102 | 411.006 | 374.974 | 374.586 | 367.229 | 365.188 | 356.387 | 346.171 | 358.296 | 380.857 | 375.563 | 411.769 | 445.252 | 490.271 | 617.532 | 630.879 | 713.448 | 828.104 | 764.669 | 744.858 | 658.504 | 414.201 | 1,866.214 | 5,864.814 | 5,393.399 | 6,039.176 | 6,288.391 | 6,266.506 | 6,061.255 | 5,459.021 | 6,335.425 | 7,792.362 | 6,529.074 | 5,503.584 | 5,328.444 | 4,766.504 | 4,510.93 | 4,339.162 | 4,130.612 | 3,609.477 | 3,391.871 | 3,887.174 | 7,020.079 | 7,152.044 | 5,623.427 | 5,062.11 | 4,271.577 | 3,994.823 | 3,069.203 | 3,027.648 | 3,596.161 | 3,310.058 | 2,602.823 | 2,843.765 | 2,790.366 | 2,233.248 | 2,063.482 | 1,962.824 | 1,977.407 | 1,710.412 | 1,384.824 | 1,232.385 | 1,079.112 | 1,035.442 | 1,082.856 | 730.118 | 975.707 | 976.161 | 728.103 | 717.103 | 980.663 | 964.002 | 951.172 | 1,865.29 | 709.938 | 661.817 | 579.444 | 480.3 | 473.7 | 345.8 | 243.7 | 301.2 | 345.6 | 343.3 | 344.8 | 416.5 | 409.2 | 373.6 | 360.7 | 423 | 378.4 | 394.9 | 314.3 | 345.3 | 342.4 | 330.6 | 311.8 | 360.3 | 356.2 | 322.2 | 285.6 | 320.1 | 327 | 329.2 | 315 | 347.5 | 362.3 | 322 | 295.7 | 203.6 | 343.5 | 386.4 | 347.7 | 478.4 | 407.6 | 292.3 | 330.4 | 272.4 | 304.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 213.649 | 235.534 | 819.001 | 455.886 | 333.366 | 358.123 | 480.123 | 654.208 | 755.111 | 489.837 | 396.907 | 323.024 | 355.432 | 204.173 | 54.581 | 27.908 | -131.435 | 40.941 | 192.125 | 222.838 | 244.68 | 229.448 | 253.711 | 284.832 | 280.564 | 239.725 | 179.729 | 141.815 | 163.442 | 186.362 | 102.131 | 124.97 | 25.693 | -14.957 | 167.823 | 97.417 | 107.411 | 208.299 | 579.522 | 668.368 | 604.163 | 627.896 | 933.468 | 1,091.643 | 1,353.028 | 1,246.555 | 1,350.052 | 833.886 | 923.833 | 933.264 | 1,324.949 | 905.018 | 929.129 | 822.593 | 1,005.613 | 735.339 | 825.427 | 669.23 | 1,488.075 | 1,053.145 | 946.369 | 53.681 | 664.06 | 1,183.214 | 1,211.106 | 866.447 | 561.765 | 501.462 | 619.775 | 358.383 | 336.136 | 557.261 | 488.86 | 388.44 | 351.653 | 526.553 | 716.694 | 351.39 | 338.141 | 316.048 | 385.355 | 263.248 | 219.893 | 216.154 | 191.64 | 239.457 | 196.812 | 151.339 | 157.557 | 101.8 | 132.306 | 158.673 | 336.377 | 238.213 | 229.043 | 208.574 | 212.222 | 148.013 | 171.3 | 158.7 | 104.2 | 59.2 | 74.2 | 86.4 | 104.2 | 94.7 | 147.1 | 146 | 132.7 | 146.5 | 221.2 | 99.5 | 104.9 | 107.1 | 90.6 | 77.9 | 116.7 | 96 | 40.8 | 136.6 | 112.6 | 123.9 | 67.8 | 93 | 101.1 | 83.5 | 127.6 | 42.5 | 87.9 | 70.3 | -20.4 | 126.1 | 90.7 | 123.2 | 60.2 | 169.9 | 144.6 | 129.2 | 152 | 102.1 | 434.9 | 386.6 | 364 | 381.8 | 370.9 | 356.9 | 344.9 | 427.2 | 368.4 | 333.5 | 327.7 | 327.6 | 327.6 | 327.6 | 507 | 576 |
Brutowinstmarge
| 0.267 | 0.296 | 0.97 | 0.478 | 0.41 | 0.426 | 0.487 | 0.561 | 0.631 | 0.562 | 0.521 | 0.47 | 0.468 | 0.345 | 0.124 | 0.066 | -0.46 | 0.068 | 0.254 | 0.297 | 0.379 | 0.389 | 0.382 | 0.432 | 0.428 | 0.395 | 0.33 | 0.285 | 0.321 | 0.342 | 0.211 | 0.25 | 0.059 | -0.035 | 0.255 | 0.136 | 0.145 | 0.226 | 0.412 | 0.466 | 0.448 | 0.488 | 0.693 | 0.369 | 0.187 | 0.188 | 0.183 | 0.117 | 0.128 | 0.133 | 0.195 | 0.125 | 0.107 | 0.112 | 0.154 | 0.121 | 0.148 | 0.129 | 0.255 | 0.203 | 0.208 | 0.016 | 0.146 | 0.144 | 0.145 | 0.134 | 0.1 | 0.105 | 0.134 | 0.105 | 0.1 | 0.134 | 0.129 | 0.13 | 0.11 | 0.159 | 0.243 | 0.146 | 0.147 | 0.138 | 0.184 | 0.16 | 0.151 | 0.167 | 0.156 | 0.181 | 0.212 | 0.134 | 0.139 | 0.123 | 0.156 | 0.139 | 0.259 | 0.2 | 0.109 | 0.227 | 0.243 | 0.203 | 0.263 | 0.251 | 0.232 | 0.195 | 0.198 | 0.2 | 0.233 | 0.215 | 0.261 | 0.263 | 0.262 | 0.289 | 0.343 | 0.208 | 0.21 | 0.254 | 0.208 | 0.185 | 0.261 | 0.235 | 0.102 | 0.277 | 0.259 | 0.303 | 0.175 | 0.221 | 0.235 | 0.21 | 0.269 | 0.105 | 0.214 | 0.192 | -0.111 | 0.269 | 0.19 | 0.262 | 0.112 | 0.294 | 0.331 | 0.281 | 0.358 | 0.251 | 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 |
Algemene en administratieve 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 | 68.657 | 23.166 | 23.129 | 22.362 | 26.108 | 25.698 | 24.983 | 21.046 | 23.871 | 22.962 | 20.781 | 17.86 | 29.3 | 19 | 16.9 | 16.5 | 12.4 | 15.4 | 16.9 | 16.8 | 13.1 | 23.8 | 38 | 42.9 | 47 | 35.2 | 29.2 | 27.1 | 16.5 | 16.3 | 17.2 | 17.6 | -14.8 | 27.2 | 25.6 | 28.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22.893 | 31.161 | 42.908 | 30.745 | 25.345 | 18.308 | 41.114 | 29.348 | 27.13 | 33.529 | 36.124 | 27.21 | 29.113 | 29.503 | 35.862 | 28.509 | 39.1 | 36.772 | 56.478 | 55.366 | 57.532 | 63.36 | 42.7 | 64.107 | 57.8 | 51.417 | 54.507 | 56.672 | 57.332 | 54.255 | 69.067 | 55.523 | 67.113 | 73.507 | 68.729 | 71.791 | 79.176 | 86.967 | 94.018 | 82.96 | 95 | 92.026 | 111.463 | 106.102 | 115.267 | 109.742 | 93.206 | 85.509 | 89.447 | 89.187 | 80.252 | 73.561 | 86.033 | 75.467 | 60.407 | 367.297 | 74.197 | 70.647 | 95.092 | 58.013 | 96.693 | 63.085 | 58.793 | 56.552 | 55.569 | 58.888 | 55.991 | 65.591 | 54.729 | 52.989 | 89.23 | 52.251 | 46.559 | 40.472 | 6.98 | 75.145 | 40.459 | 36.305 | 34.832 | 33.622 | 33.194 | 30.681 | 34.974 | 31.862 | 28.931 | 30.822 | 29.905 | 23.166 | 23.129 | 22.362 | 26.108 | 25.698 | 24.983 | 21.046 | 23.871 | 22.962 | 20.781 | 17.86 | 29.3 | 19 | 16.9 | 16.5 | 12.4 | 15.4 | 16.9 | 16.8 | 13.1 | 23.8 | 38 | 42.9 | 47 | 35.2 | 29.2 | 27.1 | 16.5 | 16.3 | 17.2 | 17.6 | -14.8 | 27.2 | 25.6 | 28.6 | 15.7 | 16.5 | 16.8 | 16.2 | 18.7 | 18.5 | 37.2 | 17.2 | 3.4 | 23.1 | 151.6 | 22.9 | 91 | 22.3 | 20.1 | 20.6 | 70.4 | 20.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -8.198 | -17.352 | 196.713 | 8.811 | -7.694 | 33.327 | 94.299 | -6.352 | 63.627 | 165.384 | 37.564 | 3.924 | 96.035 | 43.351 | -19.231 | 43.094 | -22.007 | 45.188 | -11.675 | 29 | -25.437 | -30.005 | -9.903 | 34.387 | -0.659 | 11.048 | -19.718 | -2.454 | -6.377 | -2.157 | -19.596 | -6.486 | 7.516 | 0.416 | 3.17 | -18.192 | -13.931 | -49.681 | -23.652 | -0.661 | 0.178 | -0.814 | 375.138 | 515.388 | 627.153 | 719.76 | 1,546.053 | 340.258 | -9.777 | -9.778 | 804.381 | 282.265 | -9.658 | -9.487 | 644.87 | 285.216 | -7.844 | 292.68 | 817.222 | 245.539 | 197.429 | -169.257 | 200.273 | 174.635 | 165.272 | 172.822 | 152.821 | 114.289 | 114.74 | 107.987 | 97.318 | 87.181 | 102.206 | 97.358 | 89.313 | 93.769 | 109.039 | 104.754 | 82.942 | 75.594 | 82.714 | 80.196 | 90.771 | 83.994 | 77.926 | 78.92 | 76.855 | 67.796 | 84.682 | 70.689 | 59.409 | 58.872 | 59.041 | 55.02 | 64.722 | 53.077 | 53.972 | 55.844 | 57.9 | 55 | 53.3 | 49.2 | 56.4 | 53.6 | 50.2 | 53 | 56.1 | 59.1 | 53.4 | 51.3 | 41.1 | 42.4 | 47.6 | 51.3 | 47.9 | 62 | 62.1 | 64.6 | 61.8 | 51.1 | 52.2 | 53.1 | 51.7 | 42.7 | 41.6 | 42.8 | 58.8 | 37.6 | 42.6 | 43.2 | 17.8 | 44.4 | 41.5 | 45.9 | 45.8 | 70.9 | 47.2 | 49.6 | 53.3 | 55.3 | 0 | 0 | -1,440.9 | 0 | 0 | 0 | -1,472.4 | 0 | 0 | 0 | -1,316.3 | 0 | 0 | 0 | -1,852.9 | 0 |
Bedrijfskosten
| 31.091 | 48.513 | 196.713 | 73.319 | 157.462 | 51.635 | 135.413 | 22.996 | 90.757 | 198.913 | 67.087 | 31.134 | 125.148 | 72.854 | 71.578 | 71.603 | 79.037 | 66.864 | 86.695 | 78.311 | 98.103 | 105.238 | 89.284 | 97.044 | 87.973 | 90.259 | 110.938 | 95.818 | 87.961 | 93.474 | 98.246 | 86.432 | 116.587 | 112.548 | 301.04 | 141.858 | 155.885 | 227.47 | 230.693 | 212.993 | 242.139 | 242.557 | 715.999 | 621.49 | 742.42 | 829.502 | 820.38 | 425.767 | 412.171 | 429.561 | 884.633 | 346.475 | 356.849 | 347.456 | 705.277 | 367.297 | 370.253 | 363.327 | 912.314 | 725.173 | 668.011 | -106.172 | 259.066 | 231.187 | 220.841 | 231.71 | 208.812 | 179.88 | 169.469 | 160.976 | 186.548 | 139.432 | 148.765 | 137.83 | 96.293 | 168.914 | 149.498 | 141.059 | 117.774 | 109.216 | 115.908 | 110.877 | 125.745 | 115.856 | 106.857 | 109.742 | 106.76 | 90.962 | 107.811 | 93.051 | 85.517 | 84.57 | 84.024 | 76.066 | 88.593 | 76.039 | 74.753 | 73.704 | 87.2 | 74 | 70.2 | 65.7 | 68.8 | 69 | 67.1 | 69.8 | 69.2 | 82.9 | 91.4 | 94.2 | 88.1 | 77.6 | 76.8 | 78.4 | 64.4 | 78.3 | 79.3 | 82.2 | 47 | 78.3 | 77.8 | 81.7 | 67.4 | 59.2 | 58.4 | 59 | 77.5 | 56.1 | 79.8 | 60.4 | 21.2 | 67.5 | 193.1 | 68.8 | 136.8 | 93.2 | 67.3 | 70.2 | 123.7 | 75.7 | 0 | 0 | -1,440.9 | 0 | 0 | 0 | -1,472.4 | 0 | 0 | 0 | -1,316.3 | 0 | 0 | 0 | -1,852.9 | 0 |
Bedrijfsresultaat
| 182.558 | 187.021 | 202.846 | 377.509 | 164.877 | 296.796 | 324.138 | 753.088 | 551.608 | 288.429 | 310.03 | 223.371 | 9.784 | -261.75 | -155.6 | -278.055 | -374.137 | -554.517 | -36.736 | 226.464 | 171.003 | 84.562 | 149.842 | 210.767 | 142.1 | 127.008 | 19.894 | 32.844 | 75.481 | 92.888 | 3.885 | 24.281 | -117.139 | -128.706 | -137.554 | -93.801 | -68.143 | -191.768 | 160.016 | 453.345 | 370.908 | 380.147 | 227.741 | 417.087 | 594.274 | 425.043 | 519.957 | 408.119 | 511.662 | 503.703 | 440.316 | 549.192 | 572.28 | 469.786 | 300.336 | 360.757 | 468.364 | 298.29 | 575.761 | 321.255 | 272.194 | 159.853 | 396.14 | 946.681 | 985.137 | 629.581 | 345.17 | 317.385 | 405.796 | 193.945 | 143.046 | 388.055 | 294.468 | 212.388 | 245.656 | 357.639 | 567.196 | 210.331 | 210.35 | 206.832 | 269.447 | 152.371 | 106.962 | 93.769 | 84.783 | 129.715 | 67.566 | 51.223 | 49.746 | 8.749 | 36.311 | 74.103 | 252.353 | 162.147 | 133.531 | 111.538 | 137.469 | 74.309 | 84.1 | 84.7 | 34 | -8 | -82 | 17.4 | 37.1 | 24.9 | 49.8 | 63.1 | 41.3 | 52.3 | 133.1 | 21.9 | 28.1 | 28.7 | 26.2 | -0.4 | 37.4 | 13.8 | -6.2 | 58.3 | 34.8 | 42.2 | 0.4 | 33.8 | 42.7 | 24.5 | 50.1 | -13.6 | 8.1 | 9.9 | -41.6 | 58.6 | -102.4 | 54.4 | -76.6 | 76.7 | 77.3 | 59 | 28.3 | 26.4 | 434.9 | 386.6 | -1,076.9 | 381.8 | 370.9 | 356.9 | -1,127.5 | 427.2 | 368.4 | 333.5 | -988.6 | 327.6 | 327.6 | 327.6 | -1,345.9 | 576 |
Bedrijfsresultaat ratio
| 0.228 | 0.235 | 0.24 | 0.396 | 0.203 | 0.353 | 0.329 | 0.646 | 0.461 | 0.331 | 0.407 | 0.325 | 0.013 | -0.442 | -0.354 | -0.654 | -1.309 | -0.923 | -0.049 | 0.302 | 0.265 | 0.143 | 0.225 | 0.319 | 0.217 | 0.209 | 0.037 | 0.066 | 0.148 | 0.171 | 0.008 | 0.049 | -0.268 | -0.299 | -0.209 | -0.131 | -0.092 | -0.208 | 0.114 | 0.316 | 0.275 | 0.296 | 0.169 | 0.141 | 0.082 | 0.064 | 0.07 | 0.057 | 0.071 | 0.072 | 0.065 | 0.076 | 0.066 | 0.064 | 0.046 | 0.059 | 0.084 | 0.058 | 0.099 | 0.062 | 0.06 | 0.046 | 0.087 | 0.115 | 0.118 | 0.097 | 0.061 | 0.066 | 0.088 | 0.057 | 0.043 | 0.093 | 0.078 | 0.071 | 0.077 | 0.108 | 0.192 | 0.087 | 0.091 | 0.09 | 0.129 | 0.092 | 0.074 | 0.072 | 0.069 | 0.098 | 0.073 | 0.045 | 0.044 | 0.011 | 0.043 | 0.065 | 0.194 | 0.136 | 0.064 | 0.121 | 0.157 | 0.102 | 0.129 | 0.134 | 0.076 | -0.026 | -0.218 | 0.04 | 0.083 | 0.057 | 0.088 | 0.114 | 0.082 | 0.103 | 0.207 | 0.046 | 0.056 | 0.068 | 0.06 | -0.001 | 0.084 | 0.034 | -0.015 | 0.118 | 0.08 | 0.103 | 0.001 | 0.08 | 0.099 | 0.061 | 0.105 | -0.034 | 0.02 | 0.027 | -0.227 | 0.125 | -0.215 | 0.116 | -0.142 | 0.133 | 0.177 | 0.128 | 0.067 | 0.065 | 1 | 1 | -2.959 | 1 | 1 | 1 | -3.269 | 1 | 1 | 1 | -3.017 | 1 | 1 | 1 | -2.655 | 1 |
Totaal overige inkomsten en kosten netto
| 7.023 | -41.434 | -33.309 | 3.753 | -18.721 | -28.928 | -41.461 | -19.139 | -36.077 | -370.325 | -19.79 | -68.519 | -220.5 | -393.069 | -138.603 | -234.36 | -163.665 | -528.594 | -142.166 | 81.937 | 24.426 | -39.648 | -14.585 | 22.979 | -50.491 | -22.458 | -48.897 | -13.153 | -18.453 | 118.612 | -63.948 | -16.078 | -5.923 | -107.309 | -482.707 | -2,333.431 | -32.974 | -70.472 | -98.388 | -29.235 | -28.715 | -27.14 | 0.233 | -0.034 | -21.587 | 0.04 | -260.988 | -1.48 | -9.777 | -9.778 | -340.31 | -9.351 | -9.658 | -9.487 | -26.879 | -8.043 | -13.19 | -7.613 | -39.027 | -6.717 | -6.164 | -3.33 | -18.573 | -10.356 | -10.256 | 32.074 | -16.963 | -8.17 | -88.565 | -6.571 | -2.755 | -59.116 | -91.363 | -77.708 | -15.036 | 3.976 | 169.12 | -2.328 | -12.791 | 36.525 | -0.874 | 26.7 | 36.797 | -3.031 | 56.216 | -4.425 | -35.824 | -18.308 | -7.681 | -4.725 | -3.028 | -4.451 | -5.369 | -6.158 | -13.838 | -41.994 | 1.119 | -2.386 | 4.4 | -4.2 | -5.8 | -3 | -173.9 | 1.3 | 1.1 | 1.1 | -54.3 | 1.1 | 1.4 | 1.1 | -64.6 | 49.4 | 18.6 | 15.9 | -223.6 | 2.9 | 1.7 | 13.4 | 30.3 | -0.4 | -1.1 | -1.1 | 33.9 | 0 | -0.5 | -1.1 | -20.6 | 20.8 | 29.4 | 0.6 | 87.5 | 0.6 | 0.5 | 0.6 | 123.2 | 1.2 | 1.1 | 0.9 | 28 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 189.581 | 145.587 | 169.537 | 356.336 | 127.327 | 267.868 | 282.677 | 733.949 | 515.531 | -81.896 | 261.344 | 174.853 | -38.115 | -355.191 | -207.342 | -328.414 | -417.906 | -595.373 | -115.302 | 177.116 | 107.939 | 33.745 | 106.172 | 146.797 | 82.326 | 97.043 | 2.375 | -63.558 | -21.899 | 154.882 | -80.055 | -16.759 | -131.267 | -265.034 | -646.426 | -2,408.017 | -110.091 | -117.728 | 217.003 | 396.493 | 304.593 | 334.181 | 194.848 | 449.629 | 573.906 | 403.413 | 262.67 | 406.639 | 499.763 | 488.609 | 100.006 | 534.338 | 552.661 | 460.364 | 323.109 | 359.999 | 444.977 | 286.146 | 536.734 | 312.779 | 271.137 | 156.523 | 270.943 | 920.091 | 969.581 | 657.936 | 314.445 | 318.108 | 404.294 | 200.385 | 142.864 | 382.318 | 291.829 | 211.414 | 252.913 | 353.966 | 561.957 | 203.223 | 206.077 | 196.416 | 257.615 | 139.828 | 75.351 | 90.579 | 127.947 | 125.29 | 60.792 | 44.794 | 42.065 | 4.024 | 33.283 | 69.652 | 246.984 | 155.989 | 131.736 | 123.087 | 138.588 | 71.923 | 81 | 80.5 | 28.2 | -11.2 | -85.4 | 15.4 | 36.9 | 24.8 | 51.2 | 64.2 | 42.8 | 53.4 | 68 | 70.5 | 45.9 | 43.5 | -198.5 | 1.3 | 37.7 | 25.6 | 24.1 | 57.9 | 33.7 | 41.1 | 34.3 | 33.8 | 42.2 | 23.4 | 29 | -1 | 36.1 | 5.3 | 34 | 52.2 | -106.9 | 48.6 | 41.5 | 63.6 | 63.4 | 45.4 | 45.5 | 19.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.237 | 0.183 | 0.201 | 0.374 | 0.157 | 0.319 | 0.287 | 0.629 | 0.431 | -0.094 | 0.343 | 0.254 | -0.05 | -0.599 | -0.471 | -0.772 | -1.463 | -0.991 | -0.152 | 0.236 | 0.167 | 0.057 | 0.16 | 0.222 | 0.126 | 0.16 | 0.004 | -0.128 | -0.043 | 0.284 | -0.166 | -0.033 | -0.3 | -0.616 | -0.982 | -3.368 | -0.149 | -0.128 | 0.154 | 0.277 | 0.226 | 0.26 | 0.145 | 0.152 | 0.08 | 0.061 | 0.036 | 0.057 | 0.07 | 0.07 | 0.015 | 0.074 | 0.063 | 0.063 | 0.05 | 0.059 | 0.08 | 0.055 | 0.092 | 0.06 | 0.06 | 0.045 | 0.06 | 0.112 | 0.116 | 0.101 | 0.056 | 0.067 | 0.088 | 0.058 | 0.042 | 0.092 | 0.077 | 0.071 | 0.079 | 0.107 | 0.19 | 0.084 | 0.09 | 0.086 | 0.123 | 0.085 | 0.052 | 0.07 | 0.104 | 0.095 | 0.066 | 0.04 | 0.037 | 0.005 | 0.039 | 0.061 | 0.19 | 0.131 | 0.063 | 0.134 | 0.159 | 0.099 | 0.124 | 0.127 | 0.063 | -0.037 | -0.227 | 0.036 | 0.082 | 0.056 | 0.091 | 0.116 | 0.085 | 0.105 | 0.106 | 0.148 | 0.092 | 0.103 | -0.455 | 0.003 | 0.084 | 0.063 | 0.06 | 0.117 | 0.078 | 0.1 | 0.088 | 0.08 | 0.098 | 0.059 | 0.061 | -0.002 | 0.088 | 0.014 | 0.186 | 0.111 | -0.224 | 0.103 | 0.077 | 0.11 | 0.145 | 0.099 | 0.107 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 32.676 | 30.057 | 29.108 | 78.111 | 34.87 | 53.833 | 61.89 | 159.451 | 105.084 | -16.961 | 56.636 | 36.838 | -11.177 | -88.159 | -44.851 | -62.584 | -94.773 | -91.533 | -24.036 | 18.782 | 9.115 | 10.822 | -6.471 | 51.038 | 36.41 | -71.647 | 287.136 | 2.76 | -4.545 | 97.387 | -17.275 | -2.176 | -134.172 | -65.549 | -63.192 | -820.935 | -21.105 | -121.258 | -224.958 | 125.435 | 161.925 | 164.895 | 14.361 | 197.514 | 241.778 | 195.443 | 100.279 | 177.728 | 204.326 | 198.538 | 213.273 | 198.597 | 241.048 | 191.461 | 149.04 | 157.167 | 172.688 | 137.255 | 217.178 | 123.902 | 110.293 | 85.283 | 143.575 | 335.669 | 350.377 | 248.944 | 108.327 | 118.573 | 154.052 | 89.751 | 55.307 | 159.543 | 77.754 | 97.542 | 98.355 | 131.567 | 214.164 | 90.07 | 79.286 | 80.643 | 89.48 | 59.132 | 16.689 | 21.842 | 48.261 | 31.185 | 17.153 | 7.386 | 28.136 | 1.49 | 4.513 | 27.923 | 84.416 | 58.153 | 43.369 | 37.498 | 54.416 | 24.49 | 21.5 | 29.3 | 12.5 | -4.5 | -24.2 | 6.4 | 14.7 | 9.3 | 19.3 | 21.9 | 15.2 | 22.8 | 27.6 | 30 | 17.8 | 19.5 | -35.7 | -6.3 | 17.1 | 9.6 | 6 | 20.6 | 6.2 | 17.4 | 14.2 | 13.6 | 19.5 | -0.4 | 7.3 | -15.7 | 8.6 | 6.4 | 6.5 | 8.6 | -1.8 | 24.1 | 23.6 | 26 | 34.9 | 27.5 | 24.6 | 16.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 127.739 | 90.002 | 178.409 | 255.342 | 98.286 | 191.644 | 199.398 | 528.428 | 350.557 | -64.935 | 168.4 | 108.456 | -63.082 | -287.438 | -171.936 | -243.553 | -317.184 | -416.104 | -71.724 | 1,089.002 | 92.272 | 40.182 | 103.379 | 93.944 | 45.518 | 168.253 | -286.791 | -65.893 | -17.571 | 58.464 | -63.922 | -16.176 | 2.93 | -198.802 | -587.132 | -1,595.426 | -73.834 | -14.441 | 375.238 | 245.708 | 129.412 | 155.253 | 75.421 | 284.809 | 402.644 | 360.599 | 158.687 | 226.681 | 295.437 | 290.071 | -113.928 | 406.114 | 311.613 | 268.903 | 174.069 | 202.832 | 272.289 | 148.891 | 318.87 | 188.877 | 158.77 | 171.104 | 127.368 | 584.422 | 619.204 | 408.992 | 206.118 | 199.535 | 250.242 | 110.634 | 87.557 | 222.775 | 214.075 | 113.872 | 154.558 | 230.948 | 347.793 | 113.153 | 134.48 | 118.723 | 349.873 | 98.239 | 58.662 | 68.737 | 79.686 | 87.112 | 57.637 | 37.408 | 13.929 | 2.534 | 28.77 | 41.729 | 162.568 | 97.836 | 79.634 | 85.589 | 84.172 | 47.433 | 59.5 | 51.2 | 15.7 | -6.7 | -61.2 | 9 | 22.2 | 15.5 | 31.9 | 42.3 | 27.6 | 30.6 | 43.5 | 42.3 | 28.1 | 24 | -162.8 | 7.6 | 20.6 | 16 | 18.1 | 37.3 | 27.5 | 23.7 | 20.1 | 20.2 | 22.7 | 39.1 | 31.2 | 17.1 | 33.9 | 23.3 | 25.9 | 43.6 | -105.1 | 24.5 | 17.9 | 37.6 | 28.5 | 17.9 | 20.9 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.159 | 0.113 | 0.211 | 0.268 | 0.121 | 0.228 | 0.202 | 0.453 | 0.293 | -0.075 | 0.221 | 0.158 | -0.083 | -0.485 | -0.391 | -0.573 | -1.11 | -0.693 | -0.095 | 1.451 | 0.143 | 0.068 | 0.156 | 0.142 | 0.069 | 0.277 | -0.526 | -0.132 | -0.034 | 0.107 | -0.132 | -0.032 | 0.007 | -0.462 | -0.892 | -2.232 | -0.1 | -0.016 | 0.267 | 0.171 | 0.096 | 0.121 | 0.056 | 0.096 | 0.056 | 0.054 | 0.021 | 0.032 | 0.041 | 0.041 | -0.017 | 0.056 | 0.036 | 0.037 | 0.027 | 0.033 | 0.049 | 0.029 | 0.055 | 0.036 | 0.035 | 0.05 | 0.028 | 0.071 | 0.074 | 0.063 | 0.037 | 0.042 | 0.054 | 0.032 | 0.026 | 0.054 | 0.056 | 0.038 | 0.048 | 0.07 | 0.118 | 0.047 | 0.058 | 0.052 | 0.167 | 0.06 | 0.04 | 0.053 | 0.065 | 0.066 | 0.062 | 0.033 | 0.012 | 0.003 | 0.034 | 0.037 | 0.125 | 0.082 | 0.038 | 0.093 | 0.096 | 0.065 | 0.091 | 0.081 | 0.035 | -0.022 | -0.163 | 0.021 | 0.05 | 0.035 | 0.057 | 0.076 | 0.055 | 0.06 | 0.068 | 0.089 | 0.056 | 0.057 | -0.373 | 0.018 | 0.046 | 0.039 | 0.045 | 0.076 | 0.063 | 0.058 | 0.052 | 0.048 | 0.053 | 0.098 | 0.066 | 0.042 | 0.083 | 0.064 | 0.141 | 0.093 | -0.22 | 0.052 | 0.033 | 0.065 | 0.065 | 0.039 | 0.049 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.84 | 0.59 | 1.16 | 1.64 | 0.63 | 1.23 | 1.28 | 3.4 | 2.26 | -0.42 | 1.09 | 0.7 | -0.41 | -1.87 | -1.12 | -1.59 | -2.07 | -2.71 | -0.47 | 6.79 | 0.55 | 0.23 | 0.6 | 0.54 | 0.27 | 0.97 | -1.67 | -0.38 | -0.1 | 0.34 | -0.37 | -0.094 | 0.02 | -1.16 | -3.42 | -9.27 | -0.42 | -0.081 | 2.11 | 1.38 | 0.72 | 0.86 | 0.41 | 1.52 | 2.13 | 1.89 | 0.82 | 1.17 | 1.52 | 1.5 | -0.59 | 2.1 | 1.61 | 1.39 | 0.9 | 1.06 | 1.42 | 0.78 | 1.67 | 0.99 | 0.83 | 0.9 | 0.67 | 3.08 | 3.27 | 2.16 | 1.09 | 1.06 | 1.33 | 0.59 | 0.47 | 1.2 | 1.16 | 0.62 | 0.83 | 1.25 | 1.89 | 0.62 | 0.73 | 0.64 | 1.9 | 0.54 | 0.32 | 0.38 | 0.44 | 0.48 | 0.31 | 0.21 | 0.075 | 0.015 | 0.16 | 0.23 | 0.9 | 0.54 | 0.44 | 0.5 | 0.41 | 0.23 | 0.33 | 0.28 | 0.088 | -0.037 | -0.34 | 0.05 | 0.12 | 0.088 | 0.18 | 0.24 | 0.15 | 0.17 | 0.24 | 0.24 | 0.16 | 0.14 | -0.92 | 0.043 | 0.12 | 0.09 | 0.1 | 0.21 | 0.15 | 0.13 | 0.11 | 0.11 | 0.13 | 0.22 | 0.17 | 0.095 | 0.19 | 0.13 | 0.14 | 0.24 | -0.78 | 0.18 | 0.13 | 0.28 | 0.21 | 0.13 | 0.17 | 0.02 | 0.12 | 0.048 | 0 | 0.075 | 0.07 | -0.048 | 0 | 0.06 | 0.053 | 0.023 | 0 | -0.005 | 0.02 | 0.08 | 0 | 0.14 |
Verwaterde WPA
| 0.83 | 0.59 | 1.15 | 1.63 | 0.62 | 1.22 | 1.26 | 3.36 | 2.23 | -0.42 | 1.08 | 0.7 | -0.41 | -1.87 | -1.12 | -1.59 | -2.07 | -2.71 | -0.46 | 6.76 | 0.54 | 0.23 | 0.59 | 0.54 | 0.25 | 0.96 | -1.66 | -0.38 | -0.1 | 0.34 | -0.37 | -0.094 | 0.02 | -1.16 | -3.41 | -9.26 | -0.42 | -0.081 | 2.1 | 1.37 | 0.72 | 0.85 | 0.4 | 1.51 | 2.12 | 1.88 | 0.82 | 1.16 | 1.52 | 1.49 | -0.59 | 2.09 | 1.6 | 1.38 | 0.9 | 1.05 | 1.41 | 0.77 | 1.67 | 0.98 | 0.83 | 0.89 | 0.67 | 3.04 | 3.22 | 2.14 | 1.09 | 1.04 | 1.32 | 0.58 | 0.47 | 1.18 | 1.14 | 0.61 | 0.83 | 1.23 | 1.85 | 0.6 | 0.73 | 0.63 | 1.87 | 0.53 | 0.32 | 0.37 | 0.43 | 0.47 | 0.31 | 0.21 | 0.075 | 0.015 | 0.16 | 0.23 | 0.89 | 0.54 | 0.44 | 0.5 | 0.4 | 0.23 | 0.33 | 0.28 | 0.088 | -0.037 | -0.34 | 0.05 | 0.12 | 0.088 | 0.18 | 0.24 | 0.15 | 0.17 | 0.24 | 0.24 | 0.16 | 0.14 | -0.92 | 0.043 | 0.12 | 0.09 | 0.1 | 0.21 | 0.15 | 0.13 | 0.11 | 0.11 | 0.13 | 0.22 | 0.17 | 0.095 | 0.19 | 0.095 | 0.14 | 0.24 | -0.78 | 0.18 | 0.13 | 0.28 | 0.21 | 0.13 | 0.17 | 0.02 | 0.12 | 0.048 | 0 | 0.075 | 0.07 | -0.048 | 0 | 0.06 | 0.053 | 0.023 | 0 | -0.005 | 0.02 | 0.08 | 0 | 0.14 |
EBITDA
| 414.139 | 413.722 | 334.487 | 628.871 | 383.877 | 502.085 | 540.222 | 864.034 | 865.518 | 452.553 | 547.117 | 481.696 | 457.572 | 329.597 | 181.86 | 187.908 | -1.033 | 325.608 | 422.327 | 499.089 | 385.442 | 323.611 | 419.532 | 464.008 | 429.929 | 406.331 | 317.851 | 287.179 | 304.096 | 326.885 | 265.371 | 287.952 | 171.861 | 159.06 | 171.654 | 371.073 | 340.985 | 412.175 | 877.031 | 953.865 | 821.195 | 780.774 | 631.67 | 876.718 | 1,022.896 | 810.807 | 932.586 | 748.377 | 834.386 | 844.077 | 773.815 | 831.457 | 843.096 | 764.262 | 598.946 | 658.03 | 779.876 | 626.621 | 971.204 | 592.924 | 509.945 | 352.957 | 657.207 | 1,173.306 | 1,201.36 | 809.609 | 541.354 | 457.838 | 664.594 | 323.89 | 255.41 | 569.813 | 539.264 | 431.106 | 365.009 | 452.844 | 512.24 | 324.395 | 320.81 | 249.998 | 356.736 | 209.774 | 155.05 | 194.405 | 113.34 | 211.852 | 208.996 | 152.583 | 140.633 | 85.5 | 112.084 | 139.391 | 317.016 | 222.397 | 219.01 | 227.606 | 191.441 | 130.153 | 137.6 | 139.7 | 87.3 | 45.7 | 235.7 | 69.7 | 86.2 | 76.8 | 188.3 | 121.1 | 93.3 | 102.5 | 238.8 | 14.9 | 57.1 | 64.1 | 297.7 | 58.7 | 97.8 | 65 | 55.6 | 109.4 | 87 | 95.3 | 52.1 | 79.5 | 90.8 | 67.3 | 129.5 | 3.2 | 21.3 | 52.5 | -111.3 | 102.4 | -61.4 | 99.7 | -154 | 146.4 | 123.4 | 107.7 | 53.6 | 81.1 | 434.9 | 386.6 | -1,076.9 | 381.8 | 370.9 | 356.9 | -1,127.5 | 427.2 | 368.4 | 333.5 | -988.6 | 327.6 | 327.6 | 327.6 | -1,345.9 | 576 |
EBITDA ratio
| 0.517 | 0.521 | 0.396 | 0.659 | 0.472 | 0.598 | 0.548 | 0.741 | 0.724 | 0.519 | 0.718 | 0.701 | 0.603 | 0.556 | 0.413 | 0.442 | -0.004 | 0.542 | 0.558 | 0.665 | 0.597 | 0.548 | 0.631 | 0.703 | 0.656 | 0.669 | 0.583 | 0.576 | 0.597 | 0.6 | 0.549 | 0.575 | 0.393 | 0.37 | 0.261 | 0.519 | 0.462 | 0.447 | 0.623 | 0.666 | 0.609 | 0.607 | 0.469 | 0.296 | 0.142 | 0.122 | 0.126 | 0.105 | 0.116 | 0.121 | 0.114 | 0.115 | 0.097 | 0.104 | 0.092 | 0.109 | 0.139 | 0.121 | 0.167 | 0.114 | 0.112 | 0.102 | 0.144 | 0.143 | 0.144 | 0.125 | 0.096 | 0.096 | 0.144 | 0.094 | 0.076 | 0.137 | 0.142 | 0.144 | 0.114 | 0.137 | 0.174 | 0.134 | 0.139 | 0.109 | 0.17 | 0.127 | 0.107 | 0.15 | 0.092 | 0.16 | 0.225 | 0.135 | 0.124 | 0.103 | 0.132 | 0.122 | 0.244 | 0.187 | 0.105 | 0.248 | 0.219 | 0.179 | 0.211 | 0.221 | 0.194 | 0.151 | 0.628 | 0.161 | 0.193 | 0.175 | 0.334 | 0.218 | 0.184 | 0.202 | 0.371 | 0.031 | 0.114 | 0.152 | 0.683 | 0.14 | 0.219 | 0.159 | 0.139 | 0.222 | 0.2 | 0.233 | 0.134 | 0.189 | 0.211 | 0.169 | 0.273 | 0.008 | 0.052 | 0.143 | -0.608 | 0.218 | -0.129 | 0.212 | -0.286 | 0.254 | 0.282 | 0.234 | 0.126 | 0.199 | 1 | 1 | -2.959 | 1 | 1 | 1 | -3.269 | 1 | 1 | 1 | -3.017 | 1 | 1 | 1 | -2.655 | 1 |