NACCO Industries, Inc.
NYSE:NC
30.44 (USD) • At close January 3, 2025
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
| 61.656 | 52.345 | 53.289 | 56.757 | 46.546 | 61.35 | 50.141 | 63.534 | 61.793 | 61.369 | 55.023 | 49.103 | 51.742 | 45.896 | 45.105 | 23.138 | 32.295 | 35.355 | 37.644 | 26.938 | 32.603 | 41.352 | 40.097 | 39.054 | 31.44 | 33.681 | 31.2 | 26.437 | 21.941 | 181.076 | 168.582 | 284.218 | 220.792 | 178.007 | 173.421 | 286.519 | 239.107 | 196.5 | 193.734 | 297.285 | 221.714 | 200.37 | 177.413 | 311.983 | 228.614 | 196.017 | 196.052 | 318.2 | 210.1 | 773.4 | 803.2 | 951.3 | 823.4 | 811 | 745.5 | 866.2 | 664.9 | 598.8 | 557.6 | 674.2 | 532.6 | 545.2 | 558.6 | 949.4 | 917.8 | 948.1 | 865 | 1,092.7 | 875.2 | 830.9 | 803.9 | 978.6 | 803.1 | 796.9 | 770.4 | 906.8 | 744.3 | 778.5 | 727.8 | 856.1 | 668 | 644.3 | 614.2 | 559.1 | 656.1 | 637.5 | 619.9 | 737.9 | 624.1 | 609.6 | 576.5 | 655.2 | 597.5 | 668 | 717.2 | 808.9 | 691.9 | 697.3 | 673.2 | 730.3 | 614.3 | 644.7 | 613.5 | 739 | 583.7 | 614.2 | 599.3 | 668.7 | 557.4 | 541.1 | 479.7 | 619.1 | 536 | 560.5 | 559.5 | 639.7 | 536.4 | 514.3 | 500 | 553 | 480.3 | 436.9 | 383.2 | 445.1 | 401.7 | 358.7 | 343.8 | 416.1 | 388.5 | 345.5 | 316.9 | 379.8 | 351 | 323.7 | 304.9 | 389.7 | 324.4 | 331.7 | 328.2 | 404.3 | 369.9 | 254.5 | 151.2 | 136.7 | 188.6 | 160.2 | 108.1 | 107.3 | 104.6 | 115.4 | 131.3 | 147.7 | 145.9 | 142.8 | 147.6 | 150.9 | 142.2 |
Kosten van de omzet
| 54.412 | 45.443 | 46.397 | 50.458 | 48.72 | 54.943 | 46.784 | 45.01 | 43.965 | 45.726 | 39.176 | 36.657 | 37.413 | 36.911 | 37.413 | 21.91 | 25.475 | 31.515 | 32.563 | 24.05 | 26.416 | 32.684 | 26.712 | 25.451 | 25.345 | 28.835 | 25.776 | 21.148 | 19.466 | 137.648 | 129.447 | 210.607 | 169.084 | 137.478 | 133.416 | 222.808 | 196.892 | 161.119 | 155.545 | 231.45 | 175.171 | 163.847 | 141.242 | 233.802 | 179.395 | 148.387 | 149.791 | 233.4 | 157.8 | 633.3 | 658.6 | 770.2 | 685.9 | 673.1 | 608.9 | 698.9 | 534.8 | 475.7 | 451.9 | 539.3 | 438.3 | 452.1 | 472.8 | 809.7 | 813.9 | 826 | 737.4 | 904.4 | 724.6 | 701.5 | 672.9 | 801.8 | 669.2 | 666.8 | 649 | 750 | 623.2 | 653.8 | 617.2 | 701.2 | 555.8 | 538.1 | 509.8 | 446.5 | 531.7 | 520.6 | 507.1 | 573.7 | 502.2 | 495.8 | 476.1 | 554.5 | 510.3 | 551.7 | 557.7 | 729.6 | 545.4 | 548.9 | 531.2 | 579.8 | 477 | 500.1 | 472.4 | 559.4 | 447.8 | 476.9 | 462.4 | 517.2 | 433.3 | 422.6 | 380 | 483.7 | 420.1 | 435.4 | 435.2 | 505.9 | 420.6 | 402 | 384.7 | 436.3 | 366.2 | 329.7 | 288.7 | 337 | 308.1 | 274.7 | 256.9 | 318.2 | 287.5 | 258.5 | 233.3 | 284.4 | 259 | 234.7 | 223.8 | 286.3 | 228.5 | 230.7 | 226 | 285.4 | 246.1 | 176.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 7.244 | 6.902 | 6.892 | 6.299 | -2.174 | 6.407 | 3.357 | 18.524 | 17.828 | 15.643 | 15.847 | 12.446 | 14.329 | 8.985 | 7.692 | 1.228 | 6.82 | 3.84 | 5.081 | 2.888 | 6.187 | 8.668 | 13.385 | 13.603 | 6.095 | 4.846 | 5.424 | 5.289 | 2.475 | 43.428 | 39.135 | 73.611 | 51.708 | 40.529 | 40.005 | 63.711 | 42.215 | 35.381 | 38.189 | 65.835 | 46.543 | 36.523 | 36.171 | 78.181 | 49.219 | 47.63 | 46.261 | 84.8 | 52.3 | 140.1 | 144.6 | 181.1 | 137.5 | 137.9 | 136.6 | 167.3 | 130.1 | 123.1 | 105.7 | 134.9 | 94.3 | 93.1 | 85.8 | 139.7 | 103.9 | 122.1 | 127.6 | 188.3 | 150.6 | 129.4 | 131 | 176.8 | 133.9 | 130.1 | 121.4 | 156.8 | 121.1 | 124.7 | 110.6 | 154.9 | 112.2 | 106.2 | 104.4 | 112.6 | 124.4 | 116.9 | 112.8 | 164.2 | 121.9 | 113.8 | 100.4 | 100.7 | 87.2 | 116.3 | 159.5 | 79.3 | 146.5 | 148.4 | 142 | 150.5 | 137.3 | 144.6 | 141.1 | 179.6 | 135.9 | 137.3 | 136.9 | 151.5 | 124.1 | 118.5 | 99.7 | 135.4 | 115.9 | 125.1 | 124.3 | 133.8 | 115.8 | 112.3 | 115.3 | 116.7 | 114.1 | 107.2 | 94.5 | 108.1 | 93.6 | 84 | 86.9 | 97.9 | 101 | 87 | 83.6 | 95.4 | 92 | 89 | 81.1 | 103.4 | 95.9 | 101 | 102.2 | 118.9 | 123.8 | 78.4 | 151.2 | 136.7 | 188.6 | 160.2 | 108.1 | 107.3 | 104.6 | 115.4 | 131.3 | 147.7 | 145.9 | 142.8 | 147.6 | 150.9 | 142.2 |
Brutowinstmarge
| 0.117 | 0.132 | 0.129 | 0.111 | -0.047 | 0.104 | 0.067 | 0.292 | 0.289 | 0.255 | 0.288 | 0.253 | 0.277 | 0.196 | 0.171 | 0.053 | 0.211 | 0.109 | 0.135 | 0.107 | 0.19 | 0.21 | 0.334 | 0.348 | 0.194 | 0.144 | 0.174 | 0.2 | 0.113 | 0.24 | 0.232 | 0.259 | 0.234 | 0.228 | 0.231 | 0.222 | 0.177 | 0.18 | 0.197 | 0.221 | 0.21 | 0.182 | 0.204 | 0.251 | 0.215 | 0.243 | 0.236 | 0.266 | 0.249 | 0.181 | 0.18 | 0.19 | 0.167 | 0.17 | 0.183 | 0.193 | 0.196 | 0.206 | 0.19 | 0.2 | 0.177 | 0.171 | 0.154 | 0.147 | 0.113 | 0.129 | 0.148 | 0.172 | 0.172 | 0.156 | 0.163 | 0.181 | 0.167 | 0.163 | 0.158 | 0.173 | 0.163 | 0.16 | 0.152 | 0.181 | 0.168 | 0.165 | 0.17 | 0.201 | 0.19 | 0.183 | 0.182 | 0.223 | 0.195 | 0.187 | 0.174 | 0.154 | 0.146 | 0.174 | 0.222 | 0.098 | 0.212 | 0.213 | 0.211 | 0.206 | 0.224 | 0.224 | 0.23 | 0.243 | 0.233 | 0.224 | 0.228 | 0.227 | 0.223 | 0.219 | 0.208 | 0.219 | 0.216 | 0.223 | 0.222 | 0.209 | 0.216 | 0.218 | 0.231 | 0.211 | 0.238 | 0.245 | 0.247 | 0.243 | 0.233 | 0.234 | 0.253 | 0.235 | 0.26 | 0.252 | 0.264 | 0.251 | 0.262 | 0.275 | 0.266 | 0.265 | 0.296 | 0.304 | 0.311 | 0.294 | 0.335 | 0.308 | 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 | 9.6 | 0 | 0 | 0 | 9.6 | 0 | 0 | 0 | 8.1 | 0 | 0 | 0 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12.727 | 0 | 0 | 12.727 | 14.001 | 14.341 | 12.788 | 12.653 | 14.67 | 12.032 | 11.863 | 10.627 | 15.682 | 11.723 | 47.999 | 45.79 | 56.612 | 47.504 | 47.528 | 46.259 | 54.739 | 47.551 | 45.219 | 46.416 | 52.905 | 46.373 | 50.99 | 48.429 | 57.58 | 43.317 | 48.484 | 50.991 | 60.3 | 52.1 | 121.5 | 118.8 | 124.4 | 111.1 | 116.4 | 113.4 | 121.5 | 105.2 | 104.8 | 94 | 107.2 | 94.7 | 88.3 | 98.1 | 122.9 | 108.9 | 119.7 | 124 | 126.7 | 122.9 | 119.8 | 122.9 | 123.8 | 112.1 | 105.4 | 109.1 | 119.4 | 102.7 | 107.4 | 106.8 | 114.1 | 100.1 | 100.5 | 98.9 | 106.2 | 95.5 | 87.3 | 92.2 | 98.6 | 86.6 | 88.2 | 81.6 | 101.2 | 92.4 | 94.2 | 93.2 | 97.5 | 90.4 | 89.7 | 89.4 | 89.3 | 84.1 | 83.1 | 80.5 | 94.2 | 71.1 | 69.5 | 66.2 | 76.1 | 64.3 | 62.6 | 62.2 | 71.9 | 68.8 | 69.8 | 71.9 | 70.2 | 63.5 | 64.1 | 63.1 | 61.5 | 58.5 | 54.6 | 54.1 | 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 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 1.403 | 0 | 0 | 0 | -0.803 | 0 | 0 | 0 | -0.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.487 | 17.72 | 15.453 | 19.876 | 16.118 | 14.746 | 14.876 | 15.496 | 17.79 | 15.841 | 14.784 | 15.251 | 13.83 | 12.878 | 13.763 | 16.486 | 11.833 | 12.591 | 12.727 | 14.001 | 14.341 | 12.788 | 12.653 | 14.67 | 12.032 | 11.863 | 10.627 | 15.683 | 11.723 | 47.999 | 45.79 | 58.015 | 47.504 | 47.528 | 46.259 | 53.936 | 47.551 | 45.219 | 46.416 | 52.429 | 46.373 | 50.99 | 48.429 | 57.58 | 43.317 | 48.484 | 50.991 | 60.3 | 52.1 | 121.5 | 118.8 | 124.4 | 111.1 | 116.4 | 113.4 | 121.5 | 105.2 | 104.8 | 94 | 107.2 | 94.7 | 88.3 | 98.1 | 122.9 | 108.9 | 119.7 | 124 | 126.7 | 122.9 | 119.8 | 122.9 | 123.8 | 112.1 | 105.4 | 109.1 | 119.4 | 102.7 | 107.4 | 106.8 | 114.1 | 100.1 | 100.5 | 98.9 | 106.2 | 95.5 | 87.3 | 92.2 | 98.6 | 86.6 | 88.2 | 81.6 | 101.2 | 92.4 | 94.2 | 93.2 | 97.5 | 90.4 | 89.7 | 89.4 | 89.3 | 84.1 | 83.1 | 80.5 | 94.2 | 71.1 | 69.5 | 66.2 | 76.1 | 64.3 | 62.6 | 62.2 | 71.9 | 68.8 | 69.8 | 71.9 | 70.2 | 63.5 | 64.1 | 63.1 | 61.5 | 58.5 | 54.6 | 54.1 | 49.5 | 48.4 | 51.9 | 48.4 | 53.3 | 49.4 | 47.5 | 47.7 | 53.2 | 45.7 | 44.1 | 45.1 | 81.1 | 46.7 | 50.5 | 43.6 | 60.4 | 60.4 | 37.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -0.13 | 0.214 | 1.568 | 0.315 | 0.377 | 1.136 | 0.971 | 1.265 | 1.435 | 1.227 | 0.166 | 10.494 | 0.127 | 0.13 | -0.041 | 1.064 | 0.102 | 0.015 | -0.709 | 1.258 | -0.011 | -0.011 | -0.267 | 0.483 | 0.373 | -0.031 | 0.087 | -0.064 | 0.326 | 0.702 | -0.471 | -0.447 | -2.017 | -0.053 | -0.005 | -0.908 | 0.167 | -0.479 | -0.342 | -0.086 | 0.273 | -0.122 | 0.061 | -0.174 | -0.476 | 0.133 | 4.6 | 0.238 | -12.9 | -12 | -46.3 | 0 | -0.1 | 0 | 1.2 | 4.1 | 0.5 | -0.1 | -1.8 | -6 | -0.5 | -1.7 | 313.1 | -9.7 | -9.3 | -8.6 | 373.5 | -11.3 | -8.6 | -9.3 | -40.1 | -9.4 | 0 | -12.6 | -8.3 | -9.4 | -7.7 | -8.4 | -7.4 | -8.4 | -7.2 | -8.5 | -30.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.6 | 4 | 4 | 33.2 | -67.2 | 26 | 25.5 | 25.8 | 21.9 | 28.6 | 24.3 | 29.2 | 25.1 | 21.5 | 20.8 | 21.6 | 22.7 | 22.3 | 22.1 | 21.5 | 22.2 | 21.3 | 21 | 20.8 | 19.9 | 19.8 | 19.3 | 20.3 | 19.9 | 20.3 | 19.8 | 20.2 | 19.7 | 20.5 | 18.8 | 19.1 | 17.9 | 16.7 | 16.5 | 16.7 | 16.5 | 16.5 | 17 | 16.5 | 19.4 | 14.8 | 14.9 | 15.2 | 14.5 | 15.4 | 11.2 | 0 | -555.8 | 0 | 0 | 0 | -420.2 | 0 | 0 | 0 | -513 | 0 | 0 | 0 | -469.5 | 0 |
Bedrijfskosten
| 16.487 | 17.72 | 15.453 | 19.876 | 17.154 | 16.106 | 16.012 | 16.467 | 19.055 | 17.276 | 16.011 | 16.19 | 15.104 | 14.153 | 15.128 | 17.177 | 12.962 | 13.773 | 13.938 | 14.83 | 15.439 | 13.999 | 13.666 | 15.799 | 13.018 | 13.02 | 11.69 | 16.684 | 12.494 | 49.315 | 47.105 | 57.765 | 48.891 | 48.703 | 47.617 | 54.598 | 48.933 | 46.594 | 47.903 | 54.704 | 47.6 | 52.289 | 49.51 | 59.386 | 44.659 | 49.375 | 51.396 | 64.9 | 52.1 | 108.6 | 106.8 | 78.1 | 111.1 | 116.3 | 113.4 | 122.7 | 109.3 | 105.3 | 93.9 | 105.4 | 88.7 | 87.8 | 96.4 | 436 | 99.2 | 110.4 | 115.4 | 500.2 | 111.6 | 111.2 | 113.6 | 83.7 | 102.7 | 105.4 | 96.5 | 111.1 | 93.3 | 99.7 | 98.4 | 106.7 | 91.7 | 93.3 | 90.4 | 75.7 | 95.5 | 87.3 | 92.2 | 98.6 | 86.6 | 88.2 | 81.6 | 111.8 | 96.4 | 98.2 | 126.4 | 30.3 | 116.4 | 115.2 | 115.2 | 111.2 | 112.7 | 107.4 | 109.7 | 119.3 | 92.6 | 90.3 | 87.8 | 98.8 | 86.6 | 84.7 | 83.7 | 94.1 | 90.1 | 90.8 | 92.7 | 90.1 | 83.3 | 83.4 | 83.4 | 81.4 | 78.8 | 74.4 | 74.3 | 69.2 | 68.9 | 70.7 | 67.5 | 71.2 | 66.1 | 64 | 64.4 | 69.7 | 62.2 | 61.1 | 61.6 | 100.5 | 61.5 | 65.4 | 58.8 | 74.9 | 75.8 | 48.6 | 0 | -555.8 | 0 | 0 | 0 | -420.2 | 0 | 0 | 0 | -513 | 0 | 0 | 0 | -469.5 | 0 |
Bedrijfsresultaat
| 15.155 | -10.818 | -8.561 | -13.577 | -6.267 | 1.75 | 4.049 | 15.541 | 16.223 | 29.683 | 14.944 | 10.818 | 27.592 | 8.67 | 8.33 | -8.012 | 9.398 | 4.482 | 7.58 | 4.623 | 8.663 | 9.161 | 16.373 | 15.554 | 10.547 | 7.802 | 9.721 | 6.506 | 6.989 | 10.581 | 7.368 | 30.394 | 0.699 | 5.21 | 5.412 | 21.538 | 5.76 | 1.288 | 3.241 | -73.156 | 11.323 | -3.891 | -0.585 | 28.829 | 16.682 | 8.803 | 7.022 | 37 | 14.8 | 31.5 | 37.8 | 70.3 | 37.4 | 31.1 | 35.3 | 56.7 | 32.1 | 27.3 | 24.2 | 37.1 | 9.2 | 13.6 | -0.8 | -412.8 | 3 | 10.9 | 11.6 | 71.2 | 34 | 17.2 | 15 | 82.1 | 31.6 | 7.1 | 25.1 | 42.5 | 27.8 | 25.5 | 12.2 | 47.9 | 20.8 | 14 | 5.3 | 38.1 | 28.9 | 29.6 | 20.6 | 52.1 | 35.3 | 25.6 | 18.8 | -28 | -17.5 | 18.1 | 33.1 | 27.8 | 30.1 | 33.2 | 26.8 | 38.1 | 24.6 | 37.2 | 31.4 | 58.7 | 43.3 | 47 | 49.1 | 44.7 | 37.5 | 33.8 | 16 | 41.3 | 25.8 | 34.3 | 31.6 | 43.7 | 32.5 | 28.9 | 31.9 | 35.3 | 35.3 | 32.8 | 20.2 | 38.9 | 24.7 | 13.3 | 19.4 | 26.7 | 34.9 | 23 | 19.2 | 25.7 | 29.8 | 27.9 | 19.5 | 2.9 | 34.4 | 35.6 | 43.4 | 44 | 48 | 29.8 | 151.2 | -419.1 | 188.6 | 160.2 | 108.1 | -312.9 | 104.6 | 115.4 | 131.3 | -365.3 | 145.9 | 142.8 | 147.6 | -318.6 | 142.2 |
Bedrijfsresultaat ratio
| 0.246 | -0.207 | -0.161 | -0.239 | -0.135 | 0.029 | 0.081 | 0.245 | 0.263 | 0.484 | 0.272 | 0.22 | 0.533 | 0.189 | 0.185 | -0.346 | 0.291 | 0.127 | 0.201 | 0.172 | 0.266 | 0.222 | 0.408 | 0.398 | 0.335 | 0.232 | 0.312 | 0.246 | 0.319 | 0.058 | 0.044 | 0.107 | 0.003 | 0.029 | 0.031 | 0.075 | 0.024 | 0.007 | 0.017 | -0.246 | 0.051 | -0.019 | -0.003 | 0.092 | 0.073 | 0.045 | 0.036 | 0.116 | 0.07 | 0.041 | 0.047 | 0.074 | 0.045 | 0.038 | 0.047 | 0.065 | 0.048 | 0.046 | 0.043 | 0.055 | 0.017 | 0.025 | -0.001 | -0.435 | 0.003 | 0.011 | 0.013 | 0.065 | 0.039 | 0.021 | 0.019 | 0.084 | 0.039 | 0.009 | 0.033 | 0.047 | 0.037 | 0.033 | 0.017 | 0.056 | 0.031 | 0.022 | 0.009 | 0.068 | 0.044 | 0.046 | 0.033 | 0.071 | 0.057 | 0.042 | 0.033 | -0.043 | -0.029 | 0.027 | 0.046 | 0.034 | 0.044 | 0.048 | 0.04 | 0.052 | 0.04 | 0.058 | 0.051 | 0.079 | 0.074 | 0.077 | 0.082 | 0.067 | 0.067 | 0.062 | 0.033 | 0.067 | 0.048 | 0.061 | 0.056 | 0.068 | 0.061 | 0.056 | 0.064 | 0.064 | 0.073 | 0.075 | 0.053 | 0.087 | 0.061 | 0.037 | 0.056 | 0.064 | 0.09 | 0.067 | 0.061 | 0.068 | 0.085 | 0.086 | 0.064 | 0.007 | 0.106 | 0.107 | 0.132 | 0.109 | 0.13 | 0.117 | 1 | -3.066 | 1 | 1 | 1 | -2.916 | 1 | 1 | 1 | -2.473 | 1 | 1 | 1 | -2.111 | 1 |
Totaal overige inkomsten en kosten netto
| 3.977 | -1.138 | 0.816 | -52.356 | 0.417 | 1.507 | 2.554 | 0.685 | -3.108 | 15.39 | 0 | 0.498 | -0.158 | 0.766 | 0.334 | 0.711 | 0.481 | 1.102 | -1.484 | 0.054 | 2.958 | 0.602 | 0.965 | -0.61 | 0.111 | -0.221 | -0.741 | -0.752 | -1.033 | -1.105 | -3.158 | -0.396 | -1.685 | -3.533 | -1.631 | -1.09 | -2.485 | -1.619 | -1.834 | -4.098 | -2.257 | -2.405 | -1.504 | -1.673 | -1.198 | -1.56 | -1.185 | 8.109 | -1.125 | -6 | -4.1 | -1.7 | -5.5 | -4.8 | 51.7 | -11.2 | -12.7 | -10.4 | -9.2 | -7.4 | -7.5 | -7.2 | -7.9 | -533.4 | -7.2 | -7.7 | -8.2 | -5.7 | -7.5 | -5.6 | -6.2 | -10.1 | -5.3 | -26.8 | -9.4 | -7.2 | -10.9 | -10.1 | -8.9 | -9.7 | -3.7 | -10.1 | -11.7 | -3 | -12.7 | -11.9 | -16.5 | -13.2 | -24.7 | -21.6 | -12.8 | -13.6 | -18.5 | -8.9 | -9.8 | -19.5 | -14.8 | -11.5 | -12 | -11 | -13 | -10.7 | -10.6 | -10.4 | -10.7 | -4.6 | -9.4 | -12.9 | -12.4 | -7.6 | -10.9 | -14.6 | -12.3 | -9.4 | -12 | -7.6 | -11.3 | -6.8 | -11.2 | -2 | -14.4 | -15.8 | -15.4 | -16.6 | -20.7 | -14.1 | -5.2 | -5.4 | -16.9 | -19.8 | -18.2 | -12.4 | -19.3 | -19.9 | -21.4 | -7 | -16.2 | -19.7 | -23.4 | -6.9 | -24.4 | -8.9 | -151.2 | 419.1 | -188.6 | -160.2 | -108.1 | 312.9 | -104.6 | -115.4 | -131.3 | 365.3 | -145.9 | -142.8 | -147.6 | 318.6 | -142.2 |
Inkomen voor belasting
| 19.132 | 6.228 | 5.573 | -65.933 | -5.85 | 3.257 | 4.368 | 16.226 | 11.48 | 45.073 | 14.944 | 11.316 | 27.434 | 9.436 | 8.664 | -7.301 | 9.879 | 5.584 | 6.096 | 4.677 | 11.621 | 9.763 | 17.338 | 14.944 | 10.658 | 7.581 | 8.98 | 5.754 | 5.956 | 9.476 | 6.648 | 29.998 | -0.986 | 1.677 | 3.781 | 20.448 | 3.275 | -0.331 | 1.407 | -77.254 | 9.066 | -6.296 | -2.089 | 27.156 | 15.484 | 7.243 | 5.837 | 32.8 | 13.6 | 25.5 | 33.7 | 68.6 | 31.9 | 26.3 | 87 | 45.5 | 19.4 | 16.9 | 15 | 29.7 | 1.5 | 6.4 | -8.7 | -421.5 | -4 | 3.3 | 3.4 | 65.5 | 26.5 | 11.6 | 8.7 | 72 | 26.3 | 7 | 15.2 | 35.3 | 16.9 | 15.4 | 3.2 | 38.2 | 17 | 3.8 | -6.7 | 35.1 | 12.1 | 13.7 | 4.1 | 38.9 | 10.6 | 3.7 | 6 | -41.6 | -35.7 | 9.2 | 23.3 | 8.3 | 15.3 | 21.7 | 14.8 | 27.1 | 11.6 | 26.5 | 20.8 | 48.3 | 32.6 | 42.4 | 39.7 | 31.8 | 25.1 | 26.2 | 5.1 | 26.7 | 13.7 | 24.9 | 19.6 | 36.1 | 21.2 | 22.1 | 20.7 | 33.3 | 20.9 | 17 | 4.8 | 22.3 | 4 | -0.8 | 14.2 | 21.3 | 18 | 3.2 | 1 | 13.3 | 10.5 | 8 | -1.9 | -4.1 | 18.2 | 15.9 | 20 | 37.1 | 23.6 | 20.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.31 | 0.119 | 0.105 | -1.162 | -0.126 | 0.053 | 0.087 | 0.255 | 0.186 | 0.734 | 0.272 | 0.23 | 0.53 | 0.206 | 0.192 | -0.316 | 0.306 | 0.158 | 0.162 | 0.174 | 0.356 | 0.236 | 0.432 | 0.383 | 0.339 | 0.225 | 0.288 | 0.218 | 0.271 | 0.052 | 0.039 | 0.106 | -0.004 | 0.009 | 0.022 | 0.071 | 0.014 | -0.002 | 0.007 | -0.26 | 0.041 | -0.031 | -0.012 | 0.087 | 0.068 | 0.037 | 0.03 | 0.103 | 0.065 | 0.033 | 0.042 | 0.072 | 0.039 | 0.032 | 0.117 | 0.053 | 0.029 | 0.028 | 0.027 | 0.044 | 0.003 | 0.012 | -0.016 | -0.444 | -0.004 | 0.003 | 0.004 | 0.06 | 0.03 | 0.014 | 0.011 | 0.074 | 0.033 | 0.009 | 0.02 | 0.039 | 0.023 | 0.02 | 0.004 | 0.045 | 0.025 | 0.006 | -0.011 | 0.063 | 0.018 | 0.021 | 0.007 | 0.053 | 0.017 | 0.006 | 0.01 | -0.063 | -0.06 | 0.014 | 0.032 | 0.01 | 0.022 | 0.031 | 0.022 | 0.037 | 0.019 | 0.041 | 0.034 | 0.065 | 0.056 | 0.069 | 0.066 | 0.048 | 0.045 | 0.048 | 0.011 | 0.043 | 0.026 | 0.044 | 0.035 | 0.056 | 0.04 | 0.043 | 0.041 | 0.06 | 0.044 | 0.039 | 0.013 | 0.05 | 0.01 | -0.002 | 0.041 | 0.051 | 0.046 | 0.009 | 0.003 | 0.035 | 0.03 | 0.025 | -0.006 | -0.011 | 0.056 | 0.048 | 0.061 | 0.092 | 0.064 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 3.497 | 0.256 | 1.003 | -21.966 | -2.018 | 0.737 | -1.324 | 2.444 | 0.866 | 7.893 | 2.362 | 3.494 | 2.597 | 2.931 | -0.297 | -1.856 | 1.857 | -0.466 | -0.07 | -1.698 | 1.357 | 1.788 | 2.32 | 3.928 | 1.458 | 1.188 | 0.804 | -3.925 | 2.625 | 2.688 | 1.67 | 5.867 | -0.544 | -1.439 | 0.979 | 2.357 | 0.134 | -0.056 | 0.38 | -36.585 | 1.367 | -2.672 | -0.565 | 4.6 | 3.159 | 2.096 | 1.415 | 9.1 | 3.4 | 3.7 | 8.5 | 14.1 | 6.2 | 7.2 | 24.2 | 7 | 6.1 | 0.9 | 3.4 | 9.6 | 5.5 | 5 | 0.4 | 3.9 | 13.2 | 0.8 | 0.7 | 13.8 | 5.4 | 1.7 | 2.2 | 14.9 | 7.5 | 2.4 | 3 | 7.6 | 3.3 | 4.1 | -1.9 | 6 | 3.7 | -2.5 | -1.9 | 10.1 | 0.4 | 4.1 | 1.2 | 7.6 | 2.6 | 1.2 | -0.1 | -13.9 | -8.2 | 3.3 | 8.9 | 2.2 | 6.4 | 8.1 | 5.6 | 9 | 4.6 | 10.2 | 7.9 | 16.8 | 12.2 | 16.1 | 15.6 | 2.2 | 10.6 | 11.3 | 2.3 | 10.6 | 6.1 | 10.9 | 6.7 | 11.8 | 7.5 | 7.4 | 7.9 | 11 | 9.9 | 7.8 | 2 | 12.5 | 2 | -0.6 | -0.3 | 9.3 | 8.4 | 1.8 | -0.1 | 3.2 | 6.6 | 3.3 | -3.6 | -3.4 | 9.2 | 6 | 7.3 | 18.2 | 9.8 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 15.635 | 5.972 | 4.57 | -43.967 | -3.832 | 2.52 | 5.692 | 13.782 | 10.614 | 37.18 | 12.582 | 7.822 | 24.837 | 6.505 | 8.961 | -5.445 | 8.022 | 6.05 | 6.166 | 6.375 | 10.264 | 7.975 | 15.018 | 11.016 | 9.2 | 6.393 | 8.176 | 10.173 | 8.398 | 6.788 | 4.978 | 24.131 | -0.442 | 3.116 | 2.802 | 18.091 | 3.141 | -0.275 | 1.027 | -40.669 | 7.699 | -3.624 | -1.524 | 22.556 | 12.325 | 5.147 | 4.422 | 23.7 | 38.104 | 21.712 | 25.25 | 54.4 | 25.7 | 19.2 | 62.8 | 38.4 | 13.5 | 15.9 | 11.7 | 42.5 | -3.9 | 1.6 | -9.1 | -425.3 | -17.4 | 2.3 | 2.7 | 51.7 | 21.1 | 9.9 | 6.6 | 70 | 18.8 | 4.7 | 12.7 | 32.4 | 13.6 | 11.3 | 5.2 | 32.6 | 13.4 | 6.4 | -4.5 | 27.4 | 11.7 | 9.6 | 4.1 | 25.3 | 8 | 2.8 | 15.4 | -27.7 | -27.5 | 6.1 | 13.1 | 36 | 8.9 | 13.6 | 9.2 | 18.1 | 7 | 16.3 | 11.7 | 31.5 | 20.4 | 26.3 | 24.1 | 29.6 | 14.5 | 14.9 | 2.8 | 16.1 | 7.6 | 14 | 12.9 | 56.6 | 11.6 | 14.7 | 11.5 | 22.3 | 11 | 6 | 2.8 | 9.8 | 2 | -3.5 | 14.5 | -98 | 9.6 | 1.4 | 1.1 | 10.1 | 3.9 | 4.7 | 1.7 | -0.7 | 9 | 9.9 | 12.7 | 18.9 | 13.8 | 13.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.254 | 0.114 | 0.086 | -0.775 | -0.082 | 0.041 | 0.114 | 0.217 | 0.172 | 0.606 | 0.229 | 0.159 | 0.48 | 0.142 | 0.199 | -0.235 | 0.248 | 0.171 | 0.164 | 0.237 | 0.315 | 0.193 | 0.375 | 0.282 | 0.293 | 0.19 | 0.262 | 0.385 | 0.383 | 0.037 | 0.03 | 0.085 | -0.002 | 0.018 | 0.016 | 0.063 | 0.013 | -0.001 | 0.005 | -0.137 | 0.035 | -0.018 | -0.009 | 0.072 | 0.054 | 0.026 | 0.023 | 0.074 | 0.181 | 0.028 | 0.031 | 0.057 | 0.031 | 0.024 | 0.084 | 0.044 | 0.02 | 0.027 | 0.021 | 0.063 | -0.007 | 0.003 | -0.016 | -0.448 | -0.019 | 0.002 | 0.003 | 0.047 | 0.024 | 0.012 | 0.008 | 0.072 | 0.023 | 0.006 | 0.016 | 0.036 | 0.018 | 0.015 | 0.007 | 0.038 | 0.02 | 0.01 | -0.007 | 0.049 | 0.018 | 0.015 | 0.007 | 0.034 | 0.013 | 0.005 | 0.027 | -0.042 | -0.046 | 0.009 | 0.018 | 0.045 | 0.013 | 0.02 | 0.014 | 0.025 | 0.011 | 0.025 | 0.019 | 0.043 | 0.035 | 0.043 | 0.04 | 0.044 | 0.026 | 0.028 | 0.006 | 0.026 | 0.014 | 0.025 | 0.023 | 0.088 | 0.022 | 0.029 | 0.023 | 0.04 | 0.023 | 0.014 | 0.007 | 0.022 | 0.005 | -0.01 | 0.042 | -0.236 | 0.025 | 0.004 | 0.003 | 0.027 | 0.011 | 0.015 | 0.006 | -0.002 | 0.028 | 0.03 | 0.039 | 0.047 | 0.037 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 2.14 | 0.81 | 0.61 | -5.88 | -0.51 | 0.34 | 0.77 | 1.88 | 1.45 | 5.07 | 1.73 | 1.09 | 3.47 | 0.91 | 1.26 | -0.77 | 1.14 | 0.86 | 0.88 | 0.91 | 1.47 | 1.14 | 2.16 | 1.59 | 1.33 | 0.92 | 1.19 | 1.48 | 1.23 | 0.99 | 0.73 | 3.56 | -0.065 | 0.45 | 0.41 | 2.65 | 0.45 | -0.04 | 0.14 | -5.57 | 1.02 | -0.47 | -0.19 | 2.87 | 1.54 | 0.63 | 0.53 | 2.83 | 4.53 | 2.6 | 3.01 | 6.49 | 3.06 | 2.29 | 7.51 | 4.59 | 1.62 | 1.91 | 1.41 | 5.11 | -0.47 | 0.19 | -1.1 | -51.32 | -2.1 | 0.28 | 0.33 | 6.25 | 2.55 | 1.2 | 0.8 | 8.48 | 2.28 | 0.57 | 1.54 | 3.94 | 1.65 | 1.37 | 0.63 | 3.97 | 1.63 | 0.78 | -0.55 | 3.34 | 1.43 | 1.17 | 0.5 | 3.08 | 0.98 | 0.34 | 0.77 | -4.22 | -3.36 | 0.74 | 1.6 | 4.4 | 1.09 | 1.67 | 1.13 | 2.22 | 0.86 | 2 | 1.44 | 4.12 | 2.5 | 3.22 | 2.95 | 3.62 | 1.78 | 1.82 | 0.35 | 2.01 | 0.85 | 1.56 | 1.44 | 6.32 | 1.29 | 1.64 | 1.29 | 2.5 | 1.23 | 0.67 | 0.31 | 1.13 | 0.23 | -0.39 | 1.62 | -11.04 | 1.08 | 0.16 | 0.12 | 1.14 | 0.44 | 0.53 | 0.2 | -0.08 | 1.01 | 1.12 | 1.43 | 2.12 | 1.55 | 1.51 | 0.89 | 0 | 1.39 | 1.77 | 0.78 | 0 | 0.64 | 1.76 | 0.66 | 0 | 0.64 | 1.11 | 0.8 | 0 | 0.6 |
Verwaterde WPA
| 2.14 | 0.81 | 0.61 | -5.88 | -0.51 | 0.34 | 0.76 | 1.84 | 1.45 | 5.07 | 1.72 | 1.07 | 3.47 | 0.91 | 1.25 | -0.77 | 1.14 | 0.86 | 0.88 | 0.91 | 1.47 | 1.14 | 2.15 | 1.57 | 1.33 | 0.92 | 1.18 | 1.47 | 1.23 | 0.99 | 0.73 | 3.53 | -0.065 | 0.45 | 0.41 | 2.63 | 0.45 | -0.039 | 0.14 | -5.57 | 1.02 | -0.47 | -0.19 | 2.87 | 1.54 | 0.63 | 0.53 | 2.83 | 4.52 | 2.6 | 3 | 6.49 | 3.05 | 2.28 | 7.48 | 4.59 | 1.62 | 1.91 | 1.4 | 5.11 | -0.47 | 0.19 | -1.1 | -51.32 | -2.1 | 0.28 | 0.33 | 6.25 | 2.55 | 1.2 | 0.8 | 8.48 | 2.28 | 0.57 | 1.54 | 3.94 | 1.65 | 1.37 | 0.63 | 3.97 | 1.63 | 0.78 | -0.55 | 3.34 | 1.43 | 1.17 | 0.5 | 3.08 | 0.98 | 0.34 | 0.77 | -4.22 | -3.36 | 0.74 | 1.6 | 4.4 | 1.09 | 1.67 | 1.13 | 2.22 | 0.86 | 2 | 1.44 | 4.12 | 2.5 | 3.21 | 2.95 | 3.62 | 1.78 | 1.82 | 0.35 | 2.01 | 0.85 | 1.56 | 1.44 | 6.32 | 1.29 | 1.64 | 1.29 | 2.5 | 1.23 | 0.67 | 0.31 | 1.13 | 0.23 | -0.39 | 1.62 | -11.02 | 1.08 | 0.16 | 0.12 | 1.14 | 0.44 | 0.53 | 0.2 | -0.079 | 1.01 | 1.12 | 1.43 | 2.12 | 1.55 | 1.51 | 0.89 | 0 | 1.39 | 1.77 | 0.78 | 0 | 0.64 | 1.76 | 0.66 | 0 | 0.64 | 1.11 | 0.8 | 0 | 0.6 |
EBITDA
| 20.649 | -4.282 | 12.376 | -57.264 | 2.102 | -2.609 | 13.824 | 8.92 | 6.111 | 4.855 | 5.963 | 2.343 | 5.021 | 0.449 | -1.851 | -6.747 | 15.091 | 10.538 | 11.043 | 9.011 | 15.895 | 14.223 | 21.382 | 2.281 | -3.108 | 11.873 | -2.869 | 9.575 | 7.577 | 15.283 | 12.483 | 51.199 | 0.699 | -1.531 | -3.42 | 15.253 | -0.94 | -5.412 | -3.956 | -66.513 | 5.791 | 2.272 | 5.344 | 36.63 | 10.776 | 13.228 | 12.513 | 40.8 | 11.7 | 42.8 | 11.867 | 86.6 | 12.6 | 44.5 | 105.4 | 65.8 | 44.5 | 37.7 | 35.2 | 50.5 | 22.8 | 26.3 | 12.8 | -283.2 | 12.6 | 28.4 | 28.1 | -43.4 | 55.4 | 33.4 | 32.9 | 110.3 | 47.7 | 67.1 | 40.4 | 63.1 | 27.8 | 41.1 | 12.2 | 64.6 | 37.1 | 31.4 | 30.1 | 6.5 | 42.2 | 52.2 | 43.1 | 88.1 | 58.8 | 47.7 | 43.4 | 19 | 20.4 | 46.8 | 64.9 | 77.8 | 56.1 | 58.7 | 52.6 | 61.2 | 53.3 | 61.5 | 54.9 | 85.4 | 64.8 | 67.8 | 70.7 | 75.4 | 59.8 | 55.9 | 37.5 | 63.5 | 47.3 | 55.3 | 52.4 | 63.6 | 52.3 | 48.2 | 52.2 | 55.2 | 55.6 | 52.6 | 40.4 | 58.6 | 45.2 | 32.1 | 38.5 | 44.6 | 51.7 | 39.5 | 35.9 | 42.2 | 46.3 | 44.9 | 36 | 22.3 | 49.2 | 50.5 | 58.6 | 58.5 | 63.4 | 41 | 151.2 | -419.1 | 188.6 | 160.2 | 108.1 | -312.9 | 104.6 | 115.4 | 131.3 | -365.3 | 145.9 | 142.8 | 147.6 | -318.6 | 142.2 |
EBITDA ratio
| 0.335 | -0.073 | -0.054 | -0.099 | -0.085 | 0.072 | 0.095 | 0.257 | 0.277 | 0.478 | 0.284 | 0.237 | 0.548 | 0.207 | 0.203 | 0.006 | 0.338 | 0.14 | 0.225 | 0.174 | 0.379 | 0.256 | 0.436 | 0.398 | 0.472 | 0.346 | 0.416 | 0.235 | 0.324 | 0.07 | 0.074 | 0.109 | 0.104 | 0.043 | 0.055 | 0.076 | 0.045 | 0.036 | 0.024 | 0.08 | 0.081 | 0.011 | 0.03 | 0.127 | 0.099 | 0.068 | 0.066 | 0.122 | 0.056 | 0.055 | 0.061 | 0.087 | 0.059 | 0.053 | 0.064 | 0.084 | 0.067 | 0.068 | 0.063 | 0.075 | 0.058 | 0.054 | 0.024 | 0.655 | 0.014 | 0.028 | 0.024 | -0.263 | 0.065 | 0.039 | 0.044 | 0.1 | 0.057 | 0.085 | 0.034 | 0.031 | 0.058 | 0.052 | 0.037 | 0.037 | 0.043 | 0.047 | 0.063 | 0.012 | 0.09 | 0.082 | 0.07 | 0.132 | 0.103 | 0.086 | 0.072 | 0.068 | 0.053 | 0.061 | 0.09 | 0.131 | 0.085 | 0.084 | 0.081 | 0.088 | 0.087 | 0.096 | 0.099 | 0.119 | 0.114 | 0.104 | 0.119 | 0.143 | 0.113 | 0.1 | 0.08 | 0.115 | 0.085 | 0.091 | 0.092 | 0.09 | 0.092 | 0.082 | 0.098 | 0.074 | 0.113 | 0.12 | 0.108 | 0.132 | 0.12 | 0.087 | 0.112 | 0.084 | 0.137 | 0.127 | 0.12 | 0.098 | 0.136 | 0.144 | 0.125 | 0.022 | 0.144 | 0.153 | 0.19 | 0.103 | 0.168 | 0.141 | 1 | -3.066 | 1 | 1 | 1 | -2.916 | 1 | 1 | 1 | -2.473 | 1 | 1 | 1 | -2.111 | 1 |