Nexstar Media Group, Inc.
NASDAQ:NXST
188.5 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,366 | 1,269 | 1,284 | 1,304 | 1,132 | 1,240 | 1,257 | 1,486.7 | 1,269.1 | 1,245.1 | 1,210.1 | 1,245.838 | 1,157.012 | 1,131.59 | 1,113.931 | 1,376.611 | 1,118.203 | 914.633 | 1,091.822 | 1,100.09 | 663.575 | 649.012 | 626.647 | 798.022 | 693.015 | 660.323 | 615.336 | 653.664 | 611.87 | 626.115 | 540.317 | 309.879 | 275.659 | 261.994 | 255.658 | 252.262 | 224.897 | 221.322 | 203.391 | 192.804 | 157.744 | 146.93 | 133.833 | 138.122 | 125.792 | 126.211 | 112.205 | 116.174 | 89.952 | 88.864 | 83.642 | 86.202 | 74.839 | 75.505 | 69.945 | 97.056 | 73.126 | 74.542 | 68.626 | 73.96 | 60.399 | 62.152 | 55.468 | 80.314 | 70.275 | 70.618 | 63.712 | 71.555 | 64.463 | 68.729 | 62.054 | 77.194 | 63.588 | 64.561 | 59.826 | 61.525 | 53.965 | 57.9 | 52.663 | 70.463 | 59.884 | 61.157 | 54.236 | 112.186 | 34.762 | 33.692 | 33.692 |
Kosten van de omzet
| 0 | 760 | 738 | 750 | 537 | 537 | 538 | 502.1 | 511.1 | 501.6 | 490 | 465.312 | 476.778 | 459.63 | 447.782 | 431.672 | 420.929 | 413.742 | 441.781 | 431.611 | 318.043 | 296.044 | 289.432 | 279.152 | 285.363 | 274.439 | 278.963 | 275.982 | 268.423 | 262.535 | 228.96 | 105.894 | 109.56 | 92.935 | 99.29 | 92.052 | 89.789 | 84.489 | 79.104 | 57.87 | 48.395 | 50.766 | 47.521 | 45.38 | 43.193 | 42.016 | 39.948 | 29.84 | 20.536 | 21.852 | 20.57 | 22.023 | 20.826 | 19.705 | 19.103 | 20.09 | 19.669 | 19.58 | 17.353 | 20.366 | 18.726 | 19.086 | 19.055 | 20.098 | 19.41 | 19.283 | 19.496 | 19.219 | 18.202 | 18.551 | 18.156 | 18.634 | 17.738 | 17.705 | 17.388 | 18.487 | 16.663 | 16.661 | 16.306 | 17.95 | 16.685 | 15.937 | 15.472 | 30.28 | 10.327 | 0 | 0 |
Brutowinst
| 1,366 | 509 | 546 | 554 | 595 | 703 | 719 | 984.6 | 758 | 743.5 | 720.1 | 780.526 | 680.234 | 671.96 | 666.149 | 944.939 | 697.274 | 500.891 | 650.041 | 668.479 | 345.532 | 352.968 | 337.215 | 518.87 | 407.652 | 385.884 | 336.373 | 377.682 | 343.447 | 363.58 | 311.357 | 203.985 | 166.099 | 169.059 | 156.368 | 160.21 | 135.108 | 136.833 | 124.287 | 134.934 | 109.349 | 96.164 | 86.312 | 92.742 | 82.599 | 84.195 | 72.257 | 86.334 | 69.416 | 67.012 | 63.072 | 64.179 | 54.013 | 55.8 | 50.842 | 76.966 | 53.457 | 54.962 | 51.273 | 53.594 | 41.673 | 43.066 | 36.413 | 60.216 | 50.865 | 51.335 | 44.216 | 52.336 | 46.261 | 50.178 | 43.898 | 58.56 | 45.85 | 46.856 | 42.438 | 43.038 | 37.302 | 41.239 | 36.357 | 52.513 | 43.199 | 45.22 | 38.764 | 81.906 | 24.435 | 33.692 | 33.692 |
Brutowinstmarge
| 1 | 0.401 | 0.425 | 0.425 | 0.526 | 0.567 | 0.572 | 0.662 | 0.597 | 0.597 | 0.595 | 0.627 | 0.588 | 0.594 | 0.598 | 0.686 | 0.624 | 0.548 | 0.595 | 0.608 | 0.521 | 0.544 | 0.538 | 0.65 | 0.588 | 0.584 | 0.547 | 0.578 | 0.561 | 0.581 | 0.576 | 0.658 | 0.603 | 0.645 | 0.612 | 0.635 | 0.601 | 0.618 | 0.611 | 0.7 | 0.693 | 0.654 | 0.645 | 0.671 | 0.657 | 0.667 | 0.644 | 0.743 | 0.772 | 0.754 | 0.754 | 0.745 | 0.722 | 0.739 | 0.727 | 0.793 | 0.731 | 0.737 | 0.747 | 0.725 | 0.69 | 0.693 | 0.656 | 0.75 | 0.724 | 0.727 | 0.694 | 0.731 | 0.718 | 0.73 | 0.707 | 0.759 | 0.721 | 0.726 | 0.709 | 0.7 | 0.691 | 0.712 | 0.69 | 0.745 | 0.721 | 0.739 | 0.715 | 0.73 | 0.703 | 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 |
Algemene en administratieve kosten
| 0 | 262 | 264 | 272 | 272 | 252 | 257 | 514.4 | 249 | 216.3 | 201.4 | 241.85 | 214.636 | 203.262 | 201.567 | 223.557 | 189.007 | 160.741 | 168.188 | 202.557 | 124.115 | 144.058 | 115.026 | 129.368 | 140.297 | 138.903 | 141.905 | 119.883 | 117.399 | 119.527 | 109.903 | 55.441 | 51.889 | 65.772 | 52.354 | 50.617 | 45.318 | 46.083 | 45.606 | 37.517 | 43.652 | 34.695 | 32.536 | 34.271 | 30.905 | 30.691 | 28.76 | 27.552 | 21.619 | 27.133 | 21.714 | 28.854 | 26.346 | 24.955 | 25.012 | 28.901 | 23.986 | 24.754 | 23.25 | 23.245 | 21.628 | 21.372 | 23.471 | 24.829 | 22.915 | 21.839 | 20.885 | 23.119 | 21.569 | 21.787 | 20.298 | 23.787 | 20.38 | 20.748 | 20.378 | 20.334 | 18.129 | 17.32 | 17.194 | 20.777 | 17.898 | 16.925 | 16.719 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 7 | 7 | 43 | -43 | -39 | -39 | -236.9 | -40.7 | 0 | 0 | -5.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.129 | 7.636 | 7.608 | 7.357 | 6.144 | 4.661 | 0 | 4.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.579 | 0 | 0 | 0 | 0 | 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
| 278 | 269 | 271 | 289 | 229 | 213 | 218 | 277.5 | 208.3 | 216.3 | 201.4 | 241.85 | 214.636 | 203.262 | 201.567 | 223.557 | 189.007 | 160.741 | 168.188 | 202.557 | 124.115 | 144.058 | 115.026 | 129.368 | 140.297 | 138.903 | 141.905 | 119.883 | 117.399 | 119.527 | 109.903 | 55.441 | 51.889 | 65.772 | 52.354 | 50.617 | 45.318 | 46.083 | 45.606 | 37.517 | 43.652 | 34.695 | 32.536 | 34.271 | 30.905 | 30.691 | 28.76 | 27.552 | 26.28 | 27.133 | 26.709 | 28.854 | 26.346 | 24.955 | 25.012 | 28.901 | 23.986 | 24.754 | 27.829 | 23.245 | 21.628 | 21.372 | 23.471 | 24.829 | 22.915 | 21.839 | 20.885 | 23.119 | 21.569 | 21.787 | 20.298 | 23.787 | 20.38 | 20.748 | 20.378 | 20.334 | 18.129 | 17.32 | 17.194 | 20.777 | 17.898 | 16.925 | 16.719 | 44.175 | 10.715 | 0 | 0 |
Overige kosten
| 753 | -1 | 1 | 2,813 | 9 | 10 | 297 | 280.2 | 194.4 | 194.4 | 189.3 | 30.437 | 22.828 | 24.331 | 22.649 | 19.473 | 22.541 | 35.929 | 24.384 | 25.665 | 23.113 | 20.242 | 15.096 | 18.676 | 6.963 | 7.835 | 4.187 | -0.116 | -0.161 | -0.9 | -0.107 | -0.146 | -0.126 | -0.147 | -0.136 | -0.134 | -0.115 | -0.15 | -0.118 | -0.129 | -0.172 | -0.127 | -0.128 | -1.207 | -0.084 | -0.084 | -0.084 | 18.703 | 16.939 | 16.418 | 16.881 | 17.25 | 19.481 | 17.826 | 16.664 | 17.155 | 16.615 | 16.251 | 16.599 | 8.177 | 33.678 | 12.336 | 13.897 | -36.714 | 64.749 | 13.33 | 23.392 | 16.524 | 16.367 | 14.97 | 17.497 | 15.9 | 15.661 | 15.029 | 15.971 | 15.798 | 16.305 | 16.903 | 17.343 | 17.144 | 16.541 | 16.602 | -29.988 | 39.265 | 11.703 | 0 | 0 |
Bedrijfskosten
| 1,031 | 269 | 271 | 289 | 501 | 524 | 515 | 557.7 | 402.7 | 410.7 | 390.7 | 437.592 | 408.44 | 390.572 | 389.085 | 420.77 | 366.55 | 337.162 | 364.859 | 427.8 | 277.625 | 222.44 | 224.328 | 243.114 | 220.148 | 217.087 | 220.121 | 216.86 | 214.375 | 224.895 | 258.922 | 96.248 | 93.202 | 105.052 | 98.439 | 92.864 | 86.793 | 84.291 | 86.383 | 65.536 | 67.653 | 61.222 | 58.612 | 59.419 | 57.446 | 56.008 | 54.432 | 50.461 | 45.863 | 43.551 | 45.586 | 46.104 | 45.827 | 42.781 | 41.676 | 46.056 | 40.601 | 41.005 | 41.479 | 31.422 | 55.306 | 33.708 | 37.368 | -11.885 | 87.664 | 35.169 | 44.277 | 39.643 | 37.936 | 36.757 | 37.795 | 39.687 | 36.041 | 35.777 | 36.349 | 36.132 | 34.434 | 34.223 | 34.537 | 37.921 | 34.439 | 33.527 | -13.269 | 83.44 | 22.418 | 0 | 0 |
Bedrijfsresultaat
| 335 | 240 | 275 | 265 | 94 | 179 | 204 | 480.5 | 355.3 | 333.4 | 329.4 | 324.766 | 277.379 | 288.328 | 284.92 | 530.531 | 343.597 | 196.253 | 305.015 | 256.498 | 121.615 | 149.944 | 127.074 | 272.776 | 192.893 | 174.494 | 117.616 | 140.837 | 129.072 | 138.685 | 110.151 | 92.475 | 72.897 | 64.007 | 57.929 | 67.346 | 48.315 | 52.542 | 37.904 | 68.899 | 41.696 | 34.942 | 27.7 | 32.078 | 25.153 | 28.192 | 17.818 | 35.38 | 23.557 | 23.463 | 17.505 | 17.634 | 8.268 | 12.925 | 9.166 | 30.91 | 12.856 | 13.957 | 9.824 | 14.101 | -13.633 | 9.044 | -1.311 | -17.461 | -36.799 | 16.166 | -0.061 | 12.693 | 8.325 | 13.421 | 6.103 | 18.873 | 9.809 | 11.079 | 6.089 | 6.906 | 2.868 | 7.016 | 1.82 | 14.592 | 8.76 | 11.693 | 51.577 | -13.288 | 2.017 | 33.692 | 33.692 |
Bedrijfsresultaat ratio
| 0.245 | 0.189 | 0.214 | 0.203 | 0.083 | 0.144 | 0.162 | 0.323 | 0.28 | 0.268 | 0.272 | 0.261 | 0.24 | 0.255 | 0.256 | 0.385 | 0.307 | 0.215 | 0.279 | 0.233 | 0.183 | 0.231 | 0.203 | 0.342 | 0.278 | 0.264 | 0.191 | 0.215 | 0.211 | 0.222 | 0.204 | 0.298 | 0.264 | 0.244 | 0.227 | 0.267 | 0.215 | 0.237 | 0.186 | 0.357 | 0.264 | 0.238 | 0.207 | 0.232 | 0.2 | 0.223 | 0.159 | 0.305 | 0.262 | 0.264 | 0.209 | 0.205 | 0.11 | 0.171 | 0.131 | 0.318 | 0.176 | 0.187 | 0.143 | 0.191 | -0.226 | 0.146 | -0.024 | -0.217 | -0.524 | 0.229 | -0.001 | 0.177 | 0.129 | 0.195 | 0.098 | 0.244 | 0.154 | 0.172 | 0.102 | 0.112 | 0.053 | 0.121 | 0.035 | 0.207 | 0.146 | 0.191 | 0.951 | -0.118 | 0.058 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -91 | -91 | -47 | -118 | 33 | 42 | -74 | -234.8 | 14.1 | -35.3 | -25.5 | 56.028 | 33.593 | 59.255 | 53.909 | 42.827 | 1.031 | 54.069 | 38.14 | 34.435 | 59.621 | 18.216 | 13.398 | -8.71 | 3.804 | 7.354 | 3.182 | -20.635 | -1.382 | -2.223 | 25.805 | -15.408 | -0.126 | -0.147 | -0.136 | -0.134 | -0.115 | -0.15 | -0.118 | -0.628 | -0.172 | -0.198 | -0.128 | -36.128 | -1.132 | -0.079 | -0.091 | -3.268 | 0.004 | -0.495 | 0.019 | -0.441 | 0.082 | -0.902 | -0.347 | -0.482 | -0.065 | -7.903 | 0.124 | -8.071 | -8.663 | -0.314 | 18.211 | -35.337 | -47.923 | 2.947 | -6.352 | 0.307 | 0.547 | 1.277 | -0.152 | -0.136 | -0.423 | -0.016 | -0.064 | -0.199 | 0.426 | -16.362 | -0.048 | 0.363 | -1.018 | 2.947 | -6.521 | -20.064 | 0.857 | 0 | 0 |
Inkomen voor belasting
| 244 | 149 | 228 | 147 | 14 | 110 | 130 | 245.7 | 369.4 | 298.1 | 303.9 | 328.868 | 235.01 | 270.517 | 258.919 | 492.493 | 254.49 | 135.547 | 222.038 | 168.283 | 34.329 | 97.381 | 73.328 | 213.159 | 135.071 | 119.87 | 64.845 | 87.519 | 74.085 | 80.777 | -0.997 | 47.101 | 43.149 | 43.283 | 37.139 | 46.772 | 27.804 | 32.001 | 18.493 | 52.85 | 25.994 | 19.405 | 12.402 | -18.696 | 7.121 | 11.205 | 1.185 | 18.967 | 11.119 | 10.392 | 4.596 | 4.712 | -4.801 | -1.191 | -4.886 | 16.315 | -1.518 | -7.827 | -2.045 | 2.302 | -22.296 | 0.149 | 7.431 | -26.906 | -48.331 | 5.511 | -13.649 | -0.923 | -5.337 | -0.205 | -7.501 | 5.725 | -3.208 | -1.654 | -6.036 | -4.949 | -8.011 | -19.548 | -11.264 | 1.746 | -5.361 | 1.627 | -16.233 | -49.434 | -10.759 | 0 | 0 |
Inkomen voor belasting ratio
| 0.179 | 0.117 | 0.178 | 0.113 | 0.012 | 0.089 | 0.103 | 0.165 | 0.291 | 0.239 | 0.251 | 0.264 | 0.203 | 0.239 | 0.232 | 0.358 | 0.228 | 0.148 | 0.203 | 0.153 | 0.052 | 0.15 | 0.117 | 0.267 | 0.195 | 0.182 | 0.105 | 0.134 | 0.121 | 0.129 | -0.002 | 0.152 | 0.157 | 0.165 | 0.145 | 0.185 | 0.124 | 0.145 | 0.091 | 0.274 | 0.165 | 0.132 | 0.093 | -0.135 | 0.057 | 0.089 | 0.011 | 0.163 | 0.124 | 0.117 | 0.055 | 0.055 | -0.064 | -0.016 | -0.07 | 0.168 | -0.021 | -0.105 | -0.03 | 0.031 | -0.369 | 0.002 | 0.134 | -0.335 | -0.688 | 0.078 | -0.214 | -0.013 | -0.083 | -0.003 | -0.121 | 0.074 | -0.05 | -0.026 | -0.101 | -0.08 | -0.148 | -0.338 | -0.214 | 0.025 | -0.09 | 0.027 | -0.299 | -0.441 | -0.31 | 0 | 0 |
Belastingkosten
| -64 | 43 | 61 | 47 | 6 | 35 | 42 | 67.6 | 81.9 | 71.6 | 52.5 | 66.54 | 65.853 | 70.756 | 59.729 | 129.581 | 65.177 | 37.406 | 64.344 | 54.432 | 39.507 | 26.646 | 16.441 | 58.669 | 35.243 | 33.264 | 17.504 | -292.337 | 32.013 | 32.322 | -5.941 | 26.69 | 17.533 | 18.484 | 14.865 | 19.356 | 10.649 | 12.101 | 6.581 | 22.001 | 10.59 | 8.461 | 5.049 | -6.244 | 3.526 | 4.838 | 0.48 | -136.991 | 1.558 | 1.574 | 1.58 | 1.448 | 1.458 | 1.393 | 1.426 | 2.041 | 1.477 | 1.595 | 1.628 | 1.335 | -3.905 | 1.391 | 1.379 | -5.626 | -3.003 | 1.634 | 1.679 | 1.682 | 1.507 | 1.086 | 1.532 | 1.121 | 0.733 | 0.714 | 1.251 | 1.158 | 0.876 | 1.38 | 1.544 | 1.548 | 0.924 | 0.945 | 0.968 | -16.398 | 0.273 | 9.757 | 9.757 |
Nettowinst
| 187 | 118 | 175 | 114 | 25 | 96 | 88 | 203.3 | 289 | 227 | 252 | 263.993 | 169.6 | 200.1 | 200.9 | 364.247 | 190.684 | 99.595 | 156.915 | 113.212 | -5.847 | 68.002 | 54.892 | 153.109 | 100.514 | 87.732 | 48.122 | 378.481 | 46.475 | 43.992 | 6.049 | 20.482 | 24.799 | 24.529 | 21.727 | 27.174 | 17.282 | 20.321 | 12.907 | 30.849 | 15.404 | 10.944 | 7.353 | -12.452 | 3.595 | 6.367 | 0.705 | 161.097 | 9.561 | 8.818 | 3.016 | 3.264 | -6.259 | -2.584 | -6.312 | 14.274 | -2.995 | -9.422 | -3.673 | 0.967 | -18.391 | -1.242 | 6.052 | -21.28 | -45.328 | 3.877 | -15.328 | -2.605 | -6.844 | -1.291 | -9.033 | 4.604 | -3.941 | -2.368 | -7.287 | -6.107 | -8.887 | -20.928 | -12.808 | 0.741 | -5.702 | 1.175 | -16.714 | -35.09 | -17.195 | -9.757 | -9.757 |
Nettowinstmarge
| 0.137 | 0.093 | 0.136 | 0.087 | 0.022 | 0.077 | 0.07 | 0.137 | 0.228 | 0.182 | 0.208 | 0.212 | 0.147 | 0.177 | 0.18 | 0.265 | 0.171 | 0.109 | 0.144 | 0.103 | -0.009 | 0.105 | 0.088 | 0.192 | 0.145 | 0.133 | 0.078 | 0.579 | 0.076 | 0.07 | 0.011 | 0.066 | 0.09 | 0.094 | 0.085 | 0.108 | 0.077 | 0.092 | 0.063 | 0.16 | 0.098 | 0.074 | 0.055 | -0.09 | 0.029 | 0.05 | 0.006 | 1.387 | 0.106 | 0.099 | 0.036 | 0.038 | -0.084 | -0.034 | -0.09 | 0.147 | -0.041 | -0.126 | -0.054 | 0.013 | -0.304 | -0.02 | 0.109 | -0.265 | -0.645 | 0.055 | -0.241 | -0.036 | -0.106 | -0.019 | -0.146 | 0.06 | -0.062 | -0.037 | -0.122 | -0.099 | -0.165 | -0.361 | -0.243 | 0.011 | -0.095 | 0.019 | -0.308 | -0.313 | -0.495 | -0.29 | -0.29 |
WPA (Winst Per Aandeel)
| 5.84 | 3.6 | 5.23 | 3.4 | 0.72 | 2.68 | 2.4 | 5.42 | 7.45 | 5.65 | 6.15 | 6.44 | 4.07 | 4.7 | 4.64 | 8.32 | 4.24 | 2.2 | 3.43 | 2.46 | -0.13 | 1.48 | 1.2 | 3.36 | 2.21 | 1.92 | 1.04 | 8.27 | 1.01 | 0.94 | 0.14 | 0.67 | 0.81 | 0.8 | 0.71 | 0.89 | 0.55 | 0.65 | 0.41 | 1 | 0.5 | 0.36 | 0.24 | -0.41 | 0.12 | 0.22 | 0.02 | 5.53 | 0.33 | 0.31 | 0.1 | 0.11 | -0.22 | -0.091 | -0.22 | 0.5 | -0.11 | -0.33 | -0.13 | 0.034 | -0.65 | -0.044 | 0.21 | -0.75 | -1.59 | 0.14 | -0.54 | -0.092 | -0.24 | -0.046 | -0.32 | 0.16 | -0.14 | -0.084 | -0.26 | -0.22 | -0.31 | -0.74 | -0.45 | 0.026 | -0.2 | 0.04 | -0.59 | -4.91 | -1.12 | -1.41 | -1.41 |
Verwaterde WPA
| 5.76 | 3.54 | 5.14 | 3.36 | 0.71 | 2.64 | 2.35 | 5.31 | 7.31 | 5.55 | 6 | 6.19 | 3.9 | 4.51 | 4.42 | 7.97 | 4.08 | 2.13 | 3.3 | 2.36 | -0.13 | 1.42 | 1.15 | 3.22 | 2.12 | 1.86 | 1.01 | 7.97 | 0.98 | 0.91 | 0.13 | 0.64 | 0.78 | 0.78 | 0.69 | 0.86 | 0.54 | 0.63 | 0.4 | 0.96 | 0.48 | 0.34 | 0.23 | -0.41 | 0.11 | 0.2 | 0.02 | 5.16 | 0.31 | 0.29 | 0.1 | 0.11 | -0.22 | -0.091 | -0.22 | 0.5 | -0.11 | -0.33 | -0.13 | 0.034 | -0.65 | -0.044 | 0.21 | -0.75 | -1.59 | 0.14 | -0.54 | -0.092 | -0.24 | -0.046 | -0.32 | 0.16 | -0.14 | -0.084 | -0.26 | -0.22 | -0.31 | -0.74 | -0.45 | 0.026 | -0.2 | 0.04 | -0.59 | -4.91 | -1.12 | -1.41 | -1.41 |
EBITDA
| 573 | 448 | 465 | 475 | 347 | 483 | 486 | 711.5 | 546.3 | 517.6 | 517.7 | 572.416 | 462.373 | 478.202 | 473.559 | 715.27 | 506.97 | 352.012 | 466.921 | 443.741 | 184.495 | 229.152 | 206.52 | 378.718 | 274.318 | 254.816 | 198.655 | 241.475 | 205.978 | 218.395 | 136.948 | 137.772 | 102.371 | 103.14 | 88.067 | 97.868 | 78.567 | 80.126 | 66.88 | 88.399 | 65.525 | 52.241 | 45.144 | 51.219 | 44.928 | 46.541 | 36.68 | 50.57 | 37.241 | 40.374 | 30.93 | 35.766 | 27.585 | 31.747 | 26.169 | 47.769 | 29.462 | 30.2 | 23.469 | 36.456 | 22.655 | 26.371 | 15.228 | 40.921 | 27.95 | 29.496 | 24.078 | 29.995 | 25.42 | 29.241 | 23.6 | 35.266 | 26.033 | 26.947 | 22.084 | 22.865 | 18.749 | 39.634 | 19.211 | 31.373 | 26.319 | 25.348 | 77.484 | 58.567 | 12.863 | 33.692 | 33.692 |
EBITDA ratio
| 0.419 | 0.353 | 0.362 | 0.364 | 0.307 | 0.39 | 0.387 | 0.479 | 0.43 | 0.416 | 0.428 | 0.459 | 0.4 | 0.423 | 0.425 | 0.52 | 0.453 | 0.385 | 0.428 | 0.403 | 0.278 | 0.353 | 0.33 | 0.475 | 0.396 | 0.386 | 0.323 | 0.369 | 0.337 | 0.349 | 0.253 | 0.445 | 0.371 | 0.394 | 0.344 | 0.388 | 0.349 | 0.362 | 0.329 | 0.458 | 0.415 | 0.356 | 0.337 | 0.371 | 0.357 | 0.369 | 0.327 | 0.435 | 0.414 | 0.454 | 0.37 | 0.415 | 0.369 | 0.42 | 0.374 | 0.492 | 0.403 | 0.405 | 0.342 | 0.493 | 0.375 | 0.424 | 0.275 | 0.51 | 0.398 | 0.418 | 0.378 | 0.419 | 0.394 | 0.425 | 0.38 | 0.457 | 0.409 | 0.417 | 0.369 | 0.372 | 0.347 | 0.685 | 0.365 | 0.445 | 0.439 | 0.414 | 1.429 | 0.522 | 0.37 | 1 | 1 |