Owens & Minor, Inc.
NYSE:OMI
12 (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
| 2,671.006 | 2,612.68 | 2,656.15 | 2,591.742 | 2,563.226 | 2,522.849 | 2,551.107 | 2,497.401 | 2,500.015 | 2,406.952 | 2,467.146 | 2,502.175 | 2,489.46 | 2,326.534 | 2,361.837 | 2,187.928 | 1,807.719 | 2,122.693 | 2,190.642 | 2,399.017 | 2,484.2 | 2,461.388 | 2,542.981 | 2,464.877 | 2,458.271 | 2,372.579 | 2,389.834 | 2,333.961 | 2,265.907 | 2,328.573 | 2,368.361 | 2,415.601 | 2,483.676 | 2,455.793 | 2,487.914 | 2,471.669 | 2,422.167 | 2,391.196 | 2,491.817 | 2,386.126 | 2,305.858 | 2,256.38 | 2,318.524 | 2,304.599 | 2,266.687 | 2,275.709 | 2,324.924 | 2,179.895 | 2,185.444 | 2,217.882 | 2,195.89 | 2,176.759 | 2,131.448 | 2,123.815 | 2,070.166 | 2,063.879 | 2,019.893 | 1,969.67 | 2,040.424 | 2,034.792 | 2,013.78 | 1,948.628 | 1,885.137 | 1,810.468 | 1,794.915 | 1,752.717 | 1,748.479 | 1,686.744 | 1,679.044 | 1,686.199 | 1,652.243 | 1,319.179 | 1,300.315 | 1,261.999 | 1,215.949 | 1,201.971 | 1,210.894 | 1,193.6 | 1,165.269 | 1,134.387 | 1,119.375 | 1,106.074 | 1,108.087 | 1,063.509 | 1,054.502 | 1,017.969 | 1,021.088 | 992.453 | 979.557 | 966.683 | 968.725 | 968.23 | 953.531 | 924.508 | 903.61 | 872.308 | 873.116 | 854.549 | 861 | 811.9 | 772.4 | 741.1 | 716.8 | 768.4 | 799 | 798 | 804.7 | 785.8 | 776.7 | 749.6 | 753.6 | 744.1 | 749.9 | 771.3 | 746.7 | 739 | 743.7 | 747.1 | 730.2 | 693 | 581.8 | 390.8 | 376 | 362 | 341.2 | 309.8 | 305.1 | 300 | 289.7 | 284.3 | 59.3 | 333.6 | 321.5 | 313 | 316.3 | 310 | 300.7 | 292.6 | 277.1 | 261.3 | 218.7 | 195.8 | 189.9 | 186.6 | 177.4 | 177.7 | 156.5 | 147.2 | 140.9 | 132.2 | 128.9 | 121.5 | 111.2 | 106 | 97.9 | 93.6 |
Kosten van de omzet
| 2,190.732 | 2,151.246 | 2,086.227 | 2,053.244 | 2,043.794 | 2,025.542 | 2,143.987 | 1,984.122 | 1,967.51 | 2,033.504 | 2,125.576 | 2,173.336 | 2,089.392 | 1,883.783 | 1,963.308 | 1,843.589 | 1,538.312 | 1,854.134 | 1,905.911 | 2,036.53 | 2,115.773 | 2,102.964 | 2,178.271 | 2,112.303 | 2,133.277 | 2,047.892 | 2,074.622 | 2,032.019 | 1,992.374 | 2,047.393 | 2,073.381 | 2,119.326 | 2,184.256 | 2,159.157 | 2,175.632 | 2,165.315 | 2,123.83 | 2,093.595 | 2,177.802 | 2,093.643 | 2,023.586 | 1,975.185 | 2,027.261 | 2,031.27 | 1,993.256 | 1,996.657 | 2,054.15 | 1,951.772 | 1,974.015 | 2,003.554 | 1,981.876 | 1,960.077 | 1,915.382 | 1,913.04 | 1,842.833 | 1,866.157 | 1,827.674 | 1,779.219 | 1,839.183 | 1,830.45 | 1,816.081 | 1,764.995 | 1,738.873 | 1,616.752 | 1,604.728 | 1,565.625 | 1,563.276 | 1,508.487 | 1,502.181 | 1,511.538 | 1,477.346 | 1,174.699 | 1,159.086 | 1,125.809 | 1,085.168 | 1,071.246 | 1,082.126 | 1,067.762 | 1,045.711 | 1,019.537 | 1,004.544 | 992.014 | 993.338 | 951.767 | 943.309 | 909.659 | 912.793 | 887.326 | 876.14 | 863.652 | 863.161 | 865.162 | 852.81 | 825.625 | 799.506 | 781.197 | 782.427 | 764.781 | 770.6 | 726.6 | 692 | 662.4 | 635.5 | 687.4 | 716.4 | 715.9 | 719.9 | 706.9 | 698.7 | 674.5 | 678.4 | 669.7 | 675.4 | 697.1 | 681.6 | 679.6 | 673.2 | 674.2 | 660.1 | 626.8 | 525 | 351.7 | 336.1 | 323.8 | 305.6 | 277.2 | 270.5 | 268.6 | 259.9 | 255.1 | 42.1 | 302.5 | 292.2 | 284.7 | 287.2 | 281.8 | 273.3 | 266.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 480.274 | 461.434 | 569.923 | 538.498 | 519.432 | 497.307 | 407.12 | 513.279 | 532.505 | 373.448 | 341.57 | 328.839 | 400.068 | 442.751 | 398.529 | 344.339 | 269.407 | 268.559 | 284.731 | 362.487 | 368.427 | 358.424 | 364.71 | 352.574 | 324.994 | 324.687 | 315.212 | 301.942 | 273.533 | 281.18 | 294.98 | 296.275 | 299.42 | 296.636 | 312.282 | 306.354 | 298.337 | 297.601 | 314.015 | 292.483 | 282.272 | 281.195 | 291.263 | 273.329 | 273.431 | 279.052 | 270.774 | 228.123 | 211.429 | 214.328 | 214.014 | 216.682 | 216.066 | 210.775 | 227.333 | 197.722 | 192.219 | 190.451 | 201.241 | 204.342 | 197.699 | 183.633 | 146.264 | 193.716 | 190.187 | 187.092 | 185.203 | 178.257 | 176.863 | 174.661 | 174.897 | 144.48 | 141.229 | 136.19 | 130.781 | 130.725 | 128.768 | 125.838 | 119.558 | 114.85 | 114.831 | 114.06 | 114.749 | 111.742 | 111.193 | 108.31 | 108.295 | 105.127 | 103.417 | 103.031 | 105.564 | 103.068 | 100.721 | 98.883 | 104.104 | 91.111 | 90.689 | 89.768 | 90.4 | 85.3 | 80.4 | 78.7 | 81.3 | 81 | 82.6 | 82.1 | 84.8 | 78.9 | 78 | 75.1 | 75.2 | 74.4 | 74.5 | 74.2 | 65.1 | 59.4 | 70.5 | 72.9 | 70.1 | 66.2 | 56.8 | 39.1 | 39.9 | 38.2 | 35.6 | 32.6 | 34.6 | 31.4 | 29.8 | 29.2 | 17.2 | 31.1 | 29.3 | 28.3 | 29.1 | 28.2 | 27.4 | 25.7 | 277.1 | 261.3 | 218.7 | 195.8 | 189.9 | 186.6 | 177.4 | 177.7 | 156.5 | 147.2 | 140.9 | 132.2 | 128.9 | 121.5 | 111.2 | 106 | 97.9 | 93.6 |
Brutowinstmarge
| 0.18 | 0.177 | 0.215 | 0.208 | 0.203 | 0.197 | 0.16 | 0.206 | 0.213 | 0.155 | 0.138 | 0.131 | 0.161 | 0.19 | 0.169 | 0.157 | 0.149 | 0.127 | 0.13 | 0.151 | 0.148 | 0.146 | 0.143 | 0.143 | 0.132 | 0.137 | 0.132 | 0.129 | 0.121 | 0.121 | 0.125 | 0.123 | 0.121 | 0.121 | 0.126 | 0.124 | 0.123 | 0.124 | 0.126 | 0.123 | 0.122 | 0.125 | 0.126 | 0.119 | 0.121 | 0.123 | 0.116 | 0.105 | 0.097 | 0.097 | 0.097 | 0.1 | 0.101 | 0.099 | 0.11 | 0.096 | 0.095 | 0.097 | 0.099 | 0.1 | 0.098 | 0.094 | 0.078 | 0.107 | 0.106 | 0.107 | 0.106 | 0.106 | 0.105 | 0.104 | 0.106 | 0.11 | 0.109 | 0.108 | 0.108 | 0.109 | 0.106 | 0.105 | 0.103 | 0.101 | 0.103 | 0.103 | 0.104 | 0.105 | 0.105 | 0.106 | 0.106 | 0.106 | 0.106 | 0.107 | 0.109 | 0.106 | 0.106 | 0.107 | 0.115 | 0.104 | 0.104 | 0.105 | 0.105 | 0.105 | 0.104 | 0.106 | 0.113 | 0.105 | 0.103 | 0.103 | 0.105 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.099 | 0.096 | 0.087 | 0.08 | 0.095 | 0.098 | 0.096 | 0.096 | 0.098 | 0.1 | 0.106 | 0.106 | 0.104 | 0.105 | 0.113 | 0.105 | 0.103 | 0.103 | 0.29 | 0.093 | 0.091 | 0.09 | 0.092 | 0.091 | 0.091 | 0.088 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 13.2 | 0 | 0 | 0 | 11.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -47.579 | -53.795 | 1,813.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254.048 | 0 | 0 | 254.048 | 6.1 | 332.369 | 345.892 | 338.703 | 343.601 | 325.012 | 308.775 | 284.361 | 281.625 | 261.045 | 236.615 | 237.693 | 243.48 | 241.305 | 242.914 | 242.725 | 236.426 | 231.847 | 231.498 | 233.825 | 244.152 | 231.377 | 225.838 | 225.61 | 222.043 | 211.344 | 212.548 | 217.721 | 211.416 | 165.32 | 150.288 | 155.572 | 150.538 | 152.825 | 156.321 | 151.631 | 181.416 | 135.337 | 133.619 | 135.163 | 140.089 | 142.162 | 143.972 | 139.397 | 101.764 | 140.983 | 141.546 | 137.108 | 137.668 | 131.365 | 133.456 | 142.782 | 151.024 | 111.945 | 104.764 | 101.056 | 95.086 | 95.393 | 96.075 | 93.952 | 87.955 | 84.48 | 84.533 | 84.017 | 86.405 | 83.398 | 81.112 | 80.56 | 78.013 | 78.384 | 74.894 | 75.724 | 76.619 | 74.193 | 73.294 | 72.701 | 74.42 | 63.742 | 64.81 | 65.233 | 62.5 | 61.6 | 59.5 | 58.6 | 58.9 | 58.5 | 61.1 | 60.9 | 68.9 | 57.6 | 58.6 | 56.4 | 63 | 57.7 | 58.5 | 61 | 61 | 57.2 | 54.1 | 53.6 | 50 | 55.5 | 40.8 | 28.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 469.313 | 477.613 | -1,356.317 | 452.583 | 455.03 | 448.722 | 455.856 | 445.259 | 452.813 | 279.74 | 267.616 | 262.457 | 294.096 | 292.701 | 0.012 | 262.538 | 241.734 | 254.048 | 0.011 | 332.369 | 345.892 | 338.703 | -0.001 | 325.012 | 308.775 | 284.361 | 589 | 261.045 | 236.615 | 237.693 | 0 | 241.305 | 242.914 | 242.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 421.734 | 423.818 | 457.225 | 452.583 | 455.03 | 448.722 | 455.856 | 445.259 | 452.813 | 279.74 | 267.616 | 262.457 | 294.096 | 292.701 | 283.017 | 262.538 | 241.734 | 254.048 | 254.165 | 332.369 | 345.892 | 338.703 | 343.6 | 325.012 | 308.775 | 284.361 | 281.625 | 261.045 | 236.615 | 237.693 | 243.48 | 241.305 | 242.914 | 242.725 | 236.426 | 231.847 | 231.498 | 233.825 | 244.152 | 231.377 | 225.838 | 225.61 | 222.043 | 211.344 | 212.548 | 217.721 | 211.415 | 165.32 | 150.288 | 155.572 | 150.538 | 152.825 | 156.321 | 151.631 | 181.416 | 135.337 | 133.619 | 135.163 | 140.089 | 142.162 | 143.972 | 139.397 | 101.764 | 140.983 | 141.546 | 137.108 | 137.668 | 131.365 | 133.456 | 142.782 | 151.024 | 111.945 | 104.764 | 101.056 | 95.086 | 95.393 | 96.075 | 93.952 | 87.955 | 84.48 | 84.533 | 84.017 | 86.405 | 83.398 | 81.112 | 80.56 | 78.013 | 78.384 | 74.894 | 75.724 | 76.619 | 74.193 | 73.294 | 72.701 | 74.42 | 63.742 | 64.81 | 65.233 | 62.5 | 61.6 | 59.5 | 58.6 | 58.9 | 58.5 | 61.1 | 60.9 | 68.9 | 57.6 | 58.6 | 56.4 | 63 | 57.7 | 58.5 | 61 | 61 | 57.2 | 54.1 | 53.6 | 50 | 55.5 | 40.8 | 28.4 | 27.8 | 27.6 | 26.1 | 24.1 | 24.4 | 22.6 | 21.9 | 21.6 | 13.1 | 22.7 | 22 | 21.2 | 21.6 | 21 | 20.8 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 6.678 | -1.153 | -5.68 | 3.302 | -1.072 | 23.104 | -0.231 | -1.125 | -2.995 | -0.899 | -0.799 | -0.799 | -1.028 | -0.569 | -9.424 | -1.093 | 4.552 | -4.846 | 0.257 | 0.185 | 0.736 | 0.039 | -2.143 | -1.522 | -2.107 | 1.349 | 2.787 | 1.927 | 1.188 | -0.972 | -2.209 | -1.337 | -2.3 | -1.542 | 11.257 | 14.801 | 13.272 | 12.885 | 11.101 | 11.772 | 11.74 | 6.039 | 11.238 | 10.023 | 10.195 | 11.437 | 12.601 | 8.309 | 8.515 | 6.884 | 17.886 | 8.463 | 8.706 | 8.767 | 6.607 | 7.072 | 7.107 | 6.789 | 5.395 | 5.488 | 4.781 | 4.356 | -5.026 | 6.531 | 6.843 | 6.785 | 6.754 | 5.95 | 6.7 | 7.096 | 8.311 | 6.985 | 5.239 | 4.708 | 7.39 | 4.261 | 4.187 | 2.336 | 4.163 | 2.773 | 2.644 | 2.605 | 3.917 | 3.868 | 3.952 | 3.981 | 4.059 | 3.958 | 3.928 | 3.981 | 5.591 | 5.65 | 5.621 | 5.607 | 5.685 | 5.399 | 5.27 | 5.161 | 5.3 | 4.9 | 4.7 | 4.5 | 4.7 | 4.6 | 4.5 | 4.5 | 4.7 | 4.5 | 4.3 | 4.2 | 4.1 | 4 | 4.1 | 3.9 | 4.3 | 3.9 | 3.7 | 3.5 | 3.6 | 3.8 | 3.3 | 2.3 | 2.1 | 1.9 | 1.8 | 1.7 | 1.7 | 1.6 | 1.3 | 1.3 | 1.9 | 1.5 | 1.4 | 1.4 | 1.5 | 1.3 | 1.3 | 1.2 | -941.6 | 0 | 0 | 0 | -715 | 0 | 0 | 0 | -562.8 | 0 | 0 | 0 | -455.2 | 0 | 0 | 0 | -356.8 | 0 |
Bedrijfskosten
| 415.056 | 423.818 | 459.164 | 452.583 | 457.427 | 471.826 | 455.625 | 444.134 | 449.818 | 278.841 | 266.441 | 259.584 | 294.56 | 290.096 | 283.665 | 262.404 | 241.157 | 251.739 | 254.918 | 332.268 | 346.628 | 338.742 | 341.457 | 323.49 | 306.668 | 285.71 | 284.412 | 262.972 | 237.803 | 236.721 | 241.271 | 239.968 | 240.614 | 241.183 | 247.682 | 246.648 | 244.77 | 246.71 | 255.254 | 243.149 | 237.578 | 231.649 | 233.28 | 221.367 | 222.743 | 229.158 | 224.016 | 173.629 | 158.252 | 162.456 | 171 | 158.217 | 165.027 | 159.778 | 188.023 | 142.801 | 140.726 | 141.3 | 145.484 | 147.65 | 148.753 | 143.753 | 96.738 | 147.514 | 148.389 | 143.893 | 144.422 | 137.315 | 140.156 | 149.878 | 159.335 | 118.93 | 110.003 | 105.764 | 102.476 | 99.654 | 100.262 | 96.288 | 92.118 | 87.253 | 87.177 | 86.622 | 90.322 | 87.266 | 85.064 | 84.541 | 82.072 | 82.342 | 78.822 | 79.705 | 82.21 | 79.843 | 78.915 | 78.308 | 80.105 | 69.141 | 70.08 | 70.394 | 67.8 | 66.5 | 64.2 | 63.1 | 63.6 | 63.1 | 65.6 | 65.4 | 73.6 | 62.1 | 62.9 | 60.6 | 67.1 | 61.7 | 62.6 | 64.9 | 65.3 | 61.1 | 57.8 | 57.1 | 53.6 | 59.3 | 44.1 | 30.7 | 29.9 | 29.5 | 27.9 | 25.8 | 26.1 | 24.2 | 23.2 | 22.9 | 15 | 24.2 | 23.4 | 22.6 | 23.1 | 22.3 | 22.1 | 21.2 | -941.6 | 0 | 0 | 0 | -715 | 0 | 0 | 0 | -562.8 | 0 | 0 | 0 | -455.2 | 0 | 0 | 0 | -356.8 | 0 |
Bedrijfsresultaat
| 65.218 | 37.616 | 60.021 | 23.841 | 10.839 | 24.094 | -49.288 | 60.247 | 75.085 | 93.824 | 62.021 | 62.875 | 96.884 | 146.692 | 95.612 | 75.553 | 22.196 | 10.756 | 14.538 | 25.314 | 16.144 | 14.692 | -265.697 | 21.357 | -172.051 | 24.217 | -8.773 | 29.671 | 32.837 | 35.517 | 49.008 | 53.568 | 52.054 | 44.97 | 57.953 | 53.572 | 47.86 | 40.975 | 40.773 | 35.377 | 37.101 | 46.284 | 50.934 | 49.215 | 50.05 | 47.884 | 45.041 | 46.663 | 53.177 | 51.872 | 43.014 | 58.465 | 51.039 | 50.997 | 39.31 | 55.313 | 52.162 | 49.151 | 55.757 | 56.692 | 48.946 | 39.88 | 49.526 | 46.202 | 41.798 | 43.199 | 40.781 | 40.942 | 36.707 | 24.783 | 15.562 | 25.55 | 31.226 | 30.426 | 28.305 | 31.071 | 28.506 | 29.55 | 27.44 | 27.597 | 27.654 | 27.438 | 24.427 | 24.476 | 26.129 | 23.769 | 26.525 | 22.785 | 24.78 | 23.326 | 23.354 | 23.225 | 23.282 | 20.575 | 23.999 | 21.97 | 20.609 | 19.374 | 22.6 | 18.8 | 16.2 | 15.6 | 17.7 | 17.9 | 17 | 16.7 | 11.2 | 16.8 | 15.1 | 14.5 | 8.1 | 12.7 | 11.9 | 9.3 | -0.2 | -1.7 | 12.7 | 15.8 | 16.5 | 6.9 | 12.7 | 8.4 | 10 | 8.7 | 7.7 | 6.8 | 8.5 | 7.2 | 6.6 | 6.3 | 2.2 | 6.9 | 5.9 | 5.7 | 6 | 5.9 | 5.3 | 4.5 | -664.5 | 261.3 | 218.7 | 195.8 | -525.1 | 186.6 | 177.4 | 177.7 | -406.3 | 147.2 | 140.9 | 132.2 | -326.3 | 121.5 | 111.2 | 106 | -258.9 | 93.6 |
Bedrijfsresultaat ratio
| 0.024 | 0.014 | 0.023 | 0.009 | 0.004 | 0.01 | -0.019 | 0.024 | 0.03 | 0.039 | 0.025 | 0.025 | 0.039 | 0.063 | 0.04 | 0.035 | 0.012 | 0.005 | 0.007 | 0.011 | 0.006 | 0.006 | -0.104 | 0.009 | -0.07 | 0.01 | -0.004 | 0.013 | 0.014 | 0.015 | 0.021 | 0.022 | 0.021 | 0.018 | 0.023 | 0.022 | 0.02 | 0.017 | 0.016 | 0.015 | 0.016 | 0.021 | 0.022 | 0.021 | 0.022 | 0.021 | 0.019 | 0.021 | 0.024 | 0.023 | 0.02 | 0.027 | 0.024 | 0.024 | 0.019 | 0.027 | 0.026 | 0.025 | 0.027 | 0.028 | 0.024 | 0.02 | 0.026 | 0.026 | 0.023 | 0.025 | 0.023 | 0.024 | 0.022 | 0.015 | 0.009 | 0.019 | 0.024 | 0.024 | 0.023 | 0.026 | 0.024 | 0.025 | 0.024 | 0.024 | 0.025 | 0.025 | 0.022 | 0.023 | 0.025 | 0.023 | 0.026 | 0.023 | 0.025 | 0.024 | 0.024 | 0.024 | 0.024 | 0.022 | 0.027 | 0.025 | 0.024 | 0.023 | 0.026 | 0.023 | 0.021 | 0.021 | 0.025 | 0.023 | 0.021 | 0.021 | 0.014 | 0.021 | 0.019 | 0.019 | 0.011 | 0.017 | 0.016 | 0.012 | -0 | -0.002 | 0.017 | 0.021 | 0.023 | 0.01 | 0.022 | 0.021 | 0.027 | 0.024 | 0.023 | 0.022 | 0.028 | 0.024 | 0.023 | 0.022 | 0.037 | 0.021 | 0.018 | 0.018 | 0.019 | 0.019 | 0.018 | 0.015 | -2.398 | 1 | 1 | 1 | -2.765 | 1 | 1 | 1 | -2.596 | 1 | 1 | 1 | -2.531 | 1 | 1 | 1 | -2.645 | 1 |
Totaal overige inkomsten en kosten netto
| -82.023 | -64.728 | -52.9 | -34.825 | -52.238 | -57.872 | -46.138 | -40.652 | -36.622 | -45.567 | -13.907 | -7.179 | -9.652 | -46.965 | -28.676 | -7.475 | -1.502 | -10.91 | -15.018 | -4.72 | -5.655 | -4.99 | -288.95 | -7.727 | -190.377 | -14.76 | -39.573 | -9.299 | -2.893 | -8.942 | -4.701 | -2.739 | -6.752 | -10.483 | -6.647 | -6.134 | -5.707 | -9.916 | -17.988 | -28.847 | -7.593 | -3.262 | -7.049 | -2.747 | -0.638 | -2.01 | -1.717 | -7.831 | 0.551 | -3.422 | -3.519 | 3.071 | -3.02 | 0.62 | -3.761 | 0.392 | 0.669 | 0.652 | -3.194 | -3.202 | -3.291 | -3.341 | -3.392 | 1.243 | 0.948 | 1.02 | 1.146 | 1.704 | 1.388 | 1.082 | 1.038 | 0.72 | -10.399 | 0.92 | -1.962 | 0.969 | 0.96 | 1.111 | -0.476 | 0.903 | 1.088 | 0.923 | -0.265 | -0.199 | -1.58 | -2.566 | 0.168 | -0.271 | -0.753 | -0.439 | -0.584 | -1.912 | 0.18 | -1.609 | -8.414 | -1.744 | -1.209 | -1.859 | -9 | -1.5 | 0.2 | -1 | -2.6 | -2.7 | -12.6 | -1.6 | 1 | -1.6 | -1.5 | -1.9 | 0.6 | -1.9 | -1.9 | -0.7 | -5.9 | -4.7 | -4.1 | -2.7 | -5.2 | -3.8 | -18.6 | -0.7 | -0.9 | -0.9 | -0.6 | -0.5 | -0.7 | -0.5 | -0.5 | -0.9 | 0.1 | -1.1 | -1.4 | -1.8 | -2 | -1.7 | -1.9 | -1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| -16.805 | -27.112 | 20.997 | -10.984 | -30.961 | -33.778 | -95.426 | 19.595 | 38.463 | 48.257 | 49.916 | 50.504 | 84.316 | 92.018 | 68.712 | 53.485 | 5.143 | -17.432 | -7.762 | -0.439 | -11.538 | -14.409 | -290.068 | -2.469 | -190.622 | 13.964 | -18.328 | 20.934 | 26.101 | 28.773 | 42.275 | 46.798 | 45.289 | 38.18 | 51.108 | 46.828 | 41.18 | 34.095 | 33.503 | 16.183 | 33.759 | 43.038 | 47.671 | 45.826 | 46.802 | 44.685 | 41.619 | 43.597 | 49.69 | 48.45 | 39.495 | 55.039 | 48.019 | 47.28 | 35.549 | 51.555 | 48.657 | 45.852 | 52.563 | 53.49 | 45.655 | 36.539 | 46.134 | 39.934 | 38.972 | 39.685 | 37 | 35.524 | 30.094 | 17.612 | 10.125 | 23.117 | 17.469 | 27.369 | 25.644 | 28.104 | 25.601 | 26.225 | 24.557 | 24.511 | 24.528 | 24.014 | 23.137 | 21.112 | 22.347 | 21.203 | 22.676 | 18.043 | 19.293 | 18.185 | 17.99 | 15.991 | 16.827 | 13.769 | 17.758 | 15.393 | 14.573 | 12.436 | 16 | 12.7 | 11.6 | 9.8 | 11.6 | 11.4 | 0.2 | 11.5 | 12.2 | 11.2 | 9.9 | 8.7 | 8.7 | 6.6 | 5.1 | 2.6 | -13.6 | -13.5 | 2.9 | 7.8 | 11.3 | 3.1 | -8.1 | 7.7 | 9.1 | 7.8 | 7.1 | 6.3 | 7.8 | 6.7 | 6.1 | 5.4 | 2.3 | 5.8 | 4.5 | 3.9 | 4 | 4.2 | 3.4 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| -0.006 | -0.01 | 0.008 | -0.004 | -0.012 | -0.013 | -0.037 | 0.008 | 0.015 | 0.02 | 0.02 | 0.02 | 0.034 | 0.04 | 0.029 | 0.024 | 0.003 | -0.008 | -0.004 | -0 | -0.005 | -0.006 | -0.114 | -0.001 | -0.078 | 0.006 | -0.008 | 0.009 | 0.012 | 0.012 | 0.018 | 0.019 | 0.018 | 0.016 | 0.021 | 0.019 | 0.017 | 0.014 | 0.013 | 0.007 | 0.015 | 0.019 | 0.021 | 0.02 | 0.021 | 0.02 | 0.018 | 0.02 | 0.023 | 0.022 | 0.018 | 0.025 | 0.023 | 0.022 | 0.017 | 0.025 | 0.024 | 0.023 | 0.026 | 0.026 | 0.023 | 0.019 | 0.024 | 0.022 | 0.022 | 0.023 | 0.021 | 0.021 | 0.018 | 0.01 | 0.006 | 0.018 | 0.013 | 0.022 | 0.021 | 0.023 | 0.021 | 0.022 | 0.021 | 0.022 | 0.022 | 0.022 | 0.021 | 0.02 | 0.021 | 0.021 | 0.022 | 0.018 | 0.02 | 0.019 | 0.019 | 0.017 | 0.018 | 0.015 | 0.02 | 0.018 | 0.017 | 0.015 | 0.019 | 0.016 | 0.015 | 0.013 | 0.016 | 0.015 | 0 | 0.014 | 0.015 | 0.014 | 0.013 | 0.012 | 0.012 | 0.009 | 0.007 | 0.003 | -0.018 | -0.018 | 0.004 | 0.01 | 0.015 | 0.004 | -0.014 | 0.02 | 0.024 | 0.022 | 0.021 | 0.02 | 0.026 | 0.022 | 0.021 | 0.019 | 0.039 | 0.017 | 0.014 | 0.012 | 0.013 | 0.014 | 0.011 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 15.108 | -5.226 | 3.213 | -4.558 | -2.72 | -9.36 | -37.435 | 7.098 | 9.859 | 8.978 | 7.941 | 6.375 | 18.42 | 22.429 | 17.971 | 7.404 | 4.982 | -8.523 | -2.409 | -1.663 | -1.062 | -0.313 | -28.247 | -1.904 | -7.845 | 5.813 | -41.325 | 10.063 | 5.96 | 9.988 | 15.17 | 16.967 | 17.573 | 14.045 | 19.04 | 18.652 | 16.954 | 15.155 | 19.516 | 9.028 | 13.883 | 17.553 | 19.729 | 17.856 | 17.93 | 18.587 | 16.685 | 19 | 19.577 | 19.09 | 15.553 | 21.687 | 18.855 | 18.54 | 13.761 | 20.05 | 19.188 | 18.035 | 20.524 | 18.803 | 17.88 | 14.181 | 18.001 | 14.65 | 15.34 | 15.477 | 14.547 | 14.348 | 11.828 | 6.797 | 2.819 | 8.663 | 6.98 | 10.866 | 9.906 | 11.314 | 9.628 | 10.306 | 9.204 | 9.314 | 9.203 | 9.389 | 8.81 | 8.277 | 8.759 | 8.312 | 8.495 | 7.306 | 7.814 | 7.365 | 6.718 | 14.294 | 7.404 | 6.058 | 7.991 | 6.927 | 6.558 | 5.596 | 7.1 | 5.6 | 5.1 | 4.3 | 5 | 4.8 | 0.1 | 4.7 | 5.1 | 4.7 | 4.1 | 3.7 | 3.9 | 2.8 | 2.2 | 1.1 | -4.6 | -4.9 | 1.2 | 3.2 | 4.5 | 1.6 | -3 | 2.9 | 3.5 | 3 | 2.8 | 2.6 | 3.1 | 2.7 | 2.5 | 2.2 | 1 | 2.3 | 1.8 | 1.6 | 1.2 | 1.7 | 1.4 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| -31.913 | -21.886 | 17.784 | -6.426 | -28.241 | -24.418 | -57.991 | 12.497 | 28.604 | 39.279 | 41.975 | 44.129 | 65.896 | 69.589 | 50.742 | 46.081 | -55.627 | -11.324 | -39.023 | 1.224 | -10.476 | -14.096 | -261.821 | -0.565 | -182.777 | 7.828 | 22.353 | 10.313 | 19.683 | 18.307 | 26.524 | 29.249 | 27.154 | 23.583 | 31.455 | 27.914 | 23.836 | 18.618 | 13.702 | 7.005 | 19.717 | 25.297 | 27.744 | 27.784 | 28.716 | 25.903 | 24.933 | 24.444 | 29.919 | 29.126 | 23.942 | 33.352 | 29.164 | 28.74 | 21.788 | 31.505 | 29.469 | 27.817 | 32.347 | 34.687 | 23.648 | 13.976 | 20.203 | 25.284 | 23.632 | 24.208 | 22.453 | 21.176 | 18.266 | 10.815 | 7.306 | 14.454 | 10.489 | 16.503 | 15.738 | 16.79 | 15.973 | 15.919 | 15.353 | 15.197 | 15.325 | 14.625 | 14.327 | 12.835 | 13.588 | 12.891 | 14.231 | 10.737 | 11.479 | 10.82 | 11.272 | -5.371 | 9.423 | 7.711 | 9.767 | 8.466 | 8.015 | 6.84 | 8.9 | 7.1 | 6.5 | 5.5 | 6.6 | 6.6 | 0.1 | 5.5 | 5.8 | 5.2 | 4.5 | 5 | 4.8 | 3.8 | 2.9 | 1.5 | -9 | -8.6 | 1.7 | 4.6 | 5.5 | 1.5 | -5.1 | 4.8 | 6.5 | 4.8 | 4.3 | 4.4 | 2.8 | 4 | 0.5 | 13.1 | 3.6 | 3.5 | 2.7 | 2.3 | 2.8 | 2.5 | 2 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| -0.012 | -0.008 | 0.007 | -0.002 | -0.011 | -0.01 | -0.023 | 0.005 | 0.011 | 0.016 | 0.017 | 0.018 | 0.026 | 0.03 | 0.021 | 0.021 | -0.031 | -0.005 | -0.018 | 0.001 | -0.004 | -0.006 | -0.103 | -0 | -0.074 | 0.003 | 0.009 | 0.004 | 0.009 | 0.008 | 0.011 | 0.012 | 0.011 | 0.01 | 0.013 | 0.011 | 0.01 | 0.008 | 0.005 | 0.003 | 0.009 | 0.011 | 0.012 | 0.012 | 0.013 | 0.011 | 0.011 | 0.011 | 0.014 | 0.013 | 0.011 | 0.015 | 0.014 | 0.014 | 0.011 | 0.015 | 0.015 | 0.014 | 0.016 | 0.017 | 0.012 | 0.007 | 0.011 | 0.014 | 0.013 | 0.014 | 0.013 | 0.013 | 0.011 | 0.006 | 0.004 | 0.011 | 0.008 | 0.013 | 0.013 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.014 | 0.013 | 0.013 | 0.012 | 0.013 | 0.013 | 0.014 | 0.011 | 0.012 | 0.011 | 0.012 | -0.006 | 0.01 | 0.008 | 0.011 | 0.01 | 0.009 | 0.008 | 0.01 | 0.009 | 0.008 | 0.007 | 0.009 | 0.009 | 0 | 0.007 | 0.007 | 0.007 | 0.006 | 0.007 | 0.006 | 0.005 | 0.004 | 0.002 | -0.012 | -0.012 | 0.002 | 0.006 | 0.008 | 0.002 | -0.009 | 0.012 | 0.017 | 0.013 | 0.013 | 0.014 | 0.009 | 0.013 | 0.002 | 0.046 | 0.061 | 0.01 | 0.008 | 0.007 | 0.009 | 0.008 | 0.007 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| -0.42 | -0.29 | 0.23 | -0.084 | -0.37 | -0.32 | -0.77 | 0.17 | 0.38 | 0.53 | 0.57 | 0.6 | 0.9 | 0.98 | 0.73 | 0.76 | -0.91 | -0.19 | -0.66 | 0.02 | -0.18 | -0.23 | -4.37 | -0.01 | -3.07 | 0.13 | 0.38 | 0.18 | 0.33 | 0.31 | 0.45 | 0.48 | 0.45 | 0.39 | 0.51 | 0.45 | 0.39 | 0.3 | 0.22 | 0.11 | 0.32 | 0.41 | 0.44 | 0.44 | 0.46 | 0.41 | 0.4 | 0.39 | 0.48 | 0.46 | 0.38 | 0.53 | 0.46 | 0.45 | 0.35 | 0.5 | 0.47 | 0.29 | 0.35 | 0.55 | 0.38 | 0.15 | 0.33 | 0.41 | 0.39 | 0.4 | 0.37 | 0.35 | 0.3 | 0.18 | 0.12 | 0.24 | 0.17 | 0.28 | 0.27 | 0.28 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.27 | 0.25 | 0.28 | 0.21 | 0.23 | 0.21 | 0.22 | -0.11 | 0.19 | 0.15 | 0.19 | 0.17 | 0.17 | 0.14 | 0.18 | 0.15 | 0.13 | 0.11 | 0.14 | 0.13 | 0.002 | 0.11 | 0.15 | 0.11 | 0.093 | 0.11 | 0.1 | 0.081 | 0.06 | 0.032 | -0.2 | -0.19 | 0.028 | 0.1 | 0.15 | 0.036 | -0.11 | 0.067 | 0.14 | 0.067 | 0.062 | 0.067 | 0.064 | 0.039 | 0.006 | 0.13 | 0.083 | 0.036 | 0.012 | 0.016 | 0.066 | 0.018 | 0.014 | 0.01 | 0 | 0.01 | 0 | 0.006 | 0 | 0.014 | 0.014 | 0.009 | 0 | 0.009 | 0.009 | 0.009 | 0 | 0.009 | 0.007 | 0.008 | 0 | 0.007 |
Verwaterde WPA
| -0.42 | -0.29 | 0.23 | -0.084 | -0.37 | -0.32 | -0.77 | 0.16 | 0.37 | 0.52 | 0.55 | 0.58 | 0.87 | 0.98 | 0.72 | 0.76 | -0.91 | -0.19 | -0.65 | 0.02 | -0.18 | -0.23 | -4.37 | -0.01 | -3.06 | 0.13 | 0.38 | 0.18 | 0.33 | 0.31 | 0.45 | 0.48 | 0.45 | 0.39 | 0.51 | 0.45 | 0.39 | 0.3 | 0.22 | 0.11 | 0.32 | 0.41 | 0.44 | 0.44 | 0.46 | 0.41 | 0.39 | 0.39 | 0.48 | 0.46 | 0.38 | 0.53 | 0.46 | 0.45 | 0.35 | 0.5 | 0.46 | 0.29 | 0.35 | 0.55 | 0.38 | 0.23 | 0.33 | 0.41 | 0.38 | 0.39 | 0.37 | 0.35 | 0.3 | 0.18 | 0.12 | 0.24 | 0.17 | 0.27 | 0.27 | 0.28 | 0.27 | 0.27 | 0.26 | 0.25 | 0.26 | 0.25 | 0.25 | 0.23 | 0.25 | 0.23 | 0.28 | 0.19 | 0.21 | 0.19 | 0.22 | -0.11 | 0.17 | 0.15 | 0.19 | 0.16 | 0.15 | 0.13 | 0.18 | 0.14 | 0.13 | 0.11 | 0.14 | 0.13 | 0.002 | 0.11 | 0.15 | 0.11 | 0.093 | 0.11 | 0.1 | 0.081 | 0.06 | 0.032 | -0.19 | -0.19 | 0.028 | 0.1 | 0.15 | 0.036 | -0.11 | 0.067 | 0.14 | 0.067 | 0.062 | 0.067 | 0.064 | 0.039 | 0.006 | 0.13 | 0.083 | 0.036 | 0.012 | 0.016 | 0.066 | 0.018 | 0.014 | 0.01 | 0 | 0.01 | 0 | 0.006 | 0 | 0.014 | 0.014 | 0.009 | 0 | 0.009 | 0.008 | 0.008 | 0 | 0.008 | 0.005 | 0.007 | 0 | 0.007 |
EBITDA
| 129.097 | 111.711 | 175.816 | 23.841 | 132.995 | 95.02 | 23.941 | 126.514 | 155.065 | 117.949 | 74.33 | 91.097 | 104.48 | 174.986 | 129.282 | 101.532 | 32.802 | 35.887 | 30.07 | 59.706 | 51.981 | 48.402 | 51.584 | 58.867 | 18.326 | 56.888 | 49.183 | 38.97 | 48.378 | 57.017 | 53.709 | 70.146 | 72.931 | 69.671 | 78.345 | 75.439 | 70.582 | 70.014 | 80.571 | 63.175 | 58.586 | 63.41 | 71.222 | 64.404 | 62.964 | 62.523 | 59.178 | 64.585 | 61.692 | 60.45 | 51.67 | 66.928 | 59.288 | 59.764 | 47.098 | 62.385 | 58.6 | 55.94 | 62.439 | 63.413 | 54.992 | 45.696 | 48.111 | 54.657 | 50.397 | 51.637 | 49.657 | 48.589 | 45.313 | 33.474 | 23.873 | 32.535 | 47.876 | 35.134 | 35.695 | 35.332 | 32.693 | 31.886 | 31.603 | 30.37 | 30.381 | 30.221 | 28.609 | 28.543 | 31.661 | 27.75 | 30.114 | 27.014 | 29.276 | 27.746 | 29.529 | 30.787 | 27.247 | 27.791 | 38.098 | 29.113 | 27.088 | 26.394 | 36.9 | 25.3 | 20.7 | 21.1 | 25 | 25.2 | 34.1 | 22.8 | 15.9 | 22.9 | 20.9 | 20.6 | 12.2 | 18.6 | 17.9 | 13.9 | 10 | 6.9 | 20.5 | 22 | 20.1 | 10.7 | 34.6 | 10.7 | 12.1 | 10.7 | 9.5 | 8.5 | 10.2 | 8.8 | 7.9 | 7.6 | 4.1 | 8.4 | 7.3 | 7.1 | 7.5 | 7.2 | 6.6 | 5.7 | -664.5 | 261.3 | 218.7 | 195.8 | -525.1 | 186.6 | 177.4 | 177.7 | -406.3 | 147.2 | 140.9 | 132.2 | -326.3 | 121.5 | 111.2 | 106 | -258.9 | 93.6 |
EBITDA ratio
| 0.048 | 0.043 | 0.066 | 0.009 | 0.052 | 0.038 | 0.009 | 0.051 | 0.062 | 0.049 | 0.03 | 0.036 | 0.042 | 0.075 | 0.055 | 0.046 | 0.018 | 0.017 | 0.014 | 0.025 | 0.021 | 0.02 | 0.02 | 0.024 | 0.007 | 0.024 | 0.021 | 0.017 | 0.021 | 0.024 | 0.023 | 0.029 | 0.029 | 0.028 | 0.031 | 0.031 | 0.029 | 0.029 | 0.032 | 0.026 | 0.025 | 0.028 | 0.031 | 0.028 | 0.028 | 0.027 | 0.025 | 0.03 | 0.028 | 0.027 | 0.024 | 0.031 | 0.028 | 0.028 | 0.023 | 0.03 | 0.029 | 0.028 | 0.031 | 0.031 | 0.027 | 0.023 | 0.026 | 0.03 | 0.028 | 0.029 | 0.028 | 0.029 | 0.027 | 0.02 | 0.014 | 0.025 | 0.037 | 0.028 | 0.029 | 0.029 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.027 | 0.03 | 0.027 | 0.029 | 0.027 | 0.03 | 0.029 | 0.03 | 0.032 | 0.029 | 0.03 | 0.042 | 0.033 | 0.031 | 0.031 | 0.043 | 0.031 | 0.027 | 0.028 | 0.035 | 0.033 | 0.043 | 0.029 | 0.02 | 0.029 | 0.027 | 0.027 | 0.016 | 0.025 | 0.024 | 0.018 | 0.013 | 0.009 | 0.028 | 0.029 | 0.028 | 0.015 | 0.059 | 0.027 | 0.032 | 0.03 | 0.028 | 0.027 | 0.033 | 0.029 | 0.027 | 0.027 | 0.069 | 0.025 | 0.023 | 0.023 | 0.024 | 0.023 | 0.022 | 0.019 | -2.398 | 1 | 1 | 1 | -2.765 | 1 | 1 | 1 | -2.596 | 1 | 1 | 1 | -2.531 | 1 | 1 | 1 | -2.645 | 1 |