PotlatchDeltic Corporation
NASDAQ:PCH
39.87 (USD) • At close January 14, 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
| 255.131 | 320.671 | 228.127 | 254.503 | 265.509 | 246.101 | 257.962 | 253.14 | 306.693 | 359.597 | 411.35 | 248.406 | 287.33 | 447.506 | 354.193 | 337.449 | 313.046 | 181.555 | 208.88 | 203.499 | 226.302 | 215.581 | 181.716 | 217.25 | 289.199 | 268.233 | 199.897 | 175.244 | 190.441 | 163.229 | 149.681 | 155.681 | 174.027 | 141.495 | 127.896 | 137.989 | 174.475 | 128.747 | 134.125 | 146.237 | 177.215 | 143.919 | 139.579 | 139.955 | 157.869 | 133.212 | 139.253 | 143.299 | 151.911 | 117.54 | 112.384 | 109.927 | 152.891 | 112.37 | 122.233 | 146.174 | 158.877 | 128.978 | 105.418 | 104.078 | 163.716 | 78.782 | 129.593 | -849.919 | 457.075 | 415.404 | 417.397 | 417.035 | 436.066 | 414.714 | 386.206 | 392.615 | 398.108 | 414.623 | 402.481 | 387.639 | 404.662 | 367.649 | 336.194 | 321.598 | 370.1 | 472.639 | 420.422 | 403.479 | 400.259 | 368.094 | 333.628 | 310.79 | 324.06 | 333.178 | 321.451 | 394.861 | 456.64 | 456.448 | 444.047 | 524.502 | 416.845 | 428.84 | 438.583 | 400.7 | 446.6 | 413 | 416.4 | 358.3 | 404.6 | 400.4 | 402.5 | 379.8 | 395.4 | 394.2 | 399.4 | 381.5 | 398.2 | 386.1 | 388.6 | 402.2 | 411.2 | 397.2 | 394.6 | 387.6 | 373.3 | 345.1 | 365.3 | 342.5 | 338.2 | 326.6 | 361.5 | 323.6 | 340.1 | 328.4 | 334.5 | 303.9 | 322.9 | 316.6 | 293.6 | 290.7 | 314.3 | 321.2 | 326.7 | 315.7 | 318.4 | 296.1 | 297.4 | 285.4 | 273.7 | 266.8 | 258.2 | 252.8 | 246.8 | 243.9 | 248.6 | 243.3 | 250 | 249.9 | 233.3 | 227.4 | 239.6 |
Kosten van de omzet
| 227.556 | 253.205 | 181.765 | 203.443 | 226.303 | 215.063 | 224.35 | 214.765 | 220.876 | 191.334 | 179.847 | 178.163 | 190.602 | 177.779 | 169.302 | 183.86 | 182.039 | 149.836 | 172.046 | 169.544 | 182.634 | 175.673 | 154.215 | 192 | 195.584 | 180.906 | 139.155 | 121.055 | 124.971 | 111.556 | 112.783 | 116.98 | 122.132 | 113.377 | 109.815 | 116.752 | 136.072 | 109.441 | 107.772 | 107.773 | 121.574 | 101.849 | 98.593 | 106.07 | 112.499 | 91.904 | 98.299 | 103.197 | 109.806 | 88.688 | 88.975 | 94.778 | 108.42 | 85.906 | 93.148 | 118.359 | 122.205 | 97.295 | 85.494 | 107.769 | 89.614 | 63.113 | 77.893 | -781.395 | 387.436 | 346.367 | 347.771 | 356.282 | 347.179 | 325.985 | 335.745 | 319.002 | 334.625 | 353.917 | 339.706 | 321.689 | 337.563 | 305.325 | 282.043 | 261.922 | 275.564 | 330.449 | 322.105 | 296.677 | 307.607 | 311.124 | 290.504 | 278.896 | 271.91 | 278.119 | 276.588 | 341.435 | 372.962 | 385.022 | 405.531 | 470.616 | 322.551 | 328.763 | 346.386 | 308.1 | 330 | 317.4 | 328.8 | 278.5 | 302 | 307 | 307.9 | 296.3 | 299.2 | 306.2 | 318 | 287.9 | 299.2 | 290.5 | 308.5 | 282.8 | 293.4 | 292.8 | 288.9 | 283.2 | 287 | 271 | 280.4 | 262.3 | 273.3 | 262.2 | 266.5 | 248.5 | 255.7 | 245.3 | 257.3 | 228.5 | 243.5 | 243.7 | 230.2 | 239 | 232.7 | 227.1 | 225.5 | 214.1 | 222.6 | 215.4 | 204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 27.575 | 67.466 | 46.362 | 51.06 | 39.206 | 31.038 | 33.612 | 38.375 | 85.817 | 168.263 | 231.503 | 70.243 | 96.728 | 269.727 | 184.891 | 153.589 | 131.007 | 31.719 | 36.834 | 33.955 | 43.668 | 39.908 | 27.501 | 25.25 | 93.615 | 87.327 | 60.742 | 54.189 | 65.47 | 51.673 | 36.898 | 38.701 | 51.895 | 28.118 | 18.081 | 21.237 | 38.403 | 19.306 | 26.353 | 38.464 | 55.641 | 42.07 | 40.986 | 33.885 | 45.37 | 41.308 | 40.954 | 40.102 | 42.105 | 28.852 | 23.409 | 15.149 | 44.471 | 26.464 | 29.085 | 27.815 | 36.672 | 31.683 | 19.924 | -3.691 | 74.102 | 15.669 | 51.7 | -68.524 | 69.639 | 69.037 | 69.626 | 60.753 | 88.887 | 88.729 | 50.461 | 73.613 | 63.483 | 60.706 | 62.775 | 65.95 | 67.099 | 62.324 | 54.151 | 59.676 | 94.536 | 142.19 | 98.317 | 106.802 | 92.652 | 56.97 | 43.124 | 31.894 | 52.15 | 55.059 | 44.863 | 53.426 | 83.678 | 71.426 | 38.516 | 53.886 | 94.294 | 100.077 | 92.197 | 92.6 | 116.6 | 95.6 | 87.6 | 79.8 | 102.6 | 93.4 | 94.6 | 83.5 | 96.2 | 88 | 81.4 | 93.6 | 99 | 95.6 | 80.1 | 119.4 | 117.8 | 104.4 | 105.7 | 104.4 | 86.3 | 74.1 | 84.9 | 80.2 | 64.9 | 64.4 | 95 | 75.1 | 84.4 | 83.1 | 77.2 | 75.4 | 79.4 | 72.9 | 63.4 | 51.7 | 81.6 | 94.1 | 101.2 | 101.6 | 95.8 | 80.7 | 93.4 | 285.4 | 273.7 | 266.8 | 258.2 | 252.8 | 246.8 | 243.9 | 248.6 | 243.3 | 250 | 249.9 | 233.3 | 227.4 | 239.6 |
Brutowinstmarge
| 0.108 | 0.21 | 0.203 | 0.201 | 0.148 | 0.126 | 0.13 | 0.152 | 0.28 | 0.468 | 0.563 | 0.283 | 0.337 | 0.603 | 0.522 | 0.455 | 0.418 | 0.175 | 0.176 | 0.167 | 0.193 | 0.185 | 0.151 | 0.116 | 0.324 | 0.326 | 0.304 | 0.309 | 0.344 | 0.317 | 0.247 | 0.249 | 0.298 | 0.199 | 0.141 | 0.154 | 0.22 | 0.15 | 0.196 | 0.263 | 0.314 | 0.292 | 0.294 | 0.242 | 0.287 | 0.31 | 0.294 | 0.28 | 0.277 | 0.245 | 0.208 | 0.138 | 0.291 | 0.236 | 0.238 | 0.19 | 0.231 | 0.246 | 0.189 | -0.035 | 0.453 | 0.199 | 0.399 | 0.081 | 0.152 | 0.166 | 0.167 | 0.146 | 0.204 | 0.214 | 0.131 | 0.187 | 0.159 | 0.146 | 0.156 | 0.17 | 0.166 | 0.17 | 0.161 | 0.186 | 0.255 | 0.301 | 0.234 | 0.265 | 0.231 | 0.155 | 0.129 | 0.103 | 0.161 | 0.165 | 0.14 | 0.135 | 0.183 | 0.156 | 0.087 | 0.103 | 0.226 | 0.233 | 0.21 | 0.231 | 0.261 | 0.231 | 0.21 | 0.223 | 0.254 | 0.233 | 0.235 | 0.22 | 0.243 | 0.223 | 0.204 | 0.245 | 0.249 | 0.248 | 0.206 | 0.297 | 0.286 | 0.263 | 0.268 | 0.269 | 0.231 | 0.215 | 0.232 | 0.234 | 0.192 | 0.197 | 0.263 | 0.232 | 0.248 | 0.253 | 0.231 | 0.248 | 0.246 | 0.23 | 0.216 | 0.178 | 0.26 | 0.293 | 0.31 | 0.322 | 0.301 | 0.273 | 0.314 | 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 | 0 |
Algemene en administratieve kosten
| 0 | 20.551 | 0 | 20.841 | 19.531 | 17.814 | 18.458 | 23.514 | 20.686 | 22.221 | 18.223 | 54.782 | 18.512 | 19.512 | 16.758 | 24.011 | 24.603 | 20.289 | 17.842 | 14.866 | 13.407 | 15.841 | 17.55 | 45.449 | 14.901 | 16.892 | 13.656 | 13.635 | 14.836 | 14.365 | 13.274 | 12.985 | 12.901 | 13.824 | 13.009 | 11.382 | 10.689 | 11.995 | 12.326 | 11.861 | 10.772 | 12.345 | 9.677 | 13.24 | 13.444 | 10.117 | 13.596 | 0 | 13.342 | 11.762 | 10.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.457 | 0 | -0.229 | -0.228 | -2.592 | -1.808 | -1.809 | -1.929 | -36.132 | 0 | 0 | 0 | -3.556 | -3.557 | -3.478 | -3.635 | -0.935 | -0.935 | -0.889 | -0.98 | -31.037 | 0 | 0 | 0 | 0.027 | -0.217 | -0.2 | -0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.403 | 20.551 | 20.727 | 20.841 | 19.531 | 17.585 | 18.23 | 20.922 | 18.878 | 20.412 | 16.294 | 18.65 | 18.512 | 19.512 | 16.758 | 20.455 | 21.046 | 16.811 | 14.207 | 13.931 | 12.472 | 14.952 | 16.57 | 14.412 | 14.901 | 16.892 | 13.656 | 13.662 | 14.619 | 14.165 | 12.989 | 12.985 | 12.901 | 13.824 | 13.009 | 11.382 | 10.689 | 11.995 | 12.326 | 11.861 | 10.772 | 12.345 | 9.677 | 13.24 | 13.444 | 10.117 | 13.596 | 13.425 | 13.342 | 11.762 | 10.89 | 13.281 | 7.837 | 8.704 | 11.927 | 15.535 | 10.062 | 9.401 | 8.445 | 14.836 | 13.93 | 10.139 | 9.177 | -18.843 | 19.908 | 21.646 | 25.731 | 25.366 | 23.244 | 20.987 | 20.891 | 22.706 | 23.206 | 22.093 | 23.647 | 23.602 | 19.197 | 21.707 | 21.453 | 21.917 | 20.668 | 23.022 | 22.455 | 20.111 | 21.221 | 21.03 | 17.918 | 19.416 | 20.814 | 20.928 | 22.019 | 36.069 | 30.798 | 29.615 | 28.666 | 29.705 | 27.37 | 33.132 | 33.14 | 37.8 | 31.2 | 32 | 29.1 | 29.4 | 31.5 | 29.7 | 30.3 | 27.9 | 27.2 | 26.1 | 25.3 | 30 | 25.9 | 23.6 | 24.6 | 23.4 | 21.8 | 22.2 | 23.1 | 19.9 | 22.5 | 20.9 | 19.5 | 23.3 | 19.6 | 19.6 | 21.5 | 22.7 | 19.9 | 19.1 | 21.7 | 19.6 | 17.8 | 17.2 | 20.5 | 17.1 | 15.8 | 15.4 | 18.7 | 19.7 | 15.9 | 16.9 | 14.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -0.023 | -20.727 | -20.612 | 0.37 | 0.029 | -0.218 | 5.55 | -1.809 | -1.809 | -16.094 | -3.271 | -3.271 | -3.271 | -3.414 | -3.556 | -3.557 | -3.478 | -46.623 | -0.935 | -0.935 | -0.889 | -0.98 | -1.941 | -1.942 | -1.908 | -1.857 | -4.978 | 4.978 | -1.286 | -1.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.522 | 1.022 | 1.75 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.906 | 15.388 | 4.906 | 6.612 | -27.051 | 21.069 | 16.906 | 19.229 | 20.548 | 20.864 | 19.32 | 22.149 | -16.294 | 22.989 | 22.314 | 22.692 | 25.235 | 23.449 | 20.689 | 20.013 | 21.523 | 22.465 | 25.041 | 27.083 | 27.019 | 25.779 | 25.202 | 26.859 | 28.674 | 29.067 | 31.157 | 30.735 | 43.352 | 43.847 | 41.317 | 40.872 | 40.638 | 41.543 | 38.829 | 40.837 | 39.5 | 38.3 | 35.2 | 37.4 | 37.9 | 39.2 | 36.5 | 36.7 | 35.9 | 39 | 36.7 | 38.1 | 35.8 | 37.4 | 33.2 | 35.1 | 36.2 | 35.6 | 32.5 | 32.7 | 33.9 | 35 | 34.4 | 35 | 31.8 | 33.1 | 30.2 | 28.4 | 27.1 | 29.1 | 25.6 | 25.4 | 25.2 | 26.2 | 22.8 | 22.6 | 23.2 | 22.7 | 20.8 | 19.6 | 20.1 | 20.4 | 18.5 | 18.3 | -890.3 | 0 | 0 | 0 | -832.6 | 0 | 0 | 0 | -846.8 | 0 | 0 | 0 | -869.9 | 0 |
Bedrijfskosten
| 20.403 | 20.551 | 20.727 | 20.612 | 19.531 | 17.585 | 18.23 | 26.472 | 18.878 | 20.412 | 16.294 | 18.65 | 18.512 | 19.512 | 16.758 | 20.455 | 21.046 | 16.811 | 14.207 | 13.931 | 12.472 | 14.952 | 16.57 | 14.412 | 14.901 | 16.892 | 13.656 | 13.662 | 19.597 | 14.165 | 12.989 | 12.985 | 12.901 | 13.824 | 13.009 | 11.382 | 10.689 | 11.995 | 12.326 | 11.861 | 10.772 | 12.345 | 9.677 | 13.24 | 14.466 | 11.867 | 14.346 | 13.425 | 13.342 | 11.762 | 10.89 | 13.281 | 7.837 | 8.704 | 11.927 | 15.535 | 10.062 | 9.401 | 8.445 | -12.07 | 29.318 | 15.045 | 15.789 | -45.894 | 40.977 | 38.552 | 44.96 | 45.914 | 44.108 | 40.307 | 43.04 | 6.412 | 46.195 | 44.407 | 46.339 | 48.837 | 42.646 | 42.396 | 41.466 | 43.44 | 43.133 | 48.063 | 49.538 | 47.13 | 47 | 46.232 | 44.777 | 48.09 | 49.881 | 52.085 | 52.754 | 79.421 | 74.645 | 70.932 | 69.538 | 70.343 | 68.913 | 71.961 | 73.977 | 77.3 | 69.5 | 67.2 | 66.5 | 67.3 | 70.7 | 66.2 | 67 | 63.8 | 66.2 | 62.8 | 63.4 | 65.8 | 63.3 | 56.8 | 59.7 | 59.6 | 57.4 | 54.7 | 55.8 | 53.8 | 57.5 | 55.3 | 54.5 | 55.1 | 52.7 | 49.8 | 49.9 | 49.8 | 49 | 44.7 | 47.1 | 44.8 | 44 | 40 | 43.1 | 40.3 | 38.5 | 36.2 | 38.3 | 39.8 | 36.3 | 35.4 | 32.9 | -890.3 | 0 | 0 | 0 | -832.6 | 0 | 0 | 0 | -846.8 | 0 | 0 | 0 | -869.9 | 0 |
Bedrijfsresultaat
| 7.172 | 46.714 | 25.635 | 30.448 | 36.229 | 36.319 | 13.173 | 10.585 | 65.845 | 157.719 | 214.933 | 50.56 | 82.61 | 250.215 | 168.133 | 133.134 | 109.961 | 14.908 | 22.627 | 20.024 | 31.196 | 24.956 | 20.107 | 9.964 | 77.742 | 69.417 | 27.831 | 37.048 | 43.793 | 40.773 | 23.909 | 25.716 | 38.994 | -34.228 | 5.072 | 9.855 | 27.714 | 7.311 | 14.027 | 26.603 | 44.869 | 29.725 | 31.309 | 20.645 | 30.904 | 29.441 | 26.608 | 26.57 | 28.763 | 17.09 | 12.519 | 1.868 | 35.454 | 17.76 | 17.158 | 12.28 | 26.61 | 22.282 | 11.479 | 5.385 | 44.784 | 0.624 | 35.911 | -22.63 | 28.662 | 30.485 | 24.666 | 14.877 | 44.92 | 48.387 | 7.421 | 67.201 | 17.288 | 16.299 | 16.436 | 17.113 | 24.453 | 19.928 | 12.685 | 16.236 | 51.403 | 94.214 | 47.499 | 60.375 | 45.652 | 10.738 | -1.88 | -25.159 | 2.269 | 2.974 | -7.891 | -24.175 | 8.68 | 0.494 | -35.239 | -16.457 | 25.381 | 28.116 | 18.22 | 15.3 | 47.1 | 28.4 | 21.1 | 12.5 | 31.9 | 27.2 | 27.6 | 19.7 | 30 | 25.2 | 18 | 27.8 | 35.7 | 38.8 | 20.4 | 59.8 | 60.4 | 49.7 | 49.9 | 50.6 | 28.8 | 18.8 | 30.4 | 25.1 | 12.2 | 14.6 | 45.1 | 25.3 | 35.4 | 38.4 | 30.1 | 30.6 | 35.4 | 32.9 | 20.3 | 11.4 | 43.1 | 57.9 | 62.9 | 61.8 | 59.5 | 45.3 | 60.5 | -604.9 | 273.7 | 266.8 | 258.2 | -579.8 | 246.8 | 243.9 | 248.6 | -603.5 | 250 | 249.9 | 233.3 | -642.5 | 239.6 |
Bedrijfsresultaat ratio
| 0.028 | 0.146 | 0.112 | 0.12 | 0.136 | 0.148 | 0.051 | 0.042 | 0.215 | 0.439 | 0.523 | 0.204 | 0.288 | 0.559 | 0.475 | 0.395 | 0.351 | 0.082 | 0.108 | 0.098 | 0.138 | 0.116 | 0.111 | 0.046 | 0.269 | 0.259 | 0.139 | 0.211 | 0.23 | 0.25 | 0.16 | 0.165 | 0.224 | -0.242 | 0.04 | 0.071 | 0.159 | 0.057 | 0.105 | 0.182 | 0.253 | 0.207 | 0.224 | 0.148 | 0.196 | 0.221 | 0.191 | 0.185 | 0.189 | 0.145 | 0.111 | 0.017 | 0.232 | 0.158 | 0.14 | 0.084 | 0.167 | 0.173 | 0.109 | 0.052 | 0.274 | 0.008 | 0.277 | 0.027 | 0.063 | 0.073 | 0.059 | 0.036 | 0.103 | 0.117 | 0.019 | 0.171 | 0.043 | 0.039 | 0.041 | 0.044 | 0.06 | 0.054 | 0.038 | 0.05 | 0.139 | 0.199 | 0.113 | 0.15 | 0.114 | 0.029 | -0.006 | -0.081 | 0.007 | 0.009 | -0.025 | -0.061 | 0.019 | 0.001 | -0.079 | -0.031 | 0.061 | 0.066 | 0.042 | 0.038 | 0.105 | 0.069 | 0.051 | 0.035 | 0.079 | 0.068 | 0.069 | 0.052 | 0.076 | 0.064 | 0.045 | 0.073 | 0.09 | 0.1 | 0.052 | 0.149 | 0.147 | 0.125 | 0.126 | 0.131 | 0.077 | 0.054 | 0.083 | 0.073 | 0.036 | 0.045 | 0.125 | 0.078 | 0.104 | 0.117 | 0.09 | 0.101 | 0.11 | 0.104 | 0.069 | 0.039 | 0.137 | 0.18 | 0.193 | 0.196 | 0.187 | 0.153 | 0.203 | -2.119 | 1 | 1 | 1 | -2.294 | 1 | 1 | 1 | -2.48 | 1 | 1 | 1 | -2.825 | 1 |
Totaal overige inkomsten en kosten netto
| -7.919 | -8.518 | 0.338 | -8.035 | -7.829 | -7.584 | -0.417 | -11.465 | -10.089 | -9.228 | -18.988 | -12.132 | -11.912 | -11.47 | -6.988 | -12.425 | -12.114 | -11.817 | -50.321 | -9.475 | -9.41 | -8.771 | -11.956 | -12.043 | -12.051 | -11.264 | -7.517 | -7.395 | -7.336 | -7.348 | -4.97 | -6.924 | -7.786 | -8.206 | -6.025 | -8.341 | -8.335 | -8.016 | -8.069 | -6.434 | -5.506 | -5.509 | -5.46 | -5.573 | -5.556 | -5.667 | -6.336 | -6.496 | -6.28 | -6.277 | -6.486 | -6.706 | -6.632 | -6.612 | -7.879 | -6.745 | -6.858 | -7.089 | -7.088 | -7.15 | -5.095 | -4.872 | -4.804 | 4.574 | -9.392 | -5.266 | -8.591 | -8.1 | -6.334 | -6.744 | -6.623 | -6.785 | 1.122 | -7.028 | 2.341 | -6.644 | -6.722 | -6.637 | -6.536 | -32.307 | -11.406 | -11.987 | -57.822 | -10.361 | -11.719 | 0.445 | -12.695 | -6.08 | -22.468 | -13.723 | -17.034 | -27.787 | -19.397 | -6.896 | -16.28 | -18.573 | -18.19 | -14.218 | -14.226 | -1.9 | -10.7 | -13.2 | -20.118 | -7.3 | -12 | -11.4 | -10.6 | -11.7 | -8.3 | -10 | -8.2 | -6.2 | -8.4 | -9.6 | -12.4 | -15.6 | -10.3 | -11.1 | -12 | -10 | -11.8 | -9 | -21.8 | -2 | -9.9 | -10.2 | -9.9 | -7.6 | -7.6 | 15.8 | -5.3 | -6.3 | -7.4 | -14.8 | -5.5 | -6.1 | -4.5 | -7.4 | -5.1 | -4.5 | -4.6 | -5.1 | -4.4 | 604.9 | -273.7 | -266.8 | -258.2 | 579.8 | -246.8 | -243.9 | -248.6 | 603.5 | -250 | -249.9 | -233.3 | 642.5 | -239.6 |
Inkomen voor belasting
| -0.747 | 8.928 | -4.422 | -8.006 | 28.4 | 28.735 | 12.756 | -0.88 | 55.756 | 148.491 | 195.945 | 38.428 | 70.698 | 238.745 | 161.145 | 120.709 | 97.847 | 3.091 | -27.694 | 10.549 | 21.786 | 16.185 | 8.151 | -2.079 | 65.691 | 58.153 | 20.314 | 29.653 | 36.457 | 33.425 | 18.939 | 18.792 | 31.208 | -42.434 | -0.953 | 1.514 | 19.379 | -0.705 | 5.958 | 20.169 | 39.363 | 24.216 | 25.849 | 15.072 | 25.348 | 23.774 | 20.272 | 20.074 | 22.483 | 10.813 | 6.033 | -4.838 | 28.822 | 11.148 | 9.279 | 5.535 | 19.752 | 15.193 | 4.391 | -1.765 | 39.689 | -4.248 | 31.107 | -18.056 | 20.654 | 21.968 | 16.463 | 6.777 | 38.586 | 41.643 | 0.171 | 60.416 | 10.467 | 9.271 | 9.879 | 10.469 | 17.731 | 13.291 | 6.149 | -16.071 | 39.997 | 82.227 | 35.767 | 50.014 | 33.933 | 11.183 | -14.575 | -31.239 | -17.021 | -10.749 | -24.925 | -51.962 | -10.74 | -16.048 | -51.488 | -35.03 | -11.311 | -12.102 | 3.994 | 13.4 | 36.4 | 15.1 | 1 | 5.2 | 19.9 | 15.9 | 17 | 8 | 21.7 | 15.2 | 9.8 | 21.6 | 27.3 | 29.2 | 8 | 44.2 | 50.1 | 38.6 | 37.9 | 40.6 | 17 | 9.8 | 8.6 | 23.1 | 2.3 | 4.4 | 35.2 | 17.7 | 27.8 | 54.2 | 24.8 | 24.3 | 28 | 18.1 | 14.8 | 5.3 | 38.6 | 50.5 | 57.8 | 57.3 | 54.9 | 40.2 | 56.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| -0.003 | 0.028 | -0.019 | -0.031 | 0.107 | 0.117 | 0.049 | -0.003 | 0.182 | 0.413 | 0.476 | 0.155 | 0.246 | 0.534 | 0.455 | 0.358 | 0.313 | 0.017 | -0.133 | 0.052 | 0.096 | 0.075 | 0.045 | -0.01 | 0.227 | 0.217 | 0.102 | 0.169 | 0.191 | 0.205 | 0.127 | 0.121 | 0.179 | -0.3 | -0.007 | 0.011 | 0.111 | -0.005 | 0.044 | 0.138 | 0.222 | 0.168 | 0.185 | 0.108 | 0.161 | 0.178 | 0.146 | 0.14 | 0.148 | 0.092 | 0.054 | -0.044 | 0.189 | 0.099 | 0.076 | 0.038 | 0.124 | 0.118 | 0.042 | -0.017 | 0.242 | -0.054 | 0.24 | 0.021 | 0.045 | 0.053 | 0.039 | 0.016 | 0.088 | 0.1 | 0 | 0.154 | 0.026 | 0.022 | 0.025 | 0.027 | 0.044 | 0.036 | 0.018 | -0.05 | 0.108 | 0.174 | 0.085 | 0.124 | 0.085 | 0.03 | -0.044 | -0.101 | -0.053 | -0.032 | -0.078 | -0.132 | -0.024 | -0.035 | -0.116 | -0.067 | -0.027 | -0.028 | 0.009 | 0.033 | 0.082 | 0.037 | 0.002 | 0.015 | 0.049 | 0.04 | 0.042 | 0.021 | 0.055 | 0.039 | 0.025 | 0.057 | 0.069 | 0.076 | 0.021 | 0.11 | 0.122 | 0.097 | 0.096 | 0.105 | 0.046 | 0.028 | 0.024 | 0.067 | 0.007 | 0.013 | 0.097 | 0.055 | 0.082 | 0.165 | 0.074 | 0.08 | 0.087 | 0.057 | 0.05 | 0.018 | 0.123 | 0.157 | 0.177 | 0.182 | 0.172 | 0.136 | 0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -4.056 | -4.75 | -4.117 | -7.866 | 4.725 | 6.429 | -3.504 | -4.723 | 9.801 | 28.269 | 32.065 | -0.754 | 5.031 | 50.84 | 30.039 | 20.692 | 16.84 | 0.453 | -10.862 | -0.85 | 1.221 | -0.952 | 1.591 | -3.878 | 5.355 | 12.005 | 5.717 | 18.065 | 2.757 | 9.181 | 2.018 | 4.419 | 3.562 | -11.196 | -1.11 | -2.035 | -2.419 | -1.416 | 0.302 | 0.033 | 6.209 | 7.946 | 5.499 | 1.351 | 3.157 | 4.592 | 4.785 | 6.21 | 3.884 | 5.733 | 0.982 | -3.36 | 3.223 | 2.699 | 1.583 | -3.364 | 1.588 | 3.365 | 3.007 | -4.711 | -6.333 | -7.94 | 2.336 | -14.972 | -5.061 | -0.291 | -7.489 | -4.379 | -2.581 | 6.25 | -5.267 | 16.309 | -13.765 | 1.273 | -52.894 | 0.551 | 6.641 | 5.117 | 2.367 | -6.373 | 15.798 | 32.659 | 13.949 | 16.88 | 11.777 | 4.361 | -5.684 | -12.183 | -6.639 | -4.192 | -9.721 | -20.265 | -4.189 | -6.259 | -20.08 | -13.661 | -4.412 | -4.72 | 1.558 | 5.1 | 13.8 | 5.7 | 0.4 | 1.3 | 7.4 | 5.9 | 6.3 | 2.3 | 7.6 | 5.3 | 3.4 | 2.8 | 7.8 | 11.1 | 3 | 14.9 | 18.4 | 14.7 | 14.4 | 13.7 | 6.3 | 3.7 | 3.3 | 7.5 | 4.5 | 1.6 | 13 | 7.2 | 10 | 19.5 | 8.9 | 8.1 | 9.8 | 6.3 | 5.2 | 0.8 | 13.9 | 18.2 | 20.8 | 17.4 | 19.8 | 14.5 | 20.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 3.309 | 13.678 | -0.305 | -0.14 | 23.675 | 22.306 | 16.26 | 3.843 | 45.955 | 120.222 | 163.88 | 39.182 | 65.667 | 187.905 | 131.106 | 100.017 | 81.007 | 2.638 | -16.832 | 11.399 | 20.565 | 17.137 | 6.56 | 1.799 | 60.336 | 46.148 | 14.597 | 11.588 | 33.7 | 24.244 | 16.921 | 14.373 | 27.646 | -31.238 | 0.157 | 3.549 | 21.798 | 0.711 | 5.656 | 20.136 | 33.154 | 16.27 | 20.35 | 13.721 | 22.191 | 19.182 | 15.487 | 13.864 | 18.599 | 5.08 | 5.051 | -1.478 | 25.599 | 8.449 | 7.696 | 9.376 | 18.08 | 11.743 | 1.195 | 2.903 | 45.839 | 3.766 | 24.82 | -4.35 | 25.25 | 21.479 | 10.259 | 11.245 | 41.013 | 33.95 | -29.776 | 44.107 | 25.697 | 7.998 | 69.314 | 9.918 | 11.09 | 8.174 | 3.782 | -9.984 | 209.847 | 49.568 | 21.818 | 28.297 | 22.156 | 6.649 | -9.565 | -34.478 | -12.433 | -20.089 | -167.381 | -31.697 | -6.551 | -9.789 | -31.408 | -21.369 | -6.899 | -7.382 | 2.436 | 8.3 | 22.6 | 9.4 | 0.6 | 3.9 | 12.5 | 10 | 10.7 | 5.7 | 14.1 | 9.9 | 6.4 | 18.3 | 19.5 | 15.2 | 5 | 29.3 | 31.7 | 23.9 | 23.5 | 26.9 | 10.7 | 6.1 | 5.3 | 15.6 | -2.2 | 2.8 | -9.5 | 10.5 | 17.8 | 34.7 | 15.9 | 16.2 | 18.2 | 11.8 | 9.6 | 4.5 | 24.7 | 32.3 | 37 | 39.9 | 35.1 | 25.7 | 35.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.013 | 0.043 | -0.001 | -0.001 | 0.089 | 0.091 | 0.063 | 0.015 | 0.15 | 0.334 | 0.398 | 0.158 | 0.229 | 0.42 | 0.37 | 0.296 | 0.259 | 0.015 | -0.081 | 0.056 | 0.091 | 0.079 | 0.036 | 0.008 | 0.209 | 0.172 | 0.073 | 0.066 | 0.177 | 0.149 | 0.113 | 0.092 | 0.159 | -0.221 | 0.001 | 0.026 | 0.125 | 0.006 | 0.042 | 0.138 | 0.187 | 0.113 | 0.146 | 0.098 | 0.141 | 0.144 | 0.111 | 0.097 | 0.122 | 0.043 | 0.045 | -0.013 | 0.167 | 0.075 | 0.063 | 0.064 | 0.114 | 0.091 | 0.011 | 0.028 | 0.28 | 0.048 | 0.192 | 0.005 | 0.055 | 0.052 | 0.025 | 0.027 | 0.094 | 0.082 | -0.077 | 0.112 | 0.065 | 0.019 | 0.172 | 0.026 | 0.027 | 0.022 | 0.011 | -0.031 | 0.567 | 0.105 | 0.052 | 0.07 | 0.055 | 0.018 | -0.029 | -0.111 | -0.038 | -0.06 | -0.521 | -0.08 | -0.014 | -0.021 | -0.071 | -0.041 | -0.017 | -0.017 | 0.006 | 0.021 | 0.051 | 0.023 | 0.001 | 0.011 | 0.031 | 0.025 | 0.027 | 0.015 | 0.036 | 0.025 | 0.016 | 0.048 | 0.049 | 0.039 | 0.013 | 0.073 | 0.077 | 0.06 | 0.06 | 0.069 | 0.029 | 0.018 | 0.015 | 0.046 | -0.007 | 0.009 | -0.026 | 0.032 | 0.052 | 0.106 | 0.048 | 0.053 | 0.056 | 0.037 | 0.033 | 0.015 | 0.079 | 0.101 | 0.113 | 0.126 | 0.11 | 0.087 | 0.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.042 | 0.17 | -0.004 | -0.002 | 0.3 | 0.28 | 0.2 | 0.048 | 0.64 | 1.73 | 2.36 | 0.58 | 0.98 | 2.79 | 1.95 | 1.49 | 1.21 | 0.04 | -0.25 | 0.17 | 0.3 | 0.25 | 0.1 | 0.03 | 0.96 | 0.73 | 0.29 | 0.28 | 0.83 | 0.59 | 0.41 | 0.35 | 0.68 | -0.77 | 0.004 | 0.09 | 0.53 | 0.02 | 0.14 | 0.49 | 0.81 | 0.4 | 0.5 | 0.34 | 0.55 | 0.47 | 0.38 | 0.34 | 0.46 | 0.13 | 0.13 | -0.037 | 0.64 | 0.21 | 0.19 | 0.23 | 0.45 | 0.29 | 0.03 | 0.073 | 1.15 | 0.09 | 0.62 | -0.11 | 0.64 | 0.54 | 0.26 | 0.29 | 1.05 | 0.87 | -0.76 | 1.13 | 0.66 | 0.21 | 2.22 | 0.34 | 0.38 | 0.28 | 0.13 | -0.34 | 7.08 | 1.68 | 0.75 | 0.98 | 0.77 | 0.23 | -0.33 | -1.21 | -0.44 | -0.71 | -5.9 | -1.12 | -0.23 | -0.35 | -1.11 | -0.75 | -0.24 | -0.26 | 0.08 | 0.29 | 0.78 | 0.33 | 0.02 | 0.13 | 0.43 | 0.35 | 0.37 | 0.2 | 0.49 | 0.34 | 0.22 | 0.64 | 0.68 | 0.53 | 0.17 | 1.01 | 1.09 | 0.81 | 0.81 | 0.93 | 0.37 | 0.21 | 0.18 | 0.5 | -0.07 | 0.09 | -0.33 | 0.36 | 0.61 | 1.19 | 0.55 | 0.56 | 0.63 | 0.41 | 0.33 | 0.15 | 0.85 | 1.12 | 1.28 | 1.39 | 1.22 | 0.89 | 1.3 | 1.19 | 1.02 | 0.88 | 0.95 | 0.89 | 0.81 | 0.8 | 0.32 | 0.72 | 0.3 | 0.35 | 0.24 | 0.13 | 0.17 |
Verwaterde WPA
| 0.042 | 0.17 | -0.004 | -0.002 | 0.29 | 0.28 | 0.2 | 0.048 | 0.64 | 1.72 | 2.35 | 0.58 | 0.97 | 2.77 | 1.94 | 1.48 | 1.2 | 0.04 | -0.25 | 0.17 | 0.3 | 0.25 | 0.1 | 0.03 | 0.93 | 0.73 | 0.29 | 0.28 | 0.82 | 0.59 | 0.41 | 0.35 | 0.68 | -0.77 | 0.004 | 0.09 | 0.53 | 0.02 | 0.14 | 0.49 | 0.81 | 0.4 | 0.5 | 0.34 | 0.54 | 0.47 | 0.38 | 0.34 | 0.46 | 0.13 | 0.13 | -0.037 | 0.63 | 0.21 | 0.19 | 0.23 | 0.45 | 0.29 | 0.03 | 0.073 | 1.15 | 0.09 | 0.62 | -0.11 | 0.63 | 0.54 | 0.26 | 0.29 | 1.04 | 0.87 | -0.76 | 1.13 | 0.66 | 0.21 | 2.21 | 0.34 | 0.38 | 0.28 | 0.13 | -0.34 | 7.05 | 1.68 | 0.74 | 0.98 | 0.77 | 0.23 | -0.33 | -1.21 | -0.44 | -0.71 | -5.9 | -1.12 | -0.23 | -0.35 | -1.11 | -0.75 | -0.24 | -0.26 | 0.08 | 0.29 | 0.77 | 0.33 | 0.02 | 0.13 | 0.43 | 0.35 | 0.37 | 0.2 | 0.49 | 0.34 | 0.22 | 0.64 | 0.68 | 0.53 | 0.17 | 1.01 | 1.09 | 0.81 | 0.81 | 0.93 | 0.37 | 0.21 | 0.18 | 0.5 | -0.07 | 0.09 | -0.33 | 0.36 | 0.61 | 1.19 | 0.55 | 0.56 | 0.63 | 0.41 | 0.33 | 0.15 | 0.85 | 1.12 | 1.23 | 1.39 | 1.17 | 0.86 | 1.2 | 1.11 | 0.95 | 0.83 | 0.89 | 0.86 | 0.76 | 0.75 | 0.31 | 0.72 | 0.3 | 0.35 | 0.24 | 0.13 | 0.17 |
EBITDA
| 34.781 | 46.714 | 25.635 | 30.448 | 51.379 | 40.54 | 45.128 | 47.315 | 92.46 | 167.858 | 214.933 | 71.07 | 99.347 | 263.973 | 168.133 | 149.249 | 109.961 | 14.908 | -4.952 | 20.024 | 31.196 | 24.956 | 29.889 | 27.499 | 98.159 | 89.114 | 38.609 | 37.048 | 43.793 | 40.773 | 23.909 | 25.716 | 38.994 | -34.228 | 5.072 | 9.855 | 27.714 | 7.311 | 14.027 | 26.603 | 53.193 | 34.623 | 37.413 | 27.536 | 38.95 | 34.599 | 33.475 | 33.546 | 37.065 | 17.09 | 12.519 | 8.044 | 44.546 | 22.918 | 25.824 | 19.846 | 36.036 | 29.356 | 18.617 | 13.149 | 60.172 | 5.53 | 42.523 | -49.01 | 49.731 | 27.222 | 43.895 | 35.387 | 65.643 | 68.582 | 24.79 | 90.227 | 40.224 | 38.613 | 39.128 | 42.348 | 47.902 | 40.617 | 32.698 | 37.759 | 73.868 | 123.078 | 25.862 | 86.691 | 29.162 | 35.94 | 25.206 | 12.478 | 34.514 | 34.131 | 22.844 | 22.848 | 46.267 | 39.719 | -1.402 | 24.181 | 61.017 | 63.565 | 59.057 | 54.8 | 85.4 | 63.5 | 58.518 | 50.4 | 71.1 | 63.8 | 64.3 | 55.6 | 69 | 62 | 56.1 | 63.6 | 73.1 | 72 | 55.5 | 96 | 96 | 82.2 | 82.6 | 84.5 | 63.8 | 53.2 | 65.4 | 56.9 | 45.3 | 44.8 | 73.5 | 52.4 | 64.5 | 64 | 55.5 | 55.8 | 61.7 | 55.7 | 42.9 | 34.6 | 65.8 | 78.7 | 82.5 | 81.9 | 79.9 | 63.8 | 78.8 | -604.9 | 273.7 | 266.8 | 258.2 | -579.8 | 246.8 | 243.9 | 248.6 | -603.5 | 250 | 249.9 | 233.3 | -642.5 | 239.6 |
EBITDA ratio
| 0.136 | 0.237 | 0.246 | 0.239 | 0.191 | 0.167 | 0.184 | 0.156 | 0.303 | 0.463 | 0.532 | 0.275 | 0.336 | 0.591 | 0.517 | 0.443 | 0.406 | 0.163 | -0.024 | 0.19 | 0.218 | 0.191 | 0.144 | 0.131 | 0.333 | 0.336 | 0.289 | 0.277 | 0.241 | 0.27 | 0.205 | 0.22 | 0.277 | 0.157 | 0.107 | 0.144 | 0.231 | 0.112 | 0.168 | 0.233 | 0.3 | 0.241 | 0.268 | 0.197 | 0.247 | 0.26 | 0.24 | 0.235 | 0.244 | 0.189 | 0.163 | 0.073 | 0.299 | 0.204 | 0.211 | 0.136 | 0.227 | 0.228 | 0.177 | 0.126 | 0.368 | 0.07 | 0.328 | 0.058 | 0.109 | 0.114 | 0.105 | 0.085 | 0.15 | 0.163 | 0.077 | 0.13 | 0.101 | 0.093 | 0.097 | 0.109 | 0.118 | 0.11 | 0.097 | 0.196 | 0.2 | 0.252 | 0.183 | 0.214 | 0.178 | 0.098 | 0.076 | 0.057 | 0.113 | 0.097 | 0.066 | 0.058 | 0.111 | 0.087 | 0.031 | 0.051 | 0.213 | 0.216 | 0.135 | 0.115 | 0.192 | 0.157 | 0.159 | 0.125 | 0.174 | 0.157 | 0.156 | 0.146 | 0.167 | 0.154 | 0.132 | 0.155 | 0.179 | 0.183 | 0.143 | 0.248 | 0.23 | 0.205 | 0.207 | 0.211 | 0.168 | 0.144 | 0.204 | 0.136 | 0.128 | 0.133 | 0.202 | 0.155 | 0.182 | 0.124 | 0.159 | 0.181 | 0.189 | 0.198 | 0.145 | 0.119 | 0.2 | 0.241 | 0.242 | 0.249 | 0.244 | 0.21 | 0.257 | -2.119 | 1 | 1 | 1 | -2.294 | 1 | 1 | 1 | -2.48 | 1 | 1 | 1 | -2.825 | 1 |