PROG Holdings, Inc.
NYSE:PRG
44.71 (USD) • At close November 4, 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 | 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
| 606.145 | 592.161 | 641.87 | 577.401 | 582.877 | 592.846 | 655.14 | 612.097 | 625.821 | 649.444 | 710.464 | 646.543 | 650.405 | 659.971 | 721.001 | 605.652 | 1,052.297 | 1,030.119 | 1,101.274 | 1,003.604 | 963.808 | 968.141 | 1,012.103 | 993.184 | 953.071 | 927.859 | 954.809 | 884.627 | 838.883 | 815.644 | 844.554 | 794.954 | 768.982 | 789.353 | 854.427 | 821.199 | 767.694 | 769.049 | 821.814 | 759.742 | 707.564 | 672.51 | 585.423 | 553.852 | 539.458 | 552.064 | 595.141 | 568.463 | 529.51 | 539.515 | 586.876 | 523.489 | 485.195 | 482.7 | 532.665 | 484.429 | 452.15 | 444.999 | 495.269 | 446.268 | 415.259 | 417.31 | 473.95 | 404.894 | 388.019 | 411.191 | 437.331 | 388.611 | 359.381 | 358.985 | 387.934 | 339.869 | 317.709 | 321.727 | 347.287 | 296.152 | 278.667 | 271.338 | 279.348 | 242.053 | 231.648 | 230.286 | 242.493 | 209.39 | 188.406 | 177.741 | 191.26 | 189.317 | 152.797 | 151.162 | 156.663 | 139.985 | 132.516 | 132.763 | 141.417 | 130.788 | 124.85 | 121.91 | 125.372 | 124.276 | 106.457 | 104.931 | 101.695 | 94.518 | 93.613 | 91.677 | 91.025 | 78.673 | 74.633 | 76.07 | 75.054 | 73.645 | 70 | 66.6 | 64.7 | 0 | 58.5 | 58.5 | 59.2 | 55.9 | 56.7 | 55.2 | 53.2 | 45.5 | 43 | 42.3 | 41.6 | 37.5 | 38.3 | 38.5 | 39.4 | 32.7 | 35.9 | 34.8 | 36.8 | 34.3 | 35.1 | 35.3 | 36.5 | 34.1 | 35.7 | 36.2 | 38.4 | 35.8 | 37.5 | 37.5 | 37.2 | 33.8 | 30.8 | 30.5 | 31.5 | 28.8 | 29.1 | 29.3 | 28.7 | 26.7 | 28 |
Kosten van de omzet
| 407.335 | 391.296 | 439.589 | 382.302 | 389.242 | 18.007 | 442.679 | 404.91 | 431.303 | 439.113 | 505.767 | 451.008 | 443.808 | 447.026 | 512.4 | 105.726 | 36.902 | 38.381 | 30.443 | 34.171 | 30.655 | 34.599 | 37.828 | 49.002 | 40.091 | 51.224 | 53.682 | 70.57 | 55.13 | 65.758 | 67.476 | 84.453 | 64.409 | 67.876 | 78.45 | 118.845 | 78.104 | 81.312 | 94.556 | 104.161 | 76.812 | 81.705 | 91.92 | 104.269 | 82.705 | 84.676 | 91.183 | 120.813 | 84.377 | 93.28 | 112.606 | 111.608 | 83.38 | 81.926 | 99.569 | 103.174 | 80.624 | 73.808 | 96.325 | 94.644 | 68.786 | 68.31 | 93.717 | 86.676 | 71.018 | 69.348 | 88.918 | 79.319 | 61.484 | 60.614 | 74.437 | 67.345 | 54.763 | 54.174 | 72.197 | 60.423 | 50.088 | 47.981 | 53.369 | 48.161 | 44.038 | 41.372 | 55.016 | 46.431 | 35.471 | 34.468 | 46.257 | 43.866 | 31.455 | 27.736 | 33.206 | 28.65 | 24.627 | 23.758 | 28.951 | 28.088 | 25.735 | 23.603 | 27.726 | 26.947 | 21.561 | 19.977 | 19.22 | 16.065 | 15.164 | 15.025 | 15.763 | 14.992 | 13.153 | 13.902 | 13.866 | 13.768 | 12 | 9.4 | 8.8 | 0 | 9.4 | 7.6 | 8.2 | 7.3 | 9.6 | 8.5 | 9.1 | 8 | 8.4 | 9.7 | 7.7 | 8.8 | 10.1 | 10.9 | 11 | 7.3 | 10.4 | 9.7 | 11.8 | 11.1 | 11.7 | 11.7 | 11.3 | 10.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 198.81 | 200.865 | 202.281 | 195.099 | 193.635 | 574.839 | 212.461 | 207.187 | 194.518 | 210.331 | 204.697 | 195.535 | 206.597 | 212.945 | 208.601 | 499.926 | 1,015.395 | 991.738 | 1,070.831 | 969.433 | 933.153 | 933.542 | 974.275 | 944.182 | 912.98 | 876.635 | 901.127 | 814.057 | 783.753 | 749.886 | 777.078 | 710.501 | 704.573 | 721.477 | 775.977 | 702.354 | 689.59 | 687.737 | 727.258 | 655.581 | 630.752 | 590.805 | 493.503 | 449.583 | 456.753 | 467.388 | 503.958 | 447.65 | 445.133 | 446.235 | 474.27 | 411.881 | 401.815 | 400.774 | 433.096 | 381.255 | 371.526 | 371.191 | 398.944 | 351.624 | 346.473 | 349 | 380.233 | 318.218 | 317.001 | 341.843 | 348.413 | 309.292 | 297.897 | 298.371 | 313.497 | 272.524 | 262.946 | 267.553 | 275.09 | 235.729 | 228.579 | 223.357 | 225.979 | 193.892 | 187.61 | 188.914 | 187.477 | 162.959 | 152.935 | 143.273 | 145.003 | 145.451 | 121.342 | 123.426 | 123.457 | 111.335 | 107.889 | 109.005 | 112.466 | 102.7 | 99.115 | 98.307 | 97.646 | 97.329 | 84.896 | 84.954 | 82.475 | 78.453 | 78.449 | 76.652 | 75.262 | 63.681 | 61.48 | 62.168 | 61.188 | 59.877 | 58 | 57.2 | 55.9 | 0 | 49.1 | 50.9 | 51 | 48.6 | 47.1 | 46.7 | 44.1 | 37.5 | 34.6 | 32.6 | 33.9 | 28.7 | 28.2 | 27.6 | 28.4 | 25.4 | 25.5 | 25.1 | 25 | 23.2 | 23.4 | 23.6 | 25.2 | 23.9 | 35.7 | 36.2 | 38.4 | 35.8 | 37.5 | 37.5 | 37.2 | 33.8 | 30.8 | 30.5 | 31.5 | 28.8 | 29.1 | 29.3 | 28.7 | 26.7 | 28 |
Brutowinstmarge
| 0.328 | 0.339 | 0.315 | 0.338 | 0.332 | 0.97 | 0.324 | 0.338 | 0.311 | 0.324 | 0.288 | 0.302 | 0.318 | 0.323 | 0.289 | 0.825 | 0.965 | 0.963 | 0.972 | 0.966 | 0.968 | 0.964 | 0.963 | 0.951 | 0.958 | 0.945 | 0.944 | 0.92 | 0.934 | 0.919 | 0.92 | 0.894 | 0.916 | 0.914 | 0.908 | 0.855 | 0.898 | 0.894 | 0.885 | 0.863 | 0.891 | 0.879 | 0.843 | 0.812 | 0.847 | 0.847 | 0.847 | 0.787 | 0.841 | 0.827 | 0.808 | 0.787 | 0.828 | 0.83 | 0.813 | 0.787 | 0.822 | 0.834 | 0.806 | 0.788 | 0.834 | 0.836 | 0.802 | 0.786 | 0.817 | 0.831 | 0.797 | 0.796 | 0.829 | 0.831 | 0.808 | 0.802 | 0.828 | 0.832 | 0.792 | 0.796 | 0.82 | 0.823 | 0.809 | 0.801 | 0.81 | 0.82 | 0.773 | 0.778 | 0.812 | 0.806 | 0.758 | 0.768 | 0.794 | 0.817 | 0.788 | 0.795 | 0.814 | 0.821 | 0.795 | 0.785 | 0.794 | 0.806 | 0.779 | 0.783 | 0.797 | 0.81 | 0.811 | 0.83 | 0.838 | 0.836 | 0.827 | 0.809 | 0.824 | 0.817 | 0.815 | 0.813 | 0.829 | 0.859 | 0.864 | 0 | 0.839 | 0.87 | 0.861 | 0.869 | 0.831 | 0.846 | 0.829 | 0.824 | 0.805 | 0.771 | 0.815 | 0.765 | 0.736 | 0.717 | 0.721 | 0.777 | 0.71 | 0.721 | 0.679 | 0.676 | 0.667 | 0.669 | 0.69 | 0.701 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 5.4 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 4.9 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.1 | 0 | 0 | 0 | 11.5 | 0 | 0 | 0 | 9.2 | 0 | 0 | 0 | 7.4 | 0 | 0 | 0 | 5.4 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 75.806 | 72.501 | 75.709 | 53.534 | 77.617 | 76.958 | 74.326 | 38.674 | 77.387 | 78.923 | 87.156 | 192.148 | 79.675 | 58.364 | 54.109 | 95.69 | 219.289 | 227.536 | 248.08 | 179.261 | 383.264 | 383.576 | 239.878 | 419.252 | 221.447 | 217.105 | 390.232 | 370.455 | 207.307 | 330.548 | 328.825 | 340.783 | 331.977 | 330.601 | 348.424 | 358.041 | 345.514 | 325.555 | 327.92 | 343.878 | -0.815 | 12.404 | 264.374 | 263.143 | 13.4 | 15 | 253.954 | 242.488 | 247.685 | 0 | 0 | 0 | 218.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.184 | 71.654 | 73.134 | 69.349 | 75.061 | 65.718 | 66.554 | 59.285 | 56.293 | 55.594 | 56.415 | 51.651 | 51.349 | 50.202 | 48.721 | 47.554 | 48.825 | 47.133 | 46.207 | 38.796 | 36.796 | 37.086 | 37.051 | 33.712 | 35.4 | 33.8 | 32.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.9 | 22.7 | 21.7 | 20.6 | 20.9 | 19.3 | 19 | 18.5 | 20.2 | 17.7 | 18.9 | 18.9 | 18 | 19.8 | 17.9 | 18.9 | 18.4 | 18.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 11.219 | 11.363 | 11.599 | -13.783 | 10.055 | 10.363 | 10.568 | -16.391 | 10.217 | 11.038 | 10.338 | -17.555 | 9.907 | 4.728 | 2.92 | -30.387 | 16.882 | 7.429 | 12.702 | 4.657 | 9.189 | 16.594 | 13.583 | 11.521 | 9.814 | 5.984 | 10.399 | 6.088 | 7.621 | 10.16 | 10.157 | 10.156 | 9.013 | 11.968 | 9.686 | 1,038.323 | 8.383 | 11.6 | 11.6 | -342.678 | 0 | 0 | 0 | -4.594 | 0 | 0 | 0 | 36.5 | 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 |
Verkoop-, algemene en administratieve kosten
| 87.025 | 91.758 | 90.452 | 39.751 | 87.672 | 87.321 | 84.894 | 22.283 | 87.604 | 89.961 | 97.494 | -250.814 | 89.582 | 63.092 | 57.029 | -470.097 | 236.171 | 234.965 | 260.782 | 179.261 | 383.264 | 383.576 | 253.461 | 419.252 | 231.261 | 223.089 | 390.232 | 370.455 | 214.928 | 330.548 | 328.825 | 340.783 | 331.977 | 330.601 | 348.424 | 867.818 | 345.514 | 325.555 | 327.92 | 1.2 | -0.815 | 12.404 | 264.374 | 258.549 | 13.4 | 15 | 253.954 | 242.488 | 247.685 | 237.573 | 234.91 | 226.129 | 218.319 | 247.89 | 216.41 | 206.239 | 206.021 | 206.21 | 206.459 | 196.106 | 193.44 | 185.571 | 196.517 | 176.353 | 175.409 | 190.897 | 192.002 | 179.893 | 169.105 | 163.737 | 161.677 | 149.19 | 143.601 | 142.818 | 143.956 | 129.922 | 136.003 | 121.602 | 119.631 | 106.903 | 104.864 | 100.658 | 102.093 | 92.277 | 88.111 | 81.377 | 83.119 | 75.374 | 73.184 | 71.654 | 73.134 | 69.349 | 75.061 | 65.718 | 66.554 | 59.285 | 56.293 | 55.594 | 56.415 | 51.651 | 51.349 | 50.202 | 48.721 | 47.554 | 48.825 | 47.133 | 46.207 | 38.796 | 36.796 | 37.086 | 37.051 | 33.712 | 35.4 | 33.8 | 32.1 | 0 | 29.7 | 30 | 29.5 | 28.9 | 28.4 | 28.2 | 26.9 | 22.7 | 21.7 | 20.6 | 20.9 | 19.3 | 19 | 18.5 | 20.2 | 17.7 | 18.9 | 18.9 | 18 | 19.8 | 17.9 | 18.9 | 18.4 | 18.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 422.468 | -43.783 | -43.141 | 128.932 | 109.183 | 107.71 | 494.168 | 527.382 | 486.582 | -61.788 | 563.505 | 840.569 | 482.502 | 504.569 | 557.864 | -15.51 | 0.557 | 1.721 | -1.951 | 0.661 | 0.122 | 3.815 | 1.308 | 0.052 | -0.154 | -0.2 | 0.895 | 0.497 | 0.895 | 1.674 | 1.536 | -0.447 | -0.652 | -2.386 | 6.368 | -3.913 | -0.45 | 1.364 | 0.008 | -0.701 | -1.386 | 1.145 | 0.273 | 0.2 | 154.898 | 154.422 | 168.203 | 147.3 | 150.783 | 148.406 | 158.161 | 135.327 | 136.727 | 134.585 | 144.093 | 124.525 | 122.692 | 124.808 | 132.08 | 114.815 | 117.024 | 117.915 | 125.204 | 106.307 | 106.962 | 110.902 | 113.597 | 101.908 | 101.299 | 101.063 | 103.051 | 90.701 | 89.806 | 90.321 | 93.281 | 79.399 | 76.727 | 74.374 | 75.13 | 64.079 | 63.845 | 62.062 | 63.47 | 53.125 | 49.63 | 46.517 | 46.389 | 41.53 | 41.394 | 40.036 | 39.7 | 37.562 | 34.271 | 33.585 | 32.482 | 31.558 | 30.61 | 30.219 | 28.263 | 26.291 | 25.556 | 25.708 | 24.769 | 23.485 | 23.036 | 21.632 | 21.018 | 18.121 | 17.484 | 17.932 | 17.614 | 16.337 | 16.7 | 17.2 | 16.3 | 0 | 13.9 | 15.4 | 15.5 | 15 | 14.4 | 13.9 | 12.1 | 10.8 | 9.6 | 8.5 | 9.7 | 6.5 | 6.7 | 6.5 | 6.5 | 6 | 5.3 | 5.2 | 5.1 | 5.2 | 3.6 | 3.4 | 4.7 | 3.4 | 0 | 0 | -137.7 | 0 | 0 | 0 | -120.8 | 0 | 0 | 0 | -106.5 | 0 | 0 | 0 | -98.5 | 0 | 0 |
Bedrijfskosten
| 509.493 | 135.541 | 133.593 | 461.457 | 491.027 | 529.867 | 579.062 | 549.665 | 574.186 | 608.179 | 660.999 | 589.755 | 572.084 | 567.661 | 614.893 | 523.616 | 839.583 | 840.898 | 927.836 | 1,050.308 | 872.463 | 858.444 | 829.916 | 857.141 | 736.289 | 706.692 | 830.24 | 746.114 | 645.516 | 675.946 | 690.823 | 657.68 | 649.104 | 652.57 | 696.726 | 658.308 | 647.543 | 619.917 | 643.906 | 615.066 | 594.298 | 566.255 | 432.286 | 415.332 | 426.555 | 421.346 | 422.157 | 389.788 | 398.468 | 385.979 | 393.071 | 361.456 | 355.046 | 382.475 | 360.503 | 330.764 | 328.713 | 331.018 | 338.539 | 310.921 | 310.464 | 303.486 | 321.721 | 282.66 | 282.371 | 301.799 | 305.599 | 281.801 | 270.404 | 264.8 | 264.728 | 239.891 | 233.407 | 233.139 | 237.237 | 209.321 | 212.73 | 195.976 | 194.761 | 170.982 | 168.709 | 162.72 | 165.563 | 145.402 | 137.741 | 127.894 | 129.508 | 116.904 | 114.578 | 111.69 | 112.834 | 106.911 | 109.332 | 99.303 | 99.036 | 90.843 | 86.903 | 85.813 | 84.678 | 77.942 | 76.905 | 75.91 | 73.49 | 71.039 | 71.861 | 68.765 | 67.225 | 56.917 | 54.28 | 55.018 | 54.665 | 50.049 | 52.1 | 51 | 48.4 | 0 | 43.6 | 45.4 | 45 | 43.9 | 42.8 | 42.1 | 39 | 33.5 | 31.3 | 29.1 | 30.6 | 25.8 | 25.7 | 25 | 26.7 | 23.7 | 24.2 | 24.1 | 23.1 | 25 | 21.5 | 22.3 | 23.1 | 21.5 | 0 | 0 | -137.7 | 0 | 0 | 0 | -120.8 | 0 | 0 | 0 | -106.5 | 0 | 0 | 0 | -98.5 | 0 | 0 |
Bedrijfsresultaat
| 49.231 | 65.324 | 68.688 | 35.368 | 54.884 | 59.297 | 503.538 | 62.432 | 51.635 | 36.937 | 49.465 | 56.788 | 78.321 | 92.31 | 106.108 | 66.526 | 141.612 | 93.442 | -408.895 | -83.33 | 55.503 | 59.846 | 73.855 | 88.327 | 57.286 | 73.931 | 70.064 | 64.515 | 42.689 | 61.006 | 86.489 | 37.735 | 50.809 | 68.152 | 85.98 | 40.577 | 43.009 | 67.543 | 84.812 | 40.822 | 20.31 | 16.817 | 61.894 | 33.885 | 30.198 | 41.125 | 81.801 | 57.862 | 46.665 | 58.59 | 115.029 | 48.739 | 45.092 | 17.627 | 71.919 | 49.81 | 42.085 | 39.329 | 59.562 | 40.703 | 36.009 | 45.514 | 58.512 | 35.558 | 34.63 | 40.044 | 42.814 | 27.491 | 27.493 | 33.571 | 48.769 | 32.633 | 29.539 | 34.414 | 37.853 | 26.408 | 15.849 | 27.381 | 31.218 | 22.91 | 18.901 | 26.194 | 21.914 | 17.557 | 15.194 | 15.379 | 15.495 | 28.547 | 6.764 | 11.736 | 10.623 | 4.424 | -1.443 | 9.702 | 13.43 | 11.857 | 12.212 | 12.494 | 12.968 | 19.387 | 7.991 | 9.044 | 8.985 | 7.414 | 6.588 | 7.887 | 8.037 | 6.764 | 7.2 | 7.15 | 6.523 | 9.828 | 5.9 | 6.2 | 7.5 | 0 | 5.5 | 5.5 | 6 | 4.7 | 4.3 | 4.6 | 5.1 | 4 | 3.3 | 3.5 | 3.3 | 2.9 | 2.5 | 2.6 | 1.7 | 1.7 | 1.3 | 1 | 1.9 | -1.8 | 1.9 | 1.3 | 2.1 | 2.4 | 35.7 | 36.2 | -99.3 | 35.8 | 37.5 | 37.5 | -83.6 | 33.8 | 30.8 | 30.5 | -75 | 28.8 | 29.1 | 29.3 | -69.8 | 26.7 | 28 |
Bedrijfsresultaat ratio
| 0.081 | 0.11 | 0.107 | 0.061 | 0.094 | 0.1 | 0.769 | 0.102 | 0.083 | 0.057 | 0.07 | 0.088 | 0.12 | 0.14 | 0.147 | 0.11 | 0.135 | 0.091 | -0.371 | -0.083 | 0.058 | 0.062 | 0.073 | 0.089 | 0.06 | 0.08 | 0.073 | 0.073 | 0.051 | 0.075 | 0.102 | 0.047 | 0.066 | 0.086 | 0.101 | 0.049 | 0.056 | 0.088 | 0.103 | 0.054 | 0.029 | 0.025 | 0.106 | 0.061 | 0.056 | 0.074 | 0.137 | 0.102 | 0.088 | 0.109 | 0.196 | 0.093 | 0.093 | 0.037 | 0.135 | 0.103 | 0.093 | 0.088 | 0.12 | 0.091 | 0.087 | 0.109 | 0.123 | 0.088 | 0.089 | 0.097 | 0.098 | 0.071 | 0.077 | 0.094 | 0.126 | 0.096 | 0.093 | 0.107 | 0.109 | 0.089 | 0.057 | 0.101 | 0.112 | 0.095 | 0.082 | 0.114 | 0.09 | 0.084 | 0.081 | 0.087 | 0.081 | 0.151 | 0.044 | 0.078 | 0.068 | 0.032 | -0.011 | 0.073 | 0.095 | 0.091 | 0.098 | 0.102 | 0.103 | 0.156 | 0.075 | 0.086 | 0.088 | 0.078 | 0.07 | 0.086 | 0.088 | 0.086 | 0.096 | 0.094 | 0.087 | 0.133 | 0.084 | 0.093 | 0.116 | 0 | 0.094 | 0.094 | 0.101 | 0.084 | 0.076 | 0.083 | 0.096 | 0.088 | 0.077 | 0.083 | 0.079 | 0.077 | 0.065 | 0.068 | 0.043 | 0.052 | 0.036 | 0.029 | 0.052 | -0.052 | 0.054 | 0.037 | 0.058 | 0.07 | 1 | 1 | -2.586 | 1 | 1 | 1 | -2.247 | 1 | 1 | 1 | -2.381 | 1 | 1 | 1 | -2.432 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -7.384 | -16.985 | -37.121 | -77.735 | -36.966 | -0.963 | -435.951 | -8.701 | -24.287 | -4.328 | -9.629 | -3.931 | -0.444 | -0.436 | -0.512 | -15.51 | -33.643 | -55.677 | -553.841 | -1.794 | -5.394 | -14.923 | -69.196 | -0.492 | -119.559 | -116.31 | -0.011 | -2.88 | -94.653 | -11.771 | 1.209 | -16.007 | -5.31 | -2.386 | 6.368 | -3.913 | -0.45 | 1.364 | 0.008 | -0.701 | -17.727 | -6.583 | 0.273 | 0.2 | -13.4 | -4.917 | -155.702 | -10.394 | -0.621 | 0 | 35.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.849 | -1.01 | -1.164 | -1.276 | -1.225 | -32.504 | -2.375 | 3.888 | -2.514 | -2.18 | -1.896 | -1.889 | 4.348 | 1.979 | -2.724 | -3.222 | -2.839 | -2.343 | -1.737 | -1.6 | -1.589 | -1.35 | -1.266 | 7.151 | -1.26 | -1.461 | -1.473 | -1.588 | -15.687 | 5.041 | -1.07 | -1.166 | -1.211 | -1.715 | -1.704 | -1.628 | -1.668 | -1.413 | -1.317 | -1.227 | -9.339 | 2.922 | 2.433 | 2.608 | 2.618 | 2.269 | 2.155 | 1.784 | 1.895 | 1.605 | 1.395 | 1.426 | -4.049 | 1.2 | 1 | -0.7 | 0 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.4 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 41.847 | 48.339 | 31.567 | 28.511 | 48.109 | 52.014 | 67.587 | 53.731 | 27.348 | 27.329 | 39.836 | 52.857 | 77.877 | 91.874 | 105.596 | 66.339 | 140.337 | 92.537 | -414.453 | -86.004 | 51.665 | 56.819 | 70.308 | 82.057 | 53.415 | 49.98 | 66.752 | 60.738 | 39.221 | 56.995 | 82.623 | 32.288 | 45.282 | 61.124 | 79.728 | 34.38 | 36.556 | 64.354 | 77.83 | 34.233 | 13.199 | 13.562 | 60.71 | 34.111 | 29.42 | 40.387 | 81.042 | 57.192 | 46.044 | 58.59 | 115.029 | 48.739 | 45.092 | 17.627 | 71.919 | 49.81 | 42.085 | 39.329 | 59.562 | 39.854 | 34.999 | 44.35 | 57.236 | 34.333 | 32.387 | 37.669 | 40.379 | 24.977 | 25.313 | 31.675 | 46.88 | 30.764 | 27.625 | 31.69 | 34.631 | 23.569 | 13.506 | 25.644 | 29.618 | 21.321 | 17.551 | 24.928 | 20.706 | 16.297 | 13.733 | 13.906 | 13.907 | 12.86 | 10.669 | 10.666 | 9.457 | 3.213 | -3.158 | 7.998 | 11.802 | 10.189 | 10.799 | 11.177 | 11.741 | 10.048 | 9.86 | 10.615 | 10.779 | 9.392 | 8.029 | 9.09 | 8.68 | 7.666 | 7.883 | 7.608 | 7.08 | 5.779 | 6.2 | 6.4 | 6.8 | 0 | 5.1 | 5.3 | 5.4 | 4.7 | 4.1 | 4.3 | 4.6 | 3.7 | 3.3 | 3.4 | 3.2 | 2.8 | 2.5 | 2.7 | 1.8 | 1.5 | 1.1 | 0.8 | 1.4 | -2.3 | 1.5 | 1 | 1.8 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.069 | 0.082 | 0.049 | 0.049 | 0.083 | 0.088 | 0.103 | 0.088 | 0.044 | 0.042 | 0.056 | 0.082 | 0.12 | 0.139 | 0.146 | 0.11 | 0.133 | 0.09 | -0.376 | -0.086 | 0.054 | 0.059 | 0.069 | 0.083 | 0.056 | 0.054 | 0.07 | 0.069 | 0.047 | 0.07 | 0.098 | 0.041 | 0.059 | 0.077 | 0.093 | 0.042 | 0.048 | 0.084 | 0.095 | 0.045 | 0.019 | 0.02 | 0.104 | 0.062 | 0.055 | 0.073 | 0.136 | 0.101 | 0.087 | 0.109 | 0.196 | 0.093 | 0.093 | 0.037 | 0.135 | 0.103 | 0.093 | 0.088 | 0.12 | 0.089 | 0.084 | 0.106 | 0.121 | 0.085 | 0.083 | 0.092 | 0.092 | 0.064 | 0.07 | 0.088 | 0.121 | 0.091 | 0.087 | 0.098 | 0.1 | 0.08 | 0.048 | 0.095 | 0.106 | 0.088 | 0.076 | 0.108 | 0.085 | 0.078 | 0.073 | 0.078 | 0.073 | 0.068 | 0.07 | 0.071 | 0.06 | 0.023 | -0.024 | 0.06 | 0.083 | 0.078 | 0.086 | 0.092 | 0.094 | 0.081 | 0.093 | 0.101 | 0.106 | 0.099 | 0.086 | 0.099 | 0.095 | 0.097 | 0.106 | 0.1 | 0.094 | 0.078 | 0.089 | 0.096 | 0.105 | 0 | 0.087 | 0.091 | 0.091 | 0.084 | 0.072 | 0.078 | 0.086 | 0.081 | 0.077 | 0.08 | 0.077 | 0.075 | 0.065 | 0.07 | 0.046 | 0.046 | 0.031 | 0.023 | 0.038 | -0.067 | 0.043 | 0.028 | 0.049 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -42.115 | 14.565 | 9.601 | 9.936 | 13.097 | 14.796 | 19.554 | 17.646 | 11.343 | 7.845 | 12.701 | 15.038 | 20.464 | 23.037 | 26.108 | 24.034 | 30.992 | 24.16 | -134.448 | 21.053 | 11.864 | 14.169 | 14.23 | 20.314 | 9.695 | 11.479 | 14.506 | -116.822 | 13.88 | 20.66 | 29.323 | 10.657 | 15.818 | 22.623 | 30.041 | 12.654 | 12.362 | 23.808 | 28.587 | 12.139 | 3.904 | 5.057 | 22.371 | 11.437 | 8.282 | 14.533 | 30.042 | 20.56 | 17.103 | 22.346 | 43.803 | 18.205 | 17.047 | 6.828 | 27.53 | 19.023 | 15.906 | 14.894 | 22.587 | 14.817 | 10.344 | 16.524 | 21.876 | 13.194 | 12.597 | 14.39 | 15.626 | 9.485 | 9.394 | 12.018 | 17.673 | 11.723 | 10.242 | 11.04 | 13.07 | 8.961 | 4.663 | 9.524 | 11.196 | 7.554 | 6.904 | 9.543 | 7.889 | 6.031 | 5.082 | 5.145 | 5.159 | 4.758 | 3.948 | 3.97 | 3.536 | 1.212 | -1.197 | 3.031 | 4.473 | 3.841 | 4.093 | 4.248 | 4.463 | 3.808 | 3.752 | 4.04 | 4.1 | 3.654 | 3.123 | 3.536 | 3.394 | 3.02 | 3.078 | 2.975 | 2.768 | 2.286 | 2.4 | 2.5 | 2.6 | 0 | 1.9 | 2 | 2.1 | 1.8 | 1.6 | 1.7 | 1.9 | 1.5 | 1.4 | 1.4 | 1.8 | 1.2 | 1 | 1.1 | 0.7 | 0.6 | 0.4 | 0.3 | 0.6 | -0.9 | 0.6 | 0.4 | 0.7 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 83.962 | 33.774 | 21.966 | 18.575 | 35.012 | 37.218 | 48.033 | 36.085 | 16.005 | 19.484 | 27.135 | 37.819 | 57.413 | 68.837 | 79.488 | 40.818 | 109.345 | 68.377 | -280.005 | -107.057 | 39.801 | 42.65 | 56.078 | 61.743 | 43.72 | 38.501 | 52.246 | 177.56 | 25.341 | 36.335 | 53.3 | 21.631 | 29.464 | 38.501 | 49.687 | 21.726 | 24.194 | 40.546 | 49.243 | 22.094 | 9.295 | 8.505 | 38.339 | 22.674 | 21.138 | 25.854 | 51 | 36.632 | 28.941 | 36.244 | 71.226 | 30.534 | 28.045 | 10.799 | 44.389 | 30.787 | 26.179 | 24.435 | 36.975 | 25.064 | 24.636 | 27.75 | 35.151 | 21.079 | 21.078 | 23.279 | 24.753 | 15.492 | 15.919 | 19.657 | 29.207 | 19.041 | 17.383 | 20.65 | 21.561 | 14.608 | 8.843 | 16.12 | 18.422 | 13.767 | 10.647 | 15.385 | 12.817 | 10.266 | 8.651 | 8.761 | 8.748 | 8.102 | 6.721 | 6.696 | 5.921 | 2.001 | -1.961 | 4.967 | 7.329 | 6.348 | 6.706 | 6.929 | 7.278 | 6.24 | 6.108 | 6.575 | 6.679 | 5.738 | 4.906 | 5.554 | 5.286 | 4.646 | 4.805 | 4.633 | 4.312 | 3.493 | 3.8 | 3.9 | 4.2 | 0 | 3.2 | 3.3 | 3.3 | 2.9 | 2.5 | 2.6 | 2.7 | 2.2 | 1.9 | 2 | 1.4 | 1.6 | 1.5 | 1.6 | 1.1 | 0.9 | 0.7 | 0.5 | 0.8 | -1.4 | 0.9 | 0.6 | 1.1 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.139 | 0.057 | 0.034 | 0.032 | 0.06 | 0.063 | 0.073 | 0.059 | 0.026 | 0.03 | 0.038 | 0.058 | 0.088 | 0.104 | 0.11 | 0.067 | 0.104 | 0.066 | -0.254 | -0.107 | 0.041 | 0.044 | 0.055 | 0.062 | 0.046 | 0.041 | 0.055 | 0.201 | 0.03 | 0.045 | 0.063 | 0.027 | 0.038 | 0.049 | 0.058 | 0.026 | 0.032 | 0.053 | 0.06 | 0.029 | 0.013 | 0.013 | 0.065 | 0.041 | 0.039 | 0.047 | 0.086 | 0.064 | 0.055 | 0.067 | 0.121 | 0.058 | 0.058 | 0.022 | 0.083 | 0.064 | 0.058 | 0.055 | 0.075 | 0.056 | 0.059 | 0.066 | 0.074 | 0.052 | 0.054 | 0.057 | 0.057 | 0.04 | 0.044 | 0.055 | 0.075 | 0.056 | 0.055 | 0.064 | 0.062 | 0.049 | 0.032 | 0.059 | 0.066 | 0.057 | 0.046 | 0.067 | 0.053 | 0.049 | 0.046 | 0.049 | 0.046 | 0.043 | 0.044 | 0.044 | 0.038 | 0.014 | -0.015 | 0.037 | 0.052 | 0.049 | 0.054 | 0.057 | 0.058 | 0.05 | 0.057 | 0.063 | 0.066 | 0.061 | 0.052 | 0.061 | 0.058 | 0.059 | 0.064 | 0.061 | 0.057 | 0.047 | 0.054 | 0.059 | 0.065 | 0 | 0.055 | 0.056 | 0.056 | 0.052 | 0.044 | 0.047 | 0.051 | 0.048 | 0.044 | 0.047 | 0.034 | 0.043 | 0.039 | 0.042 | 0.028 | 0.028 | 0.019 | 0.014 | 0.022 | -0.041 | 0.026 | 0.017 | 0.03 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.99 | 0.79 | 0.5 | 0.42 | 0.77 | 0.8 | 1 | 0.74 | 0.32 | 0.37 | 0.49 | 0.6 | 0.87 | 1.03 | 1.17 | 0.6 | 1.62 | 1.02 | -4.19 | -1.6 | 0.59 | 0.63 | 0.83 | 0.91 | 0.64 | 0.55 | 0.75 | 2.51 | 0.36 | 0.51 | 0.75 | 0.3 | 0.41 | 0.53 | 0.68 | 0.3 | 0.33 | 0.56 | 0.68 | 0.3 | 0.13 | 0.12 | 0.53 | 0.3 | 0.28 | 0.34 | 0.67 | 0.48 | 0.38 | 0.48 | 0.94 | 0.4 | 0.36 | 0.14 | 0.55 | 0.38 | 0.32 | 0.3 | 0.45 | 0.31 | 0.3 | 0.34 | 0.29 | 0.26 | 0.27 | 0.29 | 0.31 | 0.19 | 0.19 | 0.24 | 0.36 | 0.23 | 0.21 | 0.27 | 0.29 | 0.19 | 0.12 | 0.21 | 0.25 | 0.18 | 0.14 | 0.21 | 0.17 | 0.14 | 0.12 | 0.12 | 0.12 | 0.11 | 0.092 | 0.15 | 0.089 | 0.03 | -0.029 | 0.074 | 0.11 | 0.095 | 0.1 | 0.1 | 0.11 | 0.093 | 0.089 | 0.098 | 0.098 | 0.084 | 0.068 | 0.08 | 0.083 | 0.073 | 0.074 | 0.071 | 0.065 | 0.052 | 0.059 | 0.062 | 0.062 | 0.047 | 0.048 | 0.05 | 0.051 | 0.045 | 0.039 | 0.042 | 0.043 | 0.039 | 0.033 | 0.036 | 0.025 | 0.03 | 0.04 | 0.045 | 0.031 | 0.027 | 0.018 | 0.013 | 0.021 | -0.036 | 0.022 | 0.018 | 0.033 | 0.031 | 0.004 | 0.027 | 0.036 | 0.027 | 0.027 | 0.031 | 0.036 | 0.031 | 0.027 | 0.027 | 0.027 | 0.013 | 0.031 | 0.036 | 0.031 | 0.031 | 0.031 |
Verwaterde WPA
| 1.94 | 0.77 | 0.49 | 0.41 | 0.76 | 0.79 | 1 | 0.73 | 0.32 | 0.37 | 0.49 | 0.59 | 0.86 | 1.02 | 1.17 | 0.6 | 1.61 | 1.01 | -4.13 | -1.6 | 0.58 | 0.62 | 0.82 | 0.89 | 0.62 | 0.54 | 0.73 | 2.46 | 0.35 | 0.51 | 0.74 | 0.3 | 0.4 | 0.53 | 0.68 | 0.3 | 0.33 | 0.56 | 0.68 | 0.3 | 0.13 | 0.12 | 0.53 | 0.3 | 0.28 | 0.34 | 0.67 | 0.48 | 0.38 | 0.47 | 0.92 | 0.4 | 0.36 | 0.13 | 0.55 | 0.38 | 0.32 | 0.3 | 0.45 | 0.31 | 0.3 | 0.34 | 0.29 | 0.26 | 0.26 | 0.29 | 0.31 | 0.19 | 0.19 | 0.24 | 0.35 | 0.23 | 0.21 | 0.26 | 0.28 | 0.19 | 0.11 | 0.21 | 0.24 | 0.18 | 0.14 | 0.2 | 0.17 | 0.14 | 0.12 | 0.12 | 0.12 | 0.11 | 0.092 | 0.14 | 0.086 | 0.03 | -0.029 | 0.074 | 0.11 | 0.095 | 0.1 | 0.1 | 0.11 | 0.093 | 0.089 | 0.095 | 0.098 | 0.084 | 0.068 | 0.08 | 0.08 | 0.073 | 0.074 | 0.071 | 0.065 | 0.052 | 0.056 | 0.059 | 0.062 | 0.047 | 0.048 | 0.05 | 0.051 | 0.045 | 0.039 | 0.042 | 0.043 | 0.039 | 0.033 | 0.036 | 0.025 | 0.03 | 0.04 | 0.045 | 0.031 | 0.027 | 0.018 | 0.013 | 0.021 | -0.036 | 0.022 | 0.018 | 0.033 | 0.031 | 0.004 | 0.027 | 0.036 | 0.027 | 0.027 | 0.031 | 0.036 | 0.031 | 0.027 | 0.027 | 0.027 | 0.013 | 0.031 | 0.036 | 0.031 | 0.031 | 0.031 |
EBITDA
| 458.842 | 456.62 | 508.277 | 488.922 | 473.694 | 455.439 | 511.517 | 461.449 | 60.06 | 49.804 | 57.947 | 56.788 | 86.924 | 99.443 | 113.222 | 66.526 | 201.039 | 707.538 | 746.05 | 427.642 | 550.371 | 554.725 | 656.585 | 525.062 | 619.955 | 585.311 | 511.992 | 444.238 | 505.052 | 421.39 | 450.763 | 370.174 | 372.812 | 388.997 | 434.342 | 340.871 | 344.109 | 364.338 | 399.785 | 311.462 | 296.521 | 268.282 | 230.155 | 187.397 | 185.815 | 201.234 | 250.756 | 205.995 | 198.38 | 208.662 | 239.36 | 200.179 | 183.496 | 152.884 | 216.686 | 186.432 | 165.505 | 175.688 | 192.485 | 166.363 | 153.033 | 163.429 | 195.132 | 183.351 | 141.592 | 162.146 | 163.723 | 140.136 | 137.365 | 144.051 | 160.646 | 127.104 | 125.721 | 132.372 | 138.496 | 113.271 | 99.393 | 108.3 | 113.023 | 92.883 | 87.375 | 95.015 | 84.682 | 76.311 | 69.726 | 66.443 | 66.542 | 74.341 | 47.093 | 55.973 | 54.262 | 46.269 | 36.782 | 47.117 | 49.493 | 46.906 | 46.014 | 45.586 | 44.134 | 48.35 | 32.632 | 35.418 | 33.79 | 30.615 | 29.745 | 29.55 | 29.28 | 24.647 | 24.622 | 27.871 | 22.711 | 32.421 | 21.4 | 22.4 | 23.8 | 0 | 18.9 | 20.3 | 21 | 19.1 | 18.8 | 18.1 | 17 | 14.6 | 12.5 | 11.7 | 12.7 | 9 | 8.8 | 8.6 | 7.6 | 7.3 | 6.2 | 5.8 | 6.7 | 3 | 5.1 | 4.2 | 6.3 | 5.3 | 35.7 | 36.2 | -99.3 | 35.8 | 37.5 | 37.5 | -83.6 | 33.8 | 30.8 | 30.5 | -75 | 28.8 | 29.1 | 29.3 | -69.8 | 26.7 | 28 |
EBITDA ratio
| 0.757 | 0.771 | 0.792 | 0.847 | 0.813 | 0.768 | 0.781 | 0.754 | 0.096 | 0.077 | 0.082 | 0.088 | 0.134 | 0.151 | 0.157 | 0.11 | 0.191 | 0.687 | 0.677 | 0.426 | 0.571 | 0.573 | 0.649 | 0.529 | 0.65 | 0.631 | 0.536 | 0.502 | 0.602 | 0.517 | 0.534 | 0.466 | 0.485 | 0.493 | 0.508 | 0.415 | 0.448 | 0.474 | 0.486 | 0.41 | 0.419 | 0.399 | 0.393 | 0.338 | 0.344 | 0.365 | 0.421 | 0.362 | 0.375 | 0.387 | 0.408 | 0.382 | 0.378 | 0.317 | 0.407 | 0.385 | 0.366 | 0.395 | 0.389 | 0.373 | 0.369 | 0.392 | 0.412 | 0.453 | 0.365 | 0.394 | 0.374 | 0.361 | 0.382 | 0.401 | 0.414 | 0.374 | 0.396 | 0.411 | 0.399 | 0.382 | 0.357 | 0.399 | 0.405 | 0.384 | 0.377 | 0.413 | 0.349 | 0.364 | 0.37 | 0.374 | 0.348 | 0.393 | 0.308 | 0.37 | 0.346 | 0.331 | 0.278 | 0.355 | 0.35 | 0.359 | 0.369 | 0.374 | 0.352 | 0.389 | 0.307 | 0.338 | 0.332 | 0.324 | 0.318 | 0.322 | 0.322 | 0.313 | 0.33 | 0.366 | 0.303 | 0.44 | 0.306 | 0.336 | 0.368 | 0 | 0.323 | 0.347 | 0.355 | 0.342 | 0.332 | 0.328 | 0.32 | 0.321 | 0.291 | 0.277 | 0.305 | 0.24 | 0.23 | 0.223 | 0.193 | 0.223 | 0.173 | 0.167 | 0.182 | 0.087 | 0.145 | 0.119 | 0.173 | 0.155 | 1 | 1 | -2.586 | 1 | 1 | 1 | -2.247 | 1 | 1 | 1 | -2.381 | 1 | 1 | 1 | -2.432 | 1 | 1 |