Stepan Company
NYSE:SCL
65.26 (USD) • At close December 27, 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
| 546.842 | 556.405 | 551.418 | 532.131 | 562.226 | 579.975 | 651.436 | 627.176 | 719.185 | 751.633 | 675.276 | 610.027 | 602.688 | 595.511 | 537.74 | 494.734 | 464.48 | 460.549 | 449.987 | 444.99 | 451.582 | 473.003 | 489.17 | 466.659 | 507.997 | 519.866 | 499.335 | 473.823 | 487.814 | 495.101 | 468.269 | 420.636 | 445.03 | 454.603 | 445.897 | 419.291 | 444.011 | 452.414 | 460.451 | 454.231 | 491.429 | 504.111 | 477.442 | 474.329 | 475.466 | 474.445 | 456.546 | 427.259 | 440.978 | 470.231 | 465.269 | 444.17 | 1,398.922 | 476.989 | 422.598 | 360.788 | 366.8 | 366.504 | 337.03 | 310.815 | 326.225 | 321.199 | 318.143 | 365.333 | 432.947 | 420.399 | 381.451 | 342.343 | 338.398 | 336.156 | 313.004 | 288.165 | 302.773 | 292.033 | 289.612 | 270.055 | 265.717 | 278.353 | 264.252 | 239.385 | 238.697 | 236.347 | 221.387 | 201.28 | 196.066 | 200.429 | 187.08 | 185.244 | 193.344 | 188.795 | 181.156 | 178.064 | 173.829 | 182.767 | 176.857 | 192.936 | 168.742 | 169.883 | 167.376 | 169.1 | 166.9 | 166.8 | 164 | 150.5 | 154.1 | 155.5 | 150.4 | 142.1 | 146.5 | 153.7 | 139.7 | 130.1 | 137.9 | 137.9 | 130.6 | 126.7 | 130.4 | 136.3 | 134.8 | 113.6 | 110.8 | 112.3 | 107.3 | 102.5 | 111.1 | 110.6 | 114.6 | 104.6 | 109.9 | 113.9 | 107.4 | 100.8 | 106.4 | 104.6 | 102.4 | 95.9 | 101.7 | 96.6 | 95.4 | 86 | 85.8 | 85.2 | 89.4 | 79.9 | 87 | 84.3 | 81.8 | 73.2 | 72.7 | 73.1 | 69.9 | 66.8 | 64.6 | 61 | 67.4 | 57.9 | 61.7 |
Kosten van de omzet
| 471.157 | 486.855 | 481.137 | 465.726 | 490.99 | 513.578 | 577.876 | 559.416 | 600.709 | 620.019 | 566.057 | 526.774 | 510.792 | 483.83 | 428.76 | 385.942 | 367.423 | 362.054 | 370.718 | 360.246 | 374.18 | 380.044 | 404.561 | 388.131 | 423.872 | 430.586 | 409.765 | 393.224 | 412.212 | 405.135 | 376.171 | 351.916 | 361.635 | 361.672 | 352.398 | 344.602 | 366.413 | 372.902 | 384.009 | 404.38 | 426.33 | 432.522 | 414.418 | 413.392 | 401.125 | 400.738 | 383.846 | 357.139 | 369.725 | 396.835 | 388.485 | 384.068 | 1,203.471 | 407.404 | 360.812 | 310.269 | 308.371 | 303.026 | 273.478 | 260.996 | 257.294 | 255.541 | 269.448 | 334.44 | 390.162 | 370.398 | 335.593 | 308.898 | 303.53 | 297.882 | 278.195 | 263.853 | 266.877 | 258.789 | 257.278 | 244.431 | 232.998 | 243.65 | 234.436 | 214.773 | 212.49 | 205.851 | 191.735 | 180.793 | 169.105 | 169.496 | 161.722 | 157.985 | 162.279 | 153.562 | 152.187 | 152.92 | 147.346 | 153.066 | 150.956 | 159.203 | 129.418 | 129.027 | 129.986 | 128.3 | 129 | 124.2 | 124.8 | 113.1 | 118.8 | 116.5 | 113.2 | 109 | 109.3 | 117.5 | 106.7 | 98.7 | 108.6 | 104.4 | 96.5 | 95 | 102.3 | 102.8 | 100.4 | 86.4 | 82.8 | 84 | 80.6 | 80.4 | 83 | 82.9 | 84.8 | 78.3 | 83.8 | 86.4 | 81 | 76.2 | 81.6 | 81.3 | 79.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 75.685 | 69.55 | 70.281 | 66.405 | 71.236 | 66.397 | 73.56 | 67.76 | 118.476 | 131.614 | 109.219 | 83.253 | 91.896 | 111.681 | 108.98 | 108.792 | 97.057 | 98.495 | 79.269 | 84.744 | 77.402 | 92.959 | 84.609 | 78.528 | 84.125 | 89.28 | 89.57 | 80.599 | 75.602 | 89.966 | 92.098 | 68.72 | 83.395 | 92.931 | 93.499 | 74.689 | 77.598 | 79.512 | 76.442 | 49.851 | 65.099 | 71.589 | 63.024 | 60.937 | 74.341 | 73.707 | 72.7 | 70.12 | 71.253 | 73.396 | 76.784 | 60.102 | 195.451 | 69.585 | 61.786 | 50.519 | 58.429 | 63.478 | 63.552 | 49.819 | 68.931 | 65.658 | 48.695 | 30.893 | 42.785 | 50.001 | 45.858 | 33.445 | 34.868 | 38.274 | 34.809 | 24.312 | 35.896 | 33.244 | 32.334 | 25.624 | 32.719 | 34.703 | 29.816 | 24.612 | 26.207 | 30.496 | 29.652 | 20.487 | 26.961 | 30.933 | 25.358 | 27.259 | 31.065 | 35.233 | 28.969 | 25.144 | 26.483 | 29.701 | 25.901 | 33.733 | 39.324 | 40.856 | 37.39 | 40.8 | 37.9 | 42.6 | 39.2 | 37.4 | 35.3 | 39 | 37.2 | 33.1 | 37.2 | 36.2 | 33 | 31.4 | 29.3 | 33.5 | 34.1 | 31.7 | 28.1 | 33.5 | 34.4 | 27.2 | 28 | 28.3 | 26.7 | 22.1 | 28.1 | 27.7 | 29.8 | 26.3 | 26.1 | 27.5 | 26.4 | 24.6 | 24.8 | 23.3 | 22.7 | 95.9 | 101.7 | 96.6 | 95.4 | 86 | 85.8 | 85.2 | 89.4 | 79.9 | 87 | 84.3 | 81.8 | 73.2 | 72.7 | 73.1 | 69.9 | 66.8 | 64.6 | 61 | 67.4 | 57.9 | 61.7 |
Brutowinstmarge
| 0.138 | 0.125 | 0.127 | 0.125 | 0.127 | 0.114 | 0.113 | 0.108 | 0.165 | 0.175 | 0.162 | 0.136 | 0.152 | 0.188 | 0.203 | 0.22 | 0.209 | 0.214 | 0.176 | 0.19 | 0.171 | 0.197 | 0.173 | 0.168 | 0.166 | 0.172 | 0.179 | 0.17 | 0.155 | 0.182 | 0.197 | 0.163 | 0.187 | 0.204 | 0.21 | 0.178 | 0.175 | 0.176 | 0.166 | 0.11 | 0.132 | 0.142 | 0.132 | 0.128 | 0.156 | 0.155 | 0.159 | 0.164 | 0.162 | 0.156 | 0.165 | 0.135 | 0.14 | 0.146 | 0.146 | 0.14 | 0.159 | 0.173 | 0.189 | 0.16 | 0.211 | 0.204 | 0.153 | 0.085 | 0.099 | 0.119 | 0.12 | 0.098 | 0.103 | 0.114 | 0.111 | 0.084 | 0.119 | 0.114 | 0.112 | 0.095 | 0.123 | 0.125 | 0.113 | 0.103 | 0.11 | 0.129 | 0.134 | 0.102 | 0.138 | 0.154 | 0.136 | 0.147 | 0.161 | 0.187 | 0.16 | 0.141 | 0.152 | 0.163 | 0.146 | 0.175 | 0.233 | 0.24 | 0.223 | 0.241 | 0.227 | 0.255 | 0.239 | 0.249 | 0.229 | 0.251 | 0.247 | 0.233 | 0.254 | 0.236 | 0.236 | 0.241 | 0.212 | 0.243 | 0.261 | 0.25 | 0.215 | 0.246 | 0.255 | 0.239 | 0.253 | 0.252 | 0.249 | 0.216 | 0.253 | 0.25 | 0.26 | 0.251 | 0.237 | 0.241 | 0.246 | 0.244 | 0.233 | 0.223 | 0.222 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 13.532 | 14.093 | 14.256 | 15.319 | 14.477 | 14.105 | 15.138 | 16.541 | 16.929 | 16.69 | 16.473 | 17.051 | 15.501 | 14.988 | 15.149 | 16.325 | 14.303 | 13.531 | 13.827 | 14.809 | 13.473 | 13.365 | 13.39 | 12.952 | 13.977 | 13.72 | 13.614 | 13.451 | 12.699 | 14.296 | 13.421 | 13.78 | 14.268 | 14.256 | 13.782 | 13.231 | 12.625 | 12.597 | 11.79 | 10.3 | 11.097 | 12.13 | 11.924 | 11.38 | 12.234 | 11.868 | 11.327 | 12.583 | 10.845 | 11.504 | 10.781 | 9.554 | 30.97 | 10.656 | 10.231 | 8.96 | 9.422 | 10.042 | 9.883 | 10.145 | 8.65 | 8.953 | 8.746 | 7.87 | 9.293 | 8.858 | 8.416 | 7.891 | 7.983 | 7.954 | 7.629 | 7.259 | 7.885 | 7.313 | 7.18 | 7.269 | 7.122 | 7.57 | 7.627 | 6.453 | 6.77 | 6.432 | 6.314 | 6.028 | 6.113 | 6.362 | 6.215 | 6.518 | 6.407 | 5.986 | 5.986 | 5.928 | 5.517 | 5.793 | 5.631 | 5.984 | 5.238 | 5.7 | 5.758 | 6.2 | 5.6 | 5.3 | 5.5 | 5.5 | 5 | 5.3 | 5.3 | 5.5 | 4.9 | 5.1 | 4.9 | 5.1 | 5 | 4.7 | 4.8 | 4.7 | 4.7 | 4.6 | 4.5 | 4.1 | 4.1 | 4.5 | 4.6 | 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 |
Algemene en administratieve kosten
| 26.254 | 24.152 | 24.468 | 25.07 | 19.803 | 23.332 | 24.141 | 26.323 | 31.717 | 20.673 | 14.071 | 28.213 | 21.324 | 24.932 | 25.332 | 31.639 | 26.967 | 27.195 | 11.549 | 25.681 | 21.318 | 23.939 | 26.779 | 12.502 | 26.126 | 17.233 | 21.053 | 21.259 | 18.428 | 22.864 | 18.347 | 24.045 | 26.399 | 20.126 | 21.42 | 27 | 12.154 | 24.055 | 19.339 | 16.23 | 14.933 | 9.052 | 14.431 | 22.446 | 18.127 | 11.53 | 19.351 | 18.552 | 14.389 | 14.086 | 16.952 | 17.503 | 33.263 | 12.68 | 10.874 | 17.659 | 8.506 | 14.273 | 9.063 | 14.604 | 16.449 | 15.767 | 4.467 | 15.632 | 23.066 | 23.556 | 10.784 | 19.648 | 18.647 | 20.624 | 16.648 | 25.615 | 16.734 | 18.972 | 18.975 | 18.291 | 17.543 | 16.667 | 15.305 | 18.116 | 15.419 | 16.949 | 15.335 | 21.288 | 17.779 | 16.155 | 14.003 | 16.84 | 15.412 | 15.877 | 8.13 | 16.19 | 12.341 | 6.551 | 6.241 | 20.943 | 11.901 | 12.149 | 12.325 | 12.3 | 21 | 12.2 | 11.2 | 12.3 | 11 | 10.8 | 11.1 | 10.5 | 9.2 | 10.1 | 9.6 | 9.2 | 7.3 | 9.8 | 9.8 | 10.4 | 14.8 | 10.6 | 10.4 | 9.2 | 8.2 | 7.4 | 9.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.394 | 11.828 | 11.388 | 12.38 | 11.811 | 11.109 | 13.067 | 13.122 | 15.079 | 15.552 | 15.277 | 14.906 | 14.786 | 14.99 | 14.504 | 15.824 | 13.266 | 12.921 | 13.532 | 14.661 | 14.186 | 14.14 | 13.969 | 13.447 | 14.613 | 13.369 | 14.89 | 13.787 | 13.74 | 13.259 | 13.485 | 14.96 | 13.99 | 14.572 | 13.69 | 14.235 | 14.025 | 14.265 | 12.997 | 10.308 | 16.816 | 13.493 | 14.146 | 12.166 | 12.895 | 14.44 | 13.728 | 14.381 | 12.128 | 12.985 | 13.651 | 11.921 | 33.886 | 12.171 | 10.83 | 10.571 | 9.36 | 9.391 | 10.951 | 11.192 | 10.179 | 9.75 | 9.313 | 0 | 11.29 | 10.4 | 9.78 | 0 | 8.899 | 9.109 | 8.932 | 0 | 0 | 8.556 | 8.442 | 0 | 7.907 | 8.714 | 0 | 0 | 7.066 | 7.2 | 7.394 | 0 | 7.23 | 7.856 | 6.628 | -6.131 | 0 | 0 | 6.131 | 0 | 0 | 6.005 | 6.2 | 0 | 0 | 6.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38.204 | 36.792 | 34.078 | 42.677 | 31.614 | 34.441 | 37.208 | 39.445 | 46.796 | 36.225 | 29.348 | 43.119 | 36.11 | 39.922 | 39.836 | 47.463 | 40.233 | 40.116 | 25.081 | 40.342 | 35.504 | 38.079 | 40.748 | 25.949 | 40.739 | 30.602 | 35.943 | 35.046 | 32.168 | 36.123 | 31.832 | 39.005 | 40.389 | 34.698 | 35.11 | 41.235 | 26.179 | 38.32 | 32.336 | 26.538 | 31.749 | 22.545 | 28.577 | 34.612 | 31.022 | 25.97 | 33.079 | 32.933 | 26.517 | 27.071 | 30.603 | 29.424 | 67.149 | 24.851 | 21.704 | 28.23 | 17.866 | 23.664 | 20.014 | 25.796 | 26.628 | 25.517 | 13.78 | 15.632 | 23.066 | 23.556 | 20.564 | 19.648 | 18.647 | 20.624 | 16.648 | 25.615 | 16.734 | 18.972 | 18.975 | 18.291 | 17.543 | 16.667 | 15.305 | 18.116 | 15.419 | 16.949 | 15.335 | 21.288 | 17.779 | 16.155 | 14.003 | 16.84 | 15.412 | 15.877 | 14.261 | 16.19 | 12.341 | 12.556 | 12.441 | 20.943 | 11.901 | 12.149 | 12.325 | 12.3 | 21 | 12.2 | 11.2 | 12.3 | 11 | 10.8 | 11.1 | 10.5 | 9.2 | 10.1 | 9.6 | 9.2 | 7.3 | 9.8 | 9.8 | 10.4 | 14.8 | 10.6 | 10.4 | 9.2 | 8.2 | 7.4 | 9.2 | 14.2 | 12.6 | 13 | 13 | 12.9 | 12.5 | 13.7 | 12.2 | 12.8 | 12.1 | 12 | 11.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0.417 | 0.41 | -0.964 | -0.69 | 2.37 | 1.668 | 0.175 | -1.98 | 0.392 | -1.65 | 3.303 | 0.702 | 2.758 | 0.746 | 1.15 | 2.629 | 4.437 | -3.262 | 0.306 | 0.885 | 0.235 | 3.145 | -2.715 | 0.346 | 0.484 | 1.16 | 0.527 | 1.766 | 0.965 | 1.263 | 0.427 | 1.229 | -0.303 | -0.525 | 1.678 | -0.981 | 0.235 | 0 | 0.791 | -0.031 | 0.556 | 0 | 0.543 | 1.074 | -0.017 | 0 | -0.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.398 | 0 | 0 | 0 | 0 | -0.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.495 | 10.299 | 10.176 | 10.307 | 9.4 | 9.7 | 10.2 | 10.2 | 9.1 | 9.5 | 9.4 | 9.3 | 8.6 | 8.9 | 8.9 | 8.9 | 7.4 | 7.8 | 8.5 | 8.4 | 7.5 | 7.5 | 7.7 | 7.7 | 6.8 | 7 | 7.6 | 7.6 | 6.8 | 7 | 7 | 7 | 6.6 | 5.8 | 5.9 | 6.1 | 4.9 | 5.4 | 5.4 | 5.5 | -362.4 | 0 | 0 | 0 | -328.7 | 0 | 0 | 0 | -308 | 0 | 0 | 0 | -265.8 | 0 | 0 | 0 | -241.8 | 0 | 0 | 0 | -222.6 | 0 |
Bedrijfskosten
| 51.736 | 50.885 | 48.334 | 57.996 | 46.091 | 48.546 | 52.346 | 55.986 | 63.725 | 52.915 | 45.821 | 60.17 | 51.611 | 54.91 | 54.985 | 63.788 | 54.536 | 53.647 | 38.908 | 55.151 | 48.977 | 51.444 | 54.138 | 38.901 | 54.716 | 44.322 | 49.557 | 48.497 | 44.867 | 50.419 | 45.253 | 52.785 | 54.657 | 48.954 | 48.892 | 54.466 | 38.804 | 50.917 | 44.126 | 36.838 | 42.846 | 34.675 | 40.501 | 45.992 | 43.256 | 37.838 | 44.406 | 45.516 | 37.362 | 38.575 | 41.384 | 38.978 | 98.119 | 35.507 | 31.935 | 37.19 | 27.288 | 33.706 | 29.897 | 35.941 | 35.278 | 34.47 | 22.526 | 23.502 | 13.961 | 32.414 | 28.98 | 27.539 | 26.63 | 27.755 | 24.277 | 32.874 | 24.619 | 26.285 | 26.155 | 25.56 | 24.665 | 24.237 | 22.932 | 24.569 | 22.189 | 23.381 | 21.649 | 27.316 | 23.892 | 22.517 | 20.218 | 23.358 | 21.819 | 21.863 | 20.247 | 22.118 | 17.858 | 18.349 | 18.072 | 35.422 | 27.438 | 28.025 | 28.39 | 27.9 | 36.3 | 27.7 | 26.9 | 26.9 | 25.5 | 25.5 | 25.7 | 24.6 | 23 | 24.1 | 23.4 | 21.7 | 20.1 | 23 | 23 | 22.6 | 27 | 22.9 | 22.6 | 20.1 | 19.3 | 19.5 | 21.4 | 21 | 19.6 | 20 | 20 | 19.5 | 18.3 | 19.6 | 18.3 | 17.7 | 17.5 | 17.4 | 17.3 | -362.4 | 0 | 0 | 0 | -328.7 | 0 | 0 | 0 | -308 | 0 | 0 | 0 | -265.8 | 0 | 0 | 0 | -241.8 | 0 | 0 | 0 | -222.6 | 0 |
Bedrijfsresultaat
| 23.949 | 18.665 | 21.947 | 8.409 | 19.517 | 17.809 | 21.057 | -12.743 | 31.137 | 77.64 | 38.833 | 19.997 | 40.213 | 56.657 | 53.914 | 44.5 | 42.395 | 44.623 | 40.004 | 28.491 | 27.966 | 41.065 | 29.738 | 39.385 | 27.694 | 44.685 | 39.655 | 30.831 | 30.309 | 38.961 | 46.059 | 9.932 | 28.738 | 42.916 | 44.607 | 20.223 | 38.794 | 28.595 | 35.178 | 9.004 | 22.253 | 36.914 | 22.523 | 13.905 | 31.085 | 35.869 | 28.294 | 24.604 | 33.891 | 34.821 | 35.4 | 21.124 | 97.332 | 34.078 | 29.851 | 13.329 | 31.141 | 29.772 | 33.655 | 13.878 | 33.653 | 31.188 | 26.169 | 7.391 | 28.824 | 17.587 | 16.878 | 5.841 | 8.203 | 10.519 | 10.532 | -8.562 | 11.277 | 6.959 | 6.179 | 0.064 | 8.054 | 10.466 | 6.884 | 0.043 | 4.018 | 7.115 | 8.003 | -6.829 | 3.069 | 8.416 | 5.14 | 3.901 | 9.246 | 13.37 | 8.722 | 3.026 | 8.625 | 11.352 | 7.829 | -1.689 | 11.886 | 12.831 | 9 | 12.9 | 1.6 | 14.9 | 12.3 | 10.5 | 9.8 | 13.5 | 11.5 | 8.5 | 14.2 | 12.1 | 9.6 | 9.7 | 9.2 | 10.5 | 11.1 | 9.1 | 1.1 | 10.6 | 11.8 | 7.1 | 8.7 | 8.8 | 5.3 | 1.1 | 8.5 | 7.7 | 9.8 | 6.8 | 7.8 | 7.9 | 8.1 | 6.9 | 7.3 | 5.9 | 5.4 | -266.5 | 101.7 | 96.6 | 95.4 | -242.7 | 85.8 | 85.2 | 89.4 | -228.1 | 87 | 84.3 | 81.8 | -192.6 | 72.7 | 73.1 | 69.9 | -175 | 64.6 | 61 | 67.4 | -164.7 | 61.7 |
Bedrijfsresultaat ratio
| 0.044 | 0.034 | 0.04 | 0.016 | 0.035 | 0.031 | 0.032 | -0.02 | 0.043 | 0.103 | 0.058 | 0.033 | 0.067 | 0.095 | 0.1 | 0.09 | 0.091 | 0.097 | 0.089 | 0.064 | 0.062 | 0.087 | 0.061 | 0.084 | 0.055 | 0.086 | 0.079 | 0.065 | 0.062 | 0.079 | 0.098 | 0.024 | 0.065 | 0.094 | 0.1 | 0.048 | 0.087 | 0.063 | 0.076 | 0.02 | 0.045 | 0.073 | 0.047 | 0.029 | 0.065 | 0.076 | 0.062 | 0.058 | 0.077 | 0.074 | 0.076 | 0.048 | 0.07 | 0.071 | 0.071 | 0.037 | 0.085 | 0.081 | 0.1 | 0.045 | 0.103 | 0.097 | 0.082 | 0.02 | 0.067 | 0.042 | 0.044 | 0.017 | 0.024 | 0.031 | 0.034 | -0.03 | 0.037 | 0.024 | 0.021 | 0 | 0.03 | 0.038 | 0.026 | 0 | 0.017 | 0.03 | 0.036 | -0.034 | 0.016 | 0.042 | 0.027 | 0.021 | 0.048 | 0.071 | 0.048 | 0.017 | 0.05 | 0.062 | 0.044 | -0.009 | 0.07 | 0.076 | 0.054 | 0.076 | 0.01 | 0.089 | 0.075 | 0.07 | 0.064 | 0.087 | 0.076 | 0.06 | 0.097 | 0.079 | 0.069 | 0.075 | 0.067 | 0.076 | 0.085 | 0.072 | 0.008 | 0.078 | 0.088 | 0.063 | 0.079 | 0.078 | 0.049 | 0.011 | 0.077 | 0.07 | 0.086 | 0.065 | 0.071 | 0.069 | 0.075 | 0.068 | 0.069 | 0.056 | 0.053 | -2.779 | 1 | 1 | 1 | -2.822 | 1 | 1 | 1 | -2.855 | 1 | 1 | 1 | -2.631 | 1 | 1 | 1 | -2.62 | 1 | 1 | 1 | -2.845 | 1 |
Totaal overige inkomsten en kosten netto
| -2.632 | -1.461 | -0.709 | -3.896 | -3.677 | -1.495 | -1.154 | -2.461 | -4.201 | -8.096 | -3.956 | 2.24 | -0.897 | 1.191 | -0.778 | -0.144 | 1.003 | 3.178 | -4.492 | -0.605 | -0.517 | -1.531 | 1.292 | -5.105 | -2.451 | -2.889 | -3.619 | -2.866 | -1.122 | -2.07 | -1.9 | -2.923 | -1.595 | -3.72 | -4.139 | -5.162 | -5.681 | -4.449 | -4.642 | -2.992 | -4.025 | -3.708 | -4.434 | -3.595 | -3.238 | -3.669 | -3.021 | -2.167 | -3.656 | -3.303 | -2.68 | -2.926 | -5.174 | -2.746 | -2.716 | -1.123 | 0.139 | -3.385 | -2.049 | -1.056 | -3.222 | -0.561 | -2.918 | -4.23 | -4.414 | -3.077 | -4.081 | -2.22 | -3.648 | -3.06 | -2.452 | -1.736 | -2.159 | -2.555 | -2.014 | -2.37 | -2.235 | -1.28 | -1.937 | 0.312 | -1.252 | -1.529 | -2.077 | -0.264 | -1.304 | -1.257 | -1.7 | -0.866 | -0.953 | -0.576 | -1.339 | -0.475 | 2.58 | -0.09 | -1.829 | -1.759 | -1.897 | -1.972 | -1.997 | -1.2 | 0.4 | -1.859 | -2.161 | -1.3 | -1.7 | -1.7 | -2 | -2.5 | -3.3 | -1.7 | -2 | -2.8 | -1.7 | -1.8 | -2 | -1.7 | -2 | -2.1 | -1.9 | -1.9 | -1.8 | -1.9 | -1.9 | -1.9 | -1.8 | -1.9 | -1.8 | -8.4 | -1.5 | -1.5 | -1.7 | -1.6 | -1.6 | -1.9 | -1.6 | 266.5 | -101.7 | -96.6 | -95.4 | 242.7 | -85.8 | -85.2 | -89.4 | 228.1 | -87 | -84.3 | -81.8 | 192.6 | -72.7 | -73.1 | -69.9 | 175 | -64.6 | -61 | -67.4 | 164.7 | -61.7 |
Inkomen voor belasting
| 21.317 | 17.206 | 19.46 | -3.666 | 15.84 | 16.314 | 19.903 | 9.311 | 50.458 | 69.544 | 59.39 | 22.237 | 39.316 | 57.848 | 53.136 | 44.356 | 43.398 | 47.801 | 35.512 | 27.886 | 27.449 | 39.534 | 31.03 | 34.519 | 25.243 | 42.497 | 37.664 | 28.532 | 29.312 | 37.063 | 44.33 | 7.009 | 27.143 | 39.196 | 40.468 | 15.061 | 33.113 | 24.146 | 30.536 | 6.012 | 18.228 | 33.206 | 18.089 | 10.31 | 27.847 | 32.2 | 25.273 | 21.249 | 30.235 | 31.518 | 32.72 | 18.198 | 86.696 | 31.332 | 27.135 | 12.206 | 31.28 | 26.387 | 31.606 | 12.822 | 30.431 | 30.627 | 23.251 | 3.161 | 24.41 | 14.51 | 12.797 | 3.621 | 4.555 | 7.459 | 8.08 | -10.298 | 9.118 | 4.404 | 4.165 | -2.306 | 5.819 | 9.186 | 4.947 | 0.355 | 2.766 | 5.586 | 5.926 | -7.093 | 1.765 | 7.159 | 3.44 | 3.035 | 8.293 | 12.794 | 7.383 | 2.551 | 7.335 | 10.04 | 6 | -3.448 | 9.989 | 10.859 | 7.003 | 11.7 | 2 | 13 | 10.1 | 9.2 | 8.1 | 11.8 | 9.5 | 6 | 10.9 | 10.4 | 7.6 | 6.9 | 7.5 | 8.7 | 9.1 | 7.4 | -0.9 | 8.5 | 9.9 | 5.2 | 6.9 | 6.9 | 3.4 | -0.8 | 6.7 | 5.8 | 8 | -1.6 | 6.3 | 6.4 | 6.4 | 5.3 | 5.7 | 4 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.039 | 0.031 | 0.035 | -0.007 | 0.028 | 0.028 | 0.031 | 0.015 | 0.07 | 0.093 | 0.088 | 0.036 | 0.065 | 0.097 | 0.099 | 0.09 | 0.093 | 0.104 | 0.079 | 0.063 | 0.061 | 0.084 | 0.063 | 0.074 | 0.05 | 0.082 | 0.075 | 0.06 | 0.06 | 0.075 | 0.095 | 0.017 | 0.061 | 0.086 | 0.091 | 0.036 | 0.075 | 0.053 | 0.066 | 0.013 | 0.037 | 0.066 | 0.038 | 0.022 | 0.059 | 0.068 | 0.055 | 0.05 | 0.069 | 0.067 | 0.07 | 0.041 | 0.062 | 0.066 | 0.064 | 0.034 | 0.085 | 0.072 | 0.094 | 0.041 | 0.093 | 0.095 | 0.073 | 0.009 | 0.056 | 0.035 | 0.034 | 0.011 | 0.013 | 0.022 | 0.026 | -0.036 | 0.03 | 0.015 | 0.014 | -0.009 | 0.022 | 0.033 | 0.019 | 0.001 | 0.012 | 0.024 | 0.027 | -0.035 | 0.009 | 0.036 | 0.018 | 0.016 | 0.043 | 0.068 | 0.041 | 0.014 | 0.042 | 0.055 | 0.034 | -0.018 | 0.059 | 0.064 | 0.042 | 0.069 | 0.012 | 0.078 | 0.062 | 0.061 | 0.053 | 0.076 | 0.063 | 0.042 | 0.074 | 0.068 | 0.054 | 0.053 | 0.054 | 0.063 | 0.07 | 0.058 | -0.007 | 0.062 | 0.073 | 0.046 | 0.062 | 0.061 | 0.032 | -0.008 | 0.06 | 0.052 | 0.07 | -0.015 | 0.057 | 0.056 | 0.06 | 0.053 | 0.054 | 0.038 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -2.289 | 7.685 | 5.567 | -2.473 | 3.269 | 3.63 | 3.761 | -1.523 | 11.074 | 17.418 | 14.581 | 5.179 | 2.393 | 14.545 | 12.525 | 13.424 | 10.056 | 11.958 | 7.973 | 5.853 | 1.569 | 9.324 | 6.052 | 7.576 | 3.075 | 9.574 | 6.948 | 18.646 | 7.459 | 9.167 | 12.418 | -1.402 | 6.711 | 11.326 | 12.811 | 2.185 | 8.179 | 7.205 | 9.25 | -0.213 | 4.748 | 8.838 | 5.081 | -0.227 | 7.698 | 9.546 | 6.276 | 5.756 | 9.916 | 10.007 | 10.356 | 4.649 | 27.643 | 10.326 | 8.319 | 3.588 | 12.057 | 9.318 | 10.925 | 4.025 | 10.843 | 11.067 | 8.093 | 1.41 | 7.379 | 4.759 | 4.067 | 2.031 | 1.457 | 2.805 | 2.394 | -4.723 | 3.105 | 1.352 | 1.166 | -2.215 | 1.652 | 3.026 | 1.707 | -0.235 | 0.875 | 1.784 | 1.896 | -3.658 | 0.467 | 2.399 | 1.152 | 0.608 | 2.618 | 4.577 | 2.806 | 0.633 | 2.854 | 3.867 | 2.372 | -1.327 | 3.756 | 4.234 | 2.732 | 3.7 | 2 | 5 | 4 | 3.6 | 3.1 | 4.7 | 3.8 | 2.5 | 4.8 | 4.1 | 3.1 | 2.8 | 3.3 | 3.5 | 3.5 | 2.3 | -0.3 | 3.1 | 3.8 | 1.6 | 2.8 | 2.8 | 1.4 | -0.4 | 3.5 | 2.4 | 3.3 | 0.2 | 2.2 | 2.3 | 2.3 | 1.7 | 1.9 | 1.3 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 23.606 | 9.521 | 13.893 | -1.193 | 12.571 | 12.684 | 16.142 | 10.834 | 39.384 | 52.126 | 44.809 | 16.995 | 36.92 | 43.278 | 40.611 | 30.35 | 33.168 | 35.707 | 27.545 | 22.038 | 25.889 | 30.218 | 24.984 | 26.946 | 21.754 | 33.454 | 31.952 | 9.884 | 21.899 | 27.882 | 31.913 | 10.245 | 21.362 | 28.496 | 27.916 | 12.872 | 24.912 | 16.914 | 21.27 | 6.239 | 13.491 | 24.353 | 13.018 | 10.65 | 20.402 | 22.742 | 19.034 | 15.439 | 20.23 | 21.425 | 22.302 | 13.179 | 58.797 | 20.867 | 18.761 | 8.491 | 19.23 | 17.046 | 20.66 | 8.767 | 19.545 | 19.584 | 15.153 | 1.664 | 17 | 9.761 | 8.747 | 1.608 | 3.086 | 4.737 | 5.687 | -5.547 | 6.091 | 3.077 | 3.049 | -0.428 | 4.166 | 6.177 | 3.244 | 0.601 | 1.691 | 3.802 | 4.03 | -3.435 | 1.298 | 4.76 | 2.288 | 2.427 | 5.675 | 8.217 | 4.577 | 1.79 | 4.481 | 5.427 | 3.628 | -2.121 | 6.233 | 6.625 | 4.271 | 7.8 | 0 | 8 | 5.9 | 5.6 | 5 | 7.1 | 5.7 | 3.5 | 6.1 | 6.3 | 4.5 | 4.1 | 4.2 | 5.2 | 5.6 | 5.1 | -0.6 | 5.4 | 6.1 | 3.6 | 4.1 | 4.1 | 2 | -0.4 | 3.2 | 3.4 | 4.7 | 3.6 | 4.1 | 4.1 | 4.1 | 3.6 | 3.8 | 2.7 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.043 | 0.017 | 0.025 | -0.002 | 0.022 | 0.022 | 0.025 | 0.017 | 0.055 | 0.069 | 0.066 | 0.028 | 0.061 | 0.073 | 0.076 | 0.061 | 0.071 | 0.078 | 0.061 | 0.05 | 0.057 | 0.064 | 0.051 | 0.058 | 0.043 | 0.064 | 0.064 | 0.021 | 0.045 | 0.056 | 0.068 | 0.024 | 0.048 | 0.063 | 0.063 | 0.031 | 0.056 | 0.037 | 0.046 | 0.014 | 0.027 | 0.048 | 0.027 | 0.022 | 0.043 | 0.048 | 0.042 | 0.036 | 0.046 | 0.046 | 0.048 | 0.03 | 0.042 | 0.044 | 0.044 | 0.024 | 0.052 | 0.047 | 0.061 | 0.028 | 0.06 | 0.061 | 0.048 | 0.005 | 0.039 | 0.023 | 0.023 | 0.005 | 0.009 | 0.014 | 0.018 | -0.019 | 0.02 | 0.011 | 0.011 | -0.002 | 0.016 | 0.022 | 0.012 | 0.003 | 0.007 | 0.016 | 0.018 | -0.017 | 0.007 | 0.024 | 0.012 | 0.013 | 0.029 | 0.044 | 0.025 | 0.01 | 0.026 | 0.03 | 0.021 | -0.011 | 0.037 | 0.039 | 0.026 | 0.046 | 0 | 0.048 | 0.036 | 0.037 | 0.032 | 0.046 | 0.038 | 0.025 | 0.042 | 0.041 | 0.032 | 0.032 | 0.03 | 0.038 | 0.043 | 0.04 | -0.005 | 0.04 | 0.045 | 0.032 | 0.037 | 0.037 | 0.019 | -0.004 | 0.029 | 0.031 | 0.041 | 0.034 | 0.037 | 0.036 | 0.038 | 0.036 | 0.036 | 0.026 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.03 | 0.42 | 0.61 | -0.052 | 0.55 | 0.56 | 0.71 | 0.48 | 1.73 | 2.29 | 1.96 | 0.74 | 1.61 | 1.89 | 1.77 | 1.32 | 1.45 | 1.56 | 1.2 | 0.96 | 1.12 | 1.31 | 1.08 | 1.17 | 0.95 | 1.45 | 1.38 | 0.43 | 0.95 | 1.21 | 1.39 | 0.37 | 0.94 | 1.25 | 1.23 | 0.57 | 1.1 | 0.74 | 0.94 | 0.27 | 0.59 | 1.07 | 0.57 | 0.47 | 0.9 | 1.01 | 0.85 | 0.71 | 0.95 | 1.01 | 1.05 | 0.63 | 2.84 | 1 | 0.9 | 0.41 | 0.94 | 0.83 | 1.01 | 0.43 | 0.98 | 0.99 | 0.77 | 0.085 | 0.88 | 0.5 | 0.46 | 0.086 | 0.16 | 0.25 | 0.3 | -0.3 | 0.32 | 0.16 | 0.16 | -0.024 | 0.22 | 0.33 | 0.17 | 0.033 | 0.095 | 0.2 | 0.22 | -0.19 | 0.06 | 0.26 | 0.12 | 0.14 | 0.31 | 0.46 | 0.24 | 0.097 | 0.25 | 0.3 | 0.19 | -0.11 | 0.33 | 0.34 | 0.22 | 0.42 | -0.01 | 0.41 | 0.31 | 0.29 | 0.25 | 0.35 | 0.28 | 0.17 | 0.3 | 0.31 | 0.22 | 0.2 | 0.2 | 0.25 | 0.27 | 0.25 | -0.04 | 0.26 | 0.3 | 0.17 | 0.2 | 0.2 | 0.09 | -0.019 | 0.15 | 0.16 | 0.23 | 0.17 | 0.19 | 0.19 | 0.19 | 0.17 | 0.18 | 0.13 | 0.11 | 0.14 | 0.17 | 0.21 | 0.16 | 0.085 | 0.11 | 0.035 | 0.13 | 0.14 | 0.14 | 0.16 | 0.17 | 0.12 | 0.11 | 0.12 | 0.12 | 0.07 | 0.08 | 0.085 | 0.09 | 0.075 | 0.065 |
Verwaterde WPA
| 1.03 | 0.42 | 0.61 | -0.052 | 0.55 | 0.55 | 0.7 | 0.47 | 1.71 | 2.26 | 1.93 | 0.73 | 1.59 | 1.85 | 1.74 | 1.3 | 1.43 | 1.54 | 1.18 | 0.95 | 1.11 | 1.3 | 1.07 | 1.16 | 0.93 | 1.44 | 1.37 | 0.42 | 0.94 | 1.19 | 1.37 | 0.36 | 0.92 | 1.24 | 1.22 | 0.56 | 1.09 | 0.74 | 0.93 | 0.27 | 0.59 | 1.06 | 0.57 | 0.46 | 0.89 | 0.99 | 0.83 | 0.68 | 0.89 | 0.94 | 0.98 | 0.63 | 2.61 | 0.94 | 0.84 | 0.41 | 0.87 | 0.77 | 0.94 | 0.43 | 0.9 | 0.92 | 0.72 | 0.085 | 0.8 | 0.47 | 0.43 | 0.086 | 0.16 | 0.24 | 0.28 | -0.3 | 0.31 | 0.16 | 0.16 | -0.024 | 0.22 | 0.32 | 0.17 | 0.033 | 0.095 | 0.2 | 0.21 | -0.19 | 0.06 | 0.25 | 0.12 | 0.14 | 0.29 | 0.42 | 0.23 | 0.097 | 0.23 | 0.28 | 0.18 | -0.11 | 0.31 | 0.32 | 0.21 | 0.42 | -0.01 | 0.38 | 0.28 | 0.29 | 0.23 | 0.32 | 0.26 | 0.17 | 0.28 | 0.28 | 0.21 | 0.2 | 0.19 | 0.23 | 0.26 | 0.25 | -0.027 | 0.25 | 0.28 | 0.17 | 0.19 | 0.19 | 0.09 | -0.019 | 0.14 | 0.16 | 0.22 | 0.17 | 0.19 | 0.19 | 0.19 | 0.17 | 0.18 | 0.13 | 0.11 | 0.14 | 0.17 | 0.21 | 0.16 | 0.085 | 0.11 | 0.035 | 0.13 | 0.14 | 0.14 | 0.16 | 0.17 | 0.12 | 0.11 | 0.12 | 0.12 | 0.07 | 0.08 | 0.085 | 0.09 | 0.075 | 0.065 |
EBITDA
| 53 | 47.094 | 47.773 | 34.468 | 51.778 | 44.65 | 47.089 | 35.978 | 78.851 | 102.428 | 86.705 | 45.463 | 63.295 | 80.258 | 76.296 | 52.25 | 57.991 | 65.125 | 60.354 | 40.186 | 48.17 | 61.115 | 49.918 | 55.281 | 48.93 | 65.721 | 61.46 | 53.259 | 50.127 | 58.569 | 65.552 | 30.13 | 47.481 | 62.36 | 62.677 | 37.555 | 55.588 | 45.327 | 48.443 | 28.884 | 37.704 | 36.914 | 22.523 | 25.747 | 44.897 | 35.869 | 41.713 | 36.938 | 33.891 | 34.821 | 35.4 | 29.344 | 42.249 | 45.439 | 40.292 | 24.448 | 31.141 | 29.772 | 33.655 | 24.033 | 33.653 | 31.188 | 33.907 | 10.276 | 28.824 | 26.713 | 16.878 | 15.122 | 17.163 | 10.519 | 10.532 | 0.744 | 20.852 | 6.959 | 6.179 | 9.339 | 8.054 | 10.466 | 16.913 | 8.648 | 4.018 | 7.115 | 8.003 | 4.131 | 3.069 | 8.416 | 5.14 | 13.363 | 19.396 | 23.624 | 18.973 | 13.24 | 18.592 | 19.822 | 17.928 | 6.806 | 22.185 | 23.007 | 19.307 | 22.3 | 11.3 | 25.059 | 22.5 | 19.6 | 19.3 | 22.9 | 20.8 | 17.1 | 23.1 | 21 | 18.5 | 17.1 | 17 | 19 | 19.5 | 16.6 | 8.6 | 18.3 | 19.5 | 13.9 | 15.7 | 16.4 | 12.9 | 7.9 | 15.5 | 14.7 | 16.8 | 13.4 | 13.6 | 13.8 | 14.2 | 11.8 | 12.7 | 11.3 | 10.9 | -266.5 | 101.7 | 96.6 | 95.4 | -242.7 | 85.8 | 85.2 | 89.4 | -228.1 | 87 | 84.3 | 81.8 | -192.6 | 72.7 | 73.1 | 69.9 | -175 | 64.6 | 61 | 67.4 | -164.7 | 61.7 |
EBITDA ratio
| 0.097 | 0.084 | 0.083 | 0.069 | 0.055 | 0.031 | 0.035 | 0.019 | 0.076 | 0.145 | 0.091 | 0.043 | 0.068 | 0.1 | 0.101 | 0.092 | 0.097 | 0.098 | 0.09 | 0.069 | 0.064 | 0.089 | 0.064 | 0.085 | 0.061 | 0.087 | 0.081 | 0.07 | 0.064 | 0.081 | 0.102 | 0.052 | 0.065 | 0.099 | 0.1 | 0.048 | 0.087 | 0.063 | 0.098 | 0.037 | 0.045 | 0.073 | 0.081 | 0.034 | 0.065 | 0.076 | 0.09 | 0.058 | 0.074 | 0.071 | 0.076 | 0.059 | 0.071 | 0.071 | 0.096 | 0.062 | 0.079 | 0.079 | 0.098 | 0.076 | 0.096 | 0.093 | 0.107 | 0.083 | 0.046 | 0.065 | 0.073 | 0.043 | 0.054 | 0.059 | 0.064 | -0.001 | 0.068 | 0.059 | 0.054 | 0.035 | 0.066 | 0.071 | 0.064 | 0.031 | 0.061 | 0.073 | 0.084 | 0.021 | 0.066 | 0.094 | 0.081 | 0.072 | 0.1 | 0.125 | 0.105 | 0.074 | 0.107 | 0.112 | 0.101 | 0.034 | 0.13 | 0.134 | 0.115 | 0.128 | 0.068 | 0.149 | 0.137 | 0.126 | 0.125 | 0.147 | 0.138 | 0.125 | 0.167 | 0.135 | 0.133 | 0.131 | 0.123 | 0.138 | 0.149 | 0.131 | 0.066 | 0.134 | 0.145 | 0.122 | 0.142 | 0.146 | 0.12 | 0.077 | 0.14 | 0.133 | 0.147 | 0.128 | 0.124 | 0.121 | 0.132 | 0.117 | 0.119 | 0.108 | 0.106 | -2.779 | 1 | 1 | 1 | -2.822 | 1 | 1 | 1 | -2.855 | 1 | 1 | 1 | -2.631 | 1 | 1 | 1 | -2.62 | 1 | 1 | 1 | -2.845 | 1 |