SEI Investments Company
NASDAQ:SEIC
75.66 (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
| 537.396 | 520.064 | 513.002 | 486.084 | 476.759 | 489.057 | 469.119 | 456.59 | 471.334 | 481.67 | 581.443 | 501.65 | 485.322 | 475.651 | 455.686 | 443.723 | 424.927 | 400.646 | 414.762 | 423.225 | 416.254 | 409.586 | 400.82 | 405.057 | 408.682 | 404.83 | 405.598 | 408.219 | 386.018 | 372.331 | 359.984 | 368.81 | 354.641 | 343.831 | 334.263 | 335.397 | 335.622 | 337.745 | 325.444 | 322.757 | 322.047 | 318.815 | 302.386 | 299.024 | 280.655 | 274.574 | 271.879 | 261.635 | 251.752 | 241.237 | 237.898 | 226.247 | 233.227 | 237.76 | 232.493 | 231.399 | 219.513 | 228.388 | 221.535 | 283.995 | 275.933 | 252.009 | 248.611 | 268.402 | 316.086 | 329.523 | 333.908 | 353.409 | 349.636 | 343.258 | 322.725 | 315.514 | 298.084 | 285.018 | 277.133 | 203.587 | 193.659 | 190.08 | 185.681 | 182.968 | 172.978 | 169.162 | 167.161 | 171.018 | 161.056 | 153.554 | 150.605 | 149.437 | 153.316 | 158.851 | 159.215 | 164.829 | 163.403 | 168.48 | 161.301 | 157.992 | 155.628 | 146.44 | 138.746 | 123.1 | 117.2 | 111.6 | 104.3 | 108.2 | 90.5 | 85.5 | 81.9 | 84.2 | 74.3 | 70.7 | 63.5 | 62.9 | 60.2 | 61.5 | 63.2 | 60.3 | 56.5 | 55.7 | 64.7 | 69.3 | 66.1 | 64.7 | 63.7 | 65.8 | 64 | 59.7 | 57.7 | 54.8 | 51.2 | 51.1 | 51.6 | 51.2 | 47.2 | 46.4 | 44.4 | 45.6 | 41.7 | 42.9 | 41.7 | 41.9 | 38.2 | 36.3 | 32.8 | 33 | 33.2 | 32.3 | 33.3 | 32.5 | 29.9 | 30.4 | 29.9 | 31.9 | 27.6 | 30.4 | 28.7 | 26.7 | 26.9 |
Kosten van de omzet
| 248.645 | 73.49 | 74.014 | 74.22 | 236.096 | 231.349 | 228.087 | 227.887 | 281.37 | 215.351 | 221.159 | 218.965 | 213.155 | 205.077 | 193.127 | 189.984 | 186.913 | 176.902 | 184.265 | 184.736 | 182.755 | 179.569 | 182.268 | 184.911 | 180.523 | 180.561 | 178.2 | 182.751 | 175.44 | 164.781 | 164.066 | 168.048 | 158.106 | 155.922 | 155.982 | 157.999 | 154.179 | 153.359 | 146.184 | 149.236 | 147.734 | 143.25 | 142.968 | 140.712 | 133.58 | 130.511 | 130.543 | 130.838 | 38.265 | 31.112 | 28.467 | 37.695 | 31.316 | 45.102 | 44.616 | 115.577 | 109.163 | 103.655 | 103.844 | 75.164 | 110.04 | 103.17 | 114.421 | -9.87 | 160.806 | 164.414 | 129.187 | 36.92 | 166.76 | 164.432 | 158.561 | 131.299 | 112.396 | 113.174 | 106.468 | 102.814 | 99.633 | 97.08 | 94.427 | 89.009 | 78.961 | 74.596 | 78.732 | 78.135 | 70.733 | 68.204 | 66.552 | 65.152 | 61.957 | 68.187 | 68.736 | 73.028 | 72.357 | 77.314 | 76.029 | 66.919 | 67.753 | 64.818 | 62.229 | 54.3 | 48.3 | 49.6 | 47.3 | 48.4 | 37.7 | 38.6 | 40.6 | 40.2 | 32.1 | 33.2 | 28.9 | 28.9 | 28 | 31.6 | 31.2 | 28.1 | 26.4 | 26.3 | 32.5 | 36.7 | 35 | 34.3 | 34.7 | 36.6 | 36.9 | 33.2 | 32.6 | 29.5 | 27.8 | 21.8 | -4 | 25 | 24.6 | 22.2 | 20.5 | 21.5 | 18.9 | 19.8 | 19.4 | 20.2 | 17.5 | 17.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 288.751 | 446.574 | 438.988 | 411.864 | 240.663 | 257.708 | 241.032 | 228.703 | 189.964 | 266.319 | 360.284 | 282.685 | 272.167 | 270.574 | 262.559 | 253.739 | 238.014 | 223.744 | 230.497 | 238.489 | 233.499 | 230.017 | 218.552 | 220.146 | 228.159 | 224.269 | 227.398 | 225.468 | 210.578 | 207.55 | 195.918 | 200.762 | 196.535 | 187.909 | 178.281 | 177.398 | 181.443 | 184.386 | 179.26 | 173.521 | 174.313 | 175.565 | 159.418 | 158.312 | 147.075 | 144.063 | 141.336 | 130.797 | 213.487 | 210.125 | 209.431 | 188.552 | 201.911 | 192.658 | 187.877 | 115.822 | 110.35 | 124.733 | 117.691 | 208.831 | 165.893 | 148.839 | 134.19 | 278.272 | 155.28 | 165.109 | 204.721 | 316.489 | 182.876 | 178.826 | 164.164 | 184.215 | 185.688 | 171.844 | 170.665 | 100.773 | 94.026 | 93 | 91.254 | 93.959 | 94.017 | 94.566 | 88.429 | 92.883 | 90.323 | 85.35 | 84.053 | 84.285 | 91.359 | 90.664 | 90.479 | 91.801 | 91.046 | 91.166 | 85.272 | 91.073 | 87.875 | 81.622 | 76.517 | 68.8 | 68.9 | 62 | 57 | 59.8 | 52.8 | 46.9 | 41.3 | 44 | 42.2 | 37.5 | 34.6 | 34 | 32.2 | 29.9 | 32 | 32.2 | 30.1 | 29.4 | 32.2 | 32.6 | 31.1 | 30.4 | 29 | 29.2 | 27.1 | 26.5 | 25.1 | 25.3 | 23.4 | 29.3 | 55.6 | 26.2 | 22.6 | 24.2 | 23.9 | 24.1 | 22.8 | 23.1 | 22.3 | 21.7 | 20.7 | 18.4 | 32.8 | 33 | 33.2 | 32.3 | 33.3 | 32.5 | 29.9 | 30.4 | 29.9 | 31.9 | 27.6 | 30.4 | 28.7 | 26.7 | 26.9 |
Brutowinstmarge
| 0.537 | 0.859 | 0.856 | 0.847 | 0.505 | 0.527 | 0.514 | 0.501 | 0.403 | 0.553 | 0.62 | 0.564 | 0.561 | 0.569 | 0.576 | 0.572 | 0.56 | 0.558 | 0.556 | 0.564 | 0.561 | 0.562 | 0.545 | 0.543 | 0.558 | 0.554 | 0.561 | 0.552 | 0.546 | 0.557 | 0.544 | 0.544 | 0.554 | 0.547 | 0.533 | 0.529 | 0.541 | 0.546 | 0.551 | 0.538 | 0.541 | 0.551 | 0.527 | 0.529 | 0.524 | 0.525 | 0.52 | 0.5 | 0.848 | 0.871 | 0.88 | 0.833 | 0.866 | 0.81 | 0.808 | 0.501 | 0.503 | 0.546 | 0.531 | 0.735 | 0.601 | 0.591 | 0.54 | 1.037 | 0.491 | 0.501 | 0.613 | 0.896 | 0.523 | 0.521 | 0.509 | 0.584 | 0.623 | 0.603 | 0.616 | 0.495 | 0.486 | 0.489 | 0.491 | 0.514 | 0.544 | 0.559 | 0.529 | 0.543 | 0.561 | 0.556 | 0.558 | 0.564 | 0.596 | 0.571 | 0.568 | 0.557 | 0.557 | 0.541 | 0.529 | 0.576 | 0.565 | 0.557 | 0.551 | 0.559 | 0.588 | 0.556 | 0.547 | 0.553 | 0.583 | 0.549 | 0.504 | 0.523 | 0.568 | 0.53 | 0.545 | 0.541 | 0.535 | 0.486 | 0.506 | 0.534 | 0.533 | 0.528 | 0.498 | 0.47 | 0.47 | 0.47 | 0.455 | 0.444 | 0.423 | 0.444 | 0.435 | 0.462 | 0.457 | 0.573 | 1.078 | 0.512 | 0.479 | 0.522 | 0.538 | 0.529 | 0.547 | 0.538 | 0.535 | 0.518 | 0.542 | 0.507 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 6.695 | 6.904 | 109.701 | 6.658 | 6.211 | 6.305 | 110.759 | 7.287 | 10.305 | 13.554 | 150.068 | 16.307 | 11.953 | 11.923 | 162.614 | 10.92 | 10.859 | 10.797 | 139.664 | 10.667 | 10.501 | 10.399 | 125.057 | 10.124 | 9.88 | 9.719 | 103.39 | 12.838 | 12.514 | 11.972 | 95.591 | 11.338 | 11.094 | 10.955 | 89.806 | 10.78 | 10.611 | 0 | 73.757 | 9.756 | 0 | 0 | 70.099 | 8.725 | 8.135 | 8.186 | 59.05 | 10.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 66.987 | 66.46 | 63.035 | 62.7 | 62.182 | 68.717 | 121.31 | 115.437 | 119.978 | 73.278 | 120.5 | 67.821 | 67.186 | 65.552 | 64.092 | 66.122 | 105.532 | 102.652 | 99.719 | 59.262 | 92.506 | 89.678 | 94.981 | 57.365 | 96.079 | 94.68 | 92.106 | 65.205 | 90.648 | 91.159 | 83.579 | 49.03 | 81.353 | 76.668 | 74.01 | 43.712 | 77.48 | 72.014 | 69.837 | 37.517 | 68.423 | 67.02 | 66.228 | 43.6 | 70.691 | 44.058 | 67.348 | 33.189 | 143.852 | 143.29 | 148.288 | 131.797 | 126.105 | 126.518 | 121.438 | 52.282 | 43.611 | 55.98 | 53.24 | 0 | 226.408 | 201.92 | 190.514 | 0 | 269.375 | 287.542 | 286.816 | 0 | 303.99 | 299.27 | 277.277 | 0 | 9.772 | 8.927 | 9.922 | 0 | 8.212 | 9.39 | 7.729 | 0 | 7.054 | 7.811 | 7.786 | 0 | 0 | 4.835 | 5.651 | 0 | 38.719 | 37.917 | 39.857 | 42.787 | 44.417 | 45.256 | 43.639 | 44.483 | 42.376 | 43.052 | 41.912 | 37.3 | 37.4 | 33.6 | 30.2 | 33.3 | 30.7 | 28.1 | 25.3 | 25.1 | 26.3 | 24.3 | 23 | 21.1 | 20.9 | 20.2 | 19.7 | 20.6 | 19 | 19.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 198.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -176.184 | -155.829 | -142.416 | 0 | -250.719 | -269.125 | -232.126 | 0 | -287.383 | -281.57 | -259.717 | 0 | 47.351 | 42.955 | 42.086 | 0 | 32.514 | 33.211 | 31.896 | 0 | 32.41 | 34.557 | 31.07 | 0 | 0 | 28.256 | 26.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 66.987 | 66.46 | 63.035 | 62.7 | 62.182 | 68.717 | 121.31 | 115.437 | 119.978 | 73.278 | 120.5 | 67.821 | 67.186 | 65.552 | 64.092 | 66.122 | 105.532 | 102.652 | 99.719 | 59.262 | 92.506 | 89.678 | 94.981 | 57.365 | 96.079 | 94.68 | 92.106 | 65.205 | 90.648 | 91.159 | 83.579 | 49.03 | 81.353 | 76.668 | 74.01 | 43.712 | 77.48 | 72.014 | 69.837 | 37.517 | 68.423 | 67.02 | 66.228 | 43.6 | 70.691 | 44.058 | 67.348 | 33.189 | 143.852 | 143.29 | 148.288 | 131.797 | 126.105 | 126.518 | 121.438 | 52.282 | 43.611 | 55.98 | 53.24 | 83.492 | 50.224 | 46.091 | 48.098 | 168.311 | 18.656 | 18.417 | 54.69 | 159.377 | 16.607 | 17.7 | 17.56 | 23.801 | 57.123 | 51.882 | 52.008 | 44.148 | 40.726 | 42.601 | 39.625 | 40.833 | 39.464 | 42.368 | 38.856 | 39.612 | 41.185 | 33.091 | 32.54 | 30.475 | 38.719 | 37.917 | 39.857 | 42.787 | 44.417 | 45.256 | 43.639 | 44.483 | 42.376 | 43.052 | 41.912 | 37.3 | 37.4 | 33.6 | 30.2 | 33.3 | 30.7 | 28.1 | 25.3 | 25.1 | 26.3 | 24.3 | 23 | 21.1 | 20.9 | 20.2 | 19.7 | 20.6 | 19 | 19.1 | 20.6 | 20.4 | 20.1 | 18.9 | 18 | 16.9 | 16.3 | 16.8 | 16.3 | 17.6 | 16.8 | 16.2 | 44.9 | 15.8 | 13.6 | 14.3 | 14.1 | 15.4 | 14.1 | 14 | 13.2 | 13.5 | 12.1 | 10.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 77.932 | 75.496 | -310.881 | -308.476 | -293.601 | -302.167 | 17.955 | 19.218 | 18.94 | 0 | 24.985 | 23.743 | 23.082 | 23.147 | 22.661 | 21.459 | 21.145 | 20.78 | 20.55 | 20.286 | 20.356 | 20.203 | 20.01 | 19.752 | 19.66 | 19.299 | 18.976 | 16.907 | 20.693 | 19.164 | 18.822 | 18.691 | 17.964 | 17.718 | 17.459 | 16.922 | 16.945 | 16.454 | 16.353 | 16.022 | 15.392 | 14.915 | 14.798 | 14.551 | 14.445 | 14.157 | 13.946 | 13.608 | 16.145 | 13.037 | 13.054 | 12.38 | 12.354 | 12.183 | 11.842 | 11.663 | 11.6 | 11.581 | 11.106 | 20.451 | 20.364 | 12.762 | 12.562 | 12.266 | 11.675 | 11.498 | 11.52 | 11.269 | 10.991 | 7.451 | 7.425 | 29.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.512 | 4.394 | 4.346 | 4.053 | 4.2 | 4.3 | 3.8 | 3.5 | 4.3 | 4.1 | 3.7 | 3.6 | 2.1 | 4.3 | 4.3 | 3.4 | 2.3 | 2.3 | 2.8 | 2.6 | 2.5 | 2.4 | 3 | 3.7 | 3.7 | 3 | 4 | 4 | 4.3 | 3.9 | 3.8 | 3.9 | 4.3 | 4 | 7.9 | 4 | 4 | 3.5 | 4.1 | 4.2 | 4.1 | 4.2 | 4.2 | 4.1 | 3.9 | 3.6 | 3.1 | 0 | -112.9 | 0 | 0 | 0 | -107.7 | 0 | 0 | 0 | -115.7 | 0 | 0 | 0 | -96.7 | 0 |
Bedrijfskosten
| 144.919 | 141.956 | 310.881 | 308.476 | 132.191 | 145.107 | 139.265 | 134.655 | 138.918 | 150.459 | 145.485 | 139.287 | 131.042 | 134.553 | 129.722 | 129.729 | 126.677 | 123.432 | 120.269 | 122.399 | 112.862 | 109.881 | 114.991 | 117.184 | 115.739 | 113.979 | 111.082 | 118.505 | 111.341 | 110.323 | 102.401 | 102.621 | 99.317 | 94.386 | 91.469 | 95.191 | 94.425 | 88.468 | 86.19 | 83.257 | 83.815 | 81.935 | 81.026 | 89.857 | 85.136 | 86.09 | 81.294 | 74.608 | 159.997 | 156.327 | 161.342 | 144.177 | 150.775 | 138.701 | 133.28 | 63.945 | 55.211 | 67.561 | 64.346 | 103.943 | 70.588 | 58.853 | 60.66 | 180.577 | 30.331 | 29.915 | 66.21 | 170.646 | 27.598 | 25.151 | 24.985 | 52.948 | 57.123 | 51.882 | 52.008 | 44.148 | 40.726 | 42.601 | 39.625 | 40.833 | 39.464 | 42.368 | 38.856 | 39.612 | 41.185 | 33.091 | 32.54 | 30.475 | 38.719 | 37.917 | 39.857 | 42.787 | 44.417 | 45.256 | 43.639 | 48.995 | 46.77 | 47.398 | 45.965 | 41.5 | 41.7 | 37.4 | 33.7 | 37.6 | 34.8 | 31.8 | 28.9 | 27.2 | 30.6 | 28.6 | 26.4 | 23.4 | 23.2 | 23 | 22.3 | 23.1 | 21.4 | 22.1 | 24.3 | 24.1 | 23.1 | 22.9 | 22 | 21.2 | 20.2 | 20.6 | 20.2 | 21.9 | 20.8 | 24.1 | 48.9 | 19.8 | 17.1 | 18.4 | 18.3 | 19.5 | 18.3 | 18.2 | 17.3 | 17.4 | 15.7 | 13.8 | 0 | -112.9 | 0 | 0 | 0 | -107.7 | 0 | 0 | 0 | -115.7 | 0 | 0 | 0 | -96.7 | 0 |
Bedrijfsresultaat
| 143.832 | 137.18 | 128.107 | 103.388 | 108.472 | 112.601 | 139.424 | 135.813 | 81.662 | 115.86 | 214.799 | 143.398 | 141.125 | 136.021 | 132.837 | 124.01 | 111.337 | 100.312 | 110.228 | 116.09 | 120.637 | 120.136 | 103.561 | 102.962 | 112.42 | 110.29 | 116.316 | 106.963 | 99.237 | 97.227 | 93.517 | 98.141 | 97.218 | 93.523 | 86.812 | 82.207 | 87.018 | 95.918 | 93.07 | 90.264 | 90.498 | 93.63 | 78.392 | 68.455 | 61.939 | 57.973 | 60.042 | 56.189 | 53.49 | 53.798 | 48.089 | 44.375 | 51.136 | 53.957 | 54.597 | 51.877 | 55.139 | 57.172 | 53.345 | 104.888 | 95.305 | 89.986 | 73.53 | 97.695 | 124.949 | 135.194 | 138.511 | 145.843 | 155.278 | 153.675 | 139.179 | 131.267 | 128.565 | 119.962 | 118.657 | 56.625 | 53.3 | 50.399 | 51.629 | 53.126 | 54.553 | 52.198 | 49.573 | 53.271 | 49.138 | 52.259 | 51.513 | 53.81 | 52.64 | 52.747 | 50.622 | 49.014 | 46.629 | 45.91 | 41.633 | 42.078 | 41.105 | 34.224 | 30.552 | 27.3 | 27.2 | 24.6 | 23.3 | 22.2 | 18 | 15.1 | 12.4 | 16.8 | 11.6 | 8.9 | 8.2 | 10.6 | 9 | 6.9 | 9.7 | 9.1 | 8.7 | 7.3 | 7.9 | 8.5 | 8 | 7.5 | 7 | 8 | 6.9 | 5.9 | 4.9 | 3.4 | 2.6 | 5.2 | 6.7 | 6.4 | 5.5 | 5.8 | 5.6 | 4.6 | 4.5 | 4.9 | 5 | 4.3 | 5 | 4.6 | 32.8 | -79.9 | 33.2 | 32.3 | 33.3 | -75.2 | 29.9 | 30.4 | 29.9 | -83.8 | 27.6 | 30.4 | 28.7 | -70 | 26.9 |
Bedrijfsresultaat ratio
| 0.268 | 0.264 | 0.25 | 0.213 | 0.228 | 0.23 | 0.297 | 0.297 | 0.173 | 0.241 | 0.369 | 0.286 | 0.291 | 0.286 | 0.292 | 0.279 | 0.262 | 0.25 | 0.266 | 0.274 | 0.29 | 0.293 | 0.258 | 0.254 | 0.275 | 0.272 | 0.287 | 0.262 | 0.257 | 0.261 | 0.26 | 0.266 | 0.274 | 0.272 | 0.26 | 0.245 | 0.259 | 0.284 | 0.286 | 0.28 | 0.281 | 0.294 | 0.259 | 0.229 | 0.221 | 0.211 | 0.221 | 0.215 | 0.212 | 0.223 | 0.202 | 0.196 | 0.219 | 0.227 | 0.235 | 0.224 | 0.251 | 0.25 | 0.241 | 0.369 | 0.345 | 0.357 | 0.296 | 0.364 | 0.395 | 0.41 | 0.415 | 0.413 | 0.444 | 0.448 | 0.431 | 0.416 | 0.431 | 0.421 | 0.428 | 0.278 | 0.275 | 0.265 | 0.278 | 0.29 | 0.315 | 0.309 | 0.297 | 0.311 | 0.305 | 0.34 | 0.342 | 0.36 | 0.343 | 0.332 | 0.318 | 0.297 | 0.285 | 0.272 | 0.258 | 0.266 | 0.264 | 0.234 | 0.22 | 0.222 | 0.232 | 0.22 | 0.223 | 0.205 | 0.199 | 0.177 | 0.151 | 0.2 | 0.156 | 0.126 | 0.129 | 0.169 | 0.15 | 0.112 | 0.153 | 0.151 | 0.154 | 0.131 | 0.122 | 0.123 | 0.121 | 0.116 | 0.11 | 0.122 | 0.108 | 0.099 | 0.085 | 0.062 | 0.051 | 0.102 | 0.13 | 0.125 | 0.117 | 0.125 | 0.126 | 0.101 | 0.108 | 0.114 | 0.12 | 0.103 | 0.131 | 0.127 | 1 | -2.421 | 1 | 1 | 1 | -2.314 | 1 | 1 | 1 | -2.627 | 1 | 1 | 1 | -2.622 | 1 |
Totaal overige inkomsten en kosten netto
| 58.529 | 45.632 | 42.323 | 46.8 | 29.721 | 33.226 | 0.603 | 1.292 | -1.549 | 27.193 | 32.568 | 33.652 | 34.43 | 35.442 | 33.682 | 31.67 | 29.081 | 30.179 | 25.918 | 40.186 | 38.22 | 38.063 | 38.596 | 36.52 | 41.815 | 40.934 | 40.197 | 43.57 | 39.978 | 36.359 | 33.912 | 33.853 | 32.761 | 30.535 | 31.857 | 32.228 | 32.839 | 37.251 | 37.074 | 24.271 | 37.485 | 34.617 | 37.609 | 31.893 | 31.563 | 70.84 | 49.98 | 30.191 | 28.636 | 23.376 | 30.535 | 22.879 | 22.49 | 27.582 | 36.227 | 43.056 | 25.246 | 28.183 | 41.553 | -3.559 | 15.616 | -2.533 | -14.45 | -59.054 | -42.047 | -27.294 | -24.046 | -23.88 | -0.202 | 1.955 | -0.316 | -0.512 | -2.226 | 0.602 | 1.346 | 21.435 | 21.767 | 17.558 | 15.653 | 13.287 | 15.987 | 12.036 | 11.938 | 4.442 | 6.797 | 1.294 | 3.508 | 1.075 | 3.435 | 3.103 | 2.679 | 2.913 | 2.637 | 2.554 | 2.238 | 2.17 | 1.853 | 1.757 | 1.753 | 1.9 | 1.6 | 2.2 | 2 | 1.6 | 1.1 | 1.1 | 0.7 | 0.3 | 0.2 | 0.3 | -0.2 | 0.2 | 0.4 | 1.2 | 0.1 | 0.4 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | -0.1 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 202.361 | 182.812 | 170.43 | 150.188 | 149.202 | 155.238 | 140.027 | 137.105 | 80.113 | 144.695 | 247.367 | 177.775 | 176.346 | 172.211 | 167.341 | 156.513 | 141.274 | 131.71 | 139.197 | 159.968 | 162.87 | 162.346 | 146.257 | 143.599 | 157.595 | 154.254 | 158.758 | 152.452 | 140.769 | 135.158 | 128.66 | 133.053 | 130.89 | 124.904 | 119.638 | 115.082 | 120.588 | 133.81 | 131 | 115.525 | 128.618 | 128.854 | 116.665 | 101.063 | 93.986 | 129.387 | 110.962 | 87.544 | 83.501 | 78.501 | 79.95 | 68.603 | 74.9 | 82.82 | 92.164 | 96.18 | 91.032 | 86.442 | 96.127 | 102.205 | 111.783 | 88.339 | 59.992 | 19.477 | 54.305 | 73.385 | 77.807 | 84.792 | 111.727 | 112.102 | 100.919 | 98.054 | 88.724 | 85.238 | 86.74 | 80.335 | 76.677 | 69.364 | 68.833 | 67.453 | 71.227 | 64.633 | 61.818 | 58.002 | 56.188 | 54.399 | 55.695 | 55.603 | 56.715 | 56.76 | 53.97 | 52.662 | 50.621 | 49.471 | 45.57 | 46.107 | 44.324 | 36.496 | 32.691 | 29.3 | 28.8 | 26.2 | 24.7 | 23.2 | 18.6 | 15.7 | 12.5 | 16.3 | 11.1 | 8.5 | 8 | 10.7 | 9.4 | 8 | 9.8 | 9.4 | 8.6 | 7.5 | 8.2 | 8.8 | 8 | 7.6 | 7.2 | 8.1 | 7 | 5.8 | 5 | 3.3 | 2.7 | 5.4 | 6.8 | 6.3 | 5.7 | 6.1 | 5.8 | 5 | 4.7 | 4.9 | 4.9 | 4.2 | 5 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.377 | 0.352 | 0.332 | 0.309 | 0.313 | 0.317 | 0.298 | 0.3 | 0.17 | 0.3 | 0.425 | 0.354 | 0.363 | 0.362 | 0.367 | 0.353 | 0.332 | 0.329 | 0.336 | 0.378 | 0.391 | 0.396 | 0.365 | 0.355 | 0.386 | 0.381 | 0.391 | 0.373 | 0.365 | 0.363 | 0.357 | 0.361 | 0.369 | 0.363 | 0.358 | 0.343 | 0.359 | 0.396 | 0.403 | 0.358 | 0.399 | 0.404 | 0.386 | 0.338 | 0.335 | 0.471 | 0.408 | 0.335 | 0.332 | 0.325 | 0.336 | 0.303 | 0.321 | 0.348 | 0.396 | 0.416 | 0.415 | 0.378 | 0.434 | 0.36 | 0.405 | 0.351 | 0.241 | 0.073 | 0.172 | 0.223 | 0.233 | 0.24 | 0.32 | 0.327 | 0.313 | 0.311 | 0.298 | 0.299 | 0.313 | 0.395 | 0.396 | 0.365 | 0.371 | 0.369 | 0.412 | 0.382 | 0.37 | 0.339 | 0.349 | 0.354 | 0.37 | 0.372 | 0.37 | 0.357 | 0.339 | 0.319 | 0.31 | 0.294 | 0.283 | 0.292 | 0.285 | 0.249 | 0.236 | 0.238 | 0.246 | 0.235 | 0.237 | 0.214 | 0.206 | 0.184 | 0.153 | 0.194 | 0.149 | 0.12 | 0.126 | 0.17 | 0.156 | 0.13 | 0.155 | 0.156 | 0.152 | 0.135 | 0.127 | 0.127 | 0.121 | 0.117 | 0.113 | 0.123 | 0.109 | 0.097 | 0.087 | 0.06 | 0.053 | 0.106 | 0.132 | 0.123 | 0.121 | 0.131 | 0.131 | 0.11 | 0.113 | 0.114 | 0.118 | 0.1 | 0.131 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 47.461 | 43.692 | 39.03 | 29.457 | 33.541 | 36.387 | 33.012 | 24.881 | 18.454 | 33.419 | 57.059 | 32.475 | 38.301 | 38.433 | 37.871 | 30.631 | 30.178 | 30.644 | 29.955 | 31.231 | 30.702 | 35.806 | 32.276 | 27.565 | 29.276 | 32.577 | 18.92 | 30.308 | 39.03 | 43.389 | 39.923 | 44.442 | 44.186 | 43.899 | 42.141 | 33.703 | 41.163 | 47.57 | 46.389 | 38.428 | 44.635 | 46.041 | 41.845 | 35.548 | 26.791 | 45.893 | 38.692 | 30.57 | 32.415 | 28.762 | 29.715 | 23.75 | 25.256 | 28.707 | 34.124 | 33.278 | 34.311 | 32.603 | 36.269 | 25.636 | 31.109 | 24.212 | 8.929 | 9.828 | 19.81 | 27.221 | 28.861 | 31.16 | 38.428 | 42.601 | 37.542 | 34.43 | 28.175 | 27.327 | 31.834 | 29.08 | 27.481 | 25.18 | 25.124 | 24.452 | 25.82 | 23.429 | 22.409 | 19.779 | 20.789 | 20.128 | 20.607 | 20.574 | 20.984 | 21.001 | 19.969 | 19.485 | 18.73 | 18.304 | 16.861 | 17.521 | 16.843 | 13.869 | 12.422 | 11.3 | 11.1 | 10.1 | 9.5 | 8.9 | 7 | 6.1 | 4.9 | 6.4 | 4.2 | 3.4 | 3.2 | 4.2 | 3.5 | 3.1 | 4 | 3.7 | 3.7 | 3 | 3.3 | 3.4 | 3.1 | 3 | 2.8 | 3.1 | 2.7 | 2.2 | 1.9 | 1.2 | 1 | 2 | 2.6 | 2.4 | 2.2 | 2.4 | 2.3 | 1.9 | 1.7 | 1.9 | 2 | 1.4 | 1.9 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 154.9 | 139.12 | 131.4 | 120.731 | 115.661 | 118.851 | 107.015 | 112.224 | 61.659 | 111.276 | 190.308 | 145.3 | 138.045 | 133.778 | 129.47 | 125.882 | 111.096 | 101.066 | 109.242 | 128.737 | 132.168 | 126.54 | 113.981 | 116.034 | 128.319 | 121.677 | 139.838 | 122.144 | 101.739 | 91.769 | 88.737 | 88.611 | 86.704 | 81.005 | 77.497 | 81.379 | 79.425 | 86.24 | 84.611 | 77.097 | 83.983 | 82.813 | 74.82 | 65.515 | 67.195 | 83.494 | 71.92 | 56.585 | 50.743 | 49.555 | 49.965 | 44.396 | 49.232 | 53.603 | 57.728 | 62.4 | 56.389 | 53.478 | 59.42 | 45.837 | 52.727 | 64.127 | 51.063 | 9.649 | 34.495 | 46.164 | 48.946 | 53.632 | 73.299 | 69.501 | 63.377 | 63.624 | 60.549 | 57.911 | 54.906 | 51.255 | 49.196 | 44.184 | 43.709 | 43.001 | 45.407 | 41.204 | 39.409 | 38.223 | 35.399 | 34.271 | 35.088 | 35.029 | 35.731 | 35.759 | 34.001 | 33.177 | 31.891 | 31.167 | 28.709 | 28.586 | 27.481 | 22.627 | 20.269 | 19.3 | 17.7 | 16.1 | 15.2 | 15 | 11.6 | 9.6 | 7.6 | 9.9 | 6.9 | 5.1 | 4.8 | -9.8 | 5.9 | 4.9 | 5.8 | 5.7 | 4.9 | 3.6 | 4.9 | 5.4 | 4.9 | 4.6 | 4.4 | 5 | 4.3 | 3.6 | 3.1 | 3.7 | 1.7 | 3.4 | 4.2 | 3.9 | 1 | 3.7 | 3.5 | 3.1 | 3 | 3 | 2.9 | 2.8 | 3.1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.288 | 0.268 | 0.256 | 0.248 | 0.243 | 0.243 | 0.228 | 0.246 | 0.131 | 0.231 | 0.327 | 0.29 | 0.284 | 0.281 | 0.284 | 0.284 | 0.261 | 0.252 | 0.263 | 0.304 | 0.318 | 0.309 | 0.284 | 0.286 | 0.314 | 0.301 | 0.345 | 0.299 | 0.264 | 0.246 | 0.247 | 0.24 | 0.244 | 0.236 | 0.232 | 0.243 | 0.237 | 0.255 | 0.26 | 0.239 | 0.261 | 0.26 | 0.247 | 0.219 | 0.239 | 0.304 | 0.265 | 0.216 | 0.202 | 0.205 | 0.21 | 0.196 | 0.211 | 0.225 | 0.248 | 0.27 | 0.257 | 0.234 | 0.268 | 0.161 | 0.191 | 0.254 | 0.205 | 0.036 | 0.109 | 0.14 | 0.147 | 0.152 | 0.21 | 0.202 | 0.196 | 0.202 | 0.203 | 0.203 | 0.198 | 0.252 | 0.254 | 0.232 | 0.235 | 0.235 | 0.263 | 0.244 | 0.236 | 0.224 | 0.22 | 0.223 | 0.233 | 0.234 | 0.233 | 0.225 | 0.214 | 0.201 | 0.195 | 0.185 | 0.178 | 0.181 | 0.177 | 0.155 | 0.146 | 0.157 | 0.151 | 0.144 | 0.146 | 0.139 | 0.128 | 0.112 | 0.093 | 0.118 | 0.093 | 0.072 | 0.076 | -0.156 | 0.098 | 0.08 | 0.092 | 0.095 | 0.087 | 0.065 | 0.076 | 0.078 | 0.074 | 0.071 | 0.069 | 0.076 | 0.067 | 0.06 | 0.054 | 0.068 | 0.033 | 0.067 | 0.081 | 0.076 | 0.021 | 0.08 | 0.079 | 0.068 | 0.072 | 0.07 | 0.07 | 0.067 | 0.081 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.2 | 1.06 | 1 | 0.92 | 0.87 | 0.89 | 0.8 | 0.83 | 0.46 | 0.82 | 1.38 | 1.04 | 0.98 | 0.94 | 0.9 | 0.87 | 0.76 | 0.69 | 0.73 | 0.86 | 0.88 | 0.83 | 0.74 | 0.75 | 0.82 | 0.77 | 0.89 | 0.78 | 0.64 | 0.58 | 0.56 | 0.55 | 0.54 | 0.5 | 0.48 | 0.49 | 0.48 | 0.52 | 0.51 | 0.46 | 0.5 | 0.49 | 0.44 | 0.39 | 0.39 | 0.48 | 0.42 | 0.33 | 0.29 | 0.28 | 0.28 | 0.25 | 0.27 | 0.29 | 0.31 | 0.34 | 0.3 | 0.28 | 0.31 | 0.24 | 0.28 | 0.22 | 0.18 | 0.051 | 0.18 | 0.24 | 0.25 | 0.27 | 0.38 | 0.35 | 0.32 | 0.32 | 0.31 | 0.3 | 0.28 | 0.26 | 0.25 | 0.22 | 0.22 | 0.21 | 0.22 | 0.2 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.16 | 0.17 | 0.17 | 0.16 | 0.15 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.11 | 0.096 | 0.091 | 0.085 | 0.075 | 0.07 | 0.069 | 0.055 | 0.045 | 0.035 | 0.046 | 0.035 | 0.025 | 0.025 | -0.051 | 0.03 | 0.02 | 0.025 | 0.025 | 0.025 | 0.015 | 0.02 | 0.022 | 0.02 | 0.02 | 0.02 | 0.023 | 0.02 | 0.015 | 0.015 | 0.022 | 0.01 | 0.015 | 0.015 | 0.02 | 0.005 | 0.015 | 0.015 | 0.016 | 0.015 | 0.015 | 0.015 | 0.014 | 0.015 | 0.01 | 0.015 | 0.01 | 0.01 | 0.015 | 0.01 | 0.01 | 0.01 | 0.01 | 0.005 | 0.005 | -0.04 | 0.005 | 0.005 | 0.005 | 0.005 |
Verwaterde WPA
| 1.19 | 1.05 | 0.99 | 0.91 | 0.87 | 0.89 | 0.79 | 0.83 | 0.45 | 0.81 | 1.36 | 1.03 | 0.97 | 0.93 | 0.89 | 0.86 | 0.75 | 0.68 | 0.72 | 0.84 | 0.86 | 0.82 | 0.73 | 0.73 | 0.8 | 0.75 | 0.86 | 0.75 | 0.63 | 0.57 | 0.55 | 0.55 | 0.53 | 0.49 | 0.47 | 0.48 | 0.47 | 0.51 | 0.5 | 0.45 | 0.49 | 0.48 | 0.43 | 0.37 | 0.38 | 0.47 | 0.41 | 0.32 | 0.29 | 0.28 | 0.28 | 0.25 | 0.27 | 0.29 | 0.31 | 0.34 | 0.3 | 0.28 | 0.31 | 0.24 | 0.27 | 0.22 | 0.18 | 0.051 | 0.18 | 0.24 | 0.25 | 0.27 | 0.37 | 0.34 | 0.31 | 0.32 | 0.3 | 0.28 | 0.27 | 0.26 | 0.24 | 0.22 | 0.21 | 0.21 | 0.22 | 0.2 | 0.19 | 0.18 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.13 | 0.13 | 0.12 | 0.1 | 0.09 | 0.091 | 0.08 | 0.07 | 0.065 | 0.069 | 0.05 | 0.045 | 0.035 | 0.046 | 0.03 | 0.025 | 0.02 | -0.051 | 0.025 | 0.02 | 0.025 | 0.025 | 0.025 | 0.015 | 0.02 | 0.022 | 0.02 | 0.02 | 0.02 | 0.023 | 0.02 | 0.015 | 0.015 | 0.022 | 0.01 | 0.015 | 0.015 | 0.02 | 0.005 | 0.015 | 0.015 | 0.016 | 0.015 | 0.015 | 0.015 | 0.014 | 0.015 | 0.01 | 0.015 | 0.01 | 0.01 | 0.015 | 0.01 | 0.01 | 0.01 | 0.01 | 0.005 | 0.005 | -0.04 | 0.005 | 0.005 | 0.005 | 0.005 |
EBITDA
| 221.256 | 156.032 | 146.882 | 121.997 | 168.518 | 173.273 | 157.379 | 155.031 | 100.602 | 172.32 | 273.091 | 202.227 | 200.104 | 195.111 | 189.793 | 177.101 | 161.796 | 150.738 | 163.888 | 179.354 | 182.769 | 182.484 | 165.145 | 163.35 | 177.288 | 173.824 | 178.401 | 169.336 | 161.162 | 154.392 | 147.247 | 152.067 | 148.773 | 142.559 | 134.546 | 132.057 | 138.404 | 150.416 | 144.425 | 131.098 | 144.603 | 143.492 | 125.858 | 115.706 | 108.091 | 100.406 | 102.629 | 94.777 | 96.053 | 90.987 | 89.96 | 81.635 | 88.798 | 97.106 | 96.932 | 91.661 | 102.968 | 93.774 | 90.225 | 127.075 | 117.565 | 104.685 | 87.803 | -98.942 | 178.671 | 173.986 | 174.077 | 180.992 | 166.471 | 159.171 | 146.92 | 144.494 | 136.304 | 124.831 | 122.759 | 60.447 | 57.181 | 54.833 | 55.482 | 58.141 | 54.259 | 54.856 | 50.84 | 60.645 | 52.672 | 60.073 | 55.999 | 61.19 | 56.68 | 57.314 | 55.055 | 54.137 | 51.54 | 50.791 | 46.368 | 44.42 | 43.646 | 36.813 | 32.852 | 29.6 | 29.9 | 26.2 | 24.8 | 24.9 | 21 | 17.7 | 15.3 | 18.6 | 15.7 | 12.9 | 11.6 | 12.7 | 10.9 | 8.5 | 12.2 | 11.2 | 11.8 | 10.3 | 11.4 | 12 | 11.9 | 11.4 | 10.9 | 12.2 | 10.9 | 9.6 | 8.7 | 7.6 | 6.5 | 13 | 10.6 | 10.3 | 8.8 | 9.7 | 9.6 | 8.5 | 8.5 | 9.1 | 9.1 | 8.3 | 8.7 | 7.6 | 32.8 | -79.9 | 33.2 | 32.3 | 33.3 | -75.2 | 29.9 | 30.4 | 29.9 | -83.8 | 27.6 | 30.4 | 28.7 | -70 | 26.9 |
EBITDA ratio
| 0.412 | 0.3 | 0.286 | 0.251 | 0.353 | 0.354 | 0.335 | 0.34 | 0.213 | 0.358 | 0.47 | 0.403 | 0.412 | 0.41 | 0.416 | 0.399 | 0.381 | 0.376 | 0.395 | 0.424 | 0.439 | 0.446 | 0.412 | 0.403 | 0.434 | 0.429 | 0.44 | 0.415 | 0.417 | 0.415 | 0.409 | 0.412 | 0.42 | 0.415 | 0.403 | 0.394 | 0.412 | 0.445 | 0.444 | 0.406 | 0.449 | 0.45 | 0.416 | 0.387 | 0.385 | 0.366 | 0.377 | 0.362 | 0.382 | 0.377 | 0.378 | 0.361 | 0.381 | 0.408 | 0.417 | 0.396 | 0.469 | 0.411 | 0.407 | 0.447 | 0.426 | 0.415 | 0.353 | -0.369 | 0.565 | 0.528 | 0.521 | 0.512 | 0.476 | 0.464 | 0.455 | 0.458 | 0.457 | 0.438 | 0.443 | 0.297 | 0.295 | 0.288 | 0.299 | 0.318 | 0.314 | 0.324 | 0.304 | 0.355 | 0.327 | 0.391 | 0.372 | 0.409 | 0.37 | 0.361 | 0.346 | 0.328 | 0.315 | 0.301 | 0.287 | 0.281 | 0.28 | 0.251 | 0.237 | 0.24 | 0.255 | 0.235 | 0.238 | 0.23 | 0.232 | 0.207 | 0.187 | 0.221 | 0.211 | 0.182 | 0.183 | 0.202 | 0.181 | 0.138 | 0.193 | 0.186 | 0.209 | 0.185 | 0.176 | 0.173 | 0.18 | 0.176 | 0.171 | 0.185 | 0.17 | 0.161 | 0.151 | 0.139 | 0.127 | 0.254 | 0.205 | 0.201 | 0.186 | 0.209 | 0.216 | 0.186 | 0.204 | 0.212 | 0.218 | 0.198 | 0.228 | 0.209 | 1 | -2.421 | 1 | 1 | 1 | -2.314 | 1 | 1 | 1 | -2.627 | 1 | 1 | 1 | -2.622 | 1 |