Six Flags Entertainment Corporation
NYSE:SIX
32 (USD) • At close July 1, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
| 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 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 142.19 | 547.455 | 443.707 | 142.19 | 279.876 | 504.831 | 435.422 | 138.107 | 316.81 | 638.284 | 459.787 | 82.024 | 108.602 | 126.327 | 19.143 | 102.503 | 261 | 621.18 | 477.21 | 128.193 | 269.503 | 619.82 | 445.42 | 128.964 | 256.756 | 580.418 | 422.372 | 99.528 | 239.314 | 557.599 | 407.066 | 115.419 | 217.457 | 575.261 | 386.065 | 85.155 | 183.681 | 541.843 | 376.551 | 73.718 | 154.188 | 504.52 | 363.701 | 87.521 | 143.919 | 485.143 | 374.912 | 66.358 | 137.561 | 475.605 | 338.673 | 61.335 | 475.587 | 296,781 | 57.263 | 101.848 | 457.035 | 302.078 | 51.9 | 118.051 | 489.34 | 345.683 | 68.224 | 112.134 | 465.185 | 344.801 | 50.66 | 6.17 | 540.717 | 356.08 | 42.698 | 111.823 | 558.969 | 386.492 | 54.38 | 109.059 | 527.409 | 356.411 | 44.813 | 289.619 | 565.483 | 347.215 | 34.352 | 82.771 | 558.099 | 347.812 | 49.251 | 82.553 | 571.784 | 356.458 | 35.169 | 87.57 | 547.439 | 341.079 | 30.893 | 68.1 | 471.7 | 333.5 | 53.6 | 60.7 | 446.4 | 299.7 | 6.8 | 7.2 | 120 | 62.5 | 4.3 | 3.6 | 60.4 | 27 | 2.4 |
| Kosten van de omzet
| 9.765 | 0 | 34.787 | 118.635 | 22.157 | 40.164 | 35.71 | 10.115 | 25.219 | 54.1 | 39.194 | 7.215 | 11.165 | 12.98 | 2.214 | 7.76 | 23.008 | 53.508 | 43.513 | 10.275 | 21.739 | 50.081 | 39.52 | 10.463 | 19.353 | 45.951 | 37.489 | 7.581 | 19.144 | 44.277 | 36.02 | 10.138 | 15.853 | 43.489 | 34.182 | 7.185 | 13.194 | 39.73 | 31.348 | 6.243 | 11.122 | 36.616 | 31 | 7.925 | 10.025 | 34.483 | 29.934 | 5.727 | 9.805 | 34.594 | 27.317 | 82.825 | 36.253 | 0 | 85.241 | 86.632 | 181.857 | 153.07 | 80.715 | 429.216 | 40.153 | 157.703 | 86.122 | 440.287 | 38.951 | 29.499 | 82.554 | 23.142 | 195.392 | 31.256 | 96.544 | 86.386 | 202.962 | 180.294 | 95.73 | 87.827 | 188.701 | 169.272 | 87.261 | 538.81 | 46.705 | 165.951 | 78.003 | 75.211 | 189.156 | 161.539 | 75.083 | 74.426 | 195.437 | 161.96 | 67.505 | 68.732 | 186.908 | 148.235 | 59.264 | 70.2 | 179.1 | 134 | 54.3 | 67.1 | 171.6 | 34.6 | 11.1 | 12.4 | 51.8 | 30.5 | 7.9 | 9.6 | 22.6 | 15.7 | 4.8 |
| Brutowinst
| 132.425 | 547.455 | 408.92 | 23.555 | 257.719 | 464.667 | 399.712 | 127.992 | 291.591 | 584.184 | 420.593 | 74.809 | 97.437 | 113.347 | 16.929 | 94.743 | 237.992 | 567.672 | 433.697 | 117.918 | 247.764 | 569.739 | 405.9 | 118.501 | 237.403 | 534.467 | 384.883 | 91.947 | 220.17 | 513.322 | 371.046 | 105.281 | 201.604 | 531.772 | 351.883 | 77.97 | 170.487 | 502.113 | 345.203 | 67.475 | 143.066 | 467.904 | 332.701 | 79.596 | 133.894 | 450.66 | 344.978 | 60.631 | 127.756 | 441.011 | 311.356 | -21.49 | 439.334 | 296,781 | -27.978 | 15.216 | 275.178 | 149.008 | -28.815 | -311.165 | 449.187 | 187.98 | -17.898 | -328.153 | 426.234 | 315.302 | -31.894 | -16.972 | 345.325 | 324.824 | -53.846 | 25.437 | 356.007 | 206.198 | -41.35 | 21.232 | 338.708 | 187.139 | -42.448 | -249.191 | 518.778 | 181.264 | -43.651 | 7.56 | 368.943 | 186.273 | -25.832 | 8.127 | 376.347 | 194.498 | -32.336 | 18.838 | 360.531 | 192.844 | -28.371 | -2.1 | 292.6 | 199.5 | -0.7 | -6.4 | 274.8 | 265.1 | -4.3 | -5.2 | 68.2 | 32 | -3.6 | -6 | 37.8 | 11.3 | -2.4 |
| Brutowinstmarge
| 0.931 | 1 | 0.922 | 0.166 | 0.921 | 0.92 | 0.918 | 0.927 | 0.92 | 0.915 | 0.915 | 0.912 | 0.897 | 0.897 | 0.884 | 0.924 | 0.912 | 0.914 | 0.909 | 0.92 | 0.919 | 0.919 | 0.911 | 0.919 | 0.925 | 0.921 | 0.911 | 0.924 | 0.92 | 0.921 | 0.912 | 0.912 | 0.927 | 0.924 | 0.911 | 0.916 | 0.928 | 0.927 | 0.917 | 0.915 | 0.928 | 0.927 | 0.915 | 0.909 | 0.93 | 0.929 | 0.92 | 0.914 | 0.929 | 0.927 | 0.919 | -0.35 | 0.924 | 1 | -0.489 | 0.149 | 0.602 | 0.493 | -0.555 | -2.636 | 0.918 | 0.544 | -0.262 | -2.926 | 0.916 | 0.914 | -0.63 | -2.751 | 0.639 | 0.912 | -1.261 | 0.227 | 0.637 | 0.534 | -0.76 | 0.195 | 0.642 | 0.525 | -0.947 | -0.86 | 0.917 | 0.522 | -1.271 | 0.091 | 0.661 | 0.536 | -0.524 | 0.098 | 0.658 | 0.546 | -0.919 | 0.215 | 0.659 | 0.565 | -0.918 | -0.031 | 0.62 | 0.598 | -0.013 | -0.105 | 0.616 | 0.885 | -0.632 | -0.722 | 0.568 | 0.512 | -0.837 | -1.667 | 0.626 | 0.419 | -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 |
| Algemene en administratieve kosten
| 44.247 | 0 | 90.448 | 44.247 | 30.46 | 0 | 0 | 37.881 | 58.209 | 64.28 | 48.515 | 34.483 | 30.512 | 40.573 | 35.826 | 35.194 | 43.179 | 54.106 | 58.668 | 39.055 | -44.664 | 64.493 | 67.509 | 39.661 | 61.894 | 11.571 | 38.118 | 46.915 | 62.688 | 134.132 | 58.711 | 36.263 | 62.926 | 61.895 | 55.402 | 54.587 | 89.799 | 126.662 | 60.16 | 34.334 | 36.631 | 52.648 | 60.241 | 39.698 | 49.833 | 186.852 | 203.841 | 124.801 | 373.363 | 178.848 | 194.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 37.3 | 0 | 0 | 0 | 55.5 | 0 | 0 | 0 | 19.6 | 0 | 0 | 0 | 69.5 | 0 | 0 | 0 | 68.4 | 0 | 0 | 0 | 63.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.5 | 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 |
| Verkoop-, algemene en administratieve kosten
| 44.247 | 57.952 | 90.448 | 44.247 | 30.46 | 38.234 | 53.573 | 37.881 | 58.209 | 64.28 | 48.515 | 34.483 | 30.512 | 40.573 | 35.826 | 35.194 | 43.179 | 54.106 | 58.668 | 39.055 | -44.664 | 64.493 | 67.509 | 39.661 | 61.894 | 11.571 | 38.118 | 46.915 | 62.688 | 134.132 | 58.711 | 36.263 | 62.926 | 61.895 | 55.402 | 54.587 | 89.799 | 126.662 | 60.16 | 34.334 | 36.631 | 52.648 | 60.241 | 39.698 | 49.833 | 186.852 | 203.841 | 124.801 | -279.251 | 178.848 | 194.515 | 43.692 | 188.976 | 77,150 | 34.07 | 32.589 | 51.185 | 78.043 | 35.057 | -311.607 | 194.53 | 84.589 | 40.131 | -320.453 | 203.996 | 234.304 | 48.479 | 28.688 | 62.13 | 239.019 | 60.077 | 47.882 | 52.557 | 76.154 | 38.264 | 31.456 | 57.84 | 76.536 | 37.804 | -294.639 | 209.816 | 86.983 | 32.23 | 25.924 | 52.404 | 79.145 | 39.965 | 27.179 | 55.244 | 78.418 | 36.279 | 26.412 | 49.866 | 65.131 | 37.155 | 37.1 | 40.2 | 58.9 | 40.1 | 25.5 | 45.6 | 164.8 | 7.8 | 6.8 | 11.9 | 13.3 | 4.4 | 1.5 | 6.2 | 7.1 | 2 |
| Overige kosten
| 0.832 | 148.509 | 2.261 | 137.984 | 157.224 | 211.348 | 1.022 | -0.463 | -9.326 | -0.346 | -0.831 | -7.619 | -5.711 | -13.47 | -4.252 | -1.56 | -4.016 | -0.231 | 1.278 | 0.427 | -1.349 | 0.13 | -0.354 | -1.935 | -0.231 | -0.375 | -0.568 | 0.903 | 0.325 | -1.318 | 0.008 | -0.699 | -0.302 | -0.4 | 0.407 | 0.072 | -0.616 | 0.006 | 0.064 | 0.19 | -0.037 | -1.013 | -0.426 | 0.242 | -0.317 | 78.622 | 52.445 | 33.563 | -128.615 | 81.986 | 46.391 | 33.563 | 84,256 | 45,662 | 45,675 | 0 | 0 | 0 | 40.947 | 0 | 0 | 0 | 39.857 | 0 | 0 | 0 | 29.573 | 0 | 0 | 0 | 32.458 | 0 | 0 | 0 | 0 | 106.486 | 0 | 0 | 0 | 0 | 18.134 | 11.682 | 13.56 | -112.953 | 15.821 | 11.682 | 11.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bedrijfskosten
| 182.231 | 206.461 | 293.027 | 182.231 | 187.684 | 249.582 | 254.692 | 176.874 | 230.425 | 320.452 | 260.335 | 155.959 | 169.15 | 183.191 | 127.941 | 171.722 | 197.477 | 274.611 | 266.291 | 182.65 | 104.415 | 282.817 | 259.394 | 170.79 | 195.5 | 206.766 | 210.708 | 166.318 | 192.267 | 312.694 | 226.731 | 156.402 | 187.97 | 240.971 | 213.755 | 164.744 | 202.295 | 297.675 | 212.867 | 143.656 | 144.055 | 217.941 | 213.716 | 159.063 | 157.383 | 222.164 | 239.756 | 165.835 | 160.261 | 220.68 | 237.603 | 87.727 | 232.907 | 122,812 | 70.818 | 64.767 | 87.64 | 116.857 | 73.501 | -273.272 | 240.35 | 118.718 | 79.212 | -253.292 | 245.569 | 269.201 | 86.697 | 56.895 | 101.153 | 275.847 | 96.37 | 84.55 | 90.042 | 114.051 | 75.732 | 71.589 | 95.324 | 113.359 | 74.786 | -228.159 | 250.608 | 126.846 | 71.626 | 64.82 | 91.162 | 116.428 | 76.877 | 79.336 | 104.945 | 128.097 | 84.542 | 75.428 | 98.261 | 111.753 | 81.684 | 79.2 | 81.7 | 99 | 77.5 | 65.5 | 81.1 | 198.7 | 14 | 13.1 | 18.2 | 18 | 8.8 | 4.7 | 8.7 | 8.8 | 3.9 |
| Bedrijfsresultaat
| -52.241 | 210.455 | 113.343 | 134.821 | 67.791 | 216.427 | 146.314 | -50.033 | 61.166 | 263.732 | 160.258 | -81.15 | -71.713 | -69.844 | -111.012 | -76.979 | 40.515 | 293.061 | 167.406 | -64.732 | 143.349 | 286.922 | 146.506 | -52.289 | 41.903 | 327.701 | 174.175 | -74.371 | 27.903 | 200.628 | 144.315 | -51.121 | 13.634 | 290.801 | 138.128 | -86.774 | -31.808 | 204.438 | 132.336 | -76.181 | -0.989 | 249.963 | 118.985 | -79.467 | -23.489 | 228.496 | 105.222 | -105.204 | -115.243 | -0.011 | -0.066 | -110.122 | 156 | -2,124 | -98.782 | -46.242 | 187.69 | -45.996 | -102.316 | 20.72 | 216.593 | -38.964 | -97.11 | -36.327 | 201.469 | 57.372 | -118.591 | -67.698 | 245.592 | 60.971 | -150.216 | -46.093 | 270.275 | 100.321 | -94.582 | 556.769 | 258.676 | 81.601 | -89.112 | -19.23 | 269.055 | 82.28 | -115.237 | -68.605 | 278.781 | 70.796 | -103.045 | -89.833 | 270.941 | 65.417 | -99.343 | -47.359 | 246.38 | 72.138 | -96.157 | -80.6 | 182.4 | 94 | -77.7 | -103.8 | 181.3 | 54.1 | -18.3 | -18.3 | 50 | 14 | -12.4 | -10.7 | 29.1 | 2.7 | -6.3 |
| Bedrijfsresultaat ratio
| -0.367 | 0.384 | 0.255 | 0.948 | 0.242 | 0.429 | 0.336 | -0.362 | 0.193 | 0.413 | 0.349 | -0.989 | -0.66 | -0.553 | -5.799 | -0.751 | 0.155 | 0.472 | 0.351 | -0.505 | 0.532 | 0.463 | 0.329 | -0.405 | 0.163 | 0.565 | 0.412 | -0.747 | 0.117 | 0.36 | 0.355 | -0.443 | 0.063 | 0.506 | 0.358 | -1.019 | -0.173 | 0.377 | 0.351 | -1.033 | -0.006 | 0.495 | 0.327 | -0.908 | -0.163 | 0.471 | 0.281 | -1.585 | -0.838 | -0 | -0 | -1.795 | 0.328 | -0.007 | -1.725 | -0.454 | 0.411 | -0.152 | -1.971 | 0.176 | 0.443 | -0.113 | -1.423 | -0.324 | 0.433 | 0.166 | -2.341 | -10.972 | 0.454 | 0.171 | -3.518 | -0.412 | 0.484 | 0.26 | -1.739 | 5.105 | 0.49 | 0.229 | -1.989 | -0.066 | 0.476 | 0.237 | -3.355 | -0.829 | 0.5 | 0.204 | -2.092 | -1.088 | 0.474 | 0.184 | -2.825 | -0.541 | 0.45 | 0.211 | -3.113 | -1.184 | 0.387 | 0.282 | -1.45 | -1.71 | 0.406 | 0.181 | -2.691 | -2.542 | 0.417 | 0.224 | -2.884 | -2.972 | 0.482 | 0.1 | -2.625 |
| Totaal overige inkomsten en kosten netto
| -1.603 | -39.418 | -14.271 | -222.532 | -51.719 | -39.618 | -16.609 | 1.637 | -19.6 | -0.97 | -1.55 | -8.139 | -2.942 | -23.535 | -9.852 | -2.459 | -3.326 | -2.89 | -4.263 | -0.709 | -0.677 | -0.256 | -0.608 | -3.846 | 0.14 | -2.385 | -39.334 | 0.233 | -1.288 | -2.117 | -2.966 | -0.216 | -5.96 | -2.391 | -7.717 | -0.594 | -2.295 | -1.602 | 9.314 | -1.602 | -2.446 | -5.338 | -1.99 | -0.648 | -1.544 | 58.706 | -1.754 | -2.197 | -49.346 | -3.023 | -1.018 | -29.879 | -26.132 | -15,905 | -20.392 | -63.722 | -5.665 | -15.815 | -1.48 | 1.163 | -7.338 | 108.356 | -9.871 | -38.468 | -20.854 | -11.492 | -4.737 | -6.655 | -1.564 | -12.184 | -19.162 | -13.02 | -2.188 | -8.174 | -22.5 | -14.335 | -15.292 | -7.821 | -28.122 | -12.561 | 18.017 | -23.911 | -12.134 | -4.923 | 21.008 | 8.993 | -14.84 | -7.766 | 26.928 | 15.283 | -17.535 | -9.231 | 15.89 | 8.953 | -13.898 | -0.7 | 28.5 | 6.5 | -0.5 | 31.9 | 12.4 | 12.7 | -6.2 | 3.3 | -4.5 | -4.6 | -3.9 | -3.5 | -2.1 | -3.3 | -2.6 |
| Inkomen voor belasting
| -87.711 | 171.037 | 58.127 | -87.711 | 16.072 | 176.809 | 92.433 | -84.775 | 3.693 | 224.667 | 120.66 | -127.709 | -112.782 | -131.771 | -171.911 | -106.595 | 10.143 | 261.835 | 133.571 | -93.789 | 115.779 | 259.681 | 118.418 | -82.02 | 16.911 | 299.595 | 107.685 | -95.139 | 5.557 | 177.345 | 121.159 | -70.795 | -11.498 | 269.204 | 111.473 | -105.955 | -52.412 | 184.372 | 123.863 | -95.812 | -22 | 226.022 | 98.415 | -98.512 | -37.423 | 275.783 | 92.016 | -118.764 | -97.79 | 200.812 | 56.473 | -155.616 | 159.882 | -18,029 | -179.806 | -128.19 | 165.812 | -97.93 | -142.712 | -91.672 | 146.893 | 111.466 | -148.183 | -128.719 | 91.599 | -39.871 | -160.89 | -120.506 | 162.573 | -36.523 | -208.201 | -116.737 | 194.586 | 12.667 | -177.764 | -106.445 | 157.483 | -6.393 | -189.909 | -125.614 | 234.749 | -22.521 | -181.46 | -117.311 | 242.295 | 22.359 | -177.514 | -134.44 | 243.031 | 25.068 | -190.427 | -122.241 | 221.855 | 31.057 | -177.008 | -132.8 | 197.2 | 66 | -125.1 | -111.1 | 171.1 | 40.8 | -24.5 | -15 | 45.5 | 9.4 | -16.3 | -14.2 | 27 | -0.6 | -8.9 |
| Inkomen voor belasting ratio
| -0.617 | 0.312 | 0.131 | -0.617 | 0.057 | 0.35 | 0.212 | -0.614 | 0.012 | 0.352 | 0.262 | -1.557 | -1.038 | -1.043 | -8.98 | -1.04 | 0.039 | 0.422 | 0.28 | -0.732 | 0.43 | 0.419 | 0.266 | -0.636 | 0.066 | 0.516 | 0.255 | -0.956 | 0.023 | 0.318 | 0.298 | -0.613 | -0.053 | 0.468 | 0.289 | -1.244 | -0.285 | 0.34 | 0.329 | -1.3 | -0.143 | 0.448 | 0.271 | -1.126 | -0.26 | 0.568 | 0.245 | -1.79 | -0.711 | 0.422 | 0.167 | -2.537 | 0.336 | -0.061 | -3.14 | -1.259 | 0.363 | -0.324 | -2.75 | -0.777 | 0.3 | 0.322 | -2.172 | -1.148 | 0.197 | -0.116 | -3.176 | -19.531 | 0.301 | -0.103 | -4.876 | -1.044 | 0.348 | 0.033 | -3.269 | -0.976 | 0.299 | -0.018 | -4.238 | -0.434 | 0.415 | -0.065 | -5.282 | -1.417 | 0.434 | 0.064 | -3.604 | -1.629 | 0.425 | 0.07 | -5.415 | -1.396 | 0.405 | 0.091 | -5.73 | -1.95 | 0.418 | 0.198 | -2.334 | -1.83 | 0.383 | 0.136 | -3.603 | -2.083 | 0.379 | 0.15 | -3.791 | -3.944 | 0.447 | -0.022 | -3.708 |
| Belastingkosten
| -17.852 | 36.57 | 13.807 | 17.852 | 2.703 | 38.654 | 24.716 | -19.113 | 5.692 | 46.543 | 29.257 | -31.87 | -27.014 | -36.243 | -55.661 | -22.049 | 21.298 | 61.626 | 33.675 | -24.657 | 36.357 | 55.26 | 23.913 | -19.675 | -81.102 | 98.665 | 36.054 | -37.591 | 3.689 | 55.651 | 41.059 | -23.86 | -13.682 | 92.821 | 26.859 | -35.629 | -17.75 | 60.332 | 38.551 | -34.611 | -34.76 | 86.405 | 32.355 | -36.399 | -180.68 | 11.014 | 1.194 | -3.756 | 6 | -10.376 | 3.396 | -7.085 | 8.034 | -234 | 0.913 | -2.312 | 8.378 | -0.234 | -2.93 | 109.521 | 2.635 | 2.753 | 1.721 | 2.087 | 1.921 | 1.88 | 0.315 | 0.333 | 1.783 | 2.035 | 0.167 | 0.034 | 0.368 | 1.566 | 0.955 | 3.086 | 101.116 | -2.224 | -69.994 | -46.102 | 94.576 | -10.252 | -71.355 | -47.139 | 102.631 | 9.786 | -69.34 | -45.626 | 94.987 | 11.42 | -67.976 | -33.77 | 87.205 | 15.303 | -63.116 | -43.1 | 80.4 | 29.6 | -42.3 | -40 | 70.3 | 20.2 | -9.8 | -5.9 | 18.3 | 3.7 | -6.6 | -5.5 | 10.8 | -0.1 | -3.7 |
| Nettowinst
| -69.859 | 110.7 | 20.554 | -105.563 | 13.369 | 115.829 | 45.392 | -65.662 | -1.999 | 157.241 | 70.52 | -95.839 | -85.768 | -116.172 | -136.894 | -84.546 | -11.155 | 179.833 | 79.519 | -69.132 | 79.422 | 184.417 | 74.502 | -62.345 | 98.013 | 181.325 | 52.026 | -57.548 | 1.868 | 102.482 | 60.887 | -46.935 | 2.184 | 157.3 | 65.532 | -70.326 | -34.117 | 105.034 | 66.306 | -61.201 | 13.315 | 120.403 | 47.361 | -62.527 | 143.828 | 253.025 | 72.265 | -115.109 | -102.008 | 192.87 | 34.963 | -148.485 | 133.861 | -116,180 | -183.576 | -115.529 | 143.34 | -116.18 | -140.798 | -201.119 | 143.469 | 94.591 | -149.904 | -126.888 | 89.678 | -45.388 | -170.561 | -189.728 | 164.744 | -39.587 | -241.047 | -139.008 | 195.688 | 11.101 | -178.719 | -109.531 | 56.367 | -6.826 | -404.819 | -79.512 | 140.173 | -12.269 | -110.105 | -70.172 | 139.664 | -5.962 | -108.174 | -88.814 | 148.044 | 13.42 | -130.752 | -88.471 | 134.65 | 15.754 | -113.892 | -94.8 | 116.8 | 30.2 | -82.8 | -71.1 | 100.8 | 20.6 | -15.5 | -9.1 | 27.2 | 5.7 | -9.7 | -8.7 | 16.2 | -0.5 | -5.2 |
| Nettowinstmarge
| -0.491 | 0.202 | 0.046 | -0.742 | 0.048 | 0.229 | 0.104 | -0.475 | -0.006 | 0.246 | 0.153 | -1.168 | -0.79 | -0.92 | -7.151 | -0.825 | -0.043 | 0.29 | 0.167 | -0.539 | 0.295 | 0.298 | 0.167 | -0.483 | 0.382 | 0.312 | 0.123 | -0.578 | 0.008 | 0.184 | 0.15 | -0.407 | 0.01 | 0.273 | 0.17 | -0.826 | -0.186 | 0.194 | 0.176 | -0.83 | 0.086 | 0.239 | 0.13 | -0.714 | 0.999 | 0.522 | 0.193 | -1.735 | -0.742 | 0.406 | 0.103 | -2.421 | 0.281 | -0.391 | -3.206 | -1.134 | 0.314 | -0.385 | -2.713 | -1.704 | 0.293 | 0.274 | -2.197 | -1.132 | 0.193 | -0.132 | -3.367 | -30.75 | 0.305 | -0.111 | -5.645 | -1.243 | 0.35 | 0.029 | -3.286 | -1.004 | 0.107 | -0.019 | -9.034 | -0.275 | 0.248 | -0.035 | -3.205 | -0.848 | 0.25 | -0.017 | -2.196 | -1.076 | 0.259 | 0.038 | -3.718 | -1.01 | 0.246 | 0.046 | -3.687 | -1.392 | 0.248 | 0.091 | -1.545 | -1.171 | 0.226 | 0.069 | -2.279 | -1.264 | 0.227 | 0.091 | -2.256 | -2.417 | 0.268 | -0.019 | -2.167 |
| WPA (Winst Per Aandeel)
| -0.84 | 1.33 | 0.25 | -1.27 | 0.16 | 1.39 | 0.53 | -0.76 | -0.023 | 1.83 | 0.82 | -1.12 | -1.01 | -1.37 | -1.62 | -1 | -0.13 | 2.13 | 0.94 | -0.82 | 0.94 | 2.19 | 0.89 | -0.74 | 1.16 | 2.15 | 0.6 | -0.63 | 0.02 | 1.11 | 0.65 | -0.51 | 0.02 | 1.67 | 0.69 | -0.75 | -0.37 | 1.11 | 0.7 | -0.64 | 0.14 | 1.27 | 0.49 | -0.61 | 1.35 | 2.37 | 0.67 | -1.05 | -0.9 | 1.77 | 0.32 | -1.33 | 1.21 | -1.19 | -0.47 | 0 | 0.35 | -0.3 | -0.36 | 0 | 0.35 | 0.23 | -0.39 | 0 | 0.22 | -0.12 | -0.45 | 0 | 0.42 | -0.1 | -0.64 | 0 | 0.51 | 0.015 | -0.48 | -1.18 | 0.14 | -0.018 | -1.09 | 0 | 0.36 | -0.033 | -0.3 | -0.12 | 0.36 | -0.016 | -0.29 | 0 | 0.39 | 0.02 | -0.41 | 0 | 0.41 | 0.033 | -0.36 | 0 | 0.36 | 0.12 | -0.27 | 0 | 0.32 | 0.05 | -0.1 | 0 | 0.19 | 0.04 | -0.078 | 0 | 0.18 | -0.015 | -0.14 |
| Verwaterde WPA
| -0.84 | 1.32 | 0.25 | -1.27 | 0.16 | 1.39 | 0.53 | -0.76 | -0.023 | 1.8 | 0.81 | -1.12 | -1.01 | -1.37 | -1.62 | -1 | -0.13 | 2.11 | 0.94 | -0.82 | 0.93 | 2.16 | 0.88 | -0.74 | 1.14 | 2.11 | 0.59 | -0.63 | 0.02 | 1.09 | 0.64 | -0.51 | 0.02 | 1.64 | 0.67 | -0.75 | -0.37 | 1.08 | 0.67 | -0.64 | 0.13 | 1.22 | 0.47 | -0.61 | 1.3 | 2.23 | 0.64 | -1.05 | -0.84 | 1.72 | 0.31 | -1.33 | 1.21 | -1.19 | -0.47 | 0 | 0.24 | -0.3 | -0.36 | 0 | 0.24 | 0.16 | -0.39 | 0 | 0.15 | -0.12 | -0.45 | 0 | 0.27 | -0.1 | -0.64 | 0 | 0.32 | 0.015 | -0.48 | -1.18 | 0.13 | -0.018 | -1.09 | 0 | 0.33 | -0.033 | -0.3 | -0.074 | 0.33 | -0.016 | -0.29 | 0 | 0.35 | 0.02 | -0.41 | 0 | 0.37 | 0.03 | -0.36 | 0 | 0.32 | 0.11 | -0.27 | 0 | 0.29 | 0.048 | -0.1 | 0 | 0.18 | 0.038 | -0.078 | 0 | 0.18 | -0.015 | -0.14 |
| EBITDA
| -19.86 | 213.475 | 147.064 | -20.692 | 98.143 | 246.613 | 173.851 | -19.969 | 81.336 | 291.439 | 187.544 | -89.289 | -46.134 | -54.421 | -85.83 | -47.546 | 65.696 | 323.515 | 198.036 | -35.232 | 171.523 | 316.829 | 174.149 | -25.595 | 70.697 | 356.03 | 200.486 | -45.961 | 55.776 | 226.703 | 170.263 | -25.792 | 42.018 | 316.749 | 164.148 | -59.907 | -5.319 | 231.645 | 168.607 | -48.297 | 29.842 | 279.848 | 149.722 | -44.079 | 11.795 | 262.156 | 140.887 | -63.709 | 9.277 | 261.583 | 116.265 | -66.087 | 249.896 | -2,124 | -62.034 | -8.247 | 224.868 | -10.409 | -66.575 | 51.26 | 254.047 | -3.316 | -53.188 | 0.658 | 238.41 | 93.601 | -77.852 | -42.551 | 285.691 | 99.173 | -92.796 | -7.38 | 305.638 | 140.247 | -55.007 | 6.147 | 298.103 | 120.449 | -50.017 | 49.412 | 311.916 | 124.187 | -73.716 | -12.41 | 319.667 | 110.187 | -63.56 | -35.31 | 323.009 | 117.454 | -48.801 | 1.657 | 294.775 | 118.76 | -51.628 | -38.5 | 223.9 | 134.1 | -40.3 | -63.8 | 216.8 | 87.6 | -12.1 | -12 | 56.3 | 18.7 | -8 | -7.5 | 31.8 | 4.2 | -4.4 |
| EBITDA ratio
| -0.14 | 0.39 | 0.331 | -0.146 | 0.351 | 0.489 | 0.399 | -0.145 | 0.257 | 0.457 | 0.408 | -1.089 | -0.425 | -0.431 | -4.484 | -0.464 | 0.252 | 0.521 | 0.415 | -0.275 | 0.636 | 0.511 | 0.391 | -0.198 | 0.275 | 0.613 | 0.475 | -0.462 | 0.233 | 0.407 | 0.418 | -0.223 | 0.193 | 0.551 | 0.425 | -0.704 | -0.029 | 0.428 | 0.448 | -0.655 | 0.194 | 0.555 | 0.412 | -0.504 | 0.082 | 0.54 | 0.376 | -0.96 | 0.067 | 0.55 | 0.343 | -1.077 | 0.525 | -0.007 | -1.083 | -0.081 | 0.492 | -0.034 | -1.283 | 0.434 | 0.519 | -0.01 | -0.78 | 0.006 | 0.513 | 0.271 | -1.537 | -6.896 | 0.528 | 0.279 | -2.173 | -0.066 | 0.547 | 0.363 | -1.012 | 0.056 | 0.565 | 0.338 | -1.116 | 0.171 | 0.552 | 0.358 | -2.146 | -0.15 | 0.573 | 0.317 | -1.291 | -0.428 | 0.565 | 0.33 | -1.388 | 0.019 | 0.538 | 0.348 | -1.671 | -0.565 | 0.475 | 0.402 | -0.752 | -1.051 | 0.486 | 0.292 | -1.779 | -1.667 | 0.469 | 0.299 | -1.86 | -2.083 | 0.526 | 0.156 | -1.833 |