Super Micro Computer, Inc.
NASDAQ:SMCI
25.48 (USD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 5,308.192 | 3,850.066 | 3,664.924 | 2,119.672 | 2,184.861 | 1,283.296 | 1,803.195 | 1,852.13 | 1,635.46 | 1,355.49 | 1,172.419 | 1,032.73 | 1,068.985 | 895.881 | 830.306 | 762.25 | 896.126 | 772.408 | 870.943 | 799.804 | 854.234 | 743.499 | 931.509 | 971.118 | 981.662 | 835.11 | 826.983 | 716.737 | 717.869 | 631.124 | 651.954 | 528.968 | 524.27 | 532.721 | 638.964 | 530.235 | 573.594 | 471.225 | 503.014 | 443.322 | 428.069 | 373.755 | 356.362 | 309.016 | 322.333 | 278.034 | 291.487 | 270.707 | 275.896 | 240.178 | 249.915 | 247.885 | 260.303 | 234.288 | 240.813 | 207.178 | 201.664 | 189.276 | 181.977 | 148.521 | 123.453 | 109.54 | 128.565 | 144.051 | 148.866 | 136.755 | 136.933 | 117.949 | 110.945 | 105.659 | 113.602 | 90.187 | 82.949 | 82.95 | 68.321 | 68.321 | 52.94 | 52.941 | 52.941 | 52.941 |
Kosten van de omzet
| 4,711.844 | 3,252.698 | 3,100.602 | 1,765.981 | 1,813.165 | 1,056.937 | 1,465.773 | 1,504.595 | 1,348.116 | 1,144.715 | 1,008.676 | 894.591 | 923.474 | 772.864 | 694.211 | 632.335 | 772.609 | 639.048 | 732.539 | 668.875 | 722.2 | 631.172 | 803.587 | 847.879 | 849.333 | 729.193 | 721.289 | 630.683 | 621.071 | 542.798 | 558.576 | 448.904 | 450.474 | 453.569 | 532.602 | 447.403 | 483.828 | 394.405 | 418.562 | 374.129 | 361.672 | 316.491 | 301.27 | 262.224 | 276.31 | 239.141 | 251.365 | 235.692 | 233.448 | 199.449 | 207.301 | 208.259 | 220.271 | 196.432 | 200.634 | 174.141 | 170.755 | 160.011 | 151.668 | 124.012 | 102.998 | 93.213 | 104.473 | 116.215 | 120.439 | 111.929 | 109.678 | 94.904 | 91.003 | 87.592 | 94.587 | 72.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 596.348 | 597.368 | 564.322 | 353.691 | 371.696 | 226.359 | 337.422 | 347.535 | 287.344 | 210.775 | 163.743 | 138.139 | 145.511 | 123.017 | 136.095 | 129.915 | 123.517 | 133.36 | 138.404 | 130.929 | 132.034 | 112.327 | 127.922 | 123.239 | 132.329 | 105.917 | 105.694 | 86.054 | 96.798 | 88.326 | 93.378 | 80.064 | 73.796 | 79.152 | 106.362 | 82.832 | 89.766 | 76.82 | 84.452 | 69.193 | 66.397 | 57.264 | 55.092 | 46.792 | 46.023 | 38.893 | 40.122 | 35.015 | 42.448 | 40.729 | 42.614 | 39.626 | 40.032 | 37.856 | 40.179 | 33.037 | 30.909 | 29.265 | 30.309 | 24.509 | 20.455 | 16.327 | 24.092 | 27.836 | 28.427 | 24.826 | 27.255 | 23.045 | 19.942 | 18.067 | 19.015 | 17.985 | 82.949 | 82.95 | 68.321 | 68.321 | 52.94 | 52.941 | 52.941 | 52.941 |
Brutowinstmarge
| 0.112 | 0.155 | 0.154 | 0.167 | 0.17 | 0.176 | 0.187 | 0.188 | 0.176 | 0.155 | 0.14 | 0.134 | 0.136 | 0.137 | 0.164 | 0.17 | 0.138 | 0.173 | 0.159 | 0.164 | 0.155 | 0.151 | 0.137 | 0.127 | 0.135 | 0.127 | 0.128 | 0.12 | 0.135 | 0.14 | 0.143 | 0.151 | 0.141 | 0.149 | 0.166 | 0.156 | 0.156 | 0.163 | 0.168 | 0.156 | 0.155 | 0.153 | 0.155 | 0.151 | 0.143 | 0.14 | 0.138 | 0.129 | 0.154 | 0.17 | 0.171 | 0.16 | 0.154 | 0.162 | 0.167 | 0.159 | 0.153 | 0.155 | 0.167 | 0.165 | 0.166 | 0.149 | 0.187 | 0.193 | 0.191 | 0.182 | 0.199 | 0.195 | 0.18 | 0.171 | 0.167 | 0.199 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 126.849 | 116.226 | 108.824 | 111.027 | 84.802 | 77.515 | 70.7 | 74.243 | 70.79 | 70.869 | 65.471 | 65.143 | 58.93 | 57.912 | 52.729 | 54.798 | 66.748 | 49.586 | 55.572 | 49.572 | 46.189 | 44.8 | 45.924 | 42.994 | 42.608 | 42.284 | 39.544 | 40.668 | 38.264 | 35.87 | 34.033 | 33.191 | 34.148 | 31.256 | 30.264 | 28.326 | 27.741 | 25.542 | 25.465 | 21.509 | 23.023 | 20.57 | 20.428 | 20.236 | 19.557 | 18.606 | 18.824 | 18.221 | 16.032 | 17.162 | 15.657 | 13.824 | 13.163 | 12.202 | 12.297 | 10.446 | 10.244 | 9.757 | 8.754 | 8.627 | 8.836 | 8.632 | 8.961 | 8.085 | 8.794 | 8.05 | 6.987 | 6.706 | 5.534 | 5.143 | 5.557 | 4.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 70.355 | 53.137 | 37.18 | 32.924 | 28.234 | 24.45 | 23.095 | 23.806 | 27.155 | 27.773 | 25.263 | 22.244 | 24.675 | 26.224 | 25.261 | 24.379 | 26.261 | 46.342 | 33.04 | 28.298 | 35.014 | 36.174 | 36.58 | 33.46 | 30.311 | 23.555 | 25.46 | 19.271 | 12.247 | 12.874 | 9.429 | 10.755 | 10.145 | 8.984 | 10.511 | 8.2 | 7.043 | 7.334 | 4.944 | 5.056 | 6.079 | 5.806 | 5.484 | 5.648 | 5.677 | 6.134 | 5.745 | 6.348 | 8.265 | 5.802 | 5.207 | 4.578 | 4.855 | 3.958 | 4.257 | 4.374 | 4.008 | 3.461 | 4.05 | 4.888 | 3.823 | 3.281 | 7.857 | 7.911 | 9.055 | 8.505 | 8.032 | 7.153 | 6.296 | 3.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 55.74 | 49.691 | 46.854 | 37.23 | 31.905 | 25.312 | 28.445 | 29.363 | 24.186 | 22.356 | 21.96 | 21.624 | 22.825 | 21.826 | 20.74 | 20.292 | 21.08 | 21.886 | 21.977 | 20.194 | 20.691 | 18.494 | 19.677 | 18.292 | 17.895 | 18.893 | 17.995 | 16.796 | 18.79 | 17.167 | 18.153 | 15.916 | 17.664 | 14.467 | 16.461 | 14.249 | 14.195 | 12.496 | 11.158 | 11.002 | 10.755 | 9.416 | 8.976 | 8.865 | 8.361 | 8.713 | 7.945 | 8.766 | 8.959 | 8.175 | 8.032 | 7.71 | 7.412 | 6.538 | 6.701 | 6.208 | 5.273 | 5.513 | 5.138 | 4.534 | 4.072 | 3.999 | 4.292 | 4.756 | 5.3 | 4.602 | 4.56 | 3.729 | 9.101 | 3.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 126.095 | 102.828 | 84.034 | 70.154 | 60.139 | 49.762 | 51.54 | 53.169 | 51.341 | 50.129 | 47.223 | 43.868 | 47.5 | 48.05 | 46.001 | 44.671 | 47.341 | 68.228 | 55.017 | 48.492 | 55.705 | 54.668 | 56.257 | 51.752 | 48.206 | 42.448 | 43.455 | 36.067 | 31.037 | 30.041 | 27.582 | 26.671 | 27.809 | 23.451 | 26.972 | 22.449 | 21.238 | 19.83 | 16.102 | 16.058 | 16.834 | 15.222 | 14.46 | 14.513 | 14.038 | 14.847 | 13.69 | 15.114 | 17.224 | 13.977 | 13.239 | 12.288 | 12.267 | 10.496 | 10.958 | 10.582 | 9.281 | 8.974 | 9.188 | 9.422 | 7.895 | 7.28 | 7.857 | 7.911 | 9.055 | 8.505 | 8.032 | 7.153 | 6.296 | 6.763 | 6.034 | 4.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 10.035 | -7.886 | 6.613 | 2.005 | -0.078 | -6.335 | 8.054 | 3.973 | 4.663 | -0.607 | 0.05 | -1.471 | 2.017 | -2.539 | -0.841 | -0.7 | 0.937 | -0.416 | 1.589 | -1.727 | -0.086 | 0.624 | 0.169 | 0.805 | -0.388 | -0.394 | -0.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.089 | 0 | 0 | 1.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0 | -0.12 | -274.918 | 0 | 0 | 0 | -200.301 | 0 | 0 | 0 |
Bedrijfskosten
| 252.944 | 219.054 | 192.858 | 181.181 | 144.941 | 127.277 | 122.24 | 127.412 | 122.131 | 120.998 | 112.694 | 109.011 | 106.43 | 105.962 | 98.73 | 99.469 | 114.089 | 117.814 | 110.589 | 98.064 | 101.894 | 99.468 | 102.181 | 94.746 | 90.814 | 84.732 | 82.999 | 76.735 | 69.301 | 65.911 | 61.615 | 59.862 | 61.957 | 54.707 | 57.236 | 50.775 | 48.979 | 45.372 | 41.567 | 37.567 | 39.857 | 35.792 | 34.888 | 34.749 | 33.595 | 33.453 | 32.514 | 33.335 | 33.256 | 31.139 | 28.896 | 26.112 | 25.43 | 22.698 | 23.255 | 21.028 | 19.525 | 18.731 | 17.942 | 18.049 | 16.731 | 15.912 | 16.818 | 15.996 | 17.849 | 16.555 | 15.019 | 13.859 | 11.83 | 11.906 | 11.591 | 9.777 | -274.918 | 0 | 0 | 0 | -200.301 | 0 | 0 | 0 |
Bedrijfsresultaat
| 343.404 | 378.314 | 371.464 | 172.51 | 226.755 | 73.623 | 215.182 | 220.123 | 165.213 | 89.777 | 51.049 | 29.128 | 39.081 | 17.055 | 37.365 | 30.446 | 9.428 | 15.546 | 27.815 | 32.865 | 30.14 | 12.859 | 25.741 | 28.493 | 41.515 | 21.185 | 22.695 | 9.319 | 27.497 | 22.415 | 31.763 | 20.202 | 11.839 | 24.445 | 49.126 | 32.057 | 40.787 | 31.448 | 42.885 | 31.626 | 26.54 | 21.472 | 20.204 | 12.043 | 12.428 | 5.44 | 7.608 | 1.68 | 9.192 | 9.59 | 13.718 | 13.514 | 14.602 | 15.158 | 16.924 | 12.009 | 11.384 | 10.534 | 12.367 | 6.46 | 3.724 | 0.415 | 7.274 | 11.84 | 10.578 | 8.271 | 12.236 | 9.186 | 8.112 | 6.161 | 7.424 | 8.208 | -191.969 | 82.95 | 68.321 | 68.321 | -147.361 | 52.941 | 52.941 | 52.941 |
Bedrijfsresultaat ratio
| 0.065 | 0.098 | 0.101 | 0.081 | 0.104 | 0.057 | 0.119 | 0.119 | 0.101 | 0.066 | 0.044 | 0.028 | 0.037 | 0.019 | 0.045 | 0.04 | 0.011 | 0.02 | 0.032 | 0.041 | 0.035 | 0.017 | 0.028 | 0.029 | 0.042 | 0.025 | 0.027 | 0.013 | 0.038 | 0.036 | 0.049 | 0.038 | 0.023 | 0.046 | 0.077 | 0.06 | 0.071 | 0.067 | 0.085 | 0.071 | 0.062 | 0.057 | 0.057 | 0.039 | 0.039 | 0.02 | 0.026 | 0.006 | 0.033 | 0.04 | 0.055 | 0.055 | 0.056 | 0.065 | 0.07 | 0.058 | 0.056 | 0.056 | 0.068 | 0.043 | 0.03 | 0.004 | 0.057 | 0.082 | 0.071 | 0.06 | 0.089 | 0.078 | 0.073 | 0.058 | 0.065 | 0.091 | -2.314 | 1 | 1 | 1 | -2.784 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 10.843 | 3.789 | -16.017 | 6.613 | 2.005 | 24.093 | -8.091 | 4.116 | 3.973 | 3.132 | -0.607 | 0.05 | -1.471 | 2.017 | -2.539 | -0.841 | -0.7 | 0.937 | -0.416 | 1.589 | -1.727 | -0.086 | 0.624 | 0.169 | 0.805 | -0.388 | -0.394 | -0.796 | -2.225 | -0.609 | -0.452 | -0.301 | -0.413 | -0.397 | -0.376 | -0.237 | -0.286 | -0.256 | -0.147 | -0.161 | -0.203 | -0.146 | -0.138 | -0.178 | -0.137 | -0.14 | -0.145 | -0.14 | -0.153 | -0.18 | -0.153 | -0.177 | -0.187 | -0.14 | -0.154 | -0.139 | -0.068 | -0.047 | -0.064 | -0.101 | -0.166 | -0.158 | -0.111 | -0.019 | -0.038 | 0.079 | 0.206 | 0.286 | 0.283 | -0.3 | -0.277 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 354.247 | 382.103 | 355.447 | 177.26 | 225.251 | 97.716 | 207.091 | 224.239 | 166.258 | 92.909 | 49.292 | 28.374 | 36.975 | 18.465 | 34.257 | 28.931 | 8.122 | 15.965 | 26.839 | 33.902 | 27.203 | 11.502 | 24.534 | 26.284 | 40.091 | 19.471 | 21.213 | 7.44 | 26.691 | 21.806 | 31.311 | 19.901 | 11.426 | 24.048 | 48.75 | 31.82 | 40.501 | 31.192 | 42.738 | 31.465 | 26.337 | 21.326 | 20.066 | 11.865 | 12.291 | 5.3 | 7.463 | 1.54 | 9.039 | 9.41 | 13.565 | 13.337 | 14.415 | 15.018 | 16.77 | 11.87 | 11.316 | 10.487 | 12.303 | 6.359 | 3.558 | 0.257 | 7.163 | 11.821 | 10.54 | 8.35 | 12.442 | 9.472 | 8.395 | 5.861 | 7.147 | 7.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.067 | 0.099 | 0.097 | 0.084 | 0.103 | 0.076 | 0.115 | 0.121 | 0.102 | 0.069 | 0.042 | 0.027 | 0.035 | 0.021 | 0.041 | 0.038 | 0.009 | 0.021 | 0.031 | 0.042 | 0.032 | 0.015 | 0.026 | 0.027 | 0.041 | 0.023 | 0.026 | 0.01 | 0.037 | 0.035 | 0.048 | 0.038 | 0.022 | 0.045 | 0.076 | 0.06 | 0.071 | 0.066 | 0.085 | 0.071 | 0.062 | 0.057 | 0.056 | 0.038 | 0.038 | 0.019 | 0.026 | 0.006 | 0.033 | 0.039 | 0.054 | 0.054 | 0.055 | 0.064 | 0.07 | 0.057 | 0.056 | 0.055 | 0.068 | 0.043 | 0.029 | 0.002 | 0.056 | 0.082 | 0.071 | 0.061 | 0.091 | 0.08 | 0.076 | 0.055 | 0.063 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 0.994 | -19.983 | 61.503 | 20.215 | 31.302 | 10.857 | 29.573 | 38.934 | 25.76 | 16.192 | 7.599 | 3.325 | -1.605 | -0.227 | 5.108 | 3.66 | -6.86 | -0.899 | 2.113 | 8.568 | 4.344 | 0.497 | 4.52 | 5.523 | 12.718 | 4.159 | 20.84 | 0.726 | 9.561 | 5.14 | 9.315 | 6.369 | 4.455 | 7.386 | 14.061 | 11.326 | 13.799 | 8.136 | 11.496 | 10.602 | 9.788 | 4.752 | 6.731 | 4.166 | 3.865 | -1.74 | 2.549 | 0.643 | 3.529 | 2.333 | 4.791 | 4.845 | 3.684 | 4.322 | 5.201 | 4.653 | 3.601 | 2.754 | 4.699 | 2.496 | 1.2 | -0.974 | 1.817 | 4.649 | 3.692 | 3.326 | 4.702 | 3.665 | 2.894 | 1.79 | 2.189 | 3.126 | -196.937 | 77.982 | 64.815 | 64.815 | -149.132 | 51.168 | 51.168 | 51.168 |
Nettowinst
| 352.727 | 402.459 | 295.968 | 156.995 | 193.569 | 85.846 | 176.167 | 184.416 | 140.822 | 76.972 | 41.932 | 25.437 | 39.162 | 18.428 | 27.674 | 26.601 | 18.45 | 15.807 | 23.706 | 26.345 | 23.71 | 10.646 | 18.22 | 19.342 | 26.274 | 14.595 | -0.783 | 6.079 | 17.13 | 16.666 | 21.996 | 13.532 | 6.971 | 16.662 | 34.689 | 20.494 | 26.702 | 23.056 | 31.242 | 20.863 | 16.549 | 16.574 | 13.335 | 7.699 | 8.426 | 7.04 | 4.914 | 0.899 | 5.51 | 7.077 | 8.774 | 8.492 | 10.731 | 10.696 | 11.569 | 7.217 | 7.715 | 7.733 | 7.604 | 3.863 | 2.358 | 1.231 | 5.346 | 7.172 | 6.848 | 5.024 | 7.74 | 5.807 | 5.501 | 4.071 | 4.958 | 4.809 | 4.968 | 4.968 | 3.506 | 3.506 | 1.771 | 1.773 | 1.773 | 1.773 |
Nettowinstmarge
| 0.066 | 0.105 | 0.081 | 0.074 | 0.089 | 0.067 | 0.098 | 0.1 | 0.086 | 0.057 | 0.036 | 0.025 | 0.037 | 0.021 | 0.033 | 0.035 | 0.021 | 0.02 | 0.027 | 0.033 | 0.028 | 0.014 | 0.02 | 0.02 | 0.027 | 0.017 | -0.001 | 0.008 | 0.024 | 0.026 | 0.034 | 0.026 | 0.013 | 0.031 | 0.054 | 0.039 | 0.047 | 0.049 | 0.062 | 0.047 | 0.039 | 0.044 | 0.037 | 0.025 | 0.026 | 0.025 | 0.017 | 0.003 | 0.02 | 0.029 | 0.035 | 0.034 | 0.041 | 0.046 | 0.048 | 0.035 | 0.038 | 0.041 | 0.042 | 0.026 | 0.019 | 0.011 | 0.042 | 0.05 | 0.046 | 0.037 | 0.057 | 0.049 | 0.05 | 0.039 | 0.044 | 0.053 | 0.06 | 0.06 | 0.051 | 0.051 | 0.033 | 0.033 | 0.033 | 0.033 |
WPA (Winst Per Aandeel)
| 0.6 | 0.71 | 0.55 | 0.3 | 0.37 | 0.16 | 0.33 | 0.35 | 0.27 | 0.15 | 0.082 | 0.05 | 0.078 | 0.036 | 0.054 | 0.051 | 0.035 | 0.031 | 0.047 | 0.052 | 0.047 | 0.021 | 0.037 | 0.039 | 0.053 | 0.03 | -0.002 | 0.012 | 0.035 | 0.034 | 0.046 | 0.028 | 0.014 | 0.035 | 0.073 | 0.043 | 0.056 | 0.049 | 0.068 | 0.046 | 0.037 | 0.038 | 0.031 | 0.018 | 0.02 | 0.017 | 0.012 | 0.002 | 0.013 | 0.017 | 0.021 | 0.021 | 0.028 | 0.028 | 0.03 | 0.019 | 0.021 | 0.021 | 0.021 | 0.011 | 0.007 | 0.003 | 0.015 | 0.022 | 0.021 | 0.016 | 0.025 | 0.019 | 0.02 | 0.018 | 0.022 | 0.022 | 0.023 | 0.023 | 0.016 | 0.016 | 0.008 | 0.008 | 0.008 | 0.008 |
Verwaterde WPA
| 0.55 | 0.66 | 0.51 | 0.28 | 0.34 | 0.15 | 0.31 | 0.34 | 0.26 | 0.14 | 0.078 | 0.048 | 0.074 | 0.035 | 0.052 | 0.049 | 0.034 | 0.029 | 0.046 | 0.051 | 0.046 | 0.021 | 0.036 | 0.037 | 0.05 | 0.028 | -0.002 | 0.012 | 0.033 | 0.032 | 0.043 | 0.026 | 0.013 | 0.032 | 0.067 | 0.04 | 0.051 | 0.044 | 0.061 | 0.042 | 0.034 | 0.035 | 0.03 | 0.017 | 0.019 | 0.016 | 0.011 | 0.002 | 0.012 | 0.016 | 0.02 | 0.019 | 0.025 | 0.025 | 0.027 | 0.017 | 0.019 | 0.018 | 0.019 | 0.01 | 0.006 | 0.003 | 0.014 | 0.018 | 0.018 | 0.013 | 0.02 | 0.015 | 0.015 | 0.013 | 0.015 | 0.015 | 0.016 | 0.015 | 0.012 | 0.012 | 0.006 | 0.006 | 0.006 | 0.006 |
EBITDA
| 353.803 | 388.713 | 371.464 | 179.123 | 228.76 | 99.004 | 208.847 | 228.177 | 169.186 | 94.44 | 50.442 | 29.178 | 37.61 | 19.072 | 34.826 | 29.605 | 8.728 | 16.483 | 27.399 | 41.28 | 34.43 | 18.849 | 32.528 | 34.608 | 47.98 | 26.779 | 27.903 | 13.125 | 31.655 | 26.472 | 35.672 | 24.004 | 15.583 | 28.03 | 52.35 | 34.897 | 43.013 | 33.554 | 44.919 | 33.508 | 28.333 | 23.152 | 21.777 | 13.453 | 14.387 | 7.368 | 9.634 | 3.65 | 11.157 | 11.566 | 15.35 | 15.066 | 16.075 | 16.565 | 18.261 | 13.311 | 12.613 | 11.731 | 13.51 | 7.613 | 4.788 | 1.42 | 8.15 | 12.652 | 11.321 | 9.055 | 12.836 | 9.723 | 8.573 | 6.593 | 7.825 | 8.434 | -191.969 | 82.95 | 68.321 | 68.321 | -147.361 | 52.941 | 52.941 | 52.941 |
EBITDA ratio
| 0.067 | 0.101 | 0.101 | 0.085 | 0.105 | 0.077 | 0.116 | 0.123 | 0.103 | 0.07 | 0.043 | 0.028 | 0.035 | 0.021 | 0.042 | 0.039 | 0.01 | 0.021 | 0.031 | 0.052 | 0.04 | 0.025 | 0.035 | 0.036 | 0.049 | 0.032 | 0.034 | 0.018 | 0.044 | 0.042 | 0.055 | 0.045 | 0.03 | 0.053 | 0.082 | 0.066 | 0.075 | 0.071 | 0.089 | 0.076 | 0.066 | 0.062 | 0.061 | 0.044 | 0.045 | 0.027 | 0.033 | 0.013 | 0.04 | 0.048 | 0.061 | 0.061 | 0.062 | 0.071 | 0.076 | 0.064 | 0.063 | 0.062 | 0.074 | 0.051 | 0.039 | 0.013 | 0.063 | 0.088 | 0.076 | 0.066 | 0.094 | 0.082 | 0.077 | 0.062 | 0.069 | 0.094 | -2.314 | 1 | 1 | 1 | -2.784 | 1 | 1 | 1 |