Thermo Fisher Scientific Inc.
NYSE:TMO
555.47 (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
| 10,598 | 10,541 | 10,345 | 10,886 | 10,574 | 10,687 | 10,710 | 11,450 | 10,677 | 10,970 | 11,818 | 10,702 | 9,330 | 9,273 | 9,906 | 10,550 | 8,521 | 6,917 | 6,230 | 6,829 | 6,272 | 6,316 | 6,125 | 6,507 | 5,920 | 6,078 | 5,853 | 6,047 | 5,116.2 | 4,990 | 4,765 | 4,953.2 | 4,490.9 | 4,535.2 | 4,294.8 | 4,652.5 | 4,123.2 | 4,270.9 | 3,918.8 | 4,492.8 | 4,171.4 | 4,321.9 | 3,903.5 | 3,466.9 | 3,191.8 | 3,240.1 | 3,191.5 | 3,259.3 | 3,085.7 | 3,108.1 | 3,100.3 | 3,133.6 | 2,973.5 | 2,897.4 | 2,721.4 | 2,781.1 | 2,683.5 | 2,649 | 2,675.1 | 2,839.4 | 2,531.1 | 2,484.1 | 2,255.1 | 2,646.3 | 2,588.1 | 2,709.6 | 2,554 | 2,621.1 | 2,401.2 | 2,385.9 | 2,338.2 | 1,668.9 | 724.962 | 713.468 | 684.287 | 740.787 | 679.411 | 653.621 | 559.208 | 613.339 | 542.315 | 525.309 | 582.002 | 583.409 | 497.116 | 516.405 | 500.205 | 568.745 | 517.171 | 509.113 | 491.326 | 559.708 | 512.941 | 542.472 | 573.089 | 491.16 | 580.951 | 609.482 | 598.929 | 658.985 | 624.292 | 632.166 | 555.75 | 998.4 | 977.2 | 947.8 | 944.3 | 1,009.9 | 909.9 | 875 | 763.5 | 794.5 | 740 | 745.8 | 635.1 | 629.8 | 570.4 | 528.7 | 478.5 | 433.4 | 406.5 | 395 | 350.5 | 338.1 | 318.4 | 300.4 | 292.8 | 291.6 | 242.9 | 210.1 | 204.4 | 220.2 | 192 | 193.9 | 191.8 | 213.5 | 181.5 | 170.2 | 133.3 | 157.9 | 133.1 | 150.8 | 137.2 | 150.3 | 125.6 | 121.4 | 103.2 | 78.4 | 109.1 | 95.5 | 93.2 | 88.5 | 85.2 | 79.7 | 78.3 | 69.4 | 63.1 |
Kosten van de omzet
| 6,180 | 6,197 | 6,128 | 6,390 | 6,145 | 6,323 | 6,437 | 6,715 | 6,246 | 6,240 | 6,214 | 5,302 | 4,533 | 4,585 | 4,557 | 4,867 | 4,065 | 3,416 | 3,365 | 3,670 | 3,384 | 3,493 | 3,293 | 3,458 | 3,305 | 3,340 | 3,144 | 3,250 | 2,685.7 | 2,578.3 | 2,447.2 | 2,546.6 | 2,327.2 | 2,349.4 | 2,235.9 | 2,439.9 | 2,132.2 | 2,222 | 1,988.6 | 2,400.9 | 2,127 | 2,361 | 2,191.8 | 1,931 | 1,788.2 | 1,820.9 | 1,799.1 | 1,873.2 | 1,732.3 | 1,733.2 | 1,753.3 | 1,775.8 | 1,702.2 | 1,691.6 | 1,567.7 | 1,619.2 | 1,552.3 | 1,533.2 | 1,544.9 | 1,701.1 | 1,489.3 | 1,465.6 | 1,368.2 | 1,579.3 | 1,555.3 | 1,621.5 | 1,535.6 | 1,581.2 | 1,453.1 | 1,449.3 | 1,458.3 | 1,074.841 | 388.077 | 388.976 | 371.663 | 398.227 | 373.712 | 366.166 | 299.974 | 329.56 | 291.36 | 286.424 | 317.418 | 318.28 | 271.213 | 283.26 | 276.367 | 323.47 | 288.514 | 279.325 | 267.67 | 322.888 | 284.455 | 304.41 | 317.835 | 338.22 | 311.443 | 308.033 | 300.99 | 367.939 | 347.46 | 350.983 | 312.112 | 535.8 | 513.3 | 484 | 495.6 | 523.4 | 467.6 | 481.9 | 430.8 | 333.2 | 409.2 | 428 | 364.7 | 265.3 | 314.5 | 286.4 | 258.4 | 189.9 | 235.3 | 232.9 | 208.1 | 156.6 | 188.5 | 185.3 | 169.4 | 157 | 150.3 | 134.6 | 137.9 | 129.6 | 125.4 | 126.8 | 126 | 122.6 | 112 | 110 | 84.2 | 103.7 | 86.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 4,418 | 4,344 | 4,217 | 4,496 | 4,429 | 4,364 | 4,273 | 4,735 | 4,431 | 4,730 | 5,604 | 5,400 | 4,797 | 4,688 | 5,349 | 5,683 | 4,456 | 3,501 | 2,865 | 3,159 | 2,888 | 2,823 | 2,832 | 3,049 | 2,615 | 2,738 | 2,709 | 2,797 | 2,430.5 | 2,411.7 | 2,317.8 | 2,406.6 | 2,163.7 | 2,185.8 | 2,058.9 | 2,212.6 | 1,991 | 2,048.9 | 1,930.2 | 2,091.9 | 2,044.4 | 1,960.9 | 1,711.7 | 1,535.9 | 1,403.6 | 1,419.2 | 1,392.4 | 1,386.1 | 1,353.4 | 1,374.9 | 1,347 | 1,357.8 | 1,271.3 | 1,205.8 | 1,153.7 | 1,161.9 | 1,131.2 | 1,115.8 | 1,130.2 | 1,138.3 | 1,041.8 | 1,018.5 | 886.9 | 1,067 | 1,032.8 | 1,088.1 | 1,018.4 | 1,039.9 | 948.1 | 936.6 | 879.9 | 594.059 | 336.885 | 324.492 | 312.624 | 342.56 | 305.699 | 287.455 | 259.234 | 283.779 | 250.955 | 238.885 | 264.584 | 265.129 | 225.903 | 233.145 | 223.838 | 245.275 | 228.657 | 229.788 | 223.656 | 236.82 | 228.486 | 238.062 | 255.254 | 152.94 | 269.508 | 301.449 | 297.939 | 291.046 | 276.832 | 281.183 | 243.638 | 462.6 | 463.9 | 463.8 | 448.7 | 486.5 | 442.3 | 393.1 | 332.7 | 461.3 | 330.8 | 317.8 | 270.4 | 364.5 | 255.9 | 242.3 | 220.1 | 243.5 | 171.2 | 162.1 | 142.4 | 181.5 | 129.9 | 115.1 | 123.4 | 134.6 | 92.6 | 75.5 | 66.5 | 90.6 | 66.6 | 67.1 | 65.8 | 90.9 | 69.5 | 60.2 | 49.1 | 54.2 | 46.3 | 150.8 | 137.2 | 150.3 | 125.6 | 121.4 | 103.2 | 78.4 | 109.1 | 95.5 | 93.2 | 88.5 | 85.2 | 79.7 | 78.3 | 69.4 | 63.1 |
Brutowinstmarge
| 0.417 | 0.412 | 0.408 | 0.413 | 0.419 | 0.408 | 0.399 | 0.414 | 0.415 | 0.431 | 0.474 | 0.505 | 0.514 | 0.506 | 0.54 | 0.539 | 0.523 | 0.506 | 0.46 | 0.463 | 0.46 | 0.447 | 0.462 | 0.469 | 0.442 | 0.45 | 0.463 | 0.463 | 0.475 | 0.483 | 0.486 | 0.486 | 0.482 | 0.482 | 0.479 | 0.476 | 0.483 | 0.48 | 0.493 | 0.466 | 0.49 | 0.454 | 0.439 | 0.443 | 0.44 | 0.438 | 0.436 | 0.425 | 0.439 | 0.442 | 0.434 | 0.433 | 0.428 | 0.416 | 0.424 | 0.418 | 0.422 | 0.421 | 0.422 | 0.401 | 0.412 | 0.41 | 0.393 | 0.403 | 0.399 | 0.402 | 0.399 | 0.397 | 0.395 | 0.393 | 0.376 | 0.356 | 0.465 | 0.455 | 0.457 | 0.462 | 0.45 | 0.44 | 0.464 | 0.463 | 0.463 | 0.455 | 0.455 | 0.454 | 0.454 | 0.451 | 0.447 | 0.431 | 0.442 | 0.451 | 0.455 | 0.423 | 0.445 | 0.439 | 0.445 | 0.311 | 0.464 | 0.495 | 0.497 | 0.442 | 0.443 | 0.445 | 0.438 | 0.463 | 0.475 | 0.489 | 0.475 | 0.482 | 0.486 | 0.449 | 0.436 | 0.581 | 0.447 | 0.426 | 0.426 | 0.579 | 0.449 | 0.458 | 0.46 | 0.562 | 0.421 | 0.41 | 0.406 | 0.537 | 0.408 | 0.383 | 0.421 | 0.462 | 0.381 | 0.359 | 0.325 | 0.411 | 0.347 | 0.346 | 0.343 | 0.426 | 0.383 | 0.354 | 0.368 | 0.343 | 0.348 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 346 | 339 | 331 | 327 | 319 | 345 | 346 | 391 | 351 | 365 | 364 | 392 | 351 | 343 | 320 | 376 | 296 | 264 | 245 | 262 | 247 | 246 | 248 | 251 | 240 | 242 | 234 | 233 | 218.1 | 221.6 | 215.4 | 212.6 | 183.3 | 182.4 | 176.5 | 180.3 | 171.6 | 174.6 | 165.8 | 182.5 | 175.2 | 183.7 | 149.7 | 104.7 | 95.9 | 96.7 | 98.2 | 98.5 | 92 | 94.2 | 91.8 | 95.7 | 86.8 | 83.3 | 74.8 | 78.2 | 71.9 | 70.3 | 66.8 | 69.3 | 60.5 | 58.1 | 58.2 | 60.9 | 61.8 | 64.4 | 62 | 61.4 | 58.8 | 58.7 | 59.8 | 52.169 | 38.658 | 40.62 | 38.737 | 38.231 | 38.784 | 39.432 | 36.328 | 34.945 | 32.874 | 32.592 | 39.822 | 37.041 | 34.9 | 37.132 | 37.321 | 38.188 | 37.553 | 39.754 | 39.626 | 40.581 | 41.962 | 44.706 | 44.365 | 41.594 | 40.611 | 46.105 | 48.446 | -148.4 | 106.2 | 111.3 | 101.9 | 89.2 | 93.2 | 94 | 92.1 | 93.2 | 84.1 | 81.5 | 78.5 | 0 | 0 | 76.3 | 67.4 | 70.3 | 67.5 | 68.6 | 63.1 | 28.3 | 25.4 | 26.6 | 23.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,739 | 2,247 | 2,166 | 1,672 | 1,578 | 1,673 | 1,646 | 1,836 | 1,743 | 1,740 | 1,808 | 1,958 | 1,727 | 1,614 | 1,543 | 1,793 | 1,303 | 1,417 | 1,251 | 1,208 | 1,230 | 1,565 | 1,231 | 1,210 | 1,490 | 1,542 | 1,200 | 1,163 | 1,122.1 | 1,035.2 | 1,089 | 1,016.7 | 1,042.8 | 992.4 | 991.9 | 968.7 | 911.1 | 928.3 | 916 | 1,236.6 | 976.6 | 1,024.6 | 982.8 | 764 | 713.2 | 734.4 | 693.6 | 856.6 | 707.8 | 705.2 | 701.3 | 699.6 | 682.6 | 665.6 | 606.7 | 717.9 | 591 | 583.3 | 601.9 | 720.9 | 544.5 | 544 | 625 | 663.1 | 669.3 | 698.9 | 661.1 | 675.8 | 626.5 | 626.6 | 620.3 | 482.9 | 217.938 | 206.919 | 202.448 | 211.369 | 194.323 | 192.593 | 163.501 | 175.966 | 153.425 | 146.508 | 163.711 | 151.811 | 134.349 | 142.859 | 139.119 | 147.046 | 139.326 | 139.371 | 138.913 | 156.121 | 148.318 | 155.498 | 160.167 | 143.319 | 157.903 | 172.016 | 173.682 | -135.4 | 267.3 | 283.3 | 257.8 | 252.3 | 234.2 | 223.8 | 226 | 236.4 | 205.8 | 213.2 | 185.3 | 258.8 | 252.7 | 179.4 | 147.5 | 135.3 | 120 | 116 | 109.6 | 99.5 | 98.9 | 92.7 | 82.1 | 101.1 | 90.3 | 91.6 | 86.7 | 86.8 | 68.6 | 58.5 | 57.8 | 58.1 | 57.5 | 57.8 | 56.6 | 58.2 | 56 | 53.6 | 39.8 | 47.2 | 40.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 494 | 5 | 10 | 643 | 14 | 768 | 606 | 592 | 594 | 600 | 609 | -526 | 14 | -5 | -183 | -45 | -39 | -9 | 12 | -97 | -12 | 18 | 19 | -9 | 19 | 8 | -9 | 8 | -23.3 | -10.1 | -2.6 | 16.6 | -10.3 | -10.9 | 0.5 | -13.2 | -1.4 | 3 | -3.9 | 4.9 | 5.2 | 1.5 | 4.8 | -15 | -15.9 | -38.1 | 13 | 0 | -1.4 | 1.3 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -77.501 | 27.578 | 25.73 | 24.193 | -31.3 | 53.9 | 45.9 | 45.1 | 42.5 | 41.2 | 40.5 | 38.1 | 36.5 | 33.1 | 0 | 0 | 115.2 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 62.3 | 0 | 0 | 0 | 42.4 | 0 | 0 | 13.2 | 29.2 | 0 | 0 | 0 | 23.4 | 0 | 0 | 0 | 18.8 | 0 | 5 | 3.5 | 3.3 | 3.1 | 0 | 0 | -481.4 | 0 | 0 | 0 | -375.9 | 0 | 0 | 0 | -319.3 | 0 | 0 | 0 | -260.8 | 0 |
Bedrijfskosten
| 2,579 | 2,586 | 2,497 | 2,642 | 2,481 | 2,603 | 2,598 | 2,819 | 2,688 | 2,705 | 2,781 | 2,816 | 2,501 | 2,406 | 2,286 | 2,580 | 2,013 | 2,098 | 1,921 | 1,898 | 1,911 | 1,811 | 1,901 | 1,886 | 1,730 | 1,784 | 1,878 | 1,837 | 1,745.2 | 1,637.7 | 1,671.9 | 1,605.7 | 1,567.7 | 1,512.8 | 1,490.4 | 1,475 | 1,412.6 | 1,432.7 | 1,410.9 | 1,419.1 | 1,514.7 | 1,551.9 | 1,418.4 | 1,057.6 | 1,000.1 | 1,022.3 | 983.8 | 955.1 | 986 | 982.8 | 977 | 982 | 944 | 900.1 | 816.9 | 796.1 | 802.3 | 795.6 | 819.8 | 790.2 | 753.2 | 749.2 | 683.2 | 724 | 731.1 | 763.3 | 723.1 | 737.2 | 685.3 | 685.3 | 680.1 | 535.069 | 256.596 | 247.539 | 241.185 | 249.6 | 233.107 | 232.115 | 199.829 | 210.911 | 186.299 | 179.1 | 203.533 | 188.852 | 169.249 | 179.991 | 176.44 | 185.234 | 176.879 | 179.125 | 178.539 | 196.702 | 190.28 | 200.204 | 204.532 | 107.412 | 226.092 | 243.851 | 246.321 | -315.1 | 427.4 | 440.5 | 404.8 | 384 | 368.6 | 358.3 | 356.2 | 366.1 | 323 | 294.7 | 263.8 | 374 | 252.7 | 255.7 | 214.9 | 290.6 | 187.5 | 184.6 | 172.7 | 190.1 | 124.3 | 119.3 | 105.5 | 143.5 | 90.3 | 91.6 | 99.9 | 116 | 68.6 | 58.5 | 57.8 | 81.5 | 57.5 | 57.8 | 56.6 | 77 | 56 | 58.6 | 43.3 | 50.5 | 43.2 | 0 | 0 | -481.4 | 0 | 0 | 0 | -375.9 | 0 | 0 | 0 | -319.3 | 0 | 0 | 0 | -260.8 | 0 |
Bedrijfsresultaat
| 1,838 | 1,758 | 1,720 | 1,854 | 1,864 | 1,578 | 1,563 | 1,861 | 1,710 | 2,001 | 2,821 | 2,538 | 2,278 | 2,163 | 3,049 | 3,071 | 2,426 | 1,391 | 906 | 1,232 | 946 | 1,496 | 920 | 1,148 | 912 | 937 | 786 | 958 | 636.2 | 751.5 | 622.4 | 752.6 | 541.1 | 637.6 | 517.9 | 690.2 | 562.9 | 595.8 | 487.3 | 639.1 | 640.3 | 348.1 | 875.5 | 455 | 392.1 | 375.4 | 387.1 | 400.6 | 352.2 | 367.8 | 354.9 | 342.9 | 315 | 265.8 | 321.5 | 341.3 | 318.6 | 312 | 293 | 324.3 | 275.5 | 259 | 190.1 | 322.5 | 286.3 | 330.2 | 290.4 | 285 | 254 | 243 | 192.4 | 26.83 | 75.111 | 72.173 | 67.845 | 88.487 | 62.11 | 53.124 | 59.676 | 66.047 | 59.621 | 58.97 | 57.885 | 54.815 | 42.381 | 48.282 | 39.296 | 38.672 | 44.871 | 35.176 | 36.734 | -48.438 | 28.635 | 14.165 | 39.84 | 45.528 | 43.416 | 57.598 | 51.618 | 42.4 | 83.3 | 55.2 | 67.7 | 78.6 | 95.3 | 105.5 | 92.5 | 120.4 | 119.3 | 98.4 | 68.9 | 87.3 | 78.1 | 62.1 | 55.5 | 73.9 | 68.4 | 57.7 | 47.4 | 53.4 | 46.9 | 42.8 | 36.9 | 38 | 39.6 | 23.5 | 23.5 | 18.6 | 24 | 17 | 8.7 | 9.1 | 9.1 | 9.3 | 9.2 | 13.9 | 13.5 | 1.6 | 5.8 | 3.7 | 3.1 | 150.8 | 137.2 | -331.1 | 125.6 | 121.4 | 103.2 | -297.5 | 109.1 | 95.5 | 93.2 | -230.8 | 85.2 | 79.7 | 78.3 | -191.4 | 63.1 |
Bedrijfsresultaat ratio
| 0.173 | 0.167 | 0.166 | 0.17 | 0.176 | 0.148 | 0.146 | 0.163 | 0.16 | 0.182 | 0.239 | 0.237 | 0.244 | 0.233 | 0.308 | 0.291 | 0.285 | 0.201 | 0.145 | 0.18 | 0.151 | 0.237 | 0.15 | 0.176 | 0.154 | 0.154 | 0.134 | 0.158 | 0.124 | 0.151 | 0.131 | 0.152 | 0.12 | 0.141 | 0.121 | 0.148 | 0.137 | 0.14 | 0.124 | 0.142 | 0.153 | 0.081 | 0.224 | 0.131 | 0.123 | 0.116 | 0.121 | 0.123 | 0.114 | 0.118 | 0.114 | 0.109 | 0.106 | 0.092 | 0.118 | 0.123 | 0.119 | 0.118 | 0.11 | 0.114 | 0.109 | 0.104 | 0.084 | 0.122 | 0.111 | 0.122 | 0.114 | 0.109 | 0.106 | 0.102 | 0.082 | 0.016 | 0.104 | 0.101 | 0.099 | 0.119 | 0.091 | 0.081 | 0.107 | 0.108 | 0.11 | 0.112 | 0.099 | 0.094 | 0.085 | 0.093 | 0.079 | 0.068 | 0.087 | 0.069 | 0.075 | -0.087 | 0.056 | 0.026 | 0.07 | 0.093 | 0.075 | 0.095 | 0.086 | 0.064 | 0.133 | 0.087 | 0.122 | 0.079 | 0.098 | 0.111 | 0.098 | 0.119 | 0.131 | 0.112 | 0.09 | 0.11 | 0.106 | 0.083 | 0.087 | 0.117 | 0.12 | 0.109 | 0.099 | 0.123 | 0.115 | 0.108 | 0.105 | 0.112 | 0.124 | 0.078 | 0.08 | 0.064 | 0.099 | 0.081 | 0.043 | 0.041 | 0.047 | 0.048 | 0.048 | 0.065 | 0.074 | 0.009 | 0.044 | 0.023 | 0.023 | 1 | 1 | -2.203 | 1 | 1 | 1 | -3.795 | 1 | 1 | 1 | -2.608 | 1 | 1 | 1 | -2.758 | 1 |
Totaal overige inkomsten en kosten netto
| -96 | 7 | -131 | -114 | -70 | -183 | -200 | -84 | -109 | -84 | -281 | -572 | -4 | -124 | -197 | -77 | -56 | -21 | -26 | -126 | -43 | 502 | 8 | -24 | 46 | -9 | -54 | 6 | -72.4 | -32.6 | -26.1 | -31.7 | -65.2 | -46.3 | -50.1 | -60.6 | -16.9 | -17.4 | -35.9 | -28.8 | 115.8 | -59.4 | 587 | -38.3 | -27.3 | -59.6 | -8.5 | -27.5 | -16.6 | -23 | -13.7 | -17.9 | -19.9 | -17.8 | -15 | -32 | -10 | -24.1 | -22.4 | -41.7 | -15 | -12.3 | -11.6 | -25.5 | -18.3 | 4.2 | 2.6 | -21.2 | -8.6 | -6.4 | -5.8 | -31.59 | -4.468 | -3.622 | -3.11 | -3.597 | -7.124 | 27.984 | 3.394 | -2.909 | -2.346 | 10.88 | -0.971 | -13.92 | -3.627 | 5.679 | -2.982 | -1.199 | 2.485 | 20.397 | 51.746 | -63.336 | 1.056 | -21.084 | -12.859 | -70.195 | 50.736 | -6.621 | -13.472 | 143.7 | 19.6 | -397.8 | 23.3 | -77.1 | -17.1 | 21.9 | 64.8 | 26.8 | 11.3 | 14.4 | 28.8 | 18.2 | 33.3 | 45.2 | 47.3 | 36.8 | 38.9 | 27 | 26.4 | 18.2 | 22.6 | 26.9 | 15.5 | -28.8 | 11.5 | 15 | 8.9 | 18.9 | 10.9 | 13.3 | 14.9 | 20.9 | 16.3 | 12.7 | 9.4 | 9 | 8.7 | 12.5 | 6.1 | 10.1 | 9.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 1,742 | 1,765 | 1,589 | 1,740 | 1,765 | 1,430 | 1,363 | 1,777 | 1,601 | 1,917 | 2,540 | 1,862 | 2,173 | 2,047 | 2,753 | 2,892 | 2,252 | 1,253 | 828 | 1,038 | 822 | 1,393 | 817 | 1,012 | 810 | 806 | 634 | 820 | 480.6 | 625.6 | 502.9 | 651.9 | 427.9 | 521.1 | 423 | 582.7 | 468.1 | 503.6 | 382 | 537.1 | 539.2 | 236.5 | 774.4 | 377.6 | 319 | 280 | 342.9 | 343.5 | 296.4 | 318.4 | 305 | 307.3 | 264.7 | 255.6 | 299 | 318.1 | 303.2 | 275.2 | 268.1 | 280.9 | 246.9 | 232.1 | 167.2 | 300.3 | 264.2 | 307.5 | 277.6 | 258 | 235.3 | 222.3 | 165.7 | 7.146 | 69.368 | 68.79 | 64.066 | 84.841 | 59.359 | 78.718 | 62.98 | 72.014 | 62.092 | 69.637 | 60.08 | 60.574 | 52.385 | 60.477 | 45.197 | 60.17 | 56.609 | 73.465 | 98.073 | -15.156 | 40.767 | 14.017 | 36.094 | 12.524 | 83.848 | 45.873 | 32.019 | 215.3 | 66.8 | -322.8 | 59.2 | 72.5 | 55.8 | 110.7 | 107.1 | 125.5 | 109.9 | 98.2 | 80.5 | 89.8 | 83.1 | 64.9 | 62.7 | 73.1 | 61.4 | 56.5 | 47.9 | 47.2 | 42.2 | 46.5 | 36.6 | 26.1 | 37.7 | 25.2 | 20.9 | 23.4 | 24.8 | 22.7 | 17.1 | 23.5 | 19.2 | 14.9 | 12.9 | 17.3 | 16.4 | 9.2 | 7.5 | 9.7 | 8.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.164 | 0.167 | 0.154 | 0.16 | 0.167 | 0.134 | 0.127 | 0.155 | 0.15 | 0.175 | 0.215 | 0.174 | 0.233 | 0.221 | 0.278 | 0.274 | 0.264 | 0.181 | 0.133 | 0.152 | 0.131 | 0.221 | 0.133 | 0.156 | 0.137 | 0.133 | 0.108 | 0.136 | 0.094 | 0.125 | 0.106 | 0.132 | 0.095 | 0.115 | 0.098 | 0.125 | 0.114 | 0.118 | 0.097 | 0.12 | 0.129 | 0.055 | 0.198 | 0.109 | 0.1 | 0.086 | 0.107 | 0.105 | 0.096 | 0.102 | 0.098 | 0.098 | 0.089 | 0.088 | 0.11 | 0.114 | 0.113 | 0.104 | 0.1 | 0.099 | 0.098 | 0.093 | 0.074 | 0.113 | 0.102 | 0.113 | 0.109 | 0.098 | 0.098 | 0.093 | 0.071 | 0.004 | 0.096 | 0.096 | 0.094 | 0.115 | 0.087 | 0.12 | 0.113 | 0.117 | 0.114 | 0.133 | 0.103 | 0.104 | 0.105 | 0.117 | 0.09 | 0.106 | 0.109 | 0.144 | 0.2 | -0.027 | 0.079 | 0.026 | 0.063 | 0.025 | 0.144 | 0.075 | 0.053 | 0.327 | 0.107 | -0.511 | 0.107 | 0.073 | 0.057 | 0.117 | 0.113 | 0.124 | 0.121 | 0.112 | 0.105 | 0.113 | 0.112 | 0.087 | 0.099 | 0.116 | 0.108 | 0.107 | 0.1 | 0.109 | 0.104 | 0.118 | 0.104 | 0.077 | 0.118 | 0.084 | 0.071 | 0.08 | 0.102 | 0.108 | 0.084 | 0.107 | 0.1 | 0.077 | 0.067 | 0.081 | 0.09 | 0.054 | 0.056 | 0.061 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -99 | 128 | 281 | -133 | 53 | 52 | 46 | 173 | 31 | 198 | 301 | 202 | 271 | 219 | 416 | 394 | 319 | 97 | 40 | 36 | 62 | 274 | 2 | 114 | 101 | 54 | 55 | 290 | -53.3 | 13.4 | -48.5 | 19.2 | -45.6 | 4.3 | 20.7 | -23.6 | -9.2 | -8 | -3.1 | -66.9 | 69.3 | -42 | 231.3 | 34.6 | 1.3 | 2.4 | 2.1 | -42.3 | -3 | 26 | 28 | 17.8 | -0.6 | 38 | 51.8 | 20.6 | 34.7 | 37.9 | 38.3 | 6.6 | 25.7 | 25.2 | 18.3 | 9.6 | 45.9 | 61.2 | 44.2 | 23.7 | 16.7 | 34.4 | 26.9 | -17.775 | 20.535 | 19.847 | 20.447 | 29.48 | 18.762 | 21.958 | 17.397 | -13.468 | 19.451 | 19.058 | 16.958 | 11.404 | 13.388 | 7.338 | 13.806 | 17.694 | 17.626 | 23.975 | 33.692 | -7.829 | 15.09 | 5.411 | 14.257 | 4.517 | 70.36 | 20.612 | 16.728 | 59.3 | 30.5 | -87.6 | 30.9 | 40.6 | 38.2 | 51.1 | 41.6 | 56.3 | 48 | 42 | 28.4 | 36.2 | 31.9 | 20 | 22.3 | 33.3 | 23.3 | 23.9 | 18.4 | 18.2 | 14.5 | 22.3 | 14.1 | 3.5 | 16.8 | 7.6 | 5.5 | 4.9 | 9.3 | 8.8 | 4.5 | 9.3 | 5.6 | 4.7 | 4.7 | 7.4 | 6.9 | 1.1 | 1.5 | 2.1 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 1,630 | 1,548 | 1,328 | 1,630 | 1,715 | 1,361 | 1,289 | 1,576 | 1,495 | 1,664 | 2,215 | 1,658 | 1,902 | 1,828 | 2,337 | 2,498 | 1,933 | 1,156 | 788 | 1,002 | 760 | 1,119 | 815 | 898 | 709 | 752 | 579 | 528.1 | 534 | 612 | 551 | 629.5 | 473.5 | 516.6 | 402.2 | 602.6 | 476.1 | 511.6 | 385.1 | 601.2 | 471.6 | 278.5 | 543.1 | 342.1 | 317.6 | 277.4 | 336.2 | 376.4 | 290.4 | 233.8 | 277.3 | 288.9 | 265.4 | 523.4 | 252.2 | 297.5 | 268.5 | 237.3 | 232.3 | 273.3 | 221.2 | 206.9 | 148.9 | 290.2 | 218.1 | 249.5 | 233 | 239.8 | 218.5 | 163.9 | 138.9 | 25.316 | 48.8 | 47.88 | 46.9 | 56.405 | 57.734 | 60.223 | 48.856 | 121.099 | 107.476 | 91.08 | 43.122 | 61.928 | 48.515 | 53.139 | 36.427 | 87.152 | 39.017 | 68.517 | 115.044 | -6.868 | 26.279 | 24.983 | -45.175 | -90.683 | 12.279 | 24.255 | 15.823 | -4 | 36.329 | -235.2 | 28.299 | 37 | 17.6 | 61.8 | 65.5 | 69.2 | 61.9 | 56.2 | 52.1 | 53.6 | 51.2 | 44.9 | 41 | 39.8 | 38.1 | 32.6 | 29.5 | 29 | 27.7 | 24.2 | 22.5 | 22.6 | 20.9 | 17.6 | 15.4 | 17.1 | 15.5 | 13.9 | 12.6 | 14.2 | 13.6 | 10.2 | 8.2 | 9.9 | 9.5 | 8.1 | 6 | 7.6 | 6.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.154 | 0.147 | 0.128 | 0.15 | 0.162 | 0.127 | 0.12 | 0.138 | 0.14 | 0.152 | 0.187 | 0.155 | 0.204 | 0.197 | 0.236 | 0.237 | 0.227 | 0.167 | 0.126 | 0.147 | 0.121 | 0.177 | 0.133 | 0.138 | 0.12 | 0.124 | 0.099 | 0.087 | 0.104 | 0.123 | 0.116 | 0.127 | 0.105 | 0.114 | 0.094 | 0.13 | 0.115 | 0.12 | 0.098 | 0.134 | 0.113 | 0.064 | 0.139 | 0.099 | 0.1 | 0.086 | 0.105 | 0.115 | 0.094 | 0.075 | 0.089 | 0.092 | 0.089 | 0.181 | 0.093 | 0.107 | 0.1 | 0.09 | 0.087 | 0.096 | 0.087 | 0.083 | 0.066 | 0.11 | 0.084 | 0.092 | 0.091 | 0.091 | 0.091 | 0.069 | 0.059 | 0.015 | 0.067 | 0.067 | 0.069 | 0.076 | 0.085 | 0.092 | 0.087 | 0.197 | 0.198 | 0.173 | 0.074 | 0.106 | 0.098 | 0.103 | 0.073 | 0.153 | 0.075 | 0.135 | 0.234 | -0.012 | 0.051 | 0.046 | -0.079 | -0.185 | 0.021 | 0.04 | 0.026 | -0.006 | 0.058 | -0.372 | 0.051 | 0.037 | 0.018 | 0.065 | 0.069 | 0.069 | 0.068 | 0.064 | 0.068 | 0.067 | 0.069 | 0.06 | 0.065 | 0.063 | 0.067 | 0.062 | 0.062 | 0.067 | 0.068 | 0.061 | 0.064 | 0.067 | 0.066 | 0.059 | 0.053 | 0.059 | 0.064 | 0.066 | 0.062 | 0.064 | 0.071 | 0.053 | 0.043 | 0.046 | 0.052 | 0.048 | 0.045 | 0.048 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 4.27 | 4.05 | 3.48 | 4.21 | 4.44 | 3.53 | 3.34 | 4.03 | 3.81 | 4.24 | 5.65 | 4.2 | 4.83 | 4.65 | 5.93 | 6.3 | 4.88 | 2.92 | 1.99 | 2.51 | 1.89 | 2.8 | 2.04 | 2.23 | 1.76 | 1.87 | 1.44 | 1.32 | 1.35 | 1.57 | 1.41 | 1.6 | 1.2 | 1.31 | 1.02 | 1.51 | 1.19 | 1.28 | 0.97 | 1.51 | 1.18 | 0.7 | 1.38 | 0.95 | 0.88 | 0.77 | 0.94 | 1.05 | 0.8 | 0.64 | 1.51 | 0.77 | 0.7 | 1.37 | 0.65 | 0.77 | 0.67 | 0.58 | 0.57 | 0.67 | 0.54 | 0.5 | 0.36 | 0.69 | 0.52 | 0.6 | 0.56 | 0.57 | 0.51 | 0.39 | 0.33 | 0.06 | 0.31 | 0.3 | 0.29 | 0.35 | 0.36 | 0.37 | 0.3 | 0.75 | 0.66 | 0.55 | 0.24 | 0.37 | 0.3 | 0.33 | 0.22 | 0.54 | 0.24 | 0.4 | 0.66 | -0.039 | 0.15 | 0.14 | -0.25 | -0.5 | 0.07 | 0.16 | 0.1 | -0.026 | 0.23 | -1.49 | 0.18 | 0.24 | 0.11 | 0.37 | 0.41 | 0.43 | 0.41 | 0.37 | 0.35 | 0.36 | 0.36 | 0.32 | 0.21 | 0.28 | 0.2 | 0.17 | 0.11 | 0.24 | 0.11 | 0.098 | 0.093 | 0.21 | 0.059 | 0.056 | 0.05 | 0.19 | 0.05 | 0.044 | 0.042 | 0.16 | 0.047 | 0.042 | 0.033 | 0.14 | 0.042 | 0.033 | 0.027 | 0.12 | 0.033 | 0.027 | 0.024 | 0.1 | 0.027 | 0.021 | 0.021 | 0.09 | 0.027 | 0.021 | 0.018 | 0.08 | 0.012 | 0.012 | 0.01 | 0.07 | 0.01 |
Verwaterde WPA
| 4.24 | 4.04 | 3.46 | 4.2 | 4.42 | 3.51 | 3.32 | 4.01 | 3.78 | 4.22 | 5.61 | 4.17 | 4.79 | 4.61 | 5.88 | 6.24 | 4.84 | 2.9 | 1.97 | 2.49 | 1.88 | 2.77 | 2.02 | 2.22 | 1.75 | 1.85 | 1.43 | 1.3 | 1.34 | 1.56 | 1.4 | 1.59 | 1.19 | 1.3 | 1.01 | 1.5 | 1.18 | 1.27 | 0.96 | 1.5 | 1.17 | 0.69 | 1.36 | 0.92 | 0.86 | 0.76 | 0.93 | 1.04 | 0.79 | 0.63 | 1.5 | 0.77 | 0.69 | 1.36 | 0.64 | 0.75 | 0.66 | 0.57 | 0.56 | 0.65 | 0.53 | 0.49 | 0.35 | 0.68 | 0.5 | 0.57 | 0.53 | 0.55 | 0.49 | 0.37 | 0.31 | 0.057 | 0.3 | 0.29 | 0.28 | 0.34 | 0.35 | 0.37 | 0.3 | 0.74 | 0.65 | 0.54 | 0.24 | 0.36 | 0.29 | 0.32 | 0.22 | 0.53 | 0.23 | 0.38 | 0.59 | -0.034 | 0.14 | 0.14 | -0.24 | -0.48 | 0.07 | 0.15 | 0.1 | -0.025 | 0.22 | -1.49 | 0.17 | 0.22 | 0.1 | 0.34 | 0.37 | 0.39 | 0.36 | 0.35 | 0.32 | 0.33 | 0.32 | 0.32 | 0.21 | 0.28 | 0.18 | 0.15 | 0.11 | 0.24 | 0.093 | 0.084 | 0.084 | 0.21 | 0.053 | 0.05 | 0.044 | 0.19 | 0.044 | 0.044 | 0.042 | 0.16 | 0.044 | 0.039 | 0.033 | 0.14 | 0.039 | 0.033 | 0.027 | 0.12 | 0.03 | 0.027 | 0.024 | 0.08 | 0.027 | 0.021 | 0.021 | 0.08 | 0.024 | 0.021 | 0.018 | 0.08 | 0.012 | 0.012 | 0.01 | 0.06 | 0.01 |
EBITDA
| 1,838 | 2,548 | 2,556 | 1,854 | 3,061 | 2,794 | 2,634 | 2,949 | 2,645 | 2,925 | 3,537 | 2,752 | 2,947 | 2,948 | 3,513 | 3,672 | 2,988 | 1,976 | 1,566 | 1,785 | 1,592 | 1,661 | 1,572 | 1,757 | 1,508 | 1,564 | 1,417 | 1,561.5 | 1,203.2 | 1,259.9 | 1,126.3 | 1,305.3 | 1,029.1 | 1,110.4 | 995.9 | 1,157.6 | 1,011.9 | 1,046.6 | 938.7 | 1,115.7 | 1,001.1 | 861.3 | 675.6 | 719.2 | 645.1 | 615.1 | 679.8 | 695.3 | 618.5 | 639.1 | 620.2 | 631.2 | 563.8 | 514.9 | 526.1 | 560.2 | 520.8 | 514.3 | 512.5 | 558.9 | 439.3 | 421.1 | 399.3 | 562.9 | 519.7 | 520.4 | 491.5 | 523.3 | 459 | 444.8 | 390.9 | 216.92 | 124.582 | 119.692 | 111.869 | 134.653 | 117.625 | 57.225 | 73.577 | 94.525 | 83.285 | 62.502 | 79.535 | 104.743 | 75.084 | 62.64 | 64.414 | 75.781 | 63.12 | 44.102 | 10.076 | 124.984 | 64.345 | 84.587 | 87.732 | 135.708 | 20.258 | 89.949 | 89.283 | -132.6 | 117.6 | 498.9 | 89.5 | 198.2 | 153.6 | 124.1 | 65.8 | 130.1 | 141.1 | 84 | 40.1 | 69.1 | 44.8 | 16.9 | 8.2 | 37.1 | 29.5 | 30.7 | 21 | 35.2 | 24.3 | 15.9 | 21.4 | 66.8 | 28.1 | 8.5 | 27.8 | -0.3 | 13.1 | 3.7 | -6.2 | -11.8 | -7.2 | -3.4 | -0.2 | 4.9 | 4.8 | -5.9 | 3.2 | -3.1 | -3 | 150.8 | 137.2 | -331.1 | 125.6 | 121.4 | 103.2 | -297.5 | 109.1 | 95.5 | 93.2 | -230.8 | 85.2 | 79.7 | 78.3 | -191.4 | 63.1 |
EBITDA ratio
| 0.173 | 0.242 | 0.247 | 0.17 | 0.289 | 0.261 | 0.246 | 0.258 | 0.248 | 0.267 | 0.299 | 0.257 | 0.316 | 0.318 | 0.355 | 0.348 | 0.351 | 0.286 | 0.251 | 0.261 | 0.254 | 0.263 | 0.257 | 0.27 | 0.255 | 0.257 | 0.242 | 0.258 | 0.235 | 0.252 | 0.236 | 0.264 | 0.229 | 0.245 | 0.232 | 0.249 | 0.245 | 0.245 | 0.24 | 0.248 | 0.24 | 0.199 | 0.173 | 0.207 | 0.202 | 0.19 | 0.213 | 0.213 | 0.2 | 0.206 | 0.2 | 0.201 | 0.19 | 0.178 | 0.193 | 0.201 | 0.194 | 0.194 | 0.192 | 0.197 | 0.174 | 0.17 | 0.177 | 0.213 | 0.201 | 0.192 | 0.192 | 0.2 | 0.191 | 0.186 | 0.167 | 0.13 | 0.172 | 0.168 | 0.163 | 0.182 | 0.173 | 0.088 | 0.132 | 0.154 | 0.154 | 0.119 | 0.137 | 0.18 | 0.151 | 0.121 | 0.129 | 0.133 | 0.122 | 0.087 | 0.021 | 0.223 | 0.125 | 0.156 | 0.153 | 0.276 | 0.035 | 0.148 | 0.149 | -0.201 | 0.188 | 0.789 | 0.161 | 0.199 | 0.157 | 0.131 | 0.07 | 0.129 | 0.155 | 0.096 | 0.053 | 0.087 | 0.061 | 0.023 | 0.013 | 0.059 | 0.052 | 0.058 | 0.044 | 0.081 | 0.06 | 0.04 | 0.061 | 0.198 | 0.088 | 0.028 | 0.095 | -0.001 | 0.054 | 0.018 | -0.03 | -0.054 | -0.038 | -0.018 | -0.001 | 0.023 | 0.026 | -0.035 | 0.024 | -0.02 | -0.023 | 1 | 1 | -2.203 | 1 | 1 | 1 | -3.795 | 1 | 1 | 1 | -2.608 | 1 | 1 | 1 | -2.758 | 1 |