Ulta Beauty, Inc.
NASDAQ:ULTA
393.26 (USD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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
| 2,552.087 | 2,725.848 | 3,554.298 | 2,488.933 | 2,529.809 | 2,634.263 | 3,226.773 | 2,338.793 | 2,297.113 | 2,345.901 | 2,729.388 | 1,995.775 | 1,967.207 | 1,938.519 | 2,198.701 | 1,552.033 | 1,228.009 | 1,173.21 | 2,305.918 | 1,682.514 | 1,666.607 | 1,743.029 | 2,124.716 | 1,560.011 | 1,488.221 | 1,543.667 | 1,937.592 | 1,342.181 | 1,289.854 | 1,314.879 | 1,580.574 | 1,131.232 | 1,069.215 | 1,073.716 | 1,268.295 | 910.7 | 876.999 | 868.122 | 1,047.641 | 745.722 | 734.236 | 713.77 | 868.082 | 618.781 | 600.998 | 582.712 | 758.835 | 505.64 | 481.683 | 474.098 | 582.511 | 413.067 | 394.567 | 386.006 | 473.659 | 339.179 | 321.804 | 320.196 | 396.364 | 284.043 | 273.539 | 268.825 | 341.394 | 254.843 | 249.111 | 239.298 | 309.344 | 208.235 | 200.449 | 194.113 | 216.543 | 216.544 | 162.558 | 159.468 | 144.768 | 144.769 | 144.769 | 144.769 |
Kosten van de omzet
| 1,573.91 | 1,656.068 | 2,213.734 | 1,496.866 | 1,536.197 | 1,579.406 | 2,014.27 | 1,375.976 | 1,368.949 | 1,404.875 | 1,702.059 | 1,206.301 | 1,169.244 | 1,184.731 | 1,427.673 | 1,006.514 | 899.002 | 869.605 | 1,499.033 | 1,059.081 | 1,060.708 | 1,098.182 | 1,383.857 | 987.733 | 952.76 | 982.954 | 1,279.245 | 849.053 | 820.528 | 838.871 | 1,035.666 | 704.179 | 684.377 | 683.286 | 829.259 | 575.062 | 570.524 | 564.938 | 697.904 | 463.967 | 474.894 | 467.817 | 574.521 | 387.12 | 388.921 | 378.763 | 499.191 | 320.147 | 314.058 | 303.186 | 384.046 | 263.884 | 260.28 | 251.101 | 316.973 | 220.273 | 217.846 | 215.661 | 271.714 | 193.498 | 195.028 | 189.482 | 240.002 | 175.368 | 175.965 | 165.377 | 212.322 | 140.156 | 141.417 | 134.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 978.177 | 1,069.78 | 1,340.564 | 992.067 | 993.612 | 1,054.857 | 1,212.503 | 962.817 | 928.164 | 941.026 | 1,027.329 | 789.474 | 797.963 | 753.788 | 771.028 | 545.519 | 329.007 | 303.605 | 806.885 | 623.433 | 605.899 | 644.847 | 740.859 | 572.278 | 535.461 | 560.713 | 658.347 | 493.128 | 469.326 | 476.008 | 544.908 | 427.053 | 384.838 | 390.43 | 439.036 | 335.638 | 306.475 | 303.184 | 349.737 | 281.755 | 259.342 | 245.953 | 293.561 | 231.661 | 212.077 | 203.949 | 259.644 | 185.493 | 167.625 | 170.912 | 198.465 | 149.183 | 134.287 | 134.905 | 156.686 | 118.906 | 103.958 | 104.535 | 124.65 | 90.545 | 78.511 | 79.343 | 101.392 | 79.475 | 73.146 | 73.921 | 97.022 | 68.079 | 59.032 | 59.513 | 216.543 | 216.544 | 162.558 | 159.468 | 144.768 | 144.769 | 144.769 | 144.769 |
Brutowinstmarge
| 0.383 | 0.392 | 0.377 | 0.399 | 0.393 | 0.4 | 0.376 | 0.412 | 0.404 | 0.401 | 0.376 | 0.396 | 0.406 | 0.389 | 0.351 | 0.351 | 0.268 | 0.259 | 0.35 | 0.371 | 0.364 | 0.37 | 0.349 | 0.367 | 0.36 | 0.363 | 0.34 | 0.367 | 0.364 | 0.362 | 0.345 | 0.378 | 0.36 | 0.364 | 0.346 | 0.369 | 0.349 | 0.349 | 0.334 | 0.378 | 0.353 | 0.345 | 0.338 | 0.374 | 0.353 | 0.35 | 0.342 | 0.367 | 0.348 | 0.36 | 0.341 | 0.361 | 0.34 | 0.349 | 0.331 | 0.351 | 0.323 | 0.326 | 0.314 | 0.319 | 0.287 | 0.295 | 0.297 | 0.312 | 0.294 | 0.309 | 0.314 | 0.327 | 0.294 | 0.307 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0.889 | 0 | 0 | 0 | 1.014 | 0 | 0 | 0 | 0.926 | 0 | 0 | 0 | 0.926 | 0 | 0 | 0 | 0.926 | 0 | 0 | 0 | 0.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 397.581 | 0 | 0 | 0 | 387.976 | 0 | 0 | 0 | 503.403 | 503.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.862 | 0 | 0 | 0 | 35.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 422.779 | 0 | 0 | 0 | 374.73 | 0 | 0 | 0 | 146.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140.774 | 0 | 0 | 0 | 118.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 644.821 | 665.913 | 820.36 | 661.38 | 600.692 | 612.129 | 762.706 | 597.164 | 534.459 | 500.97 | 649.968 | 503.403 | 464.299 | 443.875 | 514.14 | 416.378 | 271.587 | 380.912 | 515.542 | 449.198 | 392.843 | 403.133 | 457.245 | 395.453 | 337.142 | 345.624 | 399.631 | 320.729 | 283.427 | 283.445 | 316.266 | 280.464 | 236.38 | 240.724 | 268.169 | 218.763 | 183.937 | 192.485 | 210.702 | 181.093 | 157.768 | 162.443 | 177.636 | 151.306 | 134.4 | 133.048 | 153.963 | 117.934 | 106.04 | 110.943 | 115.231 | 104.955 | 94.627 | 95.845 | 107.682 | 94.614 | 81.702 | 81.203 | 90.378 | 75.854 | 68.275 | 70.389 | 79.988 | 69.869 | 65.939 | 65.837 | 73.082 | 60.103 | 54.102 | 49.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 2.179 | 0 | 0 | 2.348 | 1.739 | 1.832 | 1.357 | 4.589 | 2.218 | 4.24 | 3.907 | 4.635 | 3.587 | 6.455 | 5.038 | 4.174 | 2.404 | 7.612 | 4.504 | 5.247 | 4.297 | 9.732 | 6.099 | 4.158 | 4.412 | 6.928 | 4.689 | 2.542 | 1.381 | 6.106 | 4.078 | 3.117 | 1.568 | 6.574 | 3.595 | 2.629 | 1.787 | 7.468 | 4.809 | 3.206 | 1.915 | 6.252 | 4.126 | 2.523 | 9.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -715.025 | 0 | 0 | 0 | -549.651 | 0 | 0 | 0 |
Bedrijfskosten
| 644.821 | 665.913 | 820.36 | 661.38 | 600.692 | 612.129 | 764.885 | 597.164 | 534.459 | 503.318 | 651.707 | 505.235 | 465.656 | 448.464 | 516.358 | 420.618 | 275.494 | 385.547 | 519.129 | 455.653 | 397.881 | 407.307 | 459.649 | 403.065 | 341.646 | 350.871 | 403.928 | 330.461 | 289.526 | 287.603 | 320.678 | 287.392 | 241.069 | 243.266 | 269.55 | 224.869 | 188.015 | 195.602 | 212.27 | 187.667 | 161.363 | 165.072 | 179.423 | 158.774 | 139.209 | 136.254 | 155.878 | 124.186 | 110.166 | 113.466 | 125.218 | 104.955 | 94.627 | 95.845 | 107.682 | 94.614 | 81.702 | 81.203 | 90.378 | 75.854 | 68.275 | 70.389 | 79.988 | 69.869 | 65.939 | 65.837 | 73.082 | 60.103 | 54.102 | 49.638 | -715.025 | 0 | 0 | 0 | -549.651 | 0 | 0 | 0 |
Bedrijfsresultaat
| 333.356 | 403.867 | 517.09 | 327.227 | 391.642 | 442.07 | 447.618 | 361.856 | 393.705 | 437.708 | 375.622 | 284.239 | 332.307 | 305.324 | 224.272 | 101.277 | 12.755 | -101.484 | 287.756 | 167.78 | 208.018 | 237.54 | 281.21 | 169.213 | 193.815 | 209.842 | 254.419 | 162.667 | 179.8 | 188.405 | 224.23 | 139.661 | 143.769 | 147.164 | 169.486 | 110.769 | 118.46 | 107.582 | 137.467 | 94.088 | 97.979 | 80.881 | 114.138 | 72.887 | 72.868 | 67.695 | 103.766 | 61.307 | 57.459 | 57.446 | 73.247 | 44.228 | 39.66 | 39.06 | 49.004 | 24.292 | 22.256 | 23.332 | 34.272 | 14.691 | 10.236 | 8.954 | 21.404 | 9.606 | 7.207 | 8.084 | 23.94 | 7.976 | 4.93 | 9.875 | -498.482 | 216.544 | 162.558 | 159.468 | -404.883 | 144.769 | 144.769 | 144.769 |
Bedrijfsresultaat ratio
| 0.131 | 0.148 | 0.145 | 0.131 | 0.155 | 0.168 | 0.139 | 0.155 | 0.171 | 0.187 | 0.138 | 0.142 | 0.169 | 0.158 | 0.102 | 0.065 | 0.01 | -0.087 | 0.125 | 0.1 | 0.125 | 0.136 | 0.132 | 0.108 | 0.13 | 0.136 | 0.131 | 0.121 | 0.139 | 0.143 | 0.142 | 0.123 | 0.134 | 0.137 | 0.134 | 0.122 | 0.135 | 0.124 | 0.131 | 0.126 | 0.133 | 0.113 | 0.131 | 0.118 | 0.121 | 0.116 | 0.137 | 0.121 | 0.119 | 0.121 | 0.126 | 0.107 | 0.101 | 0.101 | 0.103 | 0.072 | 0.069 | 0.073 | 0.086 | 0.052 | 0.037 | 0.033 | 0.063 | 0.038 | 0.029 | 0.034 | 0.077 | 0.038 | 0.025 | 0.051 | -2.302 | 1 | 1 | 1 | -2.797 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 0.371 | 3.981 | -3.114 | -3.46 | -1.278 | -0.658 | 4.378 | 0.849 | -2.169 | -0.401 | -0.467 | -0.413 | -0.425 | -0.358 | -30.398 | -23.624 | -40.758 | -19.542 | 0.439 | 0.9 | 1.671 | 2.046 | 1.275 | 1.318 | 1.143 | 1.325 | 0.359 | 0.316 | 0.555 | 0.338 | 0.116 | 0.211 | 0.248 | 0.315 | 0.273 | 0.283 | 0.276 | 0.311 | 0.231 | 0.254 | 0.209 | 0.2 | 0.069 | 0.007 | 0.018 | 0.024 | -0.021 | -0.039 | -0.104 | -0.021 | -0.091 | -0.176 | -0.147 | -0.173 | -0.179 | -0.244 | -0.214 | -0.118 | -0.445 | -0.441 | -0.645 | -0.671 | -0.888 | -1.124 | -1.016 | -0.915 | -1.077 | -1.307 | -1.162 | -0.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 333.727 | 407.848 | 520.418 | 329.724 | 396.091 | 449.418 | 451.996 | 362.705 | 391.536 | 437.307 | 375.155 | 283.826 | 331.882 | 304.966 | 223.809 | 99.894 | 10.138 | -102.756 | 288.195 | 168.68 | 209.689 | 239.586 | 282.485 | 170.531 | 194.958 | 211.167 | 254.778 | 162.983 | 180.355 | 188.743 | 224.346 | 139.872 | 144.017 | 147.479 | 169.759 | 111.052 | 118.736 | 107.893 | 137.698 | 94.342 | 98.188 | 81.081 | 114.207 | 72.894 | 72.886 | 67.719 | 103.745 | 61.268 | 57.355 | 57.425 | 73.156 | 44.052 | 39.513 | 38.887 | 48.825 | 24.048 | 22.042 | 23.214 | 33.827 | 14.25 | 9.591 | 8.283 | 20.516 | 8.482 | 6.191 | 7.169 | 22.863 | 6.669 | 3.768 | 8.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.131 | 0.15 | 0.146 | 0.132 | 0.157 | 0.171 | 0.14 | 0.155 | 0.17 | 0.186 | 0.137 | 0.142 | 0.169 | 0.157 | 0.102 | 0.064 | 0.008 | -0.088 | 0.125 | 0.1 | 0.126 | 0.137 | 0.133 | 0.109 | 0.131 | 0.137 | 0.131 | 0.121 | 0.14 | 0.144 | 0.142 | 0.124 | 0.135 | 0.137 | 0.134 | 0.122 | 0.135 | 0.124 | 0.131 | 0.127 | 0.134 | 0.114 | 0.132 | 0.118 | 0.121 | 0.116 | 0.137 | 0.121 | 0.119 | 0.121 | 0.126 | 0.107 | 0.1 | 0.101 | 0.103 | 0.071 | 0.068 | 0.072 | 0.085 | 0.05 | 0.035 | 0.031 | 0.06 | 0.033 | 0.025 | 0.03 | 0.074 | 0.032 | 0.019 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 81.171 | 94.735 | 126.049 | 80.241 | 95.989 | 102.367 | 111.245 | 88.12 | 95.859 | 105.912 | 85.789 | 68.537 | 80.989 | 74.677 | 52.315 | 25.096 | 2.086 | -24.247 | 65.476 | 38.933 | 48.431 | 47.365 | 67.811 | 39.365 | 46.635 | 46.771 | 46.605 | 58.338 | 66.162 | 60.52 | 84.128 | 52.31 | 54.013 | 55.503 | 61.936 | 39.982 | 44.567 | 40.947 | 50.434 | 35.218 | 37.394 | 31.128 | 43.525 | 27.464 | 27.975 | 25.893 | 39.213 | 23.117 | 22.357 | 22.557 | 26.861 | 17.284 | 15.608 | 15.591 | 18.721 | 9.845 | 8.98 | 9.553 | 13.601 | 5.79 | 3.841 | 3.363 | 8.228 | 3.465 | 2.503 | 2.894 | 9.259 | 2.463 | 1.562 | 3.56 | -505.121 | 209.904 | 157.994 | 154.768 | -408.876 | 140.777 | 140.777 | 140.777 |
Nettowinst
| 252.556 | 313.113 | 394.369 | 249.483 | 300.102 | 347.051 | 340.751 | 274.585 | 295.677 | 331.395 | 289.366 | 215.289 | 250.893 | 230.289 | 171.494 | 74.798 | 8.052 | -78.509 | 222.719 | 129.747 | 161.258 | 192.221 | 214.674 | 131.166 | 148.323 | 164.396 | 208.173 | 104.645 | 114.193 | 128.223 | 140.218 | 87.562 | 90.004 | 91.976 | 107.823 | 71.07 | 74.169 | 66.946 | 87.264 | 59.124 | 60.794 | 49.953 | 70.682 | 45.43 | 44.911 | 41.826 | 64.532 | 38.151 | 34.998 | 34.868 | 46.295 | 26.768 | 23.905 | 23.296 | 30.104 | 14.203 | 13.062 | 13.661 | 20.226 | 8.46 | 5.75 | 4.92 | 12.288 | 5.017 | 3.688 | 4.275 | 13.604 | 4.206 | 2.206 | 5.319 | 6.639 | 6.64 | 4.564 | 4.7 | 3.993 | 3.992 | 3.992 | 3.992 |
Nettowinstmarge
| 0.099 | 0.115 | 0.111 | 0.1 | 0.119 | 0.132 | 0.106 | 0.117 | 0.129 | 0.141 | 0.106 | 0.108 | 0.128 | 0.119 | 0.078 | 0.048 | 0.007 | -0.067 | 0.097 | 0.077 | 0.097 | 0.11 | 0.101 | 0.084 | 0.1 | 0.106 | 0.107 | 0.078 | 0.089 | 0.098 | 0.089 | 0.077 | 0.084 | 0.086 | 0.085 | 0.078 | 0.085 | 0.077 | 0.083 | 0.079 | 0.083 | 0.07 | 0.081 | 0.073 | 0.075 | 0.072 | 0.085 | 0.075 | 0.073 | 0.074 | 0.079 | 0.065 | 0.061 | 0.06 | 0.064 | 0.042 | 0.041 | 0.043 | 0.051 | 0.03 | 0.021 | 0.018 | 0.036 | 0.02 | 0.015 | 0.018 | 0.044 | 0.02 | 0.011 | 0.027 | 0.031 | 0.031 | 0.028 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 |
WPA (Winst Per Aandeel)
| 5.32 | 6.51 | 8.13 | 5.09 | 6.05 | 6.92 | 6.73 | 5.37 | 5.73 | 6.34 | 5.44 | 3.97 | 4.59 | 4.13 | 3.04 | 1.33 | 0.14 | -1.39 | 3.91 | 2.25 | 2.77 | 3.28 | 3.66 | 2.2 | 2.47 | 2.71 | 3.42 | 1.71 | 1.84 | 2.06 | 2.25 | 1.4 | 1.44 | 1.46 | 1.69 | 1.11 | 1.16 | 1.04 | 1.36 | 0.92 | 0.94 | 0.78 | 1.1 | 0.71 | 0.7 | 0.66 | 1.01 | 0.6 | 0.55 | 0.56 | 0.74 | 0.44 | 0.39 | 0.38 | 0.5 | 0.24 | 0.22 | 0.23 | 0.35 | 0.15 | 0.1 | 0.09 | 0.21 | 0.09 | 0.06 | 0.08 | 0.24 | 0.06 | -0.15 | 0.14 | 0.58 | 0.2 | 0.3 | 0.18 | 0.57 | 0.19 | 0.19 | 0.19 |
Verwaterde WPA
| 5.3 | 6.47 | 8.08 | 5.07 | 6.02 | 6.88 | 6.68 | 5.34 | 5.7 | 6.3 | 5.41 | 3.94 | 4.56 | 4.1 | 3.03 | 1.32 | 0.14 | -1.39 | 3.89 | 2.25 | 2.76 | 3.26 | 3.64 | 2.18 | 2.46 | 2.7 | 3.4 | 1.7 | 1.83 | 2.05 | 2.24 | 1.4 | 1.43 | 1.45 | 1.69 | 1.11 | 1.15 | 1.04 | 1.35 | 0.91 | 0.94 | 0.77 | 1.09 | 0.7 | 0.7 | 0.65 | 1 | 0.59 | 0.54 | 0.54 | 0.72 | 0.42 | 0.38 | 0.37 | 0.48 | 0.23 | 0.22 | 0.23 | 0.34 | 0.14 | 0.1 | 0.08 | 0.21 | 0.09 | 0.06 | 0.07 | 0.23 | 0.05 | -0.15 | 0.07 | 0.08 | 0.05 | 0.13 | 0.06 | 0.05 | 0.083 | 0.083 | 0.083 |
EBITDA
| 398.67 | 468.606 | 585.885 | 395.558 | 456.111 | 501.335 | 447.618 | 424.114 | 454.587 | 500.547 | 375.622 | 349.396 | 401.285 | 375.923 | 285.068 | 220.882 | 171.674 | 14.226 | 287.756 | 242.036 | 281.159 | 309.35 | 353.03 | 239.05 | 262.841 | 278.631 | 254.419 | 224.795 | 242.906 | 250.881 | 224.23 | 193.123 | 193.434 | 195.051 | 169.486 | 153.082 | 157.231 | 145.549 | 137.467 | 127.771 | 129.878 | 111.354 | 114.138 | 99.712 | 98.836 | 92.474 | 127.167 | 83.525 | 79.088 | 78.431 | 93.553 | 63.453 | 58.55 | 56.57 | 66.242 | 24.292 | 37.931 | 39.25 | 49.672 | 30.097 | 10.236 | 24.319 | 35.23 | 22.871 | 19.543 | 20.102 | 34.846 | 17.47 | 14.193 | 19.715 | -498.482 | 216.544 | 162.558 | 159.468 | -404.883 | 144.769 | 144.769 | 144.769 |
EBITDA ratio
| 0.156 | 0.172 | 0.165 | 0.159 | 0.18 | 0.19 | 0.139 | 0.181 | 0.198 | 0.213 | 0.138 | 0.175 | 0.204 | 0.194 | 0.13 | 0.142 | 0.14 | 0.012 | 0.125 | 0.144 | 0.169 | 0.177 | 0.166 | 0.153 | 0.177 | 0.18 | 0.131 | 0.167 | 0.188 | 0.191 | 0.142 | 0.171 | 0.181 | 0.182 | 0.134 | 0.168 | 0.179 | 0.168 | 0.131 | 0.171 | 0.177 | 0.156 | 0.131 | 0.161 | 0.164 | 0.159 | 0.168 | 0.165 | 0.164 | 0.165 | 0.161 | 0.154 | 0.148 | 0.147 | 0.14 | 0.072 | 0.118 | 0.123 | 0.125 | 0.106 | 0.037 | 0.09 | 0.103 | 0.09 | 0.078 | 0.084 | 0.113 | 0.084 | 0.071 | 0.102 | -2.302 | 1 | 1 | 1 | -2.797 | 1 | 1 | 1 |