Villars Holding S.A.
SIX:VILN.SW
595 (CHF) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
2024 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 32.098 | 18.362 | 18.362 | 33.695 | 18.074 | 38.13 | 20.257 | 34.853 | 18.267 | 35.772 | 18.531 | 26.175 | 13.768 | 30.619 | 15.942 | 28.904 | 15.239 | 46.479 | 23.782 | 44.222 | 22.899 | 24.202 | 24.202 | 23.229 | 23.229 | 23.605 | 23.605 | 22.679 | 22.679 | 20.922 | 20.922 | 20.017 | 20.017 | 21.296 | 21.296 | 20.726 | 20.726 | 21.946 | 21.946 | 22.101 | 22.101 | 25.82 | 25.82 | 25.77 | 25.77 | 23.665 | 23.665 | 23.53 | 23.53 | 23.53 | 19.801 | 19.801 | 19.801 | 19.801 | 24.5 | 24.5 | 24.5 | 24.5 | 23.517 | 23.517 | 23.517 | 23.517 | 25.45 | 25.45 | 25.45 | 25.45 | 24.098 | 24.098 | 24.098 | 24.098 | 22.871 | 22.871 | 22.871 | 22.871 | 21.44 | 21.44 | 21.44 | 21.44 | 20.496 | 20.496 | 20.496 | 20.496 |
Kosten van de omzet
| 34.182 | 4.304 | 4.304 | 35.031 | 17.516 | 40.451 | 6.463 | 36.088 | 18.044 | 37.769 | 7.088 | 28.753 | 14.377 | 32.201 | 3.708 | 31.565 | 15.783 | 46.786 | 7.916 | 45.348 | 22.674 | 7.976 | 7.976 | 23.215 | 23.215 | 7.769 | 7.769 | 22.433 | 22.433 | 6.445 | 6.445 | 19.789 | 19.789 | 6.603 | 6.603 | 20.722 | 20.722 | 7.532 | 7.532 | 21.854 | 21.854 | 10.621 | 10.621 | 24.967 | 24.967 | 11.057 | 11.057 | 16.817 | 16.817 | 16.817 | 14.464 | 14.464 | 14.464 | 14.464 | 17.152 | 17.152 | 17.152 | 17.152 | 16.393 | 16.393 | 16.393 | 16.393 | 18.462 | 18.462 | 18.462 | 18.462 | 16.489 | 16.489 | 16.489 | 16.489 | 15.825 | 15.825 | 15.825 | 15.825 | 14.76 | 14.76 | 14.76 | 14.76 | 14.08 | 14.08 | 14.08 | 14.08 |
Brutowinst
| -2.084 | 14.059 | 14.059 | -1.336 | 0.559 | -2.321 | 13.794 | -1.235 | 0.223 | -1.997 | 11.444 | -2.578 | -0.609 | -1.581 | 12.234 | -2.661 | -0.544 | -0.307 | 15.865 | -1.126 | 0.225 | 16.226 | 16.226 | 0.014 | 0.014 | 15.836 | 15.836 | 0.247 | 0.247 | 14.477 | 14.477 | 0.228 | 0.228 | 14.694 | 14.694 | 0.005 | 0.005 | 14.413 | 14.413 | 0.248 | 0.248 | 15.199 | 15.199 | 0.803 | 0.803 | 12.608 | 12.608 | 6.713 | 6.713 | 6.713 | 5.337 | 5.337 | 5.337 | 5.337 | 7.348 | 7.348 | 7.348 | 7.348 | 7.123 | 7.123 | 7.123 | 7.123 | 6.988 | 6.988 | 6.988 | 6.988 | 7.608 | 7.608 | 7.608 | 7.608 | 7.045 | 7.045 | 7.045 | 7.045 | 6.68 | 6.68 | 6.68 | 6.68 | 6.417 | 6.417 | 6.417 | 6.417 |
Brutowinstmarge
| -0.065 | 0.766 | 0.766 | -0.04 | 0.031 | -0.061 | 0.681 | -0.035 | 0.012 | -0.056 | 0.618 | -0.099 | -0.044 | -0.052 | 0.767 | -0.092 | -0.036 | -0.007 | 0.667 | -0.025 | 0.01 | 0.67 | 0.67 | 0.001 | 0.001 | 0.671 | 0.671 | 0.011 | 0.011 | 0.692 | 0.692 | 0.011 | 0.011 | 0.69 | 0.69 | 0 | 0 | 0.657 | 0.657 | 0.011 | 0.011 | 0.589 | 0.589 | 0.031 | 0.031 | 0.533 | 0.533 | 0.285 | 0.285 | 0.285 | 0.27 | 0.27 | 0.27 | 0.27 | 0.3 | 0.3 | 0.3 | 0.3 | 0.303 | 0.303 | 0.303 | 0.303 | 0.275 | 0.275 | 0.275 | 0.275 | 0.316 | 0.316 | 0.316 | 0.316 | 0.308 | 0.308 | 0.308 | 0.308 | 0.312 | 0.312 | 0.312 | 0.312 | 0.313 | 0.313 | 0.313 | 0.313 |
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 |
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 | 0.954 | 0.954 | 0.954 | 0 | 1.012 | 1.012 | 1.012 | 0 | 0.927 | 0.927 | 0.927 | 1.081 | 1.081 | 1.081 | 1.081 | 1.014 | 1.014 | 1.014 | 1.014 | 1.047 | 1.047 | 1.047 | 1.047 | 0.852 | 0.852 | 0.852 | 0.852 | 1.929 | 1.929 | 1.929 | 1.929 | 2.614 | 2.614 | 2.614 | 2.614 | 2.44 | 2.44 | 2.44 | 2.44 | 2.402 | 2.402 | 2.402 | 2.402 | 3.513 | 3.513 | 3.513 | 3.513 | 3.22 | 3.22 | 3.22 | 3.22 | 3.076 | 3.076 | 3.076 | 3.076 | 2.918 | 2.918 | 2.918 | 2.918 |
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 | -0.939 | -0.939 | -0.939 | 0 | -0.997 | -0.997 | -0.997 | 0 | -0.913 | -0.913 | -0.913 | -1.068 | -1.068 | -1.068 | -1.068 | -1.001 | -1.001 | -1.001 | -1.001 | -1.034 | -1.034 | -1.034 | -1.034 | -0.841 | -0.841 | -0.841 | -0.841 | -1.751 | -1.751 | -1.751 | -1.751 | -2.444 | -2.444 | -2.444 | -2.444 | -2.272 | -2.272 | -2.272 | -2.272 | -2.205 | -2.205 | -2.205 | -2.205 | -1.093 | -1.093 | -1.093 | -1.093 | -1.013 | -1.013 | -1.013 | -1.013 | -0.959 | -0.959 | -0.959 | -0.959 | -0.852 | -0.852 | -0.852 | -0.852 |
Verkoop-, algemene en administratieve kosten
| 0 | 12.659 | 12.659 | 0 | 0 | 12.604 | 12.604 | 0 | 0 | 10.682 | 10.682 | 0 | 0 | 11.5 | 11.5 | 0 | 0 | 14.356 | 14.356 | 0.97 | 0.97 | 14.932 | 14.932 | 0.015 | 0.015 | 14.231 | 14.231 | 0.016 | 0.016 | 13.12 | 13.12 | 0.014 | 0.014 | 13.445 | 13.445 | 0.013 | 0.013 | 13.077 | 13.077 | 0.013 | 0.013 | 13.787 | 13.787 | 0.013 | 0.013 | 11.09 | 11.09 | 0.011 | 0.011 | 0.011 | 0.178 | 0.178 | 0.178 | 0.178 | 0.169 | 0.169 | 0.169 | 0.169 | 0.168 | 0.168 | 0.168 | 0.168 | 0.197 | 0.197 | 0.197 | 0.197 | 2.42 | 2.42 | 2.42 | 2.42 | 2.207 | 2.207 | 2.207 | 2.207 | 2.117 | 2.117 | 2.117 | 2.117 | 2.067 | 2.067 | 2.067 | 2.067 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.178 | 0 | 0.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 13.486 | 13.486 | 0.125 | 0.125 | 13.357 | 13.357 | 0.4 | 0.4 | 10.746 | 10.746 | 0.984 | 0.984 | 11.338 | 11.338 | 0.17 | 0.17 | -1.178 | 14.869 | -0.216 | 0.131 | 15.692 | 15.692 | 0.159 | 0.159 | 14.983 | 14.983 | 12.303 | 12.303 | 13.465 | 13.465 | 0.481 | 0.481 | 13.566 | 13.566 | 0.515 | 0.515 | 13.506 | 13.506 | 0.536 | 0.536 | 14.105 | 14.105 | 0.483 | 0.483 | 11.417 | 11.417 | 0.011 | 0.011 | 0.011 | 0.178 | 0.178 | 0.178 | 0.178 | 0.169 | 0.169 | 0.169 | 0.169 | 0.168 | 0.168 | 0.168 | 0.168 | 0.197 | 0.197 | 0.197 | 0.197 | 2.42 | 2.42 | 2.42 | 2.42 | 2.207 | 2.207 | 2.207 | 2.207 | 2.117 | 2.117 | 2.117 | 2.117 | 2.067 | 2.067 | 2.067 | 2.067 |
Bedrijfsresultaat
| -2.084 | 0.573 | 0.573 | -1.336 | 0.684 | -2.321 | 0.437 | -1.235 | 0.623 | -1.997 | 0.726 | -2.578 | 0.348 | -1.581 | 0.907 | -2.661 | -0.384 | 0.871 | 0.978 | -0.91 | 0.333 | 0.515 | 0.515 | 0.151 | 0.151 | 0.842 | 0.842 | 0.369 | 0.369 | 0.723 | 0.723 | 0.457 | 0.457 | 0.705 | 0.705 | 0.247 | 0.247 | 0.735 | 0.735 | 0.42 | 0.42 | 0.755 | 0.755 | 0.984 | 0.984 | 0.875 | 0.875 | 1.001 | 1.001 | 1.001 | 0.649 | 0.649 | 0.649 | 0.649 | 0.993 | 0.993 | 0.993 | 0.993 | 1.098 | 1.098 | 1.098 | 1.098 | 1.064 | 1.064 | 1.064 | 1.064 | 1.295 | 1.295 | 1.295 | 1.295 | 1.142 | 1.142 | 1.142 | 1.142 | 0.98 | 0.98 | 0.98 | 0.98 | 0.942 | 0.942 | 0.942 | 0.942 |
Bedrijfsresultaat ratio
| -0.065 | 0.031 | 0.031 | -0.04 | 0.038 | -0.061 | 0.022 | -0.035 | 0.034 | -0.056 | 0.039 | -0.099 | 0.025 | -0.052 | 0.057 | -0.092 | -0.025 | 0.019 | 0.041 | -0.021 | 0.015 | 0.021 | 0.021 | 0.007 | 0.007 | 0.036 | 0.036 | 0.016 | 0.016 | 0.035 | 0.035 | 0.023 | 0.023 | 0.033 | 0.033 | 0.012 | 0.012 | 0.033 | 0.033 | 0.019 | 0.019 | 0.029 | 0.029 | 0.038 | 0.038 | 0.037 | 0.037 | 0.043 | 0.043 | 0.043 | 0.033 | 0.033 | 0.033 | 0.033 | 0.041 | 0.041 | 0.041 | 0.041 | 0.047 | 0.047 | 0.047 | 0.047 | 0.042 | 0.042 | 0.042 | 0.042 | 0.054 | 0.054 | 0.054 | 0.054 | 0.05 | 0.05 | 0.05 | 0.05 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 |
Totaal overige inkomsten en kosten netto
| 3.644 | -0.143 | -0.143 | 0.734 | 0.025 | 0.437 | -0.081 | 0.521 | 0.03 | 0.667 | -0.057 | 0.308 | 0.008 | 0.787 | -0.026 | -0.461 | -0.028 | 0.964 | -0.042 | 0.269 | -0.009 | 0.527 | 0.025 | -0.023 | -0.023 | -0.021 | -0.021 | 0.309 | 12.15 | 0.627 | 0.241 | 0.197 | 0.197 | 0.373 | 0.373 | 0.216 | 0.216 | 0.121 | 0.121 | 0.3 | 0.3 | 0.258 | 0.258 | 0.218 | 0.218 | 0.238 | 0.238 | -0.373 | -0.373 | -0.373 | -0.149 | -0.149 | -0.149 | -0.149 | -0.014 | -0.014 | -0.014 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.489 | -2.489 | -2.489 | -2.489 | -2.235 | -2.235 | -2.235 | -2.235 | -1.927 | -1.927 | -1.927 | -1.927 | -1.863 | -1.863 | -1.863 | -1.863 |
Inkomen voor belasting
| 1.56 | 0.43 | 0.43 | 1.418 | 0.709 | 0.874 | 0.357 | 1.144 | 0.653 | 1.393 | 0.669 | 0.655 | 0.355 | 1.694 | 0.881 | -0.845 | -0.412 | 1.835 | 0.936 | 0.602 | 0.324 | 0.54 | 0.54 | 0.128 | 0.128 | 0.821 | 0.821 | 12.52 | 12.52 | 0.964 | 0.964 | 0.654 | 0.654 | 1.077 | 1.077 | 0.462 | 0.462 | 0.855 | 0.855 | 0.72 | 0.72 | 1.013 | 1.013 | 1.202 | 1.202 | 1.113 | 1.113 | 0.628 | 0.628 | 0.628 | 0.5 | 0.5 | 0.5 | 0.5 | 0.979 | 0.979 | 0.979 | 0.979 | 1.098 | 1.098 | 1.098 | 1.098 | 1.064 | 1.064 | 1.064 | 1.064 | -1.193 | -1.193 | -1.193 | -1.193 | -1.093 | -1.093 | -1.093 | -1.093 | -0.948 | -0.948 | -0.948 | -0.948 | -0.921 | -0.921 | -0.921 | -0.921 |
Inkomen voor belasting ratio
| 0.049 | 0.023 | 0.023 | 0.042 | 0.039 | 0.023 | 0.018 | 0.033 | 0.036 | 0.039 | 0.036 | 0.025 | 0.026 | 0.055 | 0.055 | -0.029 | -0.027 | 0.039 | 0.039 | 0.014 | 0.014 | 0.022 | 0.022 | 0.006 | 0.006 | 0.035 | 0.035 | 0.552 | 0.552 | 0.046 | 0.046 | 0.033 | 0.033 | 0.051 | 0.051 | 0.022 | 0.022 | 0.039 | 0.039 | 0.033 | 0.033 | 0.039 | 0.039 | 0.047 | 0.047 | 0.047 | 0.047 | 0.027 | 0.027 | 0.027 | 0.025 | 0.025 | 0.025 | 0.025 | 0.04 | 0.04 | 0.04 | 0.04 | 0.047 | 0.047 | 0.047 | 0.047 | 0.042 | 0.042 | 0.042 | 0.042 | -0.05 | -0.05 | -0.05 | -0.05 | -0.048 | -0.048 | -0.048 | -0.048 | -0.044 | -0.044 | -0.044 | -0.044 | -0.045 | -0.045 | -0.045 | -0.045 |
Belastingkosten
| 0.092 | 0.28 | 0.28 | 0.306 | 0.153 | 0.256 | 0.128 | 0.25 | 0.125 | 0.116 | 0.058 | 0.263 | 0.132 | 0.25 | 0.125 | 0.051 | 0.026 | -0.402 | 0.201 | 0.225 | 0.113 | 0.097 | 0.097 | 0.086 | 0.086 | 0.187 | 0.187 | 0.109 | 0.109 | 0.097 | 0.097 | 0.086 | 0.086 | 0.121 | 0.121 | 0.069 | 0.069 | 0.123 | 0.123 | 0.081 | 0.081 | 0.086 | 0.086 | 0.21 | 0.21 | 0.137 | 0.137 | 0.122 | 0.122 | 0.122 | 0.093 | 0.093 | 0.093 | 0.093 | 0.205 | 0.205 | 0.205 | 0.205 | 0.23 | 0.23 | 0.23 | 0.23 | 0.218 | 0.218 | 0.218 | 0.218 | 0.254 | 0.254 | 0.254 | 0.254 | 0.233 | 0.233 | 0.233 | 0.233 | 0.199 | 0.199 | 0.199 | 0.199 | 0.192 | 0.192 | 0.192 | 0.192 |
Nettowinst
| 1.424 | 0.151 | 0.151 | 1.112 | 0.556 | 0.457 | 0.229 | 1.055 | 0.528 | 1.222 | 0.611 | 0.447 | 0.224 | 1.511 | 0.756 | -0.876 | -0.438 | 2.273 | 1.137 | 0.422 | 0.211 | 0.637 | 0.637 | 0.042 | 0.042 | 0.634 | 0.634 | 12.411 | 12.411 | 0.866 | 0.866 | 0.568 | 0.568 | 0.957 | 0.957 | 0.393 | 0.393 | 0.732 | 0.732 | 0.639 | 0.639 | 0.927 | 0.927 | 0.992 | 0.992 | 0.976 | 0.976 | 0.506 | 0.506 | 0.506 | 0.408 | 0.408 | 0.408 | 0.408 | 0.774 | 0.774 | 0.774 | 0.774 | 0.868 | 0.868 | 0.868 | 0.868 | 0.846 | 0.846 | 0.846 | 0.846 | -1.448 | -1.448 | -1.448 | -1.448 | -1.326 | -1.326 | -1.326 | -1.326 | -1.146 | -1.146 | -1.146 | -1.146 | -1.113 | -1.113 | -1.113 | -1.113 |
Nettowinstmarge
| 0.044 | 0.008 | 0.008 | 0.033 | 0.031 | 0.012 | 0.011 | 0.03 | 0.029 | 0.034 | 0.033 | 0.017 | 0.016 | 0.049 | 0.047 | -0.03 | -0.029 | 0.049 | 0.048 | 0.01 | 0.009 | 0.026 | 0.026 | 0.002 | 0.002 | 0.027 | 0.027 | 0.547 | 0.547 | 0.041 | 0.041 | 0.028 | 0.028 | 0.045 | 0.045 | 0.019 | 0.019 | 0.033 | 0.033 | 0.029 | 0.029 | 0.036 | 0.036 | 0.039 | 0.039 | 0.041 | 0.041 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.032 | 0.032 | 0.032 | 0.032 | 0.037 | 0.037 | 0.037 | 0.037 | 0.033 | 0.033 | 0.033 | 0.033 | -0.06 | -0.06 | -0.06 | -0.06 | -0.058 | -0.058 | -0.058 | -0.058 | -0.053 | -0.053 | -0.053 | -0.053 | -0.054 | -0.054 | -0.054 | -0.054 |
WPA (Winst Per Aandeel)
| 13.64 | 1.44 | 1.44 | 10.65 | 5.33 | 4.38 | 2.19 | 10.1 | 5.05 | 11.7 | 5.85 | 4.28 | 2.14 | 14.47 | 7.24 | -8.39 | -4.2 | 21.78 | 10.88 | 4.04 | 2.02 | 6.13 | 6.13 | 0.4 | 0.41 | 6.08 | 6.08 | 118.88 | 118.88 | 8.3 | 8.3 | 5.44 | 5.44 | 9.16 | 9.16 | 3.76 | 3.76 | 7 | 7 | 6.12 | 6.12 | 8.91 | 8.91 | 9.45 | 9.45 | 9.29 | 9.29 | 4.82 | 4.82 | 4.82 | 3.88 | 3.88 | 3.88 | 3.88 | 7.37 | 7.37 | 7.37 | 7.37 | 8.27 | 8.27 | 8.27 | 8.27 | 8.1 | 8.1 | 8.1 | 8.1 | -13.79 | -13.79 | -13.79 | -13.79 | -12.63 | -12.63 | -12.63 | -12.63 | -10.92 | -10.92 | -10.92 | -10.92 | -10.6 | -10.6 | -10.6 | -10.6 |
Verwaterde WPA
| 13.64 | 1.44 | 1.44 | 10.65 | 5.33 | 4.38 | 2.19 | 10.1 | 5.05 | 11.7 | 5.85 | 4.28 | 2.14 | 14.47 | 7.24 | -8.39 | -4.2 | 21.78 | 10.88 | 4.04 | 2.02 | 6.13 | 6.13 | 0.4 | 0.41 | 6.08 | 6.08 | 118.88 | 118.88 | 8.3 | 8.3 | 5.44 | 5.44 | 9.16 | 9.16 | 3.76 | 3.76 | 7 | 7 | 6.12 | 6.12 | 8.91 | 8.91 | 9.45 | 9.45 | 9.29 | 9.29 | 4.82 | 4.82 | 4.82 | 3.88 | 3.88 | 3.88 | 3.88 | 7.37 | 7.37 | 7.37 | 7.37 | 8.27 | 8.27 | 8.27 | 8.27 | 8.1 | 8.1 | 8.1 | 8.1 | -13.79 | -13.79 | -13.79 | -13.79 | -12.63 | -12.63 | -12.63 | -12.63 | -10.92 | -10.92 | -10.92 | -10.92 | -10.6 | -10.6 | -10.6 | -10.6 |
EBITDA
| 3.034 | 1.221 | 1.221 | 2.656 | 1.227 | 2.6 | 1.197 | 2.116 | 1.022 | 2.975 | 1.454 | 1.573 | 0.734 | 2.749 | 1.361 | 0.189 | 0.054 | 3.248 | 1.609 | 1.667 | 0.791 | 2.103 | 0.972 | 0.629 | 0.629 | 2.697 | 1.303 | 0.834 | 0.834 | 2.429 | 1.183 | 0.942 | 0.942 | 1.16 | 1.16 | 0.692 | 0.692 | 1.189 | 1.189 | 0.86 | 0.86 | 1.222 | 1.222 | 1.432 | 1.432 | 1.329 | 1.329 | 1.452 | 1.452 | 1.452 | 1.137 | 1.137 | 1.137 | 1.137 | 1.596 | 1.596 | 1.596 | 1.596 | 1.682 | 1.682 | 1.682 | 1.682 | 1.571 | 1.571 | 1.571 | 1.571 | 1.768 | 1.768 | 1.768 | 1.768 | 1.596 | 1.596 | 1.596 | 1.596 | 1.424 | 1.424 | 1.424 | 1.424 | 1.338 | 1.338 | 1.338 | 1.338 |
EBITDA ratio
| 0.095 | 0.066 | 0.066 | -0.007 | 0.068 | -0.021 | 0.059 | -0.013 | 0.056 | -0.015 | 0.078 | -0.069 | 0.053 | -0.022 | 0.085 | -0.062 | 0.004 | 0.046 | 0.068 | 0 | 0.035 | 0.04 | 0.04 | 0.027 | 0.027 | 0.055 | 0.055 | 0.037 | 0.037 | 0.057 | 0.057 | 0.047 | 0.047 | 0.054 | 0.054 | 0.033 | 0.033 | 0.054 | 0.054 | 0.039 | 0.039 | 0.047 | 0.047 | 0.056 | 0.056 | 0.056 | 0.056 | 0.062 | 0.062 | 0.062 | 0.057 | 0.057 | 0.057 | 0.057 | 0.065 | 0.065 | 0.065 | 0.065 | 0.072 | 0.072 | 0.072 | 0.072 | 0.062 | 0.062 | 0.062 | 0.062 | 0.073 | 0.073 | 0.073 | 0.073 | 0.07 | 0.07 | 0.07 | 0.07 | 0.066 | 0.066 | 0.066 | 0.066 | 0.065 | 0.065 | 0.065 | 0.065 |