Vulcan Materials Company
NYSE:VMC
263.13 (USD) • At close December 20, 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
| 2,003.9 | 2,014.4 | 1,545.7 | 1,834.3 | 2,185.8 | 2,112.9 | 1,649 | 1,731.9 | 2,088.3 | 1,954.3 | 1,540.7 | 1,606.3 | 1,516.506 | 1,361.047 | 1,068.344 | 1,175.12 | 1,309.89 | 1,322.575 | 1,049.242 | 1,186.152 | 1,418.758 | 1,327.682 | 996.511 | 1,088.047 | 1,240.197 | 1,200.151 | 854.474 | 977.49 | 1,094.715 | 1,030.763 | 787.328 | 872.975 | 1,008.14 | 956.825 | 754.728 | 857.285 | 1,038.46 | 895.143 | 631.293 | 755.026 | 873.579 | 791.143 | 574.42 | 680.246 | 813.568 | 738.733 | 538.162 | 608.431 | 728.861 | 694.136 | 535.882 | 614.627 | 760.752 | 701.971 | 487.2 | 586.243 | 743.204 | 736.152 | 493.264 | 590.144 | 778.192 | 721.859 | 600.294 | 799.199 | 1,013.349 | 1,021.551 | 817.339 | 856.89 | 904.866 | 878.844 | 687.187 | 816.304 | 929.321 | 888.162 | 708.687 | 754.621 | 830.016 | 782.074 | 528.616 | 129.36 | 891.192 | 816.32 | 617.462 | 728.735 | 829.905 | 766.815 | 600.37 | 675.969 | 785.786 | 747.741 | 587.081 | 728.129 | 843.118 | 828.325 | 569.129 | 630.398 | 681.214 | 665.151 | 514.981 | 605.6 | 656.4 | 611.5 | 482.2 | 442.1 | 509.5 | 465.8 | 359 | 414.3 | 477.9 | 445.1 | 341.4 | 397.5 | 443.6 | 419.2 | 308.5 | 361.8 | 422 | 382.8 | 294.4 | 349.4 | 360.4 | 326.7 | 216.9 | 282 | 331.5 | 305.9 | 214.1 | 270.8 | 312.3 | 284.2 | 210.6 | 254.8 | 289.2 | 266.4 | 197 | 271 | 306.6 | 295.7 | 232 | 257.7 | 307.2 | 293.7 | 217.5 | 267.5 | 298.6 | 284.5 | 202.7 | 246.4 | 270.1 | 237.9 | 168.9 | 237 | 263.7 | 256.6 | 200.6 | 229.6 | 274.1 |
Kosten van de omzet
| 1,438.7 | 1,422.2 | 1,240.8 | 1,362.1 | 1,594.8 | 1,529.6 | 1,347 | 1,382 | 1,595.4 | 1,508.1 | 1,271.9 | 1,254.6 | 1,122.445 | 962.683 | 839.077 | 872.379 | 929.392 | 926.056 | 847.519 | 893.071 | 1,018.115 | 957.18 | 804.836 | 812.763 | 897.055 | 876.967 | 695.14 | 734.199 | 789.199 | 738.988 | 627.349 | 633.27 | 703.931 | 664.641 | 590.01 | 603.355 | 747.17 | 660.694 | 553.428 | 585.367 | 664.537 | 616.355 | 540.328 | 562.899 | 654.585 | 605.838 | 520.507 | 529.225 | 601.938 | 588.197 | 513.924 | 540.272 | 644.972 | 601.131 | 494.306 | 535.493 | 616.457 | 615.179 | 492.37 | 522.103 | 623.712 | 576.025 | 522.687 | 650.009 | 812.503 | 776.325 | 662.889 | 635.807 | 627.474 | 593.611 | 519.992 | 578.997 | 656.033 | 630.426 | 544.892 | 576.009 | 602.76 | 571.699 | 436.383 | 30.61 | 671.069 | 638.592 | 532.994 | 569.205 | 633.223 | 608.748 | 525.697 | 557.577 | 615.217 | 586.011 | 496.78 | 574.913 | 631.27 | 629.446 | 483.618 | 441.29 | 449.356 | 442.608 | 368.66 | 407.9 | 431.1 | 406.9 | 339 | 270.7 | 297.5 | 286.2 | 240.7 | 264.2 | 302.1 | 280.2 | 237.4 | 254.4 | 275.8 | 263.5 | 213 | 219.7 | 260.9 | 243.3 | 210 | 243 | 243.4 | 223.1 | 170.4 | 196.9 | 221.2 | 206.8 | 160.6 | 182.5 | 207 | 185.2 | 150.5 | 180.8 | 190.5 | 172.3 | 142.2 | 182.9 | 191.6 | 182.5 | 155.6 | 174.8 | 180.6 | 180.1 | 147.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 565.2 | 592.2 | 304.9 | 472.2 | 591 | 583.3 | 302 | 349.9 | 492.9 | 446.2 | 268.8 | 351.7 | 394.061 | 398.364 | 229.267 | 302.741 | 380.498 | 396.519 | 201.723 | 293.081 | 400.643 | 370.502 | 191.675 | 275.284 | 343.142 | 323.184 | 159.334 | 243.291 | 305.516 | 291.775 | 159.979 | 239.705 | 304.209 | 292.184 | 164.718 | 253.93 | 291.29 | 234.449 | 77.865 | 169.659 | 209.042 | 174.788 | 34.092 | 117.347 | 158.983 | 132.895 | 17.655 | 79.206 | 126.923 | 105.939 | 21.958 | 74.355 | 115.78 | 100.84 | -7.106 | 50.75 | 126.747 | 120.973 | 0.894 | 68.041 | 154.48 | 145.834 | 77.607 | 149.19 | 200.846 | 245.226 | 154.45 | 221.083 | 277.392 | 285.233 | 167.195 | 237.307 | 273.288 | 257.736 | 163.795 | 178.612 | 227.256 | 210.375 | 92.233 | 98.75 | 220.123 | 177.728 | 84.468 | 159.53 | 196.682 | 158.067 | 74.673 | 118.392 | 170.569 | 161.73 | 90.301 | 153.216 | 211.848 | 198.879 | 85.511 | 189.108 | 231.858 | 222.543 | 146.321 | 197.7 | 225.3 | 204.6 | 143.2 | 171.4 | 212 | 179.6 | 118.3 | 150.1 | 175.8 | 164.9 | 104 | 143.1 | 167.8 | 155.7 | 95.5 | 142.1 | 161.1 | 139.5 | 84.4 | 106.4 | 117 | 103.6 | 46.5 | 85.1 | 110.3 | 99.1 | 53.5 | 88.3 | 105.3 | 99 | 60.1 | 74 | 98.7 | 94.1 | 54.8 | 88.1 | 115 | 113.2 | 76.4 | 82.9 | 126.6 | 113.6 | 69.9 | 267.5 | 298.6 | 284.5 | 202.7 | 246.4 | 270.1 | 237.9 | 168.9 | 237 | 263.7 | 256.6 | 200.6 | 229.6 | 274.1 |
Brutowinstmarge
| 0.282 | 0.294 | 0.197 | 0.257 | 0.27 | 0.276 | 0.183 | 0.202 | 0.236 | 0.228 | 0.174 | 0.219 | 0.26 | 0.293 | 0.215 | 0.258 | 0.29 | 0.3 | 0.192 | 0.247 | 0.282 | 0.279 | 0.192 | 0.253 | 0.277 | 0.269 | 0.186 | 0.249 | 0.279 | 0.283 | 0.203 | 0.275 | 0.302 | 0.305 | 0.218 | 0.296 | 0.281 | 0.262 | 0.123 | 0.225 | 0.239 | 0.221 | 0.059 | 0.173 | 0.195 | 0.18 | 0.033 | 0.13 | 0.174 | 0.153 | 0.041 | 0.121 | 0.152 | 0.144 | -0.015 | 0.087 | 0.171 | 0.164 | 0.002 | 0.115 | 0.199 | 0.202 | 0.129 | 0.187 | 0.198 | 0.24 | 0.189 | 0.258 | 0.307 | 0.325 | 0.243 | 0.291 | 0.294 | 0.29 | 0.231 | 0.237 | 0.274 | 0.269 | 0.174 | 0.763 | 0.247 | 0.218 | 0.137 | 0.219 | 0.237 | 0.206 | 0.124 | 0.175 | 0.217 | 0.216 | 0.154 | 0.21 | 0.251 | 0.24 | 0.15 | 0.3 | 0.34 | 0.335 | 0.284 | 0.326 | 0.343 | 0.335 | 0.297 | 0.388 | 0.416 | 0.386 | 0.33 | 0.362 | 0.368 | 0.37 | 0.305 | 0.36 | 0.378 | 0.371 | 0.31 | 0.393 | 0.382 | 0.364 | 0.287 | 0.305 | 0.325 | 0.317 | 0.214 | 0.302 | 0.333 | 0.324 | 0.25 | 0.326 | 0.337 | 0.348 | 0.285 | 0.29 | 0.341 | 0.353 | 0.278 | 0.325 | 0.375 | 0.383 | 0.329 | 0.322 | 0.412 | 0.387 | 0.321 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 98.626 | 0 | 91.205 | 86.43 | 95.801 | 88.789 | 95.689 | 90.268 | 84.382 | 81.606 | 89.043 | 78.34 | 85.655 | 73.35 | 82.793 | 82.12 | 79.526 | 76.311 | 82.681 | 76.468 | 79.494 | 71.39 | 69.197 | 66.763 | 72.48 | 66.074 | 67.615 | 66.119 | 64.016 | 65.854 | 64.902 | 64.655 | 23.542 | 66.647 | 93.974 | 74.977 | 68.726 | 67.859 | 75.893 | 77.516 | 120.106 | 77.56 | 83.376 | 86.495 | 82.979 | 79.558 | 79.353 | 79.717 | 88.863 | 76.364 | 84.781 | 92.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.331 | 0 | 0 | -10.065 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 129.1 | 133.3 | 129.6 | 142.4 | 143.9 | 139.1 | 117.3 | 126.4 | 135.3 | 134.4 | 119 | 124.6 | 103.792 | 100.667 | 88.593 | 98.627 | 83.511 | 91.205 | 86.43 | 95.801 | 88.789 | 95.689 | 90.268 | 84.382 | 81.606 | 89.043 | 78.34 | 85.655 | 73.35 | 82.793 | 82.12 | 79.526 | 76.311 | 82.681 | 76.468 | 79.494 | 71.39 | 69.197 | 66.763 | 72.481 | 66.074 | 67.615 | 66.119 | 64.016 | 65.854 | 64.902 | 64.655 | 66.873 | 66.647 | 93.974 | 64.912 | 68.726 | 67.859 | 75.893 | 77.516 | 120.106 | 77.56 | 123.376 | 86.495 | 82.979 | 79.558 | 79.353 | 79.717 | 88.863 | 76.364 | 84.781 | 92.576 | 77.496 | 66.398 | 71.308 | 74.402 | 93.128 | 66.57 | 65.18 | 65.042 | 66.709 | 62.35 | 55.688 | 54.465 | 35.087 | 60.99 | 58.074 | 53.513 | 43.552 | 60.225 | 56.885 | 65.265 | 63.703 | 62.46 | 61.441 | 60.724 | 73.712 | 67.702 | 70.544 | 67.074 | 50.147 | 54.815 | 57.068 | 54.948 | 50.8 | 48.3 | 52.3 | 54.2 | 58.3 | 47.1 | 46.9 | 46.7 | 48.2 | 50.5 | 47.8 | 43.9 | 49.1 | 44.2 | 42.9 | 38.9 | 44 | 39.6 | 38.8 | 37.4 | 34.8 | 33.8 | 28.6 | 27.8 | 27.1 | 29.7 | 28 | 27.3 | 27.8 | 25.5 | 27.2 | 25.3 | 51.6 | 24.5 | 25.2 | 25.7 | 32.6 | 24.8 | 25.6 | 24.5 | 27.2 | 24.4 | 23.8 | 23.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 99 | -8.7 | -0.3 | 2.6 | -6.4 | -0.1 | -0.8 | 14.2 | 8.2 | 6.2 | 5.4 | -6.5 | 3.152 | 8.223 | 5.913 | -21.357 | 5.787 | 7.367 | -9.336 | 3.289 | 0.359 | 2.466 | 3.129 | 0.292 | 4.89 | 3.339 | 5.083 | -0.384 | 1.784 | 1.869 | 2.024 | 0.619 | 0.99 | 0.029 | -0.694 | 0.599 | -2.818 | -0.439 | 0.979 | -0.922 | -0.593 | 1.798 | 2.825 | 2.57 | 2.31 | 0.286 | 2.373 | 2.531 | 1.806 | -0.709 | 3.098 | 38.122 | -17.29 | 4.378 | 2.562 | -37.883 | -0.769 | -2.251 | -48.831 | -31.866 | 7.782 | 2.105 | 4.222 | -7.908 | -3.821 | -78.024 | -4.884 | -2.15 | -3.307 | -3.308 | -44.353 | -27.461 | 0 | 0 | 0 | -32.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.109 | 57.305 | 54.832 | 53.119 | 54.6 | 52.4 | 51.1 | 49 | 35.3 | 38.6 | 34.6 | 31.2 | 32.5 | 30.2 | 29.3 | 28.6 | 29.9 | 29.1 | 27.4 | 26.2 | 28.4 | 28.2 | 27.3 | 26.8 | 26.9 | 26.6 | 26.3 | 26.8 | 27.2 | 25.2 | 25.1 | 25 | 26.6 | 25.6 | 25.8 | 25.7 | 27.5 | 27.4 | 27.4 | 27.2 | 27.6 | 25 | 24.6 | 24.1 | 24 | 23.4 | 23.1 | 22.5 | -844.8 | 0 | 0 | 0 | -732.9 | 0 | 0 | 0 | -802.1 | 0 | 0 | 0 | -845.9 | 0 |
Bedrijfskosten
| 228.1 | 133.3 | 129.6 | 142.4 | 148.1 | 148.9 | 116.5 | 140.6 | 143.5 | 140.6 | 124.4 | 140.2 | 134.635 | 111.039 | 96.919 | 107.993 | 93.97 | 97.365 | 90.421 | 112.275 | 97.501 | 97.879 | 94.539 | 95.365 | 96.062 | 95.037 | 82.315 | 105.254 | 77.517 | 100.561 | 87.948 | 78.404 | 79.846 | 88.856 | 90.386 | 82.955 | 79.435 | 79.642 | 70.663 | 74.906 | 68.963 | 72.704 | 75.787 | 65.899 | 68.566 | 69.439 | 70.314 | 69.902 | 66.647 | 94.878 | 74.763 | 106.848 | 50.569 | 77.352 | 74.954 | 82.223 | 76.315 | 124.265 | 37.664 | 51.113 | 87.34 | 80.804 | 83.939 | 80.955 | 72.543 | 6.757 | 87.692 | 75.346 | 63.091 | 68 | 30.049 | 65.667 | 66.57 | 65.18 | 65.042 | 34.036 | 62.35 | 55.688 | 54.465 | 35.087 | 60.99 | 58.074 | 53.513 | 43.552 | 60.225 | 56.885 | 65.265 | 63.703 | 62.46 | 61.441 | 60.724 | 73.712 | 67.702 | 70.544 | 67.074 | 117.256 | 112.12 | 111.9 | 108.067 | 105.4 | 100.7 | 103.4 | 103.2 | 93.6 | 85.7 | 81.5 | 77.9 | 80.7 | 80.7 | 77.1 | 72.5 | 79 | 73.3 | 70.3 | 65.1 | 72.4 | 67.8 | 66.1 | 64.2 | 61.7 | 60.4 | 54.9 | 54.6 | 54.3 | 54.9 | 53.1 | 52.3 | 54.4 | 51.1 | 53 | 51 | 79.1 | 51.9 | 52.6 | 52.9 | 60.2 | 49.8 | 50.2 | 48.6 | 51.2 | 47.8 | 46.9 | 46.1 | -844.8 | 0 | 0 | 0 | -732.9 | 0 | 0 | 0 | -802.1 | 0 | 0 | 0 | -845.9 | 0 |
Bedrijfsresultaat
| 337.1 | 458.9 | 175.3 | 329.8 | 418.9 | 451.1 | 187.2 | 191.5 | 305.4 | 307.6 | 147 | 211.3 | 262.366 | 287.536 | 249.513 | 196.429 | 288.104 | 298.896 | 112.301 | 193.576 | 303.376 | 276.074 | 104.433 | 186.489 | 249.184 | 230.253 | 81.183 | 151.234 | 229.487 | 193.987 | 72.4 | 173.799 | 227.076 | 213.786 | 64.921 | 173.037 | 212.206 | 153.776 | 10.759 | 99.89 | 140.331 | 103.246 | 194.669 | 53.829 | 99.767 | 86.866 | -50.058 | 55.532 | 55.866 | 19.662 | -46.279 | -5.529 | 106.668 | 23.488 | -61.184 | -29.412 | 50.432 | 1.21 | -36.77 | 1.392 | 82.704 | 65.684 | -1.326 | -184.429 | 128.303 | 238.469 | 66.758 | 145.737 | 214.301 | 217.233 | 137.146 | 171.64 | 206.718 | 192.556 | 98.621 | 144.576 | 164.906 | 154.687 | 37.768 | 268.204 | 159.133 | 119.654 | 32.559 | 115.978 | 136.457 | 101.182 | 9.408 | 54.689 | 108.109 | 100.289 | 29.577 | 79.504 | 144.146 | 128.335 | 18.437 | 71.852 | 119.738 | 110.643 | 38.254 | 92.3 | 124.6 | 101.2 | 40 | 77.8 | 126.3 | 98.1 | 40.4 | 69.4 | 95.1 | 87.8 | 31.5 | 64.1 | 94.5 | 85.4 | 30.4 | 69.7 | 93.3 | 73.4 | 20.2 | 44.7 | 56.6 | 48.7 | -8.1 | 30.8 | 55.4 | 46 | 1.2 | 33.9 | 54.2 | 46 | 9.1 | -5.1 | 46.8 | 41.5 | 1.9 | 27.9 | 65.2 | 63 | 27.8 | 31.7 | 78.8 | 66.7 | 23.8 | -577.3 | 298.6 | 284.5 | 202.7 | -486.5 | 270.1 | 237.9 | 168.9 | -565.1 | 263.7 | 256.6 | 200.6 | -616.3 | 274.1 |
Bedrijfsresultaat ratio
| 0.168 | 0.228 | 0.113 | 0.18 | 0.192 | 0.213 | 0.114 | 0.111 | 0.146 | 0.157 | 0.095 | 0.132 | 0.173 | 0.211 | 0.234 | 0.167 | 0.22 | 0.226 | 0.107 | 0.163 | 0.214 | 0.208 | 0.105 | 0.171 | 0.201 | 0.192 | 0.095 | 0.155 | 0.21 | 0.188 | 0.092 | 0.199 | 0.225 | 0.223 | 0.086 | 0.202 | 0.204 | 0.172 | 0.017 | 0.132 | 0.161 | 0.131 | 0.339 | 0.079 | 0.123 | 0.118 | -0.093 | 0.091 | 0.077 | 0.028 | -0.086 | -0.009 | 0.14 | 0.033 | -0.126 | -0.05 | 0.068 | 0.002 | -0.075 | 0.002 | 0.106 | 0.091 | -0.002 | -0.231 | 0.127 | 0.233 | 0.082 | 0.17 | 0.237 | 0.247 | 0.2 | 0.21 | 0.222 | 0.217 | 0.139 | 0.192 | 0.199 | 0.198 | 0.071 | 2.073 | 0.179 | 0.147 | 0.053 | 0.159 | 0.164 | 0.132 | 0.016 | 0.081 | 0.138 | 0.134 | 0.05 | 0.109 | 0.171 | 0.155 | 0.032 | 0.114 | 0.176 | 0.166 | 0.074 | 0.152 | 0.19 | 0.165 | 0.083 | 0.176 | 0.248 | 0.211 | 0.113 | 0.168 | 0.199 | 0.197 | 0.092 | 0.161 | 0.213 | 0.204 | 0.099 | 0.193 | 0.221 | 0.192 | 0.069 | 0.128 | 0.157 | 0.149 | -0.037 | 0.109 | 0.167 | 0.15 | 0.006 | 0.125 | 0.174 | 0.162 | 0.043 | -0.02 | 0.162 | 0.156 | 0.01 | 0.103 | 0.213 | 0.213 | 0.12 | 0.123 | 0.257 | 0.227 | 0.109 | -2.158 | 1 | 1 | 1 | -1.974 | 1 | 1 | 1 | -2.384 | 1 | 1 | 1 | -2.684 | 1 |
Totaal overige inkomsten en kosten netto
| -42.2 | -48.9 | -39.4 | -34.8 | -53 | -46.8 | -47.6 | -40.7 | -44.8 | -43.4 | -34.4 | -42.686 | -33.658 | -33.473 | -27.205 | -55.242 | -29.995 | -26.587 | -40.109 | -27.546 | -31.838 | -30.569 | -29.805 | -32.565 | -28.657 | -29.905 | -32.703 | -134.865 | -78.248 | -34.565 | -30.031 | -32.458 | -32.136 | -33.304 | -34.426 | -35.713 | -40.618 | -84.09 | -61.501 | -41.799 | -41.484 | -38.753 | -117.264 | -46.318 | -46.824 | -50.587 | -50.379 | -5.118 | -51.237 | -34.754 | -49.168 | -50.959 | -54.423 | -23.535 | -103.434 | -44.905 | -45.889 | -44.956 | -34.212 | -42.222 | -40.763 | -40.491 | -44.199 | -47.404 | -47.449 | -33.752 | -45.438 | -28.273 | -7.444 | -7.087 | -4.11 | -4.602 | -1.989 | 32.106 | 8.455 | -17.521 | 8.007 | -6.971 | -5.215 | -185.242 | 5.874 | 4.555 | -9.418 | -27.483 | -11.327 | -6.454 | -6.335 | -7.73 | -7.918 | -7.22 | -12.947 | -15.067 | -11.917 | -9.588 | -9.797 | -31.673 | 5.828 | 1.08 | -4.834 | 0.2 | 0.5 | -7.1 | -0.1 | 9.3 | 4.2 | 4.7 | 13.9 | 3.4 | 5.4 | 6.6 | 1.3 | 2.2 | 2 | 5.9 | 1 | -2.3 | -0.6 | 0.4 | 4.3 | 4.3 | -1.5 | 0.8 | 0.4 | -2.6 | -1.9 | -1.8 | -1.9 | -6.3 | -2.8 | -1.2 | -2.2 | 0.1 | -3.3 | -3.3 | -5.1 | -0.4 | -1.7 | -2.9 | 0.4 | 3.2 | -2.3 | -0.4 | -0.1 | 577.3 | -298.6 | -284.5 | -202.7 | 486.5 | -270.1 | -237.9 | -168.9 | 565.1 | -263.7 | -256.6 | -200.6 | 616.3 | -274.1 |
Inkomen voor belasting
| 294.9 | 404.7 | 133.5 | 335.3 | 365.9 | 404.3 | 139.6 | 150.8 | 260.6 | 264.2 | 112.6 | 168.7 | 228.742 | 254.063 | 222.308 | 141.188 | 258.109 | 272.309 | 72.192 | 166.03 | 271.538 | 245.505 | 74.628 | 153.924 | 220.527 | 200.348 | 48.492 | 14.337 | 149.23 | 157.401 | 40.348 | 141.341 | 194.94 | 180.482 | 30.495 | 137.325 | 171.588 | 69.686 | -50.742 | 58.093 | 98.847 | 64.493 | 77.405 | 7.511 | 52.943 | 36.279 | -100.437 | 5.135 | 4.629 | -34.734 | -95.447 | -56.488 | 52.245 | -47.443 | -102.052 | -74.317 | 4.543 | -43.746 | -78.686 | -40.83 | 41.941 | 25.193 | -45.525 | -231.833 | 80.854 | 204.717 | 21.32 | 117.464 | 206.857 | 210.146 | 133.036 | 167.038 | 204.729 | 224.486 | 107.208 | 127.055 | 172.913 | 147.716 | 32.553 | 82.962 | 151.899 | 117.816 | 22.889 | 88.495 | 125.13 | 94.728 | 1.81 | 46.959 | 101.491 | 92.58 | 16.63 | 64.437 | 132.229 | 118.747 | 8.64 | 40.179 | 125.566 | 111.723 | 34.77 | 92.5 | 125.1 | 94.1 | 39.9 | 87.1 | 130.5 | 102.8 | 54.3 | 72.8 | 100.5 | 94.4 | 32.8 | 66.3 | 96.5 | 91.3 | 31.4 | 67.4 | 92.7 | 73.8 | 24.5 | 49 | 55.1 | 49.5 | -7.7 | 28.2 | 53.5 | 44.2 | -0.7 | 27.6 | 51.4 | 44.8 | 6.9 | -5 | 43.5 | 38.2 | -3.2 | 27.5 | 63.5 | 60.1 | 28.2 | 34.9 | 76.5 | 66.3 | 23.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.147 | 0.201 | 0.086 | 0.183 | 0.167 | 0.191 | 0.085 | 0.087 | 0.125 | 0.135 | 0.073 | 0.105 | 0.151 | 0.187 | 0.208 | 0.12 | 0.197 | 0.206 | 0.069 | 0.14 | 0.191 | 0.185 | 0.075 | 0.141 | 0.178 | 0.167 | 0.057 | 0.015 | 0.136 | 0.153 | 0.051 | 0.162 | 0.193 | 0.189 | 0.04 | 0.16 | 0.165 | 0.078 | -0.08 | 0.077 | 0.113 | 0.082 | 0.135 | 0.011 | 0.065 | 0.049 | -0.187 | 0.008 | 0.006 | -0.05 | -0.178 | -0.092 | 0.069 | -0.068 | -0.209 | -0.127 | 0.006 | -0.059 | -0.16 | -0.069 | 0.054 | 0.035 | -0.076 | -0.29 | 0.08 | 0.2 | 0.026 | 0.137 | 0.229 | 0.239 | 0.194 | 0.205 | 0.22 | 0.253 | 0.151 | 0.168 | 0.208 | 0.189 | 0.062 | 0.641 | 0.17 | 0.144 | 0.037 | 0.121 | 0.151 | 0.124 | 0.003 | 0.069 | 0.129 | 0.124 | 0.028 | 0.088 | 0.157 | 0.143 | 0.015 | 0.064 | 0.184 | 0.168 | 0.068 | 0.153 | 0.191 | 0.154 | 0.083 | 0.197 | 0.256 | 0.221 | 0.151 | 0.176 | 0.21 | 0.212 | 0.096 | 0.167 | 0.218 | 0.218 | 0.102 | 0.186 | 0.22 | 0.193 | 0.083 | 0.14 | 0.153 | 0.152 | -0.036 | 0.1 | 0.161 | 0.144 | -0.003 | 0.102 | 0.165 | 0.158 | 0.033 | -0.02 | 0.15 | 0.143 | -0.016 | 0.101 | 0.207 | 0.203 | 0.122 | 0.135 | 0.249 | 0.226 | 0.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 85.2 | 94.4 | 28.9 | 105 | 85.8 | 92 | 16.6 | 28.5 | 82.3 | 63.7 | 18.7 | 30.4 | 51.77 | 57.283 | 60.638 | 25.273 | 56.984 | 61.352 | 12.194 | 23.434 | 53.472 | 47.598 | 10.693 | 29.645 | 40.663 | 40.046 | -4.903 | -313.632 | 39.08 | 45.652 | -3.175 | 33.276 | 52.062 | 54.2 | 9.764 | 43.766 | 45.386 | 19.867 | -14.075 | 19.745 | 31.066 | 17.982 | 22.9 | -2.585 | 10.793 | 6.151 | -38.818 | 0.647 | -10.992 | -17.749 | -38.397 | -30.545 | 29.833 | -40.341 | -37.43 | -28.172 | -6.048 | -21.231 | -34.212 | -28.248 | -5.983 | 9.632 | -13.27 | -14.641 | 21.038 | 63.492 | 6.835 | 31.325 | 62.929 | 66.465 | 43.697 | 51.991 | 63.421 | 75.08 | 35.471 | 34.927 | 44.592 | 45.764 | 11.119 | 24.497 | 52.778 | 29.891 | 7.187 | 27.557 | 31.074 | 28.41 | 0.549 | 10.358 | 24.672 | 27.211 | 5.006 | 19.334 | 40.001 | 39.118 | 2.92 | 5.558 | 39.616 | 35.662 | 11.509 | 27.7 | 39.3 | 31.4 | 13.5 | 27.7 | 40.6 | 32.8 | 17.8 | 21.7 | 27.2 | 31.6 | 10.9 | 18.5 | 34.4 | 32.7 | 11.3 | 24 | 33.6 | 26.1 | 8.5 | 17.1 | 17.5 | 15.8 | -2.5 | 7.7 | 16.9 | 12.6 | -0.2 | 7.2 | 15.6 | 14.6 | 2.3 | -3.7 | 13.3 | 12.3 | -1 | 7.7 | 21.4 | 20.4 | 9.5 | 11.2 | 26 | 22.7 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 207.6 | 308 | 102.7 | 227.4 | 276.5 | 308.6 | 120.7 | 119.4 | 177.1 | 187.3 | 91.8 | 138.081 | 176.9 | 195.3 | 160.6 | 114.518 | 199.788 | 209.916 | 60.258 | 141.093 | 215.713 | 197.558 | 63.299 | 124.022 | 179.151 | 159.652 | 52.979 | 327.546 | 108.579 | 120.139 | 44.921 | 137.052 | 142.024 | 124.709 | 18.924 | 88.888 | 123.805 | 48.162 | -39.678 | 38.021 | 66.939 | 45.967 | 53.995 | 9.082 | 41.363 | 28.772 | -54.836 | 3.483 | 14.26 | -18.283 | -52.053 | -27.865 | 19.959 | -8.139 | -54.733 | -46.997 | 13.246 | -23.992 | -38.747 | -13.349 | 54.232 | 22.212 | -32.78 | -217.853 | 59.05 | 140.755 | 13.933 | 84.613 | 135.413 | 142.011 | 88.874 | 113.86 | 136.065 | 150.633 | 70.085 | 90.643 | 122.216 | 121.547 | 54.351 | 85.632 | 98.962 | 87.796 | 14.995 | 57.328 | 99.149 | 56.024 | -17.55 | 36.601 | 76.819 | 65.369 | 11.624 | 45.103 | 92.228 | 79.629 | 5.72 | 34.621 | 85.95 | 76.061 | 23.261 | 64.8 | 85.8 | 62.7 | 26.4 | 59.4 | 89.9 | 70 | 36.5 | 51.1 | 73.3 | 62.8 | 21.9 | 47.8 | 62.1 | 58.6 | 20.1 | 43.4 | 59.1 | 47.7 | 16 | 31.9 | 37.6 | 33.7 | -5.2 | 20.5 | 36.6 | 31.6 | -0.5 | 20.4 | 35.8 | 30.2 | 7.6 | -1.3 | 30.2 | 25.9 | -2.2 | 19.8 | 42.1 | 39.7 | 18.7 | 19.6 | 50.5 | 43.6 | 15.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.104 | 0.153 | 0.066 | 0.124 | 0.126 | 0.146 | 0.073 | 0.069 | 0.085 | 0.096 | 0.06 | 0.086 | 0.117 | 0.143 | 0.15 | 0.097 | 0.153 | 0.159 | 0.057 | 0.119 | 0.152 | 0.149 | 0.064 | 0.114 | 0.144 | 0.133 | 0.062 | 0.335 | 0.099 | 0.117 | 0.057 | 0.157 | 0.141 | 0.13 | 0.025 | 0.104 | 0.119 | 0.054 | -0.063 | 0.05 | 0.077 | 0.058 | 0.094 | 0.013 | 0.051 | 0.039 | -0.102 | 0.006 | 0.02 | -0.026 | -0.097 | -0.045 | 0.026 | -0.012 | -0.112 | -0.08 | 0.018 | -0.033 | -0.079 | -0.023 | 0.07 | 0.031 | -0.055 | -0.273 | 0.058 | 0.138 | 0.017 | 0.099 | 0.15 | 0.162 | 0.129 | 0.139 | 0.146 | 0.17 | 0.099 | 0.12 | 0.147 | 0.155 | 0.103 | 0.662 | 0.111 | 0.108 | 0.024 | 0.079 | 0.119 | 0.073 | -0.029 | 0.054 | 0.098 | 0.087 | 0.02 | 0.062 | 0.109 | 0.096 | 0.01 | 0.055 | 0.126 | 0.114 | 0.045 | 0.107 | 0.131 | 0.103 | 0.055 | 0.134 | 0.176 | 0.15 | 0.102 | 0.123 | 0.153 | 0.141 | 0.064 | 0.12 | 0.14 | 0.14 | 0.065 | 0.12 | 0.14 | 0.125 | 0.054 | 0.091 | 0.104 | 0.103 | -0.024 | 0.073 | 0.11 | 0.103 | -0.002 | 0.075 | 0.115 | 0.106 | 0.036 | -0.005 | 0.104 | 0.097 | -0.011 | 0.073 | 0.137 | 0.134 | 0.081 | 0.076 | 0.164 | 0.148 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.57 | 2.33 | 0.78 | 1.71 | 2.08 | 2.32 | 0.91 | 0.9 | 1.33 | 1.41 | 0.69 | 1.04 | 1.33 | 1.47 | 1.21 | 0.86 | 1.51 | 1.58 | 0.45 | 1.07 | 1.63 | 1.49 | 0.48 | 0.94 | 1.35 | 1.21 | 0.4 | 2.47 | 0.82 | 0.91 | 0.34 | 0.85 | 1.07 | 0.93 | 0.14 | 0.67 | 0.93 | 0.36 | -0.3 | 0.29 | 0.51 | 0.35 | 0.41 | 0.07 | 0.32 | 0.22 | -0.42 | 0.03 | 0.11 | -0.14 | -0.4 | -0.22 | 0.15 | -0.063 | -0.42 | -0.37 | 0.1 | -0.19 | -0.31 | -0.11 | 0.43 | 0.2 | -0.3 | -1.97 | 0.54 | 1.28 | 0.13 | 0.78 | 1.41 | 1.49 | 0.93 | 1.2 | 1.42 | 1.51 | 0.7 | 0.9 | 1.19 | 1.19 | 0.53 | 0.83 | 0.97 | 0.86 | 0.15 | 0.56 | 0.97 | 0.55 | -0.17 | 0.36 | 0.75 | 0.64 | 0.11 | 0.44 | 0.91 | 0.79 | 0.06 | 0.34 | 0.85 | 0.75 | 0.23 | 0.64 | 0.85 | 0.62 | 0.26 | 0.58 | 0.89 | 0.69 | 0.36 | 0.5 | 0.72 | 0.62 | 0.21 | 0.46 | 0.6 | 0.56 | 0.19 | 0.41 | 0.55 | 0.44 | 0.15 | 0.3 | 0.34 | 0.31 | -0.05 | 0.2 | 0.33 | 0.28 | -0.005 | 0.18 | 0.31 | 0.27 | 0.07 | -0.012 | 0.26 | 0.23 | -0.02 | 0.18 | 0.36 | 0.34 | 0.16 | 0.17 | 0.42 | 0.36 | 0.13 | 0 | 0.4 | 0.37 | 0.13 | 0 | 0.3 | 0.31 | 0.09 | 0 | 0.27 | 0.24 | 0.05 | 0 | 0.21 |
Verwaterde WPA
| 1.56 | 2.31 | 0.77 | 1.7 | 2.07 | 2.31 | 0.9 | 0.89 | 1.33 | 1.4 | 0.69 | 1.03 | 1.32 | 1.46 | 1.2 | 0.86 | 1.5 | 1.58 | 0.45 | 1.06 | 1.62 | 1.48 | 0.48 | 0.93 | 1.34 | 1.19 | 0.39 | 2.43 | 0.81 | 0.89 | 0.33 | 0.83 | 1.05 | 0.92 | 0.14 | 0.65 | 0.91 | 0.36 | -0.3 | 0.28 | 0.5 | 0.35 | 0.41 | 0.07 | 0.31 | 0.22 | -0.42 | 0.03 | 0.11 | -0.14 | -0.4 | -0.22 | 0.15 | -0.063 | -0.42 | -0.36 | 0.1 | -0.19 | -0.31 | -0.11 | 0.43 | 0.2 | -0.3 | -1.97 | 0.53 | 1.27 | 0.13 | 0.77 | 1.38 | 1.45 | 0.91 | 1.16 | 1.39 | 1.48 | 0.68 | 0.89 | 1.17 | 1.17 | 0.52 | 0.82 | 0.96 | 0.85 | 0.14 | 0.55 | 0.96 | 0.55 | -0.17 | 0.36 | 0.75 | 0.64 | 0.11 | 0.44 | 0.9 | 0.78 | 0.06 | 0.34 | 0.84 | 0.75 | 0.23 | 0.64 | 0.84 | 0.61 | 0.26 | 0.58 | 0.88 | 0.68 | 0.36 | 0.5 | 0.71 | 0.61 | 0.21 | 0.46 | 0.59 | 0.55 | 0.19 | 0.41 | 0.55 | 0.44 | 0.15 | 0.3 | 0.34 | 0.31 | -0.05 | 0.2 | 0.33 | 0.28 | -0.005 | 0.18 | 0.31 | 0.27 | 0.07 | -0.012 | 0.26 | 0.23 | -0.02 | 0.18 | 0.36 | 0.34 | 0.16 | 0.17 | 0.42 | 0.36 | 0.13 | 0 | 0.4 | 0.37 | 0.13 | 0 | 0.3 | 0.31 | 0.09 | 0 | 0.27 | 0.24 | 0.05 | 0 | 0.21 |
EBITDA
| 493.4 | 604.9 | 321.5 | 524.7 | 586.5 | 619.1 | 350.1 | 364.6 | 472.5 | 460.3 | 305.4 | 362.564 | 394.372 | 408.718 | 365.84 | 277.533 | 397.268 | 398.531 | 207.088 | 293.691 | 399.983 | 368.585 | 196.668 | 279.526 | 344.894 | 317.903 | 159.994 | 228.841 | 308.546 | 282.99 | 145.494 | 235.744 | 296.411 | 275.236 | 145.318 | 242.441 | 281.517 | 228.382 | 73.925 | 166.502 | 211.235 | 170.408 | 27.683 | 122.888 | 180.397 | 164.112 | 22.938 | 144.039 | 141.78 | 103.069 | 41.986 | 130.796 | 139.708 | 118.915 | 5.964 | 117.654 | 147.654 | 97.738 | 57.916 | 98.943 | 174.451 | 168.866 | 97.709 | 165.804 | 224.149 | 339.829 | 160.634 | 226.141 | 280.667 | 281.137 | 197.947 | 230.718 | 263.475 | 273.294 | 152.936 | 202.14 | 220.659 | 209.665 | 90.429 | 117.666 | 209.826 | 177.013 | 103.18 | 184.972 | 207.48 | 170.538 | 81.999 | 124.135 | 179.969 | 169.114 | 92.681 | 148.386 | 216.556 | 198.254 | 85.435 | 138.961 | 177.043 | 165.475 | 92.723 | 146.9 | 177 | 152.3 | 89 | 113.1 | 164.9 | 135.1 | 71.6 | 101.9 | 125.3 | 117.1 | 60.1 | 94 | 123.6 | 112.8 | 56.6 | 98.1 | 121.5 | 100.7 | 47 | 71.6 | 83.7 | 75 | 18.7 | 58 | 80.8 | 71.2 | 26.2 | 60.5 | 79.8 | 71.8 | 34.8 | 22.4 | 74.3 | 69 | 29.1 | 55.5 | 91.1 | 88.1 | 51.9 | 55.7 | 102.8 | 90.3 | 46.3 | -577.3 | 298.6 | 284.5 | 202.7 | -486.5 | 270.1 | 237.9 | 168.9 | -565.1 | 263.7 | 256.6 | 200.6 | -616.3 | 274.1 |
EBITDA ratio
| 0.246 | 0.306 | 0.211 | 0.263 | 0.273 | 0.279 | 0.203 | 0.213 | 0.24 | 0.227 | 0.186 | 0.216 | 0.251 | 0.293 | 0.223 | 0.233 | 0.3 | 0.232 | 0.188 | 0.236 | 0.282 | 0.278 | 0.19 | 0.248 | 0.275 | 0.193 | 0.191 | 0.221 | 0.283 | 0.187 | 0.185 | 0.185 | 0.295 | 0.288 | 0.19 | 0.282 | 0.268 | 0.172 | 0.119 | 0.218 | 0.241 | 0.218 | 0.053 | 0.189 | 0.21 | 0.19 | 0.047 | 0.019 | 0.202 | 0.137 | 0.06 | 0.165 | 0.205 | 0.165 | 0.119 | 0.195 | 0.197 | 0.002 | 0.117 | 0.166 | 0.234 | 0.091 | 0.165 | 0.832 | 0.224 | 0.249 | 0.196 | 0.267 | 0.308 | 0.316 | 0.222 | 0.248 | 0.279 | 0.238 | 0.197 | 0.242 | 0.253 | 0.269 | 0.168 | 0.727 | 0.247 | 0.215 | 0.149 | 0.274 | 0.247 | 0.218 | 0.121 | 0.177 | 0.216 | 0.22 | 0.157 | 0.207 | 0.256 | 0.233 | 0.153 | 0.25 | 0.243 | 0.235 | 0.165 | 0.228 | 0.25 | 0.238 | 0.161 | 0.231 | 0.312 | 0.271 | 0.155 | 0.234 | 0.247 | 0.245 | 0.167 | 0.225 | 0.27 | 0.25 | 0.173 | 0.271 | 0.282 | 0.254 | 0.136 | 0.185 | 0.229 | 0.22 | 0.074 | 0.207 | 0.243 | 0.23 | 0.121 | 0.238 | 0.256 | 0.248 | 0.165 | 0.077 | 0.258 | 0.261 | 0.16 | 0.194 | 0.295 | 0.304 | 0.218 | 0.199 | 0.336 | 0.304 | 0.206 | -2.158 | 1 | 1 | 1 | -1.974 | 1 | 1 | 1 | -2.384 | 1 | 1 | 1 | -2.684 | 1 |