Vishay Intertechnology, Inc.
NYSE:VSH
17.48 (USD) • At close December 27, 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 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
| 735.353 | 741.239 | 746.279 | 785.236 | 853.653 | 892.11 | 871.046 | 855.298 | 924.798 | 863.512 | 853.793 | 843.072 | 813.663 | 819.12 | 764.632 | 667.18 | 640.16 | 581.717 | 612.841 | 609.577 | 628.329 | 685.24 | 745.159 | 775.892 | 780.972 | 761.03 | 716.795 | 674.489 | 677.883 | 644.892 | 606.258 | 570.819 | 591.955 | 590.051 | 570.606 | 555.928 | 560.654 | 590.47 | 593.436 | 610.764 | 638.211 | 641.929 | 602.378 | 616.17 | 602.89 | 597.665 | 554.254 | 530.57 | 572.781 | 588.199 | 538.547 | 551.391 | 637.649 | 709.838 | 695.151 | 688.612 | 694.365 | 701.655 | 640.46 | 606.96 | 525.304 | 460.258 | 449.511 | 575.442 | 739.092 | 774.364 | 733.313 | 729.597 | 729.616 | 715.861 | 658.192 | 635.487 | 654.381 | 660.523 | 631.086 | 593.69 | 566.077 | 581.639 | 553.677 | 541.636 | 584.32 | 646.699 | 640.921 | 567.199 | 533.168 | 538.103 | 532.127 | 459.377 | 471.419 | 457.877 | 434.14 | 381.151 | 332.293 | 383.437 | 558.465 | 643.617 | 669.784 | 612.771 | 538.894 | 467.999 | 443.711 | 425.323 | 423.058 | 411.658 | 399.499 | 412.844 | 348.744 | 293.944 | 285.352 | 272.661 | 273.262 | 253.928 | 259.889 | 273.502 | 310.66 | 298.042 | 300.629 | 315.461 | 310.284 | 274.176 | 260.963 | 226.683 | 226.015 | 203.872 | 200.2 | 224.7 | 227.5 | 157.6 | 164.9 | 168.5 | 173.3 | 102.9 | 103.3 | 115 | 121.1 | 110.2 | 106 | 113.5 | 115.9 | 104.5 | 98.9 | 106.2 | 106 | 75.2 | 33.6 | 35 | 25.5 | 14.9 | 15.2 | 15.3 | 14.3 | 14.2 | 15 | 15.3 | 14.3 | 14.4 |
Kosten van de omzet
| 584.47 | 578.369 | 575.872 | 584.572 | 616.01 | 634.637 | 592.333 | 606.178 | 635.26 | 602.289 | 594.685 | 613.116 | 587.927 | 589.848 | 561.683 | 514.896 | 488.451 | 451.047 | 465.601 | 474.216 | 478.25 | 510.639 | 534 | 556.202 | 544.676 | 533.792 | 511.495 | 497.988 | 488.61 | 471.929 | 445.383 | 438.374 | 438.054 | 443.923 | 433.297 | 430.372 | 430.51 | 448.988 | 448.398 | 467.24 | 479.819 | 477.836 | 457.095 | 471.721 | 459.67 | 454.808 | 417.52 | 421.779 | 439.227 | 440.58 | 401.838 | 425.735 | 470.172 | 497.648 | 480.488 | 477.111 | 475.987 | 491.062 | 473.447 | 469.964 | 420.937 | 381.484 | 381.487 | 490.158 | 579.591 | 594.645 | 560.85 | 562.635 | 554.816 | 537.946 | 483.041 | 479.512 | 486.052 | 480.602 | 471.286 | 454.26 | 431.43 | 449.018 | 435.27 | 439.753 | 443.342 | 477.775 | 481.21 | 431.141 | 430.705 | 414.804 | 413.617 | 392.833 | 364.192 | 350.312 | 347.203 | 328.925 | 302.905 | 282.386 | 359.611 | 379.523 | 370.408 | 358.675 | 351.178 | 335.817 | 324.078 | 316.642 | 323.168 | 313.211 | 301.904 | 310.452 | 263.54 | 228.371 | 214.96 | 207.031 | 207.658 | 199.937 | 198.712 | 201.638 | 225.579 | 218.2 | 221.364 | 231.935 | 231.019 | 205.653 | 196.036 | 171.231 | 175.215 | 190.739 | 144.7 | 163.2 | 166 | 111.8 | 118.6 | 118.9 | 122.5 | 69.1 | 67.8 | 75.2 | 79.1 | 70.8 | 68.7 | 72.8 | 74.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 150.883 | 162.87 | 170.407 | 200.664 | 237.643 | 257.473 | 278.713 | 249.12 | 289.538 | 261.223 | 259.108 | 229.956 | 225.736 | 229.272 | 202.949 | 152.284 | 151.709 | 130.67 | 147.24 | 135.361 | 150.079 | 174.601 | 211.159 | 219.69 | 236.296 | 227.238 | 205.3 | 176.501 | 189.273 | 172.963 | 160.875 | 132.445 | 153.901 | 146.128 | 137.309 | 125.556 | 130.144 | 141.482 | 145.038 | 143.524 | 158.392 | 164.093 | 145.283 | 144.449 | 143.22 | 142.857 | 136.734 | 108.791 | 133.554 | 147.619 | 136.709 | 125.656 | 167.477 | 212.19 | 214.663 | 211.501 | 218.378 | 210.593 | 167.013 | 136.996 | 104.367 | 78.774 | 68.024 | 85.284 | 159.501 | 179.719 | 172.463 | 166.962 | 174.8 | 177.915 | 175.151 | 155.975 | 168.329 | 179.921 | 159.8 | 139.43 | 134.647 | 132.621 | 118.407 | 101.883 | 140.978 | 168.924 | 159.711 | 136.058 | 102.463 | 123.299 | 118.51 | 66.544 | 107.227 | 107.565 | 86.937 | 52.226 | 29.388 | 101.051 | 198.854 | 264.094 | 299.376 | 254.096 | 187.716 | 132.182 | 119.633 | 108.681 | 99.89 | 98.447 | 97.595 | 102.392 | 85.204 | 65.573 | 70.392 | 65.63 | 65.604 | 53.991 | 61.177 | 71.864 | 85.081 | 79.842 | 79.265 | 83.526 | 79.265 | 68.523 | 64.927 | 55.452 | 50.8 | 13.133 | 55.5 | 61.5 | 61.5 | 45.8 | 46.3 | 49.6 | 50.8 | 33.8 | 35.5 | 39.8 | 42 | 39.4 | 37.3 | 40.7 | 41.2 | 104.5 | 98.9 | 106.2 | 106 | 75.2 | 33.6 | 35 | 25.5 | 14.9 | 15.2 | 15.3 | 14.3 | 14.2 | 15 | 15.3 | 14.3 | 14.4 |
Brutowinstmarge
| 0.205 | 0.22 | 0.228 | 0.256 | 0.278 | 0.289 | 0.32 | 0.291 | 0.313 | 0.303 | 0.303 | 0.273 | 0.277 | 0.28 | 0.265 | 0.228 | 0.237 | 0.225 | 0.24 | 0.222 | 0.239 | 0.255 | 0.283 | 0.283 | 0.303 | 0.299 | 0.286 | 0.262 | 0.279 | 0.268 | 0.265 | 0.232 | 0.26 | 0.248 | 0.241 | 0.226 | 0.232 | 0.24 | 0.244 | 0.235 | 0.248 | 0.256 | 0.241 | 0.234 | 0.238 | 0.239 | 0.247 | 0.205 | 0.233 | 0.251 | 0.254 | 0.228 | 0.263 | 0.299 | 0.309 | 0.307 | 0.315 | 0.3 | 0.261 | 0.226 | 0.199 | 0.171 | 0.151 | 0.148 | 0.216 | 0.232 | 0.235 | 0.229 | 0.24 | 0.249 | 0.266 | 0.245 | 0.257 | 0.272 | 0.253 | 0.235 | 0.238 | 0.228 | 0.214 | 0.188 | 0.241 | 0.261 | 0.249 | 0.24 | 0.192 | 0.229 | 0.223 | 0.145 | 0.227 | 0.235 | 0.2 | 0.137 | 0.088 | 0.264 | 0.356 | 0.41 | 0.447 | 0.415 | 0.348 | 0.282 | 0.27 | 0.256 | 0.236 | 0.239 | 0.244 | 0.248 | 0.244 | 0.223 | 0.247 | 0.241 | 0.24 | 0.213 | 0.235 | 0.263 | 0.274 | 0.268 | 0.264 | 0.265 | 0.255 | 0.25 | 0.249 | 0.245 | 0.225 | 0.064 | 0.277 | 0.274 | 0.27 | 0.291 | 0.281 | 0.294 | 0.293 | 0.328 | 0.344 | 0.346 | 0.347 | 0.358 | 0.352 | 0.359 | 0.355 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 99.506 | 0 | 0 | 0 | 81.182 | 0 | 0 | 0 | 77.377 | 0 | 0 | 0 | 70.861 | 0 | 0 | 0 | 69.827 | 0 | 0 | 0 | 72.885 | 0 | 0 | 0 | 67.153 | 0 | 0 | 0 | 66.842 | 0 | 0 | 0 | 64.193 | 0 | 0 | 0 | 65.299 | 0 | 0 | 0 | 62.09 | 0 | 0 | 0 | 57.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.493 | 0 | 9.201 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 122.857 | 0 | 122.857 | 0 | 220.8 | 110.4 | 110.4 | 0 | 206.115 | 102.215 | 103.9 | 0 | 178.254 | 89.127 | 89.127 | 0 | 186.908 | 91.796 | 95.112 | 0 | 100.023 | 98.198 | 103.945 | 101.238 | 97.886 | 93.701 | 90.446 | 94.718 | 91.532 | 93.916 | 92.253 | 90.286 | 85.509 | 88.995 | 91.652 | 96.07 | 98.396 | 93.837 | 97.156 | 96.307 | 94.601 | 90.067 | 90.967 | 91.129 | 87.277 | 89.095 | 86.889 | 0 | 188.829 | 92.144 | 96.685 | 0 | 218.532 | 109.266 | 109.266 | 0 | 98.289 | 0 | 141.576 | 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 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | -0.023 | 0 | 0 | 0 | 3.964 | -3.964 | 0 | 0 | -97.804 | 0 | 0 | 0 | -1.092 | 1.092 | 0 | 0 | -92.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96.738 | 0 | 0 | 0 | 21.791 | -21.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 128.545 | 124.953 | 127.736 | 122.834 | 122.513 | 122.857 | 120.145 | 113.812 | 106.436 | 110.4 | 112.855 | 108.311 | 102.215 | 103.9 | 105.685 | 92.272 | 90.219 | 89.127 | 99.832 | 94.299 | 91.796 | 95.112 | 103.424 | 100.023 | 98.198 | 103.945 | 101.238 | 97.886 | 93.701 | 90.446 | 94.718 | 91.532 | 93.916 | 92.253 | 90.286 | 85.509 | 88.995 | 91.652 | 96.07 | 98.396 | 93.837 | 97.156 | 96.307 | 94.601 | 90.067 | 90.967 | 91.129 | 87.277 | 89.095 | 86.889 | 86.364 | 92.091 | 92.144 | 96.685 | 92.465 | 90.918 | 87.475 | 109.266 | 101.888 | 98.289 | 89.667 | 141.576 | 87.454 | 97.951 | 112.844 | 121.021 | 119.063 | 108.969 | 109.946 | 113.114 | 106.988 | 104.913 | 98.917 | 104.317 | 95.852 | 90.56 | 94.174 | 95.838 | 96.34 | 93.776 | 95.879 | 99.362 | 97.944 | 96.868 | 91.993 | 95.882 | 96.662 | 82.668 | 78.247 | 75.677 | 74.659 | 77.194 | 64.568 | 64.18 | 72.229 | 78.961 | 76.01 | 74.4 | 67.944 | 65.69 | 64.32 | 61.775 | 62.497 | 61.606 | 62.946 | 64.354 | 45.934 | 33.935 | 35.324 | 33.698 | 33.919 | 27.09 | 35.834 | 38.466 | 40.374 | 37.592 | 39.586 | 40.523 | 41.12 | 38.312 | 37.185 | 31.451 | 30.176 | 29.706 | 28.1 | 29.9 | 30.6 | 25.8 | 24 | 25.4 | 26.1 | 21.6 | 18.2 | 19.5 | 20.5 | 20.1 | 18.1 | 19.5 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -2.124 | -1.893 | -2.438 | 19.909 | 5.257 | 3.329 | -2.618 | -2.699 | -3.065 | -5.751 | -3.495 | -3.258 | -3.305 | -3.286 | -5.57 | -4.898 | -3.063 | -3.083 | -3.652 | 1.718 | -3.462 | -3.407 | -0.185 | -3.69 | -3.447 | -3.573 | 0.587 | -0.1 | -0.025 | 0.002 | 2.061 | 0.103 | -0.024 | -0.027 | 0.116 | 0 | 0.109 | 3.46 | 1.443 | -1.791 | -0.052 | 1.312 | 0.398 | 0.556 | 0.109 | -2.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.195 | 0 | 0 | 0 | -1,162.112 | 361.917 | 800 | 4.195 | 20.097 | 0 | 2.665 | 0 | 0.102 | 2.709 | 3.794 | 0.08 | 6.603 | 4.682 | 3.751 | 0 | 27.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 2.746 | 2.777 | 2.752 | 2.915 | 2.869 | 2.553 | 2.911 | 3.136 | 2.633 | 3.214 | 3.221 | 3.292 | 32.986 | 3.048 | 3.266 | 2.273 | 16.588 | 2.117 | 1.499 | 1.517 | 1.595 | 1.639 | 1.63 | 1.632 | 1.646 | 1.622 | 1.593 | 1.6 | 1.47 | 1.489 | 0.849 | 0 | -43.521 | 12.1 | 11.9 | 12.1 | 8.4 | 9.2 | 9.4 | 9.3 | 7.6 | 6.5 | 6.5 | 6.5 | 7.9 | 6.1 | 6.1 | 5.8 | -367.3 | 0 | 0 | 0 | 0 | -95 | 0 | 0 | 0 | -50.8 | 0 | 0 | 0 | -50.1 | 0 | 0 | 0 |
Bedrijfskosten
| 128.545 | 124.953 | 127.736 | 122.834 | 122.513 | 122.857 | 120.145 | 113.812 | 106.436 | 110.4 | 112.855 | 108.311 | 102.215 | 103.9 | 105.685 | 92.272 | 90.219 | 89.127 | 99.832 | 94.299 | 91.796 | 95.112 | 103.424 | 100.023 | 98.198 | 103.945 | 101.238 | 97.886 | 93.701 | 90.446 | 94.718 | 91.532 | 93.916 | 92.253 | 90.286 | 85.509 | 88.995 | 91.652 | 96.07 | 98.396 | 93.837 | 97.156 | 96.307 | 94.601 | 90.067 | 90.967 | 91.129 | 87.277 | 89.095 | 86.889 | 86.364 | 92.091 | 92.144 | 96.685 | 92.465 | 90.918 | 87.475 | 109.266 | 101.888 | 70.094 | 96.623 | 141.576 | 87.454 | -1,064.161 | 474.761 | 921.021 | 123.258 | 129.066 | 109.946 | 115.779 | 106.988 | 105.015 | 101.626 | 108.111 | 95.932 | 97.163 | 98.856 | 99.589 | 96.34 | 121.072 | 95.879 | 99.362 | 97.944 | 96.868 | 91.993 | 95.882 | 96.662 | 188.668 | 78.247 | 75.677 | 74.659 | 79.94 | 67.345 | 66.932 | 75.144 | 81.83 | 78.563 | 77.311 | 71.08 | 68.323 | 67.534 | 64.996 | 65.789 | 94.592 | 65.994 | 67.62 | 48.207 | 50.523 | 37.441 | 35.197 | 35.436 | 28.685 | 37.473 | 40.096 | 42.006 | 39.238 | 41.208 | 42.116 | 42.72 | 39.782 | 38.674 | 32.3 | 30.176 | -13.815 | 40.2 | 41.8 | 42.7 | 34.2 | 33.2 | 34.8 | 35.4 | 29.2 | 24.7 | 26 | 27 | 28 | 24.2 | 25.6 | 25.8 | -367.3 | 0 | 0 | 0 | 0 | -95 | 0 | 0 | 0 | -50.8 | 0 | 0 | 0 | -50.1 | 0 | 0 | 0 |
Bedrijfsresultaat
| -18.276 | 37.917 | 42.671 | 77.83 | 115.13 | 134.616 | 158.568 | 90 | 183.102 | 150.823 | 146.253 | 121.645 | 123.521 | 125.372 | 97.264 | 60.012 | 61.49 | 40.8 | 47.408 | 24.178 | 51.028 | 79.489 | 107.735 | 119.667 | 138.098 | 123.293 | 104.062 | 72.536 | 92.328 | 82.036 | 64.688 | -45.468 | 57.229 | 49.408 | 40.548 | 30.226 | -24.155 | 44.17 | 47.558 | 43.157 | 45.459 | 57.923 | 42.572 | 47.034 | 53.153 | 51.89 | 45.605 | 21.514 | 44.459 | 72.883 | 50.345 | 33.565 | 75.333 | 115.505 | 122.198 | 120.583 | 130.903 | 101.327 | 65.125 | 34.653 | 11.222 | -46.697 | -38.363 | -607.379 | -322.109 | -750.211 | 31.003 | 36.401 | 54.934 | 60.896 | 66.137 | 37.976 | 46.802 | 63.583 | 59.867 | 33.597 | 33.013 | 13.15 | 14.763 | -75.995 | 38.602 | 67.803 | 61.466 | 17.496 | 4.157 | 15.159 | 21.161 | -145.596 | 26.413 | 29.981 | 9.254 | -58.544 | -49.759 | 4.814 | 117.739 | 182.264 | 220.813 | 176.785 | 116.636 | 63.859 | 52.099 | 43.685 | 34.101 | -9.445 | 31.601 | 34.772 | 36.997 | 15.05 | 32.951 | 30.433 | 30.168 | 11.556 | 23.704 | 7.488 | 43.075 | 36.404 | 38.057 | 41.41 | 36.545 | 28.741 | 26.253 | 23.152 | 20.624 | 20.289 | 15.3 | 19.7 | 18.8 | 11.6 | 13.1 | 14.8 | 15.4 | 4.6 | 10.8 | 13.8 | 15 | 11.4 | 13.1 | 15.1 | 15.4 | -262.8 | 98.9 | 106.2 | 106 | 75.2 | -61.4 | 35 | 25.5 | 14.9 | -35.6 | 15.3 | 14.3 | 14.2 | -35.1 | 15.3 | 14.3 | 14.4 |
Bedrijfsresultaat ratio
| -0.025 | 0.051 | 0.057 | 0.099 | 0.135 | 0.151 | 0.182 | 0.105 | 0.198 | 0.175 | 0.171 | 0.144 | 0.152 | 0.153 | 0.127 | 0.09 | 0.096 | 0.07 | 0.077 | 0.04 | 0.081 | 0.116 | 0.145 | 0.154 | 0.177 | 0.162 | 0.145 | 0.108 | 0.136 | 0.127 | 0.107 | -0.08 | 0.097 | 0.084 | 0.071 | 0.054 | -0.043 | 0.075 | 0.08 | 0.071 | 0.071 | 0.09 | 0.071 | 0.076 | 0.088 | 0.087 | 0.082 | 0.041 | 0.078 | 0.124 | 0.093 | 0.061 | 0.118 | 0.163 | 0.176 | 0.175 | 0.189 | 0.144 | 0.102 | 0.057 | 0.021 | -0.101 | -0.085 | -1.055 | -0.436 | -0.969 | 0.042 | 0.05 | 0.075 | 0.085 | 0.1 | 0.06 | 0.072 | 0.096 | 0.095 | 0.057 | 0.058 | 0.023 | 0.027 | -0.14 | 0.066 | 0.105 | 0.096 | 0.031 | 0.008 | 0.028 | 0.04 | -0.317 | 0.056 | 0.065 | 0.021 | -0.154 | -0.15 | 0.013 | 0.211 | 0.283 | 0.33 | 0.289 | 0.216 | 0.136 | 0.117 | 0.103 | 0.081 | -0.023 | 0.079 | 0.084 | 0.106 | 0.051 | 0.115 | 0.112 | 0.11 | 0.046 | 0.091 | 0.027 | 0.139 | 0.122 | 0.127 | 0.131 | 0.118 | 0.105 | 0.101 | 0.102 | 0.091 | 0.1 | 0.076 | 0.088 | 0.083 | 0.074 | 0.079 | 0.088 | 0.089 | 0.045 | 0.105 | 0.12 | 0.124 | 0.103 | 0.124 | 0.133 | 0.133 | -2.515 | 1 | 1 | 1 | 1 | -1.827 | 1 | 1 | 1 | -2.342 | 1 | 1 | 1 | -2.34 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -5.793 | -1.646 | 1.591 | 2.814 | -18.618 | -1.147 | -1.791 | -7.108 | -1.973 | -2.927 | -9.973 | -7.787 | -7.106 | -8.192 | -10.107 | -13.282 | -15.766 | -11.06 | -11.274 | -12.898 | -6.846 | -8.601 | -7.787 | -19.277 | -11.29 | -25.734 | -12.043 | -5.511 | -9.228 | -9.296 | -14.246 | 4.148 | -6.545 | -3.028 | -2.076 | -5.795 | -8.787 | -5.576 | -2.901 | -5.046 | -6.641 | -5.613 | -4.668 | -5.625 | -5.241 | -5.04 | -5.371 | -4.839 | -3.283 | -7.633 | -3.409 | -2.751 | -3.521 | -4.652 | -4.561 | -6.31 | -7.261 | 3.556 | -2.39 | 2.875 | -2.299 | -8.297 | 10.019 | -1,835.394 | -11.621 | -7.61 | -12.912 | -3.597 | -5.802 | -3.199 | -0.106 | -2.665 | -2.099 | -7.538 | -4.376 | -12.391 | -4.728 | -1.12 | -3.711 | -5.368 | -3.809 | -6.027 | -7.885 | -5.009 | 7.317 | -11.045 | -9.358 | -6.568 | -7.812 | -7.001 | -6.834 | -8.309 | -1.517 | 2.476 | -0.692 | -8.688 | 2.698 | -5.547 | -18.911 | -16.443 | -16.844 | -16.04 | -24.24 | -14.684 | -15.213 | -11.485 | -13.707 | -10.386 | -4.866 | -2.727 | -3.154 | -3.128 | -4.34 | -3.547 | -4.451 | -3.951 | -8.281 | -8.878 | -8.332 | -5.937 | -7.513 | -5.831 | -5.373 | -9.495 | -2.7 | -5.5 | -5.5 | -3.6 | -3.6 | -3.9 | -5.9 | -3.6 | -4.1 | -4.3 | -4.9 | -3.2 | -6.6 | -5.5 | -5.8 | 262.8 | -98.9 | -106.2 | -106 | -75.2 | 61.4 | -35 | -25.5 | -14.9 | 35.6 | -15.3 | -14.3 | -14.2 | 35.1 | -15.3 | -14.3 | -14.4 |
Inkomen voor belasting
| -24.069 | 36.271 | 44.262 | 80.644 | 96.512 | 133.469 | 156.777 | 128.2 | 181.129 | 147.896 | 136.28 | 113.858 | 116.415 | 117.18 | 87.157 | 46.73 | 45.724 | 29.74 | 36.134 | 11.28 | 44.182 | 70.888 | 99.948 | 100.39 | 126.808 | 97.559 | 92.019 | 67.025 | 86.188 | 75.709 | 50.442 | -41.32 | 50.684 | 46.38 | 38.472 | 24.431 | -32.942 | 38.594 | 44.657 | 38.111 | 38.818 | 52.31 | 37.904 | 41.409 | 47.912 | 46.85 | 40.234 | 16.675 | 41.176 | 65.25 | 46.936 | 30.814 | 71.812 | 110.853 | 117.637 | 114.273 | 123.642 | 104.883 | 62.735 | 34.7 | 8.923 | -54.994 | -28.344 | -609.669 | -333.73 | -751.616 | 24.221 | 32.804 | 49.132 | 57.697 | 66.031 | 35.311 | 44.703 | 56.045 | 55.491 | 22.644 | 28.285 | 12.03 | 11.052 | -80.748 | 34.793 | 61.776 | 54.196 | 12.487 | 11.986 | 4.114 | 11.803 | -152.164 | 18.601 | 22.98 | 2.42 | -66.853 | -51.276 | 7.29 | 117.047 | 173.576 | 223.511 | 171.238 | 97.725 | 47.416 | 35.255 | 27.645 | 9.861 | -24.129 | 16.388 | 23.287 | 23.29 | 4.664 | 28.085 | 27.706 | 27.014 | 8.428 | 19.364 | 3.941 | 38.624 | 32.453 | 29.776 | 32.532 | 28.213 | 22.804 | 18.74 | 17.321 | 15.251 | 10.794 | 12.6 | 14.2 | 13.3 | 8 | 9.5 | 10.9 | 9.5 | 1 | 6.7 | 9.5 | 10.1 | 8.2 | 6.5 | 9.6 | 9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| -0.033 | 0.049 | 0.059 | 0.103 | 0.113 | 0.15 | 0.18 | 0.15 | 0.196 | 0.171 | 0.16 | 0.135 | 0.143 | 0.143 | 0.114 | 0.07 | 0.071 | 0.051 | 0.059 | 0.019 | 0.07 | 0.103 | 0.134 | 0.129 | 0.162 | 0.128 | 0.128 | 0.099 | 0.127 | 0.117 | 0.083 | -0.072 | 0.086 | 0.079 | 0.067 | 0.044 | -0.059 | 0.065 | 0.075 | 0.062 | 0.061 | 0.081 | 0.063 | 0.067 | 0.079 | 0.078 | 0.073 | 0.031 | 0.072 | 0.111 | 0.087 | 0.056 | 0.113 | 0.156 | 0.169 | 0.166 | 0.178 | 0.149 | 0.098 | 0.057 | 0.017 | -0.119 | -0.063 | -1.059 | -0.452 | -0.971 | 0.033 | 0.045 | 0.067 | 0.081 | 0.1 | 0.056 | 0.068 | 0.085 | 0.088 | 0.038 | 0.05 | 0.021 | 0.02 | -0.149 | 0.06 | 0.096 | 0.085 | 0.022 | 0.022 | 0.008 | 0.022 | -0.331 | 0.039 | 0.05 | 0.006 | -0.175 | -0.154 | 0.019 | 0.21 | 0.27 | 0.334 | 0.279 | 0.181 | 0.101 | 0.079 | 0.065 | 0.023 | -0.059 | 0.041 | 0.056 | 0.067 | 0.016 | 0.098 | 0.102 | 0.099 | 0.033 | 0.075 | 0.014 | 0.124 | 0.109 | 0.099 | 0.103 | 0.091 | 0.083 | 0.072 | 0.076 | 0.067 | 0.053 | 0.063 | 0.063 | 0.058 | 0.051 | 0.058 | 0.065 | 0.055 | 0.01 | 0.065 | 0.083 | 0.083 | 0.074 | 0.061 | 0.085 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -5.076 | 12.391 | 12.819 | 28.69 | 30.557 | 38.054 | 44.588 | 54.999 | 40.566 | 35.127 | 32.33 | 77.027 | 19.333 | 23.799 | 15.514 | 8.887 | 12.063 | 4.845 | 8.75 | -2.869 | 13.917 | 26.153 | 24.307 | -2.269 | 48.737 | -5.703 | 29.474 | 244.526 | 21.605 | 19.3 | 13.493 | 7.284 | 14.088 | 13.151 | 10.32 | 162.057 | -5.392 | 12.076 | 13.732 | 9.041 | 11.841 | 16.478 | 11.94 | 11.135 | 15.043 | 15.365 | 11.093 | -4.462 | 18.687 | 19.42 | 12.861 | -0.388 | 21.12 | 28.357 | 42.03 | -33.264 | 33.49 | 27.918 | 17.096 | 5.961 | 6.414 | 3.715 | 0.71 | 36.215 | -21.007 | -10.194 | 6.173 | 21.364 | 11.597 | 15.394 | 15.778 | 8.863 | 12.006 | 12.822 | 17.145 | -0.328 | 8.175 | 1.202 | 2.688 | -28.766 | 9.455 | 17.616 | 15.424 | 2.148 | 5.211 | 1.234 | 2.935 | -28.399 | 5.487 | 5.206 | 0.807 | -13.266 | -12.124 | 4.164 | 26.921 | 32.947 | 52.4 | 39.385 | 23.454 | 10.914 | 9.519 | 7.464 | 9.043 | 13.082 | 4.267 | 6.521 | 6.754 | 11.663 | 7.39 | 7.758 | 7.356 | 2.12 | 4.88 | 0.158 | 10.583 | 8.876 | 7.444 | 7.808 | 6.179 | 5.302 | 4.179 | 3.095 | 2.593 | 1.946 | 1.9 | 2.1 | 2.3 | 0.6 | 2.1 | 2.4 | 2.4 | -1.4 | 1.9 | 2.8 | 3.2 | 2.4 | 2 | 3 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| -19.299 | 23.533 | 30.924 | 51.472 | 65.529 | 95.038 | 111.781 | 72.788 | 140.061 | 112.388 | 103.573 | 36.523 | 96.82 | 93.192 | 71.435 | 37.567 | 33.484 | 24.653 | 27.219 | 13.962 | 30.038 | 44.477 | 75.459 | 102.419 | 77.876 | 103.097 | 62.366 | -177.657 | 64.404 | 56.19 | 36.719 | -48.748 | 36.44 | 33.086 | 28.014 | -137.815 | -27.666 | 26.268 | 30.699 | 29.206 | 26.971 | 35.642 | 25.81 | 30.021 | 32.719 | 31.309 | 28.931 | 20.975 | 22.28 | 45.671 | 33.812 | 30.952 | 50.487 | 82.095 | 75.287 | 147.228 | 89.799 | 76.659 | 45.42 | 28.481 | 2.323 | -58.865 | -29.127 | -652.292 | -312.867 | -741.691 | -24.566 | 4.878 | 35.175 | 40.747 | 49.964 | 26.252 | 32.482 | 42.842 | 38.16 | 26.89 | 19.956 | 9.716 | 5.712 | -54.458 | 22.07 | 41.118 | 35.966 | 10.339 | 6.775 | 2.88 | 6.848 | -123.765 | 13.114 | 15.617 | 2.42 | -53.587 | -39.152 | 3.126 | 90.126 | 140.629 | 171.111 | 131.853 | 74.271 | 36.502 | 25.736 | 20.181 | 0.818 | -37.211 | 12.121 | 16.766 | 16.536 | -6.999 | 20.695 | 19.948 | 19.658 | 6.308 | 14.484 | 3.783 | 28.041 | 23.577 | 22.332 | 24.724 | 22.034 | 17.502 | 14.561 | 14.226 | 12.658 | 8.875 | 10.7 | 12.1 | 12.4 | 7.4 | 7.4 | 8.5 | 7.1 | 2.4 | 4.8 | 6.7 | 6.9 | 5.8 | 4.5 | 6.6 | 6.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| -0.026 | 0.032 | 0.041 | 0.066 | 0.077 | 0.107 | 0.128 | 0.085 | 0.151 | 0.13 | 0.121 | 0.043 | 0.119 | 0.114 | 0.093 | 0.056 | 0.052 | 0.042 | 0.044 | 0.023 | 0.048 | 0.065 | 0.101 | 0.132 | 0.1 | 0.135 | 0.087 | -0.263 | 0.095 | 0.087 | 0.061 | -0.085 | 0.062 | 0.056 | 0.049 | -0.248 | -0.049 | 0.044 | 0.052 | 0.048 | 0.042 | 0.056 | 0.043 | 0.049 | 0.054 | 0.052 | 0.052 | 0.04 | 0.039 | 0.078 | 0.063 | 0.056 | 0.079 | 0.116 | 0.108 | 0.214 | 0.129 | 0.109 | 0.071 | 0.047 | 0.004 | -0.128 | -0.065 | -1.134 | -0.423 | -0.958 | -0.034 | 0.007 | 0.048 | 0.057 | 0.076 | 0.041 | 0.05 | 0.065 | 0.06 | 0.045 | 0.035 | 0.017 | 0.01 | -0.101 | 0.038 | 0.064 | 0.056 | 0.018 | 0.013 | 0.005 | 0.013 | -0.269 | 0.028 | 0.034 | 0.006 | -0.141 | -0.118 | 0.008 | 0.161 | 0.218 | 0.255 | 0.215 | 0.138 | 0.078 | 0.058 | 0.047 | 0.002 | -0.09 | 0.03 | 0.041 | 0.047 | -0.024 | 0.073 | 0.073 | 0.072 | 0.025 | 0.056 | 0.014 | 0.09 | 0.079 | 0.074 | 0.078 | 0.071 | 0.064 | 0.056 | 0.063 | 0.056 | 0.044 | 0.053 | 0.054 | 0.055 | 0.047 | 0.045 | 0.05 | 0.041 | 0.023 | 0.046 | 0.058 | 0.057 | 0.053 | 0.042 | 0.058 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| -0.14 | 0.17 | 0.22 | 0.37 | 0.47 | 0.68 | 0.79 | 0.51 | 0.98 | 0.78 | 0.71 | 0.25 | 0.67 | 0.64 | 0.49 | 0.26 | 0.23 | 0.17 | 0.19 | 0.1 | 0.21 | 0.31 | 0.52 | 0.71 | 0.54 | 0.71 | 0.43 | -1.23 | 0.44 | 0.38 | 0.25 | -0.33 | 0.25 | 0.22 | 0.19 | -0.93 | -0.19 | 0.18 | 0.21 | 0.2 | 0.18 | 0.24 | 0.17 | 0.2 | 0.23 | 0.22 | 0.2 | 0.15 | 0.16 | 0.3 | 0.22 | 0.2 | 0.32 | 0.51 | 0.46 | 0.89 | 0.48 | 0.41 | 0.24 | 0.15 | 0.01 | -0.32 | -0.16 | -3.5 | -1.68 | -3.98 | -0.13 | 0.061 | 0.19 | 0.22 | 0.27 | 0.14 | 0.18 | 0.23 | 0.21 | 0.15 | 0.11 | 0.06 | 0.03 | -0.33 | 0.13 | 0.25 | 0.22 | 0.064 | 0.04 | 0.02 | 0.04 | -0.78 | 0.08 | 0.1 | 0.02 | -0.34 | -0.28 | 0.02 | 0.65 | 1.02 | 1.24 | 0.97 | 0.57 | 0.28 | 0.2 | 0.16 | 0.007 | -0.29 | 0.09 | 0.13 | 0.13 | -0.056 | 0.16 | 0.16 | 0.16 | 0.05 | 0.12 | 0.03 | 0.23 | 0.19 | 0.19 | 0.21 | 0.18 | 0.15 | 0.15 | 0.15 | 0.14 | 0.092 | 0.11 | 0.13 | 0.14 | 0.084 | 0.09 | 0.11 | 0.09 | 0.03 | 0.06 | 0.09 | 0.09 | 0.076 | 0.06 | 0.1 | 0.1 | 0.07 | 0.07 | 0.05 | 0.06 | 0.05 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 |
Verwaterde WPA
| -0.14 | 0.17 | 0.22 | 0.37 | 0.47 | 0.68 | 0.79 | 0.51 | 0.98 | 0.78 | 0.71 | 0.25 | 0.67 | 0.64 | 0.49 | 0.26 | 0.23 | 0.17 | 0.19 | 0.1 | 0.21 | 0.31 | 0.52 | 0.69 | 0.51 | 0.65 | 0.39 | -1.23 | 0.41 | 0.36 | 0.24 | -0.33 | 0.24 | 0.22 | 0.19 | -0.93 | -0.19 | 0.17 | 0.2 | 0.19 | 0.17 | 0.23 | 0.17 | 0.2 | 0.22 | 0.21 | 0.19 | 0.14 | 0.15 | 0.29 | 0.21 | 0.19 | 0.31 | 0.48 | 0.43 | 0.84 | 0.47 | 0.4 | 0.24 | 0.15 | 0.01 | -0.32 | -0.16 | -3.5 | -1.68 | -3.98 | -0.13 | 0.061 | 0.19 | 0.22 | 0.25 | 0.12 | 0.17 | 0.22 | 0.2 | 0.12 | 0.11 | 0.05 | 0.03 | -0.33 | 0.13 | 0.22 | 0.2 | 0.051 | 0.04 | 0.02 | 0.04 | -0.77 | 0.08 | 0.1 | 0.02 | -0.33 | -0.28 | 0.02 | 0.65 | 1.01 | 1.22 | 0.96 | 0.56 | 0.27 | 0.2 | 0.16 | 0.007 | -0.29 | 0.09 | 0.13 | 0.13 | -0.056 | 0.16 | 0.16 | 0.16 | 0.05 | 0.12 | 0.03 | 0.23 | 0.19 | 0.19 | 0.21 | 0.18 | 0.15 | 0.15 | 0.15 | 0.14 | 0.092 | 0.11 | 0.13 | 0.14 | 0.084 | 0.09 | 0.11 | 0.09 | 0.03 | 0.06 | 0.09 | 0.09 | 0.076 | 0.06 | 0.1 | 0.1 | 0.07 | 0.07 | 0.05 | 0.06 | 0.05 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 |
EBITDA
| 36.122 | 88.011 | 90.125 | 125.746 | 158.957 | 184.266 | 205.198 | 296.681 | 220.732 | 195.544 | 181.152 | 160.245 | 161.48 | 163.8 | 136.108 | 97.939 | 99.642 | 79.294 | 89.307 | 79.373 | 95.891 | 117.04 | 144.767 | 154.644 | 175.445 | 158.393 | 141.101 | 120.283 | 136.456 | 122.574 | 106.369 | 5.622 | 100.011 | 92.975 | 87.04 | 81.965 | 17.831 | 94.573 | 94.295 | 93.082 | 109.968 | 110.513 | 92.271 | 92.403 | 95.308 | 94.784 | 87.066 | 66.42 | 88.496 | 112.634 | 93.646 | 79.402 | 121.627 | 161.215 | 166.724 | 164.864 | 170.714 | 156.1 | 115.614 | 96.809 | 70.711 | 3.638 | 29.091 | -584.892 | -259.437 | -688.493 | 85.703 | 94.426 | 118.398 | 116.399 | 118.517 | 101.972 | 119.752 | 117.666 | 110.914 | 89.415 | 81.396 | 83.596 | 71.445 | 36.421 | 92.15 | 120.547 | 111.316 | 80.677 | 43.873 | 80.525 | 74.718 | -85.647 | 79.277 | 77.668 | 60.472 | 11.739 | 3.795 | 76.808 | 163.203 | 214.728 | 257.793 | 209.962 | 154.855 | 96.107 | 86.518 | 80.959 | 69.836 | 34.192 | 67.24 | 69.004 | 64.736 | 34.483 | 55.826 | 50.349 | 49.818 | 43.423 | 44.348 | 50.909 | 62.42 | 58.653 | 56.061 | 58.033 | 53.416 | 45.488 | 41.214 | 36.189 | 33.621 | 39.226 | 27.8 | 31.6 | 30.9 | 20 | 22.3 | 24.3 | 24.7 | 12.2 | 17.4 | 20.3 | 21.5 | 19.3 | 19.2 | 21.5 | 21.2 | -262.8 | 98.9 | 106.2 | 106 | 75.2 | -61.4 | 35 | 25.5 | 14.9 | -35.6 | 15.3 | 14.3 | 14.2 | -35.1 | 15.3 | 14.3 | 14.4 |
EBITDA ratio
| 0.049 | 0.122 | 0.124 | 0.163 | 0.198 | 0.207 | 0.236 | 0.155 | 0.241 | 0.219 | 0.212 | 0.14 | 0.199 | 0.2 | 0.178 | 0.145 | 0.088 | 0.138 | 0.143 | 0.131 | 0.095 | 0.174 | 0.197 | 0.154 | 0.229 | 0.214 | 0.2 | 0.117 | 0.204 | 0.193 | 0.178 | 0.075 | 0.171 | 0.159 | 0.154 | 0.072 | 0.154 | 0.162 | 0.165 | 0.076 | 0.171 | 0.174 | 0.155 | 0.154 | 0.089 | 0.159 | 0.155 | 0.136 | 0.15 | 0.174 | 0.171 | 0.139 | 0.189 | 0.228 | 0.241 | 0.243 | 0.253 | 0.214 | 0.18 | 0.209 | 0.127 | -0.136 | 0.078 | 0.004 | 0.157 | 0.154 | 0.178 | 0.162 | 0.179 | 0.168 | 0.182 | 0.174 | 0.209 | 0.195 | 0.175 | 0.173 | 0.151 | 0.165 | 0.134 | 0.216 | 0.161 | 0.184 | 0.172 | 0.183 | 0.082 | 0.172 | 0.14 | 0.087 | 0.169 | 0.174 | 0.14 | 0.117 | 0.041 | 0.256 | 0.294 | 0.336 | 0.368 | 0.328 | 0.288 | 0.18 | 0.202 | 0.197 | 0.192 | 0.188 | 0.171 | 0.164 | 0.201 | 0.182 | 0.193 | 0.182 | 0.18 | 0.221 | 0.17 | 0.271 | 0.201 | 0.209 | 0.188 | 0.185 | 0.172 | 0.163 | 0.158 | 0.162 | 0.147 | 0.196 | 0.128 | 0.142 | 0.134 | 0.128 | 0.126 | 0.135 | 0.147 | 0.121 | 0.173 | 0.182 | 0.184 | 0.164 | 0.197 | 0.193 | 0.19 | -2.515 | 1 | 1 | 1 | 1 | -1.827 | 1 | 1 | 1 | -2.342 | 1 | 1 | 1 | -2.34 | 1 | 1 | 1 |