W. R. Berkley Corporation
NYSE:WRB
73.47 (USD) • At close June 30, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
| 2025 Q1 | 2024 Q4 | 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
| 3,546.222 | 3,667.568 | 3,400.379 | 3,314.032 | 3,256.773 | 3,187.806 | 3,053.136 | 2,995.914 | 2,885.509 | 2,979.672 | 2,765.465 | 2,552.714 | 2,919.577 | 2,584.738 | 2,436.78 | 2,297.211 | 2,162.463 | 2,288.264 | 2,034.741 | 1,943.408 | 1,832.151 | 1,977.705 | 1,988.306 | 2,022.914 | 1,943.986 | 1,956.619 | 1,955.169 | 1,929.167 | 1,877.763 | 1,933.944 | 2,029.563 | 1,841.081 | 1,864.91 | 1,971.688 | 2,021.92 | 1,868.998 | 1,701.703 | 1,691.581 | 1,759.641 | 1,681.093 | 1,652.64 | 1,672.108 | 1,741.714 | 1,690.711 | 1,614.4 | 1,577.688 | 1,526.351 | 1,493.905 | 1,413.087 | 1,534.684 | 1,420.501 | 1,415.747 | 1,378.705 | 1,370.953 | 1,279.731 | 1,270.949 | 1,234.351 | 1,231.342 | 1,176.112 | 1,163.068 | 1,153.547 | 1,176.15 | 1,136.309 | 1,155.098 | 963.621 | 1,078.835 | 1,055.63 | 1,199.139 | 1,375.204 | 1,400.003 | 1,408.032 | 1,386.583 | 1,359.021 | 1,360.443 | 1,368.508 | 1,358.346 | 1,307.534 | 1,343.89 | 1,272.177 | 1,220.784 | 1,159.988 | 1,183.24 | 1,139.536 | 1,110.754 | 1,078.705 | 995.356 | 916.382 | 926.957 | 791.413 | 818.192 | 634.071 | 566.935 | 546.886 | 501.575 | 500.072 | 490.997 | 449.153 | 480.073 | 445.957 | 431.933 | 423.324 | 421.868 | 427.8 | 416.3 | 407.7 | 407.917 | 394.4 | 396.9 | 384.6 | 378.91 | 355.7 | 335.9 | 329.8 | 324.366 | 311.5 | 301.3 | 288.3 | 284.643 | 260.9 | 247.4 | 228.9 | 218.1 | 211.2 | 157.7 | 140.1 | 144.2 | 149 | 148.3 | 141.1 | 141.6 | 141.7 | 141.8 | 142.2 | 131.2 | 139.7 | 137.6 | 132.9 | 125.1 | 139.4 | 136.9 | 136.6 | 141.8 | 135.6 | 138.3 | 135.1 | 133.9 | 133.3 | 133.8 | 133.2 | 130.8 | 134.1 | 131 | 125.1 | 124.9 | 113.9 | 104.2 | 70.4 | 65.1 | 56.1 |
| Kosten van de omzet
| 31.727 | 31.751 | 31.72 | 31.708 | 868.589 | 906.01 | 808.669 | 823.682 | 825.575 | 2,599.27 | 725.537 | 699.819 | 713.899 | 2,599.27 | 643.045 | 647.705 | 616.268 | 2,390.392 | 593.969 | 580.84 | 578.334 | 2,362.082 | 581.045 | 591.828 | 588.087 | 2,383.221 | 577.648 | 593.142 | 610.439 | 2,436.932 | 600.822 | 616.632 | 603.7 | 2,395.619 | 606.348 | 581.955 | 582.459 | 2,289.75 | 573.541 | 573.582 | 551.046 | 2,157.456 | 544.303 | 534.15 | 515.166 | 2,000.684 | 504.096 | 494.286 | 481.604 | 1,799.623 | 451.487 | 448.758 | 431.779 | 1,621.329 | 405.85 | 402.359 | 384.831 | 0 | 369.217 | 370.823 | 367.967 | 0 | 353.122 | 365.514 | 357.347 | 0 | 358.58 | 376.249 | 380.173 | 0 | 382.53 | 389.791 | 385.231 | 0 | 368.311 | 358.926 | 355.654 | 0 | 338.962 | 334.6 | 326.805 | 0 | 309.392 | 310.476 | 291.778 | 0 | 261.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Brutowinst
| 3,547.399 | 3,667.568 | 3,400.379 | 3,314.032 | 3,256.773 | 2,313.595 | 2,244.467 | 2,172.232 | 2,059.934 | 380.402 | 2,039.928 | 1,852.895 | 2,205.678 | -14.532 | 1,793.735 | 1,649.506 | 1,546.195 | -102.128 | 1,440.772 | 1,362.568 | 1,253.817 | -384.377 | 1,407.261 | 1,431.086 | 1,355.899 | -426.602 | 1,377.521 | 1,336.025 | 1,267.324 | -502.988 | 1,428.741 | 1,224.449 | 1,261.21 | -423.931 | 1,415.572 | 1,287.043 | 1,119.244 | -598.169 | 1,186.1 | 1,107.511 | 1,101.594 | -485.348 | 1,197.411 | 1,156.561 | 1,099.234 | -422.996 | 1,022.255 | 999.619 | 931.483 | -264.939 | 969.014 | 966.989 | 946.926 | -250.376 | 873.881 | 868.59 | 849.52 | 1,231.342 | 806.895 | 792.245 | 785.58 | 1,176.15 | 783.187 | 789.584 | 606.274 | 1,078.835 | 697.05 | 822.89 | 995.031 | 1,400.003 | 1,025.502 | 996.792 | 973.79 | 1,360.443 | 1,000.197 | 999.42 | 951.88 | 1,343.89 | 933.215 | 886.184 | 833.183 | 1,183.24 | 830.144 | 800.278 | 786.927 | 995.356 | 655.101 | 926.957 | 791.413 | 818.192 | 634.071 | 566.935 | 546.886 | 501.575 | 500.072 | 490.997 | 449.153 | 480.073 | 445.957 | 431.933 | 423.324 | 421.868 | 427.8 | 416.3 | 407.7 | 407.917 | 394.4 | 396.9 | 384.6 | 378.91 | 355.7 | 335.9 | 329.8 | 324.366 | 311.5 | 301.3 | 288.3 | 284.643 | 260.9 | 247.4 | 228.9 | 218.1 | 211.2 | 157.7 | 140.1 | 144.2 | 149 | 148.3 | 141.1 | 141.6 | 141.7 | 141.8 | 142.2 | 131.2 | 139.7 | 137.6 | 132.9 | 125.1 | 139.4 | 136.9 | 136.6 | 141.8 | 135.6 | 138.3 | 135.1 | 133.9 | 133.3 | 133.8 | 133.2 | 130.8 | 134.1 | 131 | 125.1 | 124.9 | 113.9 | 104.2 | 70.4 | 65.1 | 56.1 |
| Brutowinstmarge
| 1 | 1 | 1 | 1 | 1 | 0.726 | 0.735 | 0.725 | 0.714 | 0.128 | 0.738 | 0.726 | 0.755 | -0.006 | 0.736 | 0.718 | 0.715 | -0.045 | 0.708 | 0.701 | 0.684 | -0.194 | 0.708 | 0.707 | 0.697 | -0.218 | 0.705 | 0.693 | 0.675 | -0.26 | 0.704 | 0.665 | 0.676 | -0.215 | 0.7 | 0.689 | 0.658 | -0.354 | 0.674 | 0.659 | 0.667 | -0.29 | 0.687 | 0.684 | 0.681 | -0.268 | 0.67 | 0.669 | 0.659 | -0.173 | 0.682 | 0.683 | 0.687 | -0.183 | 0.683 | 0.683 | 0.688 | 1 | 0.686 | 0.681 | 0.681 | 1 | 0.689 | 0.684 | 0.629 | 1 | 0.66 | 0.686 | 0.724 | 1 | 0.728 | 0.719 | 0.717 | 1 | 0.731 | 0.736 | 0.728 | 1 | 0.734 | 0.726 | 0.718 | 1 | 0.728 | 0.72 | 0.73 | 1 | 0.715 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 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 | 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 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 13.808 | 10.122 | 10.138 | 10.188 | 9.734 | 11.299 | 12.152 | 10.198 | 9.617 | 11.741 | 11.429 | 11.264 | 11.161 | 11.016 | 10.878 | 11.236 | 11.138 | 10.734 | 10.68 | 11.555 | 45.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,332.024 | 51.81 | 448.758 | 431.779 | 428.289 | 405.85 | 402.359 | 384.831 | 388.355 | 369.217 | 370.823 | 367.967 | 364.855 | 353.122 | 365.514 | 357.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige kosten
| -570.333 | -760.052 | -506.169 | -519.381 | -605.799 | -1,027.187 | -965.106 | -925.994 | -938.847 | -947.245 | -882.842 | -862.612 | -812.922 | -862.458 | -771.007 | -747.625 | 1,244.533 | 5,003.731 | 1,239.436 | 1,249.737 | 1,238.744 | 4,687.194 | 1,181.689 | 1,157.82 | 1,119.496 | 4,496.336 | 1,151.031 | 1,088.532 | 1,069.818 | 4,475.062 | 1,204.407 | 1,070.456 | 1,082.421 | 4,362.127 | 1,081.764 | 1,115.645 | 1,050.076 | 4,184.677 | 1,058.496 | 1,037.996 | 1,024.916 | 4,019.276 | 1,017.849 | 999.385 | 944.155 | 3,708.962 | 931.795 | 917.97 | 864.942 | 3,322.003 | 835.321 | 818.55 | 759.623 | 3,016.372 | 776.436 | 758.263 | 689.028 | 0 | 685.595 | 646.423 | 624.988 | 0 | -989.001 | -1,009.617 | -997.808 | 0 | -733.643 | -706.064 | -708.143 | 0 | -745.988 | -704.083 | -685.529 | 0 | -732.151 | -742.813 | -701.786 | 0 | -742.525 | -676.793 | -641.458 | 0 | -675.72 | -626.874 | -601.702 | -843.942 | -534.063 | -773.614 | -674.629 | 0 | -562.464 | -512.668 | -485.133 | -589.554 | -562.865 | -466.913 | -424.953 | -445.15 | -425.435 | -414.07 | -409.137 | -475.281 | -424.4 | -402.2 | -397.6 | -400.073 | -370.6 | -358.1 | -341.9 | -335.126 | -310 | -297.5 | -279.3 | -284.338 | -271.8 | -265.7 | -256.2 | -254.198 | -235.8 | -220.2 | -204.8 | -197.5 | -200.1 | -139.1 | -127.3 | -123.2 | -127.9 | -128 | -119.9 | -120.4 | -125.9 | -121.6 | -119.7 | -114.7 | -120.5 | -119.9 | -115.5 | -113.1 | -138.3 | -119.1 | -116.2 | -121.9 | -119.2 | -120.3 | -103.3 | -106.3 | -105.5 | -103.8 | -99.8 | -101.8 | -108.7 | -106 | -96.3 | -99.1 | -100.7 | -95 | -59.8 | -58.3 | -54.9 |
| Bedrijfskosten
| -570.333 | -760.052 | -506.169 | -519.381 | -605.799 | 1,027.187 | 965.106 | 925.994 | 938.847 | 947.245 | 882.842 | 2,258.602 | 812.922 | 862.458 | 771.007 | 747.625 | 1,824.15 | 1,877.401 | 1,793.637 | 1,792.204 | 1,780.344 | 1,795.815 | 1,724.259 | 1,708.93 | 1,666.862 | 1,748.369 | 1,688.831 | 1,641.969 | 1,643.201 | 1,696.678 | 1,768.408 | 1,650.289 | 1,649.322 | 1,702.934 | 1,651.069 | 1,662.848 | 1,600.311 | 1,623.114 | 1,600.396 | 1,578.547 | 1,541.424 | 1,587.12 | 1,529.223 | 1,503.224 | 1,428.991 | 1,484.443 | 1,405.542 | 1,381.049 | 1,315.435 | 1,343.556 | 1,254.296 | 818.55 | 759.623 | 1,193.04 | 776.436 | 758.263 | 689.028 | 1,108.007 | 685.595 | 646.423 | 624.988 | 1,075.983 | -635.879 | -644.103 | -640.461 | -3,327.006 | -733.643 | -706.064 | -708.143 | -3,357.567 | -745.988 | -704.083 | -685.529 | -3,328.174 | -732.151 | -742.813 | -701.786 | -3,120.055 | -742.525 | -676.793 | -641.458 | -2,861.495 | -675.72 | -626.874 | -601.702 | -843.942 | -534.063 | -773.614 | -674.629 | -1,600.445 | -562.464 | -512.668 | -485.133 | -589.554 | -562.865 | -466.913 | -424.953 | -445.15 | -425.435 | -414.07 | -409.137 | -475.281 | -424.4 | -402.2 | -397.6 | -400.073 | -370.6 | -358.1 | -341.9 | -335.126 | -310 | -297.5 | -279.3 | -284.338 | -271.8 | -265.7 | -256.2 | -254.198 | -235.8 | -220.2 | -204.8 | -197.5 | -200.1 | -139.1 | -127.3 | -123.2 | -127.9 | -128 | -119.9 | -120.4 | -125.9 | -121.6 | -119.7 | -114.7 | -120.5 | -119.9 | -115.5 | -113.1 | -138.3 | -119.1 | -116.2 | -121.9 | -119.2 | -120.3 | -103.3 | -106.3 | -105.5 | -103.8 | -99.8 | -101.8 | -108.7 | -106 | -96.3 | -99.1 | -100.7 | -95 | -59.8 | -58.3 | -54.9 |
| Bedrijfsresultaat
| 588.534 | 728.301 | 530.788 | 487.673 | 574.071 | -1.624 | 282.861 | 490.208 | 396.567 | 510.562 | 316.45 | 214.458 | 765.011 | 392.077 | 361.36 | 337.596 | 330.528 | 434.73 | 245.494 | 143.426 | 29.374 | 179.772 | 241.514 | 313.736 | 269.268 | 199.301 | 246.548 | 268.244 | 246.869 | 236.595 | 262.17 | 197.191 | 219.869 | 267.83 | 368.645 | 193.127 | 206.163 | 187.809 | 260.432 | 211.204 | 203.118 | 197.068 | 311.13 | 293.549 | 277.904 | 207.227 | 227.368 | 190.743 | 191.351 | 265.035 | 166.144 | 180.79 | 216.21 | 178.186 | 125.552 | 138.523 | 188.604 | 203.739 | 147.975 | 171.819 | 186.462 | 211.594 | 147.308 | 145.481 | -34.187 | 43.562 | -36.593 | 116.826 | 286.888 | 283.063 | 279.514 | 292.709 | 288.261 | 303.691 | 268.046 | 256.607 | 250.094 | 261.533 | 190.69 | 209.391 | 191.725 | 187.71 | 154.424 | 173.404 | 185.225 | 151.414 | 121.038 | 153.343 | 116.784 | 117.032 | 71.607 | 54.267 | 61.753 | -87.979 | -62.793 | 24.084 | 24.2 | 34.923 | 20.522 | 17.863 | 14.187 | -53.413 | 3.4 | 14.1 | 10.1 | 7.844 | 23.8 | 38.8 | 42.7 | 43.784 | 45.7 | 38.4 | 50.5 | 40.028 | 39.7 | 35.6 | 32.1 | 30.445 | 25.1 | 27.2 | 24.1 | 20.6 | 11.1 | 18.6 | 12.8 | 21 | 21.1 | 20.3 | 21.2 | 21.2 | 15.8 | 20.2 | 22.5 | 16.5 | 19.2 | 17.7 | 17.4 | 12 | 1.1 | 17.8 | 20.4 | 19.9 | 16.4 | 18 | 31.8 | 27.6 | 27.8 | 30 | 33.4 | 29 | 25.4 | 25 | 28.8 | 25.8 | 13.2 | 9.2 | 10.6 | 6.8 | 1.2 |
| Bedrijfsresultaat ratio
| 0.166 | 0.199 | 0.156 | 0.147 | 0.176 | -0.001 | 0.093 | 0.164 | 0.137 | 0.171 | 0.114 | 0.084 | 0.262 | 0.152 | 0.148 | 0.147 | 0.153 | 0.19 | 0.121 | 0.074 | 0.016 | 0.091 | 0.121 | 0.155 | 0.139 | 0.102 | 0.126 | 0.139 | 0.131 | 0.122 | 0.129 | 0.107 | 0.118 | 0.136 | 0.182 | 0.103 | 0.121 | 0.111 | 0.148 | 0.126 | 0.123 | 0.118 | 0.179 | 0.174 | 0.172 | 0.131 | 0.149 | 0.128 | 0.135 | 0.173 | 0.117 | 0.128 | 0.157 | 0.13 | 0.098 | 0.109 | 0.153 | 0.165 | 0.126 | 0.148 | 0.162 | 0.18 | 0.13 | 0.126 | -0.035 | 0.04 | -0.035 | 0.097 | 0.209 | 0.202 | 0.199 | 0.211 | 0.212 | 0.223 | 0.196 | 0.189 | 0.191 | 0.195 | 0.15 | 0.172 | 0.165 | 0.159 | 0.136 | 0.156 | 0.172 | 0.152 | 0.132 | 0.165 | 0.148 | 0.143 | 0.113 | 0.096 | 0.113 | -0.175 | -0.126 | 0.049 | 0.054 | 0.073 | 0.046 | 0.041 | 0.034 | -0.127 | 0.008 | 0.034 | 0.025 | 0.019 | 0.06 | 0.098 | 0.111 | 0.116 | 0.128 | 0.114 | 0.153 | 0.123 | 0.127 | 0.118 | 0.111 | 0.107 | 0.096 | 0.11 | 0.105 | 0.094 | 0.053 | 0.118 | 0.091 | 0.146 | 0.142 | 0.137 | 0.15 | 0.15 | 0.112 | 0.142 | 0.158 | 0.126 | 0.137 | 0.129 | 0.131 | 0.096 | 0.008 | 0.13 | 0.149 | 0.14 | 0.121 | 0.13 | 0.235 | 0.206 | 0.209 | 0.224 | 0.251 | 0.222 | 0.189 | 0.191 | 0.23 | 0.207 | 0.116 | 0.088 | 0.151 | 0.104 | 0.021 |
| Totaal overige inkomsten en kosten netto
| 0 | 0 | 0 | 0 | 0 | -2,706.376 | 419.949 | 457.184 | 376.071 | 478.42 | 286.265 | 222.562 | 732.433 | 101.195 | 0 | 299.94 | 296.068 | 399.408 | 206.414 | 105.449 | -6.468 | 118.361 | 202.982 | 273.736 | 229.439 | 112.206 | 209.223 | 229.242 | 210.99 | -1,733.556 | 226.113 | 160.961 | 184.297 | 103.33 | 0 | 158.314 | 174.676 | 98.93 | 228.92 | 178.187 | 168.717 | 93.091 | 278.453 | 263.454 | 247.585 | 92.3 | 198.233 | -32.037 | -31.128 | -32.542 | -32.451 | -32.351 | 0 | 84.415 | 0 | 0 | 0 | 681.847 | -26.675 | -25.997 | -25.87 | 444.093 | -21.533 | -20.168 | -54.349 | 390.476 | -56.792 | 95.448 | 264.311 | 261.565 | 257.703 | 270.423 | 267.943 | 282.431 | 244.963 | 234.038 | 227.213 | 237.643 | 167.341 | 191.641 | 173.912 | 171.013 | 138.903 | 157.946 | 170.651 | 135.283 | 108.075 | 141.367 | 104.579 | 111.986 | 59.533 | 37.207 | 20.305 | -104.78 | -73.839 | 13.613 | 13.612 | 25.443 | 7.114 | 6.429 | 0 | -79.248 | -3.4 | 0 | 0 | 54.937 | 0 | 0 | 0 | 85.457 | 0 | 0 | 0 | 75.021 | 0 | 0 | 0 | 52.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting
| 538.606 | 728.301 | 474.449 | 487.673 | 574.071 | 501.198 | 419.949 | 457.184 | 376.071 | 478.421 | 286.265 | 222.562 | 732.433 | 354.617 | 332.281 | 299.94 | 296.068 | 399.406 | 206.414 | 105.449 | -6.468 | 146.764 | 202.982 | 273.736 | 229.439 | 162.639 | 209.223 | 229.242 | 210.99 | 201.4 | 226.113 | 160.961 | 184.297 | 231.834 | 331.615 | 158.314 | 174.676 | 156.206 | 228.92 | 178.187 | 168.717 | 162.704 | 278.453 | 263.454 | 247.585 | 181.726 | 198.233 | 158.706 | 160.223 | 232.493 | 133.693 | 148.439 | 187.303 | 150.019 | 97.445 | 110.327 | 160.492 | 175.591 | 121.3 | 145.822 | 160.592 | 185.491 | 125.775 | 125.313 | -54.349 | 23.355 | -56.792 | 95.448 | 264.311 | 261.565 | 257.703 | 270.423 | 267.943 | 282.431 | 244.963 | 234.038 | 227.213 | 237.643 | 167.341 | 191.641 | 173.912 | 171.013 | 138.903 | 157.946 | 170.651 | 135.283 | 108.075 | 141.367 | 104.579 | 111.986 | 59.533 | 37.207 | 50.707 | -104.78 | -73.839 | 13.613 | 13.612 | 25.443 | 7.114 | 6.429 | 1.865 | -79.248 | 67.7 | 84 | 75.8 | 62.781 | 87.6 | 116.7 | 124.7 | 129.241 | 117.5 | 102.4 | 123 | 115.049 | 102.6 | 93.9 | 91.3 | 82.747 | 78.6 | 83.4 | 73.4 | 65.1 | 57.2 | 58.8 | 45.6 | 60.1 | 66 | 60 | 59.8 | 59 | 53.3 | 57.7 | 61.1 | 48.7 | 54.6 | 52.3 | 48.5 | 29.7 | 34 | 49.4 | 52 | 52 | 43.4 | 44.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting ratio
| 0.152 | 0.199 | 0.14 | 0.147 | 0.176 | 0.157 | 0.138 | 0.153 | 0.13 | 0.161 | 0.104 | 0.087 | 0.251 | 0.137 | 0.136 | 0.131 | 0.137 | 0.175 | 0.101 | 0.054 | -0.004 | 0.074 | 0.102 | 0.135 | 0.118 | 0.083 | 0.107 | 0.119 | 0.112 | 0.104 | 0.111 | 0.087 | 0.099 | 0.118 | 0.164 | 0.085 | 0.103 | 0.092 | 0.13 | 0.106 | 0.102 | 0.097 | 0.16 | 0.156 | 0.153 | 0.115 | 0.13 | 0.106 | 0.113 | 0.151 | 0.094 | 0.105 | 0.136 | 0.109 | 0.076 | 0.087 | 0.13 | 0.143 | 0.103 | 0.125 | 0.139 | 0.158 | 0.111 | 0.108 | -0.056 | 0.022 | -0.054 | 0.08 | 0.192 | 0.187 | 0.183 | 0.195 | 0.197 | 0.208 | 0.179 | 0.172 | 0.174 | 0.177 | 0.132 | 0.157 | 0.15 | 0.145 | 0.122 | 0.142 | 0.158 | 0.136 | 0.118 | 0.153 | 0.132 | 0.137 | 0.094 | 0.066 | 0.093 | -0.209 | -0.148 | 0.028 | 0.03 | 0.053 | 0.016 | 0.015 | 0.004 | -0.188 | 0.158 | 0.202 | 0.186 | 0.154 | 0.222 | 0.294 | 0.324 | 0.341 | 0.33 | 0.305 | 0.373 | 0.355 | 0.329 | 0.312 | 0.317 | 0.291 | 0.301 | 0.337 | 0.321 | 0.298 | 0.271 | 0.373 | 0.325 | 0.417 | 0.443 | 0.405 | 0.424 | 0.417 | 0.376 | 0.407 | 0.43 | 0.371 | 0.391 | 0.38 | 0.365 | 0.237 | 0.244 | 0.361 | 0.381 | 0.367 | 0.32 | 0.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingkosten
| 121.257 | 152.958 | 109.135 | 115.788 | 132.036 | 102.235 | 86.519 | 101.46 | 80.342 | 96.437 | 55.791 | 43.095 | 139.403 | 60.313 | 64.963 | 62.262 | 64.352 | 86.917 | 54.048 | 33.793 | -2.942 | 26.97 | 37.831 | 56.309 | 47.825 | 26.367 | 44.78 | 48.464 | 43.417 | 45.128 | 63.295 | 51.388 | 59.623 | 78.164 | 110.952 | 49.408 | 54.428 | 46.328 | 76.184 | 55.138 | 50.273 | 51.753 | 89.662 | 83.277 | 77.901 | 46.338 | 60.045 | 43.579 | 43.625 | 66.994 | 32.685 | 39.535 | 52.071 | 32.065 | 20.176 | 27.309 | 44 | 48.699 | 27.631 | 35.598 | 41.811 | 51.347 | 27.987 | 27.881 | -34.065 | -16.996 | -28.964 | 15.173 | 75.706 | 76.05 | 76.344 | 79.376 | 79.135 | 83.147 | 70.445 | 67.883 | 64.923 | 69.157 | 44.54 | 56.095 | 52.729 | 53.398 | 40.645 | 48.166 | 54.026 | 42.666 | 30.744 | 44.23 | 32.986 | 32.884 | 19.47 | 15.563 | 16.222 | -35.102 | -27.117 | 3.074 | 2.484 | 6.536 | 0.869 | -0.564 | -2.652 | -27.966 | -8.1 | -4.5 | -5.2 | -7.735 | -0.5 | 6.5 | 7.2 | 7.368 | 7.9 | 5.6 | 9.8 | 6.502 | 7.6 | 6.3 | 4.8 | 6.254 | 3.2 | 4.7 | 3.5 | 2.1 | -1.9 | 1.8 | 0.8 | 2.3 | 2.6 | 2.1 | 2.7 | 1 | 1 | 2.6 | 3.4 | 2.7 | 3.4 | 3.3 | 4.2 | 1.7 | -2.8 | 2.5 | 3.5 | 2.8 | 1.6 | 1.9 | 15.9 | 13.8 | 13.9 | 15 | 16.7 | 14.5 | 12.7 | 12.5 | 14.4 | 12.9 | 6.6 | 4.6 | 5.3 | 3.4 | 0.6 |
| Nettowinst
| 417.571 | 576.101 | 365.634 | 371.909 | 442.471 | 397.339 | 333.586 | 356.308 | 294.126 | 382.223 | 228.879 | 179.322 | 590.638 | 294.43 | 261.297 | 237.238 | 229.525 | 312.15 | 151.678 | 71.26 | -4.418 | 119.306 | 165.208 | 216.709 | 180.722 | 132.357 | 161.92 | 180.075 | 166.396 | 154.589 | 162.054 | 109.004 | 123.447 | 152.79 | 220.65 | 108.967 | 119.511 | 109.745 | 152.607 | 123.035 | 118.307 | 110.711 | 188.539 | 179.961 | 169.673 | 130.379 | 136.974 | 115.957 | 116.615 | 165.489 | 100.947 | 108.838 | 135.318 | 117.926 | 77.308 | 83.082 | 116.487 | 126.851 | 93.619 | 110.207 | 118.61 | 134.294 | 97.722 | 97.387 | -20.346 | 40.326 | -27.88 | 80.257 | 188.438 | 184.124 | 180.463 | 190.633 | 188.426 | 198.056 | 174.308 | 165.452 | 161.702 | 167.424 | 122.518 | 134.079 | 120.871 | 116.121 | 97.072 | 109.484 | 115.428 | 93.208 | 76.469 | 95.84 | 71.703 | 72.731 | 40.544 | 27.374 | 34.396 | -64.164 | -47.246 | 9.598 | 10.266 | 16.745 | 7.983 | 6.636 | 4.346 | -38.148 | -0.7 | 5.6 | 2.5 | 3.06 | 12.3 | 20.1 | 23.3 | 24.247 | 25.6 | 20.6 | 28.5 | 25.263 | 24.1 | 21.4 | 19.5 | 17.182 | 14.8 | 15.4 | 13.6 | 11.6 | 6.1 | 11.1 | 6.3 | 13 | 12.8 | 12.5 | 13.4 | 15.3 | 9.9 | 12.7 | 14.5 | 11.1 | 13.1 | 11.8 | 10.6 | 7.8 | 1.4 | 12.7 | 14.2 | 14.5 | 12.1 | 13.4 | 15.9 | 13.8 | 13.9 | 15 | 16.7 | 14.5 | 12.7 | 12.5 | 14.4 | 12.9 | 6.6 | 4.6 | 5.3 | 3.4 | 0.6 |
| Nettowinstmarge
| 0.118 | 0.157 | 0.108 | 0.112 | 0.136 | 0.125 | 0.109 | 0.119 | 0.102 | 0.128 | 0.083 | 0.07 | 0.202 | 0.114 | 0.107 | 0.103 | 0.106 | 0.136 | 0.075 | 0.037 | -0.002 | 0.06 | 0.083 | 0.107 | 0.093 | 0.068 | 0.083 | 0.093 | 0.089 | 0.08 | 0.08 | 0.059 | 0.066 | 0.077 | 0.109 | 0.058 | 0.07 | 0.065 | 0.087 | 0.073 | 0.072 | 0.066 | 0.108 | 0.106 | 0.105 | 0.083 | 0.09 | 0.078 | 0.083 | 0.108 | 0.071 | 0.077 | 0.098 | 0.086 | 0.06 | 0.065 | 0.094 | 0.103 | 0.08 | 0.095 | 0.103 | 0.114 | 0.086 | 0.084 | -0.021 | 0.037 | -0.026 | 0.067 | 0.137 | 0.132 | 0.128 | 0.137 | 0.139 | 0.146 | 0.127 | 0.122 | 0.124 | 0.125 | 0.096 | 0.11 | 0.104 | 0.098 | 0.085 | 0.099 | 0.107 | 0.094 | 0.083 | 0.103 | 0.091 | 0.089 | 0.064 | 0.048 | 0.063 | -0.128 | -0.094 | 0.02 | 0.023 | 0.035 | 0.018 | 0.015 | 0.01 | -0.09 | -0.002 | 0.013 | 0.006 | 0.008 | 0.031 | 0.051 | 0.061 | 0.064 | 0.072 | 0.061 | 0.086 | 0.078 | 0.077 | 0.071 | 0.068 | 0.06 | 0.057 | 0.062 | 0.059 | 0.053 | 0.029 | 0.07 | 0.045 | 0.09 | 0.086 | 0.084 | 0.095 | 0.108 | 0.07 | 0.09 | 0.102 | 0.085 | 0.094 | 0.086 | 0.08 | 0.062 | 0.01 | 0.093 | 0.104 | 0.102 | 0.089 | 0.097 | 0.118 | 0.103 | 0.104 | 0.112 | 0.125 | 0.111 | 0.095 | 0.095 | 0.115 | 0.103 | 0.058 | 0.044 | 0.075 | 0.052 | 0.011 |
| WPA (Winst Per Aandeel)
| 1.05 | 1.45 | 0.92 | 0.93 | 1.1 | 0.98 | 0.83 | 0.88 | 0.71 | 0.92 | 0.55 | 0.43 | 1.42 | 0.71 | 0.63 | 0.57 | 0.55 | 0.75 | 0.36 | 0.17 | -0.01 | 0.28 | 0.38 | 0.51 | 0.42 | 0.31 | 0.38 | 0.42 | 0.39 | 0.36 | 0.38 | 0.26 | 0.3 | 0.37 | 0.53 | 0.26 | 0.29 | 0.26 | 0.37 | 0.29 | 0.28 | 0.26 | 0.44 | 0.42 | 0.39 | 0.29 | 0.3 | 0.38 | 0.38 | 0.54 | 0.33 | 0.35 | 0.44 | 0.38 | 0.25 | 0.26 | 0.37 | 0.38 | 0.28 | 0.32 | 0.34 | 0.37 | 0.27 | 0.27 | -0.056 | 0.11 | -0.076 | 0.21 | 0.48 | 0.5 | 0.43 | 0.44 | 0.44 | 0.46 | 0.4 | 0.38 | 0.37 | 0.39 | 0.28 | 0.31 | 0.28 | 0.27 | 0.23 | 0.26 | 0.27 | 0.22 | 0.18 | 0.23 | 0.17 | 0.18 | 0.11 | 0.072 | 0.091 | -0.18 | -0.14 | 0.029 | 0.033 | 0.062 | 0.025 | 0.023 | 0.015 | -0.13 | -0.002 | 0.019 | 0.008 | 0.01 | 0.033 | 0.056 | 0.063 | 0.067 | 0.07 | 0.055 | 0.079 | 0.063 | 0.063 | 0.054 | 0.046 | 0.043 | 0.042 | 0.045 | 0.038 | 0.041 | 0.021 | 0.038 | 0.021 | 0.042 | 0.041 | 0.041 | 0.043 | 0.05 | 0.033 | 0.041 | 0.048 | 0.036 | 0.043 | 0.039 | 0.034 | 0.026 | 0.004 | 0.041 | 0.047 | 0.048 | 0.041 | 0.045 | 0.052 | 0.045 | 0.044 | 0.045 | 0.05 | 0.043 | 0.037 | 0.037 | 0.042 | 0.041 | 0.019 | 0.014 | 0.022 | 0.014 | 0.003 |
| Verwaterde WPA
| 1.04 | 1.44 | 0.91 | 0.92 | 1.09 | 0.97 | 0.82 | 0.87 | 0.71 | 0.91 | 0.55 | 0.43 | 1.41 | 0.71 | 0.62 | 0.57 | 0.55 | 0.74 | 0.36 | 0.17 | -0.01 | 0.27 | 0.38 | 0.5 | 0.42 | 0.31 | 0.37 | 0.41 | 0.39 | 0.36 | 0.37 | 0.25 | 0.28 | 0.35 | 0.51 | 0.25 | 0.28 | 0.25 | 0.35 | 0.28 | 0.26 | 0.25 | 0.42 | 0.4 | 0.37 | 0.28 | 0.29 | 0.36 | 0.37 | 0.52 | 0.32 | 0.34 | 0.42 | 0.36 | 0.24 | 0.25 | 0.35 | 0.37 | 0.27 | 0.31 | 0.33 | 0.36 | 0.26 | 0.26 | -0.056 | 0.11 | -0.076 | 0.2 | 0.46 | 0.48 | 0.41 | 0.41 | 0.41 | 0.43 | 0.39 | 0.36 | 0.36 | 0.37 | 0.27 | 0.3 | 0.27 | 0.26 | 0.22 | 0.25 | 0.26 | 0.21 | 0.17 | 0.22 | 0.16 | 0.18 | 0.1 | 0.069 | 0.087 | -0.18 | -0.14 | 0.028 | 0.032 | 0.061 | 0.024 | 0.023 | 0.015 | -0.13 | -0.002 | 0.019 | 0.008 | 0.01 | 0.032 | 0.054 | 0.061 | 0.061 | 0.07 | 0.055 | 0.079 | 0.063 | 0.063 | 0.054 | 0.046 | 0.043 | 0.042 | 0.045 | 0.038 | 0.03 | 0.021 | 0.038 | 0.021 | 0.041 | 0.041 | 0.041 | 0.043 | 0.05 | 0.033 | 0.041 | 0.048 | 0.036 | 0.043 | 0.039 | 0.034 | 0.026 | 0.004 | 0.041 | 0.047 | 0.048 | 0.041 | 0.045 | 0.052 | 0.045 | 0.044 | 0.045 | 0.05 | 0.043 | 0.037 | 0.037 | 0.042 | 0.041 | 0.019 | 0.013 | 0.02 | 0.014 | 0.003 |
| EBITDA
| 528.82 | 714.656 | 462.518 | 423.395 | 493.287 | 527.531 | 419.949 | 457.184 | 417.644 | 566.195 | 326.844 | 266.892 | 792.034 | 420.302 | 398.114 | 375.09 | 366.262 | 473.939 | 278.312 | 182.824 | 55.329 | 251.639 | 202.982 | 338.319 | 297.584 | 257.783 | 269.24 | 296.292 | 277.073 | 273.097 | 296.392 | 224.306 | 239.229 | 285.608 | 390.938 | 158.314 | 174.676 | 122.558 | 228.92 | 178.187 | 168.717 | 133.893 | 278.453 | 263.454 | 247.585 | 132.187 | 198.233 | 158.706 | 160.223 | 199.956 | 133.693 | 148.439 | 187.303 | 120.882 | 97.445 | 110.327 | 160.492 | 139.717 | 121.3 | 145.822 | 160.592 | 155.277 | 155.714 | 170.094 | -10.866 | 67.156 | -17.656 | 121.253 | 324.12 | 222.606 | 300.476 | 314.139 | 309.409 | 253.91 | 285.036 | 272.956 | 268.737 | 222.347 | 200.389 | 226.656 | 207.071 | 154.068 | 161.636 | 188.864 | 200.368 | 158.057 | 123.23 | 159.889 | 122.567 | 109.723 | 76.447 | 59.036 | 15.206 | -83.828 | -58.591 | 28.215 | 29.341 | 41.029 | 25.909 | 22.346 | 19.911 | -47.115 | 18 | 19.7 | 16 | 81.558 | 27.8 | 47.5 | 15.9 | 50.836 | 14.6 | 14 | 12.8 | 39.418 | 11.6 | 10.6 | 10.7 | 33.831 | 11.6 | 10.4 | 10.1 | 25 | 14.8 | 8.9 | 16.5 | 9.4 | 8.6 | 8.7 | 8.3 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA ratio
| 0.149 | 0.195 | 0.136 | 0.128 | 0.151 | 0.165 | 0.138 | 0.153 | 0.145 | 0.19 | 0.118 | 0.105 | 0.271 | 0.163 | 0.163 | 0.163 | 0.169 | 0.207 | 0.137 | 0.094 | 0.03 | 0.127 | 0.102 | 0.167 | 0.153 | 0.132 | 0.138 | 0.154 | 0.148 | 0.141 | 0.146 | 0.122 | 0.128 | 0.145 | 0.193 | 0.085 | 0.103 | 0.072 | 0.13 | 0.106 | 0.102 | 0.08 | 0.16 | 0.156 | 0.153 | 0.084 | 0.13 | 0.106 | 0.113 | 0.13 | 0.094 | 0.105 | 0.136 | 0.088 | 0.076 | 0.087 | 0.13 | 0.113 | 0.103 | 0.125 | 0.139 | 0.132 | 0.137 | 0.147 | -0.011 | 0.062 | -0.017 | 0.101 | 0.236 | 0.159 | 0.213 | 0.227 | 0.228 | 0.187 | 0.208 | 0.201 | 0.206 | 0.165 | 0.158 | 0.186 | 0.179 | 0.13 | 0.142 | 0.17 | 0.186 | 0.159 | 0.134 | 0.172 | 0.155 | 0.134 | 0.121 | 0.104 | 0.028 | -0.167 | -0.117 | 0.057 | 0.065 | 0.085 | 0.058 | 0.052 | 0.047 | -0.112 | 0.042 | 0.047 | 0.039 | 0.2 | 0.07 | 0.12 | 0.041 | 0.134 | 0.041 | 0.042 | 0.039 | 0.122 | 0.037 | 0.035 | 0.037 | 0.119 | 0.044 | 0.042 | 0.044 | 0.115 | 0.07 | 0.056 | 0.118 | 0.065 | 0.058 | 0.059 | 0.059 | 0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |