XPO Logistics, Inc.
NYSE:XPO
135.25 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,053 | 2,079 | 2,018 | 1,940 | 1,980 | 1,917 | 1,907 | 1,831 | 3,042 | 3,232 | 3,473 | 3,361 | 3,270 | 5,036 | 4,774 | 4,665 | 4,221 | 3,502 | 3,864 | 4,136 | 4,154 | 4,238 | 4,120 | 4,389 | 4,335.1 | 4,363.5 | 4,191.5 | 4,193.9 | 3,887.1 | 3,760.3 | 3,539.5 | 3,676.6 | 3,713.8 | 3,683.3 | 3,545.7 | 3,342.3 | 2,362.1 | 1,215.9 | 703 | 830.7 | 662.47 | 581.009 | 282.403 | 257.231 | 193.982 | 137.091 | 113.999 | 108.503 | 70.988 | 54.54 | 44.56 | 44.085 | 47.389 | 44.094 | 41.508 | 41.557 | 44.448 | 40.34 | 31.642 | 31.61 | 26.211 | 22.243 | 20.072 | 21.093 | 32.438 | 30.925 | 25.006 | 14.095 | 13.359 | 13.842 | 11.493 | 10.665 | 10.851 | 11.12 | 9.555 | 9.698 | 9.512 | 10.29 | 10.349 | 13.931 | 14.361 | 7.568 | 6.621 | 4.453 | 4.026 | 3.32 | 2.888 | 3.844 | 2.217 | 1.783 | 2.15 |
Kosten van de omzet
| 1,807 | 1,814 | 1,802 | 1,741 | 1,762 | 1,724 | 1,747 | 1,531 | 2,525 | 2,633 | 2,938 | 2,852 | 2,790 | 4,196 | 3,984 | 3,921 | 3,499 | 3,011 | 3,258 | 3,486 | 3,469 | 3,525 | 3,502 | 3,777 | 3,678.9 | 3,681.2 | 3,600.3 | 3,610.9 | 3,301.4 | 3,163.8 | 3,025 | 3,163.5 | 3,161.8 | 3,103.5 | 3,051.3 | 2,885.5 | 2,035.4 | 1,025.6 | 592 | 702.3 | 558.391 | 486.351 | 227.886 | 204.159 | 159.147 | 117.751 | 97.739 | 92.84 | 61.064 | 46.074 | 37.787 | 36.914 | 39.169 | 36.914 | 34.301 | 35.134 | 36.309 | 33.101 | 26.043 | 26.452 | 21.482 | 18.606 | 16.856 | 17.927 | 27.136 | 25.985 | 20.58 | 10.8 | 10.31 | 10.328 | 8.473 | 8.005 | 8.005 | 8.257 | 7.129 | 6.954 | 7.448 | 8.057 | 8.378 | 10.517 | 12.113 | 6.219 | 5.471 | 5.246 | 2.86 | 2.386 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 246 | 265 | 216 | 199 | 218 | 193 | 160 | 300 | 517 | 599 | 535 | 509 | 480 | 840 | 790 | 744 | 722 | 491 | 606 | 650 | 685 | 713 | 618 | 612 | 656.2 | 682.3 | 591.2 | 583 | 585.7 | 596.5 | 514.5 | 513.1 | 552 | 579.8 | 494.4 | 456.8 | 326.7 | 190.3 | 111 | 128.4 | 104.079 | 94.658 | 54.517 | 53.072 | 34.835 | 19.34 | 16.26 | 15.663 | 9.924 | 8.466 | 6.773 | 7.171 | 8.22 | 7.18 | 7.207 | 6.423 | 8.139 | 7.239 | 5.599 | 5.158 | 4.729 | 3.637 | 3.216 | 3.166 | 5.302 | 4.94 | 4.426 | 3.295 | 3.049 | 3.514 | 3.02 | 2.66 | 2.846 | 2.863 | 2.426 | 2.743 | 2.064 | 2.233 | 1.971 | 3.414 | 2.248 | 1.349 | 1.15 | -0.792 | 1.166 | 0.935 | 2.888 | 3.844 | 2.217 | 1.783 | 2.15 |
Brutowinstmarge
| 0.12 | 0.127 | 0.107 | 0.103 | 0.11 | 0.101 | 0.084 | 0.164 | 0.17 | 0.185 | 0.154 | 0.151 | 0.147 | 0.167 | 0.165 | 0.159 | 0.171 | 0.14 | 0.157 | 0.157 | 0.165 | 0.168 | 0.15 | 0.139 | 0.151 | 0.156 | 0.141 | 0.139 | 0.151 | 0.159 | 0.145 | 0.14 | 0.149 | 0.157 | 0.139 | 0.137 | 0.138 | 0.157 | 0.158 | 0.155 | 0.157 | 0.163 | 0.193 | 0.206 | 0.18 | 0.141 | 0.143 | 0.144 | 0.14 | 0.155 | 0.152 | 0.163 | 0.173 | 0.163 | 0.174 | 0.155 | 0.183 | 0.179 | 0.177 | 0.163 | 0.18 | 0.164 | 0.16 | 0.15 | 0.163 | 0.16 | 0.177 | 0.234 | 0.228 | 0.254 | 0.263 | 0.249 | 0.262 | 0.257 | 0.254 | 0.283 | 0.217 | 0.217 | 0.19 | 0.245 | 0.157 | 0.178 | 0.174 | -0.178 | 0.29 | 0.282 | 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 |
Algemene en administratieve kosten
| 33 | 33 | 38 | 38 | 39 | 46 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173.7 | 49.8 | 65 | 58.9 | 96.5 | 37.7 | 31.3 | 18.6 | 20.632 | 19.091 | 19.011 | 13.266 | 10.38 | 9.521 | 5.198 | 4.262 | 11.461 | 0 | 11.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.31 | 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 | 252.8 | 333.4 | 344.5 | 373.1 | 398.3 | 244.9 | 189.1 | 97.2 | 101.768 | 98.626 | 87.542 | 62.612 | 51.216 | 43.733 | 28.157 | 23.365 | 15.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 33 | 33 | 38 | 38 | 39 | 46 | 44 | 155 | 298 | 324 | 344 | 321 | 339 | 594 | 588 | 516 | 499 | 632 | 525 | 448 | 456 | 455 | 486 | 486 | 447.2 | 454.3 | 450.2 | 445.2 | 398.9 | 411.5 | 400.9 | 426.5 | 383.2 | 409.5 | 432 | 494.8 | 282.6 | 220.4 | 115.8 | 122.4 | 117.717 | 106.553 | 75.878 | 61.596 | 53.254 | 33.355 | 27.627 | 26.755 | 19.204 | 11.461 | 10.997 | 8.514 | 7.75 | 5.537 | 5.207 | 5.062 | 5.219 | 4.598 | 4.075 | 4.036 | 3.284 | 3.006 | 3.243 | 2.584 | 3.276 | 3.524 | 3.28 | 2.579 | 2.271 | 2.242 | 4.5 | 2.103 | 1.861 | 1.923 | 1.721 | 2.092 | 2.558 | 3.278 | 6.592 | 6.941 | 2.691 | 1.947 | 1.703 | 0.971 | 1.093 | 0.733 | 0.503 | 0.564 | 0.355 | 0.463 | 0.362 |
Overige kosten
| 37 | -21 | -19 | 3 | 4 | 3 | 15 | 13 | 15 | 15 | 14 | 14 | 15 | 24 | 26 | 20 | 20 | 21 | 18 | 13 | 11 | 13 | 17 | 42 | 18.3 | 30.2 | 19.6 | 9.4 | 6.7 | 2.6 | -3.3 | -0.2 | 2.7 | 7.9 | -1.2 | 0.8 | -1.6 | -21.9 | -0.4 | -0.1 | -0.296 | -0.235 | -0.015 | -0.185 | -0.235 | -0.167 | 0.109 | -0.044 | -0.314 | 0.373 | 0 | 1.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.3 | 23.86 | 22.461 | 17.3 | 30,568.973 | 0 | 0.027 | 0 | 26,969.592 | 0 | 0 | 5.408 | 4.862 | 4.399 | 4.404 | -1.797 | -5.333 | 12.113 | 6.219 | 0 | 10.943 | 0 | 0 | 2.19 | -4.729 | 1.737 | 1.283 | 1.665 |
Bedrijfskosten
| 54 | 54 | 57 | 53 | 54 | 61 | 59 | 155 | 298 | 324 | 344 | 321 | 339 | 594 | 588 | 516 | 499 | 632 | 525 | 448 | 456 | 455 | 486 | 486 | 447.2 | 454.3 | 450.2 | 445.2 | 398.9 | 411.5 | 400.9 | 426.5 | 383.2 | 409.5 | 432 | 494.8 | 282.6 | 220.4 | 115.8 | 122.4 | 117.717 | 106.553 | 75.878 | 61.596 | 53.254 | 33.355 | 27.627 | 26.755 | 19.204 | 11.834 | 10.997 | 9.56 | 7.75 | 5.537 | 5.207 | 5.062 | 5.219 | 4.598 | 4.075 | 4.036 | 3.284 | 3.006 | 3.243 | 2.584 | 3.276 | 3.524 | 20.58 | 2.579 | 2.271 | 2.269 | 4.5 | 2.103 | 1.861 | 1.923 | 7.129 | 6.954 | 6.958 | 7.682 | 4.795 | 1.608 | 14.805 | 8.166 | 1.703 | 11.914 | 1.093 | 0.733 | 2.693 | -4.165 | 2.091 | 1.747 | 2.027 |
Bedrijfsresultaat
| 176 | 211 | 159 | 119 | 154 | 107 | 106 | 158 | 185 | 230 | 205 | 174 | 112 | 246 | 202 | 228 | 223 | -141 | 81 | 202 | 229 | 258 | 132 | 126 | 209 | 228 | 141 | 137.8 | 186.8 | 185 | 113.6 | 86.6 | 168.8 | 170.3 | 62.4 | -38 | 44.1 | -30.1 | -4.8 | 6 | -13.638 | -11.895 | -21.361 | -8.524 | -18.419 | -14.015 | -11.367 | -11.092 | -9.28 | -3.368 | -4.224 | -2.389 | 0.47 | 1.643 | 2 | 1.361 | 2.92 | 2.641 | 1.524 | 1.122 | 1.445 | 0.631 | -0.027 | 0.582 | 2.026 | 1.416 | 4.426 | 0.716 | 0.778 | 1.245 | -1.48 | 0.557 | 0.985 | 0.94 | 2.426 | 2.743 | 2.064 | 2.233 | 1.971 | 9.755 | -0.443 | -0.598 | -0.553 | -0.024 | 0.073 | 0.202 | 0.195 | 0.228 | 0.126 | 0.036 | 0.123 |
Bedrijfsresultaat ratio
| 0.086 | 0.101 | 0.079 | 0.061 | 0.078 | 0.056 | 0.056 | 0.086 | 0.061 | 0.071 | 0.059 | 0.052 | 0.034 | 0.049 | 0.042 | 0.049 | 0.053 | -0.04 | 0.021 | 0.049 | 0.055 | 0.061 | 0.032 | 0.029 | 0.048 | 0.052 | 0.034 | 0.033 | 0.048 | 0.049 | 0.032 | 0.024 | 0.045 | 0.046 | 0.018 | -0.011 | 0.019 | -0.025 | -0.007 | 0.007 | -0.021 | -0.02 | -0.076 | -0.033 | -0.095 | -0.102 | -0.1 | -0.102 | -0.131 | -0.062 | -0.095 | -0.054 | 0.01 | 0.037 | 0.048 | 0.033 | 0.066 | 0.065 | 0.048 | 0.035 | 0.055 | 0.028 | -0.001 | 0.028 | 0.062 | 0.046 | 0.177 | 0.051 | 0.058 | 0.09 | -0.129 | 0.052 | 0.091 | 0.085 | 0.254 | 0.283 | 0.217 | 0.217 | 0.19 | 0.7 | -0.031 | -0.079 | -0.084 | -0.005 | 0.018 | 0.061 | 0.067 | 0.059 | 0.057 | 0.02 | 0.057 |
Totaal overige inkomsten en kosten netto
| -41 | -50 | -48 | -41 | -37 | -63 | -37 | 635 | -20 | -42 | 539 | -37 | -80 | -42 | -49 | -67 | -66 | -64 | -46 | -65 | -59 | -67 | -61 | -8 | -52.8 | -14.7 | -62.1 | -78.6 | -75.3 | -90.1 | -88.7 | -52.2 | -144.8 | -86.9 | -97.4 | -94.5 | -77.6 | -58.2 | -23.5 | -16.8 | -18.1 | -3.7 | -10.2 | -5.768 | -6.65 | -3.273 | -2.955 | -3.221 | -0.329 | -0.029 | 0.009 | -0.04 | -0.049 | -0.08 | -0.078 | -0.103 | -0.08 | -0.122 | -0.04 | -0.054 | -0.045 | -0.045 | -0.012 | -0.15 | -0.115 | -0.056 | -0.083 | 0.007 | 0.02 | -0.061 | 2.219 | -0.091 | -0.08 | -0.063 | 1.573 | -2.146 | -0.056 | -0.166 | -6.621 | -13.226 | -0.012 | -0.011 | -0.071 | 0.188 | -0.043 | -0.017 | -0.01 | -0.139 | 0 | 0 | 0 |
Inkomen voor belasting
| 135 | 147 | 90 | 78 | 117 | 44 | 21 | -28 | 165 | 188 | 602 | 153 | 32 | 204 | 153 | 161 | 157 | -205 | 35 | 137 | 170 | 191 | 71 | 118 | 156.2 | 213.3 | 78.9 | 59.2 | 101.4 | 85 | 15.1 | 34.4 | 24 | 83.4 | -35 | -132.7 | -33.5 | -88.3 | -28.3 | -10.8 | -31.776 | -15.533 | -31.434 | -14.293 | -25.069 | -17.288 | -14.322 | -14.313 | -9.609 | -3.397 | -4.215 | -2.429 | 0.421 | 1.563 | 1.922 | 1.258 | 2.84 | 2.519 | 1.484 | 1.068 | 1.4 | 0.586 | -0.039 | 0.432 | 1.911 | 1.305 | 1.063 | 0.723 | 0.798 | 1.211 | 0.739 | 0.466 | 0.905 | 0.848 | 0.557 | 0.598 | -0.551 | -1.211 | -4.65 | -3.471 | -0.455 | -0.609 | -0.624 | -0.282 | 0.073 | 0.202 | 0.184 | 0.089 | 0.126 | 0.036 | 0.123 |
Inkomen voor belasting ratio
| 0.066 | 0.071 | 0.045 | 0.04 | 0.059 | 0.023 | 0.011 | -0.015 | 0.054 | 0.058 | 0.173 | 0.046 | 0.01 | 0.041 | 0.032 | 0.035 | 0.037 | -0.059 | 0.009 | 0.033 | 0.041 | 0.045 | 0.017 | 0.027 | 0.036 | 0.049 | 0.019 | 0.014 | 0.026 | 0.023 | 0.004 | 0.009 | 0.006 | 0.023 | -0.01 | -0.04 | -0.014 | -0.073 | -0.04 | -0.013 | -0.048 | -0.027 | -0.111 | -0.056 | -0.129 | -0.126 | -0.126 | -0.132 | -0.135 | -0.062 | -0.095 | -0.055 | 0.009 | 0.035 | 0.046 | 0.03 | 0.064 | 0.062 | 0.047 | 0.034 | 0.053 | 0.026 | -0.002 | 0.02 | 0.059 | 0.042 | 0.043 | 0.051 | 0.06 | 0.087 | 0.064 | 0.044 | 0.083 | 0.076 | 0.058 | 0.062 | -0.058 | -0.118 | -0.449 | -0.249 | -0.032 | -0.081 | -0.094 | -0.063 | 0.018 | 0.061 | 0.064 | 0.023 | 0.057 | 0.02 | 0.057 |
Belastingkosten
| 40 | -3 | 23 | 20 | 31 | 13 | 4 | 8 | 34 | 47 | 113 | 27 | 11 | 46 | 35 | 33 | 59 | -71 | 10 | 30 | 34 | 46 | 19 | 27 | 41 | 54.2 | -0.2 | -147.9 | 30.4 | 27.8 | -9.8 | 2.3 | 2.7 | 33 | -15.7 | -69.6 | 1.9 | -9.5 | -13.6 | -0.9 | -20.077 | -1.771 | -3.299 | -3.694 | -19.044 | 0.074 | 0.222 | -4.994 | -6.46 | 1.78 | -1.521 | -0.967 | 0.231 | 0.649 | 0.805 | 0.438 | 1.11 | 1.015 | 0.65 | 0.467 | 0.599 | 0.273 | -0.014 | 0.184 | 0.759 | 0.531 | 0.42 | 0.266 | 0.299 | 0.457 | 0.278 | -1.128 | 0.08 | 0.092 | -5.26 | -4.808 | -4.343 | -4.238 | 1.826 | -1.32 | -0.166 | -0.215 | -0.22 | -0.159 | 0.021 | 0.059 | 0.054 | 0 | 0 | 0 | 0.025 |
Nettowinst
| 95 | 150 | 67 | 58 | 84 | 33 | 14 | -36 | 131 | 141 | 488 | 122 | -57 | 156 | 115 | 125 | 93 | -131 | 23 | 107 | 130 | 135 | 47 | 91 | 109 | 149 | 72.6 | 204.5 | 62.5 | 51.9 | 21.3 | 29.8 | 15.1 | 46.6 | -22.5 | -62.1 | -40.4 | -74.4 | -14.7 | -9.9 | -11.699 | -13.762 | -28.135 | -10.599 | -6.025 | -17.362 | -14.544 | -9.319 | -3.149 | -5.177 | -2.694 | -1.462 | 0.19 | 0.914 | 1.117 | 0.82 | 1.73 | 1.504 | 0.834 | 0.601 | 0.811 | 0.288 | 0.005 | 0.587 | 1.152 | 0.774 | 0.643 | 0.457 | 0.499 | 0.754 | 0.461 | 1.594 | 0.905 | 0.848 | 0.557 | 0.598 | -0.551 | -1.211 | -4.65 | -2.151 | -0.289 | -0.394 | -0.404 | -0.123 | 0.052 | 0.143 | 0.131 | 0.089 | 0.126 | 0.036 | 0.098 |
Nettowinstmarge
| 0.046 | 0.072 | 0.033 | 0.03 | 0.042 | 0.017 | 0.007 | -0.02 | 0.043 | 0.044 | 0.141 | 0.036 | -0.017 | 0.031 | 0.024 | 0.027 | 0.022 | -0.037 | 0.006 | 0.026 | 0.031 | 0.032 | 0.011 | 0.021 | 0.025 | 0.034 | 0.017 | 0.049 | 0.016 | 0.014 | 0.006 | 0.008 | 0.004 | 0.013 | -0.006 | -0.019 | -0.017 | -0.061 | -0.021 | -0.012 | -0.018 | -0.024 | -0.1 | -0.041 | -0.031 | -0.127 | -0.128 | -0.086 | -0.044 | -0.095 | -0.06 | -0.033 | 0.004 | 0.021 | 0.027 | 0.02 | 0.039 | 0.037 | 0.026 | 0.019 | 0.031 | 0.013 | 0 | 0.028 | 0.036 | 0.025 | 0.026 | 0.032 | 0.037 | 0.054 | 0.04 | 0.149 | 0.083 | 0.076 | 0.058 | 0.062 | -0.058 | -0.118 | -0.449 | -0.154 | -0.02 | -0.052 | -0.061 | -0.028 | 0.013 | 0.043 | 0.045 | 0.023 | 0.057 | 0.02 | 0.046 |
WPA (Winst Per Aandeel)
| 0.82 | 1.29 | 0.58 | 0.5 | 0.72 | 0.28 | 0.12 | -0.31 | 1.14 | 1.23 | 4.24 | 1.06 | -0.5 | 1.39 | 1.08 | 1.01 | 0.93 | -1.44 | 0.23 | 1.04 | 1.27 | 1.32 | 0.4 | 0.67 | 0.81 | 1.14 | 0.56 | 1.57 | 0.49 | 0.43 | 0.18 | 0.25 | 0.13 | 0.39 | -0.21 | -0.57 | -0.41 | -0.88 | -0.19 | -0.15 | -0.22 | -0.27 | -0.68 | -0.35 | -0.25 | -0.96 | -0.81 | -0.53 | -0.18 | -0.29 | -0.28 | -0.15 | -5.38 | 0.11 | 0.14 | 0.1 | 0.21 | 0.2 | 0.12 | 0.075 | 0.12 | 0.04 | 0.001 | 0.073 | 0.16 | 0.08 | 0.08 | 0.062 | 0.08 | 0.12 | 0.08 | 0.24 | 0.12 | 0.12 | 0.08 | 0.091 | -0.084 | -0.18 | -0.7 | -0.32 | -0.044 | -0.066 | -0.085 | -0.026 | 0.04 | 0.08 | 0.08 | 0.055 | 0.08 | 0.04 | 0.08 |
Verwaterde WPA
| 0.79 | 1.25 | 0.56 | 0.48 | 0.71 | 0.28 | 0.12 | -0.31 | 1.13 | 1.22 | 4.21 | 1.05 | -0.49 | 1.38 | 1.02 | 0.91 | 0.83 | -1.44 | 0.2 | 0.93 | 1.14 | 1.19 | 0.37 | 0.62 | 0.74 | 1.03 | 0.5 | 1.42 | 0.44 | 0.38 | 0.16 | 0.22 | 0.11 | 0.35 | -0.21 | -0.57 | -0.41 | -0.88 | -0.19 | -0.15 | -0.21 | -0.26 | -0.68 | -0.35 | -0.25 | -0.96 | -0.81 | -0.53 | -0.18 | -0.29 | -0.28 | -0.15 | -5.38 | 0.11 | 0.13 | 0.1 | 0.21 | 0.2 | 0.12 | 0.074 | 0.12 | 0.04 | 0.001 | 0.073 | 0.16 | 0.08 | 0.08 | 0.061 | 0.08 | 0.12 | 0.08 | 0.23 | 0.12 | 0.12 | 0.08 | 0.091 | -0.084 | -0.18 | -0.7 | -0.32 | -0.044 | -0.066 | -0.085 | -0.026 | 0.019 | 0.08 | 0.08 | 0.04 | 0.04 | 0.016 | 0.04 |
EBITDA
| 317 | 325 | 276 | 234 | 274 | 239 | 202 | 107 | 318 | 334 | 755 | 307 | 288 | 470 | 420 | 433 | 331 | 70 | 267 | 404 | 437 | 442 | 325 | 358.1 | 387.1 | 459.4 | 307.4 | 283.7 | 354.1 | 339.5 | 271 | 244.6 | 330.6 | 331.8 | 224.5 | 135 | 146.1 | 4.1 | 29 | 40.249 | 13.4 | 15.317 | -17.481 | 0.344 | -10.26 | -12.387 | -9.704 | -12.599 | -9.28 | -2.97 | -3.886 | -2.087 | 0.47 | 1.933 | 2.287 | 0.297 | 3.197 | 2.923 | 1.889 | 1.455 | 1.704 | 0.893 | 0.259 | 0.78 | 2.072 | 1.666 | 1.199 | 0.716 | 1.009 | 1.465 | 0.994 | 0.862 | 0.985 | 1.165 | -0.757 | -7.443 | -0.181 | -0.631 | 2.418 | 2.238 | -9.571 | -4.58 | -0.314 | 0.049 | 0.143 | 0.216 | 0.216 | 0.262 | 0.15 | 0.055 | 0.148 |
EBITDA ratio
| 0.154 | 0.16 | 0.137 | 0.136 | 0.14 | 0.126 | 0.109 | 0.11 | 0.116 | 0.125 | 0.092 | 0.096 | 0.048 | 0.094 | 0.088 | 0.095 | 0.103 | 0.022 | 0.073 | 0.052 | 0.103 | 0.064 | 0.08 | 0.081 | 0.094 | 0.1 | 0.079 | 0.075 | 0.093 | 0.094 | 0.076 | 0.066 | 0.09 | 0.092 | 0.063 | 0.041 | 0.061 | 0.003 | 0.041 | 0.049 | 0.02 | 0.023 | -0.036 | 0.001 | -0.053 | -0.09 | -0.085 | -0.103 | -0.125 | -0.054 | -0.088 | -0.047 | 0.016 | 0.045 | 0.056 | 0.039 | 0.073 | 0.073 | 0.06 | 0.047 | 0.066 | 0.041 | 0.012 | 0.04 | 0.071 | 0.056 | 0.055 | 0.051 | 0.076 | 0.106 | -0.304 | 0.047 | 0.115 | 0.11 | -0.274 | -1.7 | -0.161 | -0.464 | 0.116 | 0.345 | -0.854 | -0.863 | -0.047 | 0.011 | 0.035 | 0.065 | 0.075 | 0.068 | 0.068 | 0.031 | 0.069 |