A2B Australia Limited
ASX:A2B.AX
1.445 (AUD) • At close April 2, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q2 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 81.323 | 74.98 | 72.271 | 66.46 | 59.678 | 62.71 | 50.663 | 65.943 | 104.951 | 96.965 | 100.978 | 90 | 79.057 | 80.255 | 88.553 | 87.531 | 100.432 | 94.701 | 102.552 | 96.824 | 49.025 | 49.025 | 48.022 | 48.022 | 48.022 | 48.022 | 46.054 | 46.054 | 46.054 | 46.054 | 43.529 | 43.529 | 43.529 | 43.529 | 43.306 | 43.306 | 43.306 | 43.306 | 42.87 | 42.87 | 42.87 | 42.87 | 37.023 | 37.023 | 37.023 | 37.023 | 32.019 | 32.019 | 32.019 | 32.019 | 194.141 | 194.141 | 194.141 | 194.141 | 172.279 | 172.279 | 172.279 | 172.279 | 155.891 | 155.891 | 155.891 | 155.891 | 144.321 | 144.321 | 144.321 | 144.321 | 135.842 | 135.842 | 135.842 | 135.842 | 0 | 0 | 0 | 0 | 111.819 | 111.819 | 111.819 | 111.819 | 98.841 | 98.841 | 98.841 | 98.841 | 89.816 | 89.816 | 89.816 | 89.816 | 83.32 | 83.32 | 83.32 | 83.32 |
Kosten van de omzet
| 53.125 | 60.71 | 47.437 | 53.211 | 50.855 | 54.043 | 50.627 | 62.375 | 71.23 | 23.54 | 28.116 | 22.242 | 15.834 | 17.445 | 19.44 | 23.066 | 27.249 | 26.274 | 28.822 | 25.722 | 13.317 | 13.317 | 13.142 | 13.142 | 13.142 | 13.142 | 12.338 | 12.338 | 12.338 | 12.338 | 7.635 | 7.635 | 7.635 | 7.635 | 7.414 | 7.414 | 7.414 | 7.414 | 7.399 | 7.399 | 7.399 | 7.399 | 5.893 | 5.893 | 5.893 | 5.893 | 7.447 | 7.447 | 7.447 | 7.447 | 168.664 | 168.664 | 168.664 | 168.664 | 154.146 | 154.146 | 154.146 | 154.146 | 144.494 | 144.494 | 144.494 | 144.494 | 134.705 | 134.705 | 134.705 | 134.705 | 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
| 28.198 | 14.27 | 24.834 | 13.249 | 8.823 | 8.667 | 0.036 | 3.568 | 33.721 | 73.425 | 72.862 | 67.758 | 63.223 | 62.81 | 69.113 | 64.465 | 73.183 | 68.427 | 73.73 | 71.102 | 35.708 | 35.708 | 34.88 | 34.88 | 34.88 | 34.88 | 33.716 | 33.716 | 33.716 | 33.716 | 35.894 | 35.894 | 35.894 | 35.894 | 35.892 | 35.892 | 35.892 | 35.892 | 35.471 | 35.471 | 35.471 | 35.471 | 31.129 | 31.129 | 31.129 | 31.129 | 24.572 | 24.572 | 24.572 | 24.572 | 25.478 | 25.478 | 25.478 | 25.478 | 18.133 | 18.133 | 18.133 | 18.133 | 11.397 | 11.397 | 11.397 | 11.397 | 9.616 | 9.616 | 9.616 | 9.616 | 135.842 | 135.842 | 135.842 | 135.842 | 0 | 0 | 0 | 0 | 111.819 | 111.819 | 111.819 | 111.819 | 98.841 | 98.841 | 98.841 | 98.841 | 89.816 | 89.816 | 89.816 | 89.816 | 83.32 | 83.32 | 83.32 | 83.32 |
Brutowinstmarge
| 0.347 | 0.19 | 0.344 | 0.199 | 0.148 | 0.138 | 0.001 | 0.054 | 0.321 | 0.757 | 0.722 | 0.753 | 0.8 | 0.783 | 0.78 | 0.736 | 0.729 | 0.723 | 0.719 | 0.734 | 0.728 | 0.728 | 0.726 | 0.726 | 0.726 | 0.726 | 0.732 | 0.732 | 0.732 | 0.732 | 0.825 | 0.825 | 0.825 | 0.825 | 0.829 | 0.829 | 0.829 | 0.829 | 0.827 | 0.827 | 0.827 | 0.827 | 0.841 | 0.841 | 0.841 | 0.841 | 0.767 | 0.767 | 0.767 | 0.767 | 0.131 | 0.131 | 0.131 | 0.131 | 0.105 | 0.105 | 0.105 | 0.105 | 0.073 | 0.073 | 0.073 | 0.073 | 0.067 | 0.067 | 0.067 | 0.067 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 2.8 | 0 | 4.386 | 0 | 5.045 | 0 | 2.053 | 0 | 1.939 | 0 | 0 | 1.102 | 1.518 | 0 | 2.445 | 0 | 2.54 | 0 | 3.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.461 | 6.06 | 6.175 | 6.191 | 5.097 | 5.227 | 5.291 | 16.604 | 23.63 | 20.08 | 19.684 | 15.39 | 12.49 | 9.035 | 13.346 | 9.655 | 9.01 | 8.417 | 8.055 | 8.389 | 7.968 | 7.968 | 7.538 | 7.538 | 7.538 | 7.538 | 7.159 | 7.159 | 7.159 | 7.159 | 7.338 | 7.338 | 7.338 | 7.338 | 6.49 | 6.49 | 6.49 | 6.49 | 6.469 | 6.469 | 6.469 | 6.469 | 5.704 | 5.704 | 5.704 | 5.704 | 7.843 | 7.843 | 7.843 | 7.843 | 5.738 | 5.738 | 5.738 | 5.738 | 5.26 | 5.26 | 5.26 | 5.26 | 4.822 | 4.822 | 4.822 | 4.822 | 2.75 | 2.75 | 2.75 | 2.75 | 1.034 | 1.034 | 1.034 | 1.034 | 0 | 0 | 0 | 0 | 0.084 | 0.084 | 0.084 | 0.084 | 0.026 | 0.026 | 0.026 | 0.026 | -0.004 | -0.004 | -0.004 | -0.004 | 0.004 | 0.004 | 0.004 | 0.004 |
Verkoop- en marketingkosten
| 2.279 | 1.293 | 1.453 | 7.379 | 3.842 | 6.555 | 4.337 | -0.181 | 0 | 29.258 | 32.321 | 28.196 | 19.877 | 4.6 | 21.447 | 18.99 | 19.234 | 4.672 | 4.672 | 4.465 | 4.465 | 4.465 | 3.986 | 3.986 | 3.986 | 3.986 | 3.855 | 3.855 | 3.855 | 3.855 | 3.532 | 3.532 | 3.532 | 3.532 | 3.606 | 3.606 | 3.606 | 3.606 | 3.4 | 3.4 | 3.4 | 3.4 | 3.062 | 3.062 | 3.062 | 3.062 | -5.905 | -5.905 | -5.905 | -5.905 | 2.224 | 2.224 | 2.224 | 2.224 | -1.79 | -1.79 | -1.79 | -1.79 | -1.457 | -1.457 | -1.457 | -1.457 | -0.136 | -0.136 | -0.136 | -0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.284 | 108.284 | 108.284 | 108.284 | 95.364 | 95.364 | 95.364 | 95.364 | 86.427 | 86.427 | 86.427 | 86.427 | 80.371 | 80.371 | 80.371 | 80.371 |
Verkoop-, algemene en administratieve kosten
| 19.35 | 9.659 | 20.877 | 32.374 | 20.586 | 18.108 | 15.632 | 16.423 | 23.63 | 49.338 | 52.005 | 43.586 | 32.367 | 31.522 | 34.793 | 28.645 | 28.244 | 27.086 | 26.637 | 25.985 | 12.433 | 12.433 | 11.524 | 11.524 | 11.524 | 11.524 | 11.014 | 11.014 | 11.014 | 11.014 | 10.87 | 10.87 | 10.87 | 10.87 | 10.095 | 10.095 | 10.095 | 10.095 | 9.869 | 9.869 | 9.869 | 9.869 | 8.766 | 8.766 | 8.766 | 8.766 | 1.939 | 1.939 | 1.939 | 1.939 | 7.961 | 7.961 | 7.961 | 7.961 | 3.47 | 3.47 | 3.47 | 3.47 | 3.365 | 3.365 | 3.365 | 3.365 | 2.614 | 2.614 | 2.614 | 2.614 | 1.034 | 1.034 | 1.034 | 1.034 | 0 | 0 | 0 | 0 | 108.368 | 108.368 | 108.368 | 108.368 | 95.389 | 95.389 | 95.389 | 95.389 | 86.424 | 86.424 | 86.424 | 86.424 | 80.375 | 80.375 | 80.375 | 80.375 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.608 | -5.608 | -10.391 | -10.391 | -10.391 | -9.689 | -9.689 | -9.689 | -9.689 | -9.076 | -9.076 | -9.076 | -9.076 | -5.474 | -5.474 | -5.474 | -5.474 | -5.094 | -5.094 | -5.094 | -5.094 | -4.727 | -4.727 | -4.727 | -4.727 | -3.99 | -3.99 | -3.99 | -3.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.81 | -1.81 | -1.81 | -1.81 | 7.205 | 7.205 | 7.205 | 7.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 19.35 | 9.659 | 20.877 | 32.374 | 20.586 | 18.108 | 15.632 | 16.423 | 23.63 | 64.134 | 64.358 | 68.299 | 52.695 | 57.896 | 42.477 | 39.582 | 29.235 | 36.379 | 23.946 | 30.512 | 2.042 | 2.042 | 1.835 | 1.835 | 1.835 | 1.835 | 1.939 | 1.939 | 1.939 | 1.939 | 5.396 | 5.396 | 5.396 | 5.396 | 5.002 | 5.002 | 5.002 | 5.002 | 5.142 | 5.142 | 5.142 | 5.142 | 4.776 | 4.776 | 4.776 | 4.776 | 1.939 | 1.939 | 1.939 | 1.939 | 7.961 | 7.961 | 7.961 | 7.961 | 3.47 | 3.47 | 3.47 | 3.47 | 3.365 | 3.365 | 3.365 | 3.365 | 2.614 | 2.614 | 2.614 | 2.614 | -0.776 | -0.776 | -0.776 | -0.776 | 7.205 | 7.205 | 7.205 | 7.205 | 108.368 | 108.368 | 108.368 | 108.368 | 95.389 | 95.389 | 95.389 | 95.389 | 86.424 | 86.424 | 86.424 | 86.424 | 80.375 | 80.375 | 80.375 | 80.375 |
Bedrijfsresultaat
| 8.848 | 4.611 | 3.957 | -19.125 | -11.763 | -9.441 | -15.596 | -12.855 | 10.091 | 9.611 | 8.9 | 10.864 | 19.902 | 22.588 | 22.016 | 26.914 | 35.472 | 32.732 | 38.111 | 36.209 | 18.019 | 18.019 | 18.263 | 18.263 | 18.263 | 18.263 | 17.644 | 17.644 | 17.644 | 17.644 | 16.993 | 16.993 | 16.993 | 16.993 | 18.71 | 18.71 | 18.71 | 18.71 | 18.382 | 18.382 | 18.382 | 18.382 | 15.581 | 15.581 | 15.581 | 15.581 | 12.466 | 12.466 | 12.466 | 12.466 | 8.817 | 8.817 | 8.817 | 8.817 | 7.17 | 7.17 | 7.17 | 7.17 | 1.596 | 1.596 | 1.596 | 1.596 | 3.132 | 3.132 | 3.132 | 3.132 | 135.066 | 135.066 | 135.066 | 135.066 | 7.205 | 7.205 | 7.205 | 7.205 | 2.4 | 2.4 | 2.4 | 2.4 | 2.7 | 2.7 | 2.7 | 2.7 | 2.964 | 2.964 | 2.964 | 2.964 | 2.578 | 2.578 | 2.578 | 2.578 |
Bedrijfsresultaat ratio
| 0.109 | 0.061 | 0.055 | -0.288 | -0.197 | -0.151 | -0.308 | -0.195 | 0.096 | 0.099 | 0.088 | 0.121 | 0.252 | 0.281 | 0.249 | 0.307 | 0.353 | 0.346 | 0.372 | 0.374 | 0.368 | 0.368 | 0.38 | 0.38 | 0.38 | 0.38 | 0.383 | 0.383 | 0.383 | 0.383 | 0.39 | 0.39 | 0.39 | 0.39 | 0.432 | 0.432 | 0.432 | 0.432 | 0.429 | 0.429 | 0.429 | 0.429 | 0.421 | 0.421 | 0.421 | 0.421 | 0.389 | 0.389 | 0.389 | 0.389 | 0.045 | 0.045 | 0.045 | 0.045 | 0.042 | 0.042 | 0.042 | 0.042 | 0.01 | 0.01 | 0.01 | 0.01 | 0.022 | 0.022 | 0.022 | 0.022 | 0.994 | 0.994 | 0.994 | 0.994 | 0 | 0 | 0 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | 0.027 | 0.027 | 0.027 | 0.027 | 0.033 | 0.033 | 0.033 | 0.033 | 0.031 | 0.031 | 0.031 | 0.031 |
Totaal overige inkomsten en kosten netto
| 62.654 | 19.666 | -1.598 | -11.034 | 2.204 | -7.449 | 6.883 | -18.113 | -4.997 | -0.594 | -0.738 | -11.736 | -11.227 | -20.049 | 2.109 | -4.591 | 5.469 | -3.526 | 8.251 | 0.571 | 1.937 | 1.937 | 1.651 | 1.651 | 1.651 | 1.651 | -1.537 | -1.537 | -1.537 | -1.537 | 1.863 | 1.863 | 1.863 | 1.863 | 1.647 | 1.647 | 1.647 | 1.647 | 1.549 | 1.549 | 1.549 | 1.549 | 1.864 | 1.864 | 1.864 | 1.864 | 0.711 | 0.711 | 0.711 | 0.711 | 0.763 | 0.763 | 0.763 | 0.763 | 0.965 | 0.965 | 0.965 | 0.965 | 5.386 | 5.386 | 5.386 | 5.386 | 2.63 | 2.63 | 2.63 | 2.63 | -130.294 | -130.294 | -130.294 | -130.294 | -2.851 | -2.851 | -2.851 | -2.851 | 0.351 | 0.351 | 0.351 | 0.351 | 0.241 | 0.241 | 0.241 | 0.241 | 0.179 | 0.179 | 0.179 | 0.179 | 0.166 | 0.166 | 0.166 | 0.166 |
Inkomen voor belasting
| 71.502 | 25.899 | 2.359 | -30.159 | -9.559 | -16.89 | -8.713 | -30.968 | 5.094 | 9.017 | 8.162 | -0.872 | 8.675 | 2.539 | 24.125 | 22.323 | 40.941 | 29.206 | 46.362 | 36.78 | 19.956 | 19.956 | 19.914 | 19.914 | 19.914 | 19.914 | 16.107 | 16.107 | 16.107 | 16.107 | 18.856 | 18.856 | 18.856 | 18.856 | 20.356 | 20.356 | 20.356 | 20.356 | 19.931 | 19.931 | 19.931 | 19.931 | 17.444 | 17.444 | 17.444 | 17.444 | 13.176 | 13.176 | 13.176 | 13.176 | 9.58 | 9.58 | 9.58 | 9.58 | 8.135 | 8.135 | 8.135 | 8.135 | 6.982 | 6.982 | 6.982 | 6.982 | 5.763 | 5.763 | 5.763 | 5.763 | 4.772 | 4.772 | 4.772 | 4.772 | 4.354 | 4.354 | 4.354 | 4.354 | 2.751 | 2.751 | 2.751 | 2.751 | 2.941 | 2.941 | 2.941 | 2.941 | 3.143 | 3.143 | 3.143 | 3.143 | 2.744 | 2.744 | 2.744 | 2.744 |
Inkomen voor belasting ratio
| 0.879 | 0.345 | 0.033 | -0.454 | -0.16 | -0.269 | -0.172 | -0.47 | 0.049 | 0.093 | 0.081 | -0.01 | 0.11 | 0.032 | 0.272 | 0.255 | 0.408 | 0.308 | 0.452 | 0.38 | 0.407 | 0.407 | 0.415 | 0.415 | 0.415 | 0.415 | 0.35 | 0.35 | 0.35 | 0.35 | 0.433 | 0.433 | 0.433 | 0.433 | 0.47 | 0.47 | 0.47 | 0.47 | 0.465 | 0.465 | 0.465 | 0.465 | 0.471 | 0.471 | 0.471 | 0.471 | 0.412 | 0.412 | 0.412 | 0.412 | 0.049 | 0.049 | 0.049 | 0.049 | 0.047 | 0.047 | 0.047 | 0.047 | 0.045 | 0.045 | 0.045 | 0.045 | 0.04 | 0.04 | 0.04 | 0.04 | 0.035 | 0.035 | 0.035 | 0.035 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0.025 | 0.03 | 0.03 | 0.03 | 0.03 | 0.035 | 0.035 | 0.035 | 0.035 | 0.033 | 0.033 | 0.033 | 0.033 |
Belastingkosten
| 20.443 | 2.574 | -1.379 | -9.029 | -2.871 | -4.978 | -2.559 | -3.719 | 1.54 | 2.664 | 2.632 | 3.875 | 5.949 | 8.536 | 7.848 | 6.971 | 9.745 | 9.105 | 10.344 | 9.531 | 4.807 | 4.807 | 4.921 | 4.921 | 4.921 | 4.921 | 4.575 | 4.575 | 4.575 | 4.575 | 4.455 | 4.455 | 4.455 | 4.455 | 5.011 | 5.011 | 5.011 | 5.011 | 5.176 | 5.176 | 5.176 | 5.176 | 4.489 | 4.489 | 4.489 | 4.489 | 3.671 | 3.671 | 3.671 | 3.671 | 9.58 | 9.58 | 9.58 | 9.58 | 8.135 | 8.135 | 8.135 | 8.135 | 6.982 | 6.982 | 6.982 | 6.982 | 5.763 | 5.763 | 5.763 | 5.763 | 4.772 | 4.772 | 4.772 | 4.772 | 4.354 | 4.354 | 4.354 | 4.354 | 2.751 | 2.751 | 2.751 | 2.751 | 2.941 | 2.941 | 2.941 | 2.941 | 3.143 | 3.143 | 3.143 | 3.143 | 2.744 | 2.744 | 2.744 | 2.744 |
Nettowinst
| 50.961 | 23.132 | 3.66 | -21.264 | -6.854 | -12.048 | -6.226 | -27.334 | 3.514 | 6.292 | 5.53 | -4.747 | 2.726 | -5.997 | 16.277 | 15.352 | 31.196 | 20.101 | 36.018 | 27.249 | 15.148 | 15.148 | 14.993 | 14.993 | 14.993 | 14.993 | 11.532 | 11.532 | 11.532 | 11.532 | 14.401 | 14.401 | 14.401 | 14.401 | 15.346 | 15.346 | 15.346 | 15.346 | 14.755 | 14.755 | 14.755 | 14.755 | 12.955 | 12.955 | 12.955 | 12.955 | 9.506 | 9.506 | 9.506 | 9.506 | 6.808 | 6.808 | 6.808 | 6.808 | 5.783 | 5.783 | 5.783 | 5.783 | 0.025 | 0.025 | 0.025 | 0.025 | 0.009 | 0.009 | 0.009 | 0.009 | 3.13 | 3.13 | 3.13 | 3.13 | 2.74 | 2.74 | 2.74 | 2.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.627 | 0.309 | 0.051 | -0.32 | -0.115 | -0.192 | -0.123 | -0.415 | 0.033 | 0.065 | 0.055 | -0.053 | 0.034 | -0.075 | 0.184 | 0.175 | 0.311 | 0.212 | 0.351 | 0.281 | 0.309 | 0.309 | 0.312 | 0.312 | 0.312 | 0.312 | 0.25 | 0.25 | 0.25 | 0.25 | 0.331 | 0.331 | 0.331 | 0.331 | 0.354 | 0.354 | 0.354 | 0.354 | 0.344 | 0.344 | 0.344 | 0.344 | 0.35 | 0.35 | 0.35 | 0.35 | 0.297 | 0.297 | 0.297 | 0.297 | 0.035 | 0.035 | 0.035 | 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.023 | 0.023 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.42 | 0.19 | 0.03 | -0.18 | -0.057 | -0.1 | -0.052 | -0.23 | 0.029 | 0.052 | 0.046 | -0.039 | 0.023 | -0.05 | 0.14 | 0.13 | 0.26 | 0.17 | 0.3 | 0.23 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.096 | 0.096 | 0.096 | 0.096 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.085 | 0.085 | 0.085 | 0.085 | 0.061 | 0.061 | 0.061 | 0.061 | 0.052 | 0.052 | 0.052 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0.029 | 0.029 | 0.029 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| 0.42 | 0.18 | 0.03 | -0.18 | -0.057 | -0.1 | -0.052 | -0.23 | 0.029 | 0.052 | 0.046 | -0.039 | 0.023 | -0.05 | 0.14 | 0.13 | 0.26 | 0.17 | 0.3 | 0.23 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.096 | 0.096 | 0.096 | 0.096 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.085 | 0.085 | 0.085 | 0.085 | 0.061 | 0.061 | 0.061 | 0.061 | 0.052 | 0.052 | 0.052 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0.029 | 0.029 | 0.029 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 14.625 | 10.023 | 9.544 | -11.004 | -3.707 | 0.232 | -7.354 | -4.184 | 19.191 | 14.654 | 16.121 | 17.942 | 27.383 | 26.43 | 30.624 | 31.204 | 42.165 | 36.498 | 44.437 | 42.725 | 25.518 | 25.518 | 25.558 | 25.558 | 25.558 | 25.558 | 21.32 | 21.32 | 21.32 | 21.32 | 23.138 | 23.138 | 23.138 | 23.138 | 23.907 | 23.907 | 23.907 | 23.907 | 23.34 | 23.34 | 23.34 | 23.34 | 20.45 | 20.45 | 20.45 | 20.45 | 16.112 | 16.112 | 16.112 | 16.112 | 19.475 | 19.475 | 19.475 | 19.475 | 16.284 | 16.284 | 16.284 | 16.284 | 8.763 | 8.763 | 8.763 | 8.763 | 6.965 | 6.965 | 6.965 | 6.965 | 8.678 | 8.678 | 8.678 | 8.678 | 7.205 | 7.205 | 7.205 | 7.205 | 3.016 | 3.016 | 3.016 | 3.016 | 3.009 | 3.009 | 3.009 | 3.009 | 3.279 | 3.279 | 3.279 | 3.279 | 2.861 | 2.861 | 2.861 | 2.861 |
EBITDA ratio
| 0.18 | 0.134 | 0.132 | -0.166 | -0.062 | 0.004 | -0.145 | -0.063 | 0.183 | 0.151 | 0.16 | 0.199 | 0.346 | 0.329 | 0.346 | 0.356 | 0.42 | 0.385 | 0.433 | 0.441 | 0.521 | 0.521 | 0.532 | 0.532 | 0.532 | 0.532 | 0.463 | 0.463 | 0.463 | 0.463 | 0.532 | 0.532 | 0.532 | 0.532 | 0.552 | 0.552 | 0.552 | 0.552 | 0.544 | 0.544 | 0.544 | 0.544 | 0.552 | 0.552 | 0.552 | 0.552 | 0.503 | 0.503 | 0.503 | 0.503 | 0.1 | 0.1 | 0.1 | 0.1 | 0.095 | 0.095 | 0.095 | 0.095 | 0.056 | 0.056 | 0.056 | 0.056 | 0.048 | 0.048 | 0.048 | 0.048 | 0.064 | 0.064 | 0.064 | 0.064 | 0 | 0 | 0 | 0 | 0.027 | 0.027 | 0.027 | 0.027 | 0.03 | 0.03 | 0.03 | 0.03 | 0.037 | 0.037 | 0.037 | 0.037 | 0.034 | 0.034 | 0.034 | 0.034 |