Amadeus FiRe AG
FSX:AAD.DE
84.5 (EUR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 111.641 | 111.228 | 114.834 | 110.896 | 114.729 | 105.657 | 111.075 | 101.193 | 104.792 | 98.27 | 102.817 | 97.622 | 96.398 | 90.702 | 87.65 | 77.826 | 64.895 | 61.011 | 76.422 | 59.616 | 62.602 | 55.596 | 55.31 | 53.447 | 54.571 | 49.598 | 48.22 | 47.984 | 47.844 | 43.847 | 44.848 | 44.348 | 45.414 | 43.352 | 40.181 | 42.835 | 44.637 | 41.158 | 41.096 | 41.755 | 43.79 | 38.124 | 37.388 | 36.213 | 37.431 | 35.345 | 33.068 | 34.822 | 35.624 | 33.246 | 33.311 | 32.251 | 34.958 | 31.859 | 31.003 | 32.031 | 31.492 | 28.213 | 25.812 | 27.563 | 27.77 | 27.044 | 28.369 |
Kosten van de omzet
| 50.152 | 58.506 | 59.661 | 59.073 | 49.704 | 48.472 | 49.911 | 48.112 | 47.439 | 47.931 | 47.197 | 45.019 | 43.731 | 42.601 | 41.393 | 39.032 | 32.259 | 32.521 | 38.033 | 32.453 | 30.868 | 30.059 | 29.136 | 27.746 | 26.534 | 26.13 | 26.174 | 26.971 | 25.582 | 24.553 | 24.935 | 24.907 | 24.265 | 24.761 | 23.532 | 24.001 | 24.215 | 24.551 | 24.198 | 24.369 | 23.941 | 22.996 | 21.931 | 20.92 | 20.407 | 20.768 | 19.917 | 20.081 | 19.787 | 19.708 | 19.146 | 18.327 | 19.299 | 18.626 | 17.998 | 18.142 | 17.89 | 17.278 | 15.824 | 15.957 | 16.625 | 16.894 | 17.866 |
Brutowinst
| 61.489 | 52.722 | 55.173 | 51.823 | 65.025 | 57.185 | 61.164 | 53.081 | 57.353 | 50.339 | 55.62 | 52.603 | 52.667 | 48.101 | 46.257 | 38.794 | 32.636 | 28.49 | 38.389 | 27.163 | 31.734 | 25.537 | 26.174 | 25.701 | 28.037 | 23.468 | 22.046 | 21.013 | 22.262 | 19.294 | 19.913 | 19.441 | 21.149 | 18.591 | 16.649 | 18.834 | 20.422 | 16.607 | 16.898 | 17.386 | 19.849 | 15.128 | 15.457 | 15.293 | 17.024 | 14.577 | 13.151 | 14.741 | 15.837 | 13.538 | 14.165 | 13.924 | 15.659 | 13.233 | 13.005 | 13.889 | 13.602 | 10.935 | 9.988 | 11.606 | 11.145 | 10.15 | 10.503 |
Brutowinstmarge
| 0.551 | 0.474 | 0.48 | 0.467 | 0.567 | 0.541 | 0.551 | 0.525 | 0.547 | 0.512 | 0.541 | 0.539 | 0.546 | 0.53 | 0.528 | 0.498 | 0.503 | 0.467 | 0.502 | 0.456 | 0.507 | 0.459 | 0.473 | 0.481 | 0.514 | 0.473 | 0.457 | 0.438 | 0.465 | 0.44 | 0.444 | 0.438 | 0.466 | 0.429 | 0.414 | 0.44 | 0.458 | 0.403 | 0.411 | 0.416 | 0.453 | 0.397 | 0.413 | 0.422 | 0.455 | 0.412 | 0.398 | 0.423 | 0.445 | 0.407 | 0.425 | 0.432 | 0.448 | 0.415 | 0.419 | 0.434 | 0.432 | 0.388 | 0.387 | 0.421 | 0.401 | 0.375 | 0.37 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.677 | 0 | 0 | 0 | 0.677 | 0 | 0 | 0 | 0.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.401 | 10.879 | 10.292 | 9.842 | 8.837 | 9.514 | 8.792 | 5.494 | 6.993 | 7.176 | 7.388 | 8.328 | 6.803 | 7.778 | 7.151 | 6.155 | 4.658 | 4.89 | 5.125 | 5.079 | 2.878 | 2.488 | 2.406 | 2.753 | 2.953 | 2.422 | 2.35 | 2.218 | 2.283 | 2.179 | 2.121 | 2.046 | 2.061 | 2.281 | 1.961 | 2.166 | 1.997 | 2.082 | 1.844 | 2.042 | 2.059 | 1.879 | 1.978 | 1.627 | 1.712 | 1.551 | 1.588 | 1.661 | 1.487 | 1.42 | 1.45 | 1.505 | 1.607 | 1.469 | 1.486 | 1.463 | 1.566 | 1.283 | 1.271 | 1.336 | 1.269 | 1.31 | 1.244 |
Verkoop- en marketingkosten
| 35.474 | 36.88 | 38.656 | 35.935 | 35.806 | 34.978 | 34.671 | 31.565 | 30.652 | 31.833 | 31.42 | 27.992 | 27.115 | 26.748 | 26.663 | 23 | 19.682 | 19.198 | 22.696 | 14.526 | 14.871 | 14.481 | 14.881 | 13.022 | 12.829 | 12.848 | 12.812 | 10.843 | 9.988 | 10.311 | 10.408 | 9.918 | 9.351 | 9.266 | 9.111 | 9.276 | 8.711 | 9.142 | 9.046 | 8.28 | 8.458 | 8.07 | 8.344 | 7.539 | 7.7 | 7.581 | 7.539 | 7.262 | 7.548 | 7.341 | 7.455 | 6.478 | 7.384 | 6.666 | 7.036 | 6.249 | 6.315 | 5.821 | 5.819 | 5.323 | 5.293 | 5.321 | 6.305 |
Verkoop-, algemene en administratieve kosten
| 45.875 | 40.223 | 41.413 | 37.593 | 44.643 | 44.492 | 43.463 | 37.059 | 37.645 | 39.009 | 38.808 | 36.32 | 33.918 | 34.526 | 33.814 | 29.155 | 24.34 | 24.088 | 27.821 | 19.605 | 17.749 | 16.969 | 17.287 | 15.775 | 15.782 | 15.27 | 15.162 | 13.061 | 12.271 | 12.49 | 12.529 | 11.964 | 11.412 | 11.547 | 11.072 | 11.442 | 10.708 | 11.224 | 10.89 | 10.322 | 10.517 | 9.949 | 10.322 | 9.166 | 9.412 | 9.132 | 9.127 | 8.923 | 9.035 | 8.761 | 8.905 | 7.983 | 8.991 | 8.135 | 8.522 | 7.712 | 7.881 | 7.104 | 7.09 | 6.659 | 6.562 | 6.631 | 7.549 |
Overige kosten
| -0.325 | -0.234 | 0 | 0 | 0 | 0 | -0.265 | -0.092 | -0.197 | -0.175 | -0.148 | 0.078 | -0.03 | -0.061 | -0.068 | -0.118 | -0.083 | 0.007 | 2.445 | -0.067 | -0.057 | -0.069 | -0.061 | -0.079 | -0.071 | -0.059 | -0.052 | -0.052 | -0.036 | -0.049 | -0.05 | -0.051 | -0.061 | -0.039 | -0.052 | -0.076 | -0.027 | -0.046 | -0.035 | -0.035 | -0.027 | -0.01 | -0.007 | -0.01 | -0.009 | -0.009 | -0.034 | -0.06 | -0.009 | -0.005 | 0.032 | 0.033 | 0.012 | -0.029 | -0.009 | -0.011 | -0.002 | -0.002 | -0.204 | -0.024 | -0.005 | -0.013 | -0.005 |
Bedrijfskosten
| 45.55 | 40.223 | 41.413 | 37.593 | 44.501 | 44.393 | 43.198 | 36.967 | 37.448 | 38.834 | 38.66 | 36.398 | 33.888 | 34.465 | 33.746 | 29.037 | 24.257 | 24.095 | 30.266 | 19.538 | 17.692 | 16.9 | 17.226 | 15.696 | 15.711 | 15.211 | 15.11 | 13.009 | 12.235 | 12.441 | 12.479 | 11.913 | 11.351 | 11.508 | 11.02 | 11.366 | 10.681 | 11.178 | 10.855 | 10.287 | 10.49 | 9.939 | 10.315 | 9.156 | 9.403 | 9.123 | 9.093 | 8.863 | 9.026 | 8.756 | 8.937 | 8.016 | 9.003 | 8.106 | 8.513 | 7.701 | 7.879 | 7.102 | 6.886 | 6.635 | 6.557 | 6.618 | 7.544 |
Bedrijfsresultaat
| 15.878 | 12.499 | 13.76 | 14.23 | 20.448 | 12.632 | 17.898 | 16.136 | 19.69 | 11.417 | 16.868 | 16.13 | 18.77 | 13.69 | 12.43 | 10.2 | 8.324 | 4.312 | 8.123 | 7.094 | 14.042 | 8.637 | 8.948 | 10.005 | 12.326 | 8.257 | 6.936 | 8.006 | 10.026 | 6.853 | 7.434 | 7.528 | 9.798 | 7.083 | 5.629 | 7.468 | 9.741 | 5.429 | 6.043 | 7.099 | 9.359 | 5.189 | 5.142 | 6.137 | 7.621 | 5.454 | 4.058 | 2.798 | 6.811 | 4.782 | 5.228 | 5.908 | 6.656 | 5.127 | 4.492 | 6.188 | 5.723 | 3.833 | 3.102 | 4.651 | 4.588 | 3.532 | 2.959 |
Bedrijfsresultaat ratio
| 0.142 | 0.112 | 0.12 | 0.128 | 0.178 | 0.12 | 0.161 | 0.159 | 0.188 | 0.116 | 0.164 | 0.165 | 0.195 | 0.151 | 0.142 | 0.131 | 0.128 | 0.071 | 0.106 | 0.119 | 0.224 | 0.155 | 0.162 | 0.187 | 0.226 | 0.166 | 0.144 | 0.167 | 0.21 | 0.156 | 0.166 | 0.17 | 0.216 | 0.163 | 0.14 | 0.174 | 0.218 | 0.132 | 0.147 | 0.17 | 0.214 | 0.136 | 0.138 | 0.169 | 0.204 | 0.154 | 0.123 | 0.08 | 0.191 | 0.144 | 0.157 | 0.183 | 0.19 | 0.161 | 0.145 | 0.193 | 0.182 | 0.136 | 0.12 | 0.169 | 0.165 | 0.131 | 0.104 |
Totaal overige inkomsten en kosten netto
| -1.043 | -0.946 | -0.998 | -1.349 | -0.754 | -0.676 | -0.654 | -0.311 | -0.703 | -0.674 | -1.096 | -0.772 | -1.119 | -2.604 | -1.199 | -0.386 | -0.989 | -0.95 | -0.799 | -0.257 | -0.06 | -0.059 | -0.06 | -0.305 | 0.001 | 0.005 | 0.001 | -0.648 | 0.002 | 0.002 | 0.002 | -0.593 | 0.003 | 0.002 | 0.001 | -0.558 | 0.011 | 0.015 | 0.015 | -0.156 | 0.012 | 0.016 | 0.019 | -0.631 | 0.021 | 0.023 | 0.025 | -3.266 | 0.041 | 0.062 | 0.105 | 0.524 | 0.044 | 0.008 | -0.009 | -0.01 | -0.045 | -0.044 | -0.022 | -4.874 | -0.011 | -0.002 | 0.036 |
Inkomen voor belasting
| 14.835 | 11.581 | 12.725 | 12.375 | 19.694 | 11.956 | 17.244 | 15.825 | 18.787 | 10.545 | 16.163 | 12.962 | 17.651 | 11.086 | 11.231 | 9.814 | 7.335 | 3.362 | 7.324 | 6.837 | 13.982 | 8.578 | 8.888 | 9.7 | 12.327 | 8.262 | 6.937 | 7.358 | 10.028 | 6.855 | 7.436 | 6.935 | 9.801 | 7.085 | 5.63 | 6.91 | 9.752 | 5.444 | 6.058 | 6.943 | 9.371 | 5.205 | 5.161 | 5.506 | 7.642 | 5.477 | 4.083 | 2.628 | 6.852 | 4.844 | 5.333 | 6.432 | 6.678 | 5.135 | 4.483 | 6.178 | 5.678 | 3.789 | 3.08 | -0.223 | 4.577 | 3.53 | 2.995 |
Inkomen voor belasting ratio
| 0.133 | 0.104 | 0.111 | 0.112 | 0.172 | 0.113 | 0.155 | 0.156 | 0.179 | 0.107 | 0.157 | 0.133 | 0.183 | 0.122 | 0.128 | 0.126 | 0.113 | 0.055 | 0.096 | 0.115 | 0.223 | 0.154 | 0.161 | 0.181 | 0.226 | 0.167 | 0.144 | 0.153 | 0.21 | 0.156 | 0.166 | 0.156 | 0.216 | 0.163 | 0.14 | 0.161 | 0.218 | 0.132 | 0.147 | 0.166 | 0.214 | 0.137 | 0.138 | 0.152 | 0.204 | 0.155 | 0.123 | 0.075 | 0.192 | 0.146 | 0.16 | 0.199 | 0.191 | 0.161 | 0.145 | 0.193 | 0.18 | 0.134 | 0.119 | -0.008 | 0.165 | 0.131 | 0.106 |
Belastingkosten
| 4.156 | 3.303 | 3.118 | 3.853 | 5.715 | 3.193 | 4.754 | 5.959 | 5.382 | 3.574 | 4.877 | 4.526 | 5.107 | 2.938 | 2.962 | 2.474 | 2.433 | 1.25 | 2.32 | 2.911 | 4.213 | 2.644 | 2.769 | 2.986 | 3.653 | 2.564 | 2.188 | 2.212 | 2.982 | 2.056 | 2.362 | 2.22 | 2.905 | 2.087 | 1.778 | 2.196 | 2.873 | 1.63 | 1.902 | 2.069 | 2.824 | 1.61 | 1.643 | 1.741 | 2.313 | 1.624 | 1.299 | 1.348 | 2.133 | 1.459 | 1.732 | 2.092 | 2.084 | 1.54 | 1.508 | 1.818 | 1.856 | 1.157 | 0.897 | 1.43 | 1.372 | 1.037 | 0.967 |
Nettowinst
| 9.42 | 7.544 | 9.083 | 8.034 | 12.692 | 7.936 | 11.777 | 8.779 | 12.345 | 6.333 | 10.937 | 7.796 | 11.72 | 7.426 | 7.884 | 6.527 | 4.359 | 1.904 | 4.996 | 3.217 | 9.198 | 5.665 | 5.932 | 6.045 | 8.154 | 5.381 | 4.645 | 4.551 | 6.565 | 4.463 | 4.991 | 4.229 | 6.423 | 4.594 | 3.756 | 4.435 | 6.35 | 3.516 | 4.06 | 4.459 | 6.134 | 3.421 | 3.494 | 3.365 | 5.056 | 3.527 | 2.751 | 2.146 | 4.576 | 3.189 | 3.409 | 4.008 | 4.468 | 3.595 | 2.847 | 4.126 | 3.586 | 2.363 | 2.183 | 2.666 | 2.972 | 2.148 | 2.028 |
Nettowinstmarge
| 0.084 | 0.068 | 0.079 | 0.072 | 0.111 | 0.075 | 0.106 | 0.087 | 0.118 | 0.064 | 0.106 | 0.08 | 0.122 | 0.082 | 0.09 | 0.084 | 0.067 | 0.031 | 0.065 | 0.054 | 0.147 | 0.102 | 0.107 | 0.113 | 0.149 | 0.108 | 0.096 | 0.095 | 0.137 | 0.102 | 0.111 | 0.095 | 0.141 | 0.106 | 0.093 | 0.104 | 0.142 | 0.085 | 0.099 | 0.107 | 0.14 | 0.09 | 0.093 | 0.093 | 0.135 | 0.1 | 0.083 | 0.062 | 0.128 | 0.096 | 0.102 | 0.124 | 0.128 | 0.113 | 0.092 | 0.129 | 0.114 | 0.084 | 0.085 | 0.097 | 0.107 | 0.079 | 0.071 |
WPA (Winst Per Aandeel)
| 1.73 | 1.39 | 1.67 | 1.48 | 2.22 | 1.39 | 2.06 | 1.54 | 2.16 | 1.11 | 1.91 | 1.48 | 2.05 | 1.3 | 1.38 | 1.18 | 0.79 | 0.37 | 0.96 | 0.58 | 1.77 | 1.09 | 1.14 | 1.1 | 1.57 | 1.04 | 0.89 | 0.82 | 1.26 | 0.86 | 0.96 | 0.77 | 1.24 | 0.88 | 0.72 | 0.8 | 1.22 | 0.68 | 0.78 | 0.81 | 1.18 | 0.66 | 0.67 | 0.61 | 0.97 | 0.68 | 0.53 | 0.23 | 0.88 | 0.61 | 0.7 | 0.73 | 0.86 | 0.65 | 0.59 | 0.75 | 0.71 | 0.47 | 0.39 | -0.3 | 0.57 | 0.41 | 0.39 |
Verwaterde WPA
| 1.73 | 1.39 | 1.67 | 1.48 | 2.22 | 1.39 | 2.06 | 1.54 | 2.16 | 1.11 | 1.91 | 1.48 | 2.05 | 1.3 | 1.38 | 1.18 | 0.79 | 0.37 | 0.96 | 0.58 | 1.77 | 1.09 | 1.14 | 1.1 | 1.57 | 1.04 | 0.89 | 0.82 | 1.26 | 0.86 | 0.96 | 0.77 | 1.24 | 0.88 | 0.72 | 0.8 | 1.22 | 0.68 | 0.78 | 0.81 | 1.18 | 0.66 | 0.67 | 0.61 | 0.97 | 0.68 | 0.53 | 0.23 | 0.88 | 0.61 | 0.7 | 0.73 | 0.86 | 0.65 | 0.59 | 0.75 | 0.71 | 0.47 | 0.39 | -0.3 | 0.57 | 0.41 | 0.39 |
EBITDA
| 23.37 | 20.035 | 21.295 | 21.878 | 28.914 | 19.984 | 25.252 | 22.931 | 26.287 | 17.568 | 23.683 | 22.859 | 25.518 | 20.344 | 19.994 | 18.901 | 15.177 | 11.049 | 14.752 | 8.83 | 15.858 | 10.342 | 10.518 | 10.068 | 12.669 | 8.612 | 7.268 | 7.646 | 10.281 | 7.106 | 7.677 | 7.159 | 10.016 | 7.288 | 5.836 | 7.701 | 9.946 | 5.612 | 6.218 | 7.311 | 9.569 | 5.391 | 5.341 | 6.368 | 7.833 | 5.688 | 4.294 | 6.126 | 7.064 | 5.047 | 5.42 | 6.636 | 6.901 | 5.326 | 4.703 | 6.548 | 5.958 | 4.039 | 3.316 | 0.722 | 4.836 | 3.785 | 3.217 |
EBITDA ratio
| 0.209 | 0.18 | 0.185 | 0.202 | 0.253 | 0.191 | 0.228 | 0.226 | 0.259 | 0.186 | 0.231 | 0.181 | 0.265 | 0.224 | 0.229 | 0.23 | 0.235 | 0.182 | 0.193 | 0.161 | 0.253 | 0.186 | 0.19 | 0.194 | 0.232 | 0.174 | 0.151 | 0.167 | 0.215 | 0.162 | 0.171 | 0.175 | 0.221 | 0.168 | 0.145 | 0.18 | 0.223 | 0.137 | 0.152 | 0.175 | 0.219 | 0.142 | 0.143 | 0.176 | 0.21 | 0.161 | 0.13 | 0.176 | 0.198 | 0.152 | 0.163 | 0.206 | 0.195 | 0.167 | 0.152 | 0.204 | 0.189 | 0.143 | 0.128 | 0.026 | 0.174 | 0.14 | 0.113 |