Adbri Limited
ASX:ABC.AX
3.195 (AUD) • At close June 17, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 995.4 | 924.7 | 887.9 | 812.4 | 816.9 | 751.3 | 753.5 | 700.4 | 761.1 | 755.3 | 824.3 | 806.3 | 836.7 | 722.9 | 710.2 | 686 | 735 | 678.1 | 735.8 | 602 | 648.7 | 579.3 | 0 | 293.3 | 293.3 | 293.3 | 0 | 274.2 | 274.2 | 274.2 | 0 | 267.35 | 267.35 | 267.35 | 0 | 246.25 | 246.25 | 246.25 | 0 | 254.575 | 254.575 | 254.575 | 0 | 221.125 | 221.125 | 221.125 | 0 | 197.813 | 197.813 | 197.813 | 0 | 179.334 | 179.334 | 179.334 | 0 | 174.11 | 174.11 | 174.11 | 0 | 157.657 | 157.657 | 157.657 | 0 | 121.708 | 121.708 | 121.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 856.3 | 804.9 | 788.9 | 717.3 | 703.1 | 625.3 | 614.7 | 595.7 | 626.6 | 640.8 | 667.1 | 659.4 | 667.8 | 585.9 | 535.6 | 545.7 | 554.5 | 540.8 | 554.8 | 485.7 | 482.3 | 459.4 | 0 | 179.025 | 179.025 | 179.025 | 0 | 170.3 | 170.3 | 170.3 | 0 | 166.85 | 166.85 | 166.85 | 0 | 158.75 | 158.75 | 158.75 | 0 | 164.7 | 164.7 | 164.7 | 0 | 143.3 | 143.3 | 143.3 | 0 | 127.283 | 127.283 | 127.283 | 0 | 116.09 | 116.09 | 116.09 | 0 | 114.426 | 114.426 | 114.426 | 0 | 102.517 | 102.517 | 102.517 | 0 | 91.9 | 91.9 | 91.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 139.1 | 119.8 | 99 | 95.1 | 113.8 | 126 | 138.8 | 104.7 | 134.5 | 114.5 | 157.2 | 146.9 | 168.9 | 137 | 174.6 | 140.3 | 180.5 | 137.3 | 181 | 116.3 | 166.4 | 119.9 | 0 | 114.275 | 114.275 | 114.275 | 0 | 103.9 | 103.9 | 103.9 | 0 | 100.5 | 100.5 | 100.5 | 0 | 87.5 | 87.5 | 87.5 | 0 | 89.875 | 89.875 | 89.875 | 0 | 77.825 | 77.825 | 77.825 | 0 | 70.53 | 70.53 | 70.53 | 0 | 63.244 | 63.244 | 63.244 | 0 | 59.683 | 59.683 | 59.683 | 0 | 55.139 | 55.139 | 55.139 | 0 | 29.808 | 29.808 | 29.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.14 | 0.13 | 0.111 | 0.117 | 0.139 | 0.168 | 0.184 | 0.149 | 0.177 | 0.152 | 0.191 | 0.182 | 0.202 | 0.19 | 0.246 | 0.205 | 0.246 | 0.202 | 0.246 | 0.193 | 0.257 | 0.207 | 0 | 0.39 | 0.39 | 0.39 | 0 | 0.379 | 0.379 | 0.379 | 0 | 0.376 | 0.376 | 0.376 | 0 | 0.355 | 0.355 | 0.355 | 0 | 0.353 | 0.353 | 0.353 | 0 | 0.352 | 0.352 | 0.352 | 0 | 0.357 | 0.357 | 0.357 | 0 | 0.353 | 0.353 | 0.353 | 0 | 0.343 | 0.343 | 0.343 | 0 | 0.35 | 0.35 | 0.35 | 0 | 0.245 | 0.245 | 0.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Algemene en administratieve kosten
| 10.4 | 52.1 | 15.4 | 48 | 13.2 | 44 | 7.9 | 39.9 | 41.2 | 41.9 | 30.9 | 37.6 | 38.7 | 33.6 | 33.3 | 35.1 | 34 | 34.1 | 37.7 | 37.9 | 36.3 | 33.1 | 0 | 15.675 | 15.675 | 15.675 | 0 | 13.675 | 13.675 | 13.675 | 0 | 14.625 | 14.625 | 14.625 | 0 | 13.75 | 13.75 | 13.75 | 0 | 14.15 | 14.15 | 14.15 | 0 | 10.275 | 10.275 | 10.275 | 0 | 10.176 | 10.176 | 10.176 | 0 | 9.643 | 9.643 | 9.643 | 0 | 10.316 | 10.316 | 10.316 | 0 | 11.357 | 11.357 | 11.357 | 0 | 9.059 | 9.059 | 9.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.4 | 10.8 | 10.9 | 10.7 | 10.2 | 10.8 | 9.5 | 11.1 | 12.5 | 11.9 | 11.3 | 11.6 | 10.4 | 10.3 | 11.3 | 10.6 | 10.4 | 10.3 | 10.6 | 9.6 | 10.6 | 10.7 | 0 | 52.3 | 52.3 | 52.3 | 0 | 45.875 | 45.875 | 45.875 | 0 | 42.275 | 42.275 | 42.275 | 0 | 40.5 | 40.5 | 40.5 | 0 | 39.275 | 39.275 | 39.275 | 0 | 33.225 | 33.225 | 33.225 | 0 | 29.95 | 29.95 | 29.95 | 0 | 26.459 | 26.459 | 26.459 | 0 | 25.485 | 25.485 | 25.485 | 0 | 21.626 | 21.626 | 21.626 | 0 | 1.5 | 1.5 | 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 |
Verkoop-, algemene en administratieve kosten
| 73 | 59.8 | 65.2 | 58.7 | 51.2 | 52.7 | 46.4 | 51 | 50.2 | 54.2 | 42.2 | 49.2 | 49.1 | 43.9 | 44.6 | 45.7 | 44.4 | 44.4 | 48.3 | 47.5 | 46.9 | 43.8 | 0 | 67.975 | 67.975 | 67.975 | 0 | 59.55 | 59.55 | 59.55 | 0 | 56.9 | 56.9 | 56.9 | 0 | 54.25 | 54.25 | 54.25 | 0 | 53.425 | 53.425 | 53.425 | 0 | 43.5 | 43.5 | 43.5 | 0 | 40.126 | 40.126 | 40.126 | 0 | 36.102 | 36.102 | 36.102 | 0 | 35.801 | 35.801 | 35.801 | 0 | 32.983 | 32.983 | 32.983 | 0 | 10.559 | 10.559 | 10.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.5 | 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 | -32.843 | -32.843 | -32.843 | 0 | -30.233 | -30.233 | -30.233 | 0 | 81.341 | 81.341 | 81.341 | 0 | 11.322 | 11.322 | 11.322 | -9.166 | 0 | -9.166 | -9.166 | 8.206 | 0 | 8.206 | 8.206 | 9.716 | 0 | 9.716 | 9.716 | -7.277 | -7.277 | -7.277 | -7.277 | -3.134 | -3.134 | -3.134 | -3.134 | 9.957 | 9.957 | 9.957 | 9.957 | 8.628 | 8.628 | 8.628 | 8.628 | 1.282 | 1.282 | 1.282 | 1.282 | 8.363 | 8.363 | 8.363 | 8.363 | 14.594 | 14.594 | 14.594 | 14.594 | 12.37 | 12.37 | 12.37 | 12.37 |
Bedrijfskosten
| 73 | 59.8 | 65.2 | 25.1 | 51.2 | 52.7 | 46.4 | 51 | 50.2 | 78.7 | 14.9 | 24.9 | 8.8 | 30.6 | 19.2 | 29.4 | 1.6 | 19.8 | 10.9 | 38.3 | 35.1 | 27.8 | 0 | 67.975 | 67.975 | 67.975 | 0 | 59.55 | 59.55 | 59.55 | 0 | 56.9 | 56.9 | 56.9 | 0 | 54.25 | 54.25 | 54.25 | 0 | 53.425 | 53.425 | 53.425 | 0 | 43.5 | 43.5 | 43.5 | 0 | 40.126 | 40.126 | 40.126 | 0 | 36.102 | 36.102 | 36.102 | 0 | 2.959 | 2.959 | 2.959 | 0 | 2.749 | 2.749 | 2.749 | 0 | 91.9 | 91.9 | 91.9 | 0 | 11.322 | 11.322 | 11.322 | -9.166 | 0 | -9.166 | -9.166 | 8.206 | 0 | 8.206 | 8.206 | 9.716 | 0 | 9.716 | 9.716 | -7.277 | -7.277 | -7.277 | -7.277 | -3.134 | -3.134 | -3.134 | -3.134 | 9.957 | 9.957 | 9.957 | 9.957 | 8.628 | 8.628 | 8.628 | 8.628 | 1.282 | 1.282 | 1.282 | 1.282 | 8.363 | 8.363 | 8.363 | 8.363 | 14.594 | 14.594 | 14.594 | 14.594 | 12.37 | 12.37 | 12.37 | 12.37 |
Bedrijfsresultaat
| 66.1 | 60 | 33.8 | 36.4 | 62.6 | 73.3 | 92.4 | 53.7 | 84.3 | 35.8 | 115 | 97.7 | 119.8 | 93.1 | 130 | 94.6 | 136.1 | 92.9 | 132.7 | 68.8 | 119.5 | 76.1 | 0 | 46.3 | 46.3 | 46.3 | 0 | 44.35 | 44.35 | 44.35 | 0 | 43.6 | 43.6 | 43.6 | 0 | 33.25 | 33.25 | 33.25 | 0 | 36.45 | 36.45 | 36.45 | 0 | 34.325 | 34.325 | 34.325 | 0 | 30.404 | 30.404 | 30.404 | 0 | 27.142 | 27.142 | 27.142 | 0 | 20.923 | 20.923 | 20.923 | 0 | 19.408 | 19.408 | 19.408 | 0 | 19.249 | 19.249 | 19.249 | 0 | 11.322 | 11.322 | 11.322 | -9.166 | 0 | -9.166 | -9.166 | 8.206 | 0 | 8.206 | 8.206 | 9.716 | 0 | 9.716 | 9.716 | -7.277 | -7.277 | -7.277 | -7.277 | -3.134 | -3.134 | -3.134 | -3.134 | 9.957 | 9.957 | 9.957 | 9.957 | 8.628 | 8.628 | 8.628 | 8.628 | 1.282 | 1.282 | 1.282 | 1.282 | 8.363 | 8.363 | 8.363 | 8.363 | 14.594 | 14.594 | 14.594 | 14.594 | 12.37 | 12.37 | 12.37 | 12.37 |
Bedrijfsresultaat ratio
| 0.066 | 0.065 | 0.038 | 0.045 | 0.077 | 0.098 | 0.123 | 0.077 | 0.111 | 0.047 | 0.14 | 0.121 | 0.143 | 0.129 | 0.183 | 0.138 | 0.185 | 0.137 | 0.18 | 0.114 | 0.184 | 0.131 | 0 | 0.158 | 0.158 | 0.158 | 0 | 0.162 | 0.162 | 0.162 | 0 | 0.163 | 0.163 | 0.163 | 0 | 0.135 | 0.135 | 0.135 | 0 | 0.143 | 0.143 | 0.143 | 0 | 0.155 | 0.155 | 0.155 | 0 | 0.154 | 0.154 | 0.154 | 0 | 0.151 | 0.151 | 0.151 | 0 | 0.12 | 0.12 | 0.12 | 0 | 0.123 | 0.123 | 0.123 | 0 | 0.158 | 0.158 | 0.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -20.7 | -6.8 | 31.1 | 24.5 | -3.9 | -9.5 | -19 | -26.8 | -10.5 | -77.7 | 20.2 | 18.1 | 35 | 7.6 | 19.9 | 10.1 | 39.2 | 17.4 | 28.7 | 2.3 | 4.9 | 8.1 | 0 | 6 | 6 | 6 | 0 | 7.25 | 7.25 | 7.25 | 0 | 6.95 | 6.95 | 6.95 | 0 | 8.9 | 8.9 | 8.9 | 0 | 2.375 | 2.375 | 2.375 | 0 | 3.075 | 3.075 | 3.075 | 0 | 2.988 | 2.988 | 2.988 | 0 | 2.898 | 2.898 | 2.898 | 0 | 2.793 | 2.793 | 2.793 | 0 | 1.697 | 1.697 | 1.697 | 0 | -2.521 | -2.521 | -2.521 | 0 | -5.557 | -5.557 | -5.557 | -12.242 | 0 | -12.242 | -12.242 | -1.411 | 0 | -1.411 | -1.411 | -4.505 | 0 | -4.505 | -4.505 | 8.05 | 8.05 | 8.05 | 8.05 | -1.89 | -1.89 | -1.89 | -1.89 | -0.96 | -0.96 | -0.96 | -0.96 | -2.743 | -2.743 | -2.743 | -2.743 | -3.543 | -3.543 | -3.543 | -3.543 | -4.183 | -4.183 | -4.183 | -4.183 | -2.804 | -2.804 | -2.804 | -2.804 | -2.795 | -2.795 | -2.795 | -2.795 |
Inkomen voor belasting
| 45.4 | 53.2 | 64.9 | 60.9 | 58.7 | 63.8 | 73.4 | 26.9 | 73.8 | -41.9 | 135.2 | 115.8 | 154.8 | 100.7 | 149.9 | 104.7 | 175.3 | 110.3 | 161.4 | 71.1 | 124.4 | 84.2 | 0 | 52.3 | 52.3 | 52.3 | 0 | 51.6 | 51.6 | 51.6 | 0 | 50.55 | 50.55 | 50.55 | 0 | 42.15 | 42.15 | 42.15 | 0 | 38.825 | 38.825 | 38.825 | 0 | 37.4 | 37.4 | 37.4 | 0 | 33.392 | 33.392 | 33.392 | 0 | 30.04 | 30.04 | 30.04 | 0 | 23.716 | 23.716 | 23.716 | 0 | 21.105 | 21.105 | 21.105 | 0 | 16.728 | 16.728 | 16.728 | 0 | 5.766 | 5.766 | 5.766 | -21.409 | 0 | -21.409 | -21.409 | 6.795 | 0 | 6.795 | 6.795 | 5.211 | 0 | 5.211 | 5.211 | 0.773 | 0.773 | 0.773 | 0.773 | -5.023 | -5.023 | -5.023 | -5.023 | 8.997 | 8.997 | 8.997 | 8.997 | 5.885 | 5.885 | 5.885 | 5.885 | -2.262 | -2.262 | -2.262 | -2.262 | 4.18 | 4.18 | 4.18 | 4.18 | 11.791 | 11.791 | 11.791 | 11.791 | 9.575 | 9.575 | 9.575 | 9.575 |
Inkomen voor belasting ratio
| 0.046 | 0.058 | 0.073 | 0.075 | 0.072 | 0.085 | 0.097 | 0.038 | 0.097 | -0.055 | 0.164 | 0.144 | 0.185 | 0.139 | 0.211 | 0.153 | 0.239 | 0.163 | 0.219 | 0.118 | 0.192 | 0.145 | 0 | 0.178 | 0.178 | 0.178 | 0 | 0.188 | 0.188 | 0.188 | 0 | 0.189 | 0.189 | 0.189 | 0 | 0.171 | 0.171 | 0.171 | 0 | 0.153 | 0.153 | 0.153 | 0 | 0.169 | 0.169 | 0.169 | 0 | 0.169 | 0.169 | 0.169 | 0 | 0.168 | 0.168 | 0.168 | 0 | 0.136 | 0.136 | 0.136 | 0 | 0.134 | 0.134 | 0.134 | 0 | 0.137 | 0.137 | 0.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 16.5 | 18.3 | 21.3 | 12.8 | 17 | 22.1 | 23.9 | 9.7 | 23.1 | -6.9 | 34.5 | 31.3 | 43.8 | 28.9 | 40.8 | 27.6 | 50.1 | 27.7 | 40 | 19.9 | 34.2 | 23.3 | 0 | 13.775 | 13.775 | 13.775 | 0 | 14.5 | 14.5 | 14.5 | 0 | 12.7 | 12.7 | 12.7 | 0 | 11.35 | 11.35 | 11.35 | 0 | 8.625 | 8.625 | 8.625 | 0 | 8.925 | 8.925 | 8.925 | 0 | 7.744 | 7.744 | 7.744 | 0 | 7.301 | 7.301 | 7.301 | 0 | 23.716 | 23.716 | 23.716 | 0 | 21.105 | 21.105 | 21.105 | 0 | 16.728 | 16.728 | 16.728 | 0 | 5.766 | 5.766 | 5.766 | -21.409 | 0 | -21.409 | -21.409 | 6.795 | 0 | 6.795 | 6.795 | 5.211 | 0 | 5.211 | 5.211 | 0.773 | 0.773 | 0.773 | 0.773 | -5.023 | -5.023 | -5.023 | -5.023 | 8.997 | 8.997 | 8.997 | 8.997 | 5.885 | 5.885 | 5.885 | 5.885 | -2.262 | -2.262 | -2.262 | -2.262 | 4.18 | 4.18 | 4.18 | 4.18 | 11.791 | 11.791 | 11.791 | 11.791 | 9.575 | 9.575 | 9.575 | 9.575 |
Nettowinst
| 43.1 | 49.8 | 54.5 | 48.1 | 60.1 | 56.6 | 64.6 | 29.1 | 65.2 | -17.9 | 100.8 | 84.5 | 110.9 | 71.8 | 109.2 | 77.1 | 125.3 | 82.6 | 121.5 | 51.2 | 90.2 | 60.9 | 0 | 38.525 | 38.525 | 38.525 | 0 | 37.1 | 37.1 | 37.1 | 0 | 37.85 | 37.85 | 37.85 | 0 | 30.8 | 30.8 | 30.8 | 0 | 30.2 | 30.2 | 30.2 | 0 | 28.475 | 28.475 | 28.475 | 0 | 25.649 | 25.649 | 25.649 | 0 | 22.739 | 22.739 | 22.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.043 | 0.054 | 0.061 | 0.059 | 0.074 | 0.075 | 0.086 | 0.042 | 0.086 | -0.024 | 0.122 | 0.105 | 0.133 | 0.099 | 0.154 | 0.112 | 0.17 | 0.122 | 0.165 | 0.085 | 0.139 | 0.105 | 0 | 0.131 | 0.131 | 0.131 | 0 | 0.135 | 0.135 | 0.135 | 0 | 0.142 | 0.142 | 0.142 | 0 | 0.125 | 0.125 | 0.125 | 0 | 0.119 | 0.119 | 0.119 | 0 | 0.129 | 0.129 | 0.129 | 0 | 0.13 | 0.13 | 0.13 | 0 | 0.127 | 0.127 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.066 | 0.076 | 0.084 | 0.073 | 0.092 | 0.087 | 0.099 | 0.045 | 0.1 | -0.028 | 0.15 | 0.13 | 0.17 | 0.11 | 0.17 | 0.12 | 0.19 | 0.13 | 0.19 | 0.08 | 0.14 | 0.095 | 0 | 0.06 | 0.06 | 0.06 | 0 | 0.058 | 0.058 | 0.058 | 0 | 0.059 | 0.059 | 0.059 | 0 | 0.051 | 0.051 | 0.051 | 0 | 0.055 | 0.055 | 0.055 | 0 | 0.052 | 0.052 | 0.052 | 0 | 0.047 | 0.047 | 0.047 | 0 | 0.042 | 0.042 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| 0.065 | 0.076 | 0.083 | 0.073 | 0.092 | 0.087 | 0.099 | 0.044 | 0.1 | -0.028 | 0.15 | 0.13 | 0.17 | 0.11 | 0.17 | 0.12 | 0.19 | 0.13 | 0.19 | 0.08 | 0.14 | 0.095 | 0 | 0.06 | 0.06 | 0.06 | 0 | 0.058 | 0.058 | 0.058 | 0 | 0.059 | 0.059 | 0.059 | 0 | 0.051 | 0.051 | 0.051 | 0 | 0.055 | 0.055 | 0.055 | 0 | 0.052 | 0.052 | 0.052 | 0 | 0.047 | 0.047 | 0.047 | 0 | 0.042 | 0.042 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 136.3 | 127 | 97.9 | 91.5 | 111.4 | 120.4 | 138.5 | 101 | 130.5 | 84.1 | 156.7 | 141.4 | 159 | 134.6 | 166.3 | 134.7 | 174.2 | 131 | 169.6 | 103.5 | 154.4 | 110.4 | 0 | 57.05 | 57.05 | 57.05 | 0 | 56.45 | 56.45 | 56.45 | 0 | 54.65 | 54.65 | 54.65 | 0 | 46.7 | 46.7 | 46.7 | 0 | 48.05 | 48.05 | 48.05 | 0 | 43.6 | 43.6 | 43.6 | 0 | 37.732 | 37.732 | 37.732 | 0 | 34.018 | 34.018 | 34.018 | 0 | 26.877 | 26.877 | 26.877 | 0 | 24.398 | 24.398 | 24.398 | 0 | 20.294 | 20.294 | 20.294 | 0 | 11.322 | 11.322 | 11.322 | -9.166 | 0 | -9.166 | -9.166 | 8.206 | 0 | 8.206 | 8.206 | 9.716 | 0 | 9.716 | 9.716 | -7.277 | -7.277 | -7.277 | -7.277 | -3.134 | -3.134 | -3.134 | -3.134 | 9.957 | 9.957 | 9.957 | 9.957 | 8.628 | 8.628 | 8.628 | 8.628 | 1.282 | 1.282 | 1.282 | 1.282 | 8.363 | 8.363 | 8.363 | 8.363 | 14.594 | 14.594 | 14.594 | 14.594 | 12.37 | 12.37 | 12.37 | 12.37 |
EBITDA ratio
| 0.137 | 0.137 | 0.11 | 0.113 | 0.136 | 0.16 | 0.184 | 0.144 | 0.171 | 0.111 | 0.19 | 0.175 | 0.19 | 0.186 | 0.234 | 0.196 | 0.237 | 0.193 | 0.23 | 0.172 | 0.238 | 0.191 | 0 | 0.195 | 0.195 | 0.195 | 0 | 0.206 | 0.206 | 0.206 | 0 | 0.204 | 0.204 | 0.204 | 0 | 0.19 | 0.19 | 0.19 | 0 | 0.189 | 0.189 | 0.189 | 0 | 0.197 | 0.197 | 0.197 | 0 | 0.191 | 0.191 | 0.191 | 0 | 0.19 | 0.19 | 0.19 | 0 | 0.154 | 0.154 | 0.154 | 0 | 0.155 | 0.155 | 0.155 | 0 | 0.167 | 0.167 | 0.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |