Australian Foundation Investment Company Limited
ASX:AFI.AX
7.4 (AUD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 84.748 | 84.748 | 169.759 | 84.88 | 169.027 | 84.514 | 180.98 | 90.49 | 116.661 | 116.661 | 80.366 | 80.366 | 84.542 | 84.542 | 48.105 | 48.105 | 54.979 | 54.979 | 82.045 | 82.045 | 91.103 | 91.103 | 127.231 | 127.231 | 77.26 | 77.26 | 76.991 | 76.991 | 71.079 | 71.079 | 67.747 | 67.747 | 68.531 | 68.531 | 78.281 | 78.281 | 89.778 | 89.778 | 73.046 | 73.046 | 67.266 | 67.266 | 75.184 | 75.184 | 63.334 | 63.334 | 67.271 | 67.271 | 59.58 | 59.58 | 59.58 | 63.524 | 63.524 | 63.524 | 63.524 | 51.358 | 51.358 | 51.358 | 51.358 | 58.472 | 58.472 | 58.472 | 58.472 | 128.17 | 128.17 | 128.17 | 128.17 | 71.425 | 71.425 | 71.425 | 71.425 | 60.932 | 60.932 | 60.932 | 60.932 | 43.901 | 43.901 | 43.901 | 43.901 | 32.604 | 32.604 | 32.604 | 32.604 | 30.629 | 30.629 | 30.629 | 30.629 | 25.181 | 25.181 | 25.181 | 25.181 | -2.523 | -2.523 | -2.523 | -2.523 | -3.413 | -3.413 | -3.413 | -3.413 | -2.276 | -2.276 | -2.276 | -2.276 | -2.498 | -2.498 | -2.498 | -2.498 | -1.302 | -1.302 | -1.302 | -1.302 | -1.934 | -1.934 | -1.934 | -1.934 | -1.401 | -1.401 | -1.401 | -1.401 | -0.561 | -0.561 | -0.561 | -0.561 | 0 | 0 | 0 | 0 | -0.009 | -0.009 | -0.009 | -0.009 | -0.021 | -0.021 | -0.021 | -0.021 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 |
Kosten van de omzet
| 0.705 | 0 | 0.7 | 0 | 0.653 | 0 | 0.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 84.043 | 84.748 | 169.059 | 84.88 | 168.374 | 84.514 | 180.368 | 90.49 | 116.661 | 116.661 | 80.366 | 80.366 | 84.542 | 84.542 | 48.105 | 48.105 | 54.979 | 54.979 | 82.045 | 82.045 | 91.103 | 91.103 | 127.231 | 127.231 | 77.26 | 77.26 | 76.991 | 76.991 | 71.079 | 71.079 | 67.747 | 67.747 | 68.531 | 68.531 | 78.281 | 78.281 | 89.778 | 89.778 | 73.046 | 73.046 | 67.266 | 67.266 | 75.184 | 75.184 | 63.334 | 63.334 | 67.271 | 67.271 | 59.58 | 59.58 | 59.58 | 63.524 | 63.524 | 63.524 | 63.524 | 51.358 | 51.358 | 51.358 | 51.358 | 58.472 | 58.472 | 58.472 | 58.472 | 128.17 | 128.17 | 128.17 | 128.17 | 71.425 | 71.425 | 71.425 | 71.425 | 60.932 | 60.932 | 60.932 | 60.932 | 43.901 | 43.901 | 43.901 | 43.901 | 32.604 | 32.604 | 32.604 | 32.604 | 30.629 | 30.629 | 30.629 | 30.629 | 25.181 | 25.181 | 25.181 | 25.181 | -2.523 | -2.523 | -2.523 | -2.523 | -3.413 | -3.413 | -3.413 | -3.413 | -2.276 | -2.276 | -2.276 | -2.276 | -2.498 | -2.498 | -2.498 | -2.498 | -1.302 | -1.302 | -1.302 | -1.302 | -1.934 | -1.934 | -1.934 | -1.934 | -1.401 | -1.401 | -1.401 | -1.401 | -0.561 | -0.561 | -0.561 | -0.561 | 0 | 0 | 0 | 0 | -0.009 | -0.009 | -0.009 | -0.009 | -0.021 | -0.021 | -0.021 | -0.021 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 |
Brutowinstmarge
| 0.992 | 1 | 0.996 | 1 | 0.996 | 1 | 0.997 | 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 | 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 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 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 |
Algemene en administratieve kosten
| 1.411 | 1.411 | 4.346 | 4.346 | 0.974 | 0.974 | 4.125 | 4.125 | 1.485 | 1.485 | 4.578 | 4.578 | 0.19 | 0.19 | 2.979 | 2.979 | 0.148 | 0.148 | 3.138 | 3.138 | 0.082 | 0.082 | 3.14 | 3.14 | 0.353 | 0.353 | 3.12 | 3.12 | 0.648 | 0.648 | 3.251 | 3.251 | 1.122 | 1.122 | 3.664 | 3.664 | 1.322 | 1.322 | 3.808 | 3.808 | 1.187 | 1.187 | 3.592 | 3.592 | 0.735 | 0.735 | 3.33 | 3.33 | 3.115 | 3.115 | 3.115 | 2.997 | 2.997 | 2.997 | 2.997 | 2.744 | 2.744 | 2.744 | 2.744 | 2.788 | 2.788 | 2.788 | 2.788 | 2.644 | 2.644 | 2.644 | 2.644 | 1.959 | 1.959 | 1.959 | 1.959 | 1.555 | 1.555 | 1.555 | 1.555 | 1.202 | 1.202 | 1.202 | 1.202 | 1.294 | 1.294 | 1.294 | 1.294 | 0.897 | 0.897 | 0.897 | 0.897 | 0.828 | 0.828 | 0.828 | 0.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.702 | 3.702 | 0 | 0 | 3.895 | 3.895 | 0 | 0 | 3.52 | 3.52 | 0 | 0 | 4.586 | 4.586 | 0 | 0 | 4.094 | 4.094 | 0 | 0 | 3.935 | 3.935 | 0 | 0 | 3.794 | 3.794 | 0 | 0 | 3.343 | 3.343 | 0 | 0 | 2.541 | 2.541 | 0 | 0 | 2.267 | 2.267 | 0 | 0 | 2.217 | 2.217 | 0 | 0 | 2.341 | 2.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.112 | 5.112 | 4.346 | 4.346 | 4.869 | 4.869 | 4.125 | 4.125 | 5.005 | 5.005 | 4.578 | 4.578 | 4.776 | 4.776 | 2.979 | 2.979 | 4.242 | 4.242 | 3.138 | 3.138 | 4.016 | 4.016 | 3.14 | 3.14 | 4.146 | 4.146 | 3.12 | 3.12 | 3.991 | 3.991 | 3.251 | 3.251 | 3.664 | 3.664 | 3.664 | 3.664 | 3.589 | 3.589 | 3.808 | 3.808 | 3.404 | 3.404 | 3.592 | 3.592 | 3.076 | 3.076 | 3.33 | 3.33 | 3.115 | 3.115 | 3.115 | 2.997 | 2.997 | 2.997 | 2.997 | 2.744 | 2.744 | 2.744 | 2.744 | 2.788 | 2.788 | 2.788 | 2.788 | 2.644 | 2.644 | 2.644 | 2.644 | 1.959 | 1.959 | 1.959 | 1.959 | 1.555 | 1.555 | 1.555 | 1.555 | 1.202 | 1.202 | 1.202 | 1.202 | 1.294 | 1.294 | 1.294 | 1.294 | 0.897 | 0.897 | 0.897 | 0.897 | 0.828 | 0.828 | 0.828 | 0.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -7.223 | -7.223 | -7.223 | -7.223 | 0 | -7.06 | -7.06 | -7.06 | 0 | -7.124 | -7.124 | -7.124 | 0 | -3.516 | -3.516 | -3.516 | 0 | -0.585 | -0.585 | -0.585 | -2.624 | -2.624 | -2.624 | -2.624 | -1.916 | -1.916 | -1.916 | -1.916 | -1.21 | -1.21 | -1.21 | -1.21 | -2.657 | -2.657 | -2.657 | -2.657 | -4.971 | -4.971 | -4.971 | -4.971 | -4.495 | -4.495 | -4.495 | -4.495 | -43.803 | -43.803 | -43.803 | -43.803 | -4.439 | -4.439 | -4.439 | -4.439 | -2.619 | -2.619 | -2.619 | -2.619 | -3.258 | -3.258 | -3.258 | -3.258 | 37.263 | 37.263 | 37.263 | 37.263 | 30.678 | 30.678 | 30.678 | 30.678 | 20.717 | 20.717 | 20.717 | 20.717 | 18.87 | 18.87 | 18.87 | 18.87 | 59.2 | 59.2 | 59.2 | 59.2 | 59.466 | 59.466 | 59.466 | 59.466 | 52.392 | 52.392 | 52.392 | 52.392 | 45.967 | 45.967 | 45.967 | 45.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.444 | 10.444 | 10.444 | 10.444 |
Bedrijfskosten
| 5.112 | 5.112 | 4.346 | 4.346 | 4.869 | 4.869 | 4.124 | 4.124 | 5.005 | 5.005 | 4.578 | 4.578 | 4.271 | 4.271 | 3.483 | 3.483 | 4.242 | 4.242 | 3.138 | 3.138 | 4.016 | 4.016 | 3.14 | 3.14 | 0.738 | 0.738 | 6.396 | 6.396 | 2.277 | 2.277 | 3.433 | 3.433 | 2.207 | 2.207 | 1.028 | 1.028 | 2.28 | 2.28 | 0.934 | 0.934 | 1.307 | 1.307 | 0.781 | 0.781 | 1.237 | 1.237 | 4.176 | 4.176 | 0.458 | 0.458 | 0.458 | -1.974 | -1.974 | -1.974 | -1.974 | -1.751 | -1.751 | -1.751 | -1.751 | -41.015 | -41.015 | -41.015 | -41.015 | -1.795 | -1.795 | -1.795 | -1.795 | -0.661 | -0.661 | -0.661 | -0.661 | -1.703 | -1.703 | -1.703 | -1.703 | 38.464 | 38.464 | 38.464 | 38.464 | 31.972 | 31.972 | 31.972 | 31.972 | 21.615 | 21.615 | 21.615 | 21.615 | 19.697 | 19.697 | 19.697 | 19.697 | 59.2 | 59.2 | 59.2 | 59.2 | 59.466 | 59.466 | 59.466 | 59.466 | 52.392 | 52.392 | 52.392 | 52.392 | 45.967 | 45.967 | 45.967 | 45.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.444 | 10.444 | 10.444 | 10.444 |
Bedrijfsresultaat
| 79.636 | 79.636 | 149.997 | 80.534 | 146.296 | 79.645 | 163.467 | 86.366 | 111.656 | 111.656 | 75.789 | 75.789 | 79.766 | 79.766 | 45.126 | 45.126 | 50.738 | 50.738 | 78.907 | 78.907 | 87.087 | 87.087 | 124.091 | 124.091 | 73.113 | 73.113 | 73.871 | 73.871 | 67.088 | 67.088 | 64.496 | 64.496 | 64.868 | 64.868 | 74.618 | 74.618 | 86.152 | 86.152 | 69.239 | 69.239 | 63.797 | 63.797 | 71.592 | 71.592 | 60.194 | 60.194 | 63.941 | 63.941 | 60.038 | 60.038 | 60.038 | 61.55 | 61.55 | 61.55 | 61.55 | 49.607 | 49.607 | 49.607 | 49.607 | 17.457 | 17.457 | 17.457 | 17.457 | 126.374 | 126.374 | 126.374 | 126.374 | 70.765 | 70.765 | 70.765 | 70.765 | 59.229 | 59.229 | 59.229 | 59.229 | 82.365 | 82.365 | 82.365 | 82.365 | 64.576 | 64.576 | 64.576 | 64.576 | 52.244 | 52.244 | 52.244 | 52.244 | 44.878 | 44.878 | 44.878 | 44.878 | 56.677 | 56.677 | 56.677 | 56.677 | 56.053 | 56.053 | 56.053 | 56.053 | 50.116 | 50.116 | 50.116 | 50.116 | 43.47 | 43.47 | 43.47 | 43.47 | -1.302 | -1.302 | -1.302 | -1.302 | -1.934 | -1.934 | -1.934 | -1.934 | -1.401 | -1.401 | -1.401 | -1.401 | -0.561 | -0.561 | -0.561 | -0.561 | 0 | 0 | 0 | 0 | -0.009 | -0.009 | -0.009 | -0.009 | -0.021 | -0.021 | -0.021 | -0.021 | 0 | 0 | 0 | 0 | 10.444 | 10.444 | 10.444 | 10.444 |
Bedrijfsresultaat ratio
| 0.94 | 0.94 | 0.884 | 0.949 | 0.866 | 0.942 | 0.903 | 0.954 | 0.957 | 0.957 | 0.943 | 0.943 | 0.944 | 0.944 | 0.938 | 0.938 | 0.923 | 0.923 | 0.962 | 0.962 | 0.956 | 0.956 | 0.975 | 0.975 | 0.946 | 0.946 | 0.959 | 0.959 | 0.944 | 0.944 | 0.952 | 0.952 | 0.947 | 0.947 | 0.953 | 0.953 | 0.96 | 0.96 | 0.948 | 0.948 | 0.948 | 0.948 | 0.952 | 0.952 | 0.95 | 0.95 | 0.951 | 0.951 | 1.008 | 1.008 | 1.008 | 0.969 | 0.969 | 0.969 | 0.969 | 0.966 | 0.966 | 0.966 | 0.966 | 0.299 | 0.299 | 0.299 | 0.299 | 0.986 | 0.986 | 0.986 | 0.986 | 0.991 | 0.991 | 0.991 | 0.991 | 0.972 | 0.972 | 0.972 | 0.972 | 1.876 | 1.876 | 1.876 | 1.876 | 1.981 | 1.981 | 1.981 | 1.981 | 1.706 | 1.706 | 1.706 | 1.706 | 1.782 | 1.782 | 1.782 | 1.782 | -22.464 | -22.464 | -22.464 | -22.464 | -16.422 | -16.422 | -16.422 | -16.422 | -22.019 | -22.019 | -22.019 | -22.019 | -17.403 | -17.403 | -17.403 | -17.403 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -41,775 | -41,775 | -41,775 | -41,775 |
Totaal overige inkomsten en kosten netto
| -0.353 | -0.353 | 0 | -0.35 | -0.327 | -0.327 | 0 | -0.306 | -0.222 | -0.222 | -0.201 | -0.201 | 0.15 | 0.15 | -1.066 | -1.066 | -0.293 | -0.293 | -0.231 | -0.231 | -0.213 | -0.213 | -0.2 | -0.2 | 3.197 | 3.197 | -3.489 | -3.489 | 0.528 | 0.528 | -3.48 | -3.48 | -1.942 | -1.942 | 1.212 | 1.212 | -2.287 | -2.287 | -1.372 | -1.372 | -2.805 | -2.805 | -2.485 | -2.485 | -3.34 | -3.34 | 2.251 | 2.251 | -3.586 | -3.586 | -3.586 | -1.042 | -1.042 | -1.042 | -1.042 | -1.008 | -1.008 | -1.008 | -1.008 | -0.909 | -0.909 | -0.909 | -0.909 | -0.846 | -0.846 | -0.846 | -0.846 | -1.269 | -1.269 | -1.269 | -1.269 | -0.555 | -0.555 | -0.555 | -0.555 | -39.844 | -39.844 | -39.844 | -39.844 | -31.152 | -31.152 | -31.152 | -31.152 | -25.767 | -25.767 | -25.767 | -25.767 | -22.845 | -22.845 | -22.845 | -22.845 | -28.567 | -28.567 | -28.567 | -28.567 | -29.256 | -29.256 | -29.256 | -29.256 | -25.694 | -25.694 | -25.694 | -25.694 | -23.196 | -23.196 | -23.196 | -23.196 | 18.118 | 18.118 | 18.118 | 18.118 | 16.655 | 16.655 | 16.655 | 16.655 | 13.686 | 13.686 | 13.686 | 13.686 | 10.68 | 10.68 | 10.68 | 10.68 | 0 | 0 | 0 | 0 | 7.354 | 7.354 | 7.354 | 7.354 | 7.926 | 7.926 | 7.926 | 7.926 | 0 | 0 | 0 | 0 | -4.17 | -4.17 | -4.17 | -4.17 |
Inkomen voor belasting
| 79.284 | 79.284 | 0 | 80.184 | 0 | 79.318 | 0 | 86.06 | 111.434 | 111.434 | 75.588 | 75.588 | 79.916 | 79.916 | 44.061 | 44.061 | 50.445 | 50.445 | 78.676 | 78.676 | 86.874 | 86.874 | 123.891 | 123.891 | 76.31 | 76.31 | 70.382 | 70.382 | 67.616 | 67.616 | 61.016 | 61.016 | 62.926 | 62.926 | 75.829 | 75.829 | 83.866 | 83.866 | 67.867 | 67.867 | 60.992 | 60.992 | 69.107 | 69.107 | 56.854 | 56.854 | 66.192 | 66.192 | 56.451 | 56.451 | 56.451 | 60.509 | 60.509 | 60.509 | 60.509 | 48.599 | 48.599 | 48.599 | 48.599 | 16.549 | 16.549 | 16.549 | 16.549 | 125.529 | 125.529 | 125.529 | 125.529 | 69.496 | 69.496 | 69.496 | 69.496 | 58.674 | 58.674 | 58.674 | 58.674 | 42.521 | 42.521 | 42.521 | 42.521 | 33.424 | 33.424 | 33.424 | 33.424 | 26.477 | 26.477 | 26.477 | 26.477 | 22.033 | 22.033 | 22.033 | 22.033 | 28.11 | 28.11 | 28.11 | 28.11 | 26.798 | 26.798 | 26.798 | 26.798 | 24.422 | 24.422 | 24.422 | 24.422 | 20.273 | 20.273 | 20.273 | 20.273 | 16.816 | 16.816 | 16.816 | 16.816 | 14.721 | 14.721 | 14.721 | 14.721 | 12.286 | 12.286 | 12.286 | 12.286 | 10.119 | 10.119 | 10.119 | 10.119 | 8.309 | 8.309 | 8.309 | 8.309 | 7.345 | 7.345 | 7.345 | 7.345 | 7.906 | 7.906 | 7.906 | 7.906 | 9.595 | 9.595 | 9.595 | 9.595 | 6.274 | 6.274 | 6.274 | 6.274 |
Inkomen voor belasting ratio
| 0.936 | 0.936 | 0 | 0.945 | 0 | 0.939 | 0 | 0.951 | 0.955 | 0.955 | 0.941 | 0.941 | 0.945 | 0.945 | 0.916 | 0.916 | 0.918 | 0.918 | 0.959 | 0.959 | 0.954 | 0.954 | 0.974 | 0.974 | 0.988 | 0.988 | 0.914 | 0.914 | 0.951 | 0.951 | 0.901 | 0.901 | 0.918 | 0.918 | 0.969 | 0.969 | 0.934 | 0.934 | 0.929 | 0.929 | 0.907 | 0.907 | 0.919 | 0.919 | 0.898 | 0.898 | 0.984 | 0.984 | 0.947 | 0.947 | 0.947 | 0.953 | 0.953 | 0.953 | 0.953 | 0.946 | 0.946 | 0.946 | 0.946 | 0.283 | 0.283 | 0.283 | 0.283 | 0.979 | 0.979 | 0.979 | 0.979 | 0.973 | 0.973 | 0.973 | 0.973 | 0.963 | 0.963 | 0.963 | 0.963 | 0.969 | 0.969 | 0.969 | 0.969 | 1.025 | 1.025 | 1.025 | 1.025 | 0.864 | 0.864 | 0.864 | 0.864 | 0.875 | 0.875 | 0.875 | 0.875 | -11.142 | -11.142 | -11.142 | -11.142 | -7.851 | -7.851 | -7.851 | -7.851 | -10.73 | -10.73 | -10.73 | -10.73 | -8.117 | -8.117 | -8.117 | -8.117 | -12.915 | -12.915 | -12.915 | -12.915 | -7.613 | -7.613 | -7.613 | -7.613 | -8.771 | -8.771 | -8.771 | -8.771 | -18.037 | -18.037 | -18.037 | -18.037 | 0 | 0 | 0 | 0 | -794.027 | -794.027 | -794.027 | -794.027 | -385.634 | -385.634 | -385.634 | -385.634 | 0 | 0 | 0 | 0 | -25,095 | -25,095 | -25,095 | -25,095 |
Belastingkosten
| 6.117 | 6.117 | 0 | 5.145 | 0 | 6.084 | 0 | 4.189 | 4.144 | 4.144 | 2.599 | 2.599 | 4.436 | 4.436 | 1.994 | 1.994 | 3.298 | 3.298 | 5.625 | 5.625 | 3.59 | 3.59 | 3.989 | 3.989 | 5.177 | 5.177 | 2.011 | 2.011 | 4.109 | 4.109 | 1.873 | 1.873 | 2.868 | 2.868 | 3.009 | 3.009 | 3.059 | 3.059 | 1.872 | 1.872 | 2.363 | 2.363 | 0.59 | 0.59 | 1.527 | 1.527 | 0.129 | 0.129 | 1.481 | 1.481 | 1.481 | 2.175 | 2.175 | 2.175 | 2.175 | 2.661 | 2.661 | 2.661 | 2.661 | -9.321 | -9.321 | -9.321 | -9.321 | 21.493 | 21.493 | 21.493 | 21.493 | 4.66 | 4.66 | 4.66 | 4.66 | 5.158 | 5.158 | 5.158 | 5.158 | 42.521 | 42.521 | 42.521 | 42.521 | 33.424 | 33.424 | 33.424 | 33.424 | 26.477 | 26.477 | 26.477 | 26.477 | 22.033 | 22.033 | 22.033 | 22.033 | 28.11 | 28.11 | 28.11 | 28.11 | 26.798 | 26.798 | 26.798 | 26.798 | 24.422 | 24.422 | 24.422 | 24.422 | 20.273 | 20.273 | 20.273 | 20.273 | 16.816 | 16.816 | 16.816 | 16.816 | 14.721 | 14.721 | 14.721 | 14.721 | 12.286 | 12.286 | 12.286 | 12.286 | 10.119 | 10.119 | 10.119 | 10.119 | 8.309 | 8.309 | 8.309 | 8.309 | 7.345 | 7.345 | 7.345 | 7.345 | 7.906 | 7.906 | 7.906 | 7.906 | 9.595 | 9.595 | 9.595 | 9.595 | 6.274 | 6.274 | 6.274 | 6.274 |
Nettowinst
| 73.089 | 73.089 | 1,244.426 | 74.999 | 1,239.185 | 73.148 | 1,233.729 | 81.734 | 107.285 | 107.285 | 72.984 | 72.984 | 75.494 | 75.494 | 41.832 | 41.832 | 47.111 | 47.111 | 72.855 | 72.855 | 83.251 | 83.251 | 119.715 | 119.715 | 71.154 | 71.154 | 68.201 | 68.201 | 63.503 | 63.503 | 59.012 | 59.012 | 60.02 | 60.02 | 72.767 | 72.767 | 80.792 | 80.792 | 65.96 | 65.96 | 58.607 | 58.607 | 68.5 | 68.5 | 55.294 | 55.294 | 66.04 | 66.04 | 54.944 | 54.944 | 54.944 | 58.309 | 58.309 | 58.309 | 58.309 | 45.89 | 45.89 | 45.89 | 45.89 | 25.825 | 25.825 | 25.825 | 25.825 | 104.025 | 104.025 | 104.025 | 104.025 | 64.835 | 64.835 | 64.835 | 64.835 | 53.517 | 53.517 | 53.517 | 53.517 | 39.71 | 39.71 | 39.71 | 39.71 | 31.062 | 31.062 | 31.062 | 31.062 | 25.7 | 25.7 | 25.7 | 25.7 | 21.605 | 21.605 | 21.605 | 21.605 | 26.044 | 26.044 | 26.044 | 26.044 | 25.842 | 25.842 | 25.842 | 25.842 | 23.418 | 23.418 | 23.418 | 23.418 | 20.699 | 20.699 | 20.699 | 20.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.17 | 4.17 | 4.17 | 4.17 |
Nettowinstmarge
| 0.862 | 0.862 | 7.331 | 0.884 | 7.331 | 0.866 | 6.817 | 0.903 | 0.92 | 0.92 | 0.908 | 0.908 | 0.893 | 0.893 | 0.87 | 0.87 | 0.857 | 0.857 | 0.888 | 0.888 | 0.914 | 0.914 | 0.941 | 0.941 | 0.921 | 0.921 | 0.886 | 0.886 | 0.893 | 0.893 | 0.871 | 0.871 | 0.876 | 0.876 | 0.93 | 0.93 | 0.9 | 0.9 | 0.903 | 0.903 | 0.871 | 0.871 | 0.911 | 0.911 | 0.873 | 0.873 | 0.982 | 0.982 | 0.922 | 0.922 | 0.922 | 0.918 | 0.918 | 0.918 | 0.918 | 0.894 | 0.894 | 0.894 | 0.894 | 0.442 | 0.442 | 0.442 | 0.442 | 0.812 | 0.812 | 0.812 | 0.812 | 0.908 | 0.908 | 0.908 | 0.908 | 0.878 | 0.878 | 0.878 | 0.878 | 0.905 | 0.905 | 0.905 | 0.905 | 0.953 | 0.953 | 0.953 | 0.953 | 0.839 | 0.839 | 0.839 | 0.839 | 0.858 | 0.858 | 0.858 | 0.858 | -10.323 | -10.323 | -10.323 | -10.323 | -7.571 | -7.571 | -7.571 | -7.571 | -10.289 | -10.289 | -10.289 | -10.289 | -8.287 | -8.287 | -8.287 | -8.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16,679 | -16,679 | -16,679 | -16,679 |
WPA (Winst Per Aandeel)
| 0.059 | 0.059 | 1,244,426,335 | 0.06 | 1,239,185,050 | 0.059 | 1,233,729,034 | 0.066 | 0.087 | 0.087 | 0.06 | 0.06 | 0.062 | 0.062 | 0.034 | 0.034 | 0.039 | 0.039 | 0.061 | 0.061 | 0.07 | 0.07 | 0.1 | 0.1 | 0.06 | 0.06 | 0.058 | 0.058 | 0.055 | 0.055 | 0.052 | 0.052 | 0.053 | 0.053 | 0.066 | 0.066 | 0.074 | 0.074 | 0.062 | 0.062 | 0.056 | 0.056 | 0.065 | 0.065 | 0.051 | 0.051 | 0.064 | 0.064 | 0.054 | 0.054 | 0.054 | 0.058 | 0.058 | 0.058 | 0.058 | 0.047 | 0.047 | 0.047 | 0.047 | 0.027 | 0.027 | 0.027 | 0.027 | 0.11 | 0.11 | 0.11 | 0.11 | 0.069 | 0.069 | 0.069 | 0.069 | 0.058 | 0.058 | 0.058 | 0.058 | 0.044 | 0.044 | 0.044 | 0.044 | 0.036 | 0.036 | 0.036 | 0.036 | 0.032 | 0.032 | 0.032 | 0.032 | 0.028 | 0.028 | 0.028 | 0.028 | 0.035 | 0.035 | 0.035 | 0.035 | 0.036 | 0.036 | 0.036 | 0.036 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.012 | 0.012 | 0.012 |
Verwaterde WPA
| 0.059 | 0.059 | 0.06 | 0.06 | 0.059 | 0.059 | 0.066 | 0.066 | 0.087 | 0.087 | 0.06 | 0.06 | 0.062 | 0.062 | 0.034 | 0.034 | 0.039 | 0.039 | 0.061 | 0.061 | 0.07 | 0.07 | 0.1 | 0.1 | 0.06 | 0.06 | 0.058 | 0.058 | 0.055 | 0.055 | 0.052 | 0.052 | 0.051 | 0.051 | 0.064 | 0.064 | 0.072 | 0.072 | 0.06 | 0.06 | 0.054 | 0.054 | 0.063 | 0.063 | 0.053 | 0.053 | 0.061 | 0.061 | 0.054 | 0.054 | 0.054 | 0.058 | 0.058 | 0.058 | 0.058 | 0.047 | 0.047 | 0.047 | 0.047 | 0.027 | 0.027 | 0.027 | 0.027 | 0.11 | 0.11 | 0.11 | 0.11 | 0.069 | 0.069 | 0.069 | 0.069 | 0.058 | 0.058 | 0.058 | 0.058 | 0.044 | 0.044 | 0.044 | 0.044 | 0.036 | 0.036 | 0.036 | 0.036 | 0.032 | 0.032 | 0.032 | 0.032 | 0.028 | 0.028 | 0.028 | 0.028 | 0.035 | 0.035 | 0.035 | 0.035 | 0.036 | 0.036 | 0.036 | 0.036 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.012 | 0.012 | 0.012 |
EBITDA
| -0.431 | -0.431 | 10.289 | -0.391 | 12.167 | -0.413 | 8.377 | -0.444 | -0.227 | -0.227 | -0.206 | -0.206 | 0.163 | 0.163 | -1.301 | -1.301 | -0.329 | -0.329 | -0.427 | -0.427 | -0.247 | -0.247 | -0.387 | -0.387 | 3.218 | 3.218 | -3.659 | -3.659 | 0.525 | 0.525 | -3.612 | -3.612 | 64.886 | 64.886 | 74.636 | 74.636 | 86.171 | 86.185 | 69.271 | 69.271 | 63.829 | 63.829 | 71.625 | 71.625 | 60.226 | 60.226 | 63.974 | 63.974 | 60.07 | 60.07 | 60.07 | 61.583 | 61.583 | 61.583 | 61.583 | 49.639 | 49.639 | 49.639 | 49.639 | 17.49 | 17.49 | 17.49 | 17.49 | 126.4 | 126.4 | 126.4 | 126.4 | 70.79 | 70.79 | 70.79 | 70.79 | 59.237 | 59.237 | 59.237 | 59.237 | 82.365 | 82.365 | 82.365 | 82.365 | 64.576 | 64.576 | 64.576 | 64.576 | 52.244 | 52.244 | 52.244 | 52.244 | 44.878 | 44.878 | 44.878 | 44.878 | 56.677 | 56.677 | 56.677 | 56.677 | 56.053 | 56.053 | 56.053 | 56.053 | 50.116 | 50.116 | 50.116 | 50.116 | 43.47 | 43.47 | 43.47 | 43.47 | -1.302 | -1.302 | -1.302 | -1.302 | -1.934 | -1.934 | -1.934 | -1.934 | -1.401 | -1.401 | -1.401 | -1.401 | -0.561 | -0.561 | -0.561 | -0.561 | 0 | 0 | 0 | 0 | -0.009 | -0.009 | -0.009 | -0.009 | -0.021 | -0.021 | -0.021 | -0.021 | 0 | 0 | 0 | 0 | 10.444 | 10.444 | 10.444 | 10.444 |
EBITDA ratio
| -0.005 | -0.005 | 0.061 | -0.005 | 0.072 | -0.005 | 0.046 | -0.005 | -0.002 | -0.002 | -0.003 | -0.003 | 0.002 | 0.002 | -0.027 | -0.027 | -0.006 | -0.006 | -0.005 | -0.005 | -0.003 | -0.003 | -0.003 | -0.003 | 0.042 | 0.042 | -0.048 | -0.048 | 0.007 | 0.007 | -0.053 | -0.053 | 0.947 | 0.947 | 0.953 | 0.953 | 0.96 | 0.96 | 0.948 | 0.948 | 0.949 | 0.949 | 0.953 | 0.953 | 0.951 | 0.951 | 0.951 | 0.951 | 1.008 | 1.008 | 1.008 | 0.969 | 0.969 | 0.969 | 0.969 | 0.967 | 0.967 | 0.967 | 0.967 | 0.299 | 0.299 | 0.299 | 0.299 | 0.986 | 0.986 | 0.986 | 0.986 | 0.991 | 0.991 | 0.991 | 0.991 | 0.972 | 0.972 | 0.972 | 0.972 | 1.876 | 1.876 | 1.876 | 1.876 | 1.981 | 1.981 | 1.981 | 1.981 | 1.706 | 1.706 | 1.706 | 1.706 | 1.782 | 1.782 | 1.782 | 1.782 | -22.464 | -22.464 | -22.464 | -22.464 | -16.422 | -16.422 | -16.422 | -16.422 | -22.019 | -22.019 | -22.019 | -22.019 | -17.403 | -17.403 | -17.403 | -17.403 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -41,775 | -41,775 | -41,775 | -41,775 |