Albemarle Corporation
NYSE:ALB
82.48 (USD) • At close February 4, 2025
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,354.692 | 1,430.385 | 1,360.736 | 2,356.165 | 2,310.596 | 2,370.19 | 2,580.252 | 2,620.978 | 2,091.805 | 1,479.593 | 1,127.728 | 894.204 | 830.566 | 773.896 | 829.291 | 879.147 | 746.868 | 764.049 | 738.845 | 992.564 | 879.747 | 885.052 | 832.064 | 921.699 | 777.748 | 853.874 | 821.629 | 857.789 | 754.866 | 737.258 | 722.063 | 696.655 | 654.01 | 669.327 | 865.398 | 930.353 | 905.093 | 931.485 | 884.404 | 598.566 | 642.418 | 604.721 | 656.679 | 691.956 | 648.638 | 634.197 | 641.625 | 687.596 | 661.226 | 684.894 | 711.704 | 707.39 | 722.977 | 742.108 | 696.53 | 604.975 | 585.036 | 592.483 | 580.27 | 558.228 | 515.276 | 445.299 | 486.591 | 517.725 | 660.463 | 620.75 | 668.177 | 599.156 | 583.981 | 563.812 | 589.238 | 584.537 | 607.818 | 568.797 | 607.354 | 588.175 | 506.605 | 502.754 | 509.965 | 451.065 | 413.904 | 326.759 | 322.009 | 298.64 | 276.551 | 269.476 | 265.57 | 247.212 | 263.324 | 245.051 | 224.628 | 239.186 | 242.017 | 211.286 | 224.41 | 218.81 | 237.053 | 226.206 | 235.48 | 224.683 | 212.086 | 200.811 | 208.345 | 205.418 | 196.192 | 204.103 | 215.149 | 216.67 | 207.111 | 207.675 | 198.394 | 204.495 | 183.776 | 196.039 | 270.171 | 296 | 315.2 | 319.7 | 313.3 | 286.6 | 282.6 | 269.9 | 241.8 | 234.9 | 226 | 226.6 | 215.9 |
Kosten van de omzet
| 1,458.726 | 1,440.963 | 1,324.698 | 3,046.848 | 2,255.662 | 1,811.703 | 1,303.712 | 1,619.659 | 1,047.991 | 899.169 | 678.698 | 657.61 | 581.293 | 525.479 | 565.604 | 613.727 | 492.812 | 530.69 | 496.827 | 654.053 | 569.88 | 559.138 | 548.578 | 601.315 | 497.211 | 542.518 | 516.65 | 550.78 | 479.077 | 465.164 | 466.975 | 455.689 | 415.038 | 421.223 | 528 | 604.723 | 592.883 | 630.919 | 625.938 | 436.126 | 436.972 | 397.358 | 462.393 | 438.429 | 436.989 | 437.558 | 442.035 | 495.619 | 446.469 | 442.209 | 463.817 | 473.308 | 464.965 | 490.159 | 463.514 | 408.514 | 388.213 | 404.316 | 415.799 | 408.769 | 381.197 | 335.481 | 396.085 | 394.626 | 506.28 | 457.769 | 500.766 | 442.798 | 431.019 | 410.43 | 429.449 | 435.788 | 459.59 | 437.413 | 484.901 | 476.877 | 406.994 | 397.587 | 402.643 | 342.036 | 337.796 | 260.331 | 261.225 | 232.206 | 220.543 | 211.05 | 207.928 | 190.865 | 198.35 | 186.896 | 168.868 | 182.723 | 185.336 | 162.55 | 164.955 | 156.794 | 168.214 | 160.2 | 160.878 | 154.13 | 150.923 | 141.441 | 134.886 | 136.121 | 138.683 | 137.925 | 147.328 | 152.335 | 144.191 | 139.866 | 132.032 | 137.011 | 139.016 | 139.266 | 196.06 | 200.1 | 219.1 | 230.8 | 223.1 | 202.5 | 196.9 | 180.4 | 162.2 | 0 | 0 | 0 | 0 |
Brutowinst
| -104.034 | -10.578 | 36.038 | -690.683 | 54.934 | 558.487 | 1,276.54 | 1,001.319 | 1,043.814 | 580.424 | 449.03 | 236.594 | 249.273 | 248.417 | 263.687 | 265.42 | 254.056 | 233.359 | 242.018 | 338.511 | 309.867 | 325.914 | 283.486 | 320.384 | 280.537 | 311.356 | 304.979 | 307.009 | 275.789 | 272.094 | 255.088 | 240.966 | 238.972 | 248.104 | 337.398 | 325.63 | 312.21 | 300.566 | 258.466 | 162.44 | 205.446 | 207.363 | 194.286 | 253.527 | 211.649 | 196.639 | 199.59 | 191.977 | 214.757 | 242.685 | 247.887 | 234.082 | 258.012 | 251.949 | 233.016 | 196.461 | 196.823 | 188.167 | 164.471 | 149.459 | 134.079 | 109.818 | 90.506 | 123.099 | 154.183 | 162.981 | 167.411 | 156.358 | 152.962 | 153.382 | 159.789 | 148.749 | 148.228 | 131.384 | 122.453 | 111.298 | 99.611 | 105.167 | 107.322 | 109.029 | 76.108 | 66.428 | 60.784 | 66.434 | 56.008 | 58.426 | 57.642 | 56.347 | 64.974 | 58.155 | 55.76 | 56.463 | 56.681 | 48.736 | 59.455 | 62.016 | 68.839 | 66.006 | 74.602 | 70.553 | 61.163 | 59.37 | 73.459 | 69.297 | 57.509 | 66.178 | 67.821 | 64.335 | 62.92 | 67.809 | 66.362 | 67.484 | 44.76 | 56.773 | 74.111 | 95.9 | 96.1 | 88.9 | 90.2 | 84.1 | 85.7 | 89.5 | 79.6 | 234.9 | 226 | 226.6 | 215.9 |
Brutowinstmarge
| -0.077 | -0.007 | 0.026 | -0.293 | 0.024 | 0.236 | 0.495 | 0.382 | 0.499 | 0.392 | 0.398 | 0.265 | 0.3 | 0.321 | 0.318 | 0.302 | 0.34 | 0.305 | 0.328 | 0.341 | 0.352 | 0.368 | 0.341 | 0.348 | 0.361 | 0.365 | 0.371 | 0.358 | 0.365 | 0.369 | 0.353 | 0.346 | 0.365 | 0.371 | 0.39 | 0.35 | 0.345 | 0.323 | 0.292 | 0.271 | 0.32 | 0.343 | 0.296 | 0.366 | 0.326 | 0.31 | 0.311 | 0.279 | 0.325 | 0.354 | 0.348 | 0.331 | 0.357 | 0.34 | 0.335 | 0.325 | 0.336 | 0.318 | 0.283 | 0.268 | 0.26 | 0.247 | 0.186 | 0.238 | 0.233 | 0.263 | 0.251 | 0.261 | 0.262 | 0.272 | 0.271 | 0.254 | 0.244 | 0.231 | 0.202 | 0.189 | 0.197 | 0.209 | 0.21 | 0.242 | 0.184 | 0.203 | 0.189 | 0.222 | 0.203 | 0.217 | 0.217 | 0.228 | 0.247 | 0.237 | 0.248 | 0.236 | 0.234 | 0.231 | 0.265 | 0.283 | 0.29 | 0.292 | 0.317 | 0.314 | 0.288 | 0.296 | 0.353 | 0.337 | 0.293 | 0.324 | 0.315 | 0.297 | 0.304 | 0.327 | 0.334 | 0.33 | 0.244 | 0.29 | 0.274 | 0.324 | 0.305 | 0.278 | 0.288 | 0.293 | 0.303 | 0.332 | 0.329 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 22.397 | 20.77 | 23.532 | 22.753 | 21.082 | 21.419 | 20.471 | 20.154 | 18.358 | 17.386 | 16.083 | 12.125 | 13.289 | 13.976 | 14.636 | 15.375 | 13.532 | 14.21 | 16.097 | 14.263 | 15.585 | 13.462 | 14.977 | 16.384 | 16.61 | 16.074 | 20.986 | 20.907 | 21.763 | 17.337 | 24.323 | 19.091 | 21.012 | 20.5 | 23.401 | 25.748 | 25.295 | 25.336 | 26.492 | 21.394 | 22.407 | 21.937 | 22.572 | 21.287 | 19.441 | 21.565 | 19.953 | 19.128 | 19.831 | 20.911 | 19.049 | 18.987 | 20.534 | 19.947 | 17.615 | 14.672 | 14.336 | 14.667 | 14.719 | 14.837 | 14.983 | 14.953 | 16.145 | 15.507 | 17.392 | 17.593 | 16.8 | 16.634 | 15.422 | 14.924 | 15.711 | 12.107 | 11.549 | 11.198 | 11.445 | 10.246 | 10.107 | 10.342 | 10.98 | 12.505 | 9.101 | 5.088 | 4.579 | 4.278 | 4.77 | 4.421 | 4.942 | 3.569 | 4.12 | 4.02 | 4.776 | 5.106 | 5.603 | 5.433 | 5.777 | 6.745 | 6.989 | 6.219 | 6.248 | 8.169 | 8.603 | 9.093 | 8.423 | 7.809 | 7.903 | 6.889 | 7.054 | 8.512 | 7.709 | 7.828 | 7.397 | 8.125 | 8.48 | 6.711 | 7.126 | 8.6 | 6.6 | 7.4 | 6.8 | 8.1 | 7.7 | 6 | 6.2 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 154.253 | 159.742 | 156.505 | 180.655 | 173.866 | 397.07 | 154.306 | 148.156 | 134.479 | 128.942 | 112.568 | 123.302 | 103.477 | 121.516 | 93.187 | 124.909 | 96.092 | 106.949 | 101.877 | 185.163 | 108.135 | 126.715 | 113.355 | 120.916 | 100.167 | 123.637 | 101.37 | 108.632 | 105.582 | 115.686 | 108.001 | 125.476 | 86.302 | 86.055 | 139.157 | 91.182 | 137.615 | 147.712 | 135.765 | 144.008 | 66.012 | 67.011 | 79.31 | -27.304 | 62.543 | 62.9 | 64.75 | 124.084 | 59.982 | 74.624 | 80.692 | 79.021 | 77.169 | 82.907 | 73.039 | 70.403 | 61.924 | 66.865 | 66.53 | 59.542 | 56.171 | 51.481 | 45.434 | 64.116 | 59.899 | 67.598 | 63.519 | 62.224 | 61.004 | 59.255 | 62.486 | 59.801 | 58 | 62.202 | 57.853 | 58.607 | 50.423 | 53.669 | 57.026 | 51.659 | 43.075 | 32.649 | 30.354 | 32.2 | 27.965 | 29.435 | 27.626 | 27.606 | 29.45 | 28.916 | 25.704 | 28.203 | 25.822 | 22.186 | 22.704 | 24.12 | 27.106 | 25.822 | 26.186 | 23.543 | 26.558 | 26.546 | 28.792 | 26.405 | 25.366 | 27.089 | 26.575 | 27.219 | 27.786 | 27.669 | 26.599 | 30.824 | 25.212 | 29.679 | 33.545 | 31.6 | 34.1 | 33.6 | 31.2 | 35.5 | 29 | 29.9 | 29.1 | 0 | 0 | 0 | 0 |
Overige kosten
| 828.146 | 33.666 | 49.901 | -36.699 | 11.182 | 53.954 | 82.492 | 54.119 | 7.974 | 8.767 | 15.496 | 28.53 | -643.196 | 0.014 | 11.312 | -57.557 | -3.661 | -6.273 | 8.314 | -38.388 | -11.316 | -7.065 | 11.291 | -32.528 | 3.793 | -5.223 | -30.476 | -19.089 | -3.008 | -2.71 | -0.794 | 5.154 | 2.99 | -2.297 | 0.41 | -2.49 | 0.466 | 0.541 | 49.957 | -10.307 | -6.618 | -0.979 | 1.149 | -0.628 | -0.389 | -1.697 | -4.209 | -0.335 | 2.37 | -0.688 | -0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.393 | 0 | 12.393 | 0 | -3.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.97 | 0 | -4.868 | 0 | 0 | -0.199 | 0.55 | 4.507 | 2.546 | 7.503 | 0 | 0 | 0.7 | 0 | 0 | 0.85 | 2.051 | 0 | 0 | 0 | 7.766 | 0 | -15.9 | 0 | 4.061 | 0.852 | 5.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.5 | 22.7 | 23.7 | 23.2 | 24.4 | 22.8 | 23.3 | 22.8 | -854.8 | 0 | 0 | 0 |
Bedrijfskosten
| 1,004.796 | 180.512 | 180.037 | 203.408 | 194.948 | 418.489 | 174.777 | 168.31 | 152.837 | 146.328 | 128.651 | 135.427 | 116.766 | 135.492 | 107.823 | 140.284 | 109.624 | 121.159 | 117.974 | 199.426 | 123.72 | 140.177 | 128.332 | 137.3 | 116.777 | 139.711 | 122.356 | 129.539 | 127.345 | 133.023 | 132.324 | 144.567 | 107.314 | 106.555 | 162.558 | 116.93 | 162.91 | 173.048 | 162.257 | 165.402 | 88.419 | 88.948 | 101.882 | -6.017 | 81.984 | 84.465 | 84.703 | 143.212 | 79.813 | 95.535 | 99.741 | 98.008 | 97.703 | 102.854 | 90.654 | 85.075 | 76.26 | 81.532 | 81.249 | 74.379 | 71.154 | 78.827 | 61.579 | 76.345 | 77.291 | 85.191 | 80.319 | 78.858 | 76.426 | 74.179 | 78.197 | 71.908 | 69.549 | 73.4 | 69.298 | 71.823 | 60.53 | 59.143 | 68.006 | 64.164 | 51.977 | 38.287 | 39.44 | 39.024 | 40.238 | 33.856 | 32.568 | 31.875 | 33.57 | 32.936 | 31.33 | 35.36 | 31.425 | 27.619 | 28.481 | 38.631 | 34.095 | 16.141 | 32.434 | 35.773 | 36.013 | 41.418 | 37.215 | 34.214 | 33.269 | 33.978 | 33.629 | 35.731 | 35.495 | 35.497 | 33.996 | 38.949 | 33.692 | 36.39 | 40.671 | 64.7 | 63.4 | 64.7 | 61.2 | 68 | 59.5 | 59.2 | 58.1 | -854.8 | 0 | 0 | 0 |
Bedrijfsresultaat
| -1,108.83 | -191.09 | -143.999 | -894.091 | -140.014 | 139.998 | 1,101.763 | 833.009 | 890.977 | 434.096 | 311.979 | -31.286 | 131.523 | 542.333 | 155.864 | 125.136 | 144.432 | 112.2 | 124.044 | 139.085 | 186.147 | 185.737 | 155.154 | 174.807 | 163.76 | 390.35 | 182.623 | 177.47 | 148.444 | 139.071 | 122.764 | 83.352 | 124.909 | 123.493 | 274.808 | 189.091 | 113.306 | 103.352 | 36.686 | -23.338 | 106.473 | 110.24 | 75.404 | 226.183 | 129.665 | 112.174 | 114.887 | 31.783 | 128.436 | 52.447 | 148.146 | -121.996 | 160.309 | 149.095 | 142.362 | 116.248 | 120.563 | 106.635 | 76.264 | 63.015 | 62.925 | 30.991 | 31.148 | -32.834 | 66.053 | 77.79 | 87.092 | 70.744 | 69.532 | 69.448 | 75.044 | 66.121 | -21.041 | 57.984 | 53.155 | 30.201 | 39.081 | 46.024 | 39.316 | 23.928 | 24.131 | 28.141 | 21.344 | 26.09 | 15.77 | 22.997 | 25.09 | 24.308 | 29.248 | 26.26 | 23.997 | 20.224 | 24.218 | 21.267 | 31.487 | 22.766 | 34.357 | 49.004 | 41.374 | 33.261 | 23.566 | 37.326 | 34.585 | 32.89 | 24.041 | 31.961 | 33.906 | 28.522 | 27.591 | 32.561 | 32.231 | 28.575 | 11.016 | 21.965 | 191.523 | 49.1 | 35.6 | 21.1 | 25.8 | 13.1 | 30.8 | 26.1 | 19.4 | -619.9 | 226 | 226.6 | 215.9 |
Bedrijfsresultaat ratio
| -0.819 | -0.134 | -0.106 | -0.379 | -0.061 | 0.059 | 0.427 | 0.318 | 0.426 | 0.293 | 0.277 | -0.035 | 0.158 | 0.701 | 0.188 | 0.142 | 0.193 | 0.147 | 0.168 | 0.14 | 0.212 | 0.21 | 0.186 | 0.19 | 0.211 | 0.457 | 0.222 | 0.207 | 0.197 | 0.189 | 0.17 | 0.12 | 0.191 | 0.185 | 0.318 | 0.203 | 0.125 | 0.111 | 0.041 | -0.039 | 0.166 | 0.182 | 0.115 | 0.327 | 0.2 | 0.177 | 0.179 | 0.046 | 0.194 | 0.077 | 0.208 | -0.172 | 0.222 | 0.201 | 0.204 | 0.192 | 0.206 | 0.18 | 0.131 | 0.113 | 0.122 | 0.07 | 0.064 | -0.063 | 0.1 | 0.125 | 0.13 | 0.118 | 0.119 | 0.123 | 0.127 | 0.113 | -0.035 | 0.102 | 0.088 | 0.051 | 0.077 | 0.092 | 0.077 | 0.053 | 0.058 | 0.086 | 0.066 | 0.087 | 0.057 | 0.085 | 0.094 | 0.098 | 0.111 | 0.107 | 0.107 | 0.085 | 0.1 | 0.101 | 0.14 | 0.104 | 0.145 | 0.217 | 0.176 | 0.148 | 0.111 | 0.186 | 0.166 | 0.16 | 0.123 | 0.157 | 0.158 | 0.132 | 0.133 | 0.157 | 0.162 | 0.14 | 0.06 | 0.112 | 0.709 | 0.166 | 0.113 | 0.066 | 0.082 | 0.046 | 0.109 | 0.097 | 0.08 | -2.639 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -70.016 | -1.521 | 11.932 | -71.085 | -18.15 | 28.377 | 55.715 | 30.08 | -21.717 | -32.642 | -12.338 | 56.779 | -648.332 | -7.138 | -32.57 | -76.709 | -22.888 | -24.125 | -8.571 | -60.788 | -22.424 | -18.666 | -1.295 | -45.099 | -9.195 | -18.531 | -44.014 | -35.544 | -17.778 | -16.268 | -68.248 | -13.167 | -12.956 | -18.097 | 0.924 | -34.226 | -4.706 | -8.553 | 14.211 | -22.897 | -15.367 | -9.712 | -10.143 | -9.852 | -4.526 | -5.511 | -9.44 | -18.475 | -21.623 | 10.318 | -8.852 | -9.175 | -8.754 | -10.034 | -9.254 | -6.27 | -4.836 | -6.713 | -11.884 | -19.577 | -5.856 | -4.812 | -9.626 | -75.501 | -12.533 | -3.233 | -7.205 | -6.652 | -8.672 | -13.73 | -7.958 | -10.313 | -99.72 | -14.34 | -9.693 | -6.38 | -6.224 | -0.018 | -3.857 | -20.937 | -48.201 | 1.343 | -2.642 | -1.05 | -4.112 | -1.573 | 3.136 | -0.164 | -2.156 | 1.041 | -0.433 | -0.879 | -1.038 | 0.15 | 0.513 | -0.619 | -0.387 | -0.861 | -0.794 | -1.519 | -1.584 | 13.5 | -1.659 | -2.193 | -0.1 | -0.239 | -0.286 | -0.082 | 0.166 | 0.249 | -0.135 | 0.04 | -0.1 | 1.6 | 158 | 17.9 | 2.9 | -3.1 | -3.2 | -3 | 4.6 | -4.2 | -2.1 | 623.5 | -220.3 | -220.8 | -209.1 |
Inkomen voor belasting
| -1,178.846 | -494.132 | -167.574 | -920.951 | -158.164 | 168.375 | 1,157.478 | 863.089 | 869.26 | 401.454 | 299.641 | -8.062 | -516.809 | 535.195 | 123.294 | 48.427 | 121.544 | 88.075 | 115.473 | 78.297 | 163.723 | 167.071 | 153.859 | 129.708 | 154.565 | 371.819 | 138.609 | 141.926 | 129.644 | 121.771 | 53.457 | 70.185 | 111.953 | 105.396 | 249.967 | 154.865 | 81.714 | 70.711 | 50.897 | -48.748 | 91.106 | 100.528 | 67.78 | 216.331 | 119.78 | 102.869 | 105.447 | 23.782 | 122.892 | 43.273 | 139.294 | 126.899 | 151.555 | 139.061 | 133.108 | 105.116 | 115.727 | 99.922 | 71.338 | 55.503 | 57.069 | 26.179 | 21.522 | -28.747 | 64.359 | 71.287 | 76.444 | 70.848 | 67.864 | 65.473 | 73.634 | 66.528 | -20.248 | 43.644 | 43.462 | 33.095 | 32.857 | 46.006 | 35.459 | 23.928 | -0.27 | 29.484 | 18.702 | 26.36 | 11.658 | 22.997 | 27.31 | 24.308 | 29.248 | 26.26 | 23.997 | 20.224 | 24.218 | 21.267 | 31.487 | 22.766 | 34.357 | 49.004 | 41.374 | 33.261 | 23.566 | 37.326 | 34.585 | 32.89 | 24.041 | 31.961 | 33.906 | 28.522 | 27.591 | 32.561 | 32.231 | 28.575 | 11.016 | 21.965 | 191.523 | 49.1 | 35.6 | 21.1 | 25.8 | 13.1 | 30.8 | 26.1 | 19.4 | 3.6 | 5.7 | 5.8 | 6.8 |
Inkomen voor belasting ratio
| -0.87 | -0.345 | -0.123 | -0.391 | -0.068 | 0.071 | 0.449 | 0.329 | 0.416 | 0.271 | 0.266 | -0.009 | -0.622 | 0.692 | 0.149 | 0.055 | 0.163 | 0.115 | 0.156 | 0.079 | 0.186 | 0.189 | 0.185 | 0.141 | 0.199 | 0.435 | 0.169 | 0.165 | 0.172 | 0.165 | 0.074 | 0.101 | 0.171 | 0.157 | 0.289 | 0.166 | 0.09 | 0.076 | 0.058 | -0.081 | 0.142 | 0.166 | 0.103 | 0.313 | 0.185 | 0.162 | 0.164 | 0.035 | 0.186 | 0.063 | 0.196 | 0.179 | 0.21 | 0.187 | 0.191 | 0.174 | 0.198 | 0.169 | 0.123 | 0.099 | 0.111 | 0.059 | 0.044 | -0.056 | 0.097 | 0.115 | 0.114 | 0.118 | 0.116 | 0.116 | 0.125 | 0.114 | -0.033 | 0.077 | 0.072 | 0.056 | 0.065 | 0.092 | 0.07 | 0.053 | -0.001 | 0.09 | 0.058 | 0.088 | 0.042 | 0.085 | 0.103 | 0.098 | 0.111 | 0.107 | 0.107 | 0.085 | 0.1 | 0.101 | 0.14 | 0.104 | 0.145 | 0.217 | 0.176 | 0.148 | 0.111 | 0.186 | 0.166 | 0.16 | 0.123 | 0.157 | 0.158 | 0.132 | 0.133 | 0.157 | 0.162 | 0.14 | 0.06 | 0.112 | 0.709 | 0.166 | 0.113 | 0.066 | 0.082 | 0.046 | 0.109 | 0.097 | 0.08 | 0.015 | 0.025 | 0.026 | 0.031 |
Belastingkosten
| 110.853 | -30.66 | -3.721 | 118.878 | -8.551 | 42.987 | 276.963 | 24.102 | 196.938 | 89.018 | 80.53 | 15.024 | -114.67 | 106.985 | 22.107 | -10.101 | 30.653 | 15.431 | 18.442 | -5.105 | 25.341 | 30.411 | 37.514 | 11.196 | 33.167 | 80.102 | 20.361 | 378.221 | 18.495 | 23.13 | 11.971 | 34.728 | 12.394 | 23.656 | 30.985 | -19.049 | 16.892 | 17.139 | 14.14 | -28.216 | 11.737 | 21.773 | 12.446 | 61.406 | 27.274 | 21.45 | 26.192 | -10.849 | 26.591 | -14.747 | 35.466 | -230.437 | 38.097 | -30.154 | 32.172 | 23.802 | 27.886 | 24.331 | 16.7 | -5.353 | 5.549 | -7.749 | -0.525 | -45.945 | 9.878 | 12.902 | 16.626 | 12.124 | 10.433 | 15.585 | 16.936 | 3.144 | -23.33 | 11.041 | 11.337 | -1.997 | 4.502 | 13.948 | 11.14 | 4.291 | -1.097 | 8.716 | 5.095 | 7.578 | 1.802 | 0.414 | 4.096 | 7.407 | 8.896 | 5.566 | 7.199 | 6.168 | 7.457 | 6.462 | 8.942 | 7.057 | 10.651 | 15.191 | 12.826 | 9.356 | 6.427 | 12.713 | 11.413 | 10.195 | 6.464 | 10.15 | 11.257 | 7.628 | 9.043 | 12.198 | 12.054 | 10.662 | 3.129 | 7.33 | 75.899 | 20.2 | 13.4 | 8.6 | 11.2 | 7.4 | 11.3 | 10.8 | 8.6 | -3.6 | -5.7 | -5.8 | -6.8 |
Nettowinst
| -1,068.992 | -188.198 | 2.448 | -617.68 | 302.533 | 650.043 | 880.515 | 838.987 | 672.322 | 406.773 | 253.383 | -3.824 | -392.781 | 424.6 | 95.677 | 84.635 | 98.301 | 85.624 | 107.204 | 90.391 | 155.07 | 154.198 | 133.569 | 129.596 | 129.745 | 302.461 | 131.76 | -218.366 | 118.67 | 103.333 | 51.213 | 602.09 | 128.22 | -314.821 | 228.186 | 174.252 | 65.392 | 52.147 | 43.115 | -18.508 | 72.794 | 22.447 | 56.583 | 155.933 | 90.512 | 82.739 | 83.987 | 37.726 | 109.459 | 37.732 | 114.262 | 99.443 | 116.098 | 114.159 | 106.58 | 84.972 | 93.689 | 81.751 | 63.308 | 62.345 | 52.131 | 38.493 | 25.399 | 13.111 | 56.175 | 61.655 | 63.261 | 58.62 | 59.099 | 53.863 | 58.108 | 62.977 | 2.289 | 43.327 | 34.376 | 32.198 | 26.292 | 32.058 | 24.319 | 19.637 | 0.827 | 20.768 | 13.607 | 18.512 | 9.856 | 22.583 | 21.567 | 16.901 | 20.352 | 20.694 | 16.798 | 14.056 | 16.761 | 14.805 | 22.545 | 15.709 | 23.706 | 33.813 | 28.548 | 23.905 | 17.139 | 24.6 | 23.172 | 22.695 | 17.6 | 21.811 | 22.649 | 20.894 | 18.548 | 20.363 | 20.177 | 17.913 | 7.9 | 14.6 | 115.6 | 28.9 | 22.2 | 12.5 | 14.6 | 5.7 | 19.5 | 15.3 | 10.8 | 3.6 | 5.7 | 5.8 | 6.8 |
Nettowinstmarge
| -0.789 | -0.132 | 0.002 | -0.262 | 0.131 | 0.274 | 0.341 | 0.32 | 0.321 | 0.275 | 0.225 | -0.004 | -0.473 | 0.549 | 0.115 | 0.096 | 0.132 | 0.112 | 0.145 | 0.091 | 0.176 | 0.174 | 0.161 | 0.141 | 0.167 | 0.354 | 0.16 | -0.255 | 0.157 | 0.14 | 0.071 | 0.864 | 0.196 | -0.47 | 0.264 | 0.187 | 0.072 | 0.056 | 0.049 | -0.031 | 0.113 | 0.037 | 0.086 | 0.225 | 0.14 | 0.13 | 0.131 | 0.055 | 0.166 | 0.055 | 0.161 | 0.141 | 0.161 | 0.154 | 0.153 | 0.14 | 0.16 | 0.138 | 0.109 | 0.112 | 0.101 | 0.086 | 0.052 | 0.025 | 0.085 | 0.099 | 0.095 | 0.098 | 0.101 | 0.096 | 0.099 | 0.108 | 0.004 | 0.076 | 0.057 | 0.055 | 0.052 | 0.064 | 0.048 | 0.044 | 0.002 | 0.064 | 0.042 | 0.062 | 0.036 | 0.084 | 0.081 | 0.068 | 0.077 | 0.084 | 0.075 | 0.059 | 0.069 | 0.07 | 0.1 | 0.072 | 0.1 | 0.149 | 0.121 | 0.106 | 0.081 | 0.123 | 0.111 | 0.11 | 0.09 | 0.107 | 0.105 | 0.096 | 0.09 | 0.098 | 0.102 | 0.088 | 0.043 | 0.074 | 0.428 | 0.098 | 0.07 | 0.039 | 0.047 | 0.02 | 0.069 | 0.057 | 0.045 | 0.015 | 0.025 | 0.026 | 0.031 |
WPA (Winst Per Aandeel)
| -9.45 | -1.6 | 0.021 | -5.26 | 2.58 | 5.54 | 7.51 | 7.16 | 5.74 | 3.47 | 2.16 | -0.033 | -3.36 | 3.63 | 0.85 | 0.79 | 0.92 | 0.81 | 1.01 | 0.85 | 1.46 | 1.46 | 1.26 | 1.22 | 1.21 | 2.76 | 1.19 | -1.98 | 1.07 | 0.93 | 0.46 | 5.35 | 1.14 | -2.8 | 2.03 | 1.55 | 0.58 | 0.46 | 0.4 | -0.24 | 0.93 | 0.29 | 0.71 | 1.92 | 1.11 | 0.98 | 0.95 | 0.42 | 1.11 | 0.42 | 1.21 | 4.02 | 1.29 | 1.24 | 1.16 | 0.93 | 1.03 | 0.9 | 0.69 | 0.68 | 0.57 | 0.42 | 0.28 | 0.14 | 0.62 | 0.68 | 0.68 | 0.63 | 0.62 | 0.57 | 0.61 | 0.66 | 0.02 | 0.46 | 0.37 | 0.34 | 0.28 | 0.35 | 0.27 | 0.21 | 0.01 | 0.25 | 0.17 | 0.22 | 0.12 | 0.28 | 0.26 | 0.21 | 0.25 | 0.25 | 0.2 | 0.16 | 0.19 | 0.16 | 0.25 | 0.17 | 0.26 | 0.37 | 0.31 | 0.26 | 0.19 | 0.26 | 0.25 | 0.24 | 0.17 | 0.21 | 0.21 | 0.2 | 0.17 | 0.19 | 0.18 | 0.16 | 0.07 | 0.13 | 0.87 | 0.22 | 0.17 | 0.095 | 0.11 | 0.043 | 0.15 | 0.13 | 0.08 | 0.053 | 0.05 | 0.05 | 0.055 |
Verwaterde WPA
| -9.45 | -1.6 | 0.021 | -5.26 | 2.57 | 5.52 | 7.47 | 7.11 | 5.7 | 3.46 | 2.15 | -0.033 | -3.36 | 3.62 | 0.84 | 0.79 | 0.92 | 0.8 | 1.01 | 0.85 | 1.46 | 1.45 | 1.26 | 1.21 | 1.2 | 2.73 | 1.18 | -1.95 | 1.06 | 0.92 | 0.45 | 5.3 | 1.13 | -2.78 | 2.02 | 1.55 | 0.58 | 0.46 | 0.4 | -0.24 | 0.93 | 0.28 | 0.71 | 1.91 | 1.11 | 0.98 | 0.94 | 0.42 | 1.1 | 0.42 | 1.2 | 3.97 | 1.28 | 1.23 | 1.15 | 0.92 | 1.02 | 0.89 | 0.69 | 0.68 | 0.57 | 0.42 | 0.28 | 0.14 | 0.61 | 0.67 | 0.67 | 0.63 | 0.61 | 0.55 | 0.6 | 0.65 | 0.02 | 0.45 | 0.36 | 0.33 | 0.28 | 0.34 | 0.26 | 0.21 | 0.01 | 0.25 | 0.16 | 0.22 | 0.12 | 0.27 | 0.26 | 0.2 | 0.24 | 0.24 | 0.19 | 0.16 | 0.18 | 0.16 | 0.24 | 0.17 | 0.26 | 0.37 | 0.31 | 0.26 | 0.18 | 0.26 | 0.25 | 0.24 | 0.17 | 0.21 | 0.21 | 0.19 | 0.17 | 0.19 | 0.18 | 0.16 | 0.07 | 0.13 | 0.87 | 0.22 | 0.17 | 0.095 | 0.11 | 0.043 | 0.15 | 0.13 | 0.08 | 0.053 | 0.05 | 0.05 | 0.055 |
EBITDA
| -967.584 | -320.666 | -2.954 | -740.691 | -23.387 | 287.037 | 1,273.442 | 970.951 | 981.841 | 501.405 | 397.683 | 66.151 | -448.84 | 182.471 | 225.722 | 157.439 | 199.45 | 163.768 | 186.052 | 242.296 | 229.318 | 231.62 | 215.728 | 249.256 | 217.26 | 245.811 | 237.055 | 226.885 | 214.608 | 211.848 | 205.641 | 146.069 | 181.052 | 189.149 | 303.396 | 246.305 | 155.447 | 147.033 | 171.524 | -8.417 | 142.364 | 143.32 | 122.732 | 253.448 | 156.462 | 133.368 | 135.922 | 101.392 | 171.864 | 96.465 | 182.044 | 160.724 | 185.881 | 172.641 | 165.704 | 136.682 | 144.941 | 129.616 | 101.975 | 87.5 | 87.403 | 56.896 | 53.571 | 13.152 | 76.892 | 77.79 | 114.066 | 104.531 | 76.536 | 105.612 | 81.592 | 103.776 | 107.028 | 57.984 | 53.155 | 39.475 | 39.081 | 46.024 | 39.316 | 72.845 | 74.257 | 28.141 | 21.344 | 49.659 | 15.77 | 45.211 | 45.212 | 44.429 | 51.575 | 45.425 | 44.699 | 43.252 | 43.703 | 39.686 | 49.419 | 42.823 | 52.867 | 67.904 | 60.318 | 53.686 | 44.194 | 42.8 | 55.13 | 54.636 | 43.7 | 50.836 | 51.799 | 46.931 | 44.535 | 49.822 | 48.463 | 45.375 | 28.5 | 36.5 | 54.1 | 55.7 | 55.4 | 47.9 | 52.2 | 40.5 | 49 | 53.6 | 44.3 | -619.9 | 226 | 226.6 | 215.9 |
EBITDA ratio
| -0.714 | -0.037 | -0.013 | -0.318 | -0.01 | 0.121 | 0.493 | 0.338 | 0.467 | 0.347 | 0.357 | 0.221 | -0.615 | 0.225 | 0.277 | 0.077 | 0.267 | 0.214 | 0.252 | 0.101 | 0.261 | 0.262 | 0.259 | 0.163 | 0.279 | 0.254 | 0.185 | 0.185 | 0.193 | 0.185 | 0.169 | 0.146 | 0.279 | 0.208 | 0.272 | 0.222 | 0.165 | 0.137 | 0.165 | -0.022 | 0.172 | 0.194 | 0.142 | 0.374 | 0.199 | 0.174 | 0.172 | 0.07 | 0.204 | 0.215 | 0.208 | 0.227 | 0.222 | 0.201 | 0.204 | 0.224 | 0.206 | 0.18 | 0.143 | 0.181 | 0.122 | 0.07 | 0.112 | 0.146 | 0.162 | 0.166 | 0.171 | 0.17 | 0.174 | 0.193 | 0.183 | 0.177 | 0.321 | 0.154 | 0.136 | 0.125 | 0.132 | 0.141 | 0.136 | 0.194 | 0.17 | 0.145 | 0.151 | 0.175 | 0.17 | 0.169 | 0.154 | 0.178 | 0.199 | 0.176 | 0.199 | 0.187 | 0.177 | 0.182 | 0.213 | 0.227 | 0.218 | 0.228 | 0.252 | 0.257 | 0.213 | 0.102 | 0.261 | 0.266 | 0.219 | 0.247 | 0.238 | 0.216 | 0.213 | 0.238 | 0.244 | 0.221 | 0.153 | 0.177 | -0.392 | 0.117 | 0.157 | 0.149 | 0.165 | 0.141 | 0.142 | 0.198 | 0.181 | -2.639 | 1 | 1 | 1 |