Eagers Automotive Limited
ASX:APE.AX
10.24 (AUD) • At close September 19, 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 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 | 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 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 5,464.203 | 5,034.052 | 4,817.629 | 4,326.095 | 4,215.407 | 3,964.261 | 4,699.201 | 4,594.635 | 4,155.04 | 3,757.954 | 2,059.025 | 2,009.328 | 2,103.474 | 2,027.484 | 2,033.375 | 1,996.87 | 1,838.307 | 1,610.346 | 1,639.52 | 1,482.352 | 1,375.761 | 1,323.406 | 1,349.407 | 663.555 | 657.393 | 657.393 | 657.393 | 657.393 | 596.525 | 596.525 | 596.525 | 596.525 | 451.097 | 451.097 | 451.097 | 451.097 | 415.534 | 415.534 | 415.534 | 415.534 | 425.069 | 425.069 | 425.069 | 425.069 | 418.606 | 418.606 | 418.606 | 418.606 | 297.337 | 297.337 | 297.337 | 297.337 | 267.614 | 267.614 | 267.614 | 267.614 | 227.697 | 227.697 | 227.697 | 227.697 | 210.387 | 210.387 | 210.387 | 210.387 | 187.59 | 187.59 | 187.59 | 187.59 | 168.615 | 168.615 | 168.615 | 168.615 | 123.56 | 123.56 | 123.56 | 123.56 | 0 | 0 | 0 | 0 | 166.846 | 166.846 | 166.846 | 166.846 | 0 | 0 | 0 | 0 | 143.708 | 143.708 | 143.708 | 143.708 | 138.511 | 138.511 | 138.511 | 138.511 | 119.54 | 119.54 | 119.54 | 119.54 | 0 | 0 | 22 | 22 | 22 | 22 | 22.875 | 22.875 | 22.875 | 22.875 |
Kosten van de omzet
| 4,942.039 | 4,519.026 | 4,338.943 | 3,885.648 | 3,810.123 | 3,578.48 | 4,257.517 | 4,160.139 | 3,798.996 | 3,502.051 | 1,900.595 | 1,656.308 | 1,743.857 | 1,669.182 | 1,677.33 | 1,627.372 | 1,508.285 | 1,300.029 | 1,339.401 | 1,199.295 | 1,126.402 | 1,080.555 | 1,113.735 | 548.573 | 545.83 | 545.83 | 545.83 | 545.83 | 495.354 | 495.354 | 495.354 | 495.354 | 378.489 | 378.489 | 378.489 | 378.489 | 346.679 | 346.679 | 346.679 | 346.679 | 357.934 | 357.934 | 357.934 | 357.934 | 358.862 | 358.862 | 358.862 | 358.862 | 251.96 | 251.96 | 251.96 | 251.96 | 232.274 | 232.274 | 232.274 | 232.274 | 198.929 | 198.929 | 198.929 | 198.929 | 184.671 | 184.671 | 184.671 | 184.671 | 164.027 | 164.027 | 164.027 | 164.027 | 147.525 | 147.525 | 147.525 | 147.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 522.164 | 515.026 | 478.686 | 440.447 | 405.284 | 385.781 | 441.684 | 434.496 | 356.044 | 255.903 | 158.43 | 353.02 | 359.617 | 358.302 | 356.045 | 369.498 | 330.022 | 310.317 | 300.119 | 283.057 | 249.359 | 242.851 | 235.672 | 114.983 | 111.563 | 111.563 | 111.563 | 111.563 | 101.171 | 101.171 | 101.171 | 101.171 | 72.607 | 72.607 | 72.607 | 72.607 | 68.856 | 68.856 | 68.856 | 68.856 | 67.134 | 67.134 | 67.134 | 67.134 | 59.744 | 59.744 | 59.744 | 59.744 | 45.377 | 45.377 | 45.377 | 45.377 | 35.341 | 35.341 | 35.341 | 35.341 | 28.768 | 28.768 | 28.768 | 28.768 | 25.716 | 25.716 | 25.716 | 25.716 | 23.564 | 23.564 | 23.564 | 23.564 | 21.09 | 21.09 | 21.09 | 21.09 | 123.56 | 123.56 | 123.56 | 123.56 | 0 | 0 | 0 | 0 | 166.846 | 166.846 | 166.846 | 166.846 | 0 | 0 | 0 | 0 | 143.708 | 143.708 | 143.708 | 143.708 | 138.511 | 138.511 | 138.511 | 138.511 | 119.54 | 119.54 | 119.54 | 119.54 | 0 | 0 | 22 | 22 | 22 | 22 | 22.875 | 22.875 | 22.875 | 22.875 |
Brutowinstmarge
| 0.096 | 0.102 | 0.099 | 0.102 | 0.096 | 0.097 | 0.094 | 0.095 | 0.086 | 0.068 | 0.077 | 0.176 | 0.171 | 0.177 | 0.175 | 0.185 | 0.18 | 0.193 | 0.183 | 0.191 | 0.181 | 0.184 | 0.175 | 0.173 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.161 | 0.161 | 0.161 | 0.161 | 0.166 | 0.166 | 0.166 | 0.166 | 0.158 | 0.158 | 0.158 | 0.158 | 0.143 | 0.143 | 0.143 | 0.143 | 0.153 | 0.153 | 0.153 | 0.153 | 0.132 | 0.132 | 0.132 | 0.132 | 0.126 | 0.126 | 0.126 | 0.126 | 0.122 | 0.122 | 0.122 | 0.122 | 0.126 | 0.126 | 0.126 | 0.126 | 0.125 | 0.125 | 0.125 | 0.125 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 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 |
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 | 61.194 | 56.162 | 56.162 | 53.358 | 53.358 | 53.358 | 53.358 | 49.779 | 49.779 | 49.779 | 49.779 | 34.667 | 34.667 | 34.667 | 34.667 | 31.219 | 31.219 | 31.219 | 31.219 | 31.013 | 31.013 | 31.013 | 31.013 | 27.362 | 27.362 | 27.362 | 27.362 | 18.937 | 18.937 | 18.937 | 18.937 | 15.412 | 15.412 | 15.412 | 15.412 | 12.92 | 12.92 | 12.92 | 12.92 | 11.65 | 11.65 | 11.65 | 11.65 | 10.581 | 10.581 | 10.581 | 10.581 | 9.23 | 9.23 | 9.23 | 9.23 | 0.431 | 0.431 | 0.431 | 0.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -21.597 | -22.267 | -22.267 | -20.209 | -20.209 | -20.209 | -20.209 | -19.23 | -19.23 | -19.23 | -19.23 | -13.392 | -13.392 | -13.392 | -13.392 | -12.411 | -12.411 | -12.411 | -12.411 | -12.39 | -12.39 | -12.39 | -12.39 | -11.19 | -11.19 | -11.19 | -11.19 | -6.342 | -6.342 | -6.342 | -6.342 | -4.397 | -4.397 | -4.397 | -4.397 | -4.405 | -4.405 | -4.405 | -4.405 | -3.688 | -3.688 | -3.688 | -3.688 | 1.177 | 1.177 | 1.177 | 1.177 | 0.989 | 0.989 | 0.989 | 0.989 | 0.78 | 0.78 | 0.78 | 0.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 259.471 | 218.024 | 217.388 | 187.672 | 178.501 | 168.153 | 185.659 | 184.22 | 196.31 | 196.293 | 79.911 | 168.951 | 163.103 | 166.745 | 164.264 | 168.228 | 143.195 | 140.63 | 138.292 | 129.727 | 115.049 | 114.992 | 109.657 | 33.895 | 33.15 | 33.15 | 33.15 | 33.15 | 30.549 | 30.549 | 30.549 | 30.549 | 21.274 | 21.274 | 21.274 | 21.274 | 18.809 | 18.809 | 18.809 | 18.809 | 18.622 | 18.622 | 18.622 | 18.622 | 16.172 | 16.172 | 16.172 | 16.172 | 12.595 | 12.595 | 12.595 | 12.595 | 11.016 | 11.016 | 11.016 | 11.016 | 8.515 | 8.515 | 8.515 | 8.515 | 7.962 | 7.962 | 7.962 | 7.962 | 11.757 | 11.757 | 11.757 | 11.757 | 10.219 | 10.219 | 10.219 | 10.219 | 1.211 | 1.211 | 1.211 | 1.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | 0.54 | 0.54 | 0.54 | 0.434 | 0.434 | 0.434 | 0.434 | 0 | 0 | 0.174 | 0.174 | 0.174 | 0.174 | 0.176 | 0.176 | 0.176 | 0.176 |
Overige 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 | -162.961 | -162.961 | -162.961 | -162.961 | 2.228 | 2.228 | 2.228 | 2.228 | -142.651 | -142.651 | -142.651 | -142.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.188 | 0.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 259.471 | 218.024 | 217.388 | 187.672 | 178.501 | 168.153 | 185.659 | 184.22 | 196.31 | 196.293 | 79.911 | 282.92 | 272.47 | 290.387 | 275.558 | 295.798 | 249.78 | 239.015 | 229.17 | 215.015 | 192.481 | 187.238 | 181.387 | 33.895 | 33.15 | 33.15 | 33.15 | 33.15 | 30.549 | 30.549 | 30.549 | 30.549 | 21.274 | 21.274 | 21.274 | 21.274 | 18.809 | 18.809 | 18.809 | 18.809 | 18.622 | 18.622 | 18.622 | 18.622 | 16.172 | 16.172 | 16.172 | 16.172 | 12.595 | 12.595 | 12.595 | 12.595 | 11.016 | 11.016 | 11.016 | 11.016 | 8.515 | 8.515 | 8.515 | 8.515 | 7.962 | 7.962 | 7.962 | 7.962 | 11.757 | 11.757 | 11.757 | 11.757 | 10.219 | 10.219 | 10.219 | 10.219 | 1.211 | 1.211 | 1.211 | 1.211 | 0 | 0 | 0 | 0 | -162.961 | -162.961 | -162.961 | -162.961 | 2.228 | 2.228 | 2.228 | 2.228 | -142.651 | -142.651 | -142.651 | -142.651 | 0.54 | 0.54 | 0.54 | 0.54 | 0.434 | 0.434 | 0.434 | 0.434 | 0.188 | 0.188 | 0.174 | 0.174 | 0.174 | 0.174 | 0.176 | 0.176 | 0.176 | 0.176 |
Bedrijfsresultaat
| 262.693 | 297.002 | 261.298 | 252.775 | 226.783 | 217.628 | 256.025 | 250.276 | 159.734 | 59.61 | 78.519 | 73.43 | 87.147 | 69.579 | 74.387 | 82.979 | 80.242 | 75.976 | 70.785 | 60.569 | 56.098 | 54.478 | 51.461 | 27.386 | 25.842 | 25.842 | 25.842 | 25.842 | 20.947 | 20.947 | 20.947 | 20.947 | 16.589 | 16.589 | 16.589 | 16.589 | 18.402 | 18.402 | 18.402 | 18.402 | 11.641 | 11.641 | 11.641 | 11.641 | 15.106 | 15.106 | 15.106 | 15.106 | 12.64 | 12.64 | 12.64 | 12.64 | 7.978 | 7.978 | 7.978 | 7.978 | 9.63 | 9.63 | 9.63 | 9.63 | 4.953 | 4.953 | 4.953 | 4.953 | 6.78 | 6.78 | 6.78 | 6.78 | 5.471 | 5.471 | 5.471 | 5.471 | 3.665 | 3.665 | 3.665 | 3.665 | 0 | 0 | 0 | 0 | 3.885 | 3.885 | 3.885 | 3.885 | 2.228 | 2.228 | 2.228 | 2.228 | 1.057 | 1.057 | 1.057 | 1.057 | 137.971 | 137.971 | 137.971 | 137.971 | 119.106 | 119.106 | 119.106 | 119.106 | 0.188 | 0.188 | 21.826 | 21.826 | 21.826 | 21.826 | 22.7 | 22.7 | 22.7 | 22.7 |
Bedrijfsresultaat ratio
| 0.048 | 0.059 | 0.054 | 0.058 | 0.054 | 0.055 | 0.054 | 0.054 | 0.038 | 0.016 | 0.038 | 0.037 | 0.041 | 0.034 | 0.037 | 0.042 | 0.044 | 0.047 | 0.043 | 0.041 | 0.041 | 0.041 | 0.038 | 0.041 | 0.039 | 0.039 | 0.039 | 0.039 | 0.035 | 0.035 | 0.035 | 0.035 | 0.037 | 0.037 | 0.037 | 0.037 | 0.044 | 0.044 | 0.044 | 0.044 | 0.027 | 0.027 | 0.027 | 0.027 | 0.036 | 0.036 | 0.036 | 0.036 | 0.043 | 0.043 | 0.043 | 0.043 | 0.03 | 0.03 | 0.03 | 0.03 | 0.042 | 0.042 | 0.042 | 0.042 | 0.024 | 0.024 | 0.024 | 0.024 | 0.036 | 0.036 | 0.036 | 0.036 | 0.032 | 0.032 | 0.032 | 0.032 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0.023 | 0.023 | 0.023 | 0.023 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | 0.996 | 0.996 | 0.996 | 0.996 | 0.996 | 0.996 | 0.996 | 0.996 | 0 | 0 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 |
Totaal overige inkomsten en kosten netto
| -81.976 | -86.367 | -45.875 | -57.713 | 19.31 | -28.809 | 10.833 | -35.047 | -98.615 | -177.188 | -24.652 | -12.036 | -20.139 | -2.045 | -6.292 | -9.436 | -12.38 | -14.537 | -11.266 | -3.707 | -10.12 | -9.817 | -9.412 | -5.709 | -6.158 | -6.158 | -6.158 | -6.158 | -6.409 | -6.409 | -6.409 | -6.409 | -5.265 | -5.265 | -5.265 | -5.265 | -5.285 | -5.285 | -5.285 | -5.285 | -6.662 | -6.662 | -6.662 | -6.662 | -5.1 | -5.1 | -5.1 | -5.1 | -3.437 | -3.437 | -3.437 | -3.437 | -2.971 | -2.971 | -2.971 | -2.971 | -5.322 | -5.322 | -5.322 | -5.322 | -1.149 | -1.149 | -1.149 | -1.149 | -3.698 | -3.698 | -3.698 | -3.698 | -3.207 | -3.207 | -3.207 | -3.207 | -2.09 | -2.09 | -2.09 | -2.09 | 0 | 0 | 0 | 0 | -1.983 | -1.983 | -1.983 | -1.983 | -0.719 | -0.719 | -0.719 | -0.719 | 0.061 | 0.061 | 0.061 | 0.061 | -136.608 | -136.608 | -136.608 | -136.608 | -117.907 | -117.907 | -117.907 | -117.907 | -0.397 | -0.397 | -21.766 | -21.766 | -21.766 | -21.766 | -22.496 | -22.496 | -22.496 | -22.496 |
Inkomen voor belasting
| 180.717 | 210.635 | 215.423 | 195.062 | 246.093 | 188.819 | 266.858 | 215.229 | 61.119 | -117.578 | 53.867 | 61.394 | 67.008 | 67.534 | 68.095 | 73.543 | 67.862 | 61.439 | 59.519 | 56.862 | 45.978 | 44.661 | 42.049 | 21.678 | 19.684 | 19.684 | 19.684 | 19.684 | 14.538 | 14.538 | 14.538 | 14.538 | 11.325 | 11.325 | 11.325 | 11.325 | 13.118 | 13.118 | 13.118 | 13.118 | 4.979 | 4.979 | 4.979 | 4.979 | 10.006 | 10.006 | 10.006 | 10.006 | 9.203 | 9.203 | 9.203 | 9.203 | 5.007 | 5.007 | 5.007 | 5.007 | 4.308 | 4.308 | 4.308 | 4.308 | 3.804 | 3.804 | 3.804 | 3.804 | 3.082 | 3.082 | 3.082 | 3.082 | 2.264 | 2.264 | 2.264 | 2.264 | 1.575 | 1.575 | 1.575 | 1.575 | 0 | 0 | 0 | 0 | 1.902 | 1.902 | 1.902 | 1.902 | 1.509 | 1.509 | 1.509 | 1.509 | 1.118 | 1.118 | 1.118 | 1.118 | 1.363 | 1.363 | 1.363 | 1.363 | 1.199 | 1.199 | 1.199 | 1.199 | -0.209 | -0.209 | 0.061 | 0.061 | 0.061 | 0.061 | 0.203 | 0.203 | 0.203 | 0.203 |
Inkomen voor belasting ratio
| 0.033 | 0.042 | 0.045 | 0.045 | 0.058 | 0.048 | 0.057 | 0.047 | 0.015 | -0.031 | 0.026 | 0.031 | 0.032 | 0.033 | 0.033 | 0.037 | 0.037 | 0.038 | 0.036 | 0.038 | 0.033 | 0.034 | 0.031 | 0.033 | 0.03 | 0.03 | 0.03 | 0.03 | 0.024 | 0.024 | 0.024 | 0.024 | 0.025 | 0.025 | 0.025 | 0.025 | 0.032 | 0.032 | 0.032 | 0.032 | 0.012 | 0.012 | 0.012 | 0.012 | 0.024 | 0.024 | 0.024 | 0.024 | 0.031 | 0.031 | 0.031 | 0.031 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.018 | 0.018 | 0.018 | 0.018 | 0.016 | 0.016 | 0.016 | 0.016 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0 | 0 | 0 | 0 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.009 | 0.009 | 0.009 | 0.009 |
Belastingkosten
| 57.86 | 62.739 | 65.528 | 50.038 | 67.844 | 52.94 | 65.13 | 68.718 | 19.857 | 0.898 | 16.278 | 15.027 | 15.879 | 18.676 | 18.78 | 17.148 | 18.731 | 18.493 | 15.45 | 13.509 | 12.641 | 12.14 | 10.608 | 5.687 | 5.796 | 5.796 | 5.796 | 5.796 | 4.466 | 4.466 | 4.466 | 4.466 | 3.415 | 3.415 | 3.415 | 3.415 | 3.971 | 3.971 | 3.971 | 3.971 | 1.344 | 1.344 | 1.344 | 1.344 | 2.853 | 2.853 | 2.853 | 2.853 | 2.757 | 2.757 | 2.757 | 2.757 | 1.526 | 1.526 | 1.526 | 1.526 | 4.308 | 4.308 | 4.308 | 4.308 | 3.804 | 3.804 | 3.804 | 3.804 | 3.082 | 3.082 | 3.082 | 3.082 | 2.264 | 2.264 | 2.264 | 2.264 | 1.575 | 1.575 | 1.575 | 1.575 | 0 | 0 | 0 | 0 | 1.902 | 1.902 | 1.902 | 1.902 | 1.509 | 1.509 | 1.509 | 1.509 | 0.348 | 0.348 | 0.348 | 0.348 | 1.363 | 1.363 | 1.363 | 1.363 | 1.199 | 1.199 | 1.199 | 1.199 | -0.209 | -0.209 | 0.061 | 0.061 | 0.061 | 0.061 | 0.203 | 0.203 | 0.203 | 0.203 |
Nettowinst
| 116.02 | 143.34 | 137.76 | 137.086 | 171.081 | 122.563 | 195.261 | 138.97 | 8.32 | -173.575 | 41.662 | 45.458 | 50.419 | 47.672 | 48.355 | 55.502 | 48.482 | 42.463 | 43.754 | 43.152 | 33.078 | 32.314 | 31.295 | 15.991 | 13.888 | 13.888 | 13.888 | 13.888 | 10.072 | 10.072 | 10.072 | 10.072 | 7.909 | 7.909 | 7.909 | 7.909 | 9.147 | 9.147 | 9.147 | 9.147 | 3.635 | 3.635 | 3.635 | 3.635 | 7.153 | 7.153 | 7.153 | 7.153 | 6.447 | 6.447 | 6.447 | 6.447 | 3.481 | 3.481 | 3.481 | 3.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.771 | 0.771 | 0.771 | 0.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.021 | 0.028 | 0.029 | 0.032 | 0.041 | 0.031 | 0.042 | 0.03 | 0.002 | -0.046 | 0.02 | 0.023 | 0.024 | 0.024 | 0.024 | 0.028 | 0.026 | 0.026 | 0.027 | 0.029 | 0.024 | 0.024 | 0.023 | 0.024 | 0.021 | 0.021 | 0.021 | 0.021 | 0.017 | 0.017 | 0.017 | 0.017 | 0.018 | 0.018 | 0.018 | 0.018 | 0.022 | 0.022 | 0.022 | 0.022 | 0.009 | 0.009 | 0.009 | 0.009 | 0.017 | 0.017 | 0.017 | 0.017 | 0.022 | 0.022 | 0.022 | 0.022 | 0.013 | 0.013 | 0.013 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.45 | 0.56 | 0.54 | 0.54 | 0.67 | 0.48 | 0.76 | 0.54 | 0.032 | -0.84 | 0.22 | 0.24 | 0.26 | 0.25 | 0.25 | 0.29 | 0.25 | 0.23 | 0.23 | 0.23 | 0.18 | 0.18 | 0.18 | 0.089 | 0.083 | 0.083 | 0.083 | 0.083 | 0.063 | 0.063 | 0.063 | 0.063 | 0.052 | 0.052 | 0.052 | 0.052 | 0.06 | 0.06 | 0.06 | 0.06 | 0.024 | 0.024 | 0.024 | 0.024 | 0.051 | 0.048 | 0.051 | 0.048 | 0.054 | 0.043 | 0.054 | 0.043 | 0.032 | 0.023 | 0.032 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.005 | 0.011 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| 0.45 | 0.56 | 0.54 | 0.54 | 0.67 | 0.48 | 0.76 | 0.54 | 0.032 | -0.84 | 0.22 | 0.24 | 0.26 | 0.25 | 0.25 | 0.29 | 0.25 | 0.23 | 0.23 | 0.23 | 0.18 | 0.18 | 0.18 | 0.089 | 0.083 | 0.083 | 0.083 | 0.083 | 0.063 | 0.063 | 0.063 | 0.063 | 0.052 | 0.052 | 0.052 | 0.052 | 0.06 | 0.06 | 0.06 | 0.06 | 0.024 | 0.024 | 0.024 | 0.024 | 0.051 | 0.048 | 0.051 | 0.048 | 0.054 | 0.043 | 0.054 | 0.043 | 0.032 | 0.023 | 0.032 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.005 | 0.011 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 331.104 | 360.75 | 318.846 | 314.632 | 281.529 | 273.472 | 320.609 | 333.374 | 242.893 | 132.125 | 101.221 | 81.094 | 95.124 | 77.918 | 82.699 | 90.563 | 86.651 | 82.642 | 77.335 | 67.33 | 61.92 | 60.48 | 57.813 | 30.475 | 28.74 | 28.74 | 28.74 | 28.74 | 23.737 | 23.737 | 23.737 | 23.737 | 18.903 | 18.903 | 18.903 | 18.903 | 20.8 | 20.8 | 20.8 | 20.8 | 13.994 | 13.994 | 13.994 | 13.994 | 17.11 | 17.11 | 17.11 | 17.11 | 14.076 | 14.076 | 14.076 | 14.076 | 9.261 | 9.261 | 9.261 | 9.261 | 10.9 | 10.9 | 10.9 | 10.9 | 6.105 | 6.105 | 6.105 | 6.105 | 7.957 | 7.957 | 7.957 | 7.957 | 6.46 | 6.46 | 6.46 | 6.46 | 4.445 | 4.445 | 4.445 | 4.445 | 0 | 0 | 0 | 0 | 4.594 | 4.594 | 4.594 | 4.594 | 2.228 | 2.228 | 2.228 | 2.228 | 1.653 | 1.653 | 1.653 | 1.653 | 138.511 | 138.511 | 138.511 | 138.511 | 119.54 | 119.54 | 119.54 | 119.54 | 0.188 | 0.188 | 22 | 22 | 22 | 22 | 22.875 | 22.875 | 22.875 | 22.875 |
EBITDA ratio
| 0.061 | 0.072 | 0.066 | 0.073 | 0.067 | 0.069 | 0.068 | 0.073 | 0.058 | 0.035 | 0.049 | 0.04 | 0.045 | 0.038 | 0.041 | 0.045 | 0.047 | 0.051 | 0.047 | 0.045 | 0.045 | 0.046 | 0.043 | 0.046 | 0.044 | 0.044 | 0.044 | 0.044 | 0.04 | 0.04 | 0.04 | 0.04 | 0.042 | 0.042 | 0.042 | 0.042 | 0.05 | 0.05 | 0.05 | 0.05 | 0.033 | 0.033 | 0.033 | 0.033 | 0.041 | 0.041 | 0.041 | 0.041 | 0.047 | 0.047 | 0.047 | 0.047 | 0.035 | 0.035 | 0.035 | 0.035 | 0.048 | 0.048 | 0.048 | 0.048 | 0.029 | 0.029 | 0.029 | 0.029 | 0.042 | 0.042 | 0.042 | 0.042 | 0.038 | 0.038 | 0.038 | 0.038 | 0.036 | 0.036 | 0.036 | 0.036 | 0 | 0 | 0 | 0 | 0.028 | 0.028 | 0.028 | 0.028 | 0 | 0 | 0 | 0 | 0.011 | 0.011 | 0.011 | 0.011 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |