Ariadne Australia Limited
ASX:ARA.AX
0.495 (AUD) • At close October 31, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 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 Q2 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2.904 | 3.467 | 1.58 | 15.917 | -2.89 | 2.494 | 3.344 | 3.545 | 4.192 | 5.959 | 9.153 | 7.662 | 23.528 | 12.327 | 13.315 | 10.546 | 4.768 | 10.48 | 15.162 | 18.315 | 21.731 | 7.027 | 16.761 | 4.811 | 4.811 | 4.811 | 4.811 | 3.377 | 3.377 | 3.377 | 3.377 | 3.919 | 3.919 | 3.919 | 3.919 | 4.627 | 4.627 | 4.627 | 4.627 | 22.027 | 22.027 | 22.027 | 22.027 | 9.055 | 9.055 | 9.055 | 9.055 | 8.269 | 8.269 | 8.269 | 8.269 | 16.197 | 16.197 | 16.197 | 16.197 | 24.878 | 24.878 | 24.878 | 24.878 | 24.661 | 24.661 | 24.661 | 24.661 | 18.779 | 18.779 | 18.779 | 18.779 | 14.24 | 14.24 | 14.24 | 14.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.032 | 2.032 | 2.032 | 2.032 | 0.809 | 0.809 | 0.809 | 0.809 | 5.851 | 5.851 | 5.851 | 5.851 | 0.502 | 0.502 | 0.502 | 0.502 | 6.858 | 6.858 | 6.858 | 6.858 | 20.439 | 20.439 | 20.439 | 20.439 | 39.37 | 39.37 | 39.37 | 39.37 | 110.649 | 110.649 | 110.649 | 110.649 | 392.796 | 392.796 | 392.796 | 392.796 |
Kosten van de omzet
| 1.311 | 1.38 | 1.373 | 1.364 | 0.973 | 0.907 | 0.781 | 0.821 | 4.419 | 5.241 | 3.949 | 4.254 | 7.651 | 5.396 | 5.454 | 5.908 | 9.478 | 5.896 | 15.233 | 11.013 | 17.389 | 0.241 | 12.668 | 0.361 | 0.361 | 0.361 | 0.361 | 3.579 | 3.579 | 3.579 | 3.579 | 3.805 | 3.805 | 3.805 | 3.805 | 4.21 | 4.21 | 4.21 | 4.21 | 17.742 | 17.742 | 17.742 | 17.742 | 7.323 | 7.323 | 7.323 | 7.323 | 7.969 | 7.969 | 7.969 | 7.969 | 11.148 | 11.148 | 11.148 | 11.148 | 21.224 | 21.224 | 21.224 | 21.224 | 20.9 | 20.9 | 20.9 | 20.9 | 2.275 | 2.275 | 2.275 | 2.275 | 0.274 | 0.274 | 0.274 | 0.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.593 | 2.087 | 0.207 | 14.553 | -3.863 | 1.587 | 2.563 | 2.724 | -0.227 | 0.718 | 5.204 | 3.408 | 15.877 | 6.931 | 7.861 | 4.638 | -4.71 | 4.584 | -0.071 | 7.302 | 4.342 | 6.786 | 4.093 | 4.45 | 4.45 | 4.45 | 4.45 | -0.202 | -0.202 | -0.202 | -0.202 | 0.114 | 0.114 | 0.114 | 0.114 | 0.417 | 0.417 | 0.417 | 0.417 | 4.285 | 4.285 | 4.285 | 4.285 | 1.732 | 1.732 | 1.732 | 1.732 | 0.301 | 0.301 | 0.301 | 0.301 | 5.049 | 5.049 | 5.049 | 5.049 | 3.655 | 3.655 | 3.655 | 3.655 | 3.761 | 3.761 | 3.761 | 3.761 | 16.505 | 16.505 | 16.505 | 16.505 | 13.966 | 13.966 | 13.966 | 13.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.032 | 2.032 | 2.032 | 2.032 | 0.809 | 0.809 | 0.809 | 0.809 | 5.851 | 5.851 | 5.851 | 5.851 | 0.502 | 0.502 | 0.502 | 0.502 | 6.858 | 6.858 | 6.858 | 6.858 | 20.439 | 20.439 | 20.439 | 20.439 | 39.37 | 39.37 | 39.37 | 39.37 | 110.649 | 110.649 | 110.649 | 110.649 | 392.796 | 392.796 | 392.796 | 392.796 |
Brutowinstmarge
| 0.549 | 0.602 | 0.131 | 0.914 | 1.337 | 0.636 | 0.766 | 0.768 | -0.054 | 0.12 | 0.569 | 0.445 | 0.675 | 0.562 | 0.59 | 0.44 | -0.988 | 0.437 | -0.005 | 0.399 | 0.2 | 0.966 | 0.244 | 0.925 | 0.925 | 0.925 | 0.925 | -0.06 | -0.06 | -0.06 | -0.06 | 0.029 | 0.029 | 0.029 | 0.029 | 0.09 | 0.09 | 0.09 | 0.09 | 0.195 | 0.195 | 0.195 | 0.195 | 0.191 | 0.191 | 0.191 | 0.191 | 0.036 | 0.036 | 0.036 | 0.036 | 0.312 | 0.312 | 0.312 | 0.312 | 0.147 | 0.147 | 0.147 | 0.147 | 0.152 | 0.152 | 0.152 | 0.152 | 0.879 | 0.879 | 0.879 | 0.879 | 0.981 | 0.981 | 0.981 | 0.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Algemene en administratieve kosten
| 0.977 | 0.663 | 1.336 | 0.687 | 0.557 | 0.577 | 0.537 | 0.446 | 0.936 | 0 | 1.543 | 0 | 1.987 | 0 | 0 | 0 | 1.953 | 0 | 1.668 | 0 | 1.814 | 7.788 | 7.788 | 5.383 | 5.383 | 5.383 | 5.383 | 0.644 | 0.644 | 0.644 | 0.644 | 0.574 | 0.574 | 0.574 | 0.574 | 0.888 | 0.888 | 0.888 | 0.888 | 1.089 | 1.089 | 1.089 | 1.089 | 0.736 | 0.736 | 0.736 | 0.736 | 0.69 | 0.69 | 0.69 | 0.69 | 2.444 | 2.444 | 2.444 | 2.444 | 3.451 | 3.451 | 3.451 | 3.451 | 3.772 | 3.772 | 3.772 | 3.772 | 16.453 | 16.453 | 16.453 | 16.453 | 5.486 | 5.486 | 5.486 | 5.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.209 | 0.209 | -1.136 | 0.213 | 0 | 0 | 0 | 0 | 4.438 | 0 | -1.407 | 0 | -1.021 | 0 | 0 | 0 | -1.14 | 0 | 0.252 | 0 | 0.341 | 0.341 | 0.341 | 0.202 | 0.202 | 0.202 | 0.202 | 0.133 | 0.133 | 0.133 | 0.133 | -0.511 | -0.511 | -0.511 | -0.511 | -0.813 | -0.813 | -0.813 | -0.813 | -0.506 | -0.506 | -0.506 | -0.506 | 0.145 | 0.145 | 0.145 | 0.145 | 0.124 | 0.124 | 0.124 | 0.124 | -2.146 | -2.146 | -2.146 | -2.146 | -3.123 | -3.123 | -3.123 | -3.123 | -3.289 | -3.289 | -3.289 | -3.289 | 1.093 | 1.093 | 1.093 | 1.093 | 0.097 | 0.097 | 0.097 | 0.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.201 | 0.2 | 0.2 | 0.21 | 0.557 | 0.577 | 0.537 | 0.446 | 5.374 | 6.31 | 0.136 | 1.679 | 0.966 | 2.953 | 2.164 | 2.066 | 0.813 | 2.766 | 1.92 | 3.956 | 2.779 | 8.129 | 4.645 | 5.585 | 5.585 | 5.585 | 5.585 | 0.777 | 0.777 | 0.777 | 0.777 | 0.063 | 0.063 | 0.063 | 0.063 | 0.075 | 0.075 | 0.075 | 0.075 | 0.583 | 0.583 | 0.583 | 0.583 | 0.881 | 0.881 | 0.881 | 0.881 | 0.814 | 0.814 | 0.814 | 0.814 | 0.298 | 0.298 | 0.298 | 0.298 | 0.328 | 0.328 | 0.328 | 0.328 | 0.484 | 0.484 | 0.484 | 0.484 | 17.546 | 17.546 | 17.546 | 17.546 | 5.583 | 5.583 | 5.583 | 5.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.377 | 0.377 | 0.377 | 0.377 | 0.426 | 0.426 | 0.426 | 0.426 | 0.497 | 0.497 | 0.497 | 0.497 | 1.61 | 1.61 | 1.61 | 1.61 | 5.144 | 5.144 | 5.144 | 5.144 | 7.541 | 7.541 | 7.541 | 7.541 |
Overige kosten
| 0 | -0 | 0 | 0 | -8.974 | -0.739 | 4.83 | -3.626 | -0.835 | -2.003 | -2.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.438 | -16.438 | -16.438 | -16.438 | 20.679 | 20.679 | 20.679 | 20.679 | 1.688 | 1.688 | 1.688 | 1.688 | 0.63 | 0.63 | 0.63 | 0.63 | 3.632 | 3.632 | 3.632 | 3.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 0.201 | 1.24 | 0.95 | 3.418 | 8.731 | 1.03 | 1.003 | 2.444 | 3.272 | 6.334 | 2.115 | 1.665 | 0.7 | 2.932 | 2.164 | 2.066 | 0.509 | 2.963 | 2.533 | 4.483 | 2.431 | 8.129 | 1.53 | 5.585 | 5.585 | 5.585 | 5.585 | 0.777 | 0.777 | 0.777 | 0.777 | 0.063 | 0.063 | 0.063 | 0.063 | 0.075 | 0.075 | 0.075 | 0.075 | 0.583 | 0.583 | 0.583 | 0.583 | 0.881 | 0.881 | 0.881 | 0.881 | 0.814 | 0.814 | 0.814 | 0.814 | 0.298 | 0.298 | 0.298 | 0.298 | 0.328 | 0.328 | 0.328 | 0.328 | 0.484 | 0.484 | 0.484 | 0.484 | 1.108 | 1.108 | 1.108 | 1.108 | 26.261 | 26.261 | 26.261 | 26.261 | 1.688 | 1.688 | 1.688 | 1.688 | 0.63 | 0.63 | 0.63 | 0.63 | 3.632 | 3.632 | 3.632 | 3.632 | 0 | 0 | 0 | 0 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.377 | 0.377 | 0.377 | 0.377 | 0.426 | 0.426 | 0.426 | 0.426 | 0.497 | 0.497 | 0.497 | 0.497 | 1.61 | 1.61 | 1.61 | 1.61 | 5.144 | 5.144 | 5.144 | 5.144 | 7.541 | 7.541 | 7.541 | 7.541 |
Bedrijfsresultaat
| 1.872 | -0.301 | -0.445 | 11.515 | -12.837 | 0.848 | 7.393 | -0.902 | -1.062 | -1.285 | 3.089 | 1.743 | 16.577 | 3.999 | 5.697 | 2.572 | -4.205 | 1.818 | 0.633 | 3.346 | 5.511 | -1.344 | -0.552 | -1.135 | -1.135 | -1.135 | -1.135 | -0.979 | -0.979 | -0.979 | -0.979 | -0.639 | -0.639 | -0.639 | -0.639 | -0.686 | -0.686 | -0.686 | -0.686 | 2.42 | 2.42 | 2.42 | 2.42 | 0.851 | 0.851 | 0.851 | 0.851 | -0.513 | -0.513 | -0.513 | -0.513 | 2.307 | 2.307 | 2.307 | 2.307 | -0.124 | -0.124 | -0.124 | -0.124 | -0.495 | -0.495 | -0.495 | -0.495 | -1.041 | -1.041 | -1.041 | -1.041 | -18.269 | -18.269 | -18.269 | -18.269 | 1.688 | 1.688 | 1.688 | 1.688 | 0.63 | 0.63 | 0.63 | 0.63 | 3.632 | 3.632 | 3.632 | 3.632 | 2.032 | 2.032 | 2.032 | 2.032 | 0.558 | 0.558 | 0.558 | 0.558 | 5.6 | 5.6 | 5.6 | 5.6 | 0.125 | 0.125 | 0.125 | 0.125 | 6.432 | 6.432 | 6.432 | 6.432 | 19.942 | 19.942 | 19.942 | 19.942 | 37.76 | 37.76 | 37.76 | 37.76 | 105.505 | 105.505 | 105.505 | 105.505 | 385.255 | 385.255 | 385.255 | 385.255 |
Bedrijfsresultaat ratio
| 0.645 | -0.087 | -0.282 | 0.723 | 4.442 | 0.34 | 2.211 | -0.254 | -0.253 | -0.216 | 0.337 | 0.227 | 0.705 | 0.324 | 0.428 | 0.244 | -0.882 | 0.173 | 0.042 | 0.183 | 0.254 | -0.191 | -0.033 | -0.236 | -0.236 | -0.236 | -0.236 | -0.29 | -0.29 | -0.29 | -0.29 | -0.163 | -0.163 | -0.163 | -0.163 | -0.148 | -0.148 | -0.148 | -0.148 | 0.11 | 0.11 | 0.11 | 0.11 | 0.094 | 0.094 | 0.094 | 0.094 | -0.062 | -0.062 | -0.062 | -0.062 | 0.142 | 0.142 | 0.142 | 0.142 | -0.005 | -0.005 | -0.005 | -0.005 | -0.02 | -0.02 | -0.02 | -0.02 | -0.055 | -0.055 | -0.055 | -0.055 | -1.283 | -1.283 | -1.283 | -1.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0.69 | 0.69 | 0.69 | 0.69 | 0.957 | 0.957 | 0.957 | 0.957 | 0.249 | 0.249 | 0.249 | 0.249 | 0.938 | 0.938 | 0.938 | 0.938 | 0.976 | 0.976 | 0.976 | 0.976 | 0.959 | 0.959 | 0.959 | 0.959 | 0.954 | 0.954 | 0.954 | 0.954 | 0.981 | 0.981 | 0.981 | 0.981 |
Totaal overige inkomsten en kosten netto
| 0 | -0 | 0 | 0 | 0.572 | -0.053 | 1.343 | -0.025 | -0.668 | -0.326 | -0.199 | -0.223 | -0.258 | -0.215 | -0.125 | -0.124 | -0.141 | -0.357 | 1.606 | -0.773 | -3.917 | 2.299 | 2.779 | 2.534 | 2.534 | 2.534 | 2.534 | 2.613 | 2.613 | 2.613 | 2.613 | 2.048 | 2.048 | 2.048 | 2.048 | -1.754 | -1.754 | -1.754 | -1.754 | 1.359 | 1.359 | 1.359 | 1.359 | 0.039 | 0.039 | 0.039 | 0.039 | 2.295 | 2.295 | 2.295 | 2.295 | -0.208 | -0.208 | -0.208 | -0.208 | 1.414 | 1.414 | 1.414 | 1.414 | 1.53 | 1.53 | 1.53 | 1.53 | 1.757 | 1.757 | 1.757 | 1.757 | 16.708 | 16.708 | 16.708 | 16.708 | 0.039 | 0.039 | 0.039 | 0.039 | -0.37 | -0.37 | -0.37 | -0.37 | -0.188 | -0.188 | -0.188 | -0.188 | 3.096 | 3.096 | 3.096 | 3.096 | 1.849 | 1.849 | 1.849 | 1.849 | -3.169 | -3.169 | -3.169 | -3.169 | -2.897 | -2.897 | -2.897 | -2.897 | -12.514 | -12.514 | -12.514 | -12.514 | -45.98 | -45.98 | -45.98 | -45.98 | -42.633 | -42.633 | -42.633 | -42.633 | -119.914 | -119.914 | -119.914 | -119.914 | -387.584 | -387.584 | -387.584 | -387.584 |
Inkomen voor belasting
| 0 | -0 | -0 | 0 | -12.265 | 0.795 | 7.393 | -0.927 | -1.062 | -1.285 | 2.89 | 1.52 | 16.319 | 3.784 | 5.572 | 2.448 | -4.346 | 1.461 | 2.239 | 2.573 | 1.594 | 0.955 | 2.227 | 1.4 | 1.4 | 1.4 | 1.4 | 1.635 | 1.635 | 1.635 | 1.635 | 1.409 | 1.409 | 1.409 | 1.409 | -2.44 | -2.44 | -2.44 | -2.44 | 3.78 | 3.78 | 3.78 | 3.78 | 0.891 | 0.891 | 0.891 | 0.891 | 1.782 | 1.782 | 1.782 | 1.782 | 2.099 | 2.099 | 2.099 | 2.099 | 1.29 | 1.29 | 1.29 | 1.29 | 1.035 | 1.035 | 1.035 | 1.035 | 0.716 | 0.716 | 0.716 | 0.716 | -1.56 | -1.56 | -1.56 | -1.56 | 0.796 | 0.796 | 0.796 | 0.796 | 0.26 | 0.26 | 0.26 | 0.26 | 3.444 | 3.444 | 3.444 | 3.444 | 5.128 | 5.128 | 5.128 | 5.128 | 2.407 | 2.407 | 2.407 | 2.407 | 2.43 | 2.43 | 2.43 | 2.43 | -2.771 | -2.771 | -2.771 | -2.771 | -6.082 | -6.082 | -6.082 | -6.082 | -26.038 | -26.038 | -26.038 | -26.038 | -4.873 | -4.873 | -4.873 | -4.873 | -14.409 | -14.409 | -14.409 | -14.409 | -2.329 | -2.329 | -2.329 | -2.329 |
Inkomen voor belasting ratio
| 0 | -0 | -0 | 0 | 4.244 | 0.319 | 2.211 | -0.261 | -0.253 | -0.216 | 0.316 | 0.198 | 0.694 | 0.307 | 0.418 | 0.232 | -0.911 | 0.139 | 0.148 | 0.14 | 0.073 | 0.136 | 0.133 | 0.291 | 0.291 | 0.291 | 0.291 | 0.484 | 0.484 | 0.484 | 0.484 | 0.36 | 0.36 | 0.36 | 0.36 | -0.527 | -0.527 | -0.527 | -0.527 | 0.172 | 0.172 | 0.172 | 0.172 | 0.098 | 0.098 | 0.098 | 0.098 | 0.215 | 0.215 | 0.215 | 0.215 | 0.13 | 0.13 | 0.13 | 0.13 | 0.052 | 0.052 | 0.052 | 0.052 | 0.042 | 0.042 | 0.042 | 0.042 | 0.038 | 0.038 | 0.038 | 0.038 | -0.11 | -0.11 | -0.11 | -0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.524 | 2.524 | 2.524 | 2.524 | 2.974 | 2.974 | 2.974 | 2.974 | 0.415 | 0.415 | 0.415 | 0.415 | -5.518 | -5.518 | -5.518 | -5.518 | -0.887 | -0.887 | -0.887 | -0.887 | -1.274 | -1.274 | -1.274 | -1.274 | -0.124 | -0.124 | -0.124 | -0.124 | -0.13 | -0.13 | -0.13 | -0.13 | -0.006 | -0.006 | -0.006 | -0.006 |
Belastingkosten
| 0 | -0 | -0 | 0 | -3.239 | -1.636 | -1.917 | -0.846 | 0.285 | 3.516 | 1.749 | 5.762 | 5.008 | 0.942 | 0.186 | 0.181 | 0.172 | 0.576 | 2.436 | 0.482 | 2.462 | 2.462 | 2.462 | 2.597 | 2.597 | 2.597 | 2.597 | -0.382 | -0.382 | -0.382 | -0.382 | 2.098 | 2.098 | 2.098 | 2.098 | -1.149 | -1.149 | -1.149 | -1.149 | 2.336 | 2.336 | 2.336 | 2.336 | -1.194 | -1.194 | -1.194 | -1.194 | 2.604 | 2.604 | 2.604 | 2.604 | 2.099 | 2.099 | 2.099 | 2.099 | 1.29 | 1.29 | 1.29 | 1.29 | 1.035 | 1.035 | 1.035 | 1.035 | 0.716 | 0.716 | 0.716 | 0.716 | -1.56 | -1.56 | -1.56 | -1.56 | 0.796 | 0.796 | 0.796 | 0.796 | 0.26 | 0.26 | 0.26 | 0.26 | 3.444 | 3.444 | 3.444 | 3.444 | 5.128 | 5.128 | 5.128 | 5.128 | 2.407 | 2.407 | 2.407 | 2.407 | 2.43 | 2.43 | 2.43 | 2.43 | -2.771 | -2.771 | -2.771 | -2.771 | -6.082 | -6.082 | -6.082 | -6.082 | -26.038 | -26.038 | -26.038 | -26.038 | -4.873 | -4.873 | -4.873 | -4.873 | -14.409 | -14.409 | -14.409 | -14.409 | -2.329 | -2.329 | -2.329 | -2.329 |
Nettowinst
| 195.805 | 195.821 | 195.969 | 196.194 | -9.026 | 2.431 | 10.653 | -0.081 | -2.015 | -5.127 | 1.814 | -4.726 | 10.976 | 4.317 | 5.083 | 1.524 | -5.129 | 1.509 | 4.169 | 2.091 | 1.146 | 0.713 | 1.704 | 1.301 | 1.301 | 1.301 | 1.301 | 2.017 | 2.017 | 2.017 | 2.017 | 1.409 | 1.409 | 1.409 | 1.409 | -2.44 | -2.44 | -2.44 | -2.44 | 3.78 | 3.78 | 3.78 | 3.78 | 2.085 | 2.085 | 2.085 | 2.085 | 1.782 | 1.782 | 1.782 | 1.782 | 2.099 | 2.099 | 2.099 | 2.099 | 1.29 | 1.29 | 1.29 | 1.29 | 1.035 | 1.035 | 1.035 | 1.035 | 0.716 | 0.716 | 0.716 | 0.716 | -1.56 | -1.56 | -1.56 | -1.56 | 0.796 | 0.796 | 0.796 | 0.796 | 0.26 | 0.26 | 0.26 | 0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.193 | -0.193 | -0.193 | -0.193 |
Nettowinstmarge
| 67.426 | 56.481 | 124.031 | 12.326 | 3.123 | 0.975 | 3.186 | -0.023 | -0.481 | -0.86 | 0.198 | -0.617 | 0.467 | 0.35 | 0.382 | 0.145 | -1.076 | 0.144 | 0.275 | 0.114 | 0.053 | 0.101 | 0.102 | 0.27 | 0.27 | 0.27 | 0.27 | 0.597 | 0.597 | 0.597 | 0.597 | 0.36 | 0.36 | 0.36 | 0.36 | -0.527 | -0.527 | -0.527 | -0.527 | 0.172 | 0.172 | 0.172 | 0.172 | 0.23 | 0.23 | 0.23 | 0.23 | 0.215 | 0.215 | 0.215 | 0.215 | 0.13 | 0.13 | 0.13 | 0.13 | 0.052 | 0.052 | 0.052 | 0.052 | 0.042 | 0.042 | 0.042 | 0.042 | 0.038 | 0.038 | 0.038 | 0.038 | -0.11 | -0.11 | -0.11 | -0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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)
| 1 | 0.98 | 195,969,167 | 197,852,233 | -0.046 | 0.012 | 0.054 | -0 | -0.01 | -0.026 | 0.009 | -0.024 | 0.055 | 0.021 | 0.025 | 0.007 | -0.025 | 0.007 | 0.02 | 0.01 | 0.006 | 0.004 | 0.008 | 0.006 | 0.006 | 0.006 | 0.006 | 0.01 | 0.01 | 0.01 | 0.01 | 0.007 | 0.007 | 0.007 | 0.007 | -0.011 | -0.011 | -0.011 | -0.011 | 0.017 | 0.017 | 0.017 | 0.017 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.009 | 0.009 | 0.009 | 0.009 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.003 | 0.003 | 0.003 | 0.003 | -0.007 | -0.007 | -0.007 | -0.007 | 0.004 | 0.004 | 0.004 | 0.004 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 |
Verwaterde WPA
| 0.99 | 0.98 | 315,000 | -77,000 | -0.046 | 0.012 | 0.054 | -0 | -0.01 | -0.026 | 0.009 | -0.024 | 0.055 | 0.021 | 0.025 | 0.007 | -0.025 | 0.007 | 0.021 | 0.01 | 0.006 | 0.004 | 0.008 | 0.006 | 0.006 | 0.006 | 0.006 | 0.01 | 0.01 | 0.01 | 0.01 | 0.007 | 0.007 | 0.007 | 0.007 | -0.011 | -0.011 | -0.011 | -0.011 | 0.017 | 0.017 | 0.017 | 0.017 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.009 | 0.009 | 0.009 | 0.009 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.003 | 0.003 | 0.003 | 0.003 | -0.007 | -0.007 | -0.007 | -0.007 | 0.004 | 0.004 | 0.004 | 0.004 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 |
EBITDA
| 196.247 | 0.854 | -0.431 | 14.975 | -12.633 | 1.107 | 7.685 | -0.608 | 2.69 | 3.162 | 3.206 | 1.868 | 16.698 | 4.123 | 5.735 | 2.599 | -4.023 | 1.944 | 1.28 | 3.915 | 6.138 | 1.217 | 0.184 | 1.566 | 1.566 | 1.566 | 1.566 | 1.824 | 1.824 | 1.824 | 1.824 | 1.576 | 1.576 | 1.576 | 1.576 | -1.695 | -1.695 | -1.695 | -1.695 | 4.95 | 4.95 | 4.95 | 4.95 | 1.585 | 1.585 | 1.585 | 1.585 | 2.215 | 2.215 | 2.215 | 2.215 | 4.688 | 4.688 | 4.688 | 4.688 | 3.124 | 3.124 | 3.124 | 3.124 | 2.5 | 2.5 | 2.5 | 2.5 | 2.181 | 2.181 | 2.181 | 2.181 | -2.135 | -2.135 | -2.135 | -2.135 | 1.688 | 1.688 | 1.688 | 1.688 | 0.63 | 0.63 | 0.63 | 0.63 | 3.632 | 3.632 | 3.632 | 3.632 | 2.283 | 2.283 | 2.283 | 2.283 | 0.809 | 0.809 | 0.809 | 0.809 | 5.851 | 5.851 | 5.851 | 5.851 | 0.502 | 0.502 | 0.502 | 0.502 | 6.858 | 6.858 | 6.858 | 6.858 | 20.439 | 20.439 | 20.439 | 20.439 | 39.37 | 39.37 | 39.37 | 39.37 | 110.649 | 110.649 | 110.649 | 110.649 | 22.829 | 22.829 | 22.829 | 22.829 |
EBITDA ratio
| 67.578 | 0.246 | -0.273 | 0.941 | 4.371 | 0.444 | 2.298 | -0.172 | 0.642 | 0.531 | 0.35 | 0.244 | 0.71 | 0.334 | 0.431 | 0.246 | -0.844 | 0.185 | 0.084 | 0.214 | 0.282 | 0.173 | 0.011 | 0.325 | 0.325 | 0.325 | 0.325 | 0.54 | 0.54 | 0.54 | 0.54 | 0.402 | 0.402 | 0.402 | 0.402 | -0.366 | -0.366 | -0.366 | -0.366 | 0.225 | 0.225 | 0.225 | 0.225 | 0.175 | 0.175 | 0.175 | 0.175 | 0.268 | 0.268 | 0.268 | 0.268 | 0.289 | 0.289 | 0.289 | 0.289 | 0.126 | 0.126 | 0.126 | 0.126 | 0.101 | 0.101 | 0.101 | 0.101 | 0.116 | 0.116 | 0.116 | 0.116 | -0.15 | -0.15 | -0.15 | -0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.124 | 1.124 | 1.124 | 1.124 | 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 | 0.058 | 0.058 | 0.058 | 0.058 |