Australian United Investment Company Limited
ASX:AUI.AX
11.05 (AUD) • At close November 8, 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
| 29.377 | 14.689 | 28.384 | 14.192 | 29.941 | 14.971 | 33.865 | 16.933 | 23.995 | 23.995 | 14.887 | 14.887 | 14.555 | 14.555 | 8.508 | 8.508 | 9.427 | 9.427 | 13.838 | 13.838 | 17.059 | 17.059 | 14.207 | 14.207 | 13.925 | 13.925 | 13.365 | 13.365 | 13.104 | 13.104 | 12.42 | 12.42 | 11.376 | 11.376 | 12.808 | 12.808 | 14.717 | 14.717 | 12.263 | 12.263 | 11.324 | 11.324 | 11.904 | 11.904 | 10.426 | 10.426 | 10.588 | 10.588 | 0 | 8.271 | 8.271 | 8.36 | 0 | 8.36 | 8.36 | 7.107 | 0 | 7.107 | 7.107 | 7.715 | 0 | 7.715 | 7.715 | 11.851 | 0 | 11.851 | 11.851 | 10.3 | 0 | 10.3 | 10.3 | 8.193 | 0 | 8.193 | 8.193 | 4.78 | 0 | 4.78 | 4.78 | 4.16 | 0 | 4.16 | 4.16 | 3.336 | 0 | 3.336 | 3.336 | 2.5 | 0 | 2.5 | 2.5 | 2.79 | 0 | 2.79 | 2.79 | 2.312 | 2.312 | 2.312 | 2.312 | -0.036 | 0 | -0.036 | -0.036 | 0 | 0 | 0 | 0 | -0.002 | 0 | -0.002 | -0.002 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | -0.007 | -0.007 | -0.007 | -0.026 | -0.026 | -0.026 | -0.026 | -0.002 | -0.002 | -0.002 | -0.002 |
Kosten van de omzet
| 28.614 | 0 | 14.192 | 0 | 14.971 | 0 | 16.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.763 | 14.689 | 14.192 | 14.192 | 14.971 | 14.971 | 16.933 | 16.933 | 23.995 | 23.995 | 14.887 | 14.887 | 14.555 | 14.555 | 8.508 | 8.508 | 9.427 | 9.427 | 13.838 | 13.838 | 17.059 | 17.059 | 14.207 | 14.207 | 13.925 | 13.925 | 13.365 | 13.365 | 13.104 | 13.104 | 12.42 | 12.42 | 11.376 | 11.376 | 12.808 | 12.808 | 14.717 | 14.717 | 12.263 | 12.263 | 11.324 | 11.324 | 11.904 | 11.904 | 10.426 | 10.426 | 10.588 | 10.588 | 0 | 8.271 | 8.271 | 8.36 | 0 | 8.36 | 8.36 | 7.107 | 0 | 7.107 | 7.107 | 7.715 | 0 | 7.715 | 7.715 | 11.851 | 0 | 11.851 | 11.851 | 10.3 | 0 | 10.3 | 10.3 | 8.193 | 0 | 8.193 | 8.193 | 4.78 | 0 | 4.78 | 4.78 | 4.16 | 0 | 4.16 | 4.16 | 3.336 | 0 | 3.336 | 3.336 | 2.5 | 0 | 2.5 | 2.5 | 2.79 | 0 | 2.79 | 2.79 | 2.312 | 2.312 | 2.312 | 2.312 | -0.036 | 0 | -0.036 | -0.036 | 0 | 0 | 0 | 0 | -0.002 | 0 | -0.002 | -0.002 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | -0.007 | -0.007 | -0.007 | -0.026 | -0.026 | -0.026 | -0.026 | -0.002 | -0.002 | -0.002 | -0.002 |
Brutowinstmarge
| 0.026 | 1 | 0.5 | 1 | 0.5 | 1 | 0.5 | 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 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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
| 0.382 | 0.382 | 0.374 | 0.374 | 0.375 | 0.375 | 0.37 | 0.37 | 0.352 | 0.352 | 0.36 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.355 | 0.355 | 0.353 | 0.353 | 0.329 | 0.329 | 0.308 | 0.308 | 0.287 | 0.287 | 0.291 | 0.291 | 0.276 | 0.276 | 0.279 | 0.279 | 0.278 | 0.278 | 0.272 | 0.272 | 0.258 | 0.258 | 0.285 | 0.285 | 0.261 | 0.261 | 0.262 | 0.262 | 0.248 | 0.248 | 0.272 | 0.272 | 0 | 0.256 | 0.256 | 0.253 | 0 | 0.253 | 0.253 | 0.268 | 0 | 0.268 | 0.268 | 0.247 | 0 | 0.247 | 0.247 | 0.21 | 0 | 0.21 | 0.21 | 0.207 | 0 | 0.207 | 0.207 | 0.203 | 0 | 0.203 | 0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.073 | 0 | 0.073 | 0.073 | 0.065 | 0 | 0.065 | 0.065 | 0.054 | 0 | 0.054 | 0.054 | 0.046 | 0.046 | 0.046 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 0.382 | 0.382 | 0.374 | 0.374 | 0.375 | 0.375 | 0.37 | 0.37 | 0.352 | 0.352 | 0.36 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.355 | 0.355 | 0.353 | 0.353 | 0.329 | 0.329 | 0.308 | 0.308 | 0.287 | 0.287 | 0.291 | 0.291 | 0.276 | 0.276 | 0.279 | 0.279 | 0.278 | 0.278 | 0.272 | 0.272 | 0.258 | 0.258 | 0.285 | 0.285 | 0.261 | 0.261 | 0.262 | 0.262 | 0.248 | 0.248 | 0.272 | 0.272 | 0 | 0.256 | 0.256 | 0.253 | 0 | 0.253 | 0.253 | 0.268 | 0 | 0.268 | 0.268 | 0.247 | 0 | 0.247 | 0.247 | 0.21 | 0 | 0.21 | 0.21 | 0.207 | 0 | 0.207 | 0.207 | 0.203 | 0 | 0.203 | 0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.073 | 0 | 0.073 | 0.073 | 0.065 | 0 | 0.065 | 0.065 | 0.054 | 0 | 0.054 | 0.054 | 0.046 | 0.046 | 0.046 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.083 | 0.083 | 0.083 | 0.083 | 0 | 0.522 | 0.522 | 0.522 | 0 | 0 | 0.718 | 0.718 | 0 | 0 | 0.709 | 0.709 | 0 | 0 | 0.688 | 0.688 | 0.697 | 0 | 0.697 | 0.697 | 0.696 | 0 | 0.696 | 0.696 | 0.939 | 0 | 0.939 | 0.939 | 1.084 | 0 | 1.084 | 1.084 | 1.133 | 0 | 1.133 | 1.133 | 0.759 | 0 | 0.759 | 0.759 | -5.043 | 0 | -5.043 | -5.043 | 0.896 | 0 | 0.896 | 0.896 | 0.956 | 0 | 0.956 | 0.956 | 0.378 | 0 | 0.378 | 0.378 | 5.103 | 0 | 5.103 | 5.103 | 4.459 | 0 | 4.459 | 4.459 | 3.516 | 0 | 3.516 | 3.516 | 2.797 | 0 | 2.797 | 2.797 | 2.752 | 0 | 2.752 | 2.752 | 0.295 | 0.295 | 0.295 | 0.295 | 4.551 | 0 | 4.551 | 4.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.11 | 1.11 | 1.11 | 1.11 | 0.789 | 0.789 | 0.789 | 0.789 | 1.304 | 1.304 | 1.304 | 1.304 |
Bedrijfskosten
| 0 | 0.382 | 0.374 | 0.374 | 0.375 | 0.375 | 0.37 | 0.37 | 0.352 | 0.352 | 0.36 | 0.36 | 0.349 | 0.349 | 0.349 | 0.349 | 0.355 | 0.355 | 0.353 | 0.353 | 0.329 | 0.329 | 0.308 | 0.308 | 0.287 | 0.287 | 0.291 | 0.291 | 0.276 | 0.276 | 0.279 | 0.279 | 0.278 | 0.278 | 0.272 | 0.272 | 0.258 | 0.258 | 0.285 | 0.285 | 0.261 | 0.261 | 0.262 | 0.262 | 0.248 | 0.248 | 0.272 | 0.272 | 0 | 1.339 | 1.339 | 1.386 | 0 | 1.386 | 1.386 | 1.027 | 0 | 1.027 | 1.027 | -4.797 | 0 | -4.797 | -4.797 | 1.106 | 0 | 1.106 | 1.106 | 1.162 | 0 | 1.162 | 1.162 | 0.581 | 0 | 0.581 | 0.581 | 5.103 | 0 | 5.103 | 5.103 | 4.459 | 0 | 4.459 | 4.459 | 3.589 | 0 | 3.589 | 3.589 | 2.862 | 0 | 2.862 | 2.862 | 2.807 | 0 | 2.807 | 2.807 | 0.341 | 0.341 | 0.341 | 0.341 | 4.551 | 0 | 4.551 | 4.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.11 | 1.11 | 1.11 | 1.11 | 0.789 | 0.789 | 0.789 | 0.789 | 1.304 | 1.304 | 1.304 | 1.304 |
Bedrijfsresultaat
| 24.808 | 14.307 | 27.636 | 13.818 | 29.191 | 14.596 | 33.125 | 16.563 | 23.643 | 23.643 | 14.527 | 14.527 | 14.206 | 14.206 | 8.159 | 8.159 | 9.072 | 9.072 | 13.485 | 13.485 | 16.73 | 16.73 | 13.899 | 13.899 | 13.638 | 13.638 | 13.074 | 13.074 | 12.828 | 12.828 | 12.141 | 12.141 | 11.098 | 11.098 | 12.535 | 12.535 | 14.459 | 14.459 | 11.978 | 11.978 | 11.064 | 11.064 | 11.642 | 11.642 | 10.178 | 10.178 | 10.317 | 10.317 | 0 | 9.611 | 9.611 | 9.745 | 0 | 9.745 | 9.745 | 8.133 | 0 | 8.133 | 8.133 | 2.918 | 0 | 2.918 | 2.918 | 12.958 | 0 | 12.958 | 12.958 | 11.462 | 0 | 11.462 | 11.462 | 8.774 | 0 | 8.774 | 8.774 | 9.882 | 0 | 9.882 | 9.882 | 8.619 | 0 | 8.619 | 8.619 | 6.925 | 0 | 6.925 | 6.925 | 5.362 | 0 | 5.362 | 5.362 | 5.597 | 0 | 5.597 | 5.597 | 2.653 | 2.653 | 2.653 | 2.653 | 4.515 | 0 | 4.515 | 4.515 | 0 | 0 | 0 | 0 | -0.002 | 0 | -0.002 | -0.002 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.103 | 1.103 | 1.103 | 1.103 | 0.763 | 0.763 | 0.763 | 0.763 | 1.302 | 1.302 | 1.302 | 1.302 |
Bedrijfsresultaat ratio
| 0.844 | 0.974 | 0.974 | 0.974 | 0.975 | 0.975 | 0.978 | 0.978 | 0.985 | 0.985 | 0.976 | 0.976 | 0.976 | 0.976 | 0.959 | 0.959 | 0.962 | 0.962 | 0.974 | 0.974 | 0.981 | 0.981 | 0.978 | 0.978 | 0.979 | 0.979 | 0.978 | 0.978 | 0.979 | 0.979 | 0.978 | 0.978 | 0.976 | 0.976 | 0.979 | 0.979 | 0.982 | 0.982 | 0.977 | 0.977 | 0.977 | 0.977 | 0.978 | 0.978 | 0.976 | 0.976 | 0.974 | 0.974 | 0 | 1.162 | 1.162 | 1.166 | 0 | 1.166 | 1.166 | 1.144 | 0 | 1.144 | 1.144 | 0.378 | 0 | 0.378 | 0.378 | 1.093 | 0 | 1.093 | 1.093 | 1.113 | 0 | 1.113 | 1.113 | 1.071 | 0 | 1.071 | 1.071 | 2.068 | 0 | 2.068 | 2.068 | 2.072 | 0 | 2.072 | 2.072 | 2.076 | 0 | 2.076 | 2.076 | 2.145 | 0 | 2.145 | 2.145 | 2.006 | 0 | 2.006 | 2.006 | 1.147 | 1.147 | 1.147 | 1.147 | -124.863 | 0 | -124.863 | -124.863 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -163.407 | -163.407 | -163.407 | -163.407 | -29.631 | -29.631 | -29.631 | -29.631 | -651.125 | -651.125 | -651.125 | -651.125 |
Totaal overige inkomsten en kosten netto
| -24.808 | -1.33 | -2.426 | -1.213 | -2.269 | -1.135 | -2.852 | -1.426 | -0.738 | -0.738 | -0.666 | -0.666 | -0.714 | -0.714 | -0.47 | -0.47 | -0.694 | -0.694 | -0.888 | -0.888 | -0.972 | -0.972 | -1.346 | -1.346 | -1.293 | -1.293 | -1.299 | -1.299 | -1.232 | -1.232 | -1.296 | -1.296 | -1.198 | -1.198 | -1.277 | -1.277 | -1.251 | -1.251 | -1.23 | -1.23 | -1.174 | -1.174 | -1.262 | -1.262 | -1.434 | -1.434 | -1.484 | -1.484 | 0 | -1.595 | -1.595 | -1.639 | 0 | -1.639 | -1.639 | -1.295 | 0 | -1.295 | -1.295 | -0.893 | 0 | -0.893 | -0.893 | -1.317 | 0 | -1.317 | -1.317 | -1.369 | 0 | -1.369 | -1.369 | -0.784 | 0 | -0.784 | -0.784 | -5.297 | 0 | -5.297 | -5.297 | -4.621 | 0 | -4.621 | -4.621 | -3.72 | 0 | -3.72 | -3.72 | -2.955 | 0 | -2.955 | -2.955 | -2.885 | 0 | -2.885 | -2.885 | -1.341 | -1.341 | -1.341 | -1.341 | -2.275 | 0 | -2.275 | -2.275 | 0 | 0 | 0 | 0 | 1.259 | 0 | 1.259 | 1.259 | 1.567 | 1.567 | 1.567 | 1.567 | 0 | 0 | 0 | 0 | 1.066 | 1.066 | 1.066 | 1.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.083 | 0.083 | 0.083 | 0.083 | 0.535 | 0.535 | 0.535 | 0.535 | -0.215 | -0.215 | -0.215 | -0.215 |
Inkomen voor belasting
| 0 | 12.977 | 25.21 | 12.605 | 26.922 | 13.461 | 30.273 | 15.137 | 22.906 | 22.906 | 13.861 | 13.861 | 13.492 | 13.492 | 7.689 | 7.689 | 8.378 | 8.378 | 12.597 | 12.597 | 15.758 | 15.758 | 12.554 | 12.554 | 12.345 | 12.345 | 11.775 | 11.775 | 11.595 | 11.595 | 10.845 | 10.845 | 9.9 | 9.9 | 11.258 | 11.258 | 13.208 | 13.208 | 10.748 | 10.748 | 9.89 | 9.89 | 10.38 | 10.38 | 8.744 | 8.744 | 8.833 | 8.833 | 0 | 8.016 | 8.016 | 8.107 | 0 | 8.107 | 8.107 | 6.838 | 0 | 6.838 | 6.838 | 2.026 | 0 | 2.026 | 2.026 | 11.641 | 0 | 11.641 | 11.641 | 10.093 | 0 | 10.093 | 10.093 | 7.99 | 0 | 7.99 | 7.99 | 4.586 | 0 | 4.586 | 4.586 | 3.999 | 0 | 3.999 | 3.999 | 3.205 | 0 | 3.205 | 3.205 | 2.407 | 0 | 2.407 | 2.407 | 2.711 | 0 | 2.711 | 2.711 | 1.312 | 1.312 | 1.312 | 1.312 | 2.24 | 0 | 2.24 | 2.24 | 1.95 | 0 | 1.95 | 1.95 | 1.257 | 0 | 1.257 | 1.257 | 1.567 | 1.567 | 1.567 | 1.567 | 1.236 | 1.236 | 1.236 | 1.236 | 1.066 | 1.066 | 1.066 | 1.066 | 0.919 | 0.919 | 0.919 | 0.919 | 1.183 | 1.183 | 1.183 | 1.183 | 1.186 | 1.186 | 1.186 | 1.186 | 1.298 | 1.298 | 1.298 | 1.298 | 1.088 | 1.088 | 1.088 | 1.088 |
Inkomen voor belasting ratio
| 0 | 0.883 | 0.888 | 0.888 | 0.899 | 0.899 | 0.894 | 0.894 | 0.955 | 0.955 | 0.931 | 0.931 | 0.927 | 0.927 | 0.904 | 0.904 | 0.889 | 0.889 | 0.91 | 0.91 | 0.924 | 0.924 | 0.884 | 0.884 | 0.887 | 0.887 | 0.881 | 0.881 | 0.885 | 0.885 | 0.873 | 0.873 | 0.87 | 0.87 | 0.879 | 0.879 | 0.897 | 0.897 | 0.876 | 0.876 | 0.873 | 0.873 | 0.872 | 0.872 | 0.839 | 0.839 | 0.834 | 0.834 | 0 | 0.969 | 0.969 | 0.97 | 0 | 0.97 | 0.97 | 0.962 | 0 | 0.962 | 0.962 | 0.263 | 0 | 0.263 | 0.263 | 0.982 | 0 | 0.982 | 0.982 | 0.98 | 0 | 0.98 | 0.98 | 0.975 | 0 | 0.975 | 0.975 | 0.959 | 0 | 0.959 | 0.959 | 0.961 | 0 | 0.961 | 0.961 | 0.961 | 0 | 0.961 | 0.961 | 0.963 | 0 | 0.963 | 0.963 | 0.972 | 0 | 0.972 | 0.972 | 0.567 | 0.567 | 0.567 | 0.567 | -61.95 | 0 | -61.95 | -61.95 | 0 | 0 | 0 | 0 | -667.985 | 0 | -667.985 | -667.985 | -21,916.084 | -21,916.084 | -21,916.084 | -21,916.084 | 0 | 0 | 0 | 0 | -4,262 | -4,262 | -4,262 | -4,262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -175.667 | -175.667 | -175.667 | -175.667 | -50.398 | -50.398 | -50.398 | -50.398 | -543.75 | -543.75 | -543.75 | -543.75 |
Belastingkosten
| 0 | 0.573 | 0.9 | 0.45 | 0.622 | 0.311 | 0.21 | 0.105 | 0.41 | 0.41 | 0.364 | 0.364 | 0.296 | 0.296 | 0.632 | 0.632 | 0.049 | 0.049 | 0.354 | 0.354 | 0.214 | 0.214 | 0.209 | 0.209 | 0.032 | 0.032 | 0.204 | 0.204 | 0.225 | 0.225 | 0.172 | 0.172 | 0.028 | 0.028 | 0.025 | 0.025 | 0.051 | 0.051 | 0.117 | 0.117 | 0.175 | 0.175 | 0.063 | 0.063 | 0.133 | 0.133 | 0.034 | 0.034 | 0 | -0.124 | -0.124 | -0.069 | 0 | -0.069 | -0.069 | -0.006 | 0 | -0.006 | -0.006 | -1.342 | 0 | -1.342 | -1.342 | 1.074 | 0 | 1.074 | 1.074 | 0.962 | 0 | 0.962 | 0.962 | 0.718 | 0 | 0.718 | 0.718 | 4.586 | 0 | 4.586 | 4.586 | 3.999 | 0 | 3.999 | 3.999 | 3.205 | 0 | 3.205 | 3.205 | 2.407 | 0 | 2.407 | 2.407 | 2.711 | 0 | 2.711 | 2.711 | 1.312 | 1.312 | 1.312 | 1.312 | 2.24 | 0 | 2.24 | 2.24 | 1.95 | 0 | 1.95 | 1.95 | 1.257 | 0 | 1.257 | 1.257 | 1.567 | 1.567 | 1.567 | 1.567 | 1.236 | 1.236 | 1.236 | 1.236 | 1.066 | 1.066 | 1.066 | 1.066 | 0.919 | 0.919 | 0.919 | 0.919 | 1.183 | 1.183 | 1.183 | 1.183 | 1.186 | 1.186 | 1.186 | 1.186 | 1.298 | 1.298 | 1.298 | 1.298 | 1.088 | 1.088 | 1.088 | 1.088 |
Nettowinst
| 125.707 | 12.404 | 24.31 | 12.155 | 26.3 | 13.15 | 30.063 | 15.032 | 22.496 | 22.496 | 13.498 | 13.498 | 13.196 | 13.196 | 7.057 | 7.057 | 8.329 | 8.329 | 12.243 | 12.243 | 15.544 | 15.544 | 12.345 | 12.345 | 12.313 | 12.313 | 11.571 | 11.571 | 11.371 | 11.371 | 10.673 | 10.673 | 9.872 | 9.872 | 11.233 | 11.233 | 13.259 | 13.259 | 10.631 | 10.631 | 9.715 | 9.715 | 10.443 | 10.443 | 8.878 | 8.878 | 8.867 | 8.867 | 0 | 8.14 | 8.14 | 8.176 | 0 | 8.176 | 8.176 | 6.845 | 0 | 6.845 | 6.845 | 3.367 | 0 | 3.367 | 3.367 | 10.567 | 0 | 10.567 | 10.567 | 9.132 | 0 | 9.132 | 9.132 | 7.272 | 0 | 7.272 | 7.272 | 4.585 | 0 | 4.585 | 4.585 | 4.067 | 0 | 4.067 | 4.067 | 3.222 | 0 | 3.222 | 3.222 | 2.467 | 0 | 2.467 | 2.467 | 2.649 | 0 | 2.649 | 2.649 | 1.312 | 1.312 | 1.312 | 1.312 | 2.239 | 0 | 2.239 | 2.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -0.09 | -0.09 | -0.09 | -0.561 | -0.561 | -0.561 | -0.561 | 0.213 | 0.213 | 0.213 | 0.213 |
Nettowinstmarge
| 4.279 | 0.844 | 0.856 | 0.856 | 0.878 | 0.878 | 0.888 | 0.888 | 0.938 | 0.938 | 0.907 | 0.907 | 0.907 | 0.907 | 0.829 | 0.829 | 0.884 | 0.884 | 0.885 | 0.885 | 0.911 | 0.911 | 0.869 | 0.869 | 0.884 | 0.884 | 0.866 | 0.866 | 0.868 | 0.868 | 0.859 | 0.859 | 0.868 | 0.868 | 0.877 | 0.877 | 0.901 | 0.901 | 0.867 | 0.867 | 0.858 | 0.858 | 0.877 | 0.877 | 0.851 | 0.851 | 0.837 | 0.837 | 0 | 0.984 | 0.984 | 0.978 | 0 | 0.978 | 0.978 | 0.963 | 0 | 0.963 | 0.963 | 0.436 | 0 | 0.436 | 0.436 | 0.892 | 0 | 0.892 | 0.892 | 0.887 | 0 | 0.887 | 0.887 | 0.888 | 0 | 0.888 | 0.888 | 0.959 | 0 | 0.959 | 0.959 | 0.978 | 0 | 0.978 | 0.978 | 0.966 | 0 | 0.966 | 0.966 | 0.987 | 0 | 0.987 | 0.987 | 0.95 | 0 | 0.95 | 0.95 | 0.567 | 0.567 | 0.567 | 0.567 | -61.912 | 0 | -61.912 | -61.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.259 | 13.259 | 13.259 | 13.259 | 21.767 | 21.767 | 21.767 | 21.767 | -106.375 | -106.375 | -106.375 | -106.375 |
WPA (Winst Per Aandeel)
| 1 | 0.099 | 0.19 | 0.096 | 0.21 | 0.1 | 0.24 | 0.12 | 0.18 | 0.18 | 0.11 | 0.11 | 0.11 | 0.11 | 0.057 | 0.057 | 0.067 | 0.067 | 0.098 | 0.098 | 0.13 | 0.13 | 0.1 | 0.1 | 0.1 | 0.1 | 0.093 | 0.093 | 0.092 | 0.092 | 0.086 | 0.086 | 0.079 | 0.079 | 0.098 | 0.098 | 0.12 | 0.12 | 0.096 | 0.096 | 0.089 | 0.089 | 0.097 | 0.097 | 0.083 | 0.083 | 0.084 | 0.084 | 0 | 0.078 | 0.078 | 0.078 | 0 | 0.078 | 0.078 | 0.069 | 0 | 0.069 | 0.069 | 0.035 | 0 | 0.035 | 0.035 | 0.12 | 0 | 0.12 | 0.12 | 0.11 | 0 | 0.11 | 0.11 | 0.087 | 0 | 0.087 | 0.087 | 0.056 | 0 | 0.056 | 0.056 | 0.05 | 0 | 0.05 | 0.05 | 0.04 | 0 | 0.04 | 0.04 | 0.036 | 0 | 0.036 | 0.036 | 0.039 | 0 | 0.039 | 0.039 | 0.02 | 0.02 | 0.02 | 0.02 | 0.037 | 0 | 0.037 | 0.037 | 0 | 0 | 0 | 0 | 0 | 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 | -0.005 | -0.005 | -0.005 | -0.005 | 0.002 | 0.002 | 0.002 | 0.002 |
Verwaterde WPA
| 1 | 0.099 | 0.19 | 0.096 | 0.21 | 0.1 | 0.24 | 0.12 | 0.18 | 0.18 | 0.11 | 0.11 | 0.11 | 0.11 | 0.057 | 0.057 | 0.067 | 0.067 | 0.098 | 0.098 | 0.13 | 0.13 | 0.1 | 0.1 | 0.1 | 0.1 | 0.093 | 0.093 | 0.092 | 0.092 | 0.086 | 0.086 | 0.079 | 0.079 | 0.098 | 0.098 | 0.12 | 0.12 | 0.096 | 0.096 | 0.089 | 0.089 | 0.097 | 0.097 | 0.083 | 0.083 | 0.084 | 0.084 | 0 | 0.078 | 0.078 | 0.078 | 0 | 0.078 | 0.078 | 0.069 | 0 | 0.069 | 0.069 | 0.035 | 0 | 0.035 | 0.035 | 0.12 | 0 | 0.12 | 0.12 | 0.11 | 0 | 0.11 | 0.11 | 0.087 | 0 | 0.087 | 0.087 | 0.056 | 0 | 0.056 | 0.056 | 0.05 | 0 | 0.05 | 0.05 | 0.04 | 0 | 0.04 | 0.04 | 0.036 | 0 | 0.036 | 0.036 | 0.039 | 0 | 0.039 | 0.039 | 0.02 | 0.02 | 0.02 | 0.02 | 0.037 | 0 | 0.037 | 0.037 | 0 | 0 | 0 | 0 | 0 | 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 | -0.005 | -0.005 | -0.005 | -0.005 | 0.002 | 0.002 | 0.002 | 0.002 |
EBITDA
| 1.146 | 14.31 | 13.821 | 13.821 | 14.598 | 14.599 | 16.566 | 16.566 | 23.647 | 23.646 | 14.53 | 14.53 | 14.208 | 14.207 | 8.16 | 8.16 | 9.074 | -0.694 | -0.888 | -0.888 | -0.972 | -0.972 | -1.346 | -1.346 | -1.293 | -1.293 | -1.299 | -1.299 | -1.232 | -1.232 | -1.296 | -1.296 | -1.198 | -1.198 | -1.277 | -1.277 | -1.148 | -1.148 | -1.23 | -1.23 | -1.174 | -1.174 | -1.137 | -1.137 | -1.167 | -1.167 | -1.416 | -1.416 | 0 | 9.611 | 9.611 | 9.745 | 0 | 9.745 | 9.745 | 8.133 | 0 | 8.133 | 8.133 | 2.918 | 0 | 2.918 | 2.918 | 12.958 | 0 | 12.958 | 12.958 | 11.462 | 0 | 11.462 | 11.462 | 8.774 | 0 | 8.774 | 8.774 | 9.882 | 0 | 9.882 | 9.882 | 8.619 | 0 | 8.619 | 8.619 | 6.925 | 0 | 6.925 | 6.925 | 5.362 | 0 | 5.362 | 5.362 | 5.597 | 0 | 5.597 | 5.597 | 2.653 | 2.653 | 2.653 | 2.653 | 4.515 | 0 | 4.515 | 4.515 | 0 | 0 | 0 | 0 | -0.002 | 0 | -0.002 | -0.002 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.103 | 1.103 | 1.103 | 1.103 | 0.763 | 0.763 | 0.763 | 0.763 | 1.302 | 1.302 | 1.302 | 1.302 |
EBITDA ratio
| 0.039 | 0.974 | 0.487 | 0.974 | 0.488 | 0.975 | 0.489 | 0.978 | 0.985 | 0.985 | 0.976 | 0.976 | 0.976 | 0.976 | 0.959 | 0.959 | 0.963 | -0.074 | -0.064 | -0.064 | -0.057 | -0.057 | -0.095 | -0.095 | -0.093 | -0.093 | -0.097 | -0.097 | -0.094 | -0.094 | -0.104 | -0.104 | -0.105 | -0.105 | -0.1 | -0.1 | -0.078 | -0.078 | -0.1 | -0.1 | -0.104 | -0.104 | -0.095 | -0.095 | -0.112 | -0.112 | -0.134 | -0.134 | 0 | 1.162 | 1.162 | 1.166 | 0 | 1.166 | 1.166 | 1.144 | 0 | 1.144 | 1.144 | 0.378 | 0 | 0.378 | 0.378 | 1.093 | 0 | 1.093 | 1.093 | 1.113 | 0 | 1.113 | 1.113 | 1.071 | 0 | 1.071 | 1.071 | 2.068 | 0 | 2.068 | 2.068 | 2.072 | 0 | 2.072 | 2.072 | 2.076 | 0 | 2.076 | 2.076 | 2.145 | 0 | 2.145 | 2.145 | 2.006 | 0 | 2.006 | 2.006 | 1.147 | 1.147 | 1.147 | 1.147 | -124.863 | 0 | -124.863 | -124.863 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -163.407 | -163.407 | -163.407 | -163.407 | -29.631 | -29.631 | -29.631 | -29.631 | -651.125 | -651.125 | -651.125 | -651.125 |