Badger Infrastructure Solutions Ltd.
TSX:BDGI.TO
40.61 (CAD) • At close October 22, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 186.838 | 161.562 | 173.146 | 195.551 | 171.886 | 143.216 | -6.009 | 223.568 | 185.752 | 142.508 | 152.939 | 171.753 | 135.592 | 108.468 | 130.612 | 156.853 | 134.484 | 136.678 | 162.715 | 183.743 | 161.21 | 146.614 | 178.609 | 168.712 | 147.55 | 120.571 | 132.789 | 141.285 | 123.351 | 101.811 | 110.896 | 113.167 | 91.981 | 88.157 | 101.064 | 111.431 | 90.435 | 101.689 | 108.35 | 113.121 | 100.726 | 100.022 | 94.24 | 87.543 | 73.658 | 69.154 | 69.249 | 61.962 | 53.984 | 54.034 | 56.549 | 53.854 | 42.805 | 40.971 | 41.175 | 38.727 | 29.374 | 30.334 | 33.123 | 35.005 | 29.459 | 37.383 | 40.471 | 39.957 | 33.143 | 34.774 | 33.356 | 31.742 | 25.016 | 27.574 | 25.622 | 25.324 | 21.696 | 25.729 | 23.094 | 20.471 | 18.923 | 20.843 | 20.133 | 15.488 | 22.587 | 18.391 | 17.216 | 15.176 | 12.904 | 14.791 | 12.579 | 11.961 | 10.753 | 15.451 | 13.76 | 14.109 | 28.697 | 18.813 | 14.395 | 23.3 | 20.6 | 12.5 | 11.5 | 12.9 | 21.8 | 15.7 | 10.5 | 20.2 | 29.5 | 10.7 | 5.6 | 5.1 | 4.6 |
Kosten van de omzet
| 132.219 | 121.534 | 127.803 | 132.709 | 121.811 | 110.383 | -6.373 | 162.345 | 139.675 | 116.344 | 123.912 | 124.785 | 109.559 | 91.487 | 99.149 | 100.687 | 88.052 | 106.399 | 115.079 | 123.506 | 110.627 | 104.052 | 122.419 | 110.519 | 101.467 | 89.757 | 91.7 | 96.035 | 86.739 | 78.171 | 78.306 | 76.481 | 64.874 | 64.635 | 72.023 | 74.228 | 66.238 | 70.616 | 69.81 | 72.857 | 70.394 | 69.584 | 63.589 | 56.611 | 48.078 | 46.433 | 47.162 | 41.828 | 37.113 | 37.571 | 36.349 | 35.945 | 28.956 | 28.148 | 28.107 | 25.169 | 19.481 | 19.646 | 22.284 | 22.715 | 19.744 | 23.537 | 26.838 | 25.511 | 21.729 | 22.102 | 21.846 | 19.629 | 16.078 | 17.342 | 16.241 | 15.999 | 13.476 | 15.933 | 14.648 | 12.841 | 11.758 | 13.137 | 12.6 | 9.927 | 14.51 | 12.395 | 11.077 | 10.217 | 9.699 | 10.185 | 8.418 | 7.86 | 7.018 | 10.481 | 9.364 | 9.678 | 21.329 | 14.608 | 10.416 | 17.5 | 14.1 | 7.4 | 10 | 12.8 | 17.8 | 11.1 | 5.7 | 12.5 | 21.5 | 8.3 | 4 | 3.6 | 3.2 |
Brutowinst
| 54.619 | 40.028 | 45.343 | 62.842 | 50.075 | 32.833 | 0.364 | 61.222 | 46.077 | 26.164 | 29.027 | 46.968 | 26.033 | 16.981 | 31.463 | 56.166 | 46.432 | 30.279 | 47.636 | 60.237 | 50.583 | 42.562 | 56.19 | 58.193 | 46.083 | 30.814 | 41.089 | 45.25 | 36.612 | 23.64 | 32.59 | 36.686 | 27.107 | 23.522 | 29.041 | 37.203 | 24.197 | 31.073 | 38.54 | 40.264 | 30.332 | 30.438 | 30.65 | 30.932 | 25.58 | 22.721 | 22.087 | 20.134 | 16.872 | 16.463 | 20.199 | 17.909 | 13.848 | 12.823 | 13.068 | 13.558 | 9.894 | 10.688 | 10.84 | 12.29 | 9.715 | 13.846 | 13.633 | 14.447 | 11.414 | 12.672 | 11.51 | 12.113 | 8.938 | 10.232 | 9.381 | 9.325 | 8.22 | 9.796 | 8.446 | 7.631 | 7.165 | 7.707 | 7.533 | 5.561 | 8.077 | 5.996 | 6.14 | 4.959 | 3.205 | 4.606 | 4.161 | 4.101 | 3.736 | 4.97 | 4.396 | 4.431 | 7.368 | 4.205 | 3.979 | 5.8 | 6.5 | 5.1 | 1.5 | 0.1 | 4 | 4.6 | 4.8 | 7.7 | 8 | 2.4 | 1.6 | 1.5 | 1.4 |
Brutowinstmarge
| 0.292 | 0.248 | 0.262 | 0.321 | 0.291 | 0.229 | -0.061 | 0.274 | 0.248 | 0.184 | 0.19 | 0.273 | 0.192 | 0.157 | 0.241 | 0.358 | 0.345 | 0.222 | 0.293 | 0.328 | 0.314 | 0.29 | 0.315 | 0.345 | 0.312 | 0.256 | 0.309 | 0.32 | 0.297 | 0.232 | 0.294 | 0.324 | 0.295 | 0.267 | 0.287 | 0.334 | 0.268 | 0.306 | 0.356 | 0.356 | 0.301 | 0.304 | 0.325 | 0.353 | 0.347 | 0.329 | 0.319 | 0.325 | 0.313 | 0.305 | 0.357 | 0.333 | 0.324 | 0.313 | 0.317 | 0.35 | 0.337 | 0.352 | 0.327 | 0.351 | 0.33 | 0.37 | 0.337 | 0.362 | 0.344 | 0.364 | 0.345 | 0.382 | 0.357 | 0.371 | 0.366 | 0.368 | 0.379 | 0.381 | 0.366 | 0.373 | 0.379 | 0.37 | 0.374 | 0.359 | 0.358 | 0.326 | 0.357 | 0.327 | 0.248 | 0.311 | 0.331 | 0.343 | 0.347 | 0.322 | 0.32 | 0.314 | 0.257 | 0.224 | 0.276 | 0.249 | 0.316 | 0.408 | 0.13 | 0.008 | 0.183 | 0.293 | 0.457 | 0.381 | 0.271 | 0.224 | 0.286 | 0.294 | 0.304 |
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 |
Algemene en administratieve kosten
| 8.077 | 23.098 | 16.995 | 17.164 | 9.704 | 15.094 | 0.07 | 14.206 | 14.493 | 13.732 | 12.347 | 10.752 | 9.798 | 16.824 | 11.784 | 15.163 | 20.35 | 3.092 | 9.905 | 7.72 | 18.398 | 17.588 | 12.281 | 7.568 | 13.612 | 6.433 | 7.848 | 7.166 | 1.979 | 5.897 | 6.468 | 6.623 | 5.372 | 3.582 | 4.879 | 1.529 | 5.395 | 3.662 | 3.84 | 1.782 | 2.717 | 13.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 16.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.077 | 23.098 | 16.995 | 17.164 | 9.704 | 15.094 | 0.07 | 14.206 | 14.493 | 13.732 | 12.347 | 10.752 | 9.798 | 16.824 | 11.784 | 15.163 | 20.35 | 3.092 | 9.905 | 7.72 | 18.398 | 17.588 | 12.281 | 7.568 | 13.612 | 6.433 | 7.848 | 7.166 | 1.979 | 5.897 | 6.468 | 6.623 | 5.372 | 3.582 | 4.879 | 1.529 | 5.395 | 3.662 | 3.84 | 1.782 | 2.717 | 13.507 | 8.498 | 7.206 | 5.237 | 4.783 | 4.053 | 3.644 | 3.157 | 3.207 | 3.913 | 2.643 | 2.721 | 2.698 | 2.832 | 2.984 | 3.538 | 2.869 | 3.024 | 2.422 | 3.226 | 2.815 | 3.385 | 2.586 | 2.683 | 2.578 | 2.586 | 2.545 | 2.264 | 2.296 | 2.285 | 1.813 | 2.167 | 1.764 | 1.59 | 1.446 | 1.608 | 1.499 | 1.51 | 1.284 | 1.604 | 1.026 | 1.582 | 1.578 | 1.839 | 2.066 | 2.031 | 2.072 | 1.702 | 2.391 | 1.766 | 1.477 | 2.453 | 2.563 | 3.043 | 2.4 | 2.7 | 4.9 | 1.5 | 1 | 1.1 | 0.9 | 0.8 | 0.6 | 0.4 | -0.024 | 0.5 | 0.5 | 0.3 |
Overige kosten
| 19.478 | 0 | 0 | 0 | 0 | 15.939 | -0.811 | 20.842 | 18.843 | 17.85 | 14.126 | 14.153 | 14.285 | 14.139 | 15.634 | 13.785 | 13.864 | 12.76 | 13.72 | 12.181 | 11.741 | 10.991 | 7.368 | 10.169 | 9.215 | 9.06 | 9.133 | 9.061 | 8.717 | 8.202 | 7.621 | 8.099 | 8.141 | 8.687 | -8.736 | 8.283 | 26.048 | 8.278 | 7.446 | 7.991 | 7.899 | 7.135 | 6.185 | 5.964 | 5.483 | 5.241 | 4.867 | 4.819 | 4.392 | 4.228 | 2.124 | 3.666 | -1.062 | 3.471 | 3.588 | -0.153 | 0.267 | -0.145 | 2.205 | 0.032 | -0.036 | 0.283 | 2.026 | 3.021 | 3.069 | 2.809 | 2.871 | 2.667 | 2.409 | 2.073 | 1.745 | 1.958 | 1.916 | 1.719 | 1.647 | 1.594 | 1.492 | 1.425 | 1.269 | 0.001 | 0.008 | 1.343 | 1.093 | 1.106 | 1.052 | 0.83 | 0.868 | 0.865 | 0.81 | 0.694 | 0.725 | 2.827 | 1.139 | 0.965 | 1.118 | 1.068 | 1.103 | 1.774 | 1.807 | 1.696 | 1.591 | 1.202 | 1.329 | 1.167 | 0.984 | 0.475 | 0.288 | 0.29 | 0.146 |
Bedrijfskosten
| 27.555 | 42.113 | 36.091 | 34.458 | 27.244 | 31.033 | -0.741 | 35.048 | 33.337 | 31.582 | 30.337 | 28.804 | 27.51 | 34.671 | 29.092 | 33.615 | 39.286 | 21.188 | 27.215 | 23.845 | 33.812 | 32.263 | 24.319 | 20.706 | 25.732 | 18.133 | 19.791 | 18.406 | 13.316 | 16.835 | 17.436 | 17.271 | 15.905 | 14.858 | -5.428 | 12.649 | 37.729 | 14.157 | 13.494 | 10.701 | 11.144 | 21.394 | 15.639 | 13.359 | 11.006 | 10.116 | 9.04 | 8.386 | 7.624 | 7.425 | 7.967 | 6.447 | 6.261 | 6.071 | 6.108 | 6.449 | 6.957 | 6.173 | 5.129 | 5.808 | 6.45 | 6.196 | 7.229 | 5.784 | 5.806 | 5.47 | 5.41 | 5.192 | 4.828 | 4.688 | 4.596 | 3.999 | 4.302 | 3.768 | 3.497 | 3.299 | 3.436 | 3.223 | 3.11 | 2.824 | 3.569 | 2.484 | 3.094 | 3.095 | 3.399 | 3.381 | 3.384 | 3.394 | 2.999 | 3.582 | 2.889 | 5.824 | 4.203 | 4.251 | 4.689 | 4 | 4.3 | 7.4 | 4.2 | 3.5 | 3.5 | 2.6 | 2.9 | 2.3 | 1.8 | 0.7 | 0.9 | 0.9 | 0.5 |
Bedrijfsresultaat
| 27.064 | -2.085 | 9.252 | 28.384 | 22.831 | 1.8 | 1.105 | 26.174 | 12.74 | -5.418 | -1.31 | 18.164 | -1.477 | -17.69 | 2.371 | 22.551 | 7.146 | 9.091 | 20.421 | 36.392 | 16.771 | 10.299 | 31.871 | 37.487 | 20.351 | 12.681 | 21.298 | 26.844 | 23.296 | 6.805 | 15.154 | 19.415 | 11.201 | 8.664 | 6.341 | 24.554 | 8.088 | 16.916 | 25.046 | 29.563 | 19.188 | 9.044 | 15.011 | 17.573 | 14.573 | 12.606 | 13.047 | 11.748 | 9.247 | 9.038 | 12.232 | 11.462 | 7.587 | 6.752 | 7.405 | 6.889 | 2.786 | 4.429 | 5.792 | 6.064 | 2.812 | 6.059 | 2.622 | 8.662 | 5.608 | 7.202 | 6.1 | 6.921 | 4.109 | 5.544 | 4.784 | 5.326 | 3.918 | 6.028 | 4.949 | 4.331 | 3.728 | 4.484 | 4.422 | 2.639 | 4.351 | 3.512 | 3.046 | 1.864 | -0.195 | 1.225 | 0.778 | 0.707 | 0.736 | 1.388 | 1.507 | -1.393 | 3.165 | -0.046 | -0.71 | 1.8 | 2.2 | -2.3 | -2.7 | -3.4 | 0.5 | 2 | 1.9 | 5.4 | 6.2 | 1.7 | 0.7 | 0.6 | 0.9 |
Bedrijfsresultaat ratio
| 0.145 | -0.013 | 0.053 | 0.145 | 0.133 | 0.013 | -0.184 | 0.117 | 0.069 | -0.038 | -0.009 | 0.106 | -0.011 | -0.163 | 0.018 | 0.144 | 0.053 | 0.067 | 0.126 | 0.198 | 0.104 | 0.07 | 0.178 | 0.222 | 0.138 | 0.105 | 0.16 | 0.19 | 0.189 | 0.067 | 0.137 | 0.172 | 0.122 | 0.098 | 0.063 | 0.22 | 0.089 | 0.166 | 0.231 | 0.261 | 0.19 | 0.09 | 0.159 | 0.201 | 0.198 | 0.182 | 0.188 | 0.19 | 0.171 | 0.167 | 0.216 | 0.213 | 0.177 | 0.165 | 0.18 | 0.178 | 0.095 | 0.146 | 0.175 | 0.173 | 0.095 | 0.162 | 0.065 | 0.217 | 0.169 | 0.207 | 0.183 | 0.218 | 0.164 | 0.201 | 0.187 | 0.21 | 0.181 | 0.234 | 0.214 | 0.212 | 0.197 | 0.215 | 0.22 | 0.17 | 0.193 | 0.191 | 0.177 | 0.123 | -0.015 | 0.083 | 0.062 | 0.059 | 0.068 | 0.09 | 0.11 | -0.099 | 0.11 | -0.002 | -0.049 | 0.077 | 0.107 | -0.184 | -0.235 | -0.264 | 0.023 | 0.127 | 0.181 | 0.267 | 0.21 | 0.159 | 0.125 | 0.118 | 0.196 |
Totaal overige inkomsten en kosten netto
| -6.822 | 8.033 | 4.845 | 6.357 | -4.027 | 1.873 | -0.501 | -3.087 | -4.863 | -2.951 | -5.861 | 0.435 | -0.541 | -0.628 | 1.433 | 1.062 | -2.3 | 0.126 | -0.572 | 0.253 | 0.036 | -0.485 | 1.332 | -1.324 | 0.479 | -0.351 | -0.346 | -0.407 | -0.345 | 0.003 | 0.059 | -0.076 | -0.145 | -2.189 | -15.881 | 0.026 | -0.075 | 0.681 | -2.595 | -3.729 | 2.566 | 0.242 | -0.403 | 0.06 | 0.023 | 0.028 | 0.062 | 0.03 | 0.065 | 0.018 | 1.973 | 0.014 | -1.037 | 0.027 | -0.438 | -0.105 | 0.289 | -0.061 | -0.945 | 0.022 | -0.006 | 0.375 | -0.664 | 0.36 | 0.154 | -0.042 | 0.112 | -0.411 | -0.315 | -0.1 | 0.216 | 0.062 | -0.026 | -0.044 | -0.229 | -0.012 | 0.003 | -0.077 | 0.017 | -0.097 | -0.149 | -0.647 | -0.091 | 0.072 | -0.053 | -0.007 | -0.002 | 0.005 | 0.001 | -0.026 | -0.034 | -0.024 | 0.002 | 0.945 | 0.032 | 0.7 | -0.482 | -4.498 | -0.268 | -0.407 | -0.265 | -0.1 | -0.4 | -0.343 | -0.141 | 0.002 | -0.072 | 0 | -0.073 |
Inkomen voor belasting
| 16.551 | 2.342 | 7.659 | 30.831 | 14.96 | 3.673 | 0.604 | 23.087 | 7.877 | -8.37 | -8.529 | 16.935 | -3.314 | -19.526 | 2.132 | 21.91 | 2.263 | 6.838 | 17.814 | 34.735 | 15.279 | 8.37 | 31.947 | 35.046 | 19.559 | 11.082 | 19.698 | 24.745 | 21.651 | 5.531 | 14.204 | 18.022 | 9.778 | 5.127 | 16.295 | 23.291 | -14.872 | 16.529 | 20.857 | 23.941 | 20.335 | 8.386 | 14.142 | 17.143 | 14.206 | 12.336 | 12.841 | 11.494 | 8.95 | 8.723 | 11.925 | 11.203 | 6.204 | 6.481 | 6.539 | 6.758 | 2.999 | 4.239 | 4.731 | 6.179 | 3.028 | 7.688 | 5.479 | 8.455 | 5.367 | 6.777 | 5.762 | 6.226 | 3.577 | 5.217 | 4.845 | 5.281 | 3.79 | 5.916 | 4.67 | 4.227 | 3.694 | 4.39 | 4.363 | 2.573 | 4.213 | 2.68 | 2.69 | 1.708 | -0.514 | 0.956 | 0.495 | 0.446 | 0.465 | 1.164 | 1.025 | -1.84 | 2.528 | 0.126 | -1.375 | 1.7 | 1.5 | -8.9 | -3.1 | -4 | 0.1 | 1.6 | 1.1 | 4.9 | 6 | 1.7 | 0.6 | 0.6 | 0.8 |
Inkomen voor belasting ratio
| 0.089 | 0.014 | 0.044 | 0.158 | 0.087 | 0.026 | -0.1 | 0.103 | 0.042 | -0.059 | -0.056 | 0.099 | -0.024 | -0.18 | 0.016 | 0.14 | 0.017 | 0.05 | 0.109 | 0.189 | 0.095 | 0.057 | 0.179 | 0.208 | 0.133 | 0.092 | 0.148 | 0.175 | 0.176 | 0.054 | 0.128 | 0.159 | 0.106 | 0.058 | 0.161 | 0.209 | -0.164 | 0.163 | 0.192 | 0.212 | 0.202 | 0.084 | 0.15 | 0.196 | 0.193 | 0.178 | 0.185 | 0.186 | 0.166 | 0.161 | 0.211 | 0.208 | 0.145 | 0.158 | 0.159 | 0.175 | 0.102 | 0.14 | 0.143 | 0.177 | 0.103 | 0.206 | 0.135 | 0.212 | 0.162 | 0.195 | 0.173 | 0.196 | 0.143 | 0.189 | 0.189 | 0.209 | 0.175 | 0.23 | 0.202 | 0.206 | 0.195 | 0.211 | 0.217 | 0.166 | 0.187 | 0.146 | 0.156 | 0.113 | -0.04 | 0.065 | 0.039 | 0.037 | 0.043 | 0.075 | 0.074 | -0.13 | 0.088 | 0.007 | -0.096 | 0.073 | 0.073 | -0.712 | -0.27 | -0.31 | 0.005 | 0.102 | 0.105 | 0.243 | 0.203 | 0.159 | 0.107 | 0.118 | 0.174 |
Belastingkosten
| 4.641 | 0.563 | 2.949 | 7.547 | 3.947 | 0.909 | 1.531 | 3.241 | 1.685 | -1.797 | -2.627 | 4.528 | -0.496 | -4.59 | 0.305 | 5.757 | 0.562 | 1.77 | 1.901 | 8.896 | 3.33 | 2.339 | 8.479 | 9.357 | 8.973 | 3.008 | -11.546 | 8.553 | 6.933 | 1.833 | 6.855 | 6.078 | 3.827 | 1.459 | -4.191 | 6.201 | -4.339 | 5.086 | 3.812 | 7.863 | 6.086 | 2.656 | 2.908 | 5.369 | 4.836 | 4.351 | 4.953 | 3.593 | 2.805 | 2.608 | 3.22 | 3.05 | 1.64 | 2.099 | 0.569 | 0.139 | 0.568 | 0.696 | -1.526 | 1.384 | 0.101 | 2.014 | 2.747 | 1.584 | 1.361 | 1.494 | -0.055 | 1.089 | 2.038 | 0.987 | 0.186 | 1.306 | 0.949 | 0.896 | 1.202 | 0.679 | 0.064 | 0.255 | 0.17 | -0.182 | 1.304 | 0.796 | 1.006 | 0.65 | 0.132 | 0.716 | 0.46 | 0.379 | 0.222 | -0.555 | 0.477 | 0.066 | 0.052 | -0.187 | -0.272 | 0.5 | 0.5 | -1.5 | -1.4 | -1.5 | -0.3 | 1.3 | 0.4 | 2.1 | 2.6 | 0.8 | 0.2 | 0.2 | 0.3 |
Nettowinst
| 11.91 | 1.779 | 4.71 | 23.284 | 11.013 | 2.764 | -0.927 | 19.846 | 4.805 | -6.573 | -5.902 | 9.831 | -2.818 | -14.936 | 1.827 | 16.153 | 1.701 | 5.068 | 12.626 | 19.519 | 9.102 | 6.031 | 23.468 | 19.883 | 8.049 | 6.252 | 24.47 | 13.052 | 11.317 | 3.698 | 7.349 | 9.085 | 4.6 | 2.826 | 20.486 | 17.09 | -10.533 | 9.026 | 13.44 | 14.404 | 13.356 | 5.184 | 9.67 | 11.414 | 8.906 | 7.848 | 7.711 | 8.028 | 6.041 | 6.129 | 8.795 | 7.856 | 4.713 | 4.508 | 6.355 | 6.175 | 2.431 | 4.227 | 6.237 | 4.487 | 2.521 | 4.493 | 2.732 | 6.575 | 3.937 | 5.133 | 5.902 | 5.173 | 1.446 | 3.667 | 3.552 | 3.56 | 2.55 | 4.306 | 2.997 | 3.051 | 2.963 | 3.419 | 3.325 | 2.067 | 2.219 | 1.552 | 1.685 | 1.057 | -0.647 | 0.24 | 0.035 | 0.051 | 0.188 | -5.515 | 0.548 | -8.841 | 2.476 | 0.313 | -1.103 | 1.2 | 1 | -7.4 | -1.7 | -2.5 | 0.4 | 0.322 | 0.7 | 2.8 | 3.4 | 0.9 | 0.4 | 0.4 | 0.5 |
Nettowinstmarge
| 0.064 | 0.011 | 0.027 | 0.119 | 0.064 | 0.019 | 0.154 | 0.089 | 0.026 | -0.046 | -0.039 | 0.057 | -0.021 | -0.138 | 0.014 | 0.103 | 0.013 | 0.037 | 0.078 | 0.106 | 0.056 | 0.041 | 0.131 | 0.118 | 0.055 | 0.052 | 0.184 | 0.092 | 0.092 | 0.036 | 0.066 | 0.08 | 0.05 | 0.032 | 0.203 | 0.153 | -0.116 | 0.089 | 0.124 | 0.127 | 0.133 | 0.052 | 0.103 | 0.13 | 0.121 | 0.113 | 0.111 | 0.13 | 0.112 | 0.113 | 0.156 | 0.146 | 0.11 | 0.11 | 0.154 | 0.159 | 0.083 | 0.139 | 0.188 | 0.128 | 0.086 | 0.12 | 0.068 | 0.165 | 0.119 | 0.148 | 0.177 | 0.163 | 0.058 | 0.133 | 0.139 | 0.141 | 0.118 | 0.167 | 0.13 | 0.149 | 0.157 | 0.164 | 0.165 | 0.133 | 0.098 | 0.084 | 0.098 | 0.07 | -0.05 | 0.016 | 0.003 | 0.004 | 0.017 | -0.357 | 0.04 | -0.627 | 0.086 | 0.017 | -0.077 | 0.052 | 0.049 | -0.592 | -0.148 | -0.194 | 0.018 | 0.02 | 0.067 | 0.139 | 0.115 | 0.084 | 0.071 | 0.078 | 0.109 |
WPA (Winst Per Aandeel)
| 0.47 | 0.05 | 0.18 | 0.68 | 0.32 | 0.08 | -0.027 | 0.58 | 0.14 | -0.19 | -0.17 | 0.28 | -0.081 | -0.43 | 0.052 | 0.46 | 0.049 | 0.15 | 0.36 | 0.55 | 0.25 | 0.16 | 0.64 | 0.53 | 0.22 | 0.17 | 0.66 | 0.35 | 0.31 | 0.1 | 0.2 | 0.24 | 0.12 | 0.077 | 0.55 | 0.46 | -0.28 | 0.24 | 0.36 | 0.39 | 0.36 | 0.14 | 0.26 | 0.31 | 0.24 | 0.22 | 0.21 | 0.22 | 0.18 | 0.19 | 0.27 | 0.24 | 0.14 | 0.14 | 0.2 | 0.19 | 0.075 | 0.13 | 0.19 | 0.14 | 0.078 | 0.14 | 0.084 | 0.2 | 0.12 | 0.16 | 0.18 | 0.16 | 0.044 | 0.11 | 0.11 | 0.11 | 0.078 | 0.13 | 0.093 | 0.095 | 0.093 | 0.11 | 0.1 | 0.065 | 0.071 | 0.05 | 0.056 | 0.035 | -0.021 | 0.008 | 0.001 | 0.002 | 0.006 | -0.18 | 0.018 | -0.29 | 0.082 | 0.01 | -0.036 | 0.04 | 0.033 | -0.25 | -0.06 | -0.087 | 0.013 | 0.011 | 0.027 | 0.12 | 0.15 | 0.039 | 0.024 | 0.027 | 0.033 |
Verwaterde WPA
| 0.47 | 0.05 | 0.18 | 0.68 | 0.32 | 0.08 | -0.027 | 0.58 | 0.14 | -0.19 | -0.17 | 0.28 | -0.081 | -0.43 | 0.052 | 0.46 | 0.049 | 0.15 | 0.36 | 0.55 | 0.25 | 0.16 | 0.64 | 0.53 | 0.22 | 0.17 | 0.66 | 0.35 | 0.31 | 0.1 | 0.2 | 0.24 | 0.12 | 0.077 | 0.55 | 0.46 | -0.28 | 0.24 | 0.36 | 0.39 | 0.36 | 0.14 | 0.26 | 0.31 | 0.24 | 0.22 | 0.21 | 0.22 | 0.18 | 0.19 | 0.27 | 0.24 | 0.14 | 0.14 | 0.19 | 0.19 | 0.075 | 0.13 | 0.19 | 0.14 | 0.078 | 0.14 | 0.084 | 0.2 | 0.12 | 0.16 | 0.18 | 0.16 | 0.044 | 0.11 | 0.11 | 0.11 | 0.078 | 0.13 | 0.093 | 0.095 | 0.093 | 0.11 | 0.1 | 0.065 | 0.071 | 0.05 | 0.056 | 0.035 | -0.021 | 0.008 | 0.001 | 0.002 | 0.006 | -0.18 | 0.018 | -0.29 | 0.082 | 0.01 | -0.036 | 0.04 | 0.033 | -0.25 | -0.06 | -0.087 | 0.013 | 0.011 | 0.027 | 0.11 | 0.15 | 0.039 | 0.024 | 0.027 | 0.033 |
EBITDA
| 46.231 | 16.811 | 27.461 | 45.678 | 40.371 | 17.739 | 0.294 | 47.016 | 31.583 | 12.432 | 16.68 | 36.216 | 16.235 | 0.157 | 19.679 | 41.003 | 26.082 | 27.187 | 37.731 | 52.517 | 32.185 | 24.974 | 43.909 | 50.625 | 32.471 | 24.381 | 33.241 | 38.084 | 34.633 | 17.743 | 26.122 | 30.063 | 21.735 | 19.94 | 45.782 | 35.674 | -2.818 | 27.411 | 34.7 | 38.482 | 27.615 | 16.931 | 22.152 | 23.725 | 20.343 | 17.939 | 18.033 | 16.49 | 13.715 | 13.256 | 16.457 | 15.266 | 10.065 | 10.125 | 9.821 | 10.42 | 6.622 | 7.673 | 9.165 | 9.9 | 6.453 | 11.314 | 9.697 | 11.861 | 8.731 | 10.094 | 8.924 | 9.569 | 6.674 | 7.936 | 7.096 | 7.512 | 6.054 | 8.032 | 6.856 | 6.185 | 5.557 | 6.207 | 6.023 | 4.375 | 6.63 | 4.97 | 4.558 | 3.381 | 1.366 | 2.541 | 2.13 | 2.029 | 2.034 | 2.58 | 2.631 | 2.954 | 4.915 | 1.642 | 0.945 | 3.4 | 3.8 | 0.2 | -0.312 | -0.9 | 2.9 | 3.7 | 4 | 7.1 | 7.6 | 2.4 | 1.1 | 1 | 1.1 |
EBITDA ratio
| 0.247 | 0.104 | 0.159 | 0.234 | 0.235 | 0.124 | -0.049 | 0.21 | 0.17 | 0.087 | 0.109 | 0.211 | 0.12 | 0.001 | 0.151 | 0.261 | 0.194 | 0.199 | 0.232 | 0.286 | 0.2 | 0.17 | 0.246 | 0.3 | 0.22 | 0.202 | 0.25 | 0.27 | 0.281 | 0.174 | 0.236 | 0.266 | 0.236 | 0.226 | 0.453 | 0.32 | -0.031 | 0.27 | 0.32 | 0.34 | 0.274 | 0.169 | 0.235 | 0.271 | 0.276 | 0.259 | 0.26 | 0.266 | 0.254 | 0.245 | 0.291 | 0.283 | 0.235 | 0.247 | 0.239 | 0.269 | 0.225 | 0.253 | 0.277 | 0.283 | 0.219 | 0.303 | 0.24 | 0.297 | 0.263 | 0.29 | 0.268 | 0.301 | 0.267 | 0.288 | 0.277 | 0.297 | 0.279 | 0.312 | 0.297 | 0.302 | 0.294 | 0.298 | 0.299 | 0.283 | 0.294 | 0.27 | 0.265 | 0.223 | 0.106 | 0.172 | 0.169 | 0.17 | 0.189 | 0.167 | 0.191 | 0.209 | 0.171 | 0.087 | 0.066 | 0.146 | 0.184 | 0.016 | -0.027 | -0.07 | 0.133 | 0.236 | 0.381 | 0.351 | 0.258 | 0.224 | 0.196 | 0.196 | 0.239 |