BNCCORP, Inc.
OTC:BNCC
22.97 (USD) • At close November 17, 2023
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 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 9.093 | 12.719 | 13.215 | 13.032 | 8.978 | 11.755 | 12.072 | 11.937 | 12.572 | 13.156 | 12.421 | 15.1 | 17.309 | 17.047 | 26.547 | 32.158 | 33.099 | 34.787 | 18.218 | 13.063 | 19.247 | 14.08 | 11.457 | 10.7 | 11.157 | 12.789 | 12.741 | 11.451 | 12.437 | 12.196 | 11.28 | 11.485 | 14.391 | 13.977 | 11.927 | 11.544 | 11.337 | 13.156 | 14.258 | 12.674 | 11.563 | 11.684 | 10.489 | 10.621 | 9.617 | 12.935 | 15.957 | 14.305 | 14.093 | 15.152 | 10.342 | 11.868 | 11.38 | 11.373 | 11.822 | 11.341 | 11.961 | 8.277 | 6.251 | 5.076 | 12.306 | 10.391 | 10.58 | 10.755 | 10.866 | 10.049 | 10.188 | 10.324 | 11.87 | 10.028 | 9.456 | 9.63 | 10.377 | 7.441 | 8.439 | 9.212 | 9.098 | 8.779 | 9.207 | 7.806 | 6.233 | 6.958 | 4.918 | 6.651 | 6.105 | 5.686 | 5.451 | 5.275 | 5.007 | 3.425 | 5.1 | 5 | 5 | 4.7 | 4.8 | 4.7 | 4.4 | 4.1 | 4 | 3.6 | 3.4 | 3.2 | 3.6 | 2.8 | 2.3 | 2.4 | 2.3 | 1.8 | 1.9 |
| Kosten van de omzet
| -3.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.058 | 12.719 | 13.215 | 13.032 | 8.978 | 11.755 | 12.072 | 11.937 | 12.572 | 13.156 | 12.421 | 15.1 | 17.309 | 17.047 | 26.547 | 32.158 | 33.099 | 34.787 | 18.218 | 13.063 | 19.247 | 14.08 | 11.457 | 10.7 | 11.157 | 12.789 | 12.741 | 11.451 | 12.437 | 12.196 | 11.28 | 11.485 | 14.391 | 13.977 | 11.927 | 11.544 | 11.337 | 13.156 | 14.258 | 12.674 | 11.563 | 11.684 | 10.489 | 10.621 | 9.617 | 12.935 | 15.957 | 14.305 | 14.093 | 15.152 | 10.342 | 11.868 | 11.38 | 11.373 | 11.822 | 11.341 | 11.961 | 8.277 | 6.251 | 5.076 | 12.306 | 10.391 | 10.58 | 10.755 | 10.866 | 10.049 | 10.188 | 10.324 | 11.87 | 10.028 | 9.456 | 9.63 | 10.377 | 7.441 | 8.439 | 9.212 | 9.098 | 8.779 | 9.207 | 7.806 | 6.233 | 6.958 | 4.918 | 6.651 | 6.105 | 5.686 | 5.451 | 5.275 | 5.007 | 3.425 | 5.1 | 5 | 5 | 4.7 | 4.8 | 4.7 | 4.4 | 4.1 | 4 | 3.6 | 3.4 | 3.2 | 3.6 | 2.8 | 2.3 | 2.4 | 2.3 | 1.8 | 1.9 |
| Brutowinstmarge
| 1.436 | 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 | 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 | 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 |
| Algemene en administratieve kosten
| 3.569 | 3.769 | 4.043 | 3.84 | 3.673 | 6.219 | 4.943 | 1.224 | 6.382 | 6.445 | 7.143 | 7.407 | 6.914 | 7.31 | 9.027 | 9.257 | 8.616 | 9.325 | 7.625 | 6.873 | 7.759 | 6.689 | 6.425 | 5.894 | 6.204 | 6.586 | 6.531 | 6.321 | 6.245 | 6.411 | 6.418 | 6.306 | 6.883 | 6.816 | 6.455 | 5.794 | 5.434 | 6.183 | 6.684 | 5.681 | 5.494 | 5.602 | 5.265 | 4.831 | 4.639 | 5.477 | 6.234 | 2.183 | 5.812 | 5.655 | 4.855 | 2.216 | 6.602 | 6.511 | 6.081 | 5.544 | 5.759 | 11.429 | 3.14 | 3.674 | 6.283 | 6.248 | 5.862 | 5.633 | 5.748 | 5.781 | 5.525 | 5.52 | 5.619 | 5.468 | 6.021 | 5.259 | 4.914 | 4.403 | 4.113 | 3.997 | 3.965 | 3.982 | 4.085 | 5.054 | 2.86 | 2.759 | 2.695 | 2.552 | 2.349 | 2.445 | 2.408 | 2.008 | 2.03 | 1.854 | 2.4 | 2.3 | 2.3 | 2.1 | 2 | 1.9 | 1.8 | 1.4 | 1.3 | 1.2 | 1.3 | 1 | 1.2 | 1.1 | 1 | 1 | 0.9 | 0.8 | 0.7 |
| Verkoop- en marketingkosten
| 0.212 | 0.194 | 0.188 | 0.173 | 0.225 | 1.36 | 1.369 | 1.272 | 1.596 | 1.437 | 1.355 | 0.931 | 1.251 | 0.977 | 0.999 | 1.475 | 0.998 | 1.543 | 1.426 | 1.124 | 1.361 | 1.043 | 1.01 | 1.087 | 1.256 | 0.994 | 0.875 | 0.885 | 0.779 | 1.057 | 0.726 | 0.972 | 0.924 | 0.979 | 0.923 | 0.923 | 1.044 | 0.895 | 0.661 | 0.853 | 0.813 | 0.654 | 0.654 | 0.781 | 0.718 | 0.7 | 0.509 | 0.607 | 0.516 | 0.56 | 0.406 | 0.369 | 0.329 | 0.344 | 0.411 | 0.36 | 0.321 | 0.203 | 0.151 | 0.159 | 0.255 | 0.293 | 0.273 | 0.254 | 0.278 | 0.245 | 0.245 | 0.199 | 0.281 | 0.315 | 0.244 | 0.268 | 0.271 | 0.281 | 0.227 | 0.176 | 0.119 | 0.195 | 0.183 | 0.274 | 0.166 | 0.296 | 0.247 | 0.178 | 0.156 | 0.194 | 0.123 | 0.166 | 0.114 | 0.121 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 |
| Verkoop-, algemene en administratieve kosten
| 3.781 | 3.963 | 4.231 | 4.013 | 3.898 | 7.579 | 6.312 | 2.496 | 7.978 | 7.882 | 8.498 | 8.338 | 8.165 | 8.287 | 10.026 | 10.732 | 9.614 | 10.868 | 9.051 | 7.997 | 9.12 | 7.732 | 7.435 | 6.981 | 7.46 | 7.58 | 7.406 | 7.206 | 7.024 | 7.468 | 7.144 | 7.278 | 7.807 | 7.795 | 7.378 | 6.717 | 6.478 | 7.078 | 7.345 | 6.534 | 6.307 | 6.256 | 5.919 | 5.612 | 5.357 | 6.177 | 6.743 | 7.81 | 6.328 | 6.215 | 5.261 | 2.585 | 6.931 | 6.855 | 6.492 | 5.904 | 6.08 | 11.632 | 3.291 | 3.833 | 6.538 | 6.541 | 6.135 | 5.887 | 6.026 | 6.026 | 5.77 | 5.719 | 5.9 | 5.783 | 6.265 | 5.527 | 5.185 | 4.684 | 4.34 | 4.173 | 4.084 | 4.177 | 4.268 | 5.328 | 3.026 | 3.055 | 2.942 | 2.73 | 2.505 | 2.639 | 2.531 | 2.174 | 2.144 | 1.975 | 2.6 | 2.5 | 2.5 | 2.3 | 2.1 | 2 | 1.9 | 1.5 | 1.3 | 1.3 | 1.4 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 0.9 | 0.8 |
| Overige kosten
| 5.312 | -2.184 | -2.208 | -2.154 | -10.906 | -18.584 | -14.893 | -11.577 | -17.781 | -18.412 | -18.993 | -4.444 | -4.761 | -4.719 | 0.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.131 | -16.236 | -14.033 | -13.925 | -17.873 | -43.329 | -16.4 | -40.949 | -17.47 | -19.172 | -13.024 | -8.468 | -16.515 | -16.194 | -15.666 | -15.087 | -15.447 | -15.289 | -14.902 | -14.815 | -15.361 | -14.809 | -15.632 | -14.19 | -13.072 | -11.115 | -11.474 | -11.707 | -11.75 | -11.834 | -12.092 | -13.04 | -8.956 | -9.083 | -8.996 | -8.337 | -7.595 | -7.597 | -7.136 | -6.566 | -6.405 | -6.757 | -7.4 | -7 | -7 | -6.3 | -6.4 | -5.4 | -5.2 | -4.4 | -4 | -5.8 | -3.8 | -3.4 | -3.8 | -3.4 | -3.2 | -3 | -3 | -2.2 | -2.2 |
| Bedrijfskosten
| 9.093 | 2.184 | 2.208 | 2.154 | -7.008 | -11.005 | -8.581 | -9.081 | -9.803 | -10.53 | -10.495 | 4.444 | 4.761 | 4.719 | 5.129 | 15.998 | 14.603 | 14.491 | 12.007 | 11.029 | 12.871 | 10.409 | 9.682 | 9.404 | 9.806 | 10.014 | 9.768 | 9.551 | 9.576 | 10.131 | 9.858 | 10.001 | 10.718 | 10.628 | 9.846 | 9.24 | 8.98 | 9.658 | 9.666 | 8.937 | 8.765 | 8.887 | 8.09 | 9.011 | 8.396 | 9.059 | 9.397 | 8.952 | -4.803 | -10.021 | -8.772 | -11.34 | -10.942 | -36.474 | -9.908 | -35.045 | -11.39 | -7.54 | -9.733 | -4.635 | -9.977 | -9.653 | -9.531 | -9.2 | -9.421 | -9.263 | -9.132 | -9.096 | -9.461 | -9.026 | -9.367 | -8.663 | -7.887 | -6.431 | -7.134 | -7.534 | -7.666 | -7.657 | -7.824 | -7.712 | -5.93 | -6.028 | -6.054 | -5.607 | -5.09 | -4.958 | -4.605 | -4.392 | -4.261 | -4.782 | -4.8 | -4.5 | -4.5 | -4 | -4.3 | -3.4 | -3.3 | -2.9 | -2.7 | -4.5 | -2.4 | -2.3 | -2.6 | -2.2 | -2.1 | -1.9 | -1.9 | -1.3 | -1.4 |
| Bedrijfsresultaat
| 2.707 | 2.568 | 2.41 | 2.806 | 1.97 | 0.75 | 3.491 | 2.856 | 2.769 | 2.626 | 1.926 | 4.159 | 6.138 | 5.483 | 12.926 | 15.882 | 18.146 | 18.796 | 5.661 | 1.834 | 6.076 | 3.471 | 1.775 | 1.275 | 1.351 | 2.775 | 2.973 | 1.8 | 2.761 | 1.915 | 1.422 | 1.484 | 3.273 | 2.949 | 2.081 | 2.304 | 2.757 | 3.498 | 4.592 | 3.733 | 2.998 | 3.197 | 2.599 | 2.547 | 0.166 | 3.876 | 5.86 | 5.715 | 9.29 | 5.131 | 1.57 | 0.528 | 0.438 | -25.101 | 1.914 | -23.704 | 0.571 | 0.737 | -3.482 | 0.441 | 2.329 | 0.738 | 1.049 | 1.555 | 1.445 | 0.786 | 1.056 | 1.228 | 2.409 | 1.002 | 0.089 | 0.967 | 2.49 | 1.01 | 1.305 | 1.678 | 1.432 | 1.122 | 1.383 | 0.094 | 0.303 | 0.93 | -1.136 | 1.044 | 1.015 | 0.728 | 0.846 | 0.883 | 0.746 | -1.357 | 0.3 | 0.5 | 0.5 | 0.7 | 0.5 | 1.3 | 1.1 | 1.2 | 1.3 | -0.9 | 1 | 0.9 | 1 | 0.6 | 0.2 | 0.5 | 0.4 | 0.5 | 0.5 |
| Bedrijfsresultaat ratio
| 0.298 | 0.202 | 0.182 | 0.215 | 0.219 | 0.064 | 0.289 | 0.239 | 0.22 | 0.2 | 0.155 | 0.275 | 0.355 | 0.322 | 0.487 | 0.494 | 0.548 | 0.54 | 0.311 | 0.14 | 0.316 | 0.247 | 0.155 | 0.119 | 0.121 | 0.217 | 0.233 | 0.157 | 0.222 | 0.157 | 0.126 | 0.129 | 0.227 | 0.211 | 0.174 | 0.2 | 0.243 | 0.266 | 0.322 | 0.295 | 0.259 | 0.274 | 0.248 | 0.24 | 0.017 | 0.3 | 0.367 | 0.4 | 0.659 | 0.339 | 0.152 | 0.044 | 0.038 | -2.207 | 0.162 | -2.09 | 0.048 | 0.089 | -0.557 | 0.087 | 0.189 | 0.071 | 0.099 | 0.145 | 0.133 | 0.078 | 0.104 | 0.119 | 0.203 | 0.1 | 0.009 | 0.1 | 0.24 | 0.136 | 0.155 | 0.182 | 0.157 | 0.128 | 0.15 | 0.012 | 0.049 | 0.134 | -0.231 | 0.157 | 0.166 | 0.128 | 0.155 | 0.167 | 0.149 | -0.396 | 0.059 | 0.1 | 0.1 | 0.149 | 0.104 | 0.277 | 0.25 | 0.293 | 0.325 | -0.25 | 0.294 | 0.281 | 0.278 | 0.214 | 0.087 | 0.208 | 0.174 | 0.278 | 0.263 |
| Totaal overige inkomsten en kosten netto
| 0 | -0.137 | -0.135 | -0.136 | -0.134 | -0.094 | -0.106 | -0.108 | -0.12 | -0.121 | -0.119 | -0.123 | -0.119 | -0.118 | -0.115 | -0.116 | -0.077 | -0.049 | -0.056 | -0.056 | -0.122 | -0.125 | -0.132 | -0.135 | -0.13 | -0.135 | -0.14 | -0.147 | 0 | 0 | 0 | 0 | 0 | -0.187 | -0.169 | -0.175 | -0.177 | -0.178 | -0.184 | 0.169 | -0.185 | -0.533 | -0.163 | -1.167 | -0.629 | -0.259 | -0.401 | -0.362 | -1.606 | -1.785 | -1.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.804 | 0 | 0 | -0.787 | -0.779 | 0 | 0 | -6.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.231 | -5.294 | 0 | 0.069 | 0 | -0.079 | 0 | 0.142 | 0 | 0.109 | 0 | 0 | -0.057 | 0 | -2.228 | 0.1 | -4.416 | 0.1 | 0.1 | 0.1 | -4.5 | -4.3 | -4 | -3.9 | -0.1 | 0.1 | -0.2 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 |
| Inkomen voor belasting
| 2.707 | 2.431 | 2.275 | 2.67 | 1.97 | 0.75 | 1.926 | 1.754 | 2.023 | 2.626 | 1.926 | 4.159 | 6.138 | 5.483 | 12.926 | 15.882 | 18.146 | 18.796 | 5.661 | 1.834 | 6.076 | 3.471 | 1.775 | 1.275 | 1.351 | 2.775 | 2.973 | 1.8 | 2.761 | 1.915 | 1.422 | 1.484 | 3.273 | 2.949 | 2.081 | 2.304 | 2.757 | 3.498 | 4.592 | 3.733 | 2.998 | 3.197 | 2.599 | 2.547 | 0.166 | 3.876 | 5.86 | 5.353 | 9.29 | 5.131 | 1.57 | 0.528 | 0.438 | -25.101 | 1.914 | -23.704 | 0.571 | 0.714 | -3.408 | -3.363 | 2.329 | 0.738 | 1.049 | 1.555 | 1.445 | 0.786 | 1.056 | 1.228 | 2.409 | 1.002 | 0.089 | 0.967 | 2.49 | 1.01 | 1.305 | 1.678 | 1.432 | 1.137 | 1.452 | 0.094 | 0.303 | 0.93 | -0.994 | 1.04 | 1.124 | 0.556 | 0.781 | 0.826 | 0.624 | -2.228 | 0.3 | 0.5 | 0.6 | 0.7 | 0.5 | 1.3 | 1.1 | 1.2 | 1.3 | -0.9 | 1 | 0.9 | 1 | 0.6 | 0.2 | 0.5 | 0.4 | 0.5 | 0.5 |
| Inkomen voor belasting ratio
| 0.298 | 0.191 | 0.172 | 0.205 | 0.219 | 0.064 | 0.16 | 0.147 | 0.161 | 0.2 | 0.155 | 0.275 | 0.355 | 0.322 | 0.487 | 0.494 | 0.548 | 0.54 | 0.311 | 0.14 | 0.316 | 0.247 | 0.155 | 0.119 | 0.121 | 0.217 | 0.233 | 0.157 | 0.222 | 0.157 | 0.126 | 0.129 | 0.227 | 0.211 | 0.174 | 0.2 | 0.243 | 0.266 | 0.322 | 0.295 | 0.259 | 0.274 | 0.248 | 0.24 | 0.017 | 0.3 | 0.367 | 0.374 | 0.659 | 0.339 | 0.152 | 0.044 | 0.038 | -2.207 | 0.162 | -2.09 | 0.048 | 0.086 | -0.545 | -0.663 | 0.189 | 0.071 | 0.099 | 0.145 | 0.133 | 0.078 | 0.104 | 0.119 | 0.203 | 0.1 | 0.009 | 0.1 | 0.24 | 0.136 | 0.155 | 0.182 | 0.157 | 0.13 | 0.158 | 0.012 | 0.049 | 0.134 | -0.202 | 0.156 | 0.184 | 0.098 | 0.143 | 0.157 | 0.125 | -0.651 | 0.059 | 0.1 | 0.12 | 0.149 | 0.104 | 0.277 | 0.25 | 0.293 | 0.325 | -0.25 | 0.294 | 0.281 | 0.278 | 0.214 | 0.087 | 0.208 | 0.174 | 0.278 | 0.263 |
| Belastingkosten
| 0.636 | 0.571 | 0.535 | 0.519 | 0.463 | 0.176 | 0.453 | 0.284 | 0.475 | 0.617 | 0.453 | 0.864 | 1.41 | 1.316 | 3.161 | 3.433 | 4.446 | 4.633 | 1.359 | 0.317 | 1.45 | 0.817 | 0.337 | 0.047 | 0.284 | 0.63 | 0.577 | 1.471 | 0.708 | 0.48 | 0.361 | 0.037 | 1.014 | 0.914 | 0.666 | 0.474 | 0.882 | 1.211 | 1.378 | 1.257 | 1.017 | 0.99 | 0.807 | 0.668 | -0.321 | 1.4 | 2.075 | 0.372 | -5.755 | 0.101 | 0.002 | 0 | 0 | 0.12 | -0.061 | -1.814 | 0.048 | 0.004 | -1.345 | -1.386 | 0.772 | 0.033 | 0.246 | 0.46 | 0.428 | 0.133 | 0.305 | 0.318 | 0.62 | 0.24 | -0.034 | 0.261 | 0.677 | 0.273 | 0.389 | 0.504 | 0.415 | 0.328 | 0.43 | -0.008 | 0.113 | 0.338 | -0.418 | 0.353 | 0.335 | 0.2 | 0.249 | 0.266 | 0.191 | -0.899 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.4 | 0.5 | 0.5 | -0.3 | 0.4 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
| Nettowinst
| 2.071 | 1.86 | 1.74 | 2.151 | 1.507 | 0.574 | 1.473 | 1.47 | 1.548 | 2.009 | 1.473 | 3.295 | 4.728 | 4.167 | 9.765 | 12.449 | 13.7 | 14.163 | 4.302 | 1.517 | 4.626 | 2.654 | 1.438 | 1.228 | 1.067 | 2.145 | 2.396 | 0.329 | 2.053 | 1.435 | 1.061 | 1.447 | 2.259 | 2.035 | 1.415 | 1.598 | 1.875 | 1.813 | 2.739 | 2.476 | 1.506 | 1.732 | 1.42 | 1.54 | 0.487 | 2.149 | 3.461 | 4.608 | 14.676 | 4.668 | 1.21 | 0.528 | 0.438 | -25.221 | 1.644 | -21.89 | 0.523 | 0.733 | -2.137 | 1.827 | 1.557 | 0.705 | 0.803 | 1.095 | 1.017 | 0.653 | 0.751 | 0.91 | 1.789 | 0.734 | 0.118 | 0.676 | 1.783 | 0.707 | 0.886 | 1.144 | 0.987 | 0.764 | 0.923 | 0.083 | 0.19 | 0.592 | -0.718 | 0.691 | 0.68 | 0.528 | 0.597 | 0.617 | 0.555 | -0.458 | 0.2 | 0.3 | 0.258 | 0.5 | 0.3 | 0.8 | 0.7 | 0.7 | 0.8 | -0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.1 | 0.4 | 0.2 | 0.3 | 0.3 |
| Nettowinstmarge
| 0.228 | 0.146 | 0.132 | 0.165 | 0.168 | 0.049 | 0.122 | 0.123 | 0.123 | 0.153 | 0.119 | 0.218 | 0.273 | 0.244 | 0.368 | 0.387 | 0.414 | 0.407 | 0.236 | 0.116 | 0.24 | 0.188 | 0.126 | 0.115 | 0.096 | 0.168 | 0.188 | 0.029 | 0.165 | 0.118 | 0.094 | 0.126 | 0.157 | 0.146 | 0.119 | 0.138 | 0.165 | 0.138 | 0.192 | 0.195 | 0.13 | 0.148 | 0.135 | 0.145 | 0.051 | 0.166 | 0.217 | 0.322 | 1.041 | 0.308 | 0.117 | 0.044 | 0.038 | -2.218 | 0.139 | -1.93 | 0.044 | 0.089 | -0.342 | 0.36 | 0.127 | 0.068 | 0.076 | 0.102 | 0.094 | 0.065 | 0.074 | 0.088 | 0.151 | 0.073 | 0.012 | 0.07 | 0.172 | 0.095 | 0.105 | 0.124 | 0.108 | 0.087 | 0.1 | 0.011 | 0.03 | 0.085 | -0.146 | 0.104 | 0.111 | 0.093 | 0.11 | 0.117 | 0.111 | -0.134 | 0.039 | 0.06 | 0.052 | 0.106 | 0.063 | 0.17 | 0.159 | 0.171 | 0.2 | -0.167 | 0.176 | 0.188 | 0.167 | 0.143 | 0.043 | 0.167 | 0.087 | 0.167 | 0.158 |
| WPA (Winst Per Aandeel)
| 0.59 | 0.53 | 0.49 | 0.6 | 0.42 | 0.16 | 0.41 | 0.41 | 0.43 | 0.56 | 0.41 | 0.93 | 1.32 | 1.17 | 2.73 | 3.49 | 3.84 | 3.97 | 1.21 | 0.43 | 1.31 | 0.75 | 0.41 | 0.35 | 0.31 | 0.61 | 0.69 | 0.09 | 0.59 | 0.41 | 0.31 | 0.42 | 0.65 | 0.59 | 0.41 | 0.47 | 0.55 | 0.53 | 0.81 | 0.73 | 0.44 | 0.51 | 0.42 | 0.47 | 0.15 | 0.65 | 1.05 | 1.33 | 4.46 | 1.42 | 0.37 | 0.06 | 0.13 | -7.69 | 0.5 | -6.71 | 0.16 | 0.21 | -0.62 | 0.52 | 0.44 | 0.2 | 0.23 | 0.31 | 0.3 | -0.79 | 0.26 | 0.31 | 0.61 | -0.53 | 0.04 | 0.24 | 0.65 | 0.26 | 0.33 | 0.42 | 0.37 | 0.29 | 0.34 | 0.03 | 0.08 | 0.25 | -0.3 | 0.29 | 0.28 | 0.22 | 0.25 | 0.26 | 0.23 | -0.17 | 0.08 | 0.11 | 0.11 | 0.2 | 0.14 | 0.32 | 0.29 | 0.25 | 0.32 | -0.24 | 0.24 | -0.02 | 0.26 | 0.19 | 0.06 | 0.14 | 0.11 | 0.21 | 0.26 |
| Verwaterde WPA
| 0.59 | 0.53 | 0.49 | 0.6 | 0.42 | 0.16 | 0.41 | 0.41 | 0.43 | 0.56 | 0.41 | 0.93 | 1.32 | 1.17 | 2.73 | 3.49 | 3.84 | 3.97 | 1.21 | 0.43 | 1.3 | 0.75 | 0.4 | 0.35 | 0.3 | 0.6 | 0.68 | 0.09 | 0.58 | 0.41 | 0.3 | 0.41 | 0.64 | 0.58 | 0.4 | 0.46 | 0.54 | 0.52 | 0.78 | 0.71 | 0.43 | 0.5 | 0.41 | 0.45 | 0.14 | 0.62 | 1 | 1.34 | 4.41 | 1.42 | 0.37 | 0.06 | 0.13 | -7.69 | 0.5 | -6.7 | 0.16 | 0.21 | -0.62 | 0.52 | 0.44 | 0.2 | 0.23 | 0.31 | 0.29 | -0.79 | 0.25 | 0.3 | 0.6 | -0.53 | 0.04 | 0.23 | 0.63 | 0.25 | 0.32 | 0.41 | 0.36 | 0.29 | 0.34 | 0.03 | 0.08 | 0.25 | -0.3 | 0.28 | 0.28 | 0.22 | 0.25 | 0.26 | 0.23 | -0.17 | 0.08 | 0.11 | 0.11 | 0.18 | 0.14 | 0.31 | 0.28 | 0.25 | 0.31 | -0.24 | 0.24 | -0.02 | 0.26 | 0.19 | 0.06 | 0.14 | 0.11 | 0.21 | 0.26 |
| EBITDA
| 2.983 | -0.084 | -0.083 | -0.082 | 2.318 | 1.202 | 2.448 | 2.846 | 2.333 | 3.046 | 2.237 | 4.472 | 6.45 | 5.799 | 13.254 | 16.22 | 18.498 | 19.154 | 6.017 | 2.196 | 6.444 | 3.832 | 2.136 | 1.641 | 1.732 | 3.167 | 3.379 | 2.212 | 3.167 | 2.324 | 1.822 | 1.885 | 3.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA ratio
| 0.328 | -0.011 | 0.02 | 0.02 | 0.258 | 0.102 | 0.332 | 0.331 | 0.245 | 0.223 | 0.18 | 0.296 | 0.373 | 0.34 | 0.499 | 0.504 | 0.559 | 0.551 | 0.33 | 0.168 | 0.335 | 0.272 | 0.186 | 0.153 | 0.155 | 0.248 | 0.265 | 0.193 | 0.255 | 0.191 | 0.162 | 0.164 | 0.255 | 0.238 | 0.203 | 0.23 | 0.275 | 0.293 | 0.347 | 0.322 | 0.287 | 0.299 | 0.277 | 0.268 | 0.05 | 0.324 | 0.386 | -0.051 | 0.679 | 0.357 | 0.179 | 0.073 | 0.068 | -2.179 | 0.19 | -2.054 | 0.078 | 0.097 | -0.506 | 0.156 | 0.272 | 0.192 | 0.192 | 0.236 | 0.226 | 0.196 | 0.228 | 0.244 | 0.315 | 0.234 | 0.165 | 0.277 | 0.365 | -0.232 | 0.366 | 0.374 | 0.345 | 0.325 | 0.423 | -0.012 | 0.254 | 0.291 | -0.017 | 0.319 | 0.292 | 0.238 | 0.272 | 0.273 | 0.26 | -0.222 | 0.176 | 0.22 | 0.18 | 0.255 | 0.208 | 0.362 | 0.318 | 0.341 | 0.4 | -0.167 | 0.382 | 0.375 | 0.333 | 0.321 | 0.174 | 0.292 | 0.261 | 0.333 | 0.316 |