Bougainville Copper Limited
ASX:BOC.AX
0.455 (AUD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
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 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 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 0.79 | 0.79 | 0.36 | 0.39 | 0.352 | 0.825 | 0.492 | 0.524 | 0.344 | 0.318 | 0.44 | 0.439 | 0.344 | 0.338 | 0.405 | 0.436 | 0.324 | 0.362 | 0.485 | 0.503 | 0.616 | 0.611 | 0.538 | 0.532 | 0.467 | 0.458 | 1.068 | 1.081 | 0.446 | 0.458 | 0.659 | 0.622 | 0.421 | 0.417 | 0.511 | 0.555 | 0.608 | 0.637 | 0.563 | 0.544 | 0.56 | 0.525 | 0.773 | 0.714 | 1.492 | 1.336 | 1.774 | 1.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.293 | 2.293 | 2.293 | 2.293 | 0.7 | 0.7 | 0.7 | 0.7 | 1.618 | 1.618 | 1.618 | 1.618 | 0.653 | 0.653 | 0.653 | 0.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.215 | 0.215 | 0.215 | 0.215 | 172.535 | 172.535 | 172.535 | 172.535 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.619 | 0.647 | 0.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.441 | -0.441 | -0.441 | -0.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.79 | 0.79 | 0.36 | 0.39 | 0.352 | 0.825 | 0.492 | 0.524 | 0.344 | 0.318 | 0.44 | 0.439 | 0.344 | 0.338 | 0.405 | 0.436 | 0.324 | 0.362 | 0.485 | 0.503 | 0.616 | 0.611 | 0.538 | 0.532 | 0.467 | 0.458 | 1.068 | 1.081 | 0.446 | 0.458 | 0.659 | 0.622 | 0.421 | 0.417 | 0.511 | 0.555 | 0.608 | 0.637 | 0.563 | 0.544 | 0.56 | 0.525 | 0.773 | 0.714 | 1.492 | 1.336 | 1.774 | 1.748 | -0.619 | -0.647 | -0.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.293 | 2.293 | 2.293 | 2.293 | 0.7 | 0.7 | 0.7 | 0.7 | 1.618 | 1.618 | 1.618 | 1.618 | 0.653 | 0.653 | 0.653 | 0.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.441 | 0.441 | 0.441 | 0.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.215 | 0.215 | 0.215 | 0.215 | 172.535 | 172.535 | 172.535 | 172.535 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 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 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 3.826 | 3.826 | 0.107 | 0.116 | 1.177 | 2.76 | 0.193 | 0.206 | 1.024 | 0.945 | 0.398 | 0.397 | 0.902 | 0.886 | 0.126 | 0.136 | 1.169 | 1.304 | 0.244 | 0.253 | 1.329 | 1.318 | 0.125 | 0.124 | 1.903 | 1.867 | 0.601 | 0.608 | 1.251 | 1.283 | 0.361 | 0.341 | 1.216 | 1.203 | 0.299 | 0.325 | 2.272 | 2.381 | 0.121 | 0.117 | 1.766 | 1.656 | 0.511 | 0.471 | 1.212 | 1.085 | 1.006 | 0.991 | 0.462 | 0.483 | 0.503 | 1.296 | 1.296 | 1.296 | 1.296 | 0.23 | 0.23 | 0.23 | 0.23 | 0.473 | 0.473 | 0.473 | 0.473 | 0.673 | 0.673 | 0.673 | 0.673 | 0.291 | 0.291 | 0.291 | 0.291 | 0.233 | 0.233 | 0.233 | 0.233 | 0.832 | 0.832 | 0.832 | 0.832 | 0.668 | 0.668 | 0.668 | 0.668 | 0.528 | 0.528 | 0.528 | 0.528 | 0.073 | 0.073 | 0.073 | 0.073 | -0.035 | -0.035 | -0.035 | -0.035 | 0.043 | 0.043 | 0.043 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.685 | 0.741 | 0 | 0 | 0.57 | 0.607 | 0 | 0 | 0.259 | 0.259 | 0 | 0 | 0.217 | 0.234 | 0 | 0 | 0.63 | 0.653 | 0 | 0 | 0.549 | 0.543 | 0 | 0 | 0.635 | 0.643 | 0 | 0 | 0.579 | 0.547 | 0 | 0 | -0.18 | -0.195 | 0 | 0 | 1.838 | 1.776 | 0 | 0 | 0.417 | 0.385 | 0 | 0 | 0.073 | 0.072 | 0.36 | 0.376 | 0.391 | -0.183 | -0.183 | -0.183 | -0.183 | 0.389 | 0.389 | 0.389 | 0.389 | 0.325 | 0.325 | 0.325 | 0.325 | 0.392 | 0.392 | 0.392 | 0.392 | 0.459 | 0.459 | 0.459 | 0.459 | 0.519 | 0.519 | 0.519 | 0.519 | -0.335 | -0.335 | -0.335 | -0.335 | -0.249 | -0.249 | -0.249 | -0.249 | -0.023 | -0.023 | -0.023 | -0.023 | 0.838 | 0.838 | 0.838 | 0.838 | 0.45 | 0.45 | 0.45 | 0.45 | 0.451 | 0.451 | 0.451 | 0.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.826 | 3.826 | 0.792 | 0.857 | 1.177 | 2.76 | 0.763 | 0.813 | 1.024 | 0.945 | 0.657 | 0.656 | 0.902 | 0.886 | 0.343 | 0.37 | 1.169 | 1.304 | 0.874 | 0.906 | 1.329 | 1.318 | 0.674 | 0.667 | 1.903 | 1.867 | 1.236 | 1.251 | 1.251 | 1.283 | 0.94 | 0.888 | 1.216 | 1.203 | 0.119 | 0.13 | 2.272 | 2.381 | 1.96 | 1.893 | 1.766 | 1.656 | 0.928 | 0.856 | 1.212 | 1.085 | 1.079 | 1.063 | 0.822 | 0.86 | 0.894 | 1.113 | 1.113 | 1.113 | 1.113 | 0.619 | 0.619 | 0.619 | 0.619 | 0.798 | 0.798 | 0.798 | 0.798 | 1.065 | 1.065 | 1.065 | 1.065 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.497 | 0.497 | 0.497 | 0.497 | 0.419 | 0.419 | 0.419 | 0.419 | 0.505 | 0.505 | 0.505 | 0.505 | 0.911 | 0.911 | 0.911 | 0.911 | 0.415 | 0.415 | 0.415 | 0.415 | 0.494 | 0.494 | 0.494 | 0.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.619 | 36.619 | 36.619 | 36.619 | 0 | 0 | 0 | 0 |
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 | 0.306 | 0.32 | 0.333 | 0 | 0 | 0 | 0 | 0.506 | 0.506 | 0.506 | 0.506 | 0.076 | 0.076 | 0.076 | 0.076 | 0.482 | 0.482 | 0.482 | 0.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.06 | 0.06 | 0.06 | 0.242 | 0.242 | 0.242 | 0.242 | 8.785 | 8.785 | 8.785 | 8.785 | 5.397 | 5.397 | 5.397 | 5.397 | 1.467 | 1.467 | 1.467 | 1.467 | -7.524 | -7.524 | -7.524 | -7.524 | -0.162 | -0.162 | -0.162 | -0.162 | -0.157 | -0.157 | -0.157 | -0.157 | -0.191 | -0.191 | -0.191 | -0.191 | -0.166 | -0.166 | -0.166 | -0.166 | -0.164 | -0.164 | -0.164 | -0.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.448 | 118.448 | 118.448 | 118.448 |
Bedrijfskosten
| 3.826 | 3.826 | 1.161 | 1.257 | 1.244 | 2.917 | 1.142 | 1.216 | 1.106 | 1.021 | 0.973 | 0.971 | 0.974 | 0.956 | 0.765 | 0.824 | 1.279 | 1.426 | 1.449 | 1.503 | 1.44 | 1.428 | 1.259 | 1.245 | 1.949 | 1.912 | 1.678 | 1.698 | 1.292 | 1.325 | 0.668 | 0.631 | 1.216 | 1.203 | 0.378 | 0.411 | 2.272 | 2.381 | 41.102 | 39.704 | 1.766 | 1.656 | 0.489 | 0.451 | 1.212 | 1.085 | 2.831 | 2.789 | 1.128 | 1.179 | 1.227 | 1.113 | 1.113 | 1.113 | 1.113 | 1.125 | 1.125 | 1.125 | 1.125 | 0.874 | 0.874 | 0.874 | 0.874 | 1.547 | 1.547 | 1.547 | 1.547 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.497 | 0.497 | 0.497 | 0.497 | 0.419 | 0.419 | 0.419 | 0.419 | 0.505 | 0.505 | 0.505 | 0.505 | 0.911 | 0.911 | 0.911 | 0.911 | 0.475 | 0.475 | 0.475 | 0.475 | 0.736 | 0.736 | 0.736 | 0.736 | 8.785 | 8.785 | 8.785 | 8.785 | 5.397 | 5.397 | 5.397 | 5.397 | 1.467 | 1.467 | 1.467 | 1.467 | -7.524 | -7.524 | -7.524 | -7.524 | -0.162 | -0.162 | -0.162 | -0.162 | -0.157 | -0.157 | -0.157 | -0.157 | -0.191 | -0.191 | -0.191 | -0.191 | -0.166 | -0.166 | -0.166 | -0.166 | -0.164 | -0.164 | -0.164 | -0.164 | 0 | 0 | 0 | 0 | 36.619 | 36.619 | 36.619 | 36.619 | 118.448 | 118.448 | 118.448 | 118.448 |
Bedrijfsresultaat
| -3.036 | -3.036 | -0.761 | -0.823 | -0.893 | -2.092 | -0.616 | -0.656 | -0.762 | -0.703 | -0.496 | -0.495 | -0.63 | -0.618 | -0.255 | -0.275 | -0.954 | -1.064 | -0.844 | -0.875 | -0.824 | -0.817 | -0.614 | -0.607 | -1.482 | -1.453 | -0.543 | -0.549 | -0.845 | -0.867 | -0.556 | -0.525 | -0.795 | -0.786 | 0.235 | 0.256 | -1.664 | -1.743 | -41.438 | -40.028 | -1.206 | -1.131 | -0.505 | -0.466 | 0.28 | 0.251 | -0.382 | -0.376 | -2.568 | -2.686 | -2.794 | -2.41 | -2.41 | -2.41 | -2.41 | -1.744 | -1.744 | -1.744 | -1.744 | -1.672 | -1.672 | -1.672 | -1.672 | -2.612 | -2.612 | -2.612 | -2.612 | -1.042 | -1.042 | -1.042 | -1.042 | -0.984 | -0.984 | -0.984 | -0.984 | -1.329 | -1.329 | -1.329 | -1.329 | -1.087 | -1.087 | -1.087 | -1.087 | -1.033 | -1.033 | -1.033 | -1.033 | -0.983 | -0.983 | -0.983 | -0.983 | -0.89 | -0.89 | -0.89 | -0.89 | -1.23 | -1.23 | -1.23 | -1.23 | 8.785 | 8.785 | 8.785 | 8.785 | 5.397 | 5.397 | 5.397 | 5.397 | 1.467 | 1.467 | 1.467 | 1.467 | -7.524 | -7.524 | -7.524 | -7.524 | -0.162 | -0.162 | -0.162 | -0.162 | -0.157 | -0.157 | -0.157 | -0.157 | -0.191 | -0.191 | -0.191 | -0.191 | -0.166 | -0.166 | -0.166 | -0.166 | -0.164 | -0.164 | -0.164 | -0.164 | 0.215 | 0.215 | 0.215 | 0.215 | 10.576 | 10.576 | 10.576 | 10.576 | 118.448 | 118.448 | 118.448 | 118.448 |
Bedrijfsresultaat ratio
| -3.843 | -3.843 | -2.111 | -2.111 | -2.538 | -2.538 | -1.252 | -1.252 | -2.213 | -2.213 | -1.128 | -1.128 | -1.829 | -1.829 | -0.631 | -0.631 | -2.943 | -2.943 | -1.74 | -1.74 | -1.338 | -1.338 | -1.141 | -1.141 | -3.17 | -3.17 | -0.508 | -0.508 | -1.893 | -1.893 | -0.843 | -0.843 | -1.887 | -1.887 | 0.461 | 0.461 | -2.735 | -2.735 | -73.646 | -73.646 | -2.154 | -2.154 | -0.653 | -0.653 | 0.188 | 0.188 | -0.215 | -0.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.139 | -1.139 | -1.139 | -1.139 | -1.488 | -1.488 | -1.488 | -1.488 | -0.608 | -0.608 | -0.608 | -0.608 | -2.035 | -2.035 | -2.035 | -2.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1 | 1 | 0.061 | 0.061 | 0.061 | 0.061 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -0.091 | -0.091 | -0.044 | -0.048 | 0 | 0 | -0.046 | -0.049 | 0 | 0 | -0.048 | -0.048 | 0 | 0 | -0.119 | -0.128 | 0 | 0 | -0.152 | -0.158 | 0 | 0 | -0.108 | -0.106 | 0 | 0 | -0.067 | -0.068 | 0 | 0 | 0.547 | 0.517 | 0 | 0 | -0.103 | -0.112 | 0 | 0 | 0.899 | 0.868 | 0 | 0 | 1.767 | 1.631 | 0 | 0 | -0.674 | -0.664 | 1.341 | 1.402 | 1.459 | 1.52 | 1.52 | 1.52 | 1.52 | 2.297 | 2.297 | 2.297 | 2.297 | 3.57 | 3.57 | 3.57 | 3.57 | 1.25 | 1.25 | 1.25 | 1.25 | 1.811 | 1.811 | 1.811 | 1.811 | 1.797 | 1.797 | 1.797 | 1.797 | 1.356 | 1.356 | 1.356 | 1.356 | 2.641 | 2.641 | 2.641 | 2.641 | 4.195 | 4.195 | 4.195 | 4.195 | 2.869 | 2.869 | 2.869 | 2.869 | 3.179 | 3.179 | 3.179 | 3.179 | 6.314 | 6.314 | 6.314 | 6.314 | -4.392 | -4.392 | -4.392 | -4.392 | -2.699 | -2.699 | -2.699 | -2.699 | -0.733 | -0.733 | -0.733 | -0.733 | 10.308 | 10.308 | 10.308 | 10.308 | 3.992 | 3.992 | 3.992 | 3.992 | 4.672 | 4.672 | 4.672 | 4.672 | -1.918 | -1.918 | -1.918 | -1.918 | -0.941 | -0.941 | -0.941 | -0.941 | -2.742 | -2.742 | -2.742 | -2.742 | -3.607 | -3.607 | -3.607 | -3.607 | 13.605 | 13.605 | 13.605 | 13.605 | 1.45 | 1.45 | 1.45 | 1.45 |
Inkomen voor belasting
| -3.127 | -3.127 | -0.805 | -0.871 | -0.893 | -2.092 | -0.662 | -0.705 | -0.762 | -0.703 | -0.544 | -0.543 | -0.63 | -0.618 | -0.374 | -0.404 | -0.954 | -1.064 | -0.996 | -1.033 | -0.824 | -0.817 | -0.721 | -0.713 | -1.482 | -1.453 | -0.61 | -0.617 | -0.845 | -0.867 | -0.009 | -0.008 | -0.795 | -0.786 | 0.133 | 0.144 | -1.664 | -1.743 | -40.539 | -39.16 | -1.206 | -1.131 | 1.262 | 1.165 | 0.28 | 0.251 | -1.056 | -1.041 | -1.228 | -1.284 | -1.336 | -0.89 | -0.89 | -0.89 | -0.89 | 0.553 | 0.553 | 0.553 | 0.553 | 1.899 | 1.899 | 1.899 | 1.899 | -1.363 | -1.363 | -1.363 | -1.363 | 0.77 | 0.77 | 0.77 | 0.77 | 0.813 | 0.813 | 0.813 | 0.813 | 0.027 | 0.027 | 0.027 | 0.027 | 1.554 | 1.554 | 1.554 | 1.554 | 3.162 | 3.162 | 3.162 | 3.162 | 1.886 | 1.886 | 1.886 | 1.886 | 2.288 | 2.288 | 2.288 | 2.288 | 5.084 | 5.084 | 5.084 | 5.084 | 4.392 | 4.392 | 4.392 | 4.392 | 2.699 | 2.699 | 2.699 | 2.699 | 0.733 | 0.733 | 0.733 | 0.733 | 2.784 | 2.784 | 2.784 | 2.784 | 3.83 | 3.83 | 3.83 | 3.83 | 4.515 | 4.515 | 4.515 | 4.515 | -2.109 | -2.109 | -2.109 | -2.109 | -1.107 | -1.107 | -1.107 | -1.107 | -2.906 | -2.906 | -2.906 | -2.906 | -3.392 | -3.392 | -3.392 | -3.392 | 24.181 | 24.181 | 24.181 | 24.181 | 119.899 | 119.899 | 119.899 | 119.899 |
Inkomen voor belasting ratio
| -3.958 | -3.958 | -2.235 | -2.235 | -2.538 | -2.538 | -1.346 | -1.346 | -2.213 | -2.213 | -1.237 | -1.237 | -1.829 | -1.829 | -0.925 | -0.925 | -2.943 | -2.943 | -2.054 | -2.054 | -1.338 | -1.338 | -1.341 | -1.341 | -3.17 | -3.17 | -0.571 | -0.571 | -1.893 | -1.893 | -0.013 | -0.013 | -1.887 | -1.887 | 0.26 | 0.26 | -2.735 | -2.735 | -72.048 | -72.048 | -2.154 | -2.154 | 1.632 | 1.632 | 0.188 | 0.188 | -0.595 | -0.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.594 | -0.594 | -0.594 | -0.594 | 1.099 | 1.099 | 1.099 | 1.099 | 0.503 | 0.503 | 0.503 | 0.503 | 0.041 | 0.041 | 0.041 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.78 | -15.78 | -15.78 | -15.78 | 0.14 | 0.14 | 0.14 | 0.14 | 0 | 0 | 0 | 0 |
Belastingkosten
| -0.091 | -0.091 | -0.023 | 0.077 | -0.055 | 0 | -0.028 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 1.006 | 1.092 | 6.397 | 6.703 | 0 | 0 | 0 | 0 | 1.767 | 1.631 | 0 | 0 | -0.674 | -0.664 | -0 | 0 | -1.459 | -1.52 | -1.52 | -1.52 | -1.52 | -2.297 | -2.297 | -2.297 | -2.297 | -3.57 | -3.57 | -3.57 | -3.57 | -1.25 | -1.25 | -1.25 | -1.25 | -1.811 | -1.811 | -1.811 | -1.811 | -1.797 | -1.797 | -1.797 | -1.797 | -1.356 | -1.356 | -1.356 | -1.356 | 1.554 | 1.554 | 1.554 | 1.554 | 3.162 | 3.162 | 3.162 | 3.162 | 1.886 | 1.886 | 1.886 | 1.886 | 2.288 | 2.288 | 2.288 | 2.288 | -6.314 | -6.314 | -6.314 | -6.314 | 4.392 | 4.392 | 4.392 | 4.392 | 2.699 | 2.699 | 2.699 | 2.699 | 0.733 | 0.733 | 0.733 | 0.733 | 2.784 | 2.784 | 2.784 | 2.784 | 3.83 | 3.83 | 3.83 | 3.83 | 4.515 | 4.515 | 4.515 | 4.515 | -2.109 | -2.109 | -2.109 | -2.109 | -1.107 | -1.107 | -1.107 | -1.107 | -2.906 | -2.906 | -2.906 | -2.906 | -3.392 | -3.392 | -3.392 | -3.392 | 24.181 | 24.181 | 24.181 | 24.181 | 119.899 | 119.899 | 119.899 | 119.899 |
Nettowinst
| -3.127 | -3.127 | -0.805 | -0.871 | -0.893 | -2.092 | -0.662 | -0.705 | -0.762 | -0.703 | -0.544 | -0.543 | -0.63 | -0.618 | -0.374 | -0.404 | -0.954 | -1.064 | -0.996 | -1.033 | -0.824 | -0.817 | -0.721 | -0.713 | -1.482 | -1.453 | -0.61 | -0.617 | -0.845 | -0.867 | -0.009 | -0.008 | -0.795 | -0.786 | -0.873 | -0.948 | -8.061 | -8.446 | -40.539 | -39.16 | -1.206 | -1.131 | 1.262 | 1.165 | 0.28 | 0.251 | -1.056 | -1.041 | -1.228 | -1.284 | 0.123 | 0.63 | 0.63 | 0.63 | 0.63 | 2.85 | 2.85 | 2.85 | 2.85 | 5.469 | 5.469 | 5.469 | 5.469 | -0.113 | -0.113 | -0.113 | -0.113 | 2.581 | 2.581 | 2.581 | 2.581 | 2.61 | 2.61 | 2.61 | 2.61 | 1.382 | 1.382 | 1.382 | 1.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.398 | 11.398 | 11.398 | 11.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| -3.958 | -3.958 | -2.235 | -2.235 | -2.538 | -2.538 | -1.346 | -1.346 | -2.213 | -2.213 | -1.237 | -1.237 | -1.829 | -1.829 | -0.925 | -0.925 | -2.943 | -2.943 | -2.054 | -2.054 | -1.338 | -1.338 | -1.341 | -1.341 | -3.17 | -3.17 | -0.571 | -0.571 | -1.893 | -1.893 | -0.013 | -0.013 | -1.887 | -1.887 | -1.709 | -1.709 | -13.25 | -13.25 | -72.048 | -72.048 | -2.154 | -2.154 | 1.632 | 1.632 | 0.188 | 0.188 | -0.595 | -0.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.049 | -0.049 | -0.049 | -0.049 | 3.687 | 3.687 | 3.687 | 3.687 | 1.613 | 1.613 | 1.613 | 1.613 | 2.117 | 2.117 | 2.117 | 2.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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)
| -0.008 | -0.008 | -0.002 | -0.002 | -0.002 | -0.005 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.002 | -0.002 | -0.001 | -0.001 | -0.002 | -0.003 | -0.003 | -0.003 | -0.002 | -0.002 | -0.002 | -0.002 | -0.004 | -0.004 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | -0.02 | -0.021 | -0.1 | -0.097 | -0.003 | -0.003 | 0.003 | 0.003 | 0.001 | 0.001 | -0.003 | -0.003 | -0.003 | -0.003 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.007 | 0.007 | 0.007 | 0.007 | 0.014 | 0.014 | 0.014 | 0.014 | -0 | -0 | -0 | -0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 0.007 | 0.007 | 0.007 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.028 | 0.028 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| -0.008 | -0.008 | -0.002 | -0.002 | -0.002 | -0.005 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.002 | -0.002 | -0.001 | -0.001 | -0.002 | -0.003 | -0.003 | -0.003 | -0.002 | -0.002 | -0.002 | -0.002 | -0.004 | -0.004 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | -0.02 | -0.021 | -0.1 | -0.097 | -0.003 | -0.003 | 0.003 | 0.003 | 0.001 | 0.001 | -0.003 | -0.003 | -0.003 | -0.003 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.007 | 0.007 | 0.007 | 0.007 | 0.014 | 0.014 | 0.014 | 0.014 | -0 | -0 | -0 | -0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 0.007 | 0.007 | 0.007 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.028 | 0.028 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.036 | -3.036 | -0.74 | -0.786 | -0.825 | -1.935 | -0.589 | -0.608 | -0.68 | -0.627 | -0.469 | -0.453 | -0.558 | -0.548 | -0.222 | -0.217 | -0.845 | -0.943 | -0.842 | -0.874 | -0.713 | -0.707 | -0.539 | -0.533 | -1.436 | -1.408 | -0.5 | -0.506 | -0.804 | -0.825 | -0.544 | -0.504 | 0 | 0 | 19.254 | 20.908 | 18.064 | 18.929 | -21.592 | -1.687 | 0 | 0 | 1.767 | 1.631 | 0 | 0 | -0.674 | -0.664 | -1.228 | -1.284 | -1.336 | -0.89 | -0.89 | -0.89 | -0.89 | 0.553 | 0.553 | 0.553 | 0.553 | 1.899 | 1.899 | 1.899 | 1.899 | -1.363 | -1.363 | -1.363 | -1.363 | 0.77 | 0.77 | 0.77 | 0.77 | 0.813 | 0.813 | 0.813 | 0.813 | 0.027 | 0.027 | 0.027 | 0.027 | 3.107 | 3.107 | 3.107 | 3.107 | 6.323 | 6.323 | 6.323 | 6.323 | 3.772 | 3.772 | 3.772 | 3.772 | 4.576 | 4.576 | 4.576 | 4.576 | 5.084 | 5.084 | 5.084 | 5.084 | 8.785 | 8.785 | 8.785 | 8.785 | 5.397 | 5.397 | 5.397 | 5.397 | 1.467 | 1.467 | 1.467 | 1.467 | 2.784 | 2.784 | 2.784 | 2.784 | 3.83 | 3.83 | 3.83 | 3.83 | 4.515 | 4.515 | 4.515 | 4.515 | -2.109 | -2.109 | -2.109 | -2.109 | -1.107 | -1.107 | -1.107 | -1.107 | -228.217 | -228.217 | -228.217 | -228.217 | -12.898 | -12.898 | -12.898 | -12.898 | 47.195 | 47.195 | 47.195 | 47.195 | 118.448 | 118.448 | 118.448 | 118.448 |
EBITDA ratio
| -3.843 | -3.843 | -2.053 | -2.015 | -2.347 | -2.347 | -1.198 | -1.16 | -1.974 | -1.974 | -1.067 | -1.031 | -1.621 | -1.621 | -0.548 | -0.496 | -2.606 | -2.606 | -1.737 | -1.737 | -1.158 | -1.158 | -1.002 | -1.002 | -3.072 | -3.072 | -0.468 | -0.468 | -1.801 | -1.801 | -0.826 | -0.81 | 0 | 0 | 37.685 | 37.685 | 29.694 | 29.694 | -38.375 | -3.105 | 0 | 0 | 2.285 | 2.285 | 0 | 0 | -0.38 | -0.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.594 | -0.594 | -0.594 | -0.594 | 1.099 | 1.099 | 1.099 | 1.099 | 0.503 | 0.503 | 0.503 | 0.503 | 0.041 | 0.041 | 0.041 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60 | -60 | -60 | -60 | 0.274 | 0.274 | 0.274 | 0.274 | 0 | 0 | 0 | 0 |