Credit Acceptance Corporation
NASDAQ:CACC
475.69 (USD) • At close January 15, 2025
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 543.6 | 538.2 | 508 | 491.6 | 473.2 | 460.8 | 438.5 | 433.1 | 437 | 455.8 | 437.9 | 444.9 | 457.5 | 461.2 | 450.8 | 433 | 426.3 | 392.4 | 388.9 | 368.9 | 378.6 | 370.5 | 353.8 | 326.2 | 330.1 | 314 | 294.9 | 272.5 | 269.7 | 262.3 | 248.1 | 243 | 234.6 | 226.1 | 213.6 | 205.7 | 198.2 | 192.8 | 182 | 174.5 | 170.7 | 171.5 | 166 | 164.8 | 161.8 | 160.4 | 154.9 | 152.7 | 155.678 | 151.781 | 142.404 | 133.208 | 133.739 | 129.965 | 123.512 | 111.666 | 111.661 | 111.779 | 103.262 | 95.446 | 100.268 | 92.373 | 87.888 | 80.606 | 75.617 | 75.005 | 70.778 | 61.121 | 61.058 | 58.286 | 57.351 | 47.445 | 55.402 | 55.081 | 53.026 | 50.068 | 52.368 | 50.678 | 48.154 | 56.706 | 43.199 | 41.289 | 37.795 | 37.025 | 35.862 | 35.972 | 36.929 | 34.454 | 42.433 | 38.589 | 38.772 | 38.381 | 36.826 | 37.31 | 34.739 | 31.929 | 31.174 | 31.208 | 29.467 | 26.055 | 24.3 | 39.4 | 25.8 | 52.049 | 27.2 | 31 | 31.9 | 56.435 | 33.7 | 38.1 | 36.1 | 44.234 | 28.7 | 26.5 | 24.5 | 22.3 | 19.7 | 18.3 | 15.9 | 14.8 | 14.3 | 12.5 | 10 | 8.7 | 8 | 7.3 | 6.1 | 5.5 | 5 | 4.2 | 3.7 |
Kosten van de omzet
| 207 | 6.9 | 7.1 | 161.5 | 153.7 | 152.7 | 149.5 | 127.1 | 121.6 | 116.5 | 109.8 | 115.3 | 113 | 90.7 | 93.1 | 100.3 | 93.4 | 106.3 | 96.9 | 107.4 | 98.3 | 97.1 | 93.7 | 93.3 | 82.2 | 78.4 | 77 | 75.5 | 64.2 | 62.6 | 63.1 | 63.1 | 57.5 | 54.4 | 54.8 | 57 | 57.4 | 48.1 | 45.3 | 50.7 | 35.5 | 37.7 | 52.6 | 49.2 | 47.2 | 39.3 | 37.9 | 45.1 | 47.1 | 45 | 43.2 | 38.365 | 0 | 0 | 0 | 32.599 | 0 | 0 | 0 | 29.955 | 0 | 0 | 0 | 31.925 | 27.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 336.6 | 531.3 | 500.9 | 330.1 | 319.5 | 308.1 | 289 | 306 | 315.4 | 339.3 | 328.1 | 329.6 | 344.5 | 370.5 | 357.7 | 332.7 | 332.9 | 286.1 | 292 | 261.5 | 280.3 | 273.4 | 260.1 | 232.9 | 247.9 | 235.6 | 217.9 | 197 | 205.5 | 199.7 | 185 | 179.9 | 177.1 | 171.7 | 158.8 | 148.7 | 140.8 | 144.7 | 136.7 | 123.8 | 135.2 | 133.8 | 113.4 | 115.6 | 114.6 | 121.1 | 117 | 107.6 | 108.578 | 106.781 | 99.204 | 94.843 | 133.739 | 129.965 | 123.512 | 79.067 | 111.661 | 111.779 | 103.262 | 65.491 | 100.268 | 92.373 | 87.888 | 48.681 | 47.897 | 75.005 | 70.778 | 61.121 | 61.058 | 58.286 | 57.351 | 47.445 | 55.402 | 55.081 | 53.026 | 50.068 | 52.368 | 50.678 | 48.154 | 56.706 | 43.199 | 41.289 | 37.795 | 37.025 | 35.862 | 35.972 | 36.929 | 34.454 | 42.433 | 38.589 | 38.772 | 38.381 | 36.826 | 37.31 | 34.739 | 31.929 | 31.174 | 31.208 | 29.467 | 26.055 | 24.3 | 39.4 | 25.8 | 52.049 | 27.2 | 31 | 31.9 | 56.435 | 33.7 | 38.1 | 36.1 | 44.234 | 28.7 | 26.5 | 24.5 | 22.3 | 19.7 | 18.3 | 15.9 | 14.8 | 14.3 | 12.5 | 10 | 8.7 | 8 | 7.3 | 6.1 | 5.5 | 5 | 4.2 | 3.7 |
Brutowinstmarge
| 0.619 | 0.987 | 0.986 | 0.671 | 0.675 | 0.669 | 0.659 | 0.707 | 0.722 | 0.744 | 0.749 | 0.741 | 0.753 | 0.803 | 0.793 | 0.768 | 0.781 | 0.729 | 0.751 | 0.709 | 0.74 | 0.738 | 0.735 | 0.714 | 0.751 | 0.75 | 0.739 | 0.723 | 0.762 | 0.761 | 0.746 | 0.74 | 0.755 | 0.759 | 0.743 | 0.723 | 0.71 | 0.751 | 0.751 | 0.709 | 0.792 | 0.78 | 0.683 | 0.701 | 0.708 | 0.755 | 0.755 | 0.705 | 0.697 | 0.704 | 0.697 | 0.712 | 1 | 1 | 1 | 0.708 | 1 | 1 | 1 | 0.686 | 1 | 1 | 1 | 0.604 | 0.633 | 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 | 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
| 29 | 23.2 | 23.7 | 27.4 | 21.3 | 20.5 | 18 | 20.9 | 16.6 | 32.3 | 18.9 | 20.4 | 16.9 | 16.9 | 46.1 | 22.8 | 17.2 | 14.6 | 15 | 17.2 | 17.2 | 16.8 | 13.9 | 14.4 | 14.1 | 12.7 | 14.5 | 13.4 | 14.2 | 14 | 13.9 | 12.5 | 11 | 12.6 | 12.1 | 9.8 | 9.8 | 9.1 | 9.1 | 8.9 | 8.7 | 8.5 | 8.2 | 9.5 | 8.7 | 8.3 | 7.9 | 9 | 37.639 | 36.693 | 35.365 | 7.439 | 30.336 | 29.682 | 28.303 | 6.762 | 29.453 | 26.252 | 27.864 | 7.633 | 24.734 | 28.241 | 29.928 | 6.785 | 6.975 | 23.326 | 7.124 | 6.729 | 7.266 | 3.215 | 5.967 | 17.36 | 6.063 | 6.297 | 2.406 | -10.903 | 5.617 | 6.12 | 5.725 | 3.27 | 2.155 | 2.74 | 2.964 | 2.725 | 2.793 | 5.198 | 16.818 | 16.887 | 16.389 | 13.831 | 15.922 | 13.551 | 15.547 | 14.984 | 0 | 11.912 | 12.471 | 13.034 | 12.691 | 15.2 | 12.6 | 14.5 | 14.5 | 20.9 | 13.3 | 12.6 | 12.2 | -6.196 | 9.2 | 9.6 | 8 | -9.495 | 6.8 | 6.5 | 6 | 5.3 | 5 | 4.8 | 4.2 | 3.8 | 3.7 | 3.5 | 2.8 | 2.2 | 2.1 | 1.8 | 0.9 | 3 | 0.7 | 0.7 | 1.2 |
Verkoop- en marketingkosten
| 23.1 | 25.4 | 23.9 | 20.8 | 22.5 | 26.3 | 22.1 | 17.7 | 19.7 | 19 | 19.2 | 16.9 | 16.3 | 14.9 | 17.2 | 15.6 | 16.6 | 18.2 | 19.1 | 17.1 | 16.6 | 17.7 | 18.8 | 16.4 | 16.3 | 17.2 | 17.8 | 14.7 | 14.2 | 14.4 | 15.1 | 11.6 | 12.2 | 11.9 | 13.7 | 11.4 | 11.9 | 10.9 | 11.7 | 9.7 | 8.7 | 8.8 | 9.6 | 8.5 | 8.5 | 8.5 | 9 | 7.7 | 8.129 | 7.596 | 7.753 | 5.752 | 5.587 | 5.772 | 6.409 | 5.045 | 4.972 | 4.834 | 4.81 | 3.788 | 3.533 | 3.566 | 3.921 | 3.431 | 4.088 | 4.542 | 4.642 | 4.99 | 3.835 | 8.288 | 4.472 | 4.917 | 3.942 | 3.406 | 8.718 | 17.594 | 4.16 | 3.269 | 3.527 | 6.648 | 6.052 | 4.948 | 5.086 | 3.896 | 3.772 | 2.483 | 2.177 | 0 | 1.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.3 | 1.4 | 1.4 | 2.5 | 2.229 | 2.1 | 2.1 | 1.9 | 6.147 | 1.3 | 0.8 | 0.9 | 0.8 | 0.7 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 |
Verkoop-, algemene en administratieve kosten
| 52.1 | 48.6 | 47.6 | 48.2 | 43.8 | 46.8 | 40.1 | 38.6 | 36.3 | 51.3 | 38.1 | 37.3 | 33.2 | 31.8 | 63.3 | 38.4 | 33.8 | 32.8 | 34.1 | 34.3 | 33.8 | 34.5 | 32.7 | 30.8 | 30.4 | 29.9 | 32.3 | 28.1 | 28.4 | 28.4 | 29 | 24.1 | 23.2 | 24.5 | 25.8 | 21.2 | 21.7 | 20 | 20.8 | 18.6 | 17.4 | 17.3 | 17.8 | 18 | 17.2 | 16.8 | 16.9 | 16.7 | 45.768 | 44.289 | 43.118 | 13.191 | 35.923 | 35.454 | 34.712 | 11.807 | 34.425 | 31.086 | 32.674 | 11.421 | 28.267 | 31.807 | 33.849 | 10.216 | 11.063 | 27.868 | 11.766 | 11.719 | 11.101 | 11.503 | 10.439 | 22.277 | 10.005 | 9.703 | 11.124 | 6.691 | 9.777 | 9.389 | 9.252 | 9.918 | 8.207 | 7.688 | 8.05 | 6.621 | 6.565 | 7.681 | 16.818 | 16.887 | 16.389 | 13.831 | 15.922 | 13.551 | 15.547 | 14.984 | 0 | 11.912 | 12.471 | 13.034 | 12.691 | 15.2 | 12.6 | 14.5 | 14.5 | 15.6 | 14.7 | 14 | 14.7 | -3.967 | 11.3 | 11.7 | 9.9 | -3.348 | 8.1 | 7.3 | 6.9 | 6.1 | 5.7 | 5.3 | 4.6 | 4.2 | 4 | 3.8 | 3.1 | 2.5 | 2.4 | 2.1 | 1.2 | 3.2 | 0.8 | 0.8 | 1.4 |
Overige kosten
| 184.7 | 0.5 | -136 | 66.1 | 66.7 | 70.2 | 140 | 116.8 | 169.9 | 0.9 | 14.4 | 18.3 | 12.6 | 10.5 | 0.2 | 14.4 | 0.2 | 13.9 | 0.2 | 17 | 0.1 | 0.1 | 48.7 | 16.6 | 1.9 | 1.4 | 0.7 | 14.8 | 14.2 | 13.7 | 14.7 | 13.2 | 12 | 12.4 | 14.3 | 12.1 | 12 | 10.3 | 12.2 | 10.6 | 11 | 8.3 | 10.9 | 10.5 | 10.9 | 9 | 9.8 | 6.6 | 9.759 | 2.71 | 5.247 | 4.768 | 4.55 | 8.928 | 8.916 | 3.767 | 0.002 | 1.79 | 6.426 | 4.689 | -3.591 | -3.79 | 0.164 | 5.69 | 4.49 | 20.783 | 20.423 | -33.918 | 19.567 | 26.386 | 24.23 | -50.971 | 21.189 | 18.321 | 14.774 | 11.991 | 18.481 | 14.621 | 14.522 | 0.927 | 15.768 | 14.711 | 27.488 | 13.774 | 14.658 | 15.755 | 6.791 | 10.936 | 11.638 | 25.23 | 8.627 | 9.796 | 9.685 | 10.506 | 24.766 | 11.473 | 9.476 | 8.665 | 8.056 | 186.416 | -76.1 | -15.4 | -15.3 | 105.808 | -19 | -19.6 | -21.5 | 248.358 | -76.5 | -20.2 | -17.7 | 75.074 | -12.4 | -10.8 | -10.4 | -8.8 | -8.1 | -7.3 | -6.5 | -5.9 | -5.6 | -4.9 | -3.9 | -3.2 | -2.9 | -2.2 | -1.8 | -1.5 | -1.4 | -1.3 | -1.9 |
Bedrijfskosten
| 336.6 | 369.2 | 136 | 114.3 | 110.5 | 280.2 | 180.1 | 155.4 | 206.2 | 198.8 | 52.5 | 44.9 | 12.3 | -9.2 | 93.4 | 116.6 | 14.5 | 158.3 | 397.4 | 44.5 | 61.2 | 58.1 | 53.3 | 31.9 | 49.5 | 37.6 | 60.2 | 74.6 | 45.4 | 42.6 | 40.8 | 38.3 | 40.6 | 37 | 40.4 | 22.8 | 22.9 | 27.3 | 23.4 | 7.4 | 19.9 | 24.6 | 11.6 | 12.1 | 12.4 | 23.7 | 21.9 | 16.3 | 55.527 | 46.999 | 48.365 | 14.985 | 40.473 | 44.382 | 43.628 | 9.859 | 34.427 | 32.876 | 39.1 | 1.785 | 29.824 | 28.017 | 34.013 | 18.778 | 14.958 | 48.651 | 32.189 | -22.199 | 30.668 | 37.889 | 34.669 | -28.694 | 31.194 | 28.024 | 25.898 | 18.682 | 28.258 | 24.01 | 23.774 | 10.845 | 23.975 | 22.399 | 35.538 | 20.395 | 21.223 | 23.436 | 23.609 | 27.823 | 28.027 | 25.23 | 24.549 | 23.347 | 25.232 | 25.49 | 24.766 | 23.385 | 21.947 | 21.699 | 20.747 | 201.616 | -63.5 | -0.9 | -0.8 | 121.408 | -4.3 | -5.6 | -6.8 | 244.391 | -65.2 | -8.5 | -7.8 | 71.726 | -4.3 | -3.5 | -3.5 | -2.7 | -2.4 | -2 | -1.9 | -1.7 | -1.6 | -1.1 | -0.8 | -0.7 | -0.5 | -0.1 | -0.6 | 1.7 | -0.6 | -0.5 | -0.5 |
Bedrijfsresultaat
| 99.8 | 393.5 | 364.9 | 116.4 | 96.5 | 27.9 | 120.4 | 156.7 | 115.9 | 154.1 | 277.9 | 284.7 | 332.2 | 379.7 | 264.3 | 216.1 | 318.4 | 127.8 | -105.4 | 217 | 219.1 | 215.3 | 353.8 | 201 | 198.4 | 198 | 157.7 | 122.4 | 160.1 | 157.1 | 144.2 | 141.6 | 136.5 | 134.7 | 118.4 | 125.9 | 117.9 | 117.4 | 113.3 | 116.4 | 115.3 | 109.2 | 101.8 | 103.5 | 102.2 | 97.4 | 95.1 | 44.128 | 100.151 | 104.782 | 94.039 | 37.685 | 93.266 | 85.583 | 79.884 | 33.198 | 77.234 | 78.903 | 64.162 | 40.363 | 70.444 | 64.356 | 53.875 | -2.105 | 32.939 | 26.354 | 38.589 | -8.745 | 30.39 | 20.397 | 22.682 | 11.794 | 24.208 | 27.057 | 27.128 | 31.386 | 24.11 | 26.668 | 24.38 | 45.861 | 19.224 | 18.89 | 2.257 | 16.63 | 14.639 | 12.536 | 13.32 | 6.631 | 14.406 | 13.359 | 14.223 | 15.034 | 11.594 | 11.82 | 9.973 | 8.544 | 9.227 | 9.509 | 8.72 | -175.561 | 87.8 | 40.3 | 26.6 | -69.359 | 31.5 | 36.6 | 38.7 | -187.956 | 98.9 | 46.6 | 43.9 | -27.492 | 33 | 30 | 28 | 25 | 22.1 | 20.3 | 17.8 | 16.5 | 15.9 | 13.6 | 10.8 | 9.4 | 8.5 | 7.4 | 6.7 | 3.8 | 5.6 | 4.7 | 4.2 |
Bedrijfsresultaat ratio
| 0.184 | 0.731 | 0.718 | 0.237 | 0.204 | 0.061 | 0.275 | 0.362 | 0.265 | 0.338 | 0.635 | 0.64 | 0.726 | 0.823 | 0.586 | 0.499 | 0.747 | 0.326 | -0.271 | 0.588 | 0.579 | 0.581 | 1 | 0.616 | 0.601 | 0.631 | 0.535 | 0.449 | 0.594 | 0.599 | 0.581 | 0.583 | 0.582 | 0.596 | 0.554 | 0.612 | 0.595 | 0.609 | 0.623 | 0.667 | 0.675 | 0.637 | 0.613 | 0.628 | 0.632 | 0.607 | 0.614 | 0.289 | 0.643 | 0.69 | 0.66 | 0.283 | 0.697 | 0.659 | 0.647 | 0.297 | 0.692 | 0.706 | 0.621 | 0.423 | 0.703 | 0.697 | 0.613 | -0.026 | 0.436 | 0.351 | 0.545 | -0.143 | 0.498 | 0.35 | 0.395 | 0.249 | 0.437 | 0.491 | 0.512 | 0.627 | 0.46 | 0.526 | 0.506 | 0.809 | 0.445 | 0.458 | 0.06 | 0.449 | 0.408 | 0.348 | 0.361 | 0.192 | 0.339 | 0.346 | 0.367 | 0.392 | 0.315 | 0.317 | 0.287 | 0.268 | 0.296 | 0.305 | 0.296 | -6.738 | 3.613 | 1.023 | 1.031 | -1.333 | 1.158 | 1.181 | 1.213 | -3.33 | 2.935 | 1.223 | 1.216 | -0.622 | 1.15 | 1.132 | 1.143 | 1.121 | 1.122 | 1.109 | 1.119 | 1.115 | 1.112 | 1.088 | 1.08 | 1.08 | 1.063 | 1.014 | 1.098 | 0.691 | 1.12 | 1.119 | 1.135 |
Totaal overige inkomsten en kosten netto
| 6.7 | -55.3 | -17 | -80.6 | -70.5 | -19.7 | -17.9 | 698.9 | -12.9 | -24.2 | -8.9 | 1,260.9 | -10 | -10.3 | -9 | -9.1 | -10.7 | -9.3 | -16.2 | 1,003.4 | -8.2 | -8.3 | -6.6 | 755.1 | -7 | -7.3 | -5.2 | 0 | -5.5 | -6.1 | -6 | 0 | -6.6 | -7 | -6.8 | -32.8 | -8.4 | -9.2 | -8.6 | -28.8 | -9.4 | -11 | -10.9 | -27.1 | -11 | 0 | 0 | 0 | 106.162 | -15.649 | -15.212 | 150.547 | -14.6 | -14.95 | -12.623 | 119.4 | -12.038 | -12.267 | -11.705 | 25.507 | 0.003 | 0.003 | 0.003 | 20.738 | -0.002 | -9.884 | -10.877 | 9.035 | -9.004 | -9.429 | 0.004 | -0.018 | 0.001 | 0.006 | 0.005 | 0.793 | -0.008 | 0.382 | 0.645 | -0.081 | 0.674 | 0.906 | 0.151 | -1.73 | -1.066 | -10.479 | 0.015 | -0.004 | -30.575 | -0.119 | 0.017 | 0.039 | -0.012 | -0.078 | 0.007 | 0.074 | -0.005 | -0.066 | -0.014 | 181.334 | -139.5 | -18.873 | -18.3 | 76.884 | -23.3 | -25.3 | -22.5 | 195.759 | -141.6 | -28.7 | -25.6 | 45.127 | -16.8 | -14.5 | -13.8 | -11.4 | -10.4 | -9.5 | -8.4 | -7.4 | -7.3 | -6 | -4.6 | -3.9 | -3.5 | -2.7 | -2.8 | -0.4 | -2.4 | -2.2 | -2.2 |
Inkomen voor belasting
| 106.5 | -55.3 | 86.4 | 116.4 | 96.5 | 27.9 | 126.8 | 163 | 122.1 | 142.1 | 284.5 | 284.7 | 332.2 | 379.7 | 264.3 | 216.1 | 318.4 | 127.8 | -112.8 | 215.2 | 219.1 | 215.3 | 206.3 | 201 | 198.4 | 198 | 157.7 | 122.4 | 160.1 | 157.1 | 144.2 | 141.6 | 136.5 | 134.7 | 118.4 | 125.9 | 117.9 | 117.4 | 113.3 | 116.4 | 115.3 | 109.2 | 80 | 103.5 | 102.2 | 97.4 | 95.1 | 91.3 | 83.862 | 89.133 | 78.827 | 79.858 | 78.666 | 70.633 | 67.261 | 69.208 | 65.196 | 66.636 | 52.457 | 63.706 | 62.303 | 57.074 | 45.955 | 29.893 | 32.937 | 16.47 | 27.712 | 18.445 | 21.386 | 20.431 | 22.686 | 12.235 | 24.209 | 27.063 | 27.133 | 32.179 | 24.102 | 27.05 | 25.025 | 45.78 | 19.898 | 19.796 | 2.408 | 14.9 | 13.573 | 2.057 | 13.335 | 6.627 | 14.356 | 13.357 | 14.24 | 15.073 | 11.582 | 11.742 | 9.98 | 8.618 | 9.222 | 9.443 | 8.706 | 5.773 | -51.7 | 22 | 8.3 | 7.525 | 8.2 | 11.3 | 10.5 | 7.803 | -42.7 | 17.9 | 18.3 | 17.635 | 16.2 | 15.5 | 14.2 | 13.6 | 11.7 | 10.8 | 9.4 | 9.1 | 8.6 | 7.6 | 6.2 | 5.5 | 5 | 4.7 | 3.9 | 3.4 | 3.2 | 2.5 | 2 |
Inkomen voor belasting ratio
| 0.196 | -0.103 | 0.17 | 0.237 | 0.204 | 0.061 | 0.289 | 0.376 | 0.279 | 0.312 | 0.65 | 0.64 | 0.726 | 0.823 | 0.586 | 0.499 | 0.747 | 0.326 | -0.29 | 0.583 | 0.579 | 0.581 | 0.583 | 0.616 | 0.601 | 0.631 | 0.535 | 0.449 | 0.594 | 0.599 | 0.581 | 0.583 | 0.582 | 0.596 | 0.554 | 0.612 | 0.595 | 0.609 | 0.623 | 0.667 | 0.675 | 0.637 | 0.482 | 0.628 | 0.632 | 0.607 | 0.614 | 0.598 | 0.539 | 0.587 | 0.554 | 0.599 | 0.588 | 0.543 | 0.545 | 0.62 | 0.584 | 0.596 | 0.508 | 0.667 | 0.621 | 0.618 | 0.523 | 0.371 | 0.436 | 0.22 | 0.392 | 0.302 | 0.35 | 0.351 | 0.396 | 0.258 | 0.437 | 0.491 | 0.512 | 0.643 | 0.46 | 0.534 | 0.52 | 0.807 | 0.461 | 0.479 | 0.064 | 0.402 | 0.378 | 0.057 | 0.361 | 0.192 | 0.338 | 0.346 | 0.367 | 0.393 | 0.315 | 0.315 | 0.287 | 0.27 | 0.296 | 0.303 | 0.295 | 0.222 | -2.128 | 0.558 | 0.322 | 0.145 | 0.301 | 0.365 | 0.329 | 0.138 | -1.267 | 0.47 | 0.507 | 0.399 | 0.564 | 0.585 | 0.58 | 0.61 | 0.594 | 0.59 | 0.591 | 0.615 | 0.601 | 0.608 | 0.62 | 0.632 | 0.625 | 0.644 | 0.639 | 0.618 | 0.64 | 0.595 | 0.541 |
Belastingkosten
| 27.7 | -8.2 | 22.1 | 22.8 | 25.7 | 5.7 | 27.3 | 35.7 | 35.3 | 34.7 | 70.2 | 67.1 | 82.2 | 91.1 | 62.2 | 49.8 | 76.3 | 31.4 | -29 | 53.3 | 53.7 | 50.9 | 41.9 | 49.1 | 47.4 | 47 | 37.6 | -54.7 | 59.4 | 58 | 50.9 | 54 | 50.6 | 49.8 | 44 | 45.9 | 43.9 | 43.2 | 41.8 | 43.4 | 41.3 | 39.8 | 30.2 | 37.6 | 37.1 | 35.9 | 34.5 | 31.4 | 30.874 | 32.62 | 28.489 | 29.809 | 28.706 | 25.789 | 24.07 | 22.228 | 23.149 | 17.571 | 20.442 | 23.634 | 21.491 | 20.924 | 16.943 | 11.116 | 12.606 | 6.091 | 10.131 | 6.18 | 7.917 | 7.938 | 7.299 | 3.726 | 8.775 | 9.364 | 9.928 | 11.343 | 9.508 | 9.997 | 9.311 | 15.333 | 7.156 | 7.19 | 0.878 | 5.138 | 4.755 | 1.049 | 4.498 | 1.221 | 4.925 | 4.807 | 7.926 | 7.833 | 3.937 | 4.013 | 3.391 | 2.951 | 3.118 | 3.29 | 2.98 | 1.959 | -18.1 | 8.2 | 2.9 | 2.459 | 2.6 | 3.9 | 3.6 | 2.666 | -15 | 5.8 | 6.3 | 6.126 | 5.6 | 5.4 | 5 | 4.8 | 4.1 | 3.8 | 3.2 | 3.1 | 3 | 2.7 | 2.2 | 1.9 | 1.9 | 1.6 | 1.3 | 1.1 | 1.1 | 0.3 | 0.7 |
Nettowinst
| 78.8 | -47.1 | 64.3 | 93.6 | 70.8 | 22.2 | 99.5 | 127.3 | 86.8 | 107.4 | 214.3 | 217.6 | 250 | 288.6 | 202.1 | 166.3 | 242.1 | 96.4 | -83.8 | 161.9 | 165.4 | 164.4 | 164.4 | 151.9 | 151 | 151 | 120.1 | 177.1 | 100.7 | 99.1 | 93.3 | 87.6 | 85.9 | 84.9 | 74.4 | 80 | 74 | 74.2 | 71.5 | 73 | 74 | 69.4 | 49.8 | 65.9 | 65.1 | 61.5 | 60.6 | 59.861 | 52.9 | 56.6 | 50.3 | 50.049 | 49.96 | 44.844 | 43.191 | 46.98 | 42.047 | 49.04 | 32.01 | 40.335 | 40.734 | 36.185 | 29.001 | 18.556 | 20.657 | 10.344 | 17.62 | 12.484 | 14.742 | 12.33 | 15.36 | 8.495 | 15.342 | 17.606 | 17.197 | 25.24 | 14.594 | 17.053 | 15.714 | 30.447 | 14.268 | 12.606 | 1.53 | 9.762 | 8.818 | 1.008 | 8.593 | 5.406 | 8.612 | 8.466 | 6.314 | 7.24 | 7.645 | 7.729 | 6.589 | 5.667 | 6.104 | 6.153 | 5.726 | 3.814 | -33.6 | 13.8 | 5.4 | 5.066 | 5.6 | 7.4 | 6.9 | 5.137 | -27.7 | 12.1 | 12 | 11.509 | 10.6 | 10.1 | 9.2 | 8.8 | 7.6 | 7 | 6.2 | 6 | 5.6 | 4.9 | 4 | 3.6 | 3.1 | 3.1 | 2.6 | 2.3 | 2.1 | 2.2 | 1.3 |
Nettowinstmarge
| 0.145 | -0.088 | 0.127 | 0.19 | 0.15 | 0.048 | 0.227 | 0.294 | 0.199 | 0.236 | 0.489 | 0.489 | 0.546 | 0.626 | 0.448 | 0.384 | 0.568 | 0.246 | -0.215 | 0.439 | 0.437 | 0.444 | 0.465 | 0.466 | 0.457 | 0.481 | 0.407 | 0.65 | 0.373 | 0.378 | 0.376 | 0.36 | 0.366 | 0.375 | 0.348 | 0.389 | 0.373 | 0.385 | 0.393 | 0.418 | 0.434 | 0.405 | 0.3 | 0.4 | 0.402 | 0.383 | 0.391 | 0.392 | 0.34 | 0.373 | 0.353 | 0.376 | 0.374 | 0.345 | 0.35 | 0.421 | 0.377 | 0.439 | 0.31 | 0.423 | 0.406 | 0.392 | 0.33 | 0.23 | 0.273 | 0.138 | 0.249 | 0.204 | 0.241 | 0.212 | 0.268 | 0.179 | 0.277 | 0.32 | 0.324 | 0.504 | 0.279 | 0.336 | 0.326 | 0.537 | 0.33 | 0.305 | 0.04 | 0.264 | 0.246 | 0.028 | 0.233 | 0.157 | 0.203 | 0.219 | 0.163 | 0.189 | 0.208 | 0.207 | 0.19 | 0.177 | 0.196 | 0.197 | 0.194 | 0.146 | -1.383 | 0.35 | 0.209 | 0.097 | 0.206 | 0.239 | 0.216 | 0.091 | -0.822 | 0.318 | 0.332 | 0.26 | 0.369 | 0.381 | 0.376 | 0.395 | 0.386 | 0.383 | 0.39 | 0.405 | 0.392 | 0.392 | 0.4 | 0.414 | 0.388 | 0.425 | 0.426 | 0.418 | 0.42 | 0.524 | 0.351 |
WPA (Winst Per Aandeel)
| 6.42 | -3.83 | 5.15 | 7.33 | 5.47 | 1.7 | 7.62 | 9.59 | 6.53 | 7.99 | 14.94 | 14.77 | 15.83 | 17.19 | 11.85 | 9.47 | 13.57 | 5.4 | -4.61 | 8.63 | 8.73 | 8.68 | 8.67 | 7.82 | 7.76 | 7.76 | 6.18 | 9.13 | 5.19 | 5.09 | 4.73 | 4.35 | 4.22 | 4.17 | 3.64 | 3.86 | 3.53 | 3.54 | 3.42 | 3.46 | 3.38 | 3.06 | 2.12 | 2.81 | 2.75 | 2.57 | 2.49 | 2.42 | 2.13 | 2.18 | 1.92 | 1.92 | 1.92 | 1.73 | 1.59 | 1.72 | 1.5 | 1.57 | 1.03 | 1.31 | 1.33 | 1.18 | 0.95 | 0.61 | 0.68 | 0.34 | 0.59 | 0.41 | 0.49 | 0.41 | 0.51 | 0.28 | 0.46 | 0.53 | 0.48 | 0.7 | 0.39 | 0.46 | 0.43 | 0.83 | 0.37 | 0.32 | 0.039 | 0.25 | 0.21 | 0.02 | 0.2 | 0.13 | 0.2 | 0.2 | 0.15 | 0.17 | 0.18 | 0.18 | 0.16 | 0.13 | 0.14 | 0.14 | 0.13 | 0.084 | -0.73 | 0.3 | 0.12 | 0.11 | 0.12 | 0.16 | 0.15 | 0.11 | -0.6 | 0.26 | 0.26 | 0.25 | 0.23 | 0.22 | 0.2 | 0.21 | 0.18 | 0.17 | 0.15 | 0.15 | 0.14 | 0.12 | 0.1 | 0.093 | 0.08 | 0.08 | 0.06 | 0.055 | 0.05 | 0.07 | 0.05 |
Verwaterde WPA
| 6.35 | -3.83 | 5.08 | 7.29 | 5.43 | 1.69 | 7.61 | 9.58 | 6.49 | 7.94 | 14.94 | 14.6 | 15.79 | 17.18 | 11.82 | 9.43 | 13.56 | 5.4 | -4.61 | 8.6 | 8.73 | 8.68 | 8.65 | 7.79 | 7.75 | 7.75 | 6.17 | 9.1 | 5.19 | 5.09 | 4.72 | 4.33 | 4.21 | 4.17 | 3.63 | 3.84 | 3.53 | 3.54 | 3.41 | 3.45 | 3.38 | 3.06 | 2.12 | 2.8 | 2.75 | 2.56 | 2.48 | 2.4 | 2.12 | 2.18 | 1.92 | 1.91 | 1.91 | 1.72 | 1.57 | 1.69 | 1.48 | 1.55 | 1.01 | 1.27 | 1.29 | 1.15 | 0.93 | 0.6 | 0.67 | 0.33 | 0.57 | 0.41 | 0.47 | 0.39 | 0.49 | 0.28 | 0.44 | 0.5 | 0.45 | 0.7 | 0.38 | 0.44 | 0.4 | 0.83 | 0.35 | 0.3 | 0.036 | 0.25 | 0.2 | 0.02 | 0.2 | 0.13 | 0.2 | 0.19 | 0.15 | 0.17 | 0.18 | 0.18 | 0.15 | 0.13 | 0.14 | 0.14 | 0.13 | 0.084 | -0.73 | 0.3 | 0.12 | 0.11 | 0.12 | 0.16 | 0.15 | 0.11 | -0.6 | 0.26 | 0.26 | 0.25 | 0.23 | 0.22 | 0.2 | 0.21 | 0.18 | 0.17 | 0.15 | 0.15 | 0.14 | 0.12 | 0.1 | 0.093 | 0.08 | 0.08 | 0.06 | 0.055 | 0.05 | 0.07 | 0.05 |
EBITDA
| 106.7 | -31.6 | 372 | 203.7 | 174.1 | 29 | 126.8 | 163 | 122.1 | 147 | 284.5 | 290.7 | 338.6 | 385.7 | 270.8 | 221.5 | 324.6 | 132.9 | -99.9 | 220.6 | 225 | 220.9 | 208.6 | 204.8 | 203.4 | 202.7 | 161.9 | 166.4 | 164 | 161.3 | 148.3 | 180.1 | 140.4 | 138.5 | 122.2 | 125.9 | 117.9 | 120.7 | 117 | 116.4 | 118.8 | 112.4 | 93.9 | 103.5 | 102.2 | 100.5 | 98.3 | 51.938 | 101.354 | 104.782 | 94.039 | 38.496 | 98.648 | 85.583 | 79.884 | 33.958 | 83.35 | 78.903 | 64.162 | 39.39 | 70.444 | 65.708 | 55.246 | -4.809 | 45.289 | 27.694 | 39.807 | -12.365 | 31.342 | 30.918 | 23.73 | 12.88 | 25.273 | 28.26 | 28.398 | 32.638 | 24.44 | 27.44 | 25.428 | 47.25 | 20.585 | 20.366 | 20.051 | 18.781 | 16.221 | 4.347 | 15.962 | 8.542 | 43.655 | 17.83 | 17.994 | 18.249 | 40.494 | 44.284 | 12.895 | 12.023 | 10.906 | 29.312 | 16.554 | -172.764 | 88.496 | 41.497 | 27.2 | -67.966 | 32 | 37.6 | 39.6 | -186.906 | 99.4 | 47.1 | 44.4 | -27.123 | 33.6 | 30.1 | 28.3 | 25.3 | 22.3 | 20.5 | 18 | 16.7 | 16 | 13.8 | 10.9 | 9.5 | 8.5 | 7.5 | 6.8 | 3.8 | 5.7 | 4.7 | 4.3 |
EBITDA ratio
| 0.196 | 0.744 | 0.732 | 0.237 | 0.204 | 0.061 | 0.289 | 0.376 | 0.279 | 0.323 | 0.65 | 0.64 | 0.726 | 0.823 | 0.601 | 0.499 | 0.761 | 0.326 | -0.238 | 0.593 | 0.594 | 0.596 | 0.725 | 0.616 | 0.616 | 0.646 | 0.549 | 0.449 | 0.608 | 0.615 | 0.598 | 0.583 | 0.598 | 0.613 | 0.572 | 0.612 | 0.595 | 0.626 | 0.643 | 0.667 | 0.696 | 0.655 | 0.745 | 0.628 | 0.632 | 0.627 | 0.635 | 0.598 | 0.651 | 0.69 | 0.66 | 0.599 | 0.738 | 0.659 | 0.647 | 0.62 | 0.746 | 0.717 | 0.621 | 0.667 | 0.703 | 0.711 | 0.629 | 0.371 | 0.436 | 0.369 | 0.563 | -0.125 | 0.513 | 0.368 | 0.414 | 0.271 | 0.456 | 0.513 | 0.536 | 0.636 | 0.484 | 0.546 | 0.52 | 0.833 | 0.477 | 0.493 | 0.097 | 0.554 | 0.482 | 0.704 | 0.432 | 0.248 | 0.416 | 0.462 | 0.464 | 0.475 | 0.401 | 0.403 | 0.371 | 0.377 | 0.35 | 0.343 | 0.331 | -6.631 | 3.638 | 0.665 | 1.054 | -1.306 | 1.176 | 1.213 | 1.241 | -3.312 | 2.95 | 1.236 | 1.23 | -0.613 | 1.171 | 1.136 | 1.155 | 1.135 | 1.132 | 1.12 | 1.132 | 1.128 | 1.119 | 1.104 | 1.09 | 1.092 | 1.063 | 1.027 | 1.115 | 0.691 | 1.14 | 1.119 | 1.162 |