Cognex Corporation
NASDAQ:CGNX
36.04 (USD) • At close December 27, 2024
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 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 234.742 | 239.292 | 210.797 | 196.67 | 197.241 | 242.512 | 201.124 | 239.433 | 209.622 | 274.628 | 282.407 | 244.065 | 284.848 | 269.158 | 239.027 | 223.615 | 251.073 | 169.097 | 167.235 | 169.769 | 183.325 | 199.047 | 173.484 | 193.286 | 232.221 | 211.264 | 169.567 | 180.365 | 259.739 | 172.904 | 134.942 | 129.322 | 147.952 | 147.274 | 96.205 | 97.768 | 107.587 | 143.829 | 113.434 | 117.183 | 169.356 | 108.802 | 90.929 | 95.696 | 90.788 | 86.51 | 80.892 | 82.168 | 80.076 | 84.326 | 77.709 | 84.042 | 80.085 | 83.393 | 74.394 | 84.92 | 74.993 | 71.811 | 58.967 | 51.294 | 41.178 | 40.968 | 42.287 | 51.822 | 63.256 | 67.089 | 60.517 | 65.321 | 54.745 | 54.742 | 50.929 | 58.305 | 58.005 | 63.074 | 59.04 | 60.818 | 58.256 | 54.603 | 43.198 | 49.909 | 55.412 | 54.467 | 48.169 | 41.878 | 38.704 | 36.622 | 32.888 | 33.829 | 31.827 | 26.671 | 21.78 | 25.17 | 33.974 | 37.379 | 44.206 | 66.084 | 67.96 | 62.187 | 54.495 | 48.3 | 41 | 35.3 | 27.5 | 25 | 24.7 | 32 | 40.1 | 46.9 | 43.9 | 36.3 | 28.1 | 26.4 | 26.5 | 34.9 | 34.9 | 31.6 | 29.8 | 23.7 | 19.4 | 18.1 | 16.6 | 15 | 12.8 | 12.3 | 11.8 | 10.4 | 8.8 | 7.1 | 7 | 6.8 | 7.1 | 8.5 | 8.5 | 7.7 | 6.8 | 6.5 | 6.3 | 5.7 | 5.2 | 4.7 | 4.3 | 3.6 | 3.3 |
Kosten van de omzet
| 75.343 | 72.693 | 68.86 | 61.626 | 54.467 | 62.829 | 57.384 | 69.869 | 57.383 | 78.143 | 78.79 | 69.082 | 85.712 | 68.432 | 54.045 | 55.16 | 59.741 | 50.32 | 41.2 | 44.871 | 47.632 | 50.967 | 46.284 | 52.825 | 58.86 | 54.169 | 40.198 | 40.642 | 62.36 | 37.471 | 28.225 | 26.66 | 32.749 | 35.213 | 20.968 | 23.4 | 26.319 | 30.508 | 27.954 | 29.819 | 44.327 | 25.79 | 21.084 | 22.159 | 21.348 | 21.15 | 19.423 | 20.382 | 19.506 | 20.549 | 19.058 | 21.204 | 18.953 | 19.379 | 18.383 | 24.017 | 18.913 | 18.717 | 15.941 | 15.909 | 12.038 | 14.976 | 13.464 | 14.939 | 17.408 | 19.025 | 17.074 | 17.464 | 14.618 | 17.981 | 14.421 | 16.193 | 15.447 | 16.593 | 16.71 | 17.289 | 15.755 | 16.065 | 13.79 | 11.791 | 14.886 | 15.905 | 14.789 | 13.234 | 13.19 | 11.999 | 11.716 | 11.001 | 11.065 | 9.228 | 8.565 | 26.232 | 11.07 | 12.251 | 12.792 | 14.001 | 14.9 | 13.294 | 11.505 | 11.3 | 9.3 | 8.8 | 6.5 | 6.5 | 6.1 | 7.3 | 8.7 | 11.7 | 10 | 8.5 | 6.3 | 6.4 | 11 | 8.4 | 8 | 5.8 | 5.6 | 4.5 | 3.4 | 3.3 | 3.4 | 2.9 | 2.4 | 2.4 | 2.2 | 2.1 | 2 | 2 | 1.2 | 1.1 | 1.4 | 1.4 | 1.4 | 1.2 | 1.1 | 1.1 | 1 | 0.9 | 0.9 | 0.6 | 1.1 | 0.9 | 0 |
Brutowinst
| 159.399 | 166.599 | 141.937 | 135.044 | 142.774 | 179.683 | 143.74 | 169.564 | 152.239 | 196.485 | 203.617 | 174.983 | 199.136 | 200.726 | 184.982 | 168.455 | 191.332 | 118.777 | 126.035 | 124.898 | 135.693 | 148.08 | 127.2 | 140.461 | 173.361 | 157.095 | 129.369 | 139.723 | 197.379 | 135.433 | 106.717 | 102.662 | 115.203 | 112.061 | 75.237 | 74.368 | 81.268 | 113.321 | 85.48 | 87.364 | 125.029 | 83.012 | 69.845 | 73.537 | 69.44 | 65.36 | 61.469 | 61.786 | 60.57 | 63.777 | 58.651 | 62.838 | 61.132 | 64.014 | 56.011 | 60.903 | 56.08 | 53.094 | 43.026 | 35.385 | 29.14 | 25.992 | 28.823 | 36.883 | 45.848 | 48.064 | 43.443 | 47.857 | 40.127 | 36.761 | 36.508 | 42.112 | 42.558 | 46.481 | 42.33 | 43.529 | 42.501 | 38.538 | 29.408 | 38.118 | 40.526 | 38.562 | 33.38 | 28.644 | 25.514 | 24.623 | 21.172 | 22.828 | 20.762 | 17.443 | 13.215 | -1.062 | 22.904 | 25.128 | 31.414 | 52.083 | 53.06 | 48.893 | 42.99 | 37 | 31.7 | 26.5 | 21 | 18.5 | 18.6 | 24.7 | 31.4 | 35.2 | 33.9 | 27.8 | 21.8 | 20 | 15.5 | 26.5 | 26.9 | 25.8 | 24.2 | 19.2 | 16 | 14.8 | 13.2 | 12.1 | 10.4 | 9.9 | 9.6 | 8.3 | 6.8 | 5.1 | 5.8 | 5.7 | 5.7 | 7.1 | 7.1 | 6.5 | 5.7 | 5.4 | 5.3 | 4.8 | 4.3 | 4.1 | 3.2 | 2.7 | 3.3 |
Brutowinstmarge
| 0.679 | 0.696 | 0.673 | 0.687 | 0.724 | 0.741 | 0.715 | 0.708 | 0.726 | 0.715 | 0.721 | 0.717 | 0.699 | 0.746 | 0.774 | 0.753 | 0.762 | 0.702 | 0.754 | 0.736 | 0.74 | 0.744 | 0.733 | 0.727 | 0.747 | 0.744 | 0.763 | 0.775 | 0.76 | 0.783 | 0.791 | 0.794 | 0.779 | 0.761 | 0.782 | 0.761 | 0.755 | 0.788 | 0.754 | 0.746 | 0.738 | 0.763 | 0.768 | 0.768 | 0.765 | 0.756 | 0.76 | 0.752 | 0.756 | 0.756 | 0.755 | 0.748 | 0.763 | 0.768 | 0.753 | 0.717 | 0.748 | 0.739 | 0.73 | 0.69 | 0.708 | 0.634 | 0.682 | 0.712 | 0.725 | 0.716 | 0.718 | 0.733 | 0.733 | 0.672 | 0.717 | 0.722 | 0.734 | 0.737 | 0.717 | 0.716 | 0.73 | 0.706 | 0.681 | 0.764 | 0.731 | 0.708 | 0.693 | 0.684 | 0.659 | 0.672 | 0.644 | 0.675 | 0.652 | 0.654 | 0.607 | -0.042 | 0.674 | 0.672 | 0.711 | 0.788 | 0.781 | 0.786 | 0.789 | 0.766 | 0.773 | 0.751 | 0.764 | 0.74 | 0.753 | 0.772 | 0.783 | 0.751 | 0.772 | 0.766 | 0.776 | 0.758 | 0.585 | 0.759 | 0.771 | 0.816 | 0.812 | 0.81 | 0.825 | 0.818 | 0.795 | 0.807 | 0.813 | 0.805 | 0.814 | 0.798 | 0.773 | 0.718 | 0.829 | 0.838 | 0.803 | 0.835 | 0.835 | 0.844 | 0.838 | 0.831 | 0.841 | 0.842 | 0.827 | 0.872 | 0.744 | 0.75 | 1 |
Onderzoek- en ontwikkelingskosten
| 35.21 | 34.962 | 37.105 | 34.693 | 32.58 | 33.585 | 38.542 | 37.134 | 33.954 | 33.991 | 36.054 | 35.489 | 34.476 | 31.302 | 34.105 | 34.399 | 30.24 | 30.397 | 35.946 | 32.991 | 28.115 | 28.079 | 30.242 | 28.781 | 29.7 | 26.888 | 31.076 | 26.98 | 26.078 | 23.377 | 22.77 | 19.44 | 18.603 | 19.671 | 20.555 | 17.526 | 16.977 | 18.302 | 18.076 | 15.254 | 18.542 | 13.622 | 12.502 | 12.695 | 12.184 | 11.887 | 11.321 | 10.886 | 10.002 | 10.3 | 10.361 | 10.35 | 10.608 | 10.506 | 9.482 | 8.94 | 7.961 | 8.076 | 8.103 | 7.837 | 6.756 | 7.704 | 8.835 | 8.97 | 9.073 | 9.29 | 9.097 | 9.681 | 8.704 | 8.019 | 7.931 | 8.111 | 7.997 | 8.582 | 7.917 | 6.916 | 7.224 | 7.185 | 6.315 | 6.958 | 6.552 | 6.655 | 6.898 | 6.227 | 6.246 | 6.263 | 5.983 | 6.066 | 6.714 | 6.498 | 6.352 | 6.674 | 7.583 | 7.655 | 8.182 | 9.71 | 8.265 | 8.083 | 7.312 | 7 | 7.6 | 6.6 | 6.5 | 6 | 6.4 | 6 | 6.3 | 6.3 | 5.7 | 5.3 | 5.2 | 4.9 | 5 | 4.8 | 4.8 | 3.9 | 3.5 | 3.1 | 2.7 | 2.4 | 2.6 | 2.5 | 2.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 245.668 | 79.646 | 83.221 | 82.801 | 75.451 | 75.451 | 0 | 0 | 122.191 | 64.061 | 58.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.351 | 0 | 0 | 0 | 28.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.275 | -4.275 | 0 | 0 | -0.455 | 0.455 | 0 | 0 | -0.824 | -0.125 | 0.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.656 | 0 | 0 | 0 | 1.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 92.625 | 93.18 | 90.628 | 90.372 | 82.307 | 83.423 | 83.037 | 75.951 | 75.371 | 83.221 | 82.801 | 82.974 | 75.906 | 76.843 | 72.424 | 72.509 | 64.206 | 59.079 | 69.138 | 74.3 | 64.486 | 68.245 | 66.811 | 66.433 | 65.817 | 66.752 | 63.697 | 60.635 | 61.054 | 52.518 | 46.521 | 42.985 | 42.072 | 42.715 | 38.338 | 37.694 | 35.806 | 43.241 | 43.487 | 41.04 | 47.059 | 38.668 | 34.9 | 36.007 | 33.877 | 33.3 | 32.167 | 30.387 | 28.765 | 30.127 | 30.549 | 30.932 | 28.135 | 29.466 | 29.161 | 29.018 | 25.857 | 25.738 | 23.622 | 26.524 | 21.281 | 22.404 | 26.141 | 29.267 | 28.788 | 28.048 | 26.528 | 26.949 | 24.303 | 24.594 | 23.973 | 24.208 | 23.414 | 25.277 | 23.779 | 21.979 | 21.351 | 21.494 | 17.508 | 18.693 | 18.099 | 17.568 | 16.314 | 14.77 | 13.761 | 13.949 | 13.871 | 15.326 | 15.442 | 14.233 | 13.025 | 12.543 | 14.168 | 16.441 | 18.438 | 18.602 | 16.143 | 14.593 | 12.639 | 12.7 | 10.9 | 10.3 | 9.8 | 9.8 | 8.9 | 9.4 | 9.9 | 9.8 | 9.7 | 8.9 | 7.4 | 6.7 | 6.4 | 6.9 | 6.3 | 6.8 | 6.3 | 5.8 | 5.1 | 5 | 4.3 | 4.2 | 3.3 | 4.9 | 4.9 | 4.6 | 4 | 4.5 | 3.8 | 3.6 | 3.4 | 3.6 | 3.5 | 3.2 | 2.8 | 2.7 | 2.7 | 2.7 | 2.5 | 2.3 | 1.8 | 1.8 | 0 |
Overige kosten
| 0 | 0.176 | 0.196 | 0.234 | 0.173 | 0.112 | 0.073 | 0.038 | -0.214 | -0.188 | -0.048 | -0.171 | -0.125 | -0.127 | -0.168 | -0.156 | -0.173 | 0.203 | -0.183 | -0.027 | 0.456 | -0.144 | 0.927 | -0.121 | -0.129 | -0.246 | 0.277 | 0.006 | -0.445 | -0.169 | 0.27 | 0.068 | 0.374 | 0.222 | 0.207 | 1.033 | -0.023 | -0.055 | -0.31 | -0.137 | 0.202 | -0.075 | -0.273 | -0.134 | -0.166 | -0.257 | 0.117 | 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 | 11.712 | 0.773 | 0.778 | 0.777 | 3.104 | 3.057 | 3.419 | 2.413 | 2.3 | 2.6 | 2.1 | 2.3 | 2.1 | 2.2 | 2.2 | 2.2 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1.2 | 1 | 0.9 | 0.7 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
Bedrijfskosten
| 127.835 | 128.142 | 127.733 | 125.065 | 114.887 | 117.008 | 121.579 | 113.085 | 109.325 | 117.212 | 118.855 | 118.463 | 110.382 | 108.145 | 106.529 | 106.908 | 94.446 | 89.476 | 105.084 | 107.291 | 92.601 | 96.324 | 97.053 | 95.214 | 95.517 | 93.64 | 94.773 | 87.615 | 87.132 | 75.895 | 69.291 | 62.425 | 60.675 | 62.386 | 58.893 | 55.22 | 52.783 | 61.543 | 61.563 | 56.294 | 65.601 | 52.29 | 47.402 | 48.702 | 46.061 | 45.187 | 43.488 | 41.273 | 38.767 | 40.427 | 40.91 | 41.282 | 38.743 | 39.972 | 38.643 | 37.958 | 33.818 | 33.814 | 31.725 | 34.361 | 28.037 | 30.108 | 34.976 | 38.237 | 37.861 | 37.338 | 35.625 | 36.63 | 33.007 | 32.613 | 31.904 | 32.319 | 31.411 | 33.859 | 31.696 | 28.895 | 28.575 | 28.679 | 23.823 | 25.651 | 24.651 | 24.223 | 23.212 | 20.997 | 20.007 | 20.212 | 19.854 | 21.392 | 22.156 | 20.731 | 19.377 | 30.929 | 22.524 | 24.874 | 27.397 | 31.416 | 27.465 | 26.095 | 22.364 | 22 | 21.1 | 19 | 18.6 | 17.9 | 17.5 | 17.6 | 18.4 | 17.6 | 16.9 | 15.6 | 14 | 13 | 12.7 | 12.9 | 12.3 | 11.7 | 10.7 | 9.6 | 8.4 | 8 | 7.3 | 7.1 | 6.2 | 5.3 | 5.5 | 4.9 | 4.3 | 4.7 | 4 | 3.8 | 3.6 | 3.8 | 3.7 | 3.4 | 2.9 | 2.8 | 2.8 | 2.8 | 2.6 | 2.4 | 1.9 | 1.9 | 0 |
Bedrijfsresultaat
| 31.564 | 38.457 | 14.204 | 12.729 | 30.637 | 65.175 | 22.161 | 54.337 | 40.023 | 93.943 | 86.728 | 56.52 | 87.547 | 92.581 | 78.453 | 59.085 | 96.635 | -6.142 | 20.951 | 17.607 | 43.092 | 51.756 | 30.147 | 45.247 | 77.844 | 63.455 | 34.596 | 52.108 | 110.247 | 59.538 | 37.426 | 40.237 | 54.528 | 49.675 | 16.344 | 19.148 | 28.485 | 51.778 | 23.917 | 31.07 | 59.428 | 30.722 | 22.443 | 24.835 | 23.379 | 20.173 | 17.981 | 20.513 | 21.803 | 23.35 | 17.741 | 21.556 | 22.389 | 24.042 | 17.368 | 22.945 | 22.275 | 19.241 | 11.252 | 0.756 | 0.88 | -7.854 | -6.45 | -1.612 | 7.987 | 10.726 | 7.818 | 11.227 | 7.12 | 4.148 | 4.604 | 9.793 | 11.147 | 12.622 | 10.634 | 14.634 | 13.926 | 9.859 | 5.585 | 6.467 | 15.875 | 14.339 | 10.168 | 7.647 | 5.507 | 4.411 | 1.318 | 1.436 | -1.394 | -3.288 | -6.162 | -31.991 | 0.38 | 0.254 | 4.017 | 20.667 | 25.595 | 22.798 | 20.626 | 15 | 10.6 | 7.5 | 2.4 | 0.6 | 1.1 | 7.1 | 13 | 17.6 | 17 | 12.2 | 7.8 | 7 | 2.8 | 13.6 | 14.6 | 14.1 | 13.5 | 9.6 | 7.6 | 6.8 | 5.9 | 5 | 4.2 | 4.6 | 4.1 | 3.4 | 2.5 | 0.4 | 1.8 | 1.9 | 2.1 | 3.3 | 3.4 | 3.1 | 2.8 | 2.6 | 2.5 | 2 | 1.7 | 1.7 | 1.3 | 0.8 | 3.3 |
Bedrijfsresultaat ratio
| 0.134 | 0.161 | 0.067 | 0.065 | 0.155 | 0.269 | 0.11 | 0.227 | 0.191 | 0.342 | 0.307 | 0.232 | 0.307 | 0.344 | 0.328 | 0.264 | 0.385 | -0.036 | 0.125 | 0.104 | 0.235 | 0.26 | 0.174 | 0.234 | 0.335 | 0.3 | 0.204 | 0.289 | 0.424 | 0.344 | 0.277 | 0.311 | 0.369 | 0.337 | 0.17 | 0.196 | 0.265 | 0.36 | 0.211 | 0.265 | 0.351 | 0.282 | 0.247 | 0.26 | 0.258 | 0.233 | 0.222 | 0.25 | 0.272 | 0.277 | 0.228 | 0.256 | 0.28 | 0.288 | 0.233 | 0.27 | 0.297 | 0.268 | 0.191 | 0.015 | 0.021 | -0.192 | -0.153 | -0.031 | 0.126 | 0.16 | 0.129 | 0.172 | 0.13 | 0.076 | 0.09 | 0.168 | 0.192 | 0.2 | 0.18 | 0.241 | 0.239 | 0.181 | 0.129 | 0.13 | 0.286 | 0.263 | 0.211 | 0.183 | 0.142 | 0.12 | 0.04 | 0.042 | -0.044 | -0.123 | -0.283 | -1.271 | 0.011 | 0.007 | 0.091 | 0.313 | 0.377 | 0.367 | 0.378 | 0.311 | 0.259 | 0.212 | 0.087 | 0.024 | 0.045 | 0.222 | 0.324 | 0.375 | 0.387 | 0.336 | 0.278 | 0.265 | 0.106 | 0.39 | 0.418 | 0.446 | 0.453 | 0.405 | 0.392 | 0.376 | 0.355 | 0.333 | 0.328 | 0.374 | 0.347 | 0.327 | 0.284 | 0.056 | 0.257 | 0.279 | 0.296 | 0.388 | 0.4 | 0.403 | 0.412 | 0.4 | 0.397 | 0.351 | 0.327 | 0.362 | 0.302 | 0.222 | 1 |
Totaal overige inkomsten en kosten netto
| 4.991 | 3.111 | 3.362 | 1.625 | -3.635 | 2.602 | 4.054 | 4.894 | -0.678 | -0.726 | 0.976 | 1.427 | 1.037 | 0.957 | 0.378 | 5.835 | 4.674 | 3.83 | 2.043 | 5.314 | 4.275 | 5.219 | 5.584 | 3.502 | 3.429 | 3.118 | 3.383 | 1.896 | 1.903 | 1.785 | 2.019 | 2.954 | 1.814 | 1.999 | 1.244 | 2.601 | 0.778 | 0.863 | 0.945 | 1.006 | 1.694 | 0.63 | 0.404 | 0.024 | 0.329 | 0.593 | 0.572 | 0.931 | 0.283 | 1.672 | 0.337 | 0.132 | 0.53 | 0.759 | 0.341 | 0.043 | 0.357 | 0.144 | -0.154 | -0.287 | 0.262 | 0.025 | 2.292 | 3.518 | 2.157 | 1.139 | 3.45 | 2.477 | 2.234 | 1.615 | 1.66 | 1.955 | 1.236 | 1.492 | 1.421 | 0.975 | 0.746 | 0.682 | 1.569 | 2.89 | 0.541 | 0.981 | 1.899 | 0.647 | 1.973 | 0.451 | 1.294 | -0.02 | 2.626 | -3.963 | 2.561 | 2.78 | 2.989 | 2.915 | 2.985 | 2.843 | 2.921 | 2.729 | 2.039 | 2.4 | 1.9 | 1.2 | 1.8 | 2 | -0.4 | 2.1 | 1.8 | 2.1 | -1.3 | 1.3 | 1.5 | 1.9 | 1.4 | 1.4 | 1 | 1.1 | -9.6 | 0.6 | 0.8 | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0.4 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 1 | 0.5 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | -3.3 |
Inkomen voor belasting
| 36.555 | 41.568 | 17.566 | 14.354 | 27.002 | 67.777 | 26.215 | 59.231 | 39.345 | 64.415 | 87.704 | 57.947 | 88.584 | 93.538 | 78.831 | 64.92 | 101.309 | -2.312 | 22.994 | 22.921 | 47.367 | 56.975 | 35.731 | 48.749 | 81.273 | 66.573 | 37.979 | 54.004 | 112.15 | 61.323 | 39.445 | 43.191 | 56.342 | 51.674 | 17.588 | 21.749 | 29.263 | 52.641 | 24.862 | 32.076 | 61.122 | 31.352 | 22.847 | 24.859 | 23.708 | 20.766 | 18.553 | 21.444 | 22.086 | 25.022 | 18.078 | 21.688 | 22.919 | 24.801 | 17.709 | 22.988 | 22.632 | 19.385 | 11.098 | 0.469 | 1.142 | -7.829 | -4.158 | 1.906 | 10.144 | 11.865 | 11.268 | 13.704 | 9.354 | 5.763 | 6.264 | 11.748 | 12.383 | 14.114 | 12.055 | 15.609 | 14.672 | 10.541 | 7.154 | 9.357 | 16.416 | 15.32 | 12.067 | 8.294 | 7.48 | 4.862 | 2.612 | 1.416 | 1.232 | -7.251 | -3.601 | -29.211 | 3.369 | 3.169 | 7.002 | 23.51 | 28.516 | 25.527 | 22.665 | 17.4 | 12.5 | 8.7 | 4.2 | 2.6 | 0.7 | 9.2 | 14.8 | 19.7 | 15.7 | 13.5 | 9.3 | 8.9 | 4.2 | 15 | 15.6 | 15.2 | 3.9 | 10.2 | 8.4 | 7.1 | 6.2 | 5.4 | 4.6 | 4.8 | 4.5 | 3.7 | 2.9 | 0.9 | 2.1 | 2.2 | 3.1 | 3.8 | 3.7 | 3.3 | 3.1 | 2.8 | 2.8 | 2.4 | 2 | 1.9 | 1.6 | 1 | 0 |
Inkomen voor belasting ratio
| 0.156 | 0.174 | 0.083 | 0.073 | 0.137 | 0.279 | 0.13 | 0.247 | 0.188 | 0.235 | 0.311 | 0.237 | 0.311 | 0.348 | 0.33 | 0.29 | 0.404 | -0.014 | 0.137 | 0.135 | 0.258 | 0.286 | 0.206 | 0.252 | 0.35 | 0.315 | 0.224 | 0.299 | 0.432 | 0.355 | 0.292 | 0.334 | 0.381 | 0.351 | 0.183 | 0.222 | 0.272 | 0.366 | 0.219 | 0.274 | 0.361 | 0.288 | 0.251 | 0.26 | 0.261 | 0.24 | 0.229 | 0.261 | 0.276 | 0.297 | 0.233 | 0.258 | 0.286 | 0.297 | 0.238 | 0.271 | 0.302 | 0.27 | 0.188 | 0.009 | 0.028 | -0.191 | -0.098 | 0.037 | 0.16 | 0.177 | 0.186 | 0.21 | 0.171 | 0.105 | 0.123 | 0.201 | 0.213 | 0.224 | 0.204 | 0.257 | 0.252 | 0.193 | 0.166 | 0.187 | 0.296 | 0.281 | 0.251 | 0.198 | 0.193 | 0.133 | 0.079 | 0.042 | 0.039 | -0.272 | -0.165 | -1.161 | 0.099 | 0.085 | 0.158 | 0.356 | 0.42 | 0.41 | 0.416 | 0.36 | 0.305 | 0.246 | 0.153 | 0.104 | 0.028 | 0.288 | 0.369 | 0.42 | 0.358 | 0.372 | 0.331 | 0.337 | 0.158 | 0.43 | 0.447 | 0.481 | 0.131 | 0.43 | 0.433 | 0.392 | 0.373 | 0.36 | 0.359 | 0.39 | 0.381 | 0.356 | 0.33 | 0.127 | 0.3 | 0.324 | 0.437 | 0.447 | 0.435 | 0.429 | 0.456 | 0.431 | 0.444 | 0.421 | 0.385 | 0.404 | 0.372 | 0.278 | 0 |
Belastingkosten
| 6.964 | 5.356 | 5.544 | 3.125 | 8.086 | 10.303 | 0.6 | 3.92 | 5.365 | 5.514 | 20.371 | 4.412 | 9.684 | 15.94 | 8.983 | -4.425 | 13.803 | -1.17 | 2.517 | -57.406 | 5.682 | 8.226 | 2.627 | 3.331 | 0.837 | 10.377 | 0.762 | 80.901 | 9.802 | 5.251 | -6.21 | 4.938 | 2.667 | 8.66 | 2.703 | 2.895 | 3.441 | 9.125 | 4.36 | 5.445 | 10.722 | 5.404 | 4.341 | 4.416 | 2.981 | 3.946 | 2.97 | 5.2 | 4.281 | 5.255 | 3.796 | 2.589 | 4.882 | 5.704 | 4.073 | 3.224 | 4.487 | 4.458 | 2.553 | 0.01 | -3.359 | -1.41 | -0.748 | 0.092 | -1.189 | 3.103 | 2.793 | 2.61 | 2.011 | 1.936 | 1.629 | 2.243 | 2.267 | 2.68 | 3.255 | 4.129 | 3.814 | 2.741 | 1.86 | 2.713 | 4.761 | 4.442 | 3.5 | 2.58 | 2.342 | 1.556 | 0.819 | 0.992 | 0.451 | -2.539 | -1.081 | -8.876 | 1.077 | 1.014 | 2.241 | 7.523 | 9.125 | 8.169 | 7.253 | 5.3 | 3.5 | 2.5 | 1.1 | 0.4 | -0.3 | 2.7 | 4.3 | 6 | 4.8 | 4.1 | 2.8 | 2.7 | 1 | 4.9 | 4.8 | 4.7 | 4.5 | 3 | 2.5 | 2.2 | 1.9 | 1.7 | 1.4 | 1.5 | 1.4 | 1.1 | 0.8 | 0.1 | 0.6 | 0.6 | 0.9 | 1.2 | 1.2 | 1 | 1.1 | 1 | 1 | 0.8 | 0.7 | 0.8 | 0.3 | 0.2 | 0 |
Nettowinst
| 29.591 | 36.212 | 12.022 | 11.229 | 18.916 | 57.474 | 25.615 | 55.311 | 33.98 | 58.901 | 67.333 | 53.535 | 78.9 | 77.598 | 69.848 | 69.345 | 87.506 | -1.142 | 20.477 | 80.327 | 41.685 | 48.749 | 33.104 | 45.418 | 80.436 | 56.196 | 37.217 | -26.897 | 102.348 | 56.072 | 45.655 | 38.253 | 53.675 | 42.759 | 14.885 | 18.746 | 104.112 | 43.714 | 20.502 | 26.631 | 50.4 | 25.948 | 18.506 | 20.443 | 20.727 | 16.82 | 15.583 | 16.244 | 17.805 | 19.767 | 14.282 | 19.099 | 18.037 | 19.097 | 13.636 | 19.764 | 18.145 | 14.927 | 8.545 | 0.459 | 4.501 | -6.419 | -3.41 | 1.814 | 11.333 | 5.653 | 8.475 | 11.094 | 7.343 | 3.827 | 4.635 | 9.505 | 10.116 | 11.434 | 8.8 | 11.75 | 10.858 | 7.8 | 5.294 | 6.644 | 11.655 | 10.878 | 8.567 | 5.714 | 5.138 | 3.306 | 1.793 | 0.424 | 0.781 | -4.712 | -2.52 | -20.335 | 2.292 | 2.155 | 4.761 | 15.987 | 19.391 | 17.358 | 15.412 | 12.1 | 9 | 6.2 | 3.1 | 2.2 | 1 | 6.5 | 10.5 | 13.7 | 10.9 | 9.4 | 6.5 | 6.2 | 3.2 | 10.1 | 10.8 | 10.5 | -0.6 | 7.2 | 5.9 | 4.9 | 4.3 | 3.7 | 3.2 | 3.3 | 3.1 | 2.6 | 2.1 | 0.8 | 1.5 | 1.6 | 2.2 | 2.6 | 2.5 | 2.3 | 2 | 1.8 | 1.8 | 1.6 | 1.3 | 1.1 | 1.3 | 0.8 | 0 |
Nettowinstmarge
| 0.126 | 0.151 | 0.057 | 0.057 | 0.096 | 0.237 | 0.127 | 0.231 | 0.162 | 0.214 | 0.238 | 0.219 | 0.277 | 0.288 | 0.292 | 0.31 | 0.349 | -0.007 | 0.122 | 0.473 | 0.227 | 0.245 | 0.191 | 0.235 | 0.346 | 0.266 | 0.219 | -0.149 | 0.394 | 0.324 | 0.338 | 0.296 | 0.363 | 0.29 | 0.155 | 0.192 | 0.968 | 0.304 | 0.181 | 0.227 | 0.298 | 0.238 | 0.204 | 0.214 | 0.228 | 0.194 | 0.193 | 0.198 | 0.222 | 0.234 | 0.184 | 0.227 | 0.225 | 0.229 | 0.183 | 0.233 | 0.242 | 0.208 | 0.145 | 0.009 | 0.109 | -0.157 | -0.081 | 0.035 | 0.179 | 0.084 | 0.14 | 0.17 | 0.134 | 0.07 | 0.091 | 0.163 | 0.174 | 0.181 | 0.149 | 0.193 | 0.186 | 0.143 | 0.123 | 0.133 | 0.21 | 0.2 | 0.178 | 0.136 | 0.133 | 0.09 | 0.055 | 0.013 | 0.025 | -0.177 | -0.116 | -0.808 | 0.067 | 0.058 | 0.108 | 0.242 | 0.285 | 0.279 | 0.283 | 0.251 | 0.22 | 0.176 | 0.113 | 0.088 | 0.04 | 0.203 | 0.262 | 0.292 | 0.248 | 0.259 | 0.231 | 0.235 | 0.121 | 0.289 | 0.309 | 0.332 | -0.02 | 0.304 | 0.304 | 0.271 | 0.259 | 0.247 | 0.25 | 0.268 | 0.263 | 0.25 | 0.239 | 0.113 | 0.214 | 0.235 | 0.31 | 0.306 | 0.294 | 0.299 | 0.294 | 0.277 | 0.286 | 0.281 | 0.25 | 0.234 | 0.302 | 0.222 | 0 |
WPA (Winst Per Aandeel)
| 0.17 | 0.21 | 0.07 | 0.065 | 0.11 | 0.33 | 0.15 | 0.32 | 0.2 | 0.34 | 0.39 | 0.3 | 0.45 | 0.44 | 0.4 | 0.4 | 0.5 | -0.007 | 0.12 | 0.47 | 0.24 | 0.28 | 0.19 | 0.26 | 0.47 | 0.33 | 0.21 | -0.16 | 0.59 | 0.33 | 0.26 | 0.23 | 0.32 | 0.25 | 0.09 | 0.11 | 0.61 | 0.25 | 0.12 | 0.16 | 0.29 | 0.15 | 0.11 | 0.12 | 0.12 | 0.095 | 0.09 | 0.094 | 0.11 | 0.12 | 0.085 | 0.11 | 0.11 | 0.12 | 0.083 | 0.12 | 0.12 | 0.095 | 0.055 | 0.003 | 0.028 | -0.041 | -0.022 | 0.011 | 0.068 | 0.033 | 0.05 | 0.064 | 0.043 | 0.023 | 0.025 | 0.052 | 0.058 | 0.063 | 0.048 | 0.061 | 0.058 | 0.043 | 0.028 | 0.036 | 0.065 | 0.06 | 0.048 | 0.033 | 0.03 | 0.02 | 0.01 | 0.003 | 0.005 | -0.027 | -0.014 | -0.12 | 0.013 | 0.013 | 0.028 | 0.087 | 0.11 | 0.1 | 0.09 | 0.068 | 0.055 | 0.035 | 0.02 | 0.013 | 0.005 | 0.04 | 0.063 | 0.082 | 0.065 | 0.058 | 0.04 | 0.038 | 0.02 | 0.063 | 0.068 | 0.069 | -0.002 | 0.045 | 0.038 | 0.034 | 0.03 | 0.025 | 0.023 | 0.024 | 0.023 | 0.02 | 0.015 | 0.007 | 0.013 | 0.013 | 0.015 | 0.021 | 0.02 | 0.018 | 0.015 | 0.013 | 0.013 | 0.013 | 0.01 | 0.009 | 0.01 | 0.008 | 0.008 |
Verwaterde WPA
| 0.17 | 0.21 | 0.07 | 0.065 | 0.11 | 0.33 | 0.15 | 0.32 | 0.19 | 0.34 | 0.38 | 0.3 | 0.44 | 0.43 | 0.39 | 0.4 | 0.49 | -0.007 | 0.12 | 0.46 | 0.24 | 0.28 | 0.19 | 0.26 | 0.45 | 0.32 | 0.21 | -0.16 | 0.57 | 0.32 | 0.25 | 0.22 | 0.31 | 0.25 | 0.085 | 0.11 | 0.6 | 0.25 | 0.12 | 0.15 | 0.28 | 0.14 | 0.11 | 0.12 | 0.12 | 0.095 | 0.088 | 0.094 | 0.1 | 0.11 | 0.083 | 0.11 | 0.11 | 0.11 | 0.08 | 0.12 | 0.11 | 0.095 | 0.055 | 0.003 | 0.028 | -0.041 | -0.022 | 0.011 | 0.068 | 0.033 | 0.05 | 0.064 | 0.043 | 0.023 | 0.025 | 0.052 | 0.055 | 0.06 | 0.045 | 0.061 | 0.055 | 0.043 | 0.028 | 0.036 | 0.063 | 0.058 | 0.045 | 0.033 | 0.028 | 0.02 | 0.01 | 0.003 | 0.005 | -0.027 | -0.014 | -0.12 | 0.013 | 0.013 | 0.028 | 0.087 | 0.11 | 0.095 | 0.085 | 0.068 | 0.05 | 0.035 | 0.018 | 0.013 | 0.005 | 0.038 | 0.06 | 0.082 | 0.06 | 0.053 | 0.038 | 0.038 | 0.02 | 0.058 | 0.063 | 0.069 | -0.002 | 0.045 | 0.038 | 0.034 | 0.03 | 0.025 | 0.023 | 0.024 | 0.023 | 0.02 | 0.015 | 0.007 | 0.013 | 0.013 | 0.015 | 0.021 | 0.02 | 0.018 | 0.015 | 0.013 | 0.013 | 0.013 | 0.01 | 0.009 | 0.01 | 0.008 | 0.008 |
EBITDA
| 40.382 | 46.377 | 22.296 | 16.874 | 33.01 | 67.609 | 27.089 | 61.456 | 47.782 | 87.363 | 91.685 | 61.389 | 92.598 | 97.758 | 83.639 | 66.559 | 103.046 | 34.952 | 27.97 | 24.588 | 48.936 | 57.887 | 36.091 | 51.015 | 83.213 | 68.668 | 39.795 | 56.749 | 115.171 | 64.094 | 41.171 | 44.174 | 58.221 | 53.312 | 20.146 | 22.84 | 31.912 | 55.338 | 25.549 | 34.409 | 58.586 | 28.999 | 25.349 | 27.668 | 26.131 | 22.901 | 20.77 | 23.27 | 21.803 | 23.35 | 17.741 | 24.049 | 22.389 | 24.042 | 17.368 | 23.553 | 24.747 | 21.644 | 13.681 | 2.335 | 3.75 | -7.854 | -3.222 | 1.237 | 7.987 | 10.726 | 10.879 | 14.091 | 9.964 | 4.148 | 4.604 | 12.758 | 11.147 | 12.622 | 10.634 | 17.32 | 17.258 | 12.73 | 8.121 | 15.009 | 15.875 | 14.339 | 10.168 | 10.279 | 5.507 | 4.411 | 1.318 | 3.807 | 0.912 | -1.249 | -3.934 | -28.726 | 3.861 | 3.683 | 7.386 | 23.771 | 28.652 | 26.217 | 23.039 | 17.3 | 13.2 | 9.6 | 4.685 | 2.7 | 3.3 | 9.3 | 15.2 | 19.1 | 19.7 | 13.6 | 9.2 | 8.4 | 4.1 | 14.8 | 15.8 | 15.1 | 14.4 | 10.3 | 8.2 | 7.4 | 6.3 | 5.4 | 4.6 | 5 | 4.4 | 3.7 | 2.8 | 0.6 | 2.1 | 2.1 | 2.3 | 3.5 | 3.6 | 3.3 | 2.9 | 2.7 | 2.7 | 2.1 | 1.8 | 1.8 | 1.4 | 0.9 | 3.3 |
EBITDA ratio
| 0.172 | 0.194 | 0.106 | 0.065 | 0.147 | 0.238 | 0.115 | 0.224 | 0.222 | 0.36 | 0.307 | 0.226 | 0.329 | 0.359 | 0.348 | 0.289 | 0.368 | 0.401 | 0.154 | 0.072 | 0.246 | 0.264 | 0.181 | 0.216 | 0.32 | 0.309 | 0.184 | 0.278 | 0.432 | 0.357 | 0.294 | 0.288 | 0.384 | 0.35 | 0.199 | 0.169 | 0.289 | 0.378 | 0.203 | 0.257 | 0.361 | 0.303 | 0.271 | 0.259 | 0.254 | 0.255 | 0.215 | 0.267 | 0.304 | 0.257 | 0.257 | 0.319 | 0.304 | 0.308 | 0.261 | 0.294 | 0.337 | 0.309 | 0.195 | 0.099 | 0.09 | 0.056 | -0.123 | 0.098 | 0.139 | 0.187 | 0.12 | 0.178 | 0.141 | 0.098 | 0.113 | 0.185 | 0.222 | 0.223 | 0.204 | 0.264 | 0.283 | 0.221 | 0.152 | 0.243 | 0.32 | 0.29 | 0.225 | 0.36 | 0.155 | 0.18 | 0.074 | 0.113 | -0.05 | 0.119 | -0.298 | -0.817 | 0.026 | 0.021 | 0.1 | 0.317 | 0.379 | 0.378 | 0.419 | 0.308 | 0.276 | 0.235 | 0.109 | 0.036 | 0.15 | 0.228 | 0.332 | 0.365 | 0.451 | 0.336 | 0.274 | 0.254 | 0.106 | 0.387 | 0.424 | 0.443 | 0.805 | 0.405 | 0.392 | 0.387 | 0.361 | 0.34 | 0.328 | 0.382 | 0.373 | 0.327 | 0.273 | 0.042 | 0.257 | 0.25 | 0.211 | 0.365 | 0.376 | 0.39 | 0.382 | 0.369 | 0.381 | 0.316 | 0.288 | 0.319 | 0.279 | 0.222 | 1 |