Cigna Corporation
NYSE:CI
293.31 (USD) • At close February 5, 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 | 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 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 63,694 | 60,475 | 55,419 | 51,080 | 49,034 | 48,612 | 46,461 | 45,759 | 45,199 | 45,389 | 43,684 | 45,756 | 44,356 | 43,190 | 40,972 | 41,879 | 40,987 | 39,303 | 38,381 | 38,338 | 38,607 | 38,842 | 37,956 | 14,255 | 11,457 | 11,477 | 11,380 | 10,655 | 10,489 | 10,425 | 10,474 | 9,944 | 9,880 | 9,960 | 9,884 | 9,528 | 9,389 | 9,492 | 9,467 | 8,928 | 8,757 | 8,733 | 8,496 | 8,112 | 8,066 | 7,980 | 8,222 | 7,620 | 7,323 | 7,457 | 6,788 | 5,463 | 5,613 | 5,509 | 5,413 | 5,429 | 5,266 | 5,353 | 5,205 | 4,636 | 4,517 | 4,488 | 4,773 | 4,817 | 4,852 | 4,863 | 4,569 | 4,455 | 4,413 | 4,381 | 4,374 | 4,205 | 4,137 | 4,098 | 4,107 | 4,210 | 4,022 | 4,107 | 4,345 | 4,342 | 4,479 | 4,633 | 4,722 | 4,501 | 4,773 | 4,634 | 4,900 | 4,332 | 5,218 | 4,971 | 4,827 | 4,942 | 4,778 | 4,663 | 4,732 | 5,106 | 5,026 | 4,971 | 4,891 | 7,689 | 3,781 | 3,724 | 4,263 | 9,328 | 4,093 | 4,115 | 3,901 | 9,243 | 3,925 | 3,482 | 3,388 | 8,617 | 3,444 | 3,499 | 3,390 | 8,615 | 3,408 | 3,514 | 3,418 | 8,085 | 3,497 | 3,444 | 3,366 | 3,660 | 3,298 | 3,493 | 3,261 | 3,657 | 3,363 | 3,453 | 3,451 | 3,679 | 3,412 | 3,596 | 3,608 | 3,759 | 3,645 | 3,726 | 2,856 | 3,024.4 | 2,937.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 9,527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,457 | 6,788 | 5,463 | 5,613 | 5,509 | 5,413 | 5,429 | 5,266 | 5,353 | 5,205 | 4,636 | 4,517 | 4,488 | 4,773 | 4,817 | 4,852 | 4,863 | 4,569 | 4,455 | 4,413 | 4,381 | 4,374 | 4,205 | 4,137 | 4,098 | 4,107 | 4,210 | 4,022 | 4,107 | 4,345 | 4,342 | 4,479 | 4,633 | 4,722 | 4,501 | 4,773 | 4,634 | 4,900 | 4,332 | 5,218 | 4,971 | 4,827 | 4,942 | 4,778 | 4,663 | 4,732 | 5,106 | 5,026 | 4,971 | 4,891 | 7,689 | 3,781 | 3,724 | 4,263 | 9,328 | 4,093 | 4,115 | 3,901 | 9,243 | 3,925 | 3,482 | 3,388 | 8,617 | 3,444 | 3,499 | 3,390 | 8,615 | 3,408 | 3,514 | 3,418 | 8,085 | 3,497 | 3,444 | 3,366 | 3,660 | 3,298 | 3,493 | 3,261 | 3,657 | 3,363 | 3,453 | 3,451 | 3,679 | 3,412 | 3,596 | 3,608 | 3,759 | 3,645 | 3,726 | 2,856 | 3,024.4 | 2,937.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.85 | 0.843 | 0.83 | 0.818 | 0.818 | 0.814 | 0.805 | 0.296 | 0.828 | 0.819 | 0.811 | 3.074 | 0.812 | 0.804 | 0.805 | 3.054 | 0.794 | 0.819 | 0.783 | 3.206 | 0.8 | 0.805 | 0.799 | 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 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve 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 | 0 | 0 | 0 | 1,448 | 1,383 | 1,482 | 0 | 1,402 | 1,405 | 1,414 | 0 | 1,342 | 1,330 | 1,392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,590 | 3,628 | 3,676 | 3,796 | 3,585 | 3,439 | 3,550 | 3,476 | 3,144 | 3,251 | 3,239 | 3,408 | 3,101 | 3,000 | 3,300 | 3,895 | 3,207 | 3,295 | 3,263 | 3,564 | 3,345 | 3,160 | 3,192 | 2,694 | 2,871 | 2,704 | 2,682 | 9,903 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,588 | 1,448 | 1,383 | 1,482 | 1,476 | 1,402 | 1,405 | 1,414 | 1,386 | 1,342 | 1,330 | 1,392 | 0 | 1,415 | 1,455 | 1,280 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 59,183 | 54,435 | 49,487 | 45,224 | 43,209 | 42,952 | 40,896 | 40,534 | 39,913 | 39,767 | 38,257 | 40,811 | 38,961 | 38,043 | 35,715 | 36,639 | 35,672 | 33,369 | 33,057 | 33,213 | 33,139 | 33,519 | 32,534 | 11,002 | 7,454 | 7,612 | 7,390 | -3,190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,834 | 6,202 | -6,535 | 3,889 | 3,532 | 3,350 | -6,361 | 3,400 | 3,509 | 3,369 | -5,515 | 2,688 | 2,528 | 3,108 | -5,156 | 4,619 | 4,450 | 4,495 | -4,067 | 3,911 | 4,053 | 3,961 | -3,856 | 3,691 | 3,690 | 3,579 | -3,902 | 3,639 | 3,670 | 3,680 | -3,584 | -3,965 | -3,857 | -4,395 | -4,084 | -4,492 | -4,711 | -4,570 | -4,274 | -6,502 | -4,646 | -4,496 | -4,661 | -4,367 | -4,278 | -4,312 | -4,705 | -4,596 | -4,725 | -4,471 | -7,244 | -2,650 | -3,326 | -3,924 | -8,949 | -3,701 | -3,644 | -3,133 | -8,868 | -3,498 | -3,071 | -2,951 | -8,153 | -3,010 | -3,154 | -3,032 | -8,187 | -4,291 | -3,210 | -3,016 | -7,832 | -3,319 | -3,240 | -3,196 | -3,396 | -3,559 | -3,371 | -3,221 | -3,671 | -3,504 | -3,292 | -3,304 | -3,536 | -3,266 | -3,353 | -3,560 | -3,635 | -3,667 | -3,514 | -2,806 | -2,767.5 | -2,796 | 144 | 85.5 | 141.9 | 114.2 | 145.1 | 71 | 122.1 | 183.6 | 219.2 | 160.7 | 205.5 | 146.6 | 111.1 | 71.7 | -1,009.4 | 137.4 |
Bedrijfskosten
| 51,514 | 58,063 | 53,163 | 49,020 | 46,794 | 46,391 | 44,446 | 44,010 | 43,057 | 43,018 | 41,496 | 44,219 | 42,062 | 41,043 | 39,015 | 40,534 | 38,879 | 36,664 | 36,320 | 36,777 | 36,484 | 36,679 | 35,726 | 13,696 | 10,325 | 10,316 | 10,072 | 6,713 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,145 | 8,081 | 6,934 | 6,537 | 6,834 | 6,202 | -4,947 | 5,337 | 4,915 | 4,832 | -4,885 | 4,802 | 4,914 | 4,783 | -4,129 | 4,030 | 3,858 | 4,500 | -5,156 | 4,619 | 4,450 | 4,495 | -4,067 | 3,911 | 4,053 | 3,961 | -3,856 | 3,691 | 3,690 | 3,579 | -3,902 | 3,639 | 3,670 | 3,680 | -3,584 | -3,965 | -3,857 | -4,395 | -4,084 | -4,492 | -4,711 | -4,570 | -4,274 | -6,502 | -4,646 | -4,496 | -4,661 | -4,367 | -4,278 | -4,312 | -4,705 | -4,596 | -4,725 | -4,471 | -7,244 | -2,650 | -3,326 | -3,924 | -8,949 | -3,701 | -3,644 | -3,133 | -8,868 | -3,498 | -3,071 | -2,951 | -8,153 | -3,010 | -3,154 | -3,032 | -8,187 | -4,291 | -3,210 | -3,016 | -7,832 | -3,319 | -3,240 | -3,196 | -3,396 | -3,559 | -3,371 | -3,221 | -3,671 | -3,504 | -3,292 | -3,304 | -3,536 | -3,266 | -3,353 | -3,560 | -3,635 | -3,667 | -3,514 | -2,806 | -2,767.5 | -2,796 | 144 | 85.5 | 141.9 | 114.2 | 145.1 | 71 | 122.1 | 183.6 | 219.2 | 160.7 | 205.5 | 146.6 | 111.1 | 71.7 | -1,009.4 | 137.4 |
Bedrijfsresultaat
| 1,732 | 2,412 | 2,256 | 2,060 | 2,240 | 2,221 | 2,015 | 1,749 | 2,142 | 2,371 | 2,188 | 1,537 | 2,294 | 2,147 | 1,957 | 1,345 | 2,108 | 2,639 | 2,061 | 1,561 | 2,123 | 2,163 | 2,230 | 559 | 1,132 | 1,161 | 1,308 | 3,942 | 10,473 | 10,425 | 10,474 | 9,944 | 9,880 | 9,960 | 9,884 | 9,528 | 9,389 | 9,492 | 9,467 | 8,928 | 8,757 | 8,733 | 8,496 | 8,112 | 8,066 | 835 | 897 | 739 | 0 | 655 | 618 | 516 | 346 | 708 | 599 | 544 | 510 | 438 | 421 | 507 | 487 | 630 | 273 | -339 | 232 | 412 | 76 | 388 | 504 | 328 | 425 | 349 | 442 | 408 | 528 | 308 | 383 | 437 | 665 | 758 | 514 | 776 | 327 | 417 | 281 | -77 | 330 | 58 | -1,284 | 325 | 331 | 281 | 411 | 385 | 420 | 401 | 430 | 246 | 420 | 445 | 1,131 | 398 | 339 | 379 | 392 | 471 | 768 | 375 | 427 | 411 | 437 | 464 | 434 | 345 | 358 | 428 | -883 | 304 | 402 | 253 | 178 | 204 | 170 | 264 | -261 | 122 | 40 | -14 | -141 | 161 | 147 | 143 | 146 | 243 | 48 | 124 | -22 | 212 | 50 | 256.9 | 141.4 | 144 | 85.5 | 141.9 | 114.2 | 145.1 | 71 | 122.1 | 183.6 | 219.2 | 160.7 | 205.5 | 146.6 | 111.1 | 71.7 | -1,009.4 | 137.4 |
Bedrijfsresultaat ratio
| 0.027 | 0.04 | 0.041 | 0.02 | 0.046 | 0.046 | 0.027 | 0.035 | 0.083 | 0.05 | 0.042 | 0.035 | 0.052 | 0.05 | 0.048 | 0.195 | 0.051 | 0.067 | 0.054 | 0.211 | 0.055 | 0.056 | 0.059 | 0.016 | 0.09 | 0.096 | 0.107 | 0.072 | 0.079 | 0.11 | 0.086 | 0.062 | 0.076 | 0.082 | 0.083 | 0.07 | 0.094 | 0.099 | 0.09 | 0.083 | 0.094 | 0.103 | 0.1 | 0.066 | 0.099 | 0.096 | 0.009 | 0.082 | 0.107 | 0.088 | 0.091 | 0.094 | 0.062 | 0.129 | 0.111 | 0.1 | 0.097 | 0.082 | 0.081 | 0.109 | 0.108 | 0.14 | 0.057 | -0.07 | 0.048 | 0.085 | 0.017 | 0.087 | 0.114 | 0.075 | 0.097 | 0.083 | 0.107 | 0.1 | 0.129 | 0.073 | 0.095 | 0.106 | 0.153 | 0.175 | 0.115 | 0.167 | 0.069 | 0.093 | 0.059 | -0.017 | 0.067 | 0.013 | -0.246 | 0.065 | 0.069 | 0.057 | 0.086 | 0.083 | 0.089 | 0.079 | 0.086 | 0.049 | 0.086 | 0.058 | 0.299 | 0.107 | 0.08 | 0.041 | 0.096 | 0.114 | 0.197 | 0.041 | 0.109 | 0.118 | 0.129 | 0.054 | 0.126 | 0.099 | 0.106 | 0.05 | -0.259 | 0.087 | 0.118 | 0.031 | 0.051 | 0.059 | 0.051 | 0.072 | -0.079 | 0.035 | 0.012 | -0.004 | -0.042 | 0.047 | 0.043 | 0.039 | 0.043 | 0.068 | 0.013 | 0.033 | -0.006 | 0.057 | 0.018 | 0.085 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -540 | -423 | -2,177 | -1,872 | -400 | -337 | -414 | -391 | 1,349 | -390 | -621 | -225 | -235 | -249 | -444 | 4,033 | -304 | -350 | -664 | -300 | -360 | -405 | -442 | -331 | -99 | -59 | -90 | -3,184 | -9,649 | -9,291 | -9,584 | -9,339 | -9,138 | -9,147 | -9,065 | -8,869 | -8,511 | -8,556 | -8,613 | -8,196 | -7,939 | -7,832 | -7,643 | -7,576 | -7,267 | -68 | -823 | -120 | 718 | -67 | -66 | 455 | -73 | 592 | -20 | 545 | -46 | 1 | 422 | 508 | 0 | 0 | 0 | -114 | 1 | 413 | 74 | 388 | 502 | 0 | 413 | 0 | 446 | 0 | 0 | 0 | 0 | 0 | 0 | 758 | 495 | 759 | -15 | 0 | 0 | -77 | 282 | 59 | 0 | 0 | 0 | 281 | 411 | 385 | 420 | 0 | 430 | 246 | 420 | 774 | 0 | 0 | 0 | 1,631 | 0 | 0 | 0 | -16,461 | 0 | 0 | 0 | -15,169 | 0 | 0 | 0 | -16,551 | 0 | 0 | 0 | -15,112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 1,192 | 1,989 | 79 | 188 | 1,840 | 1,884 | 1,601 | 1,358 | 3,491 | 1,981 | 1,567 | 1,312 | 2,059 | 1,898 | 1,513 | 5,378 | 1,804 | 2,289 | 1,397 | 1,261 | 1,763 | 1,758 | 1,788 | 228 | 1,033 | 1,102 | 1,218 | 758 | 824 | 1,134 | 890 | 605 | 742 | 813 | 819 | 659 | 878 | 936 | 854 | 732 | 818 | 901 | 853 | 536 | 799 | 767 | 74 | 619 | 718 | 588 | 552 | 455 | 297 | 616 | 600 | 545 | 464 | 439 | 422 | 508 | 487 | 630 | 273 | -340 | 232 | 413 | 73 | 388 | 502 | 328 | 413 | 349 | 446 | 408 | 528 | 308 | 383 | 437 | 665 | 758 | 514 | 776 | 327 | 417 | 281 | -77 | 282 | 59 | -1,284 | 325 | 331 | 281 | 411 | 385 | 420 | 401 | 430 | 246 | 420 | 1,219 | 0 | 0 | 0 | 2,010 | 0 | 0 | 0 | 1,650 | 0 | 0 | 0 | 1,601 | 0 | 0 | 0 | 251 | 0 | 0 | 0 | 805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.019 | 0.033 | 0.001 | 0.004 | 0.038 | 0.039 | 0.034 | 0.029 | 0.077 | 0.044 | 0.035 | 0.029 | 0.046 | 0.044 | 0.037 | 0.128 | 0.044 | 0.058 | 0.036 | 0.033 | 0.046 | 0.045 | 0.047 | 0.016 | 0.09 | 0.096 | 0.107 | 0.072 | 0.079 | 0.11 | 0.086 | 0.061 | 0.075 | 0.082 | 0.083 | 0.069 | 0.094 | 0.099 | 0.09 | 0.082 | 0.093 | 0.103 | 0.1 | 0.066 | 0.099 | 0.096 | 0.009 | 0.082 | 0.098 | 0.079 | 0.081 | 0.083 | 0.053 | 0.112 | 0.111 | 0.1 | 0.088 | 0.082 | 0.081 | 0.11 | 0.108 | 0.14 | 0.057 | -0.071 | 0.048 | 0.085 | 0.016 | 0.087 | 0.114 | 0.075 | 0.094 | 0.083 | 0.108 | 0.1 | 0.129 | 0.073 | 0.095 | 0.106 | 0.153 | 0.175 | 0.115 | 0.167 | 0.069 | 0.093 | 0.059 | -0.017 | 0.058 | 0.014 | -0.246 | 0.065 | 0.069 | 0.057 | 0.086 | 0.083 | 0.089 | 0.079 | 0.086 | 0.049 | 0.086 | 0.159 | 0 | 0 | 0 | 0.215 | 0 | 0 | 0 | 0.179 | 0 | 0 | 0 | 0.186 | 0 | 0 | 0 | 0.029 | 0 | 0 | 0 | 0.1 | 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 |
Belastingkosten
| 367 | 360 | 291 | 919 | 391 | 374 | 295 | 136 | 713 | 411 | 355 | 179 | 424 | 422 | 342 | 1,236 | 406 | 529 | 208 | 277 | 409 | 348 | 416 | 81 | 259 | 294 | 301 | 491 | 262 | 324 | 297 | 231 | 290 | 310 | 305 | 241 | 334 | 352 | 323 | 270 | 287 | 329 | 324 | 176 | 246 | 261 | 15 | 212 | 252 | 208 | 181 | 165 | 97 | 208 | 170 | 83 | 156 | 144 | 138 | 177 | 157 | 195 | 65 | -130 | 62 | 140 | 18 | 125 | 139 | 111 | 136 | 117 | 144 | 135 | 176 | 98 | 124 | 66 | 229 | 233 | 194 | 261 | 110 | 127 | 86 | -24 | 94 | 11 | -407 | 111 | 113 | 90 | 141 | 133 | 144 | 124 | 152 | 85 | 149 | 153 | 69 | 166 | 151 | 141 | 141 | 163 | 273 | 135 | 148 | 132 | 149 | 158 | 153 | 114 | 120 | 146 | -317 | 99 | 112 | 71 | 55 | 69 | 56 | 70 | -167 | 34 | -6 | -39 | -196 | 36 | 41 | 35 | 23 | 73 | -48 | 5 | -33 | 54 | 8 | 64.8 | 1 | -144 | -85.5 | -141.9 | -114.2 | -145.1 | -71 | -122.1 | -183.6 | -219.2 | -160.7 | -205.5 | -146.6 | -111.1 | -71.7 | 1,009.4 | -137.4 |
Nettowinst
| 739 | 1,548 | -277 | 1,029 | 1,408 | 1,460 | 1,267 | 1,193 | 2,757 | 1,557 | 1,197 | 1,116 | 1,621 | 1,467 | 1,161 | 4,135 | 1,388 | 1,754 | 1,181 | 977 | 1,351 | 1,408 | 1,368 | 144 | 772 | 806 | 915 | 266 | 560 | 813 | 598 | 382 | 456 | 510 | 519 | 426 | 547 | 588 | 533 | 467 | 534 | 573 | 528 | 361 | 553 | 505 | 57 | 406 | 466 | 380 | 371 | 290 | 183 | 391 | 413 | 461 | 307 | 294 | 283 | 330 | 329 | 435 | 208 | -209 | 171 | 272 | 58 | 263 | 365 | 198 | 289 | 232 | 298 | 273 | 352 | 210 | 259 | 720 | 436 | 525 | 308 | 504 | 68 | 290 | 195 | -53 | 236 | 47 | -877 | 214 | 218 | 191 | 270 | 252 | 276 | 277 | 278 | 161 | 271 | 292 | 1,062 | 232 | 188 | 238 | 251 | 308 | 495 | 240 | 279 | 279 | 288 | 306 | 281 | 231 | 238 | 282 | -566 | 205 | 290 | 182 | 123 | 135 | 114 | 194 | -94 | 88 | 46 | 25 | 55 | 125 | 106 | 108 | 123 | 170 | 48 | 119 | 11 | 158 | 42 | 192.1 | 140.4 | 144 | 85.5 | 141.9 | 114.2 | 145.1 | 71 | 122.1 | 183.6 | 219.2 | 160.7 | 205.5 | 146.6 | 111.1 | 71.7 | -1,009.4 | 137.4 |
Nettowinstmarge
| 0.012 | 0.026 | -0.005 | 0.02 | 0.001 | 0.03 | 0.027 | 0.026 | 0.061 | 0.034 | 0.027 | 0.024 | 0.037 | 0.034 | 0.028 | 0.099 | 0.034 | 0.045 | 0.031 | 0.025 | 0.035 | 0.036 | 0.036 | 0.01 | 0.067 | 0.07 | 0.08 | 0.025 | 0.054 | 0.079 | 0.058 | 0.038 | 0.046 | 0.051 | 0.053 | 0.045 | 0.058 | 0.062 | 0.056 | 0.052 | 0.061 | 0.066 | 0.062 | 0.044 | 0.069 | 0.063 | 0.007 | 0.054 | 0.063 | 0.051 | 0.055 | 0.053 | 0.033 | 0.071 | 0.076 | 0.085 | 0.058 | 0.055 | 0.054 | 0.071 | 0.073 | 0.097 | 0.044 | -0.043 | 0.035 | 0.056 | 0.013 | 0.059 | 0.083 | 0.045 | 0.066 | 0.055 | 0.072 | 0.067 | 0.086 | 0.05 | 0.064 | 0.175 | 0.1 | 0.121 | 0.069 | 0.109 | 0.014 | 0.064 | 0.041 | -0.011 | 0.048 | 0.011 | -0.168 | 0.043 | 0.045 | 0.039 | 0.057 | 0.054 | 0.058 | 0.054 | 0.055 | 0.032 | 0.055 | 0.038 | 0.281 | 0.062 | 0.044 | 0.026 | 0.061 | 0.075 | 0.127 | 0.026 | 0.071 | 0.08 | 0.085 | 0.036 | 0.082 | 0.066 | 0.07 | 0.033 | -0.166 | 0.058 | 0.085 | 0.023 | 0.035 | 0.039 | 0.034 | 0.053 | -0.029 | 0.025 | 0.014 | 0.007 | 0.016 | 0.036 | 0.031 | 0.029 | 0.036 | 0.047 | 0.013 | 0.032 | 0.003 | 0.042 | 0.015 | 0.064 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 2.65 | 5.51 | -0.97 | 3.49 | 4.79 | 4.96 | 4.28 | 3.91 | 9.07 | 4.94 | 3.76 | 3.39 | 4.84 | 4.3 | 3.33 | 11.45 | 3.81 | 4.77 | 3.19 | 2.6 | 3.6 | 3.73 | 3.61 | 0.55 | 3.18 | 3.32 | 3.78 | 1.07 | 2.25 | 3.2 | 2.34 | 1.47 | 1.78 | 2 | 2.04 | 1.64 | 2.14 | 2.3 | 2.08 | 1.77 | 2.04 | 2.16 | 1.96 | 1.32 | 1.99 | 1.79 | 0.2 | 1.43 | 1.64 | 1.33 | 1.3 | 1.08 | 0.68 | 1.46 | 1.53 | 1.7 | 1.13 | 1.07 | 1.03 | 1.2 | 1.2 | 1.59 | 0.76 | -0.77 | 0.62 | 0.97 | 0.21 | 0.94 | 1.3 | 0.7 | 1 | 0.73 | 0.93 | 0.79 | 0.98 | 0.55 | 0.68 | 1.86 | 1.11 | 1.3 | 0.76 | 1.21 | 0.16 | 0.69 | 0.47 | -0.13 | 0.56 | 0.11 | -2.09 | 0.51 | 0.51 | 0.43 | 0.61 | 0.56 | 0.61 | 0.59 | 0.59 | 0.33 | 0.54 | 0.5 | 1.81 | 0.38 | 0.31 | 0.38 | 0.4 | 0.48 | 0.77 | 0.36 | 0.42 | 0.42 | 0.44 | 0.45 | 0.42 | 0.34 | 0.35 | 0.43 | -0.86 | 0.31 | 0.44 | 0.28 | 0.19 | 0.21 | 0.18 | 0.3 | -0.15 | 0.14 | 0.07 | 0.039 | 0.087 | 0.19 | 0.16 | 0.17 | 0.19 | 0.26 | 0.073 | 0.18 | 0.017 | 0.23 | 0.06 | 0.26 | 0.19 | 0.2 | 0.11 | 0.19 | 0.16 | 0.19 | 0.09 | 0.16 | 0.25 | 0.29 | 0.21 | 0.27 | 0.19 | 0.15 | 0.093 | -1.39 | 0.19 |
Verwaterde WPA
| 2.63 | 5.45 | -0.97 | 3.49 | 4.74 | 4.92 | 4.24 | 3.9 | 8.97 | 4.89 | 3.73 | 3.38 | 4.8 | 4.25 | 3.3 | 11.45 | 3.78 | 4.73 | 3.15 | 2.6 | 3.57 | 3.7 | 3.56 | 0.55 | 3.14 | 3.29 | 3.72 | 1.06 | 2.21 | 3.15 | 2.3 | 1.47 | 1.76 | 1.97 | 2 | 1.64 | 2.1 | 2.26 | 2.04 | 1.77 | 2.01 | 2.12 | 1.92 | 1.29 | 1.95 | 1.76 | 0.2 | 1.41 | 1.61 | 1.31 | 1.28 | 1.08 | 0.67 | 1.43 | 1.51 | 1.7 | 1.13 | 1.06 | 1.02 | 1.2 | 1.19 | 1.58 | 0.76 | -0.77 | 0.62 | 0.96 | 0.2 | 0.94 | 1.28 | 0.68 | 0.98 | 0.73 | 0.92 | 0.78 | 0.96 | 0.55 | 0.67 | 1.83 | 1.09 | 1.3 | 0.75 | 1.2 | 0.16 | 0.69 | 0.46 | -0.13 | 0.56 | 0.11 | -2.09 | 0.5 | 0.51 | 0.43 | 0.6 | 0.55 | 0.59 | 0.59 | 0.58 | 0.33 | 0.53 | 0.5 | 1.81 | 0.38 | 0.3 | 0.38 | 0.4 | 0.47 | 0.76 | 0.36 | 0.42 | 0.42 | 0.43 | 0.45 | 0.41 | 0.34 | 0.35 | 0.43 | -0.86 | 0.3 | 0.43 | 0.28 | 0.19 | 0.21 | 0.18 | 0.3 | -0.15 | 0.14 | 0.07 | 0.039 | 0.087 | 0.19 | 0.16 | 0.17 | 0.19 | 0.26 | 0.073 | 0.18 | 0.017 | 0.23 | 0.06 | 0.26 | 0.19 | 0.2 | 0.11 | 0.19 | 0.16 | 0.19 | 0.09 | 0.16 | 0.25 | 0.29 | 0.21 | 0.27 | 0.19 | 0.15 | 0.093 | -1.39 | 0.19 |
EBITDA
| 2,218 | 3,087 | 2,941 | 1,070 | 2,771 | 2,970 | 2,763 | 2,388 | 4,579 | 3,100 | 2,853 | 2,001 | 3,015 | 2,852 | 2,539 | 6,073 | 2,799 | 3,189 | 2,416 | 2,486 | 3,036 | 2,841 | 2,991 | 816 | 1,294 | 1,297 | 1,448 | 4,083 | 10,612 | 10,565 | 10,620 | 10,094 | 10,030 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,325 | 0 | 0 | 897 | 0 | 136 | 799 | 744 | 1,125 | 408 | 1,431 | 706 | 544 | 587 | 594 | 421 | 507 | 0 | 0 | 0 | -339 | 0 | 412 | 76 | 388 | 504 | 0 | 425 | 0 | 442 | 0 | 0 | 0 | 0 | 0 | 0 | 758 | 514 | 776 | 0 | 0 | 0 | -77 | 330 | 58 | -1,277 | -3 | 334 | 281 | 411 | 385 | 420 | 0 | 430 | 246 | 420 | 445 | 1,131 | 371 | 366 | 379 | 392 | 519 | 768 | 375 | 427 | 411 | 437 | 464 | 434 | 345 | 358 | 428 | -883 | 304 | 402 | 253 | 178 | 204 | 170 | 264 | -261 | 122 | 40 | -14 | -141 | 161 | 147 | 143 | 146 | 243 | 48 | 124 | -22 | 212 | 50 | 256.9 | 141.4 | 144 | 85.5 | 141.9 | 114.2 | 145.1 | 71 | 122.1 | 183.6 | 219.2 | 160.7 | 205.5 | 146.6 | 111.1 | 71.7 | -1,009.4 | 137.4 |
EBITDA ratio
| 0.035 | 0.04 | -0.04 | 0.02 | 0.046 | 0.046 | 0.043 | 0.052 | 0.1 | 0.067 | 0.058 | 0.051 | 0.07 | 0.068 | 0.062 | 0.153 | 0.069 | 0.085 | 0.064 | 0.067 | 0.08 | 0.08 | 0.083 | 0.034 | 0.104 | 0.108 | 0.119 | 0.085 | 0.093 | 0.124 | 0.1 | 0.077 | 0.091 | 0.098 | 0.099 | 0.084 | 0.11 | 0.115 | 0.106 | 0.1 | 0.11 | 0.119 | 0.118 | 0.085 | 0.117 | 0.115 | 0.027 | 0.103 | 0.125 | 0.107 | 0.11 | 0.111 | 0.077 | 0.144 | 0.126 | 0.116 | 0.111 | 0.094 | 0.093 | 0.123 | 0.121 | 0.157 | 0.072 | -0.057 | 0.061 | 0.098 | 0.028 | 0.098 | 0.125 | 0.081 | 0.11 | 0.096 | 0.118 | 0.112 | 0.142 | 0.085 | 0.11 | 0.204 | 0.167 | 0.187 | 0.128 | 0.179 | 0.053 | 0.106 | 0.074 | -0.005 | 0.08 | 0.026 | -0.234 | 0.073 | 0.082 | 0.07 | 0.099 | 0.095 | 0.101 | 0.092 | 0.096 | 0.061 | 0.097 | 0.065 | 0.319 | 0.111 | 0.099 | 0.041 | 0.096 | 0.133 | 0.217 | 0.041 | 0.109 | 0.118 | 0.129 | 0.054 | 0.126 | 0.099 | 0.106 | 0.05 | -0.259 | 0.087 | 0.118 | 0.031 | 0.051 | 0.059 | 0.051 | 0.072 | -0.079 | 0.035 | 0.012 | -0.004 | -0.042 | 0.047 | 0.043 | 0.039 | 0.043 | 0.068 | 0.013 | 0.033 | -0.006 | 0.057 | 0.018 | 0.085 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |