Cedar Woods Properties Limited
ASX:CWP.AX
5.72 (AUD) • At close October 23, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 283.966 | 123.687 | 239.787 | 152.675 | 158.66 | 175.857 | 130.803 | 171.799 | 133.086 | 129.095 | 171.896 | 204.017 | 184.719 | 55.097 | 165.228 | 56.103 | 97.521 | 76.339 | 99.965 | 77.242 | 111.655 | 101.179 | 94.99 | 73.526 | 41.41 | 41.41 | 41.41 | 31.964 | 31.964 | 31.964 | 31.964 | 26.566 | 26.566 | 26.566 | 26.566 | 26.548 | 26.548 | 26.548 | 26.548 | 20.315 | 20.315 | 20.315 | 20.315 | 22.564 | 22.564 | 22.564 | 22.564 | 20.166 | 20.166 | 20.166 | 20.166 | 18.761 | 18.761 | 18.761 | 18.761 | 14.278 | 14.278 | 14.278 | 14.278 | 9.084 | 9.084 | 9.084 | 9.084 | 6.528 | 6.528 | 6.528 | 6.528 | 5.089 | 5.089 | 5.089 | 5.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 199.706 | 90.928 | 179.672 | 114.387 | 104.961 | 131.675 | 93.708 | 113.965 | 95.419 | 90.292 | 122.528 | 149.499 | 118.122 | 42.628 | 95.014 | 43.04 | 51.412 | 41.285 | 62.539 | 55.431 | 78.503 | 67.395 | 66.528 | 41.554 | 23.607 | 23.607 | 23.607 | 17.348 | 17.348 | 17.348 | 17.348 | 14.696 | 14.696 | 14.696 | 14.696 | 15.388 | 15.388 | 15.388 | 15.388 | 8.257 | 8.257 | 8.257 | 8.257 | 10.747 | 10.747 | 10.747 | 10.747 | 10.619 | 10.619 | 10.619 | 10.619 | 10.969 | 10.969 | 10.969 | 10.969 | 7.777 | 7.777 | 7.777 | 7.777 | 5.698 | 5.698 | 5.698 | 5.698 | 3.795 | 3.795 | 3.795 | 3.795 | 2.959 | 2.959 | 2.959 | 2.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 84.26 | 32.759 | 60.115 | 38.288 | 53.699 | 44.182 | 37.095 | 57.834 | 37.667 | 38.803 | 49.368 | 54.518 | 66.597 | 12.469 | 70.214 | 13.063 | 46.109 | 35.054 | 37.426 | 21.811 | 33.152 | 33.784 | 28.462 | 31.972 | 17.803 | 17.803 | 17.803 | 14.616 | 14.616 | 14.616 | 14.616 | 11.87 | 11.87 | 11.87 | 11.87 | 11.16 | 11.16 | 11.16 | 11.16 | 12.058 | 12.058 | 12.058 | 12.058 | 11.817 | 11.817 | 11.817 | 11.817 | 9.547 | 9.547 | 9.547 | 9.547 | 7.792 | 7.792 | 7.792 | 7.792 | 6.501 | 6.501 | 6.501 | 6.501 | 3.386 | 3.386 | 3.386 | 3.386 | 2.733 | 2.733 | 2.733 | 2.733 | 2.13 | 2.13 | 2.13 | 2.13 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.297 | 0.265 | 0.251 | 0.251 | 0.338 | 0.251 | 0.284 | 0.337 | 0.283 | 0.301 | 0.287 | 0.267 | 0.361 | 0.226 | 0.425 | 0.233 | 0.473 | 0.459 | 0.374 | 0.282 | 0.297 | 0.334 | 0.3 | 0.435 | 0.43 | 0.43 | 0.43 | 0.457 | 0.457 | 0.457 | 0.457 | 0.447 | 0.447 | 0.447 | 0.447 | 0.42 | 0.42 | 0.42 | 0.42 | 0.594 | 0.594 | 0.594 | 0.594 | 0.524 | 0.524 | 0.524 | 0.524 | 0.473 | 0.473 | 0.473 | 0.473 | 0.415 | 0.415 | 0.415 | 0.415 | 0.455 | 0.455 | 0.455 | 0.455 | 0.373 | 0.373 | 0.373 | 0.373 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Algemene en administratieve kosten
| 14.378 | 13.017 | 13.615 | 13.202 | 12.203 | 12.054 | 10.606 | 10.885 | 10.551 | 10.493 | 10.171 | 10.39 | 7.997 | 8.656 | 8.131 | 8.002 | 6.907 | 7.576 | 6.629 | 6.813 | 6.686 | 6.626 | 5.654 | 5.642 | 2.801 | 2.801 | 2.801 | 2.268 | 2.268 | 2.268 | 2.268 | 2.002 | 2.002 | 2.002 | 2.002 | 1.907 | 1.907 | 1.907 | 1.907 | 2.016 | 2.016 | 2.016 | 2.016 | 1.421 | 1.421 | 1.421 | 1.421 | 1.216 | 1.216 | 1.216 | 1.216 | 0.912 | 0.912 | 0.912 | 0.912 | 0.84 | 0.84 | 0.84 | 0.84 | 0.617 | 0.617 | 0.617 | 0.617 | 0.473 | 0.473 | 0.473 | 0.473 | 0.376 | 0.376 | 0.376 | 0.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -12.482 | -11.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.369 | 0.339 | 0.363 | 0.331 | 0.301 | 0.296 | 0.384 | 0.355 | 0.284 | 0.297 | 0.124 | 0.124 | 0.391 | 0.391 | 0.391 | 0.412 | 0.412 | 0.412 | 0.412 | 1.58 | 1.58 | 1.58 | 1.58 | 1.962 | 1.962 | 1.962 | 1.962 | 0.471 | 0.471 | 0.471 | 0.471 | 1.08 | 1.08 | 1.08 | 1.08 | 0.685 | 0.685 | 0.685 | 0.685 | 1.193 | 1.193 | 1.193 | 1.193 | 0.845 | 0.845 | 0.845 | 0.845 | 0.212 | 0.212 | 0.212 | 0.212 | 0.358 | 0.358 | 0.358 | 0.358 | 0.298 | 0.298 | 0.298 | 0.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.378 | 13.017 | 1.133 | 1.518 | 12.203 | 12.054 | 10.606 | 10.885 | 10.551 | 10.493 | 10.171 | 10.39 | 8.366 | 8.995 | 8.494 | 8.333 | 7.208 | 7.872 | 7.013 | 7.168 | 6.97 | 6.923 | 5.947 | 5.926 | 3.191 | 3.191 | 3.191 | 2.68 | 2.68 | 2.68 | 2.68 | 3.582 | 3.582 | 3.582 | 3.582 | 3.869 | 3.869 | 3.869 | 3.869 | 2.486 | 2.486 | 2.486 | 2.486 | 2.501 | 2.501 | 2.501 | 2.501 | 1.901 | 1.901 | 1.901 | 1.901 | 2.104 | 2.104 | 2.104 | 2.104 | 1.684 | 1.684 | 1.684 | 1.684 | 0.828 | 0.828 | 0.828 | 0.828 | 0.831 | 0.831 | 0.831 | 0.831 | 0.674 | 0.674 | 0.674 | 0.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | -21.332 | -22.489 | -20.465 | -23.888 | -21.093 | -22.741 | -23.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.79 | 1.79 | 1.79 | 1.79 | 2.325 | 2.325 | 2.325 | 2.325 | 2.168 | 2.168 | 2.168 | 2.168 | 2.883 | 2.883 | 2.883 | 2.883 | 1.385 | 1.385 | 1.385 | 1.385 | 0.735 | 0.735 | 0.735 | 0.735 | 1.159 | 1.159 | 1.159 | 1.159 | -1.89 | -1.89 | -1.89 | -1.89 |
Bedrijfskosten
| 0 | 13.818 | 14.187 | 13.032 | 9.768 | 10.472 | 10.769 | 8.331 | 9.525 | 10.512 | 23.106 | 9.122 | 8.471 | 6.106 | 9.018 | 7.751 | 8.616 | 8.259 | 9.206 | 8.653 | 6.123 | 6.272 | 6.371 | 5.195 | 3.191 | 3.191 | 3.191 | 2.68 | 2.68 | 2.68 | 2.68 | 3.582 | 3.582 | 3.582 | 3.582 | 3.869 | 3.869 | 3.869 | 3.869 | 2.486 | 2.486 | 2.486 | 2.486 | 2.501 | 2.501 | 2.501 | 2.501 | 1.901 | 1.901 | 1.901 | 1.901 | 2.104 | 2.104 | 2.104 | 2.104 | 1.684 | 1.684 | 1.684 | 1.684 | 0.828 | 0.828 | 0.828 | 0.828 | 0.831 | 0.831 | 0.831 | 0.831 | 0.674 | 0.674 | 0.674 | 0.674 | 1.79 | 1.79 | 1.79 | 1.79 | 2.325 | 2.325 | 2.325 | 2.325 | 2.168 | 2.168 | 2.168 | 2.168 | 2.883 | 2.883 | 2.883 | 2.883 | 1.385 | 1.385 | 1.385 | 1.385 | 0.735 | 0.735 | 0.735 | 0.735 | 1.159 | 1.159 | 1.159 | 1.159 | -1.89 | -1.89 | -1.89 | -1.89 |
Bedrijfsresultaat
| 37.853 | 2.641 | 22.572 | 9.063 | 32.367 | 21.693 | 16.63 | 33.946 | 16.574 | 16.062 | 26.262 | 45.425 | 58.233 | 3.472 | 61.72 | 4.73 | 38.78 | 26.854 | 32.913 | 12.143 | 26.219 | 27.859 | 22.472 | 26.046 | 11.811 | 11.811 | 11.811 | 9.607 | 9.607 | 9.607 | 9.607 | 6.226 | 6.226 | 6.226 | 6.226 | 5.385 | 5.385 | 5.385 | 5.385 | 7.557 | 7.557 | 7.557 | 7.557 | 7.894 | 7.894 | 7.894 | 7.894 | 6.43 | 6.43 | 6.43 | 6.43 | 4.776 | 4.776 | 4.776 | 4.776 | 3.977 | 3.977 | 3.977 | 3.977 | 2.769 | 2.769 | 2.769 | 2.769 | 1.429 | 1.429 | 1.429 | 1.429 | 1.08 | 1.08 | 1.08 | 1.08 | 1.79 | 1.79 | 1.79 | 1.79 | 2.325 | 2.325 | 2.325 | 2.325 | 2.168 | 2.168 | 2.168 | 2.168 | 2.883 | 2.883 | 2.883 | 2.883 | 1.385 | 1.385 | 1.385 | 1.385 | 0.735 | 0.735 | 0.735 | 0.735 | 1.159 | 1.159 | 1.159 | 1.159 | -1.89 | -1.89 | -1.89 | -1.89 |
Bedrijfsresultaat ratio
| 0.133 | 0.021 | 0.094 | 0.059 | 0.204 | 0.123 | 0.127 | 0.198 | 0.125 | 0.124 | 0.153 | 0.223 | 0.315 | 0.063 | 0.374 | 0.084 | 0.398 | 0.352 | 0.329 | 0.157 | 0.235 | 0.275 | 0.237 | 0.354 | 0.285 | 0.285 | 0.285 | 0.301 | 0.301 | 0.301 | 0.301 | 0.234 | 0.234 | 0.234 | 0.234 | 0.203 | 0.203 | 0.203 | 0.203 | 0.372 | 0.372 | 0.372 | 0.372 | 0.35 | 0.35 | 0.35 | 0.35 | 0.319 | 0.319 | 0.319 | 0.319 | 0.255 | 0.255 | 0.255 | 0.255 | 0.279 | 0.279 | 0.279 | 0.279 | 0.305 | 0.305 | 0.305 | 0.305 | 0.219 | 0.219 | 0.219 | 0.219 | 0.212 | 0.212 | 0.212 | 0.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -37.853 | -5.239 | 0 | 0 | 1.126 | -1.57 | -1.517 | -1.532 | -1.029 | -1.217 | -1.078 | -1.769 | -1.763 | 1.206 | -1.457 | -0.494 | -2.816 | -0.986 | 12.742 | 0.025 | 1.617 | -0.129 | 3.636 | -0.712 | 0.507 | 0.507 | 0.507 | 0.453 | 0.453 | 0.453 | 0.453 | -0.042 | -0.042 | -0.042 | -0.042 | -2.005 | -2.005 | -2.005 | -2.005 | -0.303 | -0.303 | -0.303 | -0.303 | -1.197 | -1.197 | -1.197 | -1.197 | -0.651 | -0.651 | -0.651 | -0.651 | -0.366 | -0.366 | -0.366 | -0.366 | -0.309 | -0.309 | -0.309 | -0.309 | -0.046 | -0.046 | -0.046 | -0.046 | -0.04 | -0.04 | -0.04 | -0.04 | -0.041 | -0.041 | -0.041 | -0.041 | -0.702 | -0.702 | -0.702 | -0.702 | -0.888 | -0.888 | -0.888 | -0.888 | -0.933 | -0.933 | -0.933 | -0.933 | -1.088 | -1.088 | -1.088 | -1.088 | -0.705 | -0.705 | -0.705 | -0.705 | -0.394 | -0.394 | -0.394 | -0.394 | -0.757 | -0.757 | -0.757 | -0.757 | 0.804 | 0.804 | 0.804 | 0.804 |
Inkomen voor belasting
| 0 | 0 | 0 | 0 | 33.493 | 20.123 | 15.113 | 32.414 | 15.545 | 14.845 | 25.184 | 43.656 | 56.47 | 4.678 | 60.263 | 4.236 | 35.964 | 25.868 | 45.655 | 12.168 | 27.836 | 27.73 | 26.108 | 25.334 | 12.318 | 12.318 | 12.318 | 10.06 | 10.06 | 10.06 | 10.06 | 6.184 | 6.184 | 6.184 | 6.184 | 3.38 | 3.38 | 3.38 | 3.38 | 7.254 | 7.254 | 7.254 | 7.254 | 6.697 | 6.697 | 6.697 | 6.697 | 5.779 | 5.779 | 5.779 | 5.779 | 4.411 | 4.411 | 4.411 | 4.411 | 3.669 | 3.669 | 3.669 | 3.669 | 2.723 | 2.723 | 2.723 | 2.723 | 1.389 | 1.389 | 1.389 | 1.389 | 1.038 | 1.038 | 1.038 | 1.038 | 1.088 | 1.088 | 1.088 | 1.088 | 1.437 | 1.437 | 1.437 | 1.437 | 1.235 | 1.235 | 1.235 | 1.235 | 1.795 | 1.795 | 1.795 | 1.795 | 0.679 | 0.679 | 0.679 | 0.679 | 0.342 | 0.342 | 0.342 | 0.342 | 0.402 | 0.402 | 0.402 | 0.402 | -1.087 | -1.087 | -1.087 | -1.087 |
Inkomen voor belasting ratio
| 0 | 0 | 0 | 0 | 0.211 | 0.114 | 0.116 | 0.189 | 0.117 | 0.115 | 0.147 | 0.214 | 0.306 | 0.085 | 0.365 | 0.076 | 0.369 | 0.339 | 0.457 | 0.158 | 0.249 | 0.274 | 0.275 | 0.345 | 0.297 | 0.297 | 0.297 | 0.315 | 0.315 | 0.315 | 0.315 | 0.233 | 0.233 | 0.233 | 0.233 | 0.127 | 0.127 | 0.127 | 0.127 | 0.357 | 0.357 | 0.357 | 0.357 | 0.297 | 0.297 | 0.297 | 0.297 | 0.287 | 0.287 | 0.287 | 0.287 | 0.235 | 0.235 | 0.235 | 0.235 | 0.257 | 0.257 | 0.257 | 0.257 | 0.3 | 0.3 | 0.3 | 0.3 | 0.213 | 0.213 | 0.213 | 0.213 | 0.204 | 0.204 | 0.204 | 0.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 10.171 | 6.057 | 4.735 | 9.934 | 4.785 | 4.532 | 7.449 | 12.849 | 17.087 | 1.458 | 17.841 | 1.213 | 10.475 | 7.755 | 12.127 | 3.111 | 8.027 | 7.226 | 7.876 | 7.229 | 3.756 | 3.756 | 3.756 | 3.045 | 3.045 | 3.045 | 3.045 | 1.874 | 1.874 | 1.874 | 1.874 | 1.064 | 1.064 | 1.064 | 1.064 | 2.115 | 2.115 | 2.115 | 2.115 | 2.059 | 2.059 | 2.059 | 2.059 | 1.727 | 1.727 | 1.727 | 1.727 | 4.411 | 4.411 | 4.411 | 4.411 | 3.669 | 3.669 | 3.669 | 3.669 | 2.723 | 2.723 | 2.723 | 2.723 | 1.389 | 1.389 | 1.389 | 1.389 | 1.038 | 1.038 | 1.038 | 1.038 | 1.088 | 1.088 | 1.088 | 1.088 | 1.437 | 1.437 | 1.437 | 1.437 | 1.235 | 1.235 | 1.235 | 1.235 | 1.795 | 1.795 | 1.795 | 1.795 | 0.679 | 0.679 | 0.679 | 0.679 | 0.342 | 0.342 | 0.342 | 0.342 | 0.402 | 0.402 | 0.402 | 0.402 | -1.087 | -1.087 | -1.087 | -1.087 |
Nettowinst
| 82.418 | 82.418 | 82.21 | 82.21 | 23.322 | 14.066 | 10.394 | 22.44 | 10.692 | 10.207 | 17.837 | 30.807 | 39.383 | 3.22 | 42.422 | 3.023 | 25.489 | 18.113 | 33.528 | 9.057 | 19.809 | 20.504 | 18.232 | 18.105 | 8.563 | 8.563 | 8.563 | 7.015 | 7.015 | 7.015 | 7.015 | 4.31 | 4.31 | 4.31 | 4.31 | 2.316 | 2.316 | 2.316 | 2.316 | 5.139 | 5.139 | 5.139 | 5.139 | 4.638 | 4.638 | 4.638 | 4.638 | 4.052 | 4.052 | 4.052 | 4.052 | 3.1 | 3.1 | 3.1 | 3.1 | 2.563 | 2.563 | 2.563 | 2.563 | 1.784 | 1.784 | 1.784 | 1.784 | 0.861 | 0.861 | 0.861 | 0.861 | 0.591 | 0.591 | 0.591 | 0.591 | 0.611 | 0.611 | 0.611 | 0.611 | 0.781 | 0.781 | 0.781 | 0.781 | 0.709 | 0.709 | 0.709 | 0.709 | 0.884 | 0.884 | 0.884 | 0.884 | 0.679 | 0.679 | 0.679 | 0.679 | 0.342 | 0.342 | 0.342 | 0.342 | 0.402 | 0.402 | 0.402 | 0.402 | -1.087 | -1.087 | -1.087 | -1.087 |
Nettowinstmarge
| 0.29 | 0.666 | 0.343 | 0.538 | 0.147 | 0.08 | 0.079 | 0.131 | 0.08 | 0.079 | 0.104 | 0.151 | 0.213 | 0.058 | 0.257 | 0.054 | 0.261 | 0.237 | 0.335 | 0.117 | 0.177 | 0.203 | 0.192 | 0.246 | 0.207 | 0.207 | 0.207 | 0.219 | 0.219 | 0.219 | 0.219 | 0.162 | 0.162 | 0.162 | 0.162 | 0.087 | 0.087 | 0.087 | 0.087 | 0.253 | 0.253 | 0.253 | 0.253 | 0.206 | 0.206 | 0.206 | 0.206 | 0.201 | 0.201 | 0.201 | 0.201 | 0.165 | 0.165 | 0.165 | 0.165 | 0.18 | 0.18 | 0.18 | 0.18 | 0.196 | 0.196 | 0.196 | 0.196 | 0.132 | 0.132 | 0.132 | 0.132 | 0.116 | 0.116 | 0.116 | 0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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)
| 1 | 82,531,250 | 83,205,999 | 83,146,788 | 0.28 | 0.17 | 0.13 | 0.28 | 0.13 | 0.13 | 0.22 | 0.38 | 0.49 | 0.041 | 0.54 | 0.038 | 0.32 | 0.23 | 0.43 | 0.12 | 0.26 | 0.28 | 0.25 | 0.25 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.072 | 0.072 | 0.072 | 0.072 | 0.041 | 0.041 | 0.041 | 0.041 | 0.093 | 0.093 | 0.093 | 0.093 | 0.085 | 0.085 | 0.085 | 0.085 | 0.076 | 0.076 | 0.076 | 0.076 | 0.058 | 0.058 | 0.058 | 0.058 | 0.051 | 0.051 | 0.051 | 0.051 | 0.036 | 0.036 | 0.036 | 0.036 | 0.018 | 0.018 | 0.018 | 0.018 | 0.013 | 0.013 | 0.013 | 0.013 | 0.014 | 0.014 | 0.014 | 0.014 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.021 | 0.021 | 0.021 | 0.021 | 0.016 | 0.016 | 0.016 | 0.016 | 0.009 | 0.009 | 0.009 | 0.009 | 0.01 | 0.013 | 0.013 | 0.013 | -0.036 | -0.036 | -0.036 | -0.036 |
Verwaterde WPA
| 0.99 | -5,239,000 | -2,880,000 | -1,521,000 | 0.28 | 0.17 | 0.13 | 0.28 | 0.13 | 0.13 | 0.22 | 0.38 | 0.49 | 0.041 | 0.54 | 0.038 | 0.32 | 0.23 | 0.43 | 0.12 | 0.26 | 0.28 | 0.25 | 0.25 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.072 | 0.072 | 0.072 | 0.072 | 0.041 | 0.041 | 0.041 | 0.041 | 0.093 | 0.093 | 0.093 | 0.093 | 0.085 | 0.085 | 0.085 | 0.085 | 0.076 | 0.076 | 0.076 | 0.076 | 0.058 | 0.058 | 0.058 | 0.058 | 0.051 | 0.051 | 0.051 | 0.051 | 0.036 | 0.036 | 0.036 | 0.036 | 0.018 | 0.018 | 0.018 | 0.018 | 0.013 | 0.013 | 0.013 | 0.013 | 0.014 | 0.014 | 0.014 | 0.014 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.021 | 0.021 | 0.021 | 0.021 | 0.016 | 0.016 | 0.016 | 0.016 | 0.009 | 0.009 | 0.009 | 0.009 | 0.01 | 0.013 | 0.013 | 0.013 | -0.036 | -0.036 | -0.036 | -0.036 |
EBITDA
| 16.476 | 0.126 | 9.779 | 3.972 | 33.918 | 23.206 | 17.778 | 35.732 | 18.37 | 17.692 | 27.459 | 46.503 | 59.34 | 4.385 | 62.67 | 5.541 | 39.536 | 27.552 | 33.895 | 12.477 | 26.681 | 27.993 | 22.6 | 26.164 | 12.767 | 12.767 | 12.767 | 10.426 | 10.426 | 10.426 | 10.426 | 6.754 | 6.754 | 6.754 | 6.754 | 4.142 | 4.142 | 4.142 | 4.142 | 7.811 | 7.811 | 7.811 | 7.811 | 7.826 | 7.826 | 7.826 | 7.826 | 6.466 | 6.466 | 6.466 | 6.466 | 7.898 | 7.898 | 7.898 | 7.898 | 6.56 | 6.56 | 6.56 | 6.56 | 4.572 | 4.572 | 4.572 | 4.572 | 2.33 | 2.33 | 2.33 | 2.33 | 1.719 | 1.719 | 1.719 | 1.719 | 1.79 | 1.79 | 1.79 | 1.79 | 2.325 | 2.325 | 2.325 | 2.325 | 2.168 | 2.168 | 2.168 | 2.168 | 2.883 | 2.883 | 2.883 | 2.883 | 1.385 | 1.385 | 1.385 | 1.385 | 0.735 | 0.735 | 0.735 | 0.735 | 1.159 | 1.159 | 1.159 | 1.159 | -1.89 | -1.89 | -1.89 | -1.89 |
EBITDA ratio
| 0.058 | 0.001 | 0.041 | 0.026 | 0.214 | 0.132 | 0.136 | 0.208 | 0.138 | 0.137 | 0.16 | 0.228 | 0.321 | 0.08 | 0.379 | 0.099 | 0.405 | 0.361 | 0.339 | 0.162 | 0.239 | 0.277 | 0.238 | 0.356 | 0.308 | 0.308 | 0.308 | 0.326 | 0.326 | 0.326 | 0.326 | 0.254 | 0.254 | 0.254 | 0.254 | 0.156 | 0.156 | 0.156 | 0.156 | 0.385 | 0.385 | 0.385 | 0.385 | 0.347 | 0.347 | 0.347 | 0.347 | 0.321 | 0.321 | 0.321 | 0.321 | 0.421 | 0.421 | 0.421 | 0.421 | 0.459 | 0.459 | 0.459 | 0.459 | 0.503 | 0.503 | 0.503 | 0.503 | 0.357 | 0.357 | 0.357 | 0.357 | 0.338 | 0.338 | 0.338 | 0.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |