Edison International
NYSE:EIX
69.5 (USD) • At close January 8, 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
| 5,201 | 4,336 | 4,078 | 3,706 | 4,702 | 3,964 | 3,966 | 4,016 | 5,228 | 4,008 | 3,968 | 3,331 | 5,299 | 3,315 | 2,960 | 3,157 | 4,644 | 2,987 | 2,790 | 2,970 | 3,741 | 2,812 | 2,824 | 3,009 | 4,269 | 2,815 | 2,564 | 3,220 | 3,672 | 2,965 | 2,463 | 2,884 | 3,767 | 2,777 | 2,440 | 2,341 | 3,763 | 2,908 | 2,512 | 3,114 | 4,356 | 3,016 | 2,926 | 2,943 | 3,960 | 3,046 | 2,632 | 2,062 | 4,070 | 3,057 | 2,856 | 3,014 | 3,981 | 2,983 | 2,782 | 3,069 | 3,788 | 2,741 | 2,810 | 3,023 | 3,664 | 2,834 | 2,812 | 3,536 | 4,111 | 3,382 | 3,083 | 3,211 | 3,942 | 3,047 | 2,912 | 3,067 | 3,802 | 3,001 | 2,751 | 2,974 | 3,783 | 2,649 | 2,446 | 2,359 | 3,188 | 2,919 | 2,510 | 2,656 | 3,833 | 3,133 | 2,532 | 1,978 | 3,997 | 2,926 | 2,587 | 2,304 | 4,043 | 2,627 | 2,462 | 2,591.313 | 3,653.203 | 2,749.164 | 2,723.32 | 2,509.3 | 2,957 | 2,116 | 2,087.7 | 2,614.9 | 3,440.8 | 2,242.7 | 1,909.6 | 2,329.3 | 2,737.8 | 2,167.2 | 2,000.7 | 2,195.4 | 2,568.2 | 1,813.7 | 1,967.7 | 2,052.1 | 2,670 | 1,860.8 | 1,822 | 2,042.1 | 2,678.1 | 1,858.5 | 1,728.7 | 1,844.4 | 2,423.9 | 1,767.7 | 1,785 | 1,954.1 | 2,550 | 1,765.5 | 1,714.4 | 1,886.6 | 2,250.8 | 1,695.1 | 1,670 | 1,755.3 | 2,257.6 | 1,594.8 | 1,590.8 | 1,239.7 | 2,182.2 | 1,572.2 | 1,530 | 1,538.7 | 2,029 | 1,353 | 1,332 | 1,346 | 1,487.5 | 1,331.6 | 1,283.7 | 1,274.8 | 1,550 | 1,210.7 | 1,240 | 1,272.3 | 1,451.7 |
Kosten van de omzet
| 3,291 | 3,245 | 2,325 | 1,964 | 2,870 | 2,388 | 2,402 | 2,446 | 3,464 | 2,665 | 2,524 | 1,984 | 3,310 | 2,037 | 1,857 | 1,843 | 3,065 | 1,830 | 1,809 | 1,751 | 2,549 | 1,730 | 1,887 | 1,791 | 2,980 | 1,831 | 1,601 | 1,922 | 2,496 | 1,882 | 1,380 | 1,730 | 2,459 | 1,785 | 1,423 | 1,448 | 2,565 | 1,821 | 1,422 | 1,930 | 3,061 | 2,027 | 1,954 | 2,046 | 2,779 | 2,124 | 1,726 | 4,316 | 1,882 | 1,098 | 898 | 867 | 1,616 | 905 | 766 | 888 | 1,446 | 866 | 903 | 993 | 1,438 | 911 | 927 | 1,156 | 2,597 | 1,210 | 1,028 | 1,143 | 1,786 | 1,267 | 803 | 1,021 | 1,522 | 1,149 | 1,476 | 1,490 | 991 | 1,142 | 807 | 729 | 1,330 | 992 | 922 | 924 | 1,399 | 1,015 | 786 | 675 | 1,142 | 866 | 520 | 548 | 1,162 | 1,136 | 2,053 | 1,930.494 | 2,251.202 | 945.578 | 835.725 | 1,059 | 1,315.2 | 638.6 | 841.3 | 1,307 | 2,090.8 | 969.5 | 743.8 | 953.3 | 1,363.9 | 782 | 828.9 | 892.1 | 1,188 | 723.2 | 670.6 | 804.6 | 1,131.1 | 688.7 | 651.6 | 837 | 1,197.2 | 736 | 681.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,910 | 1,091 | 1,753 | 1,742 | 1,832 | 1,576 | 1,564 | 1,570 | 1,764 | 1,343 | 1,444 | 1,347 | 1,989 | 1,278 | 1,103 | 1,314 | 1,579 | 1,157 | 981 | 1,219 | 1,192 | 1,082 | 937 | 1,218 | 1,289 | 984 | 963 | 1,298 | 1,176 | 1,083 | 1,083 | 1,154 | 1,308 | 992 | 1,017 | 893 | 1,198 | 1,087 | 1,090 | 1,184 | 1,295 | 989 | 972 | 897 | 1,181 | 922 | 906 | -2,254 | 2,188 | 1,959 | 1,958 | 2,147 | 2,365 | 2,078 | 2,016 | 2,181 | 2,342 | 1,875 | 1,907 | 2,030 | 2,226 | 1,923 | 1,885 | 2,380 | 1,514 | 2,172 | 2,055 | 2,068 | 2,156 | 1,780 | 2,109 | 2,046 | 2,280 | 1,852 | 1,275 | 1,484 | 2,792 | 1,507 | 1,639 | 1,630 | 1,858 | 1,927 | 1,588 | 1,732 | 2,434 | 2,118 | 1,746 | 1,303 | 2,855 | 2,060 | 2,067 | 1,756 | 2,881 | 1,491 | 409 | 660.819 | 1,402.001 | 1,803.586 | 1,887.595 | 1,450.3 | 1,641.8 | 1,477.4 | 1,246.4 | 1,307.9 | 1,350 | 1,273.2 | 1,165.8 | 1,376 | 1,373.9 | 1,385.2 | 1,171.8 | 1,303.3 | 1,380.2 | 1,090.5 | 1,297.1 | 1,247.5 | 1,538.9 | 1,172.1 | 1,170.4 | 1,205.1 | 1,480.9 | 1,122.5 | 1,046.8 | 1,844.4 | 2,423.9 | 1,767.7 | 1,785 | 1,954.1 | 2,550 | 1,765.5 | 1,714.4 | 1,886.6 | 2,250.8 | 1,695.1 | 1,670 | 1,755.3 | 2,257.6 | 1,594.8 | 1,590.8 | 1,239.7 | 2,182.2 | 1,572.2 | 1,530 | 1,538.7 | 2,029 | 1,353 | 1,332 | 1,346 | 1,487.5 | 1,331.6 | 1,283.7 | 1,274.8 | 1,550 | 1,210.7 | 1,240 | 1,272.3 | 1,451.7 |
Brutowinstmarge
| 0.367 | 0.252 | 0.43 | 0.47 | 0.39 | 0.398 | 0.394 | 0.391 | 0.337 | 0.335 | 0.364 | 0.404 | 0.375 | 0.386 | 0.373 | 0.416 | 0.34 | 0.387 | 0.352 | 0.41 | 0.319 | 0.385 | 0.332 | 0.405 | 0.302 | 0.35 | 0.376 | 0.403 | 0.32 | 0.365 | 0.44 | 0.4 | 0.347 | 0.357 | 0.417 | 0.381 | 0.318 | 0.374 | 0.434 | 0.38 | 0.297 | 0.328 | 0.332 | 0.305 | 0.298 | 0.303 | 0.344 | -1.093 | 0.538 | 0.641 | 0.686 | 0.712 | 0.594 | 0.697 | 0.725 | 0.711 | 0.618 | 0.684 | 0.679 | 0.672 | 0.608 | 0.679 | 0.67 | 0.673 | 0.368 | 0.642 | 0.667 | 0.644 | 0.547 | 0.584 | 0.724 | 0.667 | 0.6 | 0.617 | 0.463 | 0.499 | 0.738 | 0.569 | 0.67 | 0.691 | 0.583 | 0.66 | 0.633 | 0.652 | 0.635 | 0.676 | 0.69 | 0.659 | 0.714 | 0.704 | 0.799 | 0.762 | 0.713 | 0.568 | 0.166 | 0.255 | 0.384 | 0.656 | 0.693 | 0.578 | 0.555 | 0.698 | 0.597 | 0.5 | 0.392 | 0.568 | 0.61 | 0.591 | 0.502 | 0.639 | 0.586 | 0.594 | 0.537 | 0.601 | 0.659 | 0.608 | 0.576 | 0.63 | 0.642 | 0.59 | 0.553 | 0.604 | 0.606 | 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 | 358 | 0 | 0 | 0 | 344 | 0 | 0 | 0 | 311 | 0 | 0 | 0 | 218 | 0 | 0 | 0 | 190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37 | 15 | 629 | 143 | 536 | 53 | 148 | 51 | 943 | 55 | 478 | 54 | 1,327 | 54 | 53 | 109 | 1,382 | 83 | 84 | 347 | 67 | 0 | 0 | 2,669 | 0 | 0 | 0 | 12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 866 | 0 | 866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37 | 15 | 629 | 143 | 536 | 53 | 148 | 51 | 943 | 55 | 478 | 54 | 1,327 | 54 | 53 | 109 | 1,382 | 83 | 84 | 347 | 67 | 16 | 17 | 2,669 | 26 | 26 | 26 | -12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 866 | 0 | 866 | 0 | 0 | 0 | -56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 878 | -191 | 2 | 15 | 24 | 21 | 796 | 766 | 866 | 721 | 707 | 42 | 28 | 43 | 31 | 34 | 26 | 81 | 23 | 42 | 15 | 15 | 16 | 21 | 31 | 28 | 21 | 12 | -6 | -9 | -7 | 10 | -6 | -10 | -4 | 40 | -9 | -4 | 29 | 10 | -4 | 30 | -7 | -9 | -13 | -9 | -7 | -3,271 | 1,617 | 1,676 | 1,640 | 1,694 | 1,555 | 1,698 | 1,566 | 1,720 | 1,480 | 1,524 | 1,409 | 728 | 1,458 | 1,421 | 1,332 | 1,885 | 550 | 1,722 | 1,444 | 1,583 | 1,257 | 1,520 | 1,482 | 1,576 | 1,317 | 1,405 | 815 | 882 | 2,004 | 1,098 | 1,191 | 1,183 | 1,065 | 2,207 | 1,232 | 1,406 | 1,509 | 1,890 | 1,430 | -103 | 2,025 | 794 | 1,700 | -1,293 | 3,050 | 1,270 | 1,089 | 2,154.953 | 440.342 | 1,246.855 | 1,364.854 | 1,328.2 | 1,201 | 1,180.7 | 1,126.2 | 1,103.2 | 1,262.4 | 390.1 | 941.3 | 1,026.5 | 902.9 | 946.7 | 806.9 | 935.6 | 750 | 832.3 | 738.2 | 800 | 741.5 | 740.1 | 712.3 | 856.6 | 733.8 | 755.7 | 696.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 915 | 191 | 1,486 | 950 | 1,340 | 852 | 944 | 817 | 1,809 | 776 | 1,185 | 724 | 2,039 | 704 | 704 | 723 | 1,986 | 675 | 679 | 914 | 556 | 412 | 589 | 3,241 | 561 | 559 | 567 | 598 | 615 | 598 | 599 | 588 | 613 | 590 | 569 | 548 | 590 | 563 | 552 | 559 | 424 | 414 | 410 | 398 | 392 | 418 | 414 | -3,271 | 1,617 | 1,676 | 1,640 | 1,694 | 1,555 | 1,698 | 1,566 | 1,720 | 1,480 | 1,524 | 1,409 | 728 | 1,458 | 2,287 | 1,332 | 1,885 | 550 | 1,722 | 1,444 | 1,583 | 1,257 | 1,520 | 1,482 | 1,576 | 1,317 | 1,405 | 815 | 882 | 2,004 | 1,098 | 1,191 | 1,183 | 1,065 | 2,207 | 1,232 | 1,406 | 1,509 | 1,890 | 1,430 | -103 | 2,025 | 794 | 1,700 | -1,293 | 3,050 | 1,270 | 1,089 | 2,154.953 | 440.342 | 1,246.855 | 1,364.854 | 1,328.2 | 1,201 | 1,180.7 | 1,126.2 | 1,103.2 | 1,262.4 | 390.1 | 941.3 | 1,026.5 | 902.9 | 946.7 | 806.9 | 935.6 | 750 | 832.3 | 738.2 | 800 | 741.5 | 740.1 | 712.3 | 856.6 | 733.8 | 755.7 | 696.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat
| 995 | 900 | 245 | 791 | 492 | 724 | 620 | 764 | 4 | 504 | 259 | 621 | -128 | 585 | 399 | 794 | -379 | 500 | 302 | 287 | 636 | 500 | 352 | -2,041 | 739 | 420 | 330 | -16 | 561 | 469 | 479 | 566 | 695 | 381 | 448 | 340 | 608 | 524 | 538 | 693 | 874 | 575 | 331 | 503 | 789 | -71 | 492 | 991 | 636 | 272 | 304 | -1,319 | 810 | 380 | 450 | 414 | 862 | 351 | 498 | 440 | 768 | -364 | 553 | 495 | 964 | 450 | 611 | 485 | 899 | 260 | 627 | 470 | 963 | 447 | 460 | 602 | 788 | 409 | 448 | 447 | 793 | -280 | 356 | 326 | 925 | 228 | 316 | 1,406 | 830 | 1,266 | 367 | 3,049 | -169 | 221 | -680 | -1,494.134 | 961.659 | 556.731 | 522.741 | 122.1 | 440.8 | 296.7 | 120.2 | 204.7 | 87.6 | 883.1 | 224.5 | 349.5 | 471 | 438.5 | 364.9 | 367.7 | 630.2 | 258.2 | 558.9 | 447.5 | 797.4 | 432 | 458.1 | 348.5 | 747.1 | 366.8 | 350.2 | 1,844.4 | 2,423.9 | 1,767.7 | 1,785 | 1,954.1 | 2,550 | 1,765.5 | 1,714.4 | 1,886.6 | 2,250.8 | 1,695.1 | 1,670 | 1,755.3 | 2,257.6 | 1,594.8 | 1,590.8 | 1,239.7 | 2,182.2 | 1,572.2 | 1,530 | 1,538.7 | 2,029 | 1,353 | 1,332 | 1,346 | 1,487.5 | 1,331.6 | 1,283.7 | 1,274.8 | 1,550 | 1,210.7 | 1,240 | 1,272.3 | 1,451.7 |
Bedrijfsresultaat ratio
| 0.191 | 0.208 | 0.06 | 0.213 | 0.105 | 0.183 | 0.156 | 0.19 | 0.001 | 0.126 | 0.065 | 0.186 | -0.024 | 0.176 | 0.135 | 0.252 | -0.082 | 0.167 | 0.108 | 0.097 | 0.17 | 0.178 | 0.125 | -0.678 | 0.173 | 0.149 | 0.129 | -0.005 | 0.153 | 0.158 | 0.194 | 0.196 | 0.184 | 0.137 | 0.184 | 0.145 | 0.162 | 0.18 | 0.214 | 0.223 | 0.201 | 0.191 | 0.113 | 0.171 | 0.199 | -0.023 | 0.187 | 0.481 | 0.156 | 0.089 | 0.106 | -0.438 | 0.203 | 0.127 | 0.162 | 0.135 | 0.228 | 0.128 | 0.177 | 0.146 | 0.21 | -0.128 | 0.197 | 0.14 | 0.234 | 0.133 | 0.198 | 0.151 | 0.228 | 0.085 | 0.215 | 0.153 | 0.253 | 0.149 | 0.167 | 0.202 | 0.208 | 0.154 | 0.183 | 0.189 | 0.249 | -0.096 | 0.142 | 0.123 | 0.241 | 0.073 | 0.125 | 0.711 | 0.208 | 0.433 | 0.142 | 1.323 | -0.042 | 0.084 | -0.276 | -0.577 | 0.263 | 0.203 | 0.192 | 0.049 | 0.149 | 0.14 | 0.058 | 0.078 | 0.025 | 0.394 | 0.118 | 0.15 | 0.172 | 0.202 | 0.182 | 0.167 | 0.245 | 0.142 | 0.284 | 0.218 | 0.299 | 0.232 | 0.251 | 0.171 | 0.279 | 0.197 | 0.203 | 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 |
Totaal overige inkomsten en kosten netto
| -350 | -332 | -306 | -303 | -303 | -264 | -242 | -221 | -217 | -205 | -178 | -189 | -198 | -156 | -145 | -192 | -138 | -148 | -173 | -180 | -156 | -156 | -156 | -175 | -112 | -131 | -119 | -132 | -121 | -135 | -119 | -139 | -124 | -122 | -115 | -94 | -121 | -112 | -114 | -128 | -130 | -109 | -126 | -145 | -124 | -113 | -108 | 281 | -103 | -113 | -102 | -161 | -127 | -126 | -169 | -143 | -88 | -131 | -105 | -141 | -92 | -146 | -165 | -242 | -241 | -125 | -142 | -171 | -158 | -167 | -168 | -138 | -193 | -179 | -165 | -113 | -224 | -195 | -150 | -233 | -293 | -282 | -145 | -223 | -110 | -213 | -218 | -1,457 | -184 | -257 | -214 | 2,821 | 1,530 | -357 | -354 | -2,558.841 | -328.888 | -327 | -323 | -45.9 | -39.3 | -101 | 116.071 | 1.4 | 304.3 | -615.4 | 122 | -68.8 | -8.1 | -186 | -124 | -154.9 | -125 | 25.2 | -280.3 | -200.7 | -307.2 | -167.3 | -192.9 | -129.3 | -278.5 | -127.9 | -137 | -1,844.4 | -2,423.9 | -1,767.7 | -1,785 | -1,954.1 | -2,550 | -1,765.5 | -1,714.4 | -1,886.6 | -2,250.8 | -1,695.1 | -1,670 | -1,755.3 | -2,257.6 | -1,594.8 | -1,590.8 | -1,239.7 | -2,182.2 | -1,572.2 | -1,530 | -1,538.7 | -2,029 | -1,353 | -1,332 | -1,346 | -1,487.5 | -1,331.6 | -1,283.7 | -1,274.8 | -1,550 | -1,210.7 | -1,240 | -1,272.3 | -1,451.7 |
Inkomen voor belasting
| 645 | 568 | -61 | 488 | 189 | 460 | 378 | 543 | -261 | 299 | 81 | 432 | -326 | 429 | 254 | 602 | -517 | 352 | 129 | 107 | 480 | 344 | 196 | -2,216 | 627 | 289 | 211 | -170 | 432 | 335 | 352 | 426 | 571 | 259 | 333 | 244 | 487 | 412 | 424 | 565 | 744 | 466 | 205 | 358 | 665 | -184 | 384 | 1,080 | 477 | 104 | 115 | -1,481 | 683 | 254 | 281 | 271 | 774 | 220 | 393 | 299 | 676 | -510 | 388 | 253 | 723 | 345 | 465 | 314 | 728 | 93 | 459 | 332 | 770 | 268 | 295 | 489 | 564 | 214 | 298 | 214 | 494 | -611 | 165 | 103 | 787 | 15 | 98 | -51 | 526 | 951 | 100 | 5,870 | -600 | -164 | -1,057 | -4,052.975 | 632.771 | 229.5 | 198.705 | 76.2 | 401.5 | 195.7 | 228.7 | 206.1 | 392.1 | 244.3 | 280.7 | 280.7 | 462.9 | 252.5 | 240.9 | 212.8 | 505.2 | 283.4 | 278.6 | 246.8 | 490.2 | 264.7 | 265.2 | 219.2 | 468.6 | 251 | 223.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.124 | 0.131 | -0.015 | 0.132 | 0.04 | 0.116 | 0.095 | 0.135 | -0.05 | 0.075 | 0.02 | 0.13 | -0.062 | 0.129 | 0.086 | 0.191 | -0.111 | 0.118 | 0.046 | 0.036 | 0.128 | 0.122 | 0.069 | -0.736 | 0.147 | 0.103 | 0.082 | -0.053 | 0.118 | 0.113 | 0.143 | 0.148 | 0.152 | 0.093 | 0.136 | 0.104 | 0.129 | 0.142 | 0.169 | 0.181 | 0.171 | 0.155 | 0.07 | 0.122 | 0.168 | -0.06 | 0.146 | 0.524 | 0.117 | 0.034 | 0.04 | -0.491 | 0.172 | 0.085 | 0.101 | 0.088 | 0.204 | 0.08 | 0.14 | 0.099 | 0.184 | -0.18 | 0.138 | 0.072 | 0.176 | 0.102 | 0.151 | 0.098 | 0.185 | 0.031 | 0.158 | 0.108 | 0.203 | 0.089 | 0.107 | 0.164 | 0.149 | 0.081 | 0.122 | 0.091 | 0.155 | -0.209 | 0.066 | 0.039 | 0.205 | 0.005 | 0.039 | -0.026 | 0.132 | 0.325 | 0.039 | 2.548 | -0.148 | -0.062 | -0.429 | -1.564 | 0.173 | 0.083 | 0.073 | 0.03 | 0.136 | 0.092 | 0.11 | 0.079 | 0.114 | 0.109 | 0.147 | 0.121 | 0.169 | 0.117 | 0.12 | 0.097 | 0.197 | 0.156 | 0.142 | 0.12 | 0.184 | 0.142 | 0.146 | 0.107 | 0.175 | 0.135 | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 68 | 59 | -113 | 67 | -23 | 51 | 13 | 73 | -187 | 7 | -55 | -139 | -29 | 68 | -36 | 50 | -275 | 4 | -84 | -66 | -22 | -78 | -112 | -782 | 83 | -9 | -31 | 364 | -69 | 26 | -40 | 63 | 122 | -47 | 38 | 291 | 82 | 6 | 106 | 159 | 220 | 84 | -19 | 69 | 177 | -102 | 98 | 50 | 181 | 1 | 1 | -657 | 242 | 62 | 65 | 93 | 247 | -136 | 150 | 71 | 232 | -524 | 122 | 75 | 277 | 83 | 161 | 100 | 263 | 169 | 129 | 66 | 310 | 95 | 111 | 190 | 129 | 34 | 104 | -53 | 181 | -237 | 67 | -91 | 287 | -11 | 32 | -89 | 175 | 289 | 16 | 2,336 | -187 | -62 | -440 | -1,503.115 | 272.62 | 92.333 | 89.164 | -19.9 | 146.2 | 67.3 | 85.5 | 43.5 | 175.8 | 99 | 136.7 | 141.3 | 186.1 | 113.5 | 96.1 | 95.4 | 228.4 | 127.7 | 111.5 | 108.8 | 202.6 | 104.8 | 111.7 | 85.3 | 195.7 | 109.2 | 90.8 | -137.7 | -211.3 | -141.1 | -148.9 | -152 | -272.3 | -158.1 | -156.6 | -114.9 | -248.3 | -167.5 | -171.8 | -182.4 | -286 | -146.4 | -171.6 | -118.8 | -400.9 | -141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 577 | 460 | 52 | 421 | 212 | 380 | 365 | 470 | -74 | 241 | 136 | 523 | -297 | 318 | 259 | 526 | -242 | 318 | 183 | 143 | 471 | 392 | 278 | -1,400 | 513 | 276 | 218 | -515 | 470 | 278 | 362 | 346 | 421 | 280 | 281 | -50 | 421 | 379 | 299 | 420 | 480 | 536 | 176 | 301 | 438 | -70 | 271 | -449 | 190 | 74 | 93 | -839 | 426 | 176 | 200 | 166 | 510 | 344 | 236 | 212 | 403 | -16 | 250 | 165 | 439 | 261 | 299 | 211 | 461 | 93 | 333 | 288 | 458 | 177 | 258 | 273 | 462 | 201 | 201 | 379 | 813 | -374 | 97 | 197 | 544 | 24 | 57 | -24 | 352 | 665 | 84 | 2,167 | -413 | -102 | -617 | -2,549.86 | 360.151 | 137 | 110 | 96.1 | 255.3 | 128.4 | 143.211 | 162.6 | 216.3 | 145.3 | 144 | 139.4 | 276.8 | 139 | 144.8 | 117.4 | 276.8 | 155.7 | 167.1 | 138 | 287.6 | 159.9 | 153.5 | 133.9 | 272.9 | 141.8 | 132.4 | 137.7 | 211.3 | 141.1 | 148.9 | 152 | 272.3 | 158.1 | 156.6 | 114.9 | 248.3 | 167.5 | 171.8 | 182.4 | 286 | 146.4 | 171.6 | 118.8 | 400.9 | 141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.111 | 0.106 | 0.013 | 0.114 | 0.045 | 0.096 | 0.092 | 0.117 | -0.014 | 0.06 | 0.034 | 0.157 | -0.056 | 0.096 | 0.088 | 0.167 | -0.052 | 0.106 | 0.066 | 0.048 | 0.126 | 0.139 | 0.098 | -0.465 | 0.12 | 0.098 | 0.085 | -0.16 | 0.128 | 0.094 | 0.147 | 0.12 | 0.112 | 0.101 | 0.115 | -0.021 | 0.112 | 0.13 | 0.119 | 0.135 | 0.11 | 0.178 | 0.06 | 0.102 | 0.111 | -0.023 | 0.103 | -0.218 | 0.047 | 0.024 | 0.033 | -0.278 | 0.107 | 0.059 | 0.072 | 0.054 | 0.135 | 0.126 | 0.084 | 0.07 | 0.11 | -0.006 | 0.089 | 0.047 | 0.107 | 0.077 | 0.097 | 0.066 | 0.117 | 0.031 | 0.114 | 0.094 | 0.12 | 0.059 | 0.094 | 0.092 | 0.122 | 0.076 | 0.082 | 0.161 | 0.255 | -0.128 | 0.039 | 0.074 | 0.142 | 0.008 | 0.023 | -0.012 | 0.088 | 0.227 | 0.032 | 0.941 | -0.102 | -0.039 | -0.251 | -0.984 | 0.099 | 0.05 | 0.04 | 0.038 | 0.086 | 0.061 | 0.069 | 0.062 | 0.063 | 0.065 | 0.075 | 0.06 | 0.101 | 0.064 | 0.072 | 0.053 | 0.108 | 0.086 | 0.085 | 0.067 | 0.108 | 0.086 | 0.084 | 0.066 | 0.102 | 0.076 | 0.077 | 0.075 | 0.087 | 0.08 | 0.083 | 0.078 | 0.107 | 0.09 | 0.091 | 0.061 | 0.11 | 0.099 | 0.103 | 0.104 | 0.127 | 0.092 | 0.108 | 0.096 | 0.184 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.33 | 1.14 | -0.03 | 0.98 | 0.4 | 0.92 | 0.81 | 1.09 | -0.19 | 0.63 | 0.36 | 1.38 | -0.78 | 0.84 | 0.68 | 1.39 | -0.64 | 0.85 | 0.5 | 0.4 | 1.36 | 1.2 | 0.85 | -4.29 | 1.57 | 0.85 | 0.67 | -1.58 | 1.44 | 0.85 | 1.11 | 1.06 | 1.29 | 0.86 | 0.86 | -0.15 | 1.29 | 1.16 | 0.92 | 1.29 | 1.47 | 1.64 | 0.54 | 1 | 1.34 | -0.22 | 0.83 | -1.38 | 0.58 | 0.23 | 0.28 | -2.57 | 1.31 | 0.54 | 0.61 | 0.51 | 1.56 | 1.05 | 0.72 | 0.65 | 1.23 | -0.049 | 0.76 | 0.55 | 1.33 | 0.79 | 0.91 | 0.65 | 1.4 | 0.29 | 1.01 | 0.88 | 1.38 | 0.54 | 0.78 | 0.84 | 1.41 | 0.61 | 0.61 | 1.15 | 2.49 | -1.15 | 0.3 | 0.6 | 1.67 | 0.07 | 0.17 | -0.074 | 1.08 | 2.04 | 0.26 | 6.65 | -1.27 | -0.31 | -1.89 | -7.83 | 1.11 | 0.41 | 0.32 | 0.28 | 0.74 | 0.37 | 0.41 | 0.46 | 0.61 | 0.4 | 0.39 | 0.35 | 0.7 | 0.34 | 0.35 | 0.27 | 0.63 | 0.35 | 0.38 | 0.31 | 0.65 | 0.36 | 0.34 | 0.3 | 0.61 | 0.32 | 0.3 | 0.31 | 0.47 | 0.32 | 0.34 | 0.34 | 0.61 | 0.36 | 0.36 | 0.26 | 0.57 | 0.39 | 0.4 | 0.42 | 0.66 | 0.34 | 0.4 | 0.27 | 0.92 | 0.33 | 0.27 | 0 | 0.9 | 0.34 | 0.27 | 0 | 0.49 | 0.43 | 0.39 | 0 | 0.47 | 0.42 | 0.42 | 0 | 0.45 |
Verwaterde WPA
| 1.32 | 1.13 | -0.03 | 0.98 | 0.4 | 0.92 | 0.81 | 1.08 | -0.19 | 0.63 | 0.36 | 1.37 | -0.78 | 0.84 | 0.68 | 1.39 | -0.64 | 0.85 | 0.5 | 0.4 | 1.35 | 1.2 | 0.85 | -4.29 | 1.57 | 0.84 | 0.67 | -1.57 | 1.43 | 0.85 | 1.1 | 1.05 | 1.27 | 0.85 | 0.85 | -0.15 | 1.28 | 1.15 | 0.91 | 1.27 | 1.46 | 1.63 | 0.54 | 1 | 1.34 | -0.21 | 0.82 | -1.38 | 0.58 | 0.22 | 0.28 | -2.57 | 1.3 | 0.54 | 0.61 | 0.51 | 1.56 | 1.05 | 0.72 | 0.65 | 1.22 | -0.049 | 0.76 | 0.55 | 1.33 | 0.79 | 0.91 | 0.65 | 1.39 | 0.28 | 1 | 0.88 | 1.38 | 0.54 | 0.78 | 0.84 | 1.39 | 0.61 | 0.61 | 1.15 | 2.46 | -1.15 | 0.3 | 0.6 | 1.65 | 0.07 | 0.17 | -0.074 | 1.07 | 2.02 | 0.26 | 6.65 | -1.27 | -0.31 | -1.89 | -7.83 | 1.1 | 0.41 | 0.32 | 0.28 | 0.73 | 0.37 | 0.41 | 0.46 | 0.6 | 0.4 | 0.38 | 0.35 | 0.7 | 0.34 | 0.35 | 0.27 | 0.63 | 0.35 | 0.37 | 0.31 | 0.65 | 0.36 | 0.34 | 0.3 | 0.61 | 0.32 | 0.3 | 0.31 | 0.47 | 0.32 | 0.34 | 0.34 | 0.61 | 0.36 | 0.36 | 0.26 | 0.57 | 0.39 | 0.4 | 0.42 | 0.66 | 0.34 | 0.4 | 0.27 | 0.92 | 0.33 | 0.27 | 0 | 0.9 | 0.34 | 0.27 | 0 | 0.49 | 0.43 | 0.39 | 0 | 0.47 | 0.42 | 0.42 | 0 | 0.45 |
EBITDA
| 1,832 | 1,774 | 1,625 | 1,601 | 1,287 | 1,498 | 1,470 | 1,548 | 1,693 | 1,171 | 1,395 | 1,242 | 538 | 1,220 | 1,030 | 1,345 | 212 | 1,148 | 914 | 816 | 1,201 | 1,025 | 867 | -1,540 | 1,319 | 1,046 | 901 | 520 | 1,096 | 1,022 | 996 | 1,080 | 1,245 | 928 | 947 | 869 | 1,136 | 1,026 | 1,023 | 1,107 | 1,319 | 1,007 | 763 | 898 | 1,181 | 367 | 929 | 1,131 | 1,088 | 805 | 820 | -785 | 1,318 | 930 | 931 | 969 | 1,361 | 755 | 904 | 865 | 1,228 | 19 | 917 | 941 | 1,292 | 733 | 917 | 829 | 1,239 | 574 | 971 | 755 | 1,256 | 808 | 773 | 893 | 1,091 | 702 | 729 | 737 | 1,051 | -90 | 519 | 711 | 1,083 | 502 | 626 | 1,700 | 990 | 1,491 | 577 | 3,253 | 2,044 | 677 | -431 | -1,041.08 | 1,538.605 | 1,090 | 1,059 | 1,163.6 | 756.7 | 659.4 | 294.1 | 535.6 | 84.3 | 1,830 | 435.1 | 624.4 | 686.4 | 817.4 | 644.6 | 658.1 | 926.2 | 399.9 | 970.8 | 794.1 | 1,243.2 | 727.1 | 769 | 572.3 | 1,161.3 | 625.2 | 607.2 | 1,844.4 | 2,423.9 | 1,767.7 | 1,785 | 1,954.1 | 2,550 | 1,765.5 | 1,714.4 | 1,886.6 | 2,250.8 | 1,695.1 | 1,670 | 1,755.3 | 2,257.6 | 1,594.8 | 1,590.8 | 1,239.7 | 2,182.2 | 1,572.2 | 1,530 | 1,538.7 | 2,029 | 1,353 | 1,332 | 1,346 | 1,487.5 | 1,331.6 | 1,283.7 | 1,274.8 | 1,550 | 1,210.7 | 1,240 | 1,272.3 | 1,451.7 |
EBITDA ratio
| 0.352 | 0.375 | 0.256 | 0.423 | 0.266 | 0.38 | 0.347 | 0.374 | 0.145 | 0.302 | 0.231 | 0.368 | 0.113 | 0.352 | 0.328 | 0.358 | 0.028 | 0.352 | 0.299 | 0.275 | 0.306 | 0.367 | 0.308 | -0.506 | 0.311 | 0.372 | 0.351 | 0.378 | 0.3 | 0.339 | 0.405 | 0.374 | 0.329 | 0.331 | 0.386 | 0.364 | 0.3 | 0.352 | 0.419 | 0.355 | 0.297 | 0.338 | 0.33 | 0.302 | 0.301 | 0.306 | 0.349 | 0.538 | 0.267 | 0.263 | 0.281 | 0.318 | 0.337 | 0.302 | 0.325 | 0.32 | 0.345 | 0.275 | 0.322 | 0.573 | 0.345 | 0.002 | 0.319 | 0.27 | 0.312 | 0.217 | 0.297 | 0.255 | 0.298 | 0.188 | 0.326 | 0.22 | 0.33 | 0.262 | 0.273 | 0.278 | 0.282 | 0.253 | 0.27 | 0.305 | 0.314 | 0.002 | 0.224 | 0.258 | 0.282 | 0.153 | 0.236 | 0.619 | 0.291 | 0.552 | 0.244 | 1.326 | 0.032 | 0.206 | -0.155 | -0.423 | 0.426 | 0.396 | 0.387 | 0.464 | 0.256 | 0.312 | 0.141 | 0.205 | 0.025 | 0.816 | 0.228 | 0.268 | 0.251 | 0.377 | 0.322 | 0.3 | 0.361 | 0.22 | 0.493 | 0.387 | 0.466 | 0.391 | 0.422 | 0.28 | 0.434 | 0.336 | 0.351 | 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 |