Farmers & Merchants Bancorp
OTC:FMCB
941 (USD) • At close November 17, 2023
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 74.915 | 74.598 | 71.716 | 68.713 | 57.351 | 56.567 | 58.286 | 52.305 | 51.664 | 49.222 | 46.109 | 45.252 | 43.336 | 44.504 | 46.286 | 44.443 | 41.216 | 38.406 | 39.015 | 39.502 | 39.047 | 38.955 | 37.626 | 39.067 | 35.401 | 32.377 | 32.789 | 31.395 | 30.978 | 29.971 | 30.592 | 27.695 | 27.075 | 26.447 | 31.22 | 25.923 | 25.664 | 23.963 | 24.4 | 25.323 | 22.863 | 21.636 | 21.086 | 21.97 | 21.467 | 21.476 | 21.298 | 19.985 | 22.519 | 21.069 | 22.201 | 22.784 | 20.663 | 21.507 | 21.7 | 22.863 | 22.881 | 21.095 | 25.122 | 23.899 | 23.798 | 23.283 | 22.197 | 20.704 | 19.723 | 24.495 | 19.566 | 20.15 | 19.561 | 19.997 | 19.297 | 18.682 | 19.208 | 19.395 | 18.553 | 18.071 | 17.842 | 17.521 | 16.266 | 17.411 | 15.576 | 15.586 | 15.176 | 15.13 | 14.217 | 14.11 | 13.272 | 16.344 | 13.077 | 13.082 | 12.005 |
| Kosten van de omzet
| 0 | 0 | 0 | -1.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.11 | 0 | 0 | 0 | 0 | 1.423 | 2.991 | 3.589 | 3.848 | 3.767 | 3.582 | 3.419 | 4.879 | 3.493 | 1.876 | 3.883 | 3.319 | 3.128 | 3.44 | 4.726 | 3.246 | 2.923 | 3.084 | 8.114 | 2.773 | 3.486 | 3.042 | 3.899 | 3.668 | 2.957 | 2.856 | 2.719 | 2.941 | 2.573 | 3.25 | 3.807 | 1.636 | 4.053 | 2.811 | 3.923 | 4.175 | 1.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.915 | 74.598 | 71.716 | 69.793 | 57.351 | 56.567 | 58.286 | 52.305 | 51.664 | 49.222 | 46.109 | 31.142 | 43.336 | 44.504 | 46.286 | 44.443 | 39.793 | 35.415 | 35.426 | 35.654 | 35.28 | 35.373 | 34.207 | 34.188 | 31.908 | 30.501 | 28.906 | 28.076 | 27.85 | 26.531 | 25.866 | 24.449 | 24.152 | 23.363 | 23.106 | 23.15 | 22.178 | 20.921 | 20.501 | 21.655 | 19.906 | 18.78 | 18.367 | 19.029 | 18.894 | 18.226 | 17.491 | 18.349 | 18.466 | 18.258 | 18.278 | 18.609 | 18.893 | 21.507 | 21.7 | 22.863 | 22.881 | 21.095 | 25.122 | 23.899 | 23.798 | 23.283 | 22.197 | 20.704 | 19.723 | 24.495 | 19.566 | 20.15 | 19.561 | 19.997 | 19.297 | 18.682 | 19.208 | 19.395 | 18.553 | 18.071 | 17.842 | 17.521 | 16.266 | 17.411 | 15.576 | 15.586 | 15.176 | 15.13 | 14.217 | 14.11 | 13.272 | 16.344 | 13.077 | 13.082 | 12.005 |
| Brutowinstmarge
| 1 | 1 | 1 | 1.016 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.688 | 1 | 1 | 1 | 1 | 0.965 | 0.922 | 0.908 | 0.903 | 0.904 | 0.908 | 0.909 | 0.875 | 0.901 | 0.942 | 0.882 | 0.894 | 0.899 | 0.885 | 0.846 | 0.883 | 0.892 | 0.883 | 0.74 | 0.893 | 0.864 | 0.873 | 0.84 | 0.855 | 0.871 | 0.868 | 0.871 | 0.866 | 0.88 | 0.849 | 0.821 | 0.918 | 0.82 | 0.867 | 0.823 | 0.817 | 0.914 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 19.754 | 18.701 | 18.215 | 17.174 | 17.754 | 18.529 | 20.195 | 15.437 | 16.36 | 16.764 | 17.133 | 16.82 | 14.77 | 16.48 | 17.027 | 14.942 | 13.855 | 13.79 | 14.88 | 14.066 | 14.474 | 13.669 | 13.665 | 12.764 | 12.556 | 11.88 | 13.766 | 11.233 | 11.042 | 11.683 | 12.72 | 10.134 | 10.592 | 10.407 | 12.022 | 10.348 | 10.282 | 9.863 | 10.383 | 10.006 | 9.6 | 9.399 | 8.489 | 8.723 | 8.49 | 9.141 | 8.285 | 8.083 | 8.093 | 8.264 | 8.163 | 7.688 | 7.748 | 7.979 | 7.716 | 7.411 | 7.563 | 7.569 | 8.075 | 7.634 | 7.432 | 7.096 | 7.304 | 8.141 | 5.292 | 7.117 | 6.486 | 6.29 | 6.427 | 7.257 | 7.39 | 6.293 | 6.919 | 7.322 | 7.286 | 6.336 | 7.027 | 7.105 | 6.305 | 6.873 | 5.392 | 5.785 | 6.053 | 5.623 | 5.185 | 5.311 | 4.939 | 4.623 | 4.425 | 4.568 | 4.18 |
| Verkoop- en marketingkosten
| 0.504 | 0.562 | 0.48 | 0.55 | 0.44 | 0.425 | 0.47 | 0.365 | 0.303 | 0.34 | 0.316 | 0.428 | 0.063 | 0.418 | 0.188 | 0.407 | 0.245 | 0.025 | 0.245 | 0.406 | 0.235 | 0.233 | 0.38 | 0.256 | 0.257 | 0.39 | 0.329 | 0.16 | 0.329 | 0.363 | 0.175 | 0.262 | 0.267 | 0.363 | 0.299 | 1.254 | 0.665 | 0.186 | 0.136 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.144 | 0.131 | 0.167 | 0.09 | 0.147 | 0.092 | 0.115 | 0.109 | -0.688 | 0.311 | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 20.258 | 0.562 | 0.48 | 17.724 | 18.194 | 18.954 | 20.665 | 15.802 | 16.663 | 17.104 | 17.449 | 17.248 | 14.833 | 16.898 | 17.215 | 15.349 | 14.1 | 13.815 | 15.125 | 14.472 | 14.709 | 13.902 | 14.045 | 13.02 | 12.813 | 12.27 | 14.095 | 11.393 | 11.371 | 12.046 | 12.895 | 10.396 | 10.859 | 10.77 | 12.321 | 11.602 | 10.282 | 9.863 | 10.383 | 10.006 | 9.6 | 9.399 | 8.489 | 8.723 | 8.49 | 9.141 | 8.285 | 8.083 | 8.093 | 8.264 | 8.163 | 7.688 | 7.748 | 7.979 | 7.716 | 7.411 | 7.563 | 7.569 | 8.075 | 7.634 | 7.432 | 7.096 | 7.304 | 8.285 | 5.423 | 7.284 | 6.576 | 5.974 | 6.519 | 7.372 | 7.499 | 5.605 | 7.23 | 7.552 | 7.286 | 6.336 | 7.027 | 7.105 | 6.305 | 6.873 | 5.392 | 5.785 | 6.053 | 5.623 | 5.185 | 5.311 | 4.939 | 4.623 | 4.425 | 4.568 | 4.18 |
| Overige kosten
| 0 | -5.766 | -5.628 | -6.358 | -6.409 | -47.031 | -6.523 | 50.876 | -6.833 | -6.469 | -39.94 | 48.946 | -3.121 | -4.538 | 0 | -43.335 | -13.855 | 0 | -0.245 | -0.406 | -0.388 | -0.463 | -0.621 | -0.475 | -0.484 | -0.617 | -0.568 | -0.398 | -0.562 | -0.596 | -0.403 | -0.476 | -0.587 | -0.687 | -0.615 | -1.564 | -0.302 | -0.297 | -0.284 | -0.27 | -0.264 | -0.262 | -0.252 | -0.249 | -0.246 | -0.246 | -0.24 | -0.24 | -0.243 | -0.243 | -0.242 | -0.235 | -0.236 | 6.726 | -19.677 | 0 | -20.508 | -22.535 | -23.543 | 0 | -21.324 | -25.874 | -20.149 | 19.283 | 0 | 0 | 0 | 21.39 | 0 | 0 | -10.926 | -16.039 | -18.007 | -18.928 | -18.095 | -17.27 | -13.632 | -17.462 | -15.604 | -17.312 | -11.762 | -14.865 | -15.126 | -14.976 | -13.349 | -10.809 | -10.01 | -16.001 | -12.077 | -12.427 | -11.326 |
| Bedrijfskosten
| 0.504 | 25.422 | 25.521 | 6.358 | 0.44 | -28.077 | 0.47 | 0.984 | 0.303 | 23.031 | -22.491 | 1.097 | 0.063 | 0.418 | 0.188 | -27.986 | 0.245 | 13.783 | 14.88 | 14.066 | 14.321 | 13.439 | 13.424 | 12.545 | 12.329 | 11.653 | 13.527 | 10.995 | 10.809 | 11.45 | 12.492 | 9.92 | 10.272 | 10.083 | 11.706 | 10.038 | 9.98 | 9.566 | 10.099 | 9.736 | 9.336 | 9.137 | 8.237 | 8.474 | 8.244 | 8.895 | 8.045 | 7.843 | 7.85 | 8.021 | 7.921 | 7.453 | 7.512 | 14.705 | -11.961 | -23.207 | -12.945 | -14.966 | -15.468 | -21.832 | -13.892 | -18.778 | -12.845 | 0.532 | 0.131 | 0.167 | 0.09 | 0.463 | 0.092 | 0.115 | -3.427 | -10.434 | -10.777 | -11.376 | -10.809 | -10.934 | -6.605 | -10.357 | -9.299 | -10.439 | -6.37 | -9.08 | -9.073 | -9.353 | -8.164 | -5.498 | -5.071 | -11.378 | -7.652 | -7.859 | -7.146 |
| Bedrijfsresultaat
| 30.518 | 74.598 | 31.267 | 69.793 | 29.579 | 28.49 | 32.813 | 28.89 | 27.397 | 24.061 | 23.618 | 22.245 | 24.373 | 22.506 | 23.529 | -82.648 | 17.661 | 21.394 | 21.826 | -64.93 | 21.928 | 22.261 | 21.192 | -55.038 | 17.152 | 15.799 | 14.824 | 15.755 | 13.581 | 12.895 | 12.25 | 11.07 | 12.041 | 11.501 | 11.208 | 11.633 | 11.4 | 10.936 | 10.347 | 10.634 | 10.992 | 9.689 | 9.889 | 9.258 | 10.157 | 8.838 | 10.029 | 9.198 | 10.159 | 8.118 | 9.859 | -26.03 | 9.942 | 6.349 | 9.739 | 7.568 | 9.936 | 6.129 | 9.654 | 7.565 | 9.906 | 4.505 | 9.352 | 7.908 | 9.663 | 9.586 | 9.23 | 9.135 | 9.346 | 8.808 | 15.87 | 8.248 | 8.431 | 8.019 | 7.744 | 7.137 | 11.237 | 7.164 | 6.967 | 6.972 | 9.206 | 6.506 | 6.103 | 5.777 | 6.053 | 8.612 | 8.201 | 4.966 | 5.425 | 5.223 | 4.859 |
| Bedrijfsresultaat ratio
| 0.407 | 1 | 0.436 | 1.016 | 0.516 | 0.504 | 0.563 | 0.552 | 0.53 | 0.489 | 0.512 | 0.492 | 0.562 | 0.506 | 0.508 | -1.86 | 0.428 | 0.557 | 0.559 | -1.644 | 0.562 | 0.571 | 0.563 | -1.409 | 0.485 | 0.488 | 0.452 | 0.502 | 0.438 | 0.43 | 0.4 | 0.4 | 0.445 | 0.435 | 0.359 | 0.449 | 0.444 | 0.456 | 0.424 | 0.42 | 0.481 | 0.448 | 0.469 | 0.421 | 0.473 | 0.412 | 0.471 | 0.46 | 0.451 | 0.385 | 0.444 | -1.142 | 0.481 | 0.295 | 0.449 | 0.331 | 0.434 | 0.291 | 0.384 | 0.317 | 0.416 | 0.193 | 0.421 | 0.382 | 0.49 | 0.391 | 0.472 | 0.453 | 0.478 | 0.44 | 0.822 | 0.441 | 0.439 | 0.413 | 0.417 | 0.395 | 0.63 | 0.409 | 0.428 | 0.4 | 0.591 | 0.417 | 0.402 | 0.382 | 0.426 | 0.61 | 0.618 | 0.304 | 0.415 | 0.399 | 0.405 |
| Totaal overige inkomsten en kosten netto
| 0 | -3.462 | -4.31 | 119.867 | -4.155 | -5.252 | -5.007 | 77.373 | -5.583 | -3.5 | -4.04 | -5.061 | -3.588 | -4.323 | -4.05 | -4.451 | -4.451 | -3.509 | -2.361 | -3.363 | -3.405 | -3.852 | -3.555 | -4.285 | -3.712 | -3.325 | -3.675 | 0 | 0 | 0 | 0 | 0 | 0 | -2.736 | 0 | -3.018 | -2.3 | -0.387 | -2.612 | -2.192 | -1.768 | -2.562 | -2.031 | -3.262 | -2.587 | -0.246 | -0.24 | -0.319 | 0 | 0 | 0 | 25.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.328 | 0 | 0 | 0 | 36.387 | 0 | 0 | 0 | 27.289 | 0 | 0 | -7.594 | 0 | 0 | 0 | 0 | 0 | -3.847 | 0 | 0 | 0 | -2.488 | 0 | 0 | 0 | 0 | -2.947 | -2.878 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting
| 30.518 | 30.126 | 31.267 | 28.985 | 29.579 | 28.49 | 29.499 | 27.167 | 26.141 | 23.7 | 22.733 | 21.349 | 23.366 | 21.393 | 22.213 | 20.791 | 19.755 | 18.842 | 18.563 | 19.681 | 18.398 | 19.008 | 18.226 | 17.294 | 14.995 | 14.139 | 13.302 | 15.755 | 13.581 | 12.895 | 12.25 | 11.07 | 12.041 | 11.501 | 11.208 | 11.633 | 11.4 | 10.936 | 10.347 | 10.634 | 10.284 | 9.689 | 9.889 | 9.258 | 10.157 | 8.838 | 10.029 | 9.198 | 10.159 | 8.118 | 9.859 | 8.821 | 9.942 | 6.349 | 9.739 | 7.568 | 9.936 | 6.129 | 9.654 | 7.565 | 9.906 | 4.505 | 9.352 | 7.908 | 9.663 | 9.586 | 9.23 | 9.135 | 9.346 | 8.808 | 8.276 | 8.248 | 8.431 | 8.019 | 7.744 | 7.137 | 7.39 | 7.164 | 6.967 | 6.972 | 6.718 | 6.506 | 6.103 | 5.777 | 6.053 | 5.665 | 5.323 | 4.966 | 5.425 | 5.223 | 4.859 |
| Inkomen voor belasting ratio
| 0.407 | 0.404 | 0.436 | 0.422 | 0.516 | 0.504 | 0.506 | 0.519 | 0.506 | 0.481 | 0.493 | 0.472 | 0.539 | 0.481 | 0.48 | 0.468 | 0.479 | 0.491 | 0.476 | 0.498 | 0.471 | 0.488 | 0.484 | 0.443 | 0.424 | 0.437 | 0.406 | 0.502 | 0.438 | 0.43 | 0.4 | 0.4 | 0.445 | 0.435 | 0.359 | 0.449 | 0.444 | 0.456 | 0.424 | 0.42 | 0.45 | 0.448 | 0.469 | 0.421 | 0.473 | 0.412 | 0.471 | 0.46 | 0.451 | 0.385 | 0.444 | 0.387 | 0.481 | 0.295 | 0.449 | 0.331 | 0.434 | 0.291 | 0.384 | 0.317 | 0.416 | 0.193 | 0.421 | 0.382 | 0.49 | 0.391 | 0.472 | 0.453 | 0.478 | 0.44 | 0.429 | 0.441 | 0.439 | 0.413 | 0.417 | 0.395 | 0.414 | 0.409 | 0.428 | 0.4 | 0.431 | 0.417 | 0.402 | 0.382 | 0.426 | 0.401 | 0.401 | 0.304 | 0.415 | 0.399 | 0.405 |
| Belastingkosten
| 8.397 | 8.359 | 8.544 | 7.56 | 7.545 | 7.182 | 5.952 | 7.114 | 6.605 | 5.257 | 5.675 | 5.381 | 5.864 | 5.24 | 5.5 | 5.298 | 4.945 | 4.533 | 4.441 | 5.037 | 4.66 | 4.903 | 4.677 | 4.258 | 2.995 | 3.589 | 3.361 | 11.974 | 5 | 4.708 | 4.429 | 3.389 | 4.503 | 4.169 | 4.036 | 4.433 | 4.36 | 4.187 | 3.944 | 4.05 | 3.852 | 3.585 | 3.607 | 3.365 | 3.805 | 3.273 | 3.778 | 3.533 | 3.827 | 2.956 | 3.669 | 3.16 | 3.675 | 2.194 | 3.613 | 2.716 | 3.727 | 2.122 | 3.604 | 2.74 | 3.728 | 1.429 | 3.418 | 2.901 | 3.606 | 3.624 | 3.466 | 3.45 | 3.471 | 3.142 | 2.807 | 2.983 | 3.098 | 2.925 | 2.807 | 2.476 | 2.643 | 2.575 | 2.536 | 2.528 | 2.494 | 2.402 | 2.201 | 1.927 | 2.173 | 2.021 | 1.922 | 1.374 | 1.98 | 1.903 | 1.797 |
| Nettowinst
| 22.121 | 21.767 | 22.723 | 21.425 | 22.034 | 21.308 | 23.547 | 20.053 | 19.536 | 18.443 | 17.058 | 15.968 | 17.502 | 16.153 | 16.713 | 15.493 | 14.81 | 14.309 | 14.122 | 14.644 | 13.738 | 14.105 | 13.549 | 13.036 | 12 | 10.55 | 9.941 | 3.781 | 8.581 | 8.187 | 7.821 | 7.681 | 7.538 | 7.332 | 7.172 | 7.2 | 7.04 | 6.749 | 6.403 | 6.584 | 6.432 | 6.104 | 6.282 | 5.893 | 6.352 | 5.565 | 6.251 | 5.665 | 6.332 | 5.162 | 6.19 | 5.661 | 6.267 | 4.155 | 6.126 | 4.852 | 6.209 | 4.007 | 6.05 | 4.825 | 6.178 | 3.076 | 5.934 | 5.007 | 6.057 | 5.962 | 5.764 | 5.685 | 5.875 | 5.666 | 5.469 | 5.265 | 5.333 | 5.094 | 4.937 | 4.661 | 4.747 | 4.589 | 4.431 | 4.22 | 4.224 | 4.104 | 3.902 | 3.85 | 3.88 | 3.644 | 3.401 | 3.592 | 3.445 | 3.32 | 3.062 |
| Nettowinstmarge
| 0.295 | 0.292 | 0.317 | 0.312 | 0.384 | 0.377 | 0.404 | 0.383 | 0.378 | 0.375 | 0.37 | 0.353 | 0.404 | 0.363 | 0.361 | 0.349 | 0.359 | 0.373 | 0.362 | 0.371 | 0.352 | 0.362 | 0.36 | 0.334 | 0.339 | 0.326 | 0.303 | 0.12 | 0.277 | 0.273 | 0.256 | 0.277 | 0.278 | 0.277 | 0.23 | 0.278 | 0.274 | 0.282 | 0.262 | 0.26 | 0.281 | 0.282 | 0.298 | 0.268 | 0.296 | 0.259 | 0.294 | 0.283 | 0.281 | 0.245 | 0.279 | 0.248 | 0.303 | 0.193 | 0.282 | 0.212 | 0.271 | 0.19 | 0.241 | 0.202 | 0.26 | 0.132 | 0.267 | 0.242 | 0.307 | 0.243 | 0.295 | 0.282 | 0.3 | 0.283 | 0.283 | 0.282 | 0.278 | 0.263 | 0.266 | 0.258 | 0.266 | 0.262 | 0.272 | 0.242 | 0.271 | 0.263 | 0.257 | 0.254 | 0.273 | 0.258 | 0.256 | 0.22 | 0.263 | 0.254 | 0.255 |
| WPA (Winst Per Aandeel)
| 29.96 | 29.3 | 30.59 | 28.55 | 29.23 | 28.03 | 30.8 | 26.08 | 25.2 | 23.58 | 21.7 | 20.22 | 22.16 | 20.45 | 21.17 | 19.52 | 18.66 | 18.03 | 17.8 | 18.6 | 17.45 | 17.92 | 17.27 | 16.27 | 15.12 | 12.9 | 12.24 | 4.67 | 10.59 | 10.12 | 9.68 | 9.67 | 9.51 | 9.25 | 9.06 | 9.15 | 8.96 | 8.59 | 8.15 | 8.46 | 8.27 | 7.84 | 8.08 | 7.58 | 8.17 | 7.15 | 8.04 | 7.28 | 8.13 | 6.63 | 7.94 | 7.26 | 8.04 | 5.33 | 7.86 | 6.21 | 7.95 | 5.13 | 7.75 | 6.17 | 7.9 | 3.93 | 7.55 | 6.31 | 7.63 | 7.5 | 7.21 | 7.03 | 7.26 | 6.98 | 6.74 | 6.46 | 6.54 | 6.22 | 6 | 5.64 | 5.74 | 5.52 | 5.59 | 5.05 | 5.06 | 4.66 | 4.64 | 4.57 | 4.6 | 4.31 | 4 | 4.23 | 4.04 | 3.89 | 3.71 |
| Verwaterde WPA
| 29.96 | 29.27 | 30.56 | 28.55 | 29.23 | 28.03 | 30.8 | 26.08 | 25.2 | 23.58 | 21.7 | 20.22 | 22.16 | 20.45 | 21.17 | 19.52 | 18.66 | 18.03 | 17.8 | 18.6 | 17.45 | 17.92 | 17.27 | 16.27 | 15.12 | 12.9 | 12.24 | 4.67 | 10.59 | 10.12 | 9.68 | 9.67 | 9.51 | 9.25 | 9.06 | 9.15 | 8.96 | 8.59 | 8.15 | 8.46 | 8.27 | 7.84 | 8.08 | 7.58 | 8.17 | 7.15 | 8.04 | 7.28 | 8.13 | 6.63 | 7.94 | 7.26 | 8.04 | 5.33 | 7.86 | 6.21 | 7.95 | 5.13 | 7.75 | 6.17 | 7.9 | 3.93 | 7.55 | 6.31 | 7.63 | 7.5 | 7.21 | 7.03 | 7.26 | 6.98 | 6.74 | 6.46 | 6.54 | 6.22 | 6 | 5.64 | 5.74 | 5.52 | 5.59 | 5.05 | 5.06 | 4.66 | 4.64 | 4.57 | 4.6 | 4.31 | 4 | 4.23 | 4.04 | 3.89 | 3.71 |
| EBITDA
| 30.518 | 0 | 31.965 | 0 | 30.216 | 29.09 | 30.095 | 27.746 | 26.72 | 24.314 | 23.389 | 21.207 | 24.019 | 22.051 | 22.873 | 0 | 20.615 | 19.703 | 19.429 | 0 | 19.242 | 19.862 | 19.078 | 0 | 15.618 | 14.739 | 13.911 | 16.374 | 14.173 | 13.459 | 12.771 | 11.554 | 12.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA ratio
| 0.407 | -0.404 | -0.436 | 0.01 | 0.516 | 0.514 | 0.573 | 0.563 | 0.541 | -0.007 | 0.526 | 0.492 | 0.581 | 0.524 | 0.526 | 0.522 | 0.449 | 0.579 | 0.582 | 0.607 | 0.583 | 0.593 | 0.586 | 0.53 | 0.502 | 0.507 | 0.471 | 0.573 | 0.514 | 0.5 | 0.462 | 0.461 | 0.503 | 0.489 | 0.404 | 0.5 | 0.495 | 0.507 | 0.471 | 0.463 | 0.495 | 0.494 | 0.517 | 0.469 | 0.524 | 0.463 | 0.525 | 0.524 | 0.516 | 0.48 | 0.54 | 0.486 | 0.599 | 0.964 | 0.569 | 0.453 | 0.559 | 0.425 | 0.507 | 0.46 | 0.597 | 0.415 | 0.663 | 0.695 | 0.799 | 0.638 | 0.883 | 0.879 | 0.942 | 0.875 | 0.845 | 0.847 | 0.821 | 0.733 | 0.7 | 0.655 | 0.662 | 0.629 | 0.628 | 0.565 | 0.625 | 0.609 | 0.609 | 0.689 | 0.586 | 0.696 | 0.648 | 0.515 | 0.722 | 0.661 | 0.762 |