Frontline Ltd.
NYSE:FRO
14.35 (USD) • At close December 24, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 490.318 | 556.026 | 578.397 | 415.004 | 377.085 | 512.763 | 497.332 | 530.141 | 382.186 | 300.44 | 217.441 | 213.546 | 171.825 | 170.018 | 193.991 | 174.873 | 247.41 | 387.085 | 411.819 | 217.05 | 187.64 | 193.408 | 238.275 | 217.05 | 188.774 | 166.821 | 169.621 | 178.58 | 140.471 | 150.148 | 177.127 | 178.29 | 157.157 | 191.756 | 227.103 | 154.023 | 121.513 | 134.777 | 144.377 | 135.099 | 135.619 | 118.972 | 169.998 | 143.571 | 126.494 | 121.222 | 125.903 | 197.436 | 126.809 | 176.576 | 167.286 | 161.012 | 173.914 | 219.398 | 234.809 | 230.776 | 257.954 | 365.78 | 341.64 | 262.141 | 236.069 | 281.536 | 356.601 | 593.806 | 276.377 | 674.27 | 543.265 | 316.67 | 276.378 | 347.091 | 361.504 | 352.465 | 404.694 | 344.887 | 486.867 | 430.368 | 291.546 | 332.363 | 460.624 | 638.987 | 410.097 | 357.004 | 450.636 | 543.61 | 142.238 | 228.993 | 258.942 | 146.834 | 81.985 | 92.798 | 94.904 | 109.593 | 132.406 | 195.206 | 222.092 | 247.692 | 174.156 | 108.951 | 69.145 | 73.314 | 56.5 | 54 | 69.4 | -4.74 | 70.4 | 67.8 | 70.4 | 80.3 | 10.2 | 12.1 | 10.9 | 10.6 | 10 | 10.4 | 9.4 | 8.3 | 8.3 | 7.5 | 7.4 | 7.4 | 7.3 | 7 | 13.3 | 3.9 | 3.9 | 3.9 |
Kosten van de omzet
| 338.587 | 339.028 | 355.026 | 263.066 | 247.435 | 257.478 | 258.091 | 265.811 | 259.882 | 228.774 | 194.741 | 193.48 | 185.88 | 175.316 | 164.106 | 163.357 | 160.857 | 161.662 | 198.611 | 160.577 | 169.605 | 158.815 | 159.749 | 160.577 | 169.243 | 164.505 | 157.88 | 151.156 | 137.094 | 137.404 | 130.861 | 127.645 | 125.068 | 120.39 | 116.942 | 84.522 | 69.147 | 73.144 | 78.686 | 99.455 | 113.558 | 117.9 | 126.599 | 126.812 | 126.214 | 133.453 | 127.112 | 148.096 | 119.433 | 112.506 | 100.1 | 121.529 | 134.179 | 149.301 | 126.804 | 120.936 | 120.75 | 123.396 | 113.305 | 115.443 | 98.022 | 99.485 | 112.806 | 252.622 | 152.866 | 192.406 | 173.695 | 156.983 | 152.867 | 152.132 | 143.597 | 140.986 | 161.144 | 96.953 | 166.444 | 135.188 | 126.149 | 109.982 | 126.325 | 146.414 | 138.395 | 122.14 | 124.357 | 376.451 | 47.151 | 48.221 | 50.387 | 44.264 | 48.745 | 42.474 | 36.707 | 42.183 | 42.7 | 43.656 | 36.624 | 34.745 | 31.41 | 29.698 | 26.953 | 0 | 39 | 30.5 | 31.9 | 0 | 29.4 | 29.1 | 32 | 35.2 | 4.4 | 3.5 | 2 | 4 | 4 | 4 | 2 | 3.6 | 3.3 | 3 | 0 | 0 | 2.5 | 2.4 | 0 | 0 | 0 | 0 |
Brutowinst
| 151.731 | 216.998 | 223.371 | 151.938 | 129.65 | 255.285 | 239.241 | 264.33 | 122.304 | 71.666 | 22.7 | 20.066 | -14.055 | -5.298 | 29.885 | 11.516 | 86.553 | 225.423 | 213.208 | 56.473 | 18.035 | 34.593 | 78.526 | 56.473 | 19.531 | 2.316 | 11.741 | 27.424 | 3.377 | 12.744 | 46.266 | 50.645 | 32.089 | 71.366 | 110.161 | 69.501 | 52.366 | 61.633 | 65.691 | 35.644 | 22.061 | 1.072 | 43.399 | 16.759 | 0.28 | -12.231 | -1.209 | 49.34 | 7.376 | 64.07 | 67.186 | 39.483 | 39.735 | 70.097 | 108.005 | 109.84 | 137.204 | 242.384 | 228.335 | 146.698 | 138.047 | 182.051 | 243.795 | 341.184 | 123.511 | 481.864 | 369.57 | 159.687 | 123.511 | 194.959 | 217.907 | 211.479 | 243.55 | 247.934 | 320.423 | 295.18 | 165.397 | 222.381 | 334.299 | 492.573 | 271.702 | 234.864 | 326.279 | 167.159 | 95.087 | 180.772 | 208.555 | 102.57 | 33.24 | 50.324 | 58.197 | 67.41 | 89.706 | 151.55 | 185.468 | 212.947 | 142.746 | 79.253 | 42.192 | 73.314 | 17.5 | 23.5 | 37.5 | -4.74 | 41 | 38.7 | 38.4 | 45.1 | 5.8 | 8.6 | 8.9 | 6.6 | 6 | 6.4 | 7.4 | 4.7 | 5 | 4.5 | 7.4 | 7.4 | 4.8 | 4.6 | 13.3 | 3.9 | 3.9 | 3.9 |
Brutowinstmarge
| 0.309 | 0.39 | 0.386 | 0.366 | 0.344 | 0.498 | 0.481 | 0.499 | 0.32 | 0.239 | 0.104 | 0.094 | -0.082 | -0.031 | 0.154 | 0.066 | 0.35 | 0.582 | 0.518 | 0.26 | 0.096 | 0.179 | 0.33 | 0.26 | 0.103 | 0.014 | 0.069 | 0.154 | 0.024 | 0.085 | 0.261 | 0.284 | 0.204 | 0.372 | 0.485 | 0.451 | 0.431 | 0.457 | 0.455 | 0.264 | 0.163 | 0.009 | 0.255 | 0.117 | 0.002 | -0.101 | -0.01 | 0.25 | 0.058 | 0.363 | 0.402 | 0.245 | 0.228 | 0.319 | 0.46 | 0.476 | 0.532 | 0.663 | 0.668 | 0.56 | 0.585 | 0.647 | 0.684 | 0.575 | 0.447 | 0.715 | 0.68 | 0.504 | 0.447 | 0.562 | 0.603 | 0.6 | 0.602 | 0.719 | 0.658 | 0.686 | 0.567 | 0.669 | 0.726 | 0.771 | 0.663 | 0.658 | 0.724 | 0.307 | 0.669 | 0.789 | 0.805 | 0.699 | 0.405 | 0.542 | 0.613 | 0.615 | 0.678 | 0.776 | 0.835 | 0.86 | 0.82 | 0.727 | 0.61 | 1 | 0.31 | 0.435 | 0.54 | 1 | 0.582 | 0.571 | 0.545 | 0.562 | 0.569 | 0.711 | 0.817 | 0.623 | 0.6 | 0.615 | 0.787 | 0.566 | 0.602 | 0.6 | 1 | 1 | 0.658 | 0.657 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.965 | 12.566 | 14.846 | 13.891 | 15.298 | 11.701 | 12.638 | 18.393 | 13.667 | 9.098 | 7.142 | 7.107 | 6.452 | 7.947 | 6.384 | 15.65 | 14.283 | 12.783 | 16.091 | 9.305 | 11.016 | 10.988 | 9.892 | 9.305 | 9.22 | 9.221 | 9.548 | 8.884 | 9.552 | 10.599 | 8.568 | 8.726 | 9.413 | 8.846 | 10.773 | 5.246 | 34.94 | 28.626 | 26.207 | 27.093 | 18.059 | 10.442 | 22.093 | 10.169 | 7.412 | 7.325 | 8.431 | 21.186 | 8.338 | 25.803 | 23.287 | 0 | 9.871 | 8.698 | 26.915 | 27.562 | 34.782 | 71.565 | 19.191 | -120.986 | 49.683 | 60.25 | 74.718 | 9.335 | 8.56 | 100.847 | 79.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.607 | 72.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 6.965 | 12.566 | 14.846 | 13.891 | 15.298 | 11.701 | 12.638 | 18.393 | 13.667 | 9.098 | 7.142 | 7.107 | 6.452 | 7.947 | 6.384 | 15.65 | 14.283 | 12.783 | 16.091 | 9.305 | 11.016 | 10.988 | 9.892 | 9.305 | 9.22 | 9.221 | 9.548 | 8.884 | 9.552 | 10.599 | 8.568 | 8.726 | 9.413 | 8.846 | 10.773 | 5.246 | 34.94 | 28.626 | 26.207 | 27.093 | 18.059 | 10.442 | 22.093 | 10.169 | 7.412 | 7.325 | 8.431 | 21.186 | 8.338 | 25.803 | 23.287 | 9.879 | 9.871 | 8.698 | 26.915 | 27.562 | 34.782 | 71.565 | 19.191 | -120.986 | 49.683 | 60.25 | 74.718 | 9.335 | 8.56 | 100.847 | 79.383 | -9.798 | 14.015 | 22.297 | 9.953 | 12.259 | 8.036 | 62.535 | 4.731 | 6.212 | 5.931 | 3.883 | 5.155 | 9.441 | 4.961 | 5.236 | 6.115 | 7.603 | 4.566 | 2.458 | 3.263 | 3.072 | 4.657 | 2.655 | 2.421 | 5.05 | 1.767 | 5.961 | 3.495 | 0.843 | 3.275 | 3.005 | 2.203 | 6.483 | 1.8 | 7.2 | 9.1 | -8.643 | 4.9 | 6.1 | 5.4 | 21.9 | 0.8 | 1.6 | 3.2 | 0.9 | 0.7 | 0.8 | 2.5 | 0.6 | 0.7 | 0.6 | 0 | 0 | 1 | 0.9 | 0 | 0 | 0 | 0 |
Overige kosten
| -0.045 | -51.487 | 0 | 0 | 0 | 0 | -14.289 | -0.451 | -1.944 | -0.264 | 0.97 | -4.482 | 0.984 | 1.314 | 0.69 | -0.019 | -1.386 | 0.368 | 0.537 | 2.124 | 1.277 | 3.002 | 0.326 | 2.124 | 4.881 | 6.588 | 6.354 | 7.019 | 6.821 | 9.198 | 4.323 | 7.149 | 8.71 | 0.137 | 3.56 | 0.316 | 0.74 | -0.256 | 0.263 | 0.43 | 0.369 | 0.381 | 0.306 | 0.328 | 9.197 | 0.628 | 0.584 | -0.198 | 1.707 | 18.922 | 29.399 | -72.402 | 167.259 | 50.429 | 51.508 | 52.972 | 53.985 | 52.841 | 96.953 | 228.82 | 60.213 | 59.667 | 58.116 | 74.213 | 62.939 | 53.885 | 54.779 | 810.482 | 42.597 | -18.254 | 27.665 | 693.268 | 50.835 | 40.504 | 40.119 | 625.808 | 17.325 | 33.371 | 19.877 | 566.266 | 55.278 | 46.097 | -0.244 | 672.254 | -2.218 | 4.271 | -0.493 | 63.405 | 35.518 | 34.774 | 0 | 144.723 | 15.288 | 30.61 | 29.323 | 59.733 | 22.343 | 21.041 | 19.689 | 81.327 | 15.2 | 14 | 13.8 | 32.775 | 14.4 | 11.6 | 11.7 | 0 | 3.2 | 3.2 | 3.3 | 3.2 | 3.3 | 3.2 | 3.3 | 2.7 | 2.5 | 1.9 | -20 | 0 | 1.6 | 1.6 | -17.7 | 0 | 0 | 0 |
Bedrijfskosten
| 6.92 | -38.921 | 14.846 | 13.891 | 14.898 | 2.31 | -1.651 | 17.942 | 11.723 | 8.834 | 7.142 | 2.625 | 6.174 | 7.351 | 5.847 | 8.654 | 14.221 | 12.632 | 15.974 | 0.338 | 7.175 | 10.988 | 9.892 | 0.338 | 1.311 | 9.775 | 9.548 | 8.881 | 15.501 | 10.599 | 8.568 | 12.726 | 12.083 | 8.846 | 10.773 | 5.246 | 34.94 | 28.626 | 26.207 | 27.093 | 18.059 | 10.442 | 22.093 | 10.169 | 7.412 | 7.325 | 8.431 | 21.186 | 36.639 | 44.725 | 52.686 | -62.523 | 177.13 | 59.127 | 78.423 | 80.534 | 88.767 | 124.406 | 116.144 | 107.834 | 109.896 | 119.917 | 132.834 | 83.548 | 71.499 | 154.732 | 134.162 | 800.684 | 56.612 | 4.043 | 37.618 | 705.527 | 58.871 | 103.039 | 44.85 | 632.02 | 23.256 | 37.254 | 25.032 | 575.707 | 60.239 | 51.333 | 5.871 | 679.857 | 2.348 | 6.729 | 2.77 | 66.477 | 40.175 | 37.429 | 2.421 | 149.773 | 17.055 | 36.571 | 32.818 | 60.576 | 25.618 | 24.046 | 21.892 | 87.81 | 17 | 21.2 | 22.9 | 24.132 | 19.3 | 17.7 | 17.1 | 21.9 | 4 | 4.8 | 6.5 | 4.1 | 4 | 4 | 5.8 | 3.3 | 3.2 | 2.5 | -20 | 0 | 2.6 | 2.5 | -17.7 | 0 | 0 | 0 |
Bedrijfsresultaat
| 144.811 | 255.919 | 208.525 | 138.047 | 114.752 | 252.975 | 240.892 | 246.388 | 110.581 | 62.904 | -22.491 | 36.308 | -19.238 | -11.688 | 24.701 | 2.862 | 70.957 | 225.526 | 208.45 | 57.847 | 12.115 | 26.84 | 68.923 | 57.847 | 23.101 | -1.009 | 2.772 | -230.261 | -5.389 | -1.406 | 40.785 | 17.834 | 19.832 | 37.04 | 102.774 | 76.748 | 19.252 | 33.007 | 39.484 | 48.898 | -37.529 | -65.548 | 5.579 | 20.416 | -20.668 | -100.055 | -0.127 | 6.693 | -25.975 | 1.069 | 25.45 | -326.502 | -135.814 | -1.063 | 42.812 | 29.306 | 48.437 | 117.978 | 112.191 | 38.864 | 28.151 | 62.134 | 110.961 | 115.343 | 56.859 | 327.132 | 235.408 | 82.748 | 66.899 | 190.916 | 180.289 | 222.483 | 184.679 | 144.895 | 275.573 | 236.875 | 142.141 | 185.127 | 309.267 | 458.696 | 220.513 | 183.531 | 320.408 | 9.513 | 97.435 | 174.043 | 205.785 | 206.013 | -6.935 | 58.36 | 55.776 | 27.521 | 106.761 | 99.945 | 119.967 | 129.56 | 115.315 | 53.42 | 19.579 | 107.377 | -0.3 | -6.7 | 14.9 | 70.732 | 18.6 | 6.3 | 18.8 | 23.2 | 10.6 | 9.9 | 8.5 | 8.8 | 8.4 | 8.6 | 8 | 6.8 | 6.6 | 5.4 | -12.6 | 7.4 | 5 | 4.8 | -4.4 | 3.9 | 3.9 | 3.9 |
Bedrijfsresultaat ratio
| 0.295 | 0.46 | 0.361 | 0.333 | 0.304 | 0.493 | 0.484 | 0.465 | 0.289 | 0.209 | -0.103 | 0.17 | -0.112 | -0.069 | 0.127 | 0.016 | 0.287 | 0.583 | 0.506 | 0.267 | 0.065 | 0.139 | 0.289 | 0.267 | 0.122 | -0.006 | 0.016 | -1.289 | -0.038 | -0.009 | 0.23 | 0.1 | 0.126 | 0.193 | 0.453 | 0.498 | 0.158 | 0.245 | 0.273 | 0.362 | -0.277 | -0.551 | 0.033 | 0.142 | -0.163 | -0.825 | -0.001 | 0.034 | -0.205 | 0.006 | 0.152 | -2.028 | -0.781 | -0.005 | 0.182 | 0.127 | 0.188 | 0.323 | 0.328 | 0.148 | 0.119 | 0.221 | 0.311 | 0.194 | 0.206 | 0.485 | 0.433 | 0.261 | 0.242 | 0.55 | 0.499 | 0.631 | 0.456 | 0.42 | 0.566 | 0.55 | 0.488 | 0.557 | 0.671 | 0.718 | 0.538 | 0.514 | 0.711 | 0.017 | 0.685 | 0.76 | 0.795 | 1.403 | -0.085 | 0.629 | 0.588 | 0.251 | 0.806 | 0.512 | 0.54 | 0.523 | 0.662 | 0.49 | 0.283 | 1.465 | -0.005 | -0.124 | 0.215 | -14.922 | 0.264 | 0.093 | 0.267 | 0.289 | 1.039 | 0.818 | 0.78 | 0.83 | 0.84 | 0.827 | 0.851 | 0.819 | 0.795 | 0.72 | -1.703 | 1 | 0.685 | 0.686 | -0.331 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -79.558 | -66.804 | -68.9 | -19.45 | -7.005 | -22.14 | -41.452 | -6.152 | 42.26 | -15.788 | 8.208 | 2.199 | -13.953 | -14.968 | 4.18 | -11.991 | -13.845 | -25.853 | -43.111 | -22.534 | -22.065 | -25.86 | -28.77 | -32.138 | -20.74 | -21.601 | -16.314 | -17.828 | -18.497 | -17.762 | -13.674 | 0.797 | -14.15 | -22.524 | -23.746 | -17.979 | -1.635 | -15.511 | -8.263 | -41.807 | -26.823 | 0.618 | -17.734 | -18.95 | -16.377 | -20.305 | -18.262 | -20.178 | -13.631 | -25.137 | -18.27 | -17.26 | -30.654 | -34.146 | -25.851 | -40.207 | -35.664 | -36.433 | -31.386 | -33.931 | -32.943 | -33.744 | -33.659 | -62.689 | 51.431 | -7.962 | -14.258 | 110.434 | -64.307 | -5.439 | -28.493 | -36.986 | -45.173 | -37.676 | -27.901 | -32.599 | -18.576 | -31.658 | -23.517 | -39.067 | -56.654 | -11.001 | -105.975 | 60.97 | -59.532 | -18.977 | -28.177 | -144.781 | -30.235 | -76.269 | -41.739 | 16.355 | -67.204 | 0 | 0 | 0 | 0 | 0 | 0 | -7.673 | 2.213 | -2.3 | -8.217 | 0 | 0 | 14.7 | 0 | -14 | 6.5 | 6.4 | 6.6 | 6.4 | 6.6 | 6.4 | 6.6 | 0.2 | 5 | 3.8 | 0 | 0 | 0.5 | 3.2 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 65.253 | 189.115 | 181.153 | 118.479 | 107.747 | 230.835 | 199.44 | 240.236 | 154.643 | 47.116 | 31.135 | 24.44 | -33.191 | -26.656 | 28.881 | -9.13 | 57.112 | 199.67 | 165.339 | 25.709 | -9.95 | 0.98 | 40.153 | 25.709 | 2.361 | -22.61 | -13.542 | -248.09 | -23.886 | -19.168 | 27.111 | 18.632 | 5.682 | 14.516 | 79.028 | 58.769 | 17.617 | 17.496 | 31.221 | -12.859 | -64.352 | -78.848 | -15.142 | -13.8 | -37.045 | -120.36 | -18.389 | -16.801 | -49.158 | -24.325 | 6.888 | -343.762 | -166.468 | -35.209 | 16.961 | -10.901 | 12.773 | 81.545 | 80.805 | 4.933 | -4.792 | 28.39 | 77.302 | 52.654 | 22.689 | 319.17 | 221.15 | 193.182 | 24.171 | 145.469 | 141.155 | 185.497 | 139.506 | 107.219 | 247.672 | 204.276 | 123.565 | 153.736 | 286.204 | 419.629 | 163.859 | 173.682 | 214.433 | 70.483 | 37.903 | 155.066 | 177.608 | 61.232 | -37.17 | -31.774 | 14.866 | 43.876 | 39.557 | 114.979 | 152.65 | 152.371 | 117.128 | 55.207 | 20.3 | 99.704 | 0.5 | 2.3 | 14.6 | 61.628 | 21.7 | 21 | 21.3 | 9.2 | 8.3 | 10.2 | 9 | 8.9 | 8.6 | 8.8 | 8.2 | 7 | 6.8 | 5.8 | 0 | 0 | 5.5 | 5.3 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.133 | 0.34 | 0.313 | 0.285 | 0.286 | 0.45 | 0.401 | 0.453 | 0.405 | 0.157 | 0.143 | 0.114 | -0.193 | -0.157 | 0.149 | -0.052 | 0.231 | 0.516 | 0.401 | 0.118 | -0.053 | 0.005 | 0.169 | 0.118 | 0.013 | -0.136 | -0.08 | -1.389 | -0.17 | -0.128 | 0.153 | 0.105 | 0.036 | 0.076 | 0.348 | 0.382 | 0.145 | 0.13 | 0.216 | -0.095 | -0.475 | -0.663 | -0.089 | -0.096 | -0.293 | -0.993 | -0.146 | -0.085 | -0.388 | -0.138 | 0.041 | -2.135 | -0.957 | -0.16 | 0.072 | -0.047 | 0.05 | 0.223 | 0.237 | 0.019 | -0.02 | 0.101 | 0.217 | 0.089 | 0.082 | 0.473 | 0.407 | 0.61 | 0.087 | 0.419 | 0.39 | 0.526 | 0.345 | 0.311 | 0.509 | 0.475 | 0.424 | 0.463 | 0.621 | 0.657 | 0.4 | 0.486 | 0.476 | 0.13 | 0.266 | 0.677 | 0.686 | 0.417 | -0.453 | -0.342 | 0.157 | 0.4 | 0.299 | 0.589 | 0.687 | 0.615 | 0.673 | 0.507 | 0.294 | 1.36 | 0.009 | 0.043 | 0.21 | -13.002 | 0.308 | 0.31 | 0.303 | 0.115 | 0.814 | 0.843 | 0.826 | 0.84 | 0.86 | 0.846 | 0.872 | 0.843 | 0.819 | 0.773 | 0 | 0 | 0.753 | 0.757 | 0 | 0 | 0 | 0 |
Belastingkosten
| 4.796 | 1.541 | 1.548 | 0.226 | 0.004 | 0.161 | -0.186 | 0.202 | 0.204 | 0.019 | -0.013 | 4.657 | 0.015 | -0.025 | -0.014 | 0.047 | -0.014 | -0.055 | 0.008 | 0.219 | 0.018 | -0.025 | 0.042 | 0.219 | 0.024 | 0.059 | 0.014 | 0.181 | 0.016 | 0.063 | 0.03 | 0.168 | 0.073 | 0.054 | 0.05 | 0.15 | 0.045 | -0.051 | 0.053 | 0.268 | 0.023 | 0.098 | 0.07 | 0.009 | 0.084 | 0.094 | 0.097 | 0.122 | 0.095 | 0.077 | 0.085 | 0.349 | 0.076 | 0.044 | 0.063 | 0.062 | 0.052 | 0.055 | 0.049 | 0.255 | 0.06 | 0.048 | -0.002 | 0.213 | -1.056 | 0.097 | 0.211 | 0.254 | 0.003 | 0.127 | 0.035 | 0.041 | -0.002 | 0.123 | 133.431 | 0.101 | 0.002 | -0.084 | 84.768 | 0.065 | 171.509 | 0.113 | 216.763 | 0.006 | 131.709 | -0.001 | -0.002 | -0.024 | 0.001 | 0.001 | 0.003 | 0.188 | 0.271 | -7.746 | -41.758 | -51.643 | 18.332 | 18.753 | 18.565 | 173.573 | 17 | -3.1 | 14.7 | 75.933 | 10.3 | -8.4 | 9.7 | 28 | 13 | 7.9 | 7.6 | 8.2 | 8.3 | 8.2 | 8.5 | 6.7 | 6 | 3.8 | -14.8 | 5.2 | 2.9 | 3.1 | -5.9 | 3 | 3 | 3 |
Nettowinst
| 60.457 | 187.574 | 180.819 | 118.371 | 107.743 | 230.674 | 199.626 | 242.853 | 154.439 | 47.097 | 31.148 | 19.783 | -33.206 | -26.631 | 28.895 | -9.187 | 57.068 | 199.662 | 165.331 | 25.38 | -9.962 | 1.082 | 40.031 | 25.38 | 2.241 | -22.86 | -13.641 | -248.432 | -24.071 | -19.379 | 27.02 | 18.32 | 5.471 | 14.312 | 78.906 | 58.558 | 17.427 | 17.37 | 31.124 | -12.976 | -59.647 | -78.23 | -12.085 | -13.031 | -36.446 | -120.277 | -18.755 | -16.566 | -49.017 | -24.346 | 7.175 | -343.666 | -166.156 | -35.244 | 15.465 | -11.845 | 12.258 | 81.306 | 79.688 | 3.923 | -5.61 | 27.77 | 76.618 | 51.552 | 22.689 | 318.398 | 220.974 | 198.37 | 24.171 | 189.071 | 158.791 | 134.601 | 98.793 | 68.562 | 219.094 | 133.779 | 73.797 | 127.515 | 279.669 | 489.182 | 150.58 | 169.188 | 214.433 | 36.71 | 37.903 | 155.067 | 177.61 | 45.185 | -37.171 | -31.775 | 14.863 | 43.688 | 39.286 | 107.691 | 161.725 | 181.203 | 96.983 | 34.667 | 1.014 | -66.196 | -17.3 | -3.6 | 0.2 | -5.201 | 8.3 | 14.7 | 9.1 | -18.8 | -2.4 | 2 | 0.9 | 0.6 | 0.1 | 0.4 | -0.5 | 0.3 | 0.6 | 1.6 | 2.2 | 2.2 | 2.1 | 1.7 | 1.5 | 0.9 | 0.9 | 0.9 |
Nettowinstmarge
| 0.123 | 0.337 | 0.313 | 0.285 | 0.286 | 0.45 | 0.401 | 0.458 | 0.404 | 0.157 | 0.143 | 0.093 | -0.193 | -0.157 | 0.149 | -0.053 | 0.231 | 0.516 | 0.401 | 0.117 | -0.053 | 0.006 | 0.168 | 0.117 | 0.012 | -0.137 | -0.08 | -1.391 | -0.171 | -0.129 | 0.153 | 0.103 | 0.035 | 0.075 | 0.347 | 0.38 | 0.143 | 0.129 | 0.216 | -0.096 | -0.44 | -0.658 | -0.071 | -0.091 | -0.288 | -0.992 | -0.149 | -0.084 | -0.387 | -0.138 | 0.043 | -2.134 | -0.955 | -0.161 | 0.066 | -0.051 | 0.048 | 0.222 | 0.233 | 0.015 | -0.024 | 0.099 | 0.215 | 0.087 | 0.082 | 0.472 | 0.407 | 0.626 | 0.087 | 0.545 | 0.439 | 0.382 | 0.244 | 0.199 | 0.45 | 0.311 | 0.253 | 0.384 | 0.607 | 0.766 | 0.367 | 0.474 | 0.476 | 0.068 | 0.266 | 0.677 | 0.686 | 0.308 | -0.453 | -0.342 | 0.157 | 0.399 | 0.297 | 0.552 | 0.728 | 0.732 | 0.557 | 0.318 | 0.015 | -0.903 | -0.306 | -0.067 | 0.003 | 1.097 | 0.118 | 0.217 | 0.129 | -0.234 | -0.235 | 0.165 | 0.083 | 0.057 | 0.01 | 0.038 | -0.053 | 0.036 | 0.072 | 0.213 | 0.297 | 0.297 | 0.288 | 0.243 | 0.113 | 0.231 | 0.231 | 0.231 |
WPA (Winst Per Aandeel)
| 0.27 | 0.84 | 0.81 | 0.53 | 0.48 | 1.04 | 0.9 | 1.08 | 0.69 | 0.23 | 0.15 | 0.1 | -0.17 | -0.13 | 0.15 | -0.047 | 0.29 | 1.01 | 0.87 | 0.15 | -0.06 | 0.007 | 0.24 | 0.15 | 0.01 | -0.13 | -0.08 | -1.46 | -0.14 | -0.11 | 0.16 | 0.12 | 0.03 | 0.09 | 0.5 | 0.37 | 0.45 | 0.45 | 1.25 | -0.61 | -3 | -4.05 | -0.65 | -0.77 | -2.3 | -7.72 | -1.2 | -1.06 | -3.15 | -1.55 | 0.45 | -22.07 | -10.67 | -2.25 | 1 | -0.76 | 0.16 | 5.2 | 5.1 | 0.25 | -0.35 | 1.8 | 4.9 | 3.31 | 6.95 | 21.25 | 14.75 | 13.26 | 6.95 | 12.55 | 10.6 | 12.39 | 6.6 | 4.5 | 14.65 | 13.64 | 4.95 | 8.5 | 18.3 | 31.56 | 10.1 | 11.45 | 14.55 | 4.78 | 2.6 | 10.2 | 11.6 | 4 | -2.43 | -2.08 | 0.95 | 2.79 | 2.55 | 7 | 10.5 | 11.75 | 7.95 | 2.84 | 0.083 | -5.43 | -1.42 | -0.23 | 0.28 | -0.34 | 0.9 | 1.59 | 0.99 | -2.04 | -0.16 | 0.22 | 0.091 | 0.065 | 0.011 | 0.026 | -0.033 | 0.02 | 0.039 | 0.1 | 0.14 | 0.14 | 0.14 | 0.11 | 0.097 | 0.059 | 0.059 | 0.059 |
Verwaterde WPA
| 0.27 | 0.84 | 0.81 | 0.53 | 0.48 | 1.04 | 0.9 | 1.08 | 0.69 | 0.23 | 0.15 | 0.1 | -0.17 | -0.13 | 0.15 | -0.047 | 0.29 | 1.01 | 0.84 | 0.15 | -0.06 | 0.007 | 0.24 | 0.15 | 0.01 | -0.13 | -0.08 | -1.46 | -0.14 | -0.11 | 0.16 | 0.12 | 0.03 | 0.09 | 0.5 | 0.37 | 0.45 | 0.45 | 1.25 | -0.61 | -3 | -4.05 | -0.65 | -0.77 | -2.3 | -7.72 | -1.2 | -1.06 | -3.15 | -1.55 | 0.45 | -22.07 | -10.67 | -2.25 | 1 | -0.76 | 0.16 | 5.2 | 5.1 | 0.25 | -0.35 | 1.8 | 4.9 | 3.31 | 6.95 | 21.25 | 14.75 | 13.26 | 6.95 | 12.55 | 10.6 | 12.39 | 6.6 | 4.5 | 14.65 | 13.64 | 4.95 | 8.5 | 18.3 | 31.56 | 10.1 | 11.45 | 14.55 | 4.78 | 2.6 | 10.2 | 11.6 | 4 | -2.43 | -2.08 | 0.95 | 2.79 | 2.55 | 7 | 10.5 | 11.75 | 7.95 | 2.84 | 0.083 | -5.43 | -1.42 | -0.23 | 0.28 | -0.34 | 0.9 | 1.59 | 0.99 | -2.04 | -0.16 | 0.22 | 0.091 | 0.065 | 0.011 | 0.026 | -0.033 | 0.02 | 0.039 | 0.1 | 0.14 | 0.14 | 0.14 | 0.11 | 0.097 | 0.059 | 0.059 | 0.059 |
EBITDA
| 231.848 | 348.343 | 296.537 | 233.916 | 205.829 | 300.721 | 282.149 | 290.961 | 220.829 | 103.556 | 87.075 | 79.827 | 19.485 | 24.202 | 79.106 | 43.798 | 106.904 | 254.974 | 222.245 | 133.804 | 44.133 | 51.7 | 97.066 | 76.72 | 57.687 | 33.255 | 40.019 | -191.632 | 30.08 | 31.667 | 76.269 | 67.55 | 53.831 | 98.571 | 141.095 | 176.488 | 41.276 | 50.217 | 63.021 | -22.147 | -9.423 | -34.275 | 29.967 | 19 | 7.384 | -70.506 | 21.927 | 34.436 | -0.876 | 39.243 | 43.891 | -256.948 | -83.954 | 51.29 | 83.612 | 84.863 | 106.333 | 172.285 | 169.685 | 105.214 | 95.462 | 128.457 | 176.283 | 185.575 | 208.517 | 419.902 | 323.864 | -274.67 | 209.487 | 126.998 | 162.992 | -134.306 | 235.514 | 182.109 | 300.319 | 26.875 | 139.887 | 211.851 | 303.675 | 246.899 | 257.691 | 199.685 | 365.591 | -256.638 | 130.05 | 177.746 | 218.397 | 281.153 | 27.981 | 56.779 | 83.551 | -49.902 | 103.769 | 130.555 | 149.29 | 159.367 | 137.658 | 74.461 | 39.268 | 155.712 | 22.389 | 7.3 | 28.7 | 84.691 | 33 | 17.9 | 30.5 | -4.8 | 5 | 6.7 | 5.2 | 5.6 | 5.1 | 5.4 | 4.7 | 4.1 | 4.1 | 3.5 | -12.6 | 7.4 | 3.3 | 3.2 | -4.4 | 3.9 | 3.9 | 3.9 |
EBITDA ratio
| 0.473 | 0.626 | 0.513 | 0.477 | 0.42 | 0.617 | 0.609 | 0.549 | 0.409 | 0.355 | 0.076 | 0.358 | 0.113 | 0.149 | 0.318 | 0.222 | 0.432 | 0.635 | 0.484 | 0.43 | 0.242 | 0.144 | 0.291 | 0.404 | 0.289 | 0.19 | 0.051 | 0.351 | 0.217 | 0.312 | 0.238 | 0.448 | 0.403 | 0.514 | 0.621 | 0.577 | 0.329 | 0.217 | 0.434 | -0.164 | 0.265 | 0.183 | 0.13 | 0.132 | 0.26 | 0.085 | 0.174 | 0.283 | -0.007 | 0.278 | 0.262 | 0.941 | -0.502 | 0.288 | 0.356 | 0.368 | 0.409 | 0.479 | 0.497 | 0.41 | 0.399 | 0.453 | 0.492 | 0.313 | 0.46 | 0.58 | 0.596 | -1.237 | 0.39 | 0.366 | 0.451 | -0.325 | 0.61 | 0.528 | 0.617 | 0.211 | 0.48 | 0.637 | 0.659 | 0.381 | 0.667 | 0.559 | 0.857 | -0.524 | 0.932 | 0.917 | 0.843 | 1.868 | 0.524 | 0.612 | 0.88 | -0.423 | 0.765 | 0.669 | 0.672 | 0.643 | 0.79 | 0.683 | 0.568 | 2.124 | 0.264 | 0.135 | 0.414 | -17.867 | 0.469 | 0.264 | 0.433 | -0.06 | 0.716 | 0.554 | 0.477 | 0.528 | 0.51 | 0.519 | 0.5 | 0.494 | 0.494 | 0.467 | -1.703 | 1 | 0.452 | 0.457 | -0.331 | 1 | 1 | 1 |