Grange Resources Limited
ASX:GRR.AX
0.25 (AUD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
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 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 234.046 | 336.362 | 278.382 | 253.504 | 341.051 | 331.09 | 450.572 | 284.305 | 242.019 | 218.342 | 150.259 | 178.894 | 189.31 | 148.093 | 99.784 | 146.453 | 129.892 | 88.983 | 116.579 | 167.487 | 129.668 | 174.188 | 106.884 | 70.268 | 70.268 | 82.827 | 82.827 | 82.827 | 82.827 | 56.594 | 56.594 | 56.594 | 89.047 | 89.047 | 89.047 | 89.047 | 0.038 | 0.038 | 0.038 | 0.038 | 0 | 0 | 0 | 0 | 1.861 | 1.861 | 1.861 | 1.861 | 0.984 | 0.984 | 0.984 | 0.984 | 6.64 | 6.64 | 6.64 | 6.64 | 1.536 | 1.536 | 1.536 | 1.536 | 6.011 | 6.011 | 6.011 | 6.011 | 5.231 | 5.231 | 5.231 | 5.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 208.438 | 226.94 | 184.837 | 188.014 | 166.375 | 183.187 | 168.88 | 153.443 | 140.073 | 165.707 | 123.313 | 127.535 | 111.403 | 91.66 | 81.687 | 76.049 | 96.504 | 65.483 | 72.877 | 99.233 | 87.665 | 143.243 | 108.742 | 56.792 | 56.792 | 59.895 | 59.895 | 59.895 | 59.895 | 48.883 | 48.883 | 48.883 | 56.549 | 56.549 | 56.549 | 56.549 | 0.075 | 0.075 | 0.075 | 0.075 | 0 | 0 | 0 | 0 | 1.058 | 1.058 | 1.058 | 1.058 | 1.801 | 1.801 | 1.801 | 1.801 | 4.297 | 4.297 | 4.297 | 4.297 | 1.568 | 1.568 | 1.568 | 1.568 | 3.274 | 3.274 | 3.274 | 3.274 | 4.148 | 4.148 | 4.148 | 4.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.608 | 109.422 | 93.545 | 65.49 | 174.676 | 147.903 | 281.692 | 130.862 | 101.946 | 52.635 | 26.946 | 51.359 | 77.907 | 56.433 | 18.097 | 70.404 | 33.388 | 23.5 | 43.702 | 68.254 | 42.003 | 30.945 | -1.858 | 13.476 | 13.476 | 22.932 | 22.932 | 22.932 | 22.932 | 7.711 | 7.711 | 7.711 | 32.499 | 32.499 | 32.499 | 32.499 | -0.037 | -0.037 | -0.037 | -0.037 | 0 | 0 | 0 | 0 | 0.803 | 0.803 | 0.803 | 0.803 | -0.817 | -0.817 | -0.817 | -0.817 | 2.342 | 2.342 | 2.342 | 2.342 | -0.033 | -0.033 | -0.033 | -0.033 | 2.738 | 2.738 | 2.738 | 2.738 | 1.083 | 1.083 | 1.083 | 1.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.109 | 0.325 | 0.336 | 0.258 | 0.512 | 0.447 | 0.625 | 0.46 | 0.421 | 0.241 | 0.179 | 0.287 | 0.412 | 0.381 | 0.181 | 0.481 | 0.257 | 0.264 | 0.375 | 0.408 | 0.324 | 0.178 | -0.017 | 0.192 | 0.192 | 0.277 | 0.277 | 0.277 | 0.277 | 0.136 | 0.136 | 0.136 | 0.365 | 0.365 | 0.365 | 0.365 | -0.959 | -0.959 | -0.959 | -0.959 | 0 | 0 | 0 | 0 | 0.431 | 0.431 | 0.431 | 0.431 | -0.83 | -0.83 | -0.83 | -0.83 | 0.353 | 0.353 | 0.353 | 0.353 | -0.021 | -0.021 | -0.021 | -0.021 | 0.455 | 0.455 | 0.455 | 0.455 | 0.207 | 0.207 | 0.207 | 0.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 2.736 | 2.185 | 2.868 | 2.413 | 2.221 | 1.862 | 2.021 | 2.642 | 2.576 | 2.695 | 3.254 | 2.391 | 2.786 | 1.617 | 1.917 | 6.164 | 1.951 | 2.552 | 1.36 | 2.628 | 2.188 | 2.464 | 2.331 | 1.199 | 1.199 | 1.749 | 1.749 | 1.749 | 1.749 | 1.598 | 1.598 | 1.598 | 1.022 | 1.022 | 1.022 | 1.022 | 0.649 | 0.649 | 0.649 | 0.649 | 0.552 | 0.552 | 0.552 | 0.552 | 0.704 | 0.704 | 0.704 | 0.704 | 0.774 | 0.774 | 0.774 | 0.774 | 0.521 | 0.521 | 0.521 | 0.521 | 0.413 | 0.413 | 0.413 | 0.413 | 0.735 | 0.735 | 0.735 | 0.735 | 0.495 | 0.495 | 0.495 | 0.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.965 | 0 | 0 | -0.031 | -0.025 | -0.181 | 0.081 | 0.479 | 1.949 | 0 | -0.605 | 0.45 | 0.372 | 0.487 | 0.312 | 0.782 | 0.609 | 0.872 | 0.862 | 1.173 | 0.761 | 1.862 | 3.549 | 0 | 0 | -0.038 | -0.038 | -0.038 | -0.038 | 11.018 | 11.018 | 11.018 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0.025 | 0.033 | 0.033 | 0.033 | 0.033 | 0.09 | 0.09 | 0.09 | 0.09 | -0.506 | -0.506 | -0.506 | -0.506 | -0.452 | -0.452 | -0.452 | -0.452 | -0.405 | -0.405 | -0.405 | -0.405 | 0 | 0 | 0 | 0 | 1.787 | 1.787 | 1.787 | 1.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.701 | 2.185 | 2.868 | 2.382 | 2.196 | 1.681 | 2.102 | 3.121 | 4.525 | 2.695 | 2.649 | 2.841 | 3.158 | 2.104 | 2.229 | 6.946 | 2.56 | 3.424 | 2.222 | 3.801 | 2.949 | 4.326 | 5.88 | -20.019 | -20.019 | 1.711 | 1.711 | 1.711 | 1.711 | 12.616 | 12.616 | 12.616 | -12.641 | -12.641 | -12.641 | -12.641 | 0.675 | 0.675 | 0.675 | 0.675 | 0.585 | 0.585 | 0.585 | 0.585 | 0.794 | 0.794 | 0.794 | 0.794 | 0.267 | 0.267 | 0.267 | 0.267 | 0.069 | 0.069 | 0.069 | 0.069 | 0.008 | 0.008 | 0.008 | 0.008 | -0.004 | -0.004 | -0.004 | -0.004 | 2.283 | 2.283 | 2.283 | 2.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.218 | -0.218 | -0.218 | -0.218 | -0.042 | -0.042 | -0.042 | -0.042 | -0.503 | -0.503 | -0.503 | -0.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.554 | -9.554 | -9.554 | -9.554 | 5.536 | 5.536 | 5.536 | 5.536 | -0.454 | -0.454 | -0.454 | -0.454 | 0.014 | 0.014 | 0.014 | 0.014 | -0.336 | -0.336 | -0.336 | -0.336 | 0.763 | 0.763 | 0.763 | 0.763 | -2.039 | -2.039 | -2.039 | -2.039 | -0.186 | -0.186 | -0.186 | -0.186 | 0.215 | 0.215 | 0.215 | 0.215 | -0.261 | -0.261 | -0.261 | -0.261 | -0.312 | -0.312 | -0.312 | -0.312 | -0.582 | -0.582 | -0.582 | -0.582 |
Bedrijfskosten
| 4.692 | 2.185 | 2.868 | 2.382 | 2.196 | 1.681 | 2.102 | 3.121 | 4.525 | 2.695 | 2.649 | 0.543 | 0.069 | 5.704 | 6.893 | 10.04 | 0.816 | 122.003 | 159.787 | 4.034 | 284.083 | 1.48 | 1.227 | -20.019 | -20.019 | 1.711 | 1.711 | 1.711 | 1.711 | 12.616 | 12.616 | 12.616 | -12.641 | -12.641 | -12.641 | -12.641 | 0.456 | 0.456 | 0.456 | 0.456 | 0.543 | 0.543 | 0.543 | 0.543 | 0.291 | 0.291 | 0.291 | 0.291 | 0.267 | 0.267 | 0.267 | 0.267 | 0.069 | 0.069 | 0.069 | 0.069 | 0.008 | 0.008 | 0.008 | 0.008 | -0.004 | -0.004 | -0.004 | -0.004 | 2.283 | 2.283 | 2.283 | 2.283 | -9.554 | -9.554 | -9.554 | -9.554 | 5.536 | 5.536 | 5.536 | 5.536 | -0.454 | -0.454 | -0.454 | -0.454 | 0.014 | 0.014 | 0.014 | 0.014 | -0.336 | -0.336 | -0.336 | -0.336 | 0.763 | 0.763 | 0.763 | 0.763 | -2.039 | -2.039 | -2.039 | -2.039 | -0.186 | -0.186 | -0.186 | -0.186 | 0.215 | 0.215 | 0.215 | 0.215 | -0.261 | -0.261 | -0.261 | -0.261 | -0.312 | -0.312 | -0.312 | -0.312 | -0.582 | -0.582 | -0.582 | -0.582 |
Bedrijfsresultaat
| 20.916 | 107.237 | 90.677 | 63.108 | 172.48 | 146.222 | 279.59 | 127.741 | 97.421 | 49.94 | 24.297 | 48.582 | 74.199 | 54.942 | 15.739 | 62.426 | 30.854 | -34.133 | -120.535 | -150.863 | 39.112 | 28.691 | -7.378 | 10.351 | 10.351 | 13.421 | 13.421 | 13.421 | 13.421 | 13.62 | 13.62 | 13.62 | 31.524 | 31.524 | 31.524 | 31.524 | 0.234 | 0.234 | 0.234 | 0.234 | -0.193 | -0.193 | -0.193 | -0.193 | 0.486 | 0.486 | 0.486 | 0.486 | -2.54 | -2.54 | -2.54 | -2.54 | 2.519 | 2.519 | 2.519 | 2.519 | -1.097 | -1.097 | -1.097 | -1.097 | -0.779 | -0.779 | -0.779 | -0.779 | -6.346 | -6.346 | -6.346 | -6.346 | -9.554 | -9.554 | -9.554 | -9.554 | 5.536 | 5.536 | 5.536 | 5.536 | -0.454 | -0.454 | -0.454 | -0.454 | 0.014 | 0.014 | 0.014 | 0.014 | -0.336 | -0.336 | -0.336 | -0.336 | 0.763 | 0.763 | 0.763 | 0.763 | -2.039 | -2.039 | -2.039 | -2.039 | -0.186 | -0.186 | -0.186 | -0.186 | 0.215 | 0.215 | 0.215 | 0.215 | -0.261 | -0.261 | -0.261 | -0.261 | -0.312 | -0.312 | -0.312 | -0.312 | -0.582 | -0.582 | -0.582 | -0.582 |
Bedrijfsresultaat ratio
| 0.089 | 0.319 | 0.326 | 0.249 | 0.506 | 0.442 | 0.621 | 0.449 | 0.403 | 0.229 | 0.162 | 0.272 | 0.392 | 0.371 | 0.158 | 0.426 | 0.238 | -0.384 | -1.034 | -0.901 | 0.302 | 0.165 | -0.069 | 0.147 | 0.147 | 0.162 | 0.162 | 0.162 | 0.162 | 0.241 | 0.241 | 0.241 | 0.354 | 0.354 | 0.354 | 0.354 | 6.09 | 6.09 | 6.09 | 6.09 | 0 | 0 | 0 | 0 | 0.261 | 0.261 | 0.261 | 0.261 | -2.58 | -2.58 | -2.58 | -2.58 | 0.379 | 0.379 | 0.379 | 0.379 | -0.715 | -0.715 | -0.715 | -0.715 | -0.13 | -0.13 | -0.13 | -0.13 | -1.213 | -1.213 | -1.213 | -1.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.49 | 6.88 | 10.301 | -6.176 | 19.414 | 20.656 | 14.422 | -2.565 | -13.718 | 1.844 | 5.545 | 5.956 | 6.591 | -1.888 | -2.043 | -0.993 | 2.522 | -63.5 | 5.877 | 224.504 | -279.995 | 2.719 | 6.186 | -1.444 | -1.444 | -1.558 | -1.558 | -1.558 | -1.558 | -2.556 | -2.556 | -2.556 | -17.304 | -17.304 | -17.304 | -17.304 | 0.016 | 0.016 | 0.016 | 0.016 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | 1.266 | 1.266 | 1.266 | 1.266 | -1.259 | -1.259 | -1.259 | -1.259 | 0.545 | 0.545 | 0.545 | 0.545 | 0.378 | 0.378 | 0.378 | 0.378 | 3.124 | 3.124 | 3.124 | 3.124 | 4.736 | 4.736 | 4.736 | 4.736 | -2.803 | -2.803 | -2.803 | -2.803 | -0.036 | -0.036 | -0.036 | -0.036 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0.012 | -0.012 | -0.012 | -0.012 | -0.025 | -0.025 | -0.025 | -0.025 | -0.084 | -0.084 | -0.084 | -0.084 | -0.043 | -0.043 | -0.043 | -0.043 | -0.001 | -0.001 | -0.001 | -0.001 | -0.553 | -0.553 | -0.553 | -0.553 | -0.013 | -0.013 | -0.013 | -0.013 |
Inkomen voor belasting
| 32.406 | 114.117 | 100.978 | 56.932 | 191.894 | 166.878 | 294.012 | 125.176 | 83.703 | 51.784 | 29.842 | 54.538 | 80.79 | 53.054 | 13.696 | 61.433 | 33.376 | -97.633 | -114.658 | 73.641 | -240.883 | 31.41 | -1.192 | 8.907 | 8.907 | 11.863 | 11.863 | 11.863 | 11.863 | 11.064 | 11.064 | 11.064 | 14.22 | 14.22 | 14.22 | 14.22 | 0.25 | 0.25 | 0.25 | 0.25 | -0.193 | -0.193 | -0.193 | -0.193 | 0.484 | 0.484 | 0.484 | 0.484 | -1.273 | -1.273 | -1.273 | -1.273 | 1.26 | 1.26 | 1.26 | 1.26 | -0.552 | -0.552 | -0.552 | -0.552 | -0.401 | -0.401 | -0.401 | -0.401 | -3.222 | -3.222 | -3.222 | -3.222 | -4.818 | -4.818 | -4.818 | -4.818 | 2.733 | 2.733 | 2.733 | 2.733 | -0.49 | -0.49 | -0.49 | -0.49 | 0.014 | 0.014 | 0.014 | 0.014 | -0.336 | -0.336 | -0.336 | -0.336 | 0.752 | 0.752 | 0.752 | 0.752 | -2.064 | -2.064 | -2.064 | -2.064 | -0.27 | -0.27 | -0.27 | -0.27 | 0.173 | 0.173 | 0.173 | 0.173 | -0.262 | -0.262 | -0.262 | -0.262 | -0.865 | -0.865 | -0.865 | -0.865 | -0.595 | -0.595 | -0.595 | -0.595 |
Inkomen voor belasting ratio
| 0.138 | 0.339 | 0.363 | 0.225 | 0.563 | 0.504 | 0.653 | 0.44 | 0.346 | 0.237 | 0.199 | 0.305 | 0.427 | 0.358 | 0.137 | 0.419 | 0.257 | -1.097 | -0.984 | 0.44 | -1.858 | 0.18 | -0.011 | 0.127 | 0.127 | 0.143 | 0.143 | 0.143 | 0.143 | 0.195 | 0.195 | 0.195 | 0.16 | 0.16 | 0.16 | 0.16 | 6.5 | 6.5 | 6.5 | 6.5 | 0 | 0 | 0 | 0 | 0.26 | 0.26 | 0.26 | 0.26 | -1.294 | -1.294 | -1.294 | -1.294 | 0.19 | 0.19 | 0.19 | 0.19 | -0.36 | -0.36 | -0.36 | -0.36 | -0.067 | -0.067 | -0.067 | -0.067 | -0.616 | -0.616 | -0.616 | -0.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.874 | 34.412 | 30.579 | 17.385 | 59.706 | 50.525 | 88.75 | -12.402 | 18.095 | -4.203 | 8.495 | 8.801 | 13.589 | 6.648 | 0.611 | 1.374 | 0.532 | 100.389 | 34.866 | 21.652 | 78.73 | 9.589 | 1.201 | 2.503 | 2.503 | 2.887 | 2.887 | 2.887 | 2.887 | 0.507 | 0.507 | 0.507 | -7.283 | -7.283 | -7.283 | -7.283 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | -1.273 | -1.273 | -1.273 | -1.273 | 1.26 | 1.26 | 1.26 | 1.26 | -0.552 | -0.552 | -0.552 | -0.552 | -0.401 | -0.401 | -0.401 | -0.401 | -3.222 | -3.222 | -3.222 | -3.222 | -4.818 | -4.818 | -4.818 | -4.818 | 2.733 | 2.733 | 2.733 | 2.733 | -0.49 | -0.49 | -0.49 | -0.49 | 0.014 | 0.014 | 0.014 | 0.014 | -0.336 | -0.336 | -0.336 | -0.336 | 0.752 | 0.752 | 0.752 | 0.752 | -2.064 | -2.064 | -2.064 | -2.064 | -0.27 | -0.27 | -0.27 | -0.27 | 0.173 | 0.173 | 0.173 | 0.173 | -0.262 | -0.262 | -0.262 | -0.262 | -0.865 | -0.865 | -0.865 | -0.865 | -0.595 | -0.595 | -0.595 | -0.595 |
Nettowinst
| 26.532 | 79.705 | 70.399 | 39.547 | 132.188 | 116.346 | 205.914 | 137.176 | 67.003 | 56.143 | 21.518 | 45.862 | 67.463 | 46.406 | 14.307 | 60.059 | 32.844 | -198.022 | -79.792 | 51.989 | -162.153 | 21.821 | 0.009 | 6.404 | 6.404 | 8.976 | 8.976 | 8.976 | 8.976 | 10.557 | 10.557 | 10.557 | 21.503 | 21.503 | 21.503 | 21.503 | 0.249 | 0.249 | 0.249 | 0.249 | -0.193 | -0.193 | -0.193 | -0.193 | 0.482 | 0.482 | 0.482 | 0.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.113 | 0.237 | 0.253 | 0.156 | 0.388 | 0.351 | 0.457 | 0.482 | 0.277 | 0.257 | 0.143 | 0.256 | 0.356 | 0.313 | 0.143 | 0.41 | 0.253 | -2.225 | -0.684 | 0.31 | -1.251 | 0.125 | 0 | 0.091 | 0.091 | 0.108 | 0.108 | 0.108 | 0.108 | 0.187 | 0.187 | 0.187 | 0.241 | 0.241 | 0.241 | 0.241 | 6.47 | 6.47 | 6.47 | 6.47 | 0 | 0 | 0 | 0 | 0.259 | 0.259 | 0.259 | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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)
| 0.023 | 0.069 | 0.061 | 0.034 | 0.11 | 0.1 | 0.18 | 0.12 | 0.058 | 0.049 | 0.019 | 0.04 | 0.058 | 0.04 | 0.012 | 0.052 | 0.028 | -0.17 | -0.069 | 0.045 | -0.14 | 0.019 | 0 | 0.006 | 0.006 | 0.008 | 0.008 | 0.008 | 0.008 | 0.009 | 0.01 | 0.009 | 0.037 | 0.019 | 0.037 | 0.019 | 0.002 | 0 | 0.002 | 0 | -0.001 | -0 | -0.001 | -0 | 0.004 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| 0.023 | 0.069 | 0.061 | 0.034 | 0.11 | 0.1 | 0.18 | 0.12 | 0.058 | 0.049 | 0.019 | 0.04 | 0.058 | 0.04 | 0.012 | 0.052 | 0.028 | -0.17 | -0.069 | 0.045 | -0.14 | 0.019 | 0 | 0.006 | 0.006 | 0.008 | 0.008 | 0.008 | 0.008 | 0.009 | 0.01 | 0.009 | 0.037 | 0.019 | 0.037 | 0.019 | 0.002 | 0 | 0.002 | 0 | -0.001 | -0 | -0.001 | -0 | 0.004 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.361 | 191.664 | 128.47 | 87.89 | 205.243 | 197.336 | 312.132 | 167.412 | 118.118 | 89.282 | 50.856 | 56.597 | 76.478 | 58.12 | 18 | 66.291 | 34.97 | 31.021 | 68.476 | 68.819 | 56.761 | 81.791 | 39.357 | 34.814 | 34.814 | 23.33 | 23.33 | 23.33 | 23.33 | 24.638 | 24.638 | 24.638 | 45.864 | 45.864 | 45.864 | 45.864 | 0.261 | 0.261 | 0.261 | 0.261 | -0.172 | -0.172 | -0.172 | -0.172 | 0.578 | 0.578 | 0.578 | 0.578 | -2.332 | -2.332 | -2.332 | -2.332 | 3.196 | 3.196 | 3.196 | 3.196 | -0.822 | -0.822 | -0.822 | -0.822 | 1.554 | 1.554 | 1.554 | 1.554 | -4.559 | -4.559 | -4.559 | -4.559 | -9.554 | -9.554 | -9.554 | -9.554 | 5.536 | 5.536 | 5.536 | 5.536 | -0.454 | -0.454 | -0.454 | -0.454 | 0.014 | 0.014 | 0.014 | 0.014 | -0.336 | -0.336 | -0.336 | -0.336 | 0.763 | 0.763 | 0.763 | 0.763 | -2.039 | -2.039 | -2.039 | -2.039 | -0.186 | -0.186 | -0.186 | -0.186 | 0.215 | 0.215 | 0.215 | 0.215 | -0.261 | -0.261 | -0.261 | -0.261 | -0.312 | -0.312 | -0.312 | -0.312 | -0.582 | -0.582 | -0.582 | -0.582 |
EBITDA ratio
| 0.215 | 0.57 | 0.461 | 0.347 | 0.602 | 0.596 | 0.693 | 0.589 | 0.488 | 0.409 | 0.338 | 0.316 | 0.404 | 0.392 | 0.18 | 0.453 | 0.269 | 0.349 | 0.587 | 0.411 | 0.438 | 0.47 | 0.368 | 0.495 | 0.495 | 0.282 | 0.282 | 0.282 | 0.282 | 0.435 | 0.435 | 0.435 | 0.515 | 0.515 | 0.515 | 0.515 | 6.802 | 6.802 | 6.802 | 6.802 | 0 | 0 | 0 | 0 | 0.311 | 0.311 | 0.311 | 0.311 | -2.369 | -2.369 | -2.369 | -2.369 | 0.481 | 0.481 | 0.481 | 0.481 | -0.536 | -0.536 | -0.536 | -0.536 | 0.259 | 0.259 | 0.259 | 0.259 | -0.871 | -0.871 | -0.871 | -0.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |