Gray Television, Inc.
NYSE:GTN
5.78 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 826 | 823 | 864 | 803 | 813 | 801 | 1,072 | 909 | 868 | 827 | 721 | 601 | 547 | 544 | 792 | 604 | 451 | 534 | 579 | 517 | 508 | 518 | 328.22 | 279.31 | 250.344 | 226.258 | 233.609 | 218.977 | 226.681 | 203.461 | 237.619 | 204.49 | 196.633 | 173.723 | 169.487 | 151.102 | 143.464 | 133.303 | 177.886 | 131.702 | 107.249 | 91.297 | 95.556 | 88.288 | 84.285 | 78.169 | 126.587 | 102.879 | 94.691 | 80.674 | 84.67 | 76.518 | 76.201 | 69.742 | 114.595 | 85.345 | 75.636 | 70.482 | 77.517 | 66.446 | 65.057 | 61.354 | 94.803 | 82.631 | 78.743 | 70.999 | 84.273 | 73.585 | 79.75 | 69.681 | 101.921 | 80.592 | 81.391 | 68.234 | 33.661 | 75.118 | 81.519 | 71.55 | 100.574 | 86.912 | 84.353 | 74.729 | 80.397 | 73.352 | 76.647 | 64.975 | 75.827 | 42.508 | 42.7 | 37.605 | 42.671 | 36.766 | 39.978 | 36.929 | 47.307 | 41.61 | 43.408 | 38.888 | 44 | 33.5 | 35 | 31.4 | 37 | 31.8 | 32.1 | 28 | 29.3 | 26 | 25.5 | 22.8 | 27.1 | 16.6 | 18.5 | 17 | 16.5 | 13.8 | 15.2 | 13.2 | 14.2 | 9.1 | 7 | 6.1 | 6.2 | 6.4 | 5.6 | 7.8 | 7.2 | 7.2 | 6.6 | 7.2 | 6.9 | 6.7 | 6.1 | 7.5 | 7.2 |
Kosten van de omzet
| 647 | 604 | 717 | 575 | 563 | 614 | 597 | 553 | 542 | 556 | 472 | 397 | 363 | 378 | 375 | 334 | 329 | 354 | 356 | 329 | 323 | 391 | 159.739 | 145.091 | 141.919 | 149.654 | 150.67 | 139.43 | 133.545 | 133.471 | 128.511 | 120.717 | 117.335 | 108.568 | 101.969 | 98.921 | 86.445 | 86.847 | 86.386 | 73.218 | 66.002 | 60.384 | 58.594 | 53.516 | 51.807 | 53.494 | 56.651 | 52.034 | 52.829 | 50.772 | 49.409 | 48.678 | 47.93 | 48.179 | 52.898 | 49.796 | 46.092 | 47.567 | 50.589 | 46.173 | 45.167 | 45.654 | 51.189 | 49.907 | 48.46 | 50.016 | 52.238 | 49.583 | 49.048 | 48.818 | 53.444 | 47.456 | 45.538 | 45.064 | 14.268 | 50.018 | 49.403 | 48.511 | 55.939 | 47.937 | 46.331 | 46.8 | 49.149 | 44.958 | 45.058 | 44.122 | 43.431 | 25.797 | 25.634 | 24.515 | 27.377 | 25.801 | 25.2 | 25.646 | 33.63 | 22.833 | 24.458 | 24.393 | 25.8 | 21.3 | 21.3 | 19.5 | 21.4 | 19.5 | 18.7 | 17.6 | 17.6 | 15.9 | 14.2 | 13.5 | 15.7 | 10.4 | 10.7 | 11.5 | 10.9 | 10.6 | 10.4 | 9.2 | 10.1 | 5.7 | 5.1 | 4.7 | 2.5 | 1.8 | 2.4 | 3 | 2.4 | 3.1 | 4.1 | 2.8 | 0 | 2.6 | 2.8 | 2.9 | 2.8 |
Brutowinst
| 179 | 219 | 147 | 228 | 250 | 187 | 475 | 356 | 326 | 271 | 249 | 204 | 184 | 166 | 417 | 270 | 122 | 180 | 223 | 188 | 185 | 127 | 168.481 | 134.219 | 108.425 | 76.604 | 82.939 | 79.547 | 93.136 | 69.99 | 109.108 | 83.773 | 79.298 | 65.155 | 67.518 | 52.181 | 57.019 | 46.456 | 91.5 | 58.484 | 41.247 | 30.913 | 36.962 | 34.772 | 32.478 | 24.675 | 69.936 | 50.845 | 41.862 | 29.902 | 35.261 | 27.84 | 28.271 | 21.563 | 61.697 | 35.549 | 29.544 | 22.915 | 26.928 | 20.273 | 19.89 | 15.7 | 43.614 | 32.724 | 30.283 | 20.983 | 32.035 | 24.002 | 30.702 | 20.863 | 48.477 | 33.136 | 35.853 | 23.17 | 19.393 | 25.1 | 32.116 | 23.039 | 44.635 | 38.975 | 38.022 | 27.929 | 31.248 | 28.394 | 31.589 | 20.853 | 32.395 | 16.712 | 17.066 | 13.09 | 15.294 | 10.965 | 14.778 | 11.283 | 13.678 | 18.776 | 18.95 | 14.495 | 18.2 | 12.2 | 13.7 | 11.9 | 15.6 | 12.3 | 13.4 | 10.4 | 11.7 | 10.1 | 11.3 | 9.3 | 11.4 | 6.2 | 7.8 | 5.5 | 5.6 | 3.2 | 4.8 | 4 | 4.1 | 3.4 | 1.9 | 1.4 | 3.7 | 4.6 | 3.2 | 4.8 | 4.8 | 4.1 | 2.5 | 4.4 | 6.9 | 4.1 | 3.3 | 4.6 | 4.4 |
Brutowinstmarge
| 0.217 | 0.266 | 0.17 | 0.284 | 0.308 | 0.233 | 0.443 | 0.392 | 0.376 | 0.328 | 0.345 | 0.339 | 0.336 | 0.305 | 0.527 | 0.447 | 0.271 | 0.337 | 0.385 | 0.364 | 0.364 | 0.245 | 0.513 | 0.481 | 0.433 | 0.339 | 0.355 | 0.363 | 0.411 | 0.344 | 0.459 | 0.41 | 0.403 | 0.375 | 0.398 | 0.345 | 0.397 | 0.348 | 0.514 | 0.444 | 0.385 | 0.339 | 0.387 | 0.394 | 0.385 | 0.316 | 0.552 | 0.494 | 0.442 | 0.371 | 0.416 | 0.364 | 0.371 | 0.309 | 0.538 | 0.417 | 0.391 | 0.325 | 0.347 | 0.305 | 0.306 | 0.256 | 0.46 | 0.396 | 0.385 | 0.296 | 0.38 | 0.326 | 0.385 | 0.299 | 0.476 | 0.411 | 0.441 | 0.34 | 0.576 | 0.334 | 0.394 | 0.322 | 0.444 | 0.448 | 0.451 | 0.374 | 0.389 | 0.387 | 0.412 | 0.321 | 0.427 | 0.393 | 0.4 | 0.348 | 0.358 | 0.298 | 0.37 | 0.306 | 0.289 | 0.451 | 0.437 | 0.373 | 0.414 | 0.364 | 0.391 | 0.379 | 0.422 | 0.387 | 0.417 | 0.371 | 0.399 | 0.388 | 0.443 | 0.408 | 0.421 | 0.373 | 0.422 | 0.324 | 0.339 | 0.232 | 0.316 | 0.303 | 0.289 | 0.374 | 0.271 | 0.23 | 0.597 | 0.719 | 0.571 | 0.615 | 0.667 | 0.569 | 0.379 | 0.611 | 1 | 0.612 | 0.541 | 0.613 | 0.611 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 28 | 28 | 33 | 23 | 30 | 26 | 23 | 27 | 25 | 28 | 32 | 32 | 25 | 18 | 18 | 15 | 17 | 15 | 21 | 14 | 21 | 48 | 10.776 | 11.041 | 10.833 | 8.26 | 7.105 | 8.318 | 8.409 | 7.709 | 8.922 | 7.223 | 8.524 | 15.678 | 11.03 | 10.022 | 6.444 | 6.847 | 7.585 | 5.271 | 9.848 | 6.499 | 6.223 | 4.47 | 5.293 | 3.824 | 5.182 | 4.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.285 | 1.169 | 1.116 | 1 | 0.953 | 0.833 | 0.884 | 0.944 | 0.953 | 0.676 | 0.938 | 1.028 | 0.9 | 0.9 | 0.9 | 0.7 | 1 | 0.8 | 0.7 | 0.9 | 0.4 | 0.7 | 0.7 | 0.6 | -0.1 | 1.6 | 0.8 | 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 | -0.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28 | 28 | 33 | 23 | 30 | 26 | 23 | 27 | 25 | 28 | 32 | 32 | 25 | 18 | 18 | 15 | 17 | 15 | 21 | 14 | 21 | 48 | 10.776 | 11.041 | 10.833 | 8.26 | 7.105 | 8.318 | 8.409 | 7.709 | 8.922 | 7.223 | 8.524 | 15.678 | 11.03 | 10.022 | 6.444 | 6.847 | 7.585 | 5.271 | 9.848 | 6.499 | 6.223 | 4.47 | 5.293 | 3.824 | 5.182 | 4.01 | 3.629 | 3.106 | 3.644 | 4.089 | 3.402 | 3.038 | 3.417 | 3.369 | 3.837 | 2.922 | 3.222 | 3.308 | 3.592 | 4.046 | 4.082 | 3.754 | 2.722 | 3.539 | 3.513 | 3.932 | 3.584 | 4.061 | 4.957 | 3.481 | 2.916 | 3.743 | 0.105 | 4.672 | 4.082 | 2.646 | 4.242 | 2.884 | 2.163 | 2.373 | 2.301 | 1.916 | 2.107 | 2.136 | 2.322 | 1.169 | 1.116 | 1 | 0.953 | 0.833 | 0.884 | 0.944 | 0.953 | 0.676 | 0.938 | 1.028 | 0.9 | 0.9 | 0.9 | 0.7 | 1 | 0.8 | 0.7 | 0.9 | 0.4 | 0.7 | 0.7 | 0.6 | -0.1 | 1.6 | 0.8 | 0.8 | 0.9 | 0.4 | 0.5 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 2.3 | 2.5 | 2.3 | 3 | 2.9 | 2.1 | 4.3 | 2.7 | 0 | 2.7 | 2.4 | 2.4 | 2.3 |
Overige kosten
| 2 | 110 | 20 | -10 | -1 | 84 | 84 | 85 | 83 | 84 | -1 | -1 | -7 | 1 | 54 | -2 | -2 | -1 | 49 | 49 | 1 | 3 | 3.315 | 0.93 | 0.702 | 0.56 | 0.126 | 0.028 | 0.001 | 0.007 | 0.035 | 0.03 | 0.141 | 0.569 | 0.001 | 0.028 | 0.067 | 0.007 | 0.009 | 0.011 | 0.003 | 6.673 | 6.63 | 6.033 | -0.001 | 0.001 | 5.82 | 5.744 | 5.734 | 5.91 | 6.045 | 6.559 | 6.672 | 7.032 | 7.346 | 7.615 | 8.051 | 8.097 | 8.194 | 8.17 | 8.398 | 8.41 | 9.908 | 8.459 | 8.823 | 8.163 | 8.965 | 10.161 | 10.236 | 9.773 | 10.226 | 9.699 | 9.211 | 8.411 | 7.962 | 6.666 | 6.499 | 6.155 | 6.463 | 6.471 | 5.575 | 6.182 | 7.697 | 6.99 | 7.117 | 7.052 | 6.663 | 3.632 | 3.7 | 3.733 | 7.205 | 7.923 | 7.846 | 7.851 | 2.772 | 9.538 | 9.531 | 9.366 | 9.7 | 7.1 | 7.1 | 6.9 | 6.8 | 6.4 | 5.5 | 4.8 | 5.4 | 5 | 4.4 | 4.3 | 4.3 | 2.3 | 2.3 | 2 | 2.8 | 1 | 0.9 | 1.3 | 1.3 | 1.2 | 0.4 | 0.4 | 0.3 | 1.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0 | 0.7 | 0.5 | 0.5 | 0.5 |
Bedrijfskosten
| 28 | 95 | 33 | 107 | 115 | 110 | 107 | 112 | 108 | 112 | 96 | 86 | 77 | 69 | 72 | 68 | 64 | 62 | 70 | 63 | 69 | 97 | 29.055 | 29.389 | 29.529 | 27.39 | 26.911 | 27.863 | 27.907 | 25.905 | 24.839 | 22.952 | 24.383 | 30.692 | 24.103 | 22.589 | 17.929 | 18.416 | 19.241 | 17.322 | 18.013 | 13.172 | 12.853 | 10.503 | 11.243 | 9.643 | 11.002 | 9.754 | 9.363 | 9.016 | 9.689 | 10.648 | 10.074 | 10.07 | 10.763 | 10.984 | 11.888 | 10.975 | 11.416 | 11.478 | 11.99 | 12.456 | 13.99 | 12.213 | 11.545 | 11.702 | 12.478 | 14.093 | 13.82 | 13.834 | 15.183 | 13.18 | 12.127 | 12.154 | 8.067 | 11.338 | 10.581 | 8.801 | 10.705 | 9.355 | 7.738 | 8.555 | 9.998 | 8.906 | 9.224 | 9.188 | 8.985 | 4.801 | 4.816 | 4.733 | 8.158 | 8.756 | 8.73 | 8.795 | 3.725 | 10.214 | 10.468 | 10.394 | 10.6 | 8 | 8 | 7.6 | 7.8 | 7.2 | 6.2 | 5.7 | 5.8 | 5.7 | 5.1 | 4.9 | 4.2 | 3.9 | 3.1 | 2.8 | 3.7 | 1.4 | 1.4 | 2 | 1.9 | 1.7 | 0.8 | 0.7 | 2.6 | 3.8 | 2.7 | 3.4 | 3.3 | 2.5 | 4.8 | 3.2 | 0 | 3.4 | 2.9 | 2.9 | 2.8 |
Bedrijfsresultaat
| 151 | 124 | 114 | 84 | 119 | 67 | 363 | 245 | 218 | 164 | 105 | 67 | 108 | 101 | 351 | 212 | 65 | 124 | 180 | 139 | 119 | 40 | 150.644 | 108.402 | 79.69 | 50.035 | 55.089 | 50.024 | 142.555 | 43.558 | 83.874 | 60.467 | 53.687 | 36.111 | 43.897 | 29.344 | 38.758 | 28.058 | 72.021 | 41.156 | 23.186 | 17.41 | 23.288 | 24.22 | 21.312 | 15.06 | 58.511 | 41.063 | 33.046 | 20.821 | 26.592 | 18.222 | 19.028 | 11.506 | 52.234 | 24.65 | 18.136 | 11.94 | 18.685 | 10.63 | 8.998 | 4.766 | -307.425 | 20.511 | 18.738 | 9.281 | 19.557 | 9.909 | 16.882 | 7.029 | 33.294 | 19.956 | 23.726 | 11.016 | 11.326 | 13.762 | 21.535 | 14.238 | 33.93 | 29.62 | 30.284 | 19.374 | 21.25 | 19.488 | 22.365 | 11.665 | 23.41 | 11.911 | 12.25 | 8.357 | 7.136 | 2.208 | 6.048 | 2.488 | 9.953 | 8.562 | 8.481 | 4.101 | 7.6 | 4.2 | 5.7 | 4.3 | 7.8 | 5.1 | 7.2 | 4.7 | 5.9 | 4.4 | 6.2 | 4.4 | 7.2 | 2.3 | 4.7 | 2.7 | 1.9 | 1.8 | 3.4 | 2 | 2.2 | 1.7 | 1.1 | 0.7 | 1.1 | 0.8 | 0.5 | 1.4 | 1.5 | 1.6 | -2.3 | 1.2 | 6.9 | 0.7 | 0.4 | 1.7 | 1.6 |
Bedrijfsresultaat ratio
| 0.183 | 0.151 | 0.132 | 0.105 | 0.146 | 0.084 | 0.339 | 0.27 | 0.251 | 0.198 | 0.146 | 0.111 | 0.197 | 0.186 | 0.443 | 0.351 | 0.144 | 0.232 | 0.311 | 0.269 | 0.234 | 0.077 | 0.459 | 0.388 | 0.318 | 0.221 | 0.236 | 0.228 | 0.629 | 0.214 | 0.353 | 0.296 | 0.273 | 0.208 | 0.259 | 0.194 | 0.27 | 0.21 | 0.405 | 0.312 | 0.216 | 0.191 | 0.244 | 0.274 | 0.253 | 0.193 | 0.462 | 0.399 | 0.349 | 0.258 | 0.314 | 0.238 | 0.25 | 0.165 | 0.456 | 0.289 | 0.24 | 0.169 | 0.241 | 0.16 | 0.138 | 0.078 | -3.243 | 0.248 | 0.238 | 0.131 | 0.232 | 0.135 | 0.212 | 0.101 | 0.327 | 0.248 | 0.292 | 0.161 | 0.336 | 0.183 | 0.264 | 0.199 | 0.337 | 0.341 | 0.359 | 0.259 | 0.264 | 0.266 | 0.292 | 0.18 | 0.309 | 0.28 | 0.287 | 0.222 | 0.167 | 0.06 | 0.151 | 0.067 | 0.21 | 0.206 | 0.195 | 0.105 | 0.173 | 0.125 | 0.163 | 0.137 | 0.211 | 0.16 | 0.224 | 0.168 | 0.201 | 0.169 | 0.243 | 0.193 | 0.266 | 0.139 | 0.254 | 0.159 | 0.115 | 0.13 | 0.224 | 0.152 | 0.155 | 0.187 | 0.157 | 0.115 | 0.177 | 0.125 | 0.089 | 0.179 | 0.208 | 0.222 | -0.348 | 0.167 | 1 | 0.104 | 0.066 | 0.227 | 0.222 |
Totaal overige inkomsten en kosten netto
| -122 | 110 | -126 | -47 | -17 | -109 | -119 | -95 | -81 | -81 | -49 | -52 | -6 | 5 | -6 | 8 | 5 | 5 | 27 | 14 | 4 | 13 | 14.533 | 4.502 | 1.496 | 1.381 | -0.813 | -1.632 | 77.016 | -3.06 | -0.36 | -32.311 | -1.087 | 2.217 | 0.483 | -0.22 | -0.265 | 0.025 | -0.418 | 0.005 | -4.942 | -0.331 | -0.821 | -0.049 | 0.076 | 0.029 | -47.106 | -0.028 | 0.547 | -0.063 | 1.02 | 1.03 | 0.834 | 0.013 | 1.301 | 0.07 | 0.499 | -0.31 | 3.201 | 1.848 | 1.099 | -6.818 | -338.571 | 0.374 | 0.147 | 0.948 | 0.358 | 0.172 | -16.031 | -6.13 | -0.347 | -0.367 | -0.13 | 0.154 | -3.432 | 0.702 | -4.917 | 0.261 | 0.262 | 0.176 | 0.888 | 0.139 | -1.267 | 0.016 | 0.051 | 0.065 | -2.821 | 0.81 | 0.399 | 0.427 | -0.04 | -0.484 | -0.148 | -0.715 | 0.619 | 0.155 | -0.056 | 0.063 | -0.3 | 0.1 | -7 | 0.4 | 0.2 | 70.5 | -0.1 | -6 | -6 | -5.9 | -5.2 | -5.1 | -0.9 | 5.6 | -2.3 | -2.1 | -0.9 | -0.6 | -0.6 | -1.3 | -0.6 | 0.1 | 0.1 | -0.1 | -0.3 | 0.1 | -0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.3 | 0.3 | 0.3 | 0.1 |
Inkomen voor belasting
| 29 | 119 | -12 | -37 | 9 | -42 | 244 | 150 | 137 | 83 | 42 | 18 | 54 | 54 | 291 | 165 | 17 | 71 | 126 | 82 | 62 | -15 | 121.516 | 84.228 | 55.561 | 26.345 | 31.145 | 25.845 | 118.454 | 17.834 | 60.143 | 0.584 | 29.559 | 15.405 | 25.249 | 10.727 | 20.238 | 9.535 | 52.646 | 22.548 | 2.467 | 2.136 | 8.633 | 11.564 | 8.717 | 2.521 | -2.171 | 25.908 | 17.92 | 5.66 | 11.323 | 3.057 | 3.688 | -4.494 | 35.903 | 7.964 | 0.724 | -7.981 | -0.855 | -8.757 | -11.008 | -13.687 | -319.856 | 7.921 | 5.399 | -6.491 | 2.966 | -6.726 | -15.555 | -16.376 | 16.352 | 2.268 | 7.129 | -4.214 | -3.6 | 2.896 | 5.611 | 3.42 | 23.725 | 19.395 | 20.072 | 9.056 | 10.411 | 9.046 | 11.444 | 0.46 | 12.2 | 4.672 | 4.749 | -0.181 | -1.913 | -6.883 | -3.016 | -7.478 | 0.523 | -1.351 | -1.69 | -5.561 | -2.6 | -2.8 | -1.3 | -2.1 | 1.1 | 68.9 | 1.1 | -1.3 | -0.1 | -1.5 | 1 | -0.7 | 1.4 | 5.7 | 2.4 | 0.6 | -0.5 | 1.2 | 1.3 | 0.7 | 1.6 | 1.4 | 1 | 0.6 | 0.8 | 0.5 | 0.3 | 1.2 | 1.3 | 1.7 | -2.6 | 0.8 | 0 | 1 | 0.6 | 1.9 | 1.7 |
Inkomen voor belasting ratio
| 0.035 | 0.145 | -0.014 | -0.046 | 0.011 | -0.052 | 0.228 | 0.165 | 0.158 | 0.1 | 0.058 | 0.03 | 0.099 | 0.099 | 0.367 | 0.273 | 0.038 | 0.133 | 0.218 | 0.159 | 0.122 | -0.029 | 0.37 | 0.302 | 0.222 | 0.116 | 0.133 | 0.118 | 0.523 | 0.088 | 0.253 | 0.003 | 0.15 | 0.089 | 0.149 | 0.071 | 0.141 | 0.072 | 0.296 | 0.171 | 0.023 | 0.023 | 0.09 | 0.131 | 0.103 | 0.032 | -0.017 | 0.252 | 0.189 | 0.07 | 0.134 | 0.04 | 0.048 | -0.064 | 0.313 | 0.093 | 0.01 | -0.113 | -0.011 | -0.132 | -0.169 | -0.223 | -3.374 | 0.096 | 0.069 | -0.091 | 0.035 | -0.091 | -0.195 | -0.235 | 0.16 | 0.028 | 0.088 | -0.062 | -0.107 | 0.039 | 0.069 | 0.048 | 0.236 | 0.223 | 0.238 | 0.121 | 0.129 | 0.123 | 0.149 | 0.007 | 0.161 | 0.11 | 0.111 | -0.005 | -0.045 | -0.187 | -0.075 | -0.202 | 0.011 | -0.032 | -0.039 | -0.143 | -0.059 | -0.084 | -0.037 | -0.067 | 0.03 | 2.167 | 0.034 | -0.046 | -0.003 | -0.058 | 0.039 | -0.031 | 0.052 | 0.343 | 0.13 | 0.035 | -0.03 | 0.087 | 0.086 | 0.053 | 0.113 | 0.154 | 0.143 | 0.098 | 0.129 | 0.078 | 0.054 | 0.154 | 0.181 | 0.236 | -0.394 | 0.111 | 0 | 0.149 | 0.098 | 0.253 | 0.236 |
Belastingkosten
| 7 | 31 | -3 | 3 | 5 | -11 | 58 | 42 | 38 | 21 | 13 | 35 | 15 | 15 | 67 | 43 | 6 | 18 | 32 | 23 | 18 | 3 | 33.249 | 22.342 | 14.856 | 6.4 | -134.425 | 10.529 | 47.893 | 7.329 | 24.309 | 0.797 | 11.897 | 6.415 | 10.262 | 4.118 | 8.128 | 3.94 | 21.393 | 8.608 | 0.876 | 0.859 | 3.432 | 4.491 | 3.573 | 1.651 | -0.062 | 10.035 | 6.926 | 2.289 | 3.748 | 1.073 | 1.129 | -1.411 | 14.039 | 2.456 | 0.19 | -3.238 | 1.104 | -3.237 | -4.36 | -4.767 | -113.831 | 3.277 | 2.184 | -2.641 | 1.478 | -2.546 | -5.613 | -5.862 | 7.765 | 0.909 | 2.809 | -1.66 | -0.993 | 1.153 | 2.218 | 1.345 | 8.922 | 7.613 | 7.875 | 3.554 | 9.146 | 3.49 | 4.412 | 0.289 | 4.63 | 1.555 | 1.662 | -0.046 | -0.494 | -2.246 | -0.782 | -2.45 | 0.382 | -0.217 | -0.32 | -1.712 | -0.9 | -0.8 | -0.2 | -0.5 | 0.6 | 27.1 | 0.3 | 0.2 | 0.3 | -0.3 | 0.4 | -0.2 | 0.4 | 2.8 | 0.9 | 0.2 | -0.2 | 1.2 | 0.5 | 0.3 | 0.6 | 0.6 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.5 | 0.5 | 0.1 | -0.5 | 0.3 | 6.5 | 0.4 | 0.2 | 0.7 | 0.6 |
Nettowinst
| 22 | 88 | -9 | -40 | 4 | -31 | 186 | 108 | 99 | 62 | 29 | -17 | 39 | 39 | 224 | 122 | 11 | 53 | 94 | 59 | 44 | -18 | 88.267 | 61.886 | 40.705 | 19.945 | 165.57 | 15.316 | 70.561 | 10.505 | 35.834 | -0.213 | 17.662 | 8.99 | 14.987 | 6.609 | 12.11 | 5.595 | 31.253 | 13.94 | 1.591 | 1.277 | 5.201 | 7.073 | 5.144 | 0.87 | -2.109 | 15.873 | 10.994 | 3.371 | 7.575 | 1.984 | 2.559 | -3.083 | 21.864 | 5.508 | 0.534 | -4.743 | -1.959 | -5.52 | -6.648 | -8.92 | -206.025 | 4.644 | 3.215 | -3.85 | 1.488 | -4.18 | -9.942 | -10.514 | 8.587 | 1.359 | 4.32 | -2.554 | -3.849 | 1.743 | 3.393 | 2.075 | 14.803 | 11.782 | 12.197 | 5.502 | 1.265 | 5.556 | 7.032 | 0.171 | 3.954 | 3.117 | 3.087 | -38.044 | -1.419 | -4.637 | -2.234 | -5.028 | 0.141 | -1.134 | -1.37 | -3.849 | -1.7 | -2 | -1.1 | -1.6 | 0.5 | 41.8 | 0.8 | -1.5 | -0.4 | -1.2 | 0.6 | -0.5 | 1 | -0.3 | 1.5 | 0.4 | -0.3 | 0 | 0.8 | 0.4 | 1 | 0.8 | 0.6 | 0.4 | 0.5 | 0.3 | 1 | 0.7 | 0.8 | 0.9 | -2.1 | 0.5 | 0.4 | 0.6 | 0.4 | 1.2 | 1.1 |
Nettowinstmarge
| 0.027 | 0.107 | -0.01 | -0.05 | 0.005 | -0.039 | 0.174 | 0.119 | 0.114 | 0.075 | 0.04 | -0.028 | 0.071 | 0.072 | 0.283 | 0.202 | 0.024 | 0.099 | 0.162 | 0.114 | 0.087 | -0.035 | 0.269 | 0.222 | 0.163 | 0.088 | 0.709 | 0.07 | 0.311 | 0.052 | 0.151 | -0.001 | 0.09 | 0.052 | 0.088 | 0.044 | 0.084 | 0.042 | 0.176 | 0.106 | 0.015 | 0.014 | 0.054 | 0.08 | 0.061 | 0.011 | -0.017 | 0.154 | 0.116 | 0.042 | 0.089 | 0.026 | 0.034 | -0.044 | 0.191 | 0.065 | 0.007 | -0.067 | -0.025 | -0.083 | -0.102 | -0.145 | -2.173 | 0.056 | 0.041 | -0.054 | 0.018 | -0.057 | -0.125 | -0.151 | 0.084 | 0.017 | 0.053 | -0.037 | -0.114 | 0.023 | 0.042 | 0.029 | 0.147 | 0.136 | 0.145 | 0.074 | 0.016 | 0.076 | 0.092 | 0.003 | 0.052 | 0.073 | 0.072 | -1.012 | -0.033 | -0.126 | -0.056 | -0.136 | 0.003 | -0.027 | -0.032 | -0.099 | -0.039 | -0.06 | -0.031 | -0.051 | 0.014 | 1.314 | 0.025 | -0.054 | -0.014 | -0.046 | 0.024 | -0.022 | 0.037 | -0.018 | 0.081 | 0.024 | -0.018 | 0 | 0.053 | 0.03 | 0.07 | 0.088 | 0.086 | 0.066 | 0.081 | 0.047 | 0.179 | 0.09 | 0.111 | 0.125 | -0.318 | 0.069 | 0.058 | 0.09 | 0.066 | 0.16 | 0.153 |
WPA (Winst Per Aandeel)
| 0.095 | 0.8 | -0.097 | -0.43 | -0.097 | -0.34 | 1.9 | 1.19 | 1.06 | 0.67 | 0.17 | -0.18 | 0.27 | 0.28 | 2.24 | 1.15 | -0.02 | 0.41 | 0.82 | 0.46 | 0.31 | -0.18 | 1.01 | 0.7 | 0.46 | 0.22 | 2.15 | 0.21 | 0.98 | 0.15 | 0.5 | -0.003 | 0.25 | 0.13 | 0.21 | 0.09 | 0.17 | 0.1 | 0.54 | 0.24 | 0.03 | 0.02 | 0.09 | 0.12 | 0.09 | 0.02 | -0.037 | 0.26 | 0.17 | 0.04 | 0.1 | 0.035 | 0.01 | -0.054 | 0.38 | 0.07 | -0.11 | -0.098 | -0.04 | -0.11 | -0.14 | -0.18 | -4.25 | 0.03 | 0.06 | -0.08 | 0.031 | -0.088 | -0.21 | -0.22 | 0.18 | 0.01 | 0.07 | -0.052 | -0.079 | 0.02 | 0.05 | 0.03 | 0.3 | 0.22 | 0.23 | 0.09 | 0.025 | 0.09 | 0.12 | -0.01 | 0.15 | 0.15 | -0.1 | -2.43 | -0.091 | -0.3 | -0.14 | -0.32 | 0.009 | -0.073 | -0.088 | -0.25 | -0.11 | -0.17 | -0.086 | -0.13 | 0.04 | 3.48 | 0.04 | -0.12 | -0.032 | -0.098 | 0.02 | -0.039 | 0.078 | -0.038 | 0.21 | 0.05 | -0.045 | 0 | 0.11 | 0.06 | 0.14 | 0.11 | 0.09 | 0.05 | 0.07 | 0.042 | 0.14 | 0.11 | 0.11 | 0.22 | -0.29 | 0.07 | 0.07 | 0.1 | 0.07 | 0.07 | 0.07 |
Verwaterde WPA
| 0.094 | 0.79 | -0.097 | -0.43 | -0.097 | -0.34 | 1.88 | 1.17 | 1.05 | 0.66 | 0.17 | -0.18 | 0.27 | 0.27 | 2.22 | 1.14 | -0.02 | 0.4 | 0.81 | 0.46 | 0.31 | -0.18 | 1 | 0.69 | 0.46 | 0.22 | 2.13 | 0.21 | 0.97 | 0.14 | 0.49 | -0.003 | 0.24 | 0.12 | 0.21 | 0.09 | 0.17 | 0.1 | 0.53 | 0.24 | 0.03 | 0.02 | 0.09 | 0.12 | 0.09 | 0.02 | -0.037 | 0.26 | 0.17 | 0.04 | 0.1 | 0.035 | 0.01 | -0.054 | 0.38 | 0.07 | -0.11 | -0.098 | -0.04 | -0.11 | -0.14 | -0.18 | -4.25 | 0.03 | 0.06 | -0.08 | 0.031 | -0.088 | -0.21 | -0.22 | 0.18 | 0.01 | 0.07 | -0.052 | -0.079 | 0.02 | 0.05 | 0.03 | 0.3 | 0.22 | 0.22 | 0.09 | 0.025 | 0.09 | 0.12 | -0.01 | 0.15 | 0.14 | -0.1 | -2.43 | -0.091 | -0.3 | -0.14 | -0.32 | 0.009 | -0.073 | -0.088 | -0.25 | -0.11 | -0.17 | -0.086 | -0.13 | 0.04 | 3.31 | 0.04 | -0.12 | -0.032 | -0.098 | 0.02 | -0.039 | 0.078 | -0.038 | 0.21 | 0.05 | -0.045 | 0 | 0.11 | 0.06 | 0.14 | 0.11 | 0.09 | 0.05 | 0.07 | 0.042 | 0.14 | 0.11 | 0.11 | 0.22 | -0.29 | 0.07 | 0.07 | 0.1 | 0.07 | 0.07 | 0.07 |
EBITDA
| 219 | 308 | 200 | 195 | 219 | 159 | 451 | 339 | 313 | 254 | 216 | 180 | 160 | 149 | 399 | 262 | 113 | 173 | 202 | 184 | 175 | 82 | 161.02 | 129.417 | 103.552 | 74.25 | 75.96 | 76.466 | 89.741 | 67.51 | 100.221 | 81.397 | 75.728 | 54.442 | 56.489 | 45.864 | 54.195 | 43.223 | 83.924 | 56.533 | 34.407 | 27.327 | 30.739 | 33.131 | 30.01 | 23.689 | 64.754 | 49.608 | 38.233 | 29.554 | 31.617 | 27.025 | 28.45 | 22.358 | 62.252 | 35.913 | 29.559 | 20.037 | 27.483 | 20.787 | 20.059 | 15.424 | 44.13 | 31.933 | 31.834 | 21.68 | 32.596 | 24.045 | 47.309 | 27.85 | 48.085 | 34.221 | 37.176 | 23.321 | 26.147 | 23.552 | 35.953 | 23.396 | 43.081 | 39.239 | 38.861 | 28.673 | 32.197 | 29.929 | 32.672 | 21.828 | 33.929 | 16.529 | 17.281 | 13.372 | 16.121 | 12.433 | 15.8 | 12.791 | 18.95 | 17.946 | 18.068 | 13.403 | 17.6 | 11.4 | 12.8 | 10.8 | 14.4 | -59 | 12.8 | 9.5 | 11.3 | 9.4 | 10.6 | 8.7 | 12.4 | -1 | 7 | 4.7 | 5.6 | 2.8 | 4.9 | 3.3 | 3.5 | 2.9 | 1.4 | 1.1 | 1.4 | 2 | 1.2 | 1.7 | 1.8 | 1.9 | -1.9 | 1.6 | 6.9 | 1.1 | 0.6 | 1.9 | 2 |
EBITDA ratio
| 0.265 | 0.374 | 0.231 | 0.243 | 0.269 | 0.199 | 0.421 | 0.373 | 0.361 | 0.307 | 0.3 | 0.3 | 0.293 | 0.274 | 0.504 | 0.434 | 0.251 | 0.324 | 0.349 | 0.356 | 0.344 | 0.158 | 0.491 | 0.463 | 0.414 | 0.328 | 0.325 | 0.349 | 0.396 | 0.332 | 0.422 | 0.398 | 0.385 | 0.313 | 0.333 | 0.304 | 0.378 | 0.324 | 0.472 | 0.429 | 0.321 | 0.299 | 0.322 | 0.375 | 0.356 | 0.303 | 0.512 | 0.482 | 0.404 | 0.366 | 0.373 | 0.353 | 0.373 | 0.321 | 0.543 | 0.421 | 0.391 | 0.284 | 0.355 | 0.313 | 0.308 | 0.251 | 0.465 | 0.386 | 0.404 | 0.305 | 0.387 | 0.327 | 0.593 | 0.4 | 0.472 | 0.425 | 0.457 | 0.342 | 0.777 | 0.314 | 0.441 | 0.327 | 0.428 | 0.451 | 0.461 | 0.384 | 0.4 | 0.408 | 0.426 | 0.336 | 0.447 | 0.389 | 0.405 | 0.356 | 0.378 | 0.338 | 0.395 | 0.346 | 0.401 | 0.431 | 0.416 | 0.345 | 0.4 | 0.34 | 0.366 | 0.344 | 0.389 | -1.855 | 0.399 | 0.339 | 0.386 | 0.362 | 0.416 | 0.382 | 0.458 | -0.06 | 0.378 | 0.276 | 0.339 | 0.203 | 0.322 | 0.25 | 0.246 | 0.319 | 0.2 | 0.18 | 0.226 | 0.313 | 0.214 | 0.218 | 0.25 | 0.264 | -0.288 | 0.222 | 1 | 0.164 | 0.098 | 0.253 | 0.278 |