
Host Hotels & Resorts, Inc.
NASDAQ:HST
15.76 (USD) • At close May 13, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,594 | 1,428 | 1,319 | 1,466 | 1,471 | 1,323 | 1,214 | 1,393 | 1,381 | 1,263 | 1,189 | 1,381 | 1,074 | 998 | 844 | 649 | 399 | 267 | 198 | 103 | 1,052 | 1,334 | 1,262 | 1,483 | 1,390 | 1,361 | 1,299 | 1,518 | 1,346 | 1,344 | 1,254 | 1,441 | 1,348 | 1,337 | 1,295 | 1,459 | 1,339 | 1,334 | 1,287 | 1,449 | 1,317 | 1,320 | 1,294 | 1,431 | 1,309 | 1,331 | 1,223 | 1,420 | 1,255 | 1,746 | 1,204 | 1,368 | 985 | 1,658 | 1,142 | 1,296 | 903 | 1,494 | 1,006 | 1,114 | 823 | 1,319 | 912 | 1,064 | 882 | 1,647 | 1,168 | 1,415 | 1,058 | 1,792 | 1,206 | 1,391 | 1,037 | 1,699 | 1,135 | 1,212 | 848 | 1,234 | 841 | 993 | 818 | 1,100 | 810 | 927 | 809 | 1,050 | 752 | 874 | 805 | 1,170 | 794 | 926 | 790 | 1,017 | 856 | 1,002 | 872 | 850 | 239 | 199 | 185 | 439 | 289 | 341 | 307 | 2,473 | 293 | 402 | 345 | 379 | 246 | 270 | 252 | 268 | 167 | 167 | 130 | 166 | 110 | 369 | 331 | 454 | 387 | 359 | 301 |
Kosten van de omzet
| 728 | 665 | 483 | 1,201 | 1,184 | 466 | 437 | 557 | 553 | 515 | 510 | 512 | 444 | 424 | 378 | 293 | 205 | 199 | 218 | 152 | 525 | 591 | 566 | 607 | 594 | 603 | 578 | 627 | 600 | 600 | 566 | 602 | 596 | 596 | 578 | 617 | 598 | 601 | 585 | 621 | 601 | 605 | 590 | 617 | 607 | 606 | 577 | 613 | 598 | 838 | 765 | 809 | 631 | 1,035 | 747 | 783 | 591 | 941 | 829 | 698 | 549 | 1,631 | 374 | 398 | 577 | 1,922 | 758 | 500 | 399 | 1,940 | 453 | 491 | 640 | 614 | 426 | 426 | 310 | 459 | 324 | 357 | 305 | 417 | 322 | 347 | 309 | 0 | 304 | 325 | 303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 892 | 115 | 119 | 129 | 156 | 101 | 95 | 110 | 130 | 77 | 72 | 58 | 172 | 13 | 272 | 255 | 353 | 285.7 | 265 | 237 |
Brutowinst
| 866 | 763 | 836 | 265 | 287 | 857 | 777 | 836 | 828 | 748 | 679 | 869 | 630 | 574 | 466 | 356 | 194 | 68 | -20 | -49 | 527 | 743 | 696 | 876 | 796 | 758 | 721 | 891 | 746 | 744 | 688 | 839 | 752 | 741 | 717 | 842 | 741 | 733 | 702 | 828 | 716 | 715 | 704 | 814 | 702 | 725 | 646 | 807 | 657 | 908 | 439 | 559 | 354 | 623 | 395 | 513 | 312 | 553 | 177 | 416 | 274 | -312 | 538 | 666 | 305 | -275 | 410 | 915 | 659 | -148 | 753 | 900 | 397 | 1,085 | 709 | 786 | 538 | 775 | 517 | 636 | 513 | 683 | 488 | 580 | 500 | 1,050 | 448 | 549 | 502 | 1,170 | 794 | 926 | 790 | 1,017 | 856 | 1,002 | 872 | 850 | 239 | 199 | 185 | 439 | 289 | 341 | 307 | 1,581 | 178 | 283 | 216 | 223 | 145 | 175 | 142 | 138 | 90 | 95 | 72 | -6 | 97 | 97 | 76 | 101 | 101.3 | 94 | 64 |
Brutowinstmarge
| 0.543 | 0.534 | 0.634 | 0.181 | 0.195 | 0.648 | 0.64 | 0.6 | 0.6 | 0.592 | 0.571 | 0.629 | 0.587 | 0.575 | 0.552 | 0.549 | 0.486 | 0.255 | -0.101 | -0.476 | 0.501 | 0.557 | 0.552 | 0.591 | 0.573 | 0.557 | 0.555 | 0.587 | 0.554 | 0.554 | 0.549 | 0.582 | 0.558 | 0.554 | 0.554 | 0.577 | 0.553 | 0.549 | 0.545 | 0.571 | 0.544 | 0.542 | 0.544 | 0.569 | 0.536 | 0.545 | 0.528 | 0.568 | 0.524 | 0.52 | 0.365 | 0.409 | 0.359 | 0.376 | 0.346 | 0.396 | 0.346 | 0.37 | 0.176 | 0.373 | 0.333 | -0.237 | 0.59 | 0.626 | 0.346 | -0.167 | 0.351 | 0.647 | 0.623 | -0.083 | 0.624 | 0.647 | 0.383 | 0.639 | 0.625 | 0.649 | 0.634 | 0.628 | 0.615 | 0.64 | 0.627 | 0.621 | 0.602 | 0.626 | 0.618 | 1 | 0.596 | 0.628 | 0.624 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.639 | 0.608 | 0.704 | 0.626 | 0.588 | 0.589 | 0.648 | 0.563 | 0.515 | 0.539 | 0.569 | 0.554 | -0.036 | 0.882 | 0.263 | 0.23 | 0.222 | 0.262 | 0.262 | 0.213 |
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 |
Algemene en administratieve kosten
| 0 | 36 | 25 | 29 | 96 | 99 | 77 | 95 | 93 | 97 | 77 | 87 | 63 | 64 | 51 | 46 | 35 | 27 | 23 | 23 | 55 | 89 | 78 | 96 | 83 | 82 | 80 | 103 | 82 | 80 | 77 | 95 | 84 | 84 | 82 | 93 | 84 | 81 | 72 | 89 | 82 | 81 | 17 | 95 | 84 | 92 | 77 | 103 | 74 | 106 | 942 | 986 | 780 | 0 | 913 | 984 | 756 | 0 | 846 | 863 | 689 | 0 | 774 | 810 | 689 | 0 | 873 | 980 | 795 | 2,683 | 380 | 982 | 782 | 2,340 | 862 | 850 | 628 | 1,968 | 646 | 708 | 614 | 0 | 627 | 684 | 613 | 1,806 | 617 | 648 | 541 | 133 | 8 | 7 | 36 | 153 | 7 | 9 | 8 | 5 | 7 | 10 | 10 | 15 | 6 | 8 | 8 | 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 | -728 | -766 | -600 | 0 | -721 | -772 | -582 | 0 | -826 | -696 | -549 | 0 | -741 | -769 | -559 | 0 | -406 | -472 | -726 | 0 | 94 | -896 | -716 | -2,223 | -791 | -771 | -573 | -1,955 | -596 | -649 | -566 | 0 | -597 | -645 | -581 | -1,736 | 0 | -611 | -508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 31 | 36 | 25 | 29 | 96 | 99 | 77 | 95 | 93 | 97 | 77 | 87 | 63 | 64 | 51 | 46 | 35 | 27 | 23 | 23 | 55 | 89 | 78 | 96 | 83 | 82 | 80 | 103 | 82 | 80 | 77 | 95 | 84 | 84 | 82 | 93 | 84 | 81 | 72 | 89 | 82 | 81 | 17 | 95 | 84 | 92 | 77 | 103 | 74 | 106 | 214 | 220 | 180 | 292 | 192 | 212 | 174 | 281 | 20 | 167 | 140 | -530 | 33 | 41 | 130 | -685 | 467 | 508 | 69 | -686 | 474 | 86 | 66 | 117 | 71 | 79 | 55 | 13 | 50 | 59 | 48 | 111 | 30 | 39 | 32 | 70 | 617 | 37 | 33 | 133 | 8 | 7 | 36 | 153 | 7 | 9 | 8 | 5 | 7 | 10 | 10 | 15 | 6 | 8 | 8 | 17 | 12 | 9 | 12 | 20 | 9 | 9 | 9 | 18 | 8 | 8 | 9 | 10 | 8 | 17 | 10 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 570 | 701 | 674 | -27 | 684 | 620 | 680 | 484 | 474 | 464 | 462 | 445 | 302 | 2 | 3 | -1 | 195 | 1 | 13 | -1 | 2 | 165 | 166 | 170 | 165 | 412 | 189 | 178 | 217 | 176 | 178 | 180 | 183 | 182 | 178 | 181 | 181 | 180 | 180 | 175 | 177 | 178 | 174 | 172 | 173 | 177 | 174 | 177 | 279 | -1 | 917 | -1 | 211 | 866 | 920 | 722 | 180 | 799 | 835 | 685 | 184 | 503 | 515 | -1 | 194 | 535 | 598 | 840 | 168 | 559 | 1,014 | 832 | 664 | 906 | 875 | 660 | 580 | 677 | 730 | 647 | 432 | -5 | 724 | 661 | 4,008 | 699 | 692 | 592 | 3,853 | 709 | 746 | 642 | 3,972 | 744 | 814 | 716 | 1,420 | 141 | 144 | 139 | 1,144 | 129 | 134 | 127 | 1,405 | 59 | 67 | 58 | 78 | 56 | 51 | 51 | 54 | 41 | 33 | 34 | -3 | 59 | 24 | 42 | 85 | 40.3 | 41 | 40 |
Bedrijfskosten
| 581 | 606 | 701 | 560 | 27 | 684 | 620 | 586 | 577 | 571 | 541 | 549 | 508 | 498 | 566 | 424 | 360 | 339 | 298 | 304 | 538 | 578 | 563 | 596 | 580 | 577 | 813 | 628 | 575 | 618 | 562 | 597 | 583 | 592 | 585 | 603 | 593 | 584 | 574 | 599 | 578 | 573 | 509 | 589 | 571 | 587 | 567 | 599 | 567 | 802 | 374 | 379 | 333 | 503 | 341 | 361 | 315 | 461 | 154 | 306 | 276 | -346 | 548 | 621 | 308 | -491 | 287 | 639 | 533 | -518 | 588 | 616 | 263 | 781 | 584 | 553 | 422 | 593 | 447 | 467 | 414 | 543 | 441 | 793 | 722 | 4,008 | -728 | 769 | 724 | 3,986 | -720 | -763 | 681 | 4,125 | -751 | -817 | 710 | 1,425 | -149 | 150 | 145 | 1,159 | -130 | -135 | -128 | 1,422 | 71 | 76 | 70 | 98 | 65 | 60 | 60 | 72 | 49 | 41 | 43 | 7 | 67 | 41 | 52 | 85 | 40.3 | 41 | 40 |
Bedrijfsresultaat
| 285 | 157 | 135 | 236 | 260 | 173 | 157 | 249 | 341 | 177 | 148 | 327 | 122 | 79 | -95 | -68 | -166 | -271 | -318 | -353 | -11 | 166 | 137 | 280 | 216 | 188 | -92 | 263 | 171 | 134 | 127 | 244 | 171 | 150 | 144 | 239 | 151 | 147 | 132 | 227 | 144 | 149 | 202 | 225 | 134 | 138 | 79 | 208 | 90 | 117 | 65 | 180 | 21 | 120 | 54 | 152 | -3 | 92 | 23 | 110 | -2 | 34 | -10 | 45 | -3 | 216 | 123 | 276 | 133 | 370 | 165 | 284 | 134 | 304 | 125 | 233 | 116 | 182 | 70 | 169 | 99 | 140 | 47 | 134 | 87 | -4,289 | 1,480 | 105 | 81 | -4,196 | 1,514 | 1,689 | 109 | -4,492 | 1,607 | 1,819 | 162 | -575 | 388 | 49 | 40 | -720 | 419 | 476 | 435 | 159 | 107 | 207 | 146 | 125 | 80 | 115 | 82 | 66 | 41 | 54 | 29 | -13 | 30 | 56 | 24 | 16 | 61 | 53 | 24 |
Bedrijfsresultaat ratio
| 0.179 | 0.11 | 0.102 | 0.161 | 0.177 | 0.131 | 0.129 | 0.179 | 0.247 | 0.14 | 0.124 | 0.237 | 0.114 | 0.079 | -0.113 | -0.105 | -0.416 | -1.015 | -1.606 | -3.427 | -0.01 | 0.124 | 0.109 | 0.189 | 0.155 | 0.138 | -0.071 | 0.173 | 0.127 | 0.1 | 0.101 | 0.169 | 0.127 | 0.112 | 0.111 | 0.164 | 0.113 | 0.11 | 0.103 | 0.157 | 0.109 | 0.113 | 0.156 | 0.157 | 0.102 | 0.104 | 0.065 | 0.146 | 0.072 | 0.067 | 0.054 | 0.132 | 0.021 | 0.072 | 0.047 | 0.117 | -0.003 | 0.062 | 0.023 | 0.099 | -0.002 | 0.026 | -0.011 | 0.042 | -0.003 | 0.131 | 0.105 | 0.195 | 0.126 | 0.206 | 0.137 | 0.204 | 0.129 | 0.179 | 0.11 | 0.192 | 0.137 | 0.147 | 0.083 | 0.17 | 0.121 | 0.127 | 0.058 | 0.145 | 0.108 | -4.085 | 1.968 | 0.12 | 0.101 | -3.586 | 1.907 | 1.824 | 0.138 | -4.417 | 1.877 | 1.815 | 0.186 | -0.676 | 1.623 | 0.246 | 0.216 | -1.64 | 1.45 | 1.396 | 1.417 | 0.064 | 0.365 | 0.515 | 0.423 | 0.33 | 0.325 | 0.426 | 0.325 | 0.246 | 0.246 | 0.323 | 0.223 | -0.078 | 0.273 | 0.152 | 0.073 | 0.035 | 0.158 | 0.148 | 0.08 |
Totaal overige inkomsten en kosten netto
| -35 | -54 | -45 | -34 | -21 | -30 | -29 | -21 | -52 | -31 | -26 | -28 | -20 | 234 | -38 | -15 | -33 | 141 | -71 | -49 | -29 | -85 | 239 | 26 | -25 | 207 | 512 | -35 | 89 | -18 | 20 | -5 | -16 | -26 | -17 | 144 | 24 | -26 | -37 | 2 | -54 | 70 | -51 | -51 | 47 | -78 | -66 | -71 | -63 | -129 | -94 | -88 | -84 | -96 | -86 | -77 | -77 | -106 | -89 | -84 | -102 | -108 | -82 | -46 | -88 | -108 | -90 | -86 | -78 | -104 | -75 | -128 | -99 | -152 | -99 | -125 | -103 | -122 | -93 | -46 | -109 | -130 | -100 | -126 | -122 | 4,177 | -107 | -114 | -120 | 4,191 | -106 | -1,654 | -117 | 4,463 | -1,613 | -1,757 | -127 | 753 | -401 | -97 | -99 | 720 | -373 | -476 | -435 | -160 | -95 | -96 | -94 | -108 | -70 | -70 | -71 | -73 | -40 | -42 | -43 | -48 | 5 | -55 | -44 | -29 | -47 | 6 | -48 |
Inkomen voor belasting
| 250 | 103 | 90 | 258 | 270 | 143 | 128 | 228 | 289 | 146 | 122 | 299 | 102 | 313 | -133 | -83 | -199 | -130 | -389 | -402 | -40 | 89 | 376 | 306 | 191 | 393 | 420 | 228 | 260 | 110 | 147 | 239 | 155 | 126 | 127 | 383 | 175 | 162 | 94 | 229 | 95 | 255 | 151 | 174 | 69 | 61 | 13 | 134 | 27 | 36 | -25 | 95 | -63 | 24 | -32 | 75 | -80 | -14 | -66 | 26 | -104 | -74 | -94 | -60 | -91 | 108 | 45 | 193 | 53 | 266 | 90 | 159 | 38 | 152 | 30 | 114 | 19 | 60 | -20 | 129 | -6 | 10 | -56 | 8 | -35 | -112 | -76 | -8 | -38 | -5 | -45 | 35 | -8 | -29 | -6 | 61 | 35 | 178 | -13 | -48 | -56 | 0 | -31 | -43 | -43 | -1 | 12 | 111 | 52 | 17 | 10 | 45 | 11 | -7 | 1 | 12 | -14 | -61 | 35 | 1 | -20 | -13 | 14 | 59 | -24 |
Inkomen voor belasting ratio
| 0.157 | 0.072 | 0.068 | 0.176 | 0.184 | 0.108 | 0.105 | 0.164 | 0.209 | 0.116 | 0.103 | 0.217 | 0.095 | 0.314 | -0.158 | -0.128 | -0.499 | -0.487 | -1.965 | -3.903 | -0.038 | 0.067 | 0.298 | 0.206 | 0.137 | 0.289 | 0.323 | 0.15 | 0.193 | 0.082 | 0.117 | 0.166 | 0.115 | 0.094 | 0.098 | 0.263 | 0.131 | 0.121 | 0.073 | 0.158 | 0.072 | 0.193 | 0.117 | 0.122 | 0.053 | 0.046 | 0.011 | 0.094 | 0.022 | 0.021 | -0.021 | 0.069 | -0.064 | 0.014 | -0.028 | 0.058 | -0.089 | -0.009 | -0.066 | 0.023 | -0.126 | -0.056 | -0.103 | -0.056 | -0.103 | 0.066 | 0.039 | 0.136 | 0.05 | 0.148 | 0.075 | 0.114 | 0.037 | 0.089 | 0.026 | 0.094 | 0.022 | 0.049 | -0.024 | 0.13 | -0.007 | 0.009 | -0.069 | 0.009 | -0.043 | -0.107 | -0.101 | -0.009 | -0.047 | -0.004 | -0.057 | 0.038 | -0.01 | -0.029 | -0.007 | 0.061 | 0.04 | 0.209 | -0.054 | -0.241 | -0.303 | 0 | -0.107 | -0.126 | -0.14 | -0 | 0.041 | 0.276 | 0.151 | 0.045 | 0.041 | 0.167 | 0.044 | -0.026 | 0.006 | 0.072 | -0.108 | -0.367 | 0.318 | 0.003 | -0.06 | -0.029 | 0.036 | 0.164 | -0.08 |
Belastingkosten
| -1 | -6 | 6 | 16 | -2 | -9 | -15 | 14 | -2 | -3 | 6 | 39 | -16 | -10 | -13 | -22 | -46 | -64 | -73 | -46 | -37 | 8 | 4 | 16 | 2 | 87 | 42 | 17 | 4 | 17 | 42 | 27 | -6 | -2 | 19 | 32 | -9 | -4 | 9 | 13 | -9 | -3 | 6 | 15 | -7 | 2 | 11 | 15 | -7 | 22 | 11 | 12 | -13 | 8 | 3 | 8 | -20 | -10 | -5 | 6 | -22 | -10 | -25 | 10 | -14 | -14 | 4 | 14 | -7 | -1 | -3 | 11 | -5 | -9 | -4 | 17 | 1 | 1 | -15 | 38 | -12 | -8 | -10 | 11 | -3 | -2 | -11 | 6 | -4 | -2 | -7 | 11 | 4 | -7 | 1 | 12 | 3 | -105 | 4 | 2 | 1 | -761 | 1 | 1 | 1 | -95 | 8 | 45 | 22 | 8 | 4 | 19 | 5 | -1 | 3 | 5 | -2 | -12 | 135 | 4 | -6 | -1 | 3 | 59 | -6 |
Nettowinst
| 248 | 108 | 82 | 239 | 268 | 132 | 111 | 210 | 287 | 147 | 114 | 256 | 116 | 320 | -119 | -60 | -152 | -64 | -313 | -352 | -3 | 80 | 368 | 286 | 186 | 303 | 322 | 209 | 253 | 92 | 104 | 210 | 158 | 126 | 107 | 347 | 182 | 163 | 85 | 212 | 98 | 254 | 144 | 155 | 179 | 123 | 19 | 119 | 56 | 15 | -34 | 82 | -2 | 17 | -33 | 62 | -60 | -6 | -58 | 19 | -84 | -70 | -55 | -69 | -59 | 119 | 45 | 181 | 52 | 291 | 95 | 147 | 185 | 194 | 38 | 316 | 166 | 68 | -5 | 80 | 6 | 52 | -47 | 17 | -31 | 142 | -88 | -14 | -34 | -3 | -38 | 24 | 1 | -23 | -7 | 40 | 27 | 275 | -17 | -53 | -57 | 52 | 35 | 74 | 45 | 95 | -144 | 66 | 30 | 7 | 6 | 26 | 11 | -6 | -2 | 7 | -12 | -94 | -5 | -30 | -14 | -15 | 8 | 0 | -18 |
Nettowinstmarge
| 0.156 | 0.076 | 0.062 | 0.163 | 0.182 | 0.1 | 0.091 | 0.151 | 0.208 | 0.116 | 0.096 | 0.185 | 0.108 | 0.321 | -0.141 | -0.092 | -0.381 | -0.24 | -1.581 | -3.417 | -0.003 | 0.06 | 0.292 | 0.193 | 0.134 | 0.223 | 0.248 | 0.138 | 0.188 | 0.068 | 0.083 | 0.146 | 0.117 | 0.094 | 0.083 | 0.238 | 0.136 | 0.122 | 0.066 | 0.146 | 0.074 | 0.192 | 0.111 | 0.108 | 0.137 | 0.092 | 0.016 | 0.084 | 0.045 | 0.009 | -0.028 | 0.06 | -0.002 | 0.01 | -0.029 | 0.048 | -0.066 | -0.004 | -0.058 | 0.017 | -0.102 | -0.053 | -0.06 | -0.065 | -0.067 | 0.072 | 0.039 | 0.128 | 0.049 | 0.162 | 0.079 | 0.106 | 0.178 | 0.114 | 0.033 | 0.261 | 0.196 | 0.055 | -0.006 | 0.081 | 0.007 | 0.047 | -0.058 | 0.018 | -0.038 | 0.135 | -0.117 | -0.016 | -0.042 | -0.003 | -0.048 | 0.026 | 0.001 | -0.023 | -0.008 | 0.04 | 0.031 | 0.324 | -0.071 | -0.266 | -0.308 | 0.118 | 0.121 | 0.217 | 0.147 | 0.038 | -0.491 | 0.164 | 0.087 | 0.018 | 0.024 | 0.096 | 0.044 | -0.022 | -0.012 | 0.042 | -0.092 | -0.566 | -0.045 | -0.081 | -0.042 | -0.033 | 0.021 | 0 | -0.06 |
WPA (Winst Per Aandeel)
| 0.35 | 0.15 | 0.12 | 0.34 | 0.38 | 0.19 | 0.16 | 0.3 | 0.4 | 0.21 | 0.16 | 0.36 | 0.16 | 0.45 | -0.17 | -0.085 | -0.22 | -0.091 | -0.44 | -0.5 | -0.004 | 0.11 | 0.51 | 0.39 | 0.25 | 0.41 | 0.43 | 0.28 | 0.34 | 0.12 | 0.14 | 0.28 | 0.21 | 0.17 | 0.14 | 0.47 | 0.24 | 0.22 | 0.11 | 0.28 | 0.13 | 0.34 | 0.19 | 0.21 | 0.24 | 0.16 | 0.03 | 0.16 | 0.08 | 0.02 | -0.047 | 0.11 | -0.003 | 0.024 | -0.047 | 0.09 | -0.089 | -0.009 | -0.089 | 0.029 | -0.13 | -0.11 | -0.091 | -0.12 | -0.11 | 0.23 | 0.088 | 0.34 | 0.098 | 0.55 | 0.18 | 0.27 | 0.34 | 0.37 | 0.069 | 0.64 | 0.43 | 0.19 | -0.013 | 0.23 | 0.017 | 0.17 | -0.13 | 0.048 | -0.091 | 0.46 | -0.31 | -0.054 | -0.12 | -0.011 | -0.14 | 0.089 | 0.004 | -0.085 | -0.026 | 0.17 | 0.12 | 0.95 | -0.075 | -0.23 | -0.25 | 0.25 | 0.15 | 0.31 | 0.2 | 0.46 | -0.69 | 0.31 | 0.15 | 0.034 | 0.029 | 0.13 | 0.049 | -0.029 | -0.01 | 0.039 | -0.069 | -0.57 | -0.029 | -0.19 | -0.088 | -0.092 | 0.049 | 0 | -0.12 |
Verwaterde WPA
| 0.35 | 0.15 | 0.12 | 0.34 | 0.38 | 0.19 | 0.16 | 0.29 | 0.4 | 0.2 | 0.16 | 0.36 | 0.16 | 0.45 | -0.17 | -0.085 | -0.22 | -0.091 | -0.44 | -0.5 | -0.004 | 0.11 | 0.51 | 0.39 | 0.25 | 0.41 | 0.43 | 0.28 | 0.34 | 0.12 | 0.14 | 0.28 | 0.21 | 0.17 | 0.14 | 0.47 | 0.24 | 0.22 | 0.11 | 0.28 | 0.13 | 0.33 | 0.19 | 0.21 | 0.24 | 0.16 | 0.03 | 0.16 | 0.08 | 0.02 | -0.047 | 0.11 | -0.003 | 0.024 | -0.047 | 0.09 | -0.089 | -0.009 | -0.089 | 0.029 | -0.13 | -0.11 | -0.091 | -0.12 | -0.11 | 0.23 | 0.088 | 0.33 | 0.098 | 0.55 | 0.18 | 0.26 | 0.34 | 0.37 | 0.069 | 0.61 | 0.43 | 0.19 | -0.013 | 0.22 | 0.017 | 0.17 | -0.13 | 0.048 | -0.091 | 0.46 | -0.31 | -0.054 | -0.12 | -0.011 | -0.14 | 0.088 | 0.003 | -0.085 | -0.024 | 0.16 | 0.12 | 0.95 | -0.059 | -0.23 | -0.25 | 0.25 | 0.15 | 0.3 | 0.19 | 0.46 | -0.68 | 0.29 | 0.14 | 0.034 | 0.029 | 0.13 | 0.049 | -0.029 | -0.01 | 0.029 | -0.069 | -0.55 | -0.029 | -0.19 | -0.088 | -0.092 | 0.049 | 0 | -0.12 |
EBITDA
| 503 | 366 | 346 | 426 | 448 | 337 | 280 | 418 | 510 | 345 | 302 | 482 | 294 | 241 | 163 | 125 | 6 | -104 | -153 | -183 | 157 | 341 | 302 | 447 | 386 | 351 | 321 | 451 | 349 | 345 | 300 | 420 | 347 | 345 | 313 | 600 | 395 | 406 | 315 | 432 | 312 | 476 | 380 | 401 | 408 | 268 | 256 | 389 | 266 | 399 | 213 | 339 | 167 | 349 | 204 | 316 | 143 | 286 | 157 | 250 | 129 | 266 | 127 | 279 | 198 | 403 | 100 | 226 | 251 | 539 | 290 | 404 | 248 | 449 | 242 | 331 | 197 | 301 | -29 | 246 | 176 | 244 | 127 | 211 | 164 | -4,180 | 110 | 185 | 167 | -4,078 | 1,600 | 1,774 | 208 | -4,380 | 1,696 | 1,921 | 239 | -468 | 463 | 124 | 114 | -630 | 487 | 543 | 503 | 586 | 163 | 269 | 190 | 199 | 130 | 164 | 130 | 104 | 69 | 77 | 57 | -10 | 84 | 72 | 61 | 54 | 101.3 | 94 | 59 |
EBITDA ratio
| 0.316 | 0.256 | 0.262 | 0.291 | 0.305 | 0.255 | 0.231 | 0.3 | 0.369 | 0.273 | 0.254 | 0.349 | 0.274 | 0.241 | 0.193 | 0.193 | 0.015 | -0.39 | -0.773 | -1.777 | 0.149 | 0.256 | 0.239 | 0.301 | 0.278 | 0.258 | 0.247 | 0.297 | 0.259 | 0.257 | 0.239 | 0.291 | 0.257 | 0.258 | 0.242 | 0.411 | 0.295 | 0.304 | 0.245 | 0.298 | 0.237 | 0.361 | 0.294 | 0.28 | 0.312 | 0.201 | 0.209 | 0.274 | 0.212 | 0.229 | 0.177 | 0.248 | 0.17 | 0.21 | 0.179 | 0.244 | 0.158 | 0.191 | 0.156 | 0.224 | 0.157 | 0.202 | 0.139 | 0.262 | 0.224 | 0.245 | 0.086 | 0.16 | 0.237 | 0.301 | 0.24 | 0.29 | 0.239 | 0.264 | 0.213 | 0.273 | 0.232 | 0.244 | -0.034 | 0.248 | 0.215 | 0.222 | 0.157 | 0.228 | 0.203 | -3.981 | 0.146 | 0.212 | 0.207 | -3.485 | 2.015 | 1.916 | 0.263 | -4.307 | 1.981 | 1.917 | 0.274 | -0.551 | 1.937 | 0.623 | 0.616 | -1.435 | 1.685 | 1.592 | 1.638 | 0.237 | 0.556 | 0.669 | 0.551 | 0.525 | 0.528 | 0.607 | 0.516 | 0.388 | 0.413 | 0.461 | 0.438 | -0.06 | 0.764 | 0.195 | 0.184 | 0.119 | 0.262 | 0.262 | 0.196 |