
ICICI Bank Limited
NSE:ICICIBANK.NS
1429.8 (INR) • At close April 29, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2025 Q4 | 2025 Q3 | 2025 Q2 | 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 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 557,603.2 | 519,931.5 | 729,425.5 | 672,700.6 | 671,817 | 594,797.6 | 572,922.6 | 520,840 | 394,432.8 | 478,595 | 451,782.2 | 392,183.3 | 322,001.3 | 398,658 | 394,844.9 | 388,526 | 336,662.1 | 404,544.5 | 393,214.2 | 379,393.2 | 290,963.9 | 383,709.5 | 374,247.8 | 338,688.9 | 264,322 | 232,868.1 | 183,340 | 291,741.2 | 249,303.5 | 162,280 | 171,690 | 154,120 | 204,738.8 | 190,210 | 197,940 | 129,720 | 195,032.9 | 139,970 | 156,130 | 130,770 | 166,737.8 | 136,160 | 131,870 | 114,570 | 140,446.3 | 120,400 | 110,820 | 105,990 | 131,851.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,249.5 | 36,279.3 | 225,510.087 | 43,862.8 | 38,579.4 | 34,295.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,145.813 | 795.652 | 0 | 0 |
Kosten van de omzet
| 0 | 0 | -222,253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 557,603.2 | 519,931.5 | 951,678.5 | 672,700.6 | 0 | 0 | 0 | 0 | 394,432.8 | 0 | 0 | 0 | 322,001.3 | 0 | 0 | 0 | 336,662.1 | 0 | 0 | 0 | 290,963.9 | 0 | 0 | 0 | 264,322 | 232,868.1 | 183,340 | 0 | 249,303.5 | 162,280 | 171,690 | 154,120 | 204,738.8 | 190,210 | 197,940 | 129,720 | 195,032.9 | 139,970 | 156,130 | 130,770 | 166,737.8 | 136,160 | 131,870 | 114,570 | 140,446.3 | 120,400 | 110,820 | 105,990 | 131,851.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,249.5 | 36,279.3 | 225,510.087 | 43,862.8 | 38,579.4 | 34,295.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,145.813 | 795.652 | 0 | 0 |
Brutowinstmarge
| 1 | 1 | 1.305 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 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 |
Algemene en administratieve kosten
| 0 | 245,583.7 | 233,347.9 | 61,658.5 | 0 | 0 | 0 | 0 | 42,480 | 0 | 0 | 0 | 31,153.2 | 0 | 0 | 0 | 28,032.4 | 0 | 0 | 0 | 28,984.1 | 0 | 0 | 0 | 25,206.1 | 24,103 | 0 | 0 | 21,156.3 | 0 | 0 | 0 | 20,020.5 | 0 | 0 | 0 | 18,449.5 | 0 | 0 | 0 | 17,222.6 | 0 | 0 | 0 | 16,819.6 | 0 | 0 | 0 | 14,581.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,880.6 | 5,232.2 | 55,683.972 | 5,705.1 | 5,199.1 | 5,218.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.286 | 73.913 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 263,566.5 | 0 | 0 | 0 | 0 | 0 | 65,407.09 | 0 | 0 | 0 | 49,011.46 | 0 | 0 | 0 | 48,920.061 | 0 | 0 | 0 | 47,429.31 | 0 | 0 | 0 | 43,111.299 | 0 | 0 | 0 | 30,193.977 | 0 | 0 | 0 | 22,658.937 | 0 | 0 | 0 | 18,721.312 | 0 | 0 | 0 | 15,413.506 | 0 | 0 | 0 | 12,630.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,445 | 2,283.3 | 10,057.884 | 4,163 | 3,854.3 | 3,826.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 57,970.1 | 245,583.7 | 496,914.4 | 61,658.5 | 0 | 0 | 0 | 0 | 42,480 | 0 | 0 | 0 | 31,153.2 | 0 | 0 | 0 | 28,032.4 | 0 | 0 | 0 | 28,984.1 | 0 | 0 | 0 | 25,206.1 | 24,103 | 0 | 0 | 21,156.3 | 0 | 0 | 0 | 20,020.5 | 0 | 0 | 0 | 18,449.5 | 0 | 0 | 0 | 17,222.6 | 0 | 0 | 0 | 16,819.6 | 0 | 0 | 0 | 14,581.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,325.6 | 7,515.5 | 65,741.856 | 9,868.1 | 9,053.4 | 9,045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.286 | 73.913 | 0 | 0 |
Overige kosten
| 0 | 274,347.8 | 273,824.6 | -219,053.1 | -249,571.9 | -191,595 | -192,487.8 | -152,453.4 | -303,396.6 | -167,888 | -170,074.5 | -134,195.1 | -175,567.7 | -151,092 | -152,450.9 | -160,605.2 | -199,488.2 | -171,257.5 | -157,218.8 | -114,430.6 | -193,541.4 | -154,597.5 | -148,541 | -124,250 | -172,771.8 | -130,323.7 | 12,046.2 | -110,230.4 | -169,282.4 | 0 | 20,713.8 | 0 | -118,604.755 | 26,108.3 | 29,789.5 | 25,158.5 | -125,421.4 | 31,223.5 | 34,185.3 | 32,323.7 | -56,937.548 | 32,653.2 | 30,646.2 | 28,320.1 | -42,105.836 | 28,723 | 2,697,420 | 27,473.9 | -41,290.8 | 0 | 26,974.2 | 20,765.8 | 18,102.655 | 21,742.2 | 19,916.8 | 16,667.7 | 15,679.272 | 20,394 | 13,949.4 | 10,910 | 13,418.045 | 11,486.6 | 10,352.6 | 23,912.3 | 23,441 | -205,023.089 | 20,773.2 | 22,098.4 | 24,897.9 | 4,695.782 | 9,124.509 | 7,524.308 | 6,886.689 | 6,100.777 | 6,047.773 | 6,063.25 | 6,050.217 | 2,167.647 | 2,130.435 | 2,247.706 | 2,252.873 | 1,096.485 | 1,369.863 | 1,372.998 | 1,395.349 | -1,918.921 | -2,014.388 | -2,028.986 | -2,049.6 | 503.832 | 481.928 | 525.579 | 516.779 | 245.809 | 404.056 | 299.927 | 401.384 | 1,107.082 | 1,173.913 | 347.826 | 346.32 |
Bedrijfskosten
| 57,970.1 | 519,931.5 | 507,172.5 | 219,053.1 | 249,571.9 | 191,595 | 192,487.8 | 152,453.4 | -260,916.6 | 167,888 | 170,074.5 | 134,195.1 | -204,933.296 | 151,092 | 152,450.9 | 160,605.2 | -171,455.8 | 171,257.5 | 157,218.8 | 114,430.6 | -164,557.3 | 154,597.5 | 148,541 | 124,250 | -147,565.7 | -106,220.7 | 12,046.2 | 110,230.4 | -148,126.1 | 138,120 | 20,713.8 | 116,330 | -98,584.255 | 26,108.3 | 29,789.5 | 25,158.5 | -106,971.9 | 31,223.5 | 34,185.3 | 32,323.7 | -39,714.948 | 32,653.2 | 30,646.2 | 28,320.1 | -25,286.236 | 28,723 | 2,697,420 | 27,473.9 | -26,709 | 0 | 26,974.2 | 20,765.8 | 18,102.655 | 21,742.2 | 19,916.8 | 16,667.7 | 15,679.272 | 20,394 | 13,949.4 | 10,910 | 13,418.045 | 11,486.6 | 10,352.6 | 30,237.9 | 30,956.5 | -139,281.233 | 30,641.3 | 31,151.8 | 33,942.9 | 4,695.782 | 9,124.509 | 7,524.308 | 6,886.689 | 6,100.777 | 6,047.773 | 6,063.25 | 6,050.217 | 2,167.647 | 2,130.435 | 2,247.706 | 2,252.873 | 1,096.485 | 1,369.863 | 1,372.998 | 1,395.349 | -1,918.921 | -2,014.388 | -2,028.986 | -2,049.6 | 503.832 | 481.928 | 525.579 | 516.779 | 245.809 | 404.056 | 299.927 | 401.384 | 1,195.367 | 1,247.826 | 347.826 | 346.32 |
Bedrijfsresultaat
| 499,633.1 | -822,694.2 | 184,964.6 | -7,669.7 | 161,536.4 | 151,418.6 | 148,242.3 | 143,146.3 | 133,516.2 | 119,355.9 | 108,449.4 | 99,917.9 | 136,619.56 | 90,231 | 83,507.5 | 66,785.9 | 165,206.3 | 75,579.9 | 68,727.1 | 45,873 | 126,406.6 | 67,652.8 | 56,375.1 | 42,083.5 | 116,756.3 | 126,647.4 | 12,046.2 | 5,692.3 | 101,177.4 | 24,160 | 20,713.8 | 37,790 | 106,154.545 | 26,108.3 | 29,789.5 | 25,158.5 | 88,061 | 31,223.5 | 34,185.3 | 32,323.7 | 127,022.852 | 32,653.2 | 30,646.2 | 28,320.1 | 115,160.064 | 28,723 | 2,697,420 | 27,473.9 | 105,142.7 | 0 | 26,974.2 | 20,765.8 | 18,102.655 | 21,742.2 | 19,916.8 | 16,667.7 | 15,679.272 | 20,394 | 13,949.4 | 10,910 | 13,418.045 | 11,486.6 | 10,352.6 | 70,487.4 | 67,235.8 | 86,228.854 | 74,504.1 | 69,731.2 | 68,238.3 | 4,695.782 | 9,124.509 | 7,524.308 | 6,886.689 | 6,100.777 | 6,047.773 | 6,063.25 | 6,050.217 | 2,167.647 | 2,130.435 | 2,247.706 | 2,252.873 | 1,096.485 | 1,369.863 | 1,372.998 | 1,395.349 | -1,918.921 | -2,014.388 | -2,028.986 | -2,049.6 | 503.832 | 481.928 | 525.579 | 516.779 | 245.809 | 404.056 | 299.927 | 401.384 | 2,341.181 | 2,043.478 | 347.826 | 346.32 |
Bedrijfsresultaat ratio
| 0.896 | -1.582 | 0.254 | -0.011 | 0.24 | 0.255 | 0.259 | 0.275 | 0.339 | 0.249 | 0.24 | 0.255 | 0.424 | 0.226 | 0.211 | 0.172 | 0.491 | 0.187 | 0.175 | 0.121 | 0.434 | 0.176 | 0.151 | 0.124 | 0.442 | 0.544 | 0.066 | 0.02 | 0.406 | 0.149 | 0.121 | 0.245 | 0.518 | 0.137 | 0.15 | 0.194 | 0.452 | 0.223 | 0.219 | 0.247 | 0.762 | 0.24 | 0.232 | 0.247 | 0.82 | 0.239 | 24.341 | 0.259 | 0.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.751 | 1.853 | 0.382 | 1.699 | 1.807 | 1.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.043 | 2.568 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -308,203.1 | 1,007,707.2 | 451.9 | -285,464.9 | 2,273.2 | 2,599.6 | 3,354.5 | 2,510.4 | 78,732.397 | 2,294.4 | 3,065.2 | 2,112.6 | 38,587.513 | 1,929.9 | 2,547.7 | 0 | 4,447.8 | 0 | 0 | 0 | 53,856.72 | 0 | 0 | 0 | 5,266.394 | -310,294.8 | -148,493.8 | 0 | 4,233.872 | -138,120 | 0 | -116,330 | -275,309.755 | 0 | 0 | 0 | -299,154.2 | 0 | 0 | 0 | 16,063.633 | 0 | 0 | 0 | 17,207.184 | 0 | -72,470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,602.2 | 3,892.5 | -370,767.976 | 1,761.8 | 4,998.9 | 9,367 | 0 | 10,851.9 | 9,025.4 | 7,485.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,898.614 | 900 | 0 | 0 |
Inkomen voor belasting
| 191,430 | 185,013 | 185,416.5 | 168,182.6 | 163,809.6 | 154,018.2 | 151,596.8 | 145,656.7 | 137,352.1 | 121,650.3 | 111,514.6 | 102,030.5 | 106,035.3 | 92,160.9 | 86,055.2 | 66,785.9 | 70,103.3 | 75,579.9 | 68,727.1 | 45,873 | 19,774.7 | 67,652.8 | 56,375.1 | 42,083.5 | 16,806.9 | 28,794 | 22,800 | 5,692.3 | 16,170.1 | 24,160 | 31,660 | 37,790 | 28,013.3 | 35,470 | 40,010 | 34,600 | 2,850.6 | 42,510 | 50,340 | 47,340 | 46,293.6 | 48,330 | 45,730 | 43,040 | 40,566.9 | 43,720 | 38,350 | 40,230 | 35,748.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,613.8 | 9,215.3 | -5,976.656 | 14,983.3 | 12,426.5 | 9,719.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 442.567 | 447.826 | 0 | 0 |
Inkomen voor belasting ratio
| 0.343 | 0.356 | 0.254 | 0.25 | 0.244 | 0.259 | 0.265 | 0.28 | 0.348 | 0.254 | 0.247 | 0.26 | 0.329 | 0.231 | 0.218 | 0.172 | 0.208 | 0.187 | 0.175 | 0.121 | 0.068 | 0.176 | 0.151 | 0.124 | 0.064 | 0.124 | 0.124 | 0.02 | 0.065 | 0.149 | 0.184 | 0.245 | 0.137 | 0.186 | 0.202 | 0.267 | 0.015 | 0.304 | 0.322 | 0.362 | 0.278 | 0.355 | 0.347 | 0.376 | 0.289 | 0.363 | 0.346 | 0.38 | 0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.338 | 0.254 | -0.027 | 0.342 | 0.322 | 0.283 | 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 | 0.386 | 0.563 | 0 | 0 |
Belastingkosten
| 47,893.1 | 46,544.1 | 46,356.6 | 43,554.5 | 41,809.1 | 38,866.7 | 38,088.2 | 35,512.2 | 34,989.2 | 29,994.1 | 27,902.5 | 25,048.6 | 25,144.2 | 22,562 | 20,349.2 | 17,017.7 | 16,793.9 | 15,382.1 | 14,463.8 | 10,003.9 | 3,642.5 | 16,510 | 40,529.9 | 12,949 | 1,532.2 | 6,439.1 | -12,046.2 | 2,431.7 | 1,460.9 | 1,370 | -20,713.8 | 8,390 | 4,032.9 | -26,108.3 | -29,789.5 | -25,158.5 | -3,141 | -31,223.5 | -34,185.3 | -32,323.7 | 13,768.9 | -32,653.2 | -30,646.2 | -28,320.1 | 11,834.2 | -28,723 | -2,697,420 | -27,473.9 | 9,675.2 | 0 | -26,974.2 | -20,765.8 | -18,102.655 | -21,742.2 | -19,916.8 | -16,667.7 | -15,679.272 | -20,394 | -13,949.4 | -10,910 | -13,418.045 | -11,486.6 | -10,352.6 | 3,471.7 | 1,935.2 | -9,880.056 | 2,681.2 | 2,400.5 | 1,968.7 | -4,695.782 | -9,124.509 | -7,524.308 | -6,886.689 | -6,100.777 | -6,047.773 | -6,063.25 | -6,050.217 | -2,167.647 | -2,130.435 | -2,247.706 | -2,252.873 | -1,096.485 | -1,369.863 | -1,372.998 | -1,395.349 | 1,918.921 | 2,014.388 | 2,028.986 | 2,049.6 | -503.832 | -481.928 | -525.579 | -516.779 | -245.809 | -404.056 | -299.927 | -401.384 | 88.665 | 100 | -347.826 | -346.32 |
Nettowinst
| 135,022.2 | 128,833.7 | 129,477.7 | 116,958.4 | 116,715.2 | 110,526 | 108,961.3 | 106,361.2 | 98,527.008 | 87,924.2 | 80,069.9 | 73,845.3 | 77,189.4 | 65,365.5 | 60,918.4 | 47,474.2 | 48,861.6 | 54,981.5 | 48,823.3 | 31,176.8 | 12,513.2 | 46,701 | 11,312 | 25,136.9 | 11,703.6 | 18,743.3 | 12,046.2 | 49.3 | 11,419.3 | 18,940 | 20,713.8 | 26,050 | 20,827.5 | 26,108.3 | 29,789.5 | 25,158.5 | 4,067.1 | 31,223.5 | 34,185.3 | 32,323.7 | 30,849.2 | 32,653.2 | 30,646.2 | 28,320.1 | 27,242.6 | 28,723 | 2,697,420 | 27,473.9 | 24,920.5 | 0 | 26,974.2 | 20,765.8 | 18,102.655 | 21,742.2 | 19,916.8 | 16,667.7 | 15,679.272 | 20,394 | 13,949.4 | 10,910 | 13,418.045 | 11,486.6 | 10,352.6 | 10,142.1 | 7,280.1 | 3,903.4 | 12,302.1 | 10,026 | 7,750.8 | 4,695.782 | 9,124.509 | 7,524.308 | 6,886.689 | 6,100.777 | 6,047.773 | 6,063.25 | 6,050.217 | 2,167.647 | 2,130.435 | 2,247.706 | 2,252.873 | 1,096.485 | 1,369.863 | 1,372.998 | 1,395.349 | -1,918.921 | -2,014.388 | -2,028.986 | -2,049.6 | 503.832 | 481.928 | 525.579 | 516.779 | 245.809 | 404.056 | 299.927 | 401.384 | 353.902 | 347.826 | 347.826 | 346.32 |
Nettowinstmarge
| 0.242 | 0.248 | 0.178 | 0.174 | 0.174 | 0.186 | 0.19 | 0.204 | 0.25 | 0.184 | 0.177 | 0.188 | 0.24 | 0.164 | 0.154 | 0.122 | 0.145 | 0.136 | 0.124 | 0.082 | 0.043 | 0.122 | 0.03 | 0.074 | 0.044 | 0.08 | 0.066 | 0 | 0.046 | 0.117 | 0.121 | 0.169 | 0.102 | 0.137 | 0.15 | 0.194 | 0.021 | 0.223 | 0.219 | 0.247 | 0.185 | 0.24 | 0.232 | 0.247 | 0.194 | 0.239 | 24.341 | 0.259 | 0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.252 | 0.201 | 0.017 | 0.28 | 0.26 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.309 | 0.437 | 0 | 0 |
WPA (Winst Per Aandeel)
| 19.11 | 18.26 | 18.39 | 16.64 | 16.63 | 15.77 | 15.57 | 15.22 | 14.11 | 12.61 | 11.49 | 10.62 | 11.11 | 9.42 | 8.79 | 6.86 | 7.07 | 7.97 | 7.3 | 4.813 | 1.93 | 7.22 | 1.751 | 3.895 | 1.82 | 2.91 | 1.87 | 0.008 | 1.78 | 2.81 | 3.23 | 3.86 | 3.25 | 4.08 | 23.27 | 19.68 | 3.18 | 4.88 | 26.77 | 25.32 | 4.84 | 25.64 | 4.82 | 4.46 | 4.29 | 4.52 | 4.25 | 4.33 | 3.93 | 4.17 | 3.77 | 3.27 | 2.71 | 3.43 | 3.14 | 2.63 | 2.34 | 3.22 | 2.24 | 1.78 | 2.01 | 1.87 | 1.69 | 1.66 | 1.19 | 0.58 | 2.01 | 16.6 | 1.57 | 0.7 | 1.85 | 1.54 | 1.27 | 0.91 | 1.41 | 1.41 | 1.41 | 0.32 | 0.53 | 0.56 | 0.56 | 0.16 | 0.42 | 0.42 | 0.42 | -0.28 | -0.3 | -0.3 | -0.3 | 0.075 | 0.42 | 1.43 | 4.4 | 0.037 | 2.2 | 2.51 | 2.68 | 0.053 | 0.4 | 3.87 | 0.39 |
Verwaterde WPA
| 18.84 | 17.95 | 18.05 | 16.32 | 16.32 | 15.47 | 15.27 | 14.91 | 13.84 | 12.35 | 11.25 | 10.41 | 10.88 | 9.21 | 8.6 | 6.72 | 6.93 | 7.84 | 7.21 | 4.76 | 1.9 | 7.09 | 1.72 | 3.83 | 1.79 | 2.87 | 1.85 | 0.008 | 1.76 | 2.81 | 3.2 | 3.86 | 3.24 | 4.05 | 23.18 | 19.59 | 3.14 | 4.85 | 26.55 | 25.09 | 4.79 | 25.32 | 4.77 | 4.42 | 4.27 | 4.5 | 4.23 | 4.3 | 3.9 | 4.14 | 3.75 | 3.26 | 2.71 | 3.41 | 3.13 | 2.61 | 2.34 | 3.19 | 2.22 | 1.77 | 2.01 | 1.87 | 1.69 | 1.65 | 1.18 | 0.58 | 2 | 1.65 | 1.55 | 0.7 | 1.84 | 1.53 | 1.25 | 0.91 | 1.39 | 1.4 | 1.39 | 0.32 | 0.53 | 0.56 | 0.56 | 0.16 | 0.42 | 0.42 | 0.42 | -0.28 | -0.3 | -0.3 | -0.3 | 0.075 | 0.42 | 1.43 | 4.39 | 0.037 | 2.2 | 2.51 | 2.68 | 0.053 | 0.4 | 3.72 | 0.39 |
EBITDA
| 191,126.8 | 0 | 185,416.5 | -7,669.7 | 163,809.6 | 154,018.2 | 151,596.8 | 145,656.7 | 133,516.2 | 121,650.3 | 111,514.6 | 102,030.5 | 106,035.3 | 92,160.9 | 86,055.2 | 66,785.9 | 70,103.352 | 75,579.9 | 68,727.1 | 45,873 | 19,774.7 | 67,652.8 | 56,375.1 | 42,083.5 | 103,524.794 | 313,910.4 | 0 | 5,692.3 | 88,292.653 | 285,009.2 | 0 | 0 | -0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82,459.215 | 0 | 0 | 0 | 76,135.03 | 0 | 0 | 0 | 0 | 0 | 26,974.2 | 20,765.8 | 18,102.655 | 21,742.2 | 19,916.8 | 16,667.7 | 15,679.272 | 20,394 | 13,949.4 | 10,910 | 13,418.045 | 11,486.6 | 10,352.6 | 70,487.4 | 67,235.8 | 86,228.854 | 74,504.1 | 69,731.2 | 68,238.3 | 4,695.782 | 9,124.509 | 7,524.308 | 6,886.689 | 6,100.777 | 6,047.773 | 6,063.25 | 6,050.217 | 2,167.647 | 2,130.435 | 2,247.706 | 2,252.873 | 1,096.485 | 1,369.863 | 1,372.998 | 1,395.349 | -1,918.921 | -2,014.388 | -2,028.986 | -2,049.6 | 503.832 | 481.928 | 525.579 | 516.779 | 245.809 | 404.056 | 299.927 | 401.384 | 0 | 2,043.478 | 347.826 | 346.32 |
EBITDA ratio
| 0.343 | 0 | 0.254 | -0.011 | 0.244 | 0.259 | 0.265 | 0.28 | 0.339 | 0.254 | 0.247 | 0.26 | 0.329 | 0.231 | 0.218 | 0.172 | 0.208 | 0.187 | 0.175 | 0.121 | 0.068 | 0.176 | 0.151 | 0.124 | 0.392 | 1.348 | 0 | 0.02 | 0.354 | 1.756 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.495 | 0 | 0 | 0 | 0.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.751 | 1.853 | 0.382 | 1.699 | 1.807 | 1.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.568 | 0 | 0 |