Itron, Inc.
NASDAQ:ITRI
114.97 (USD) • At close November 4, 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 | 1993 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 615.462 | 609.069 | 603.442 | 577.173 | 560.772 | 541.07 | 494.618 | 467.491 | 420.86 | 431.882 | 475.331 | 485.637 | 486.949 | 489.412 | 519.574 | 525.157 | 540.184 | 509.594 | 598.415 | 628.383 | 624.474 | 635.037 | 614.576 | 587.044 | 595.962 | 585.89 | 607.221 | 550.776 | 486.747 | 503.082 | 477.592 | 495.713 | 506.859 | 513.024 | 497.59 | 490.371 | 469.092 | 470.103 | 448.247 | 510.095 | 496.454 | 489.353 | 474.795 | 523.526 | 495.491 | 482.175 | 447.536 | 523.335 | 504.063 | 579.14 | 571.64 | 642.477 | 615.555 | 612.401 | 563.691 | 614.563 | 575.968 | 569.46 | 499.28 | 476.823 | 408.358 | 413.748 | 388.518 | 432.388 | 484.818 | 513.931 | 478.476 | 480.544 | 434.034 | 401.559 | 147.911 | 159.973 | 164.706 | 163.81 | 155.553 | 159.952 | 141.145 | 135.123 | 116.47 | 131.446 | 122.504 | 79.642 | 65.602 | 79.977 | 82.079 | 80.264 | 74.645 | 77.271 | 73.057 | 72.439 | 62.075 | 64.498 | 60.705 | 52.874 | 47.478 | 48.979 | 42.521 | 44.814 | 47.658 | 41.7 | 48.5 | 51.2 | 51.9 | 62.1 | 54.8 | 60.8 | 63.7 | 64.4 | 58.4 | 52.7 | 40.6 | 42.6 | 38.7 | 48.2 | 48.1 | 42.3 | 39.3 | 37.7 | 36.1 | 34.9 | 32 | 28.6 | 25.2 | 24.4 | 21.4 | 21.4 | 21.4 |
Kosten van de omzet
| 405.864 | 403.12 | 402.049 | 385.268 | 373.569 | 367.123 | 338.25 | 326.693 | 300.798 | 305.777 | 340.107 | 364.35 | 351.986 | 339.537 | 352.53 | 376.324 | 396.933 | 371.077 | 426.849 | 450.945 | 428.07 | 443.823 | 427.313 | 410.254 | 398.865 | 409.313 | 427.366 | 376.025 | 321.429 | 325.222 | 320.367 | 339.05 | 336.11 | 343.319 | 334.387 | 334.989 | 322.126 | 351.532 | 310.048 | 355.308 | 345.692 | 326.312 | 320.26 | 358.788 | 345.407 | 322.587 | 307.413 | 359.835 | 332.266 | 382.395 | 388.535 | 450.87 | 439.377 | 421.318 | 379.581 | 435.75 | 391.761 | 393.136 | 340.385 | 331.539 | 278.879 | 280.639 | 258.934 | 287.26 | 321.858 | 337.721 | 315.917 | 324.106 | 289.224 | 276.845 | 86.586 | 95.762 | 97.281 | 94.778 | 88.779 | 95.098 | 80.115 | 78.384 | 65.472 | 76.392 | 73.019 | 43.384 | 35.73 | 52.167 | 42.551 | 40.91 | 37.783 | 40.489 | 38.708 | 38.588 | 34.788 | 35.498 | 33.706 | 29.777 | 28.715 | 26.358 | 22.827 | 25.033 | 25.988 | 99.2 | 26.1 | 29.9 | 28.4 | 36.9 | 34.5 | 36.8 | 38.8 | 35.4 | 32 | 29.6 | 23.7 | 24.2 | 21.4 | 25.1 | 24.7 | 28.3 | 19.9 | 19.6 | 18.9 | 18.3 | 16.9 | 14.6 | 12.2 | 0 | 0 | 0 | 0 |
Brutowinst
| 209.598 | 205.949 | 201.393 | 191.905 | 187.203 | 173.947 | 156.368 | 140.798 | 120.062 | 126.105 | 135.224 | 121.287 | 134.963 | 149.875 | 167.044 | 148.833 | 143.251 | 138.517 | 171.566 | 177.438 | 196.404 | 191.214 | 187.263 | 176.79 | 197.097 | 176.577 | 179.855 | 174.751 | 165.318 | 177.86 | 157.225 | 156.663 | 170.749 | 169.705 | 163.203 | 155.382 | 146.966 | 118.571 | 138.199 | 154.787 | 150.762 | 163.041 | 154.535 | 164.738 | 150.084 | 159.588 | 140.123 | 163.5 | 171.797 | 196.745 | 183.105 | 191.607 | 176.178 | 191.083 | 184.11 | 178.813 | 184.207 | 176.324 | 158.895 | 145.284 | 129.479 | 133.109 | 129.584 | 145.128 | 162.96 | 176.21 | 162.559 | 156.438 | 144.81 | 124.714 | 61.325 | 64.211 | 67.425 | 69.032 | 66.774 | 64.854 | 61.03 | 56.739 | 50.998 | 55.054 | 49.485 | 36.258 | 29.872 | 27.81 | 39.528 | 39.354 | 36.862 | 36.782 | 34.349 | 33.851 | 27.287 | 29 | 26.999 | 23.097 | 18.763 | 22.621 | 19.694 | 19.781 | 21.67 | -57.5 | 22.4 | 21.3 | 23.5 | 25.2 | 20.3 | 24 | 24.9 | 29 | 26.4 | 23.1 | 16.9 | 18.4 | 17.3 | 23.1 | 23.4 | 14 | 19.4 | 18.1 | 17.2 | 16.6 | 15.1 | 14 | 13 | 24.4 | 21.4 | 21.4 | 21.4 |
Brutowinstmarge
| 0.341 | 0.338 | 0.334 | 0.332 | 0.334 | 0.321 | 0.316 | 0.301 | 0.285 | 0.292 | 0.284 | 0.25 | 0.277 | 0.306 | 0.322 | 0.283 | 0.265 | 0.272 | 0.287 | 0.282 | 0.315 | 0.301 | 0.305 | 0.301 | 0.331 | 0.301 | 0.296 | 0.317 | 0.34 | 0.354 | 0.329 | 0.316 | 0.337 | 0.331 | 0.328 | 0.317 | 0.313 | 0.252 | 0.308 | 0.303 | 0.304 | 0.333 | 0.325 | 0.315 | 0.303 | 0.331 | 0.313 | 0.312 | 0.341 | 0.34 | 0.32 | 0.298 | 0.286 | 0.312 | 0.327 | 0.291 | 0.32 | 0.31 | 0.318 | 0.305 | 0.317 | 0.322 | 0.334 | 0.336 | 0.336 | 0.343 | 0.34 | 0.326 | 0.334 | 0.311 | 0.415 | 0.401 | 0.409 | 0.421 | 0.429 | 0.405 | 0.432 | 0.42 | 0.438 | 0.419 | 0.404 | 0.455 | 0.455 | 0.348 | 0.482 | 0.49 | 0.494 | 0.476 | 0.47 | 0.467 | 0.44 | 0.45 | 0.445 | 0.437 | 0.395 | 0.462 | 0.463 | 0.441 | 0.455 | -1.379 | 0.462 | 0.416 | 0.453 | 0.406 | 0.37 | 0.395 | 0.391 | 0.45 | 0.452 | 0.438 | 0.416 | 0.432 | 0.447 | 0.479 | 0.486 | 0.331 | 0.494 | 0.48 | 0.476 | 0.476 | 0.472 | 0.49 | 0.516 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 51.237 | 53.053 | 52.401 | 53.919 | 51.644 | 53.56 | 49.565 | 46.627 | 43.82 | 45.055 | 49.596 | 49.856 | 46.889 | 48.763 | 51.727 | 45.102 | 46.224 | 48.994 | 53.781 | 51.649 | 50.612 | 49.449 | 50.49 | 45.607 | 47.239 | 54.775 | 60.284 | 43.438 | 42.56 | 43.111 | 40.868 | 40.123 | 39.386 | 43.354 | 45.346 | 35.928 | 41.559 | 43.318 | 41.522 | 44.789 | 42.303 | 43.999 | 44.409 | 46.835 | 41.495 | 43.481 | 44.208 | 44.358 | 43.299 | 46.64 | 44.356 | 42.481 | 38.672 | 40.931 | 40.445 | 40.129 | 34.038 | 33.022 | 33.04 | 29.27 | 31.077 | 30.809 | 31.158 | 28.416 | 31.781 | 31.471 | 29.031 | 27.089 | 26.495 | 25.521 | 15.821 | 15.358 | 15.626 | 14.92 | 12.87 | 11.942 | 11.807 | 11.414 | 11.914 | 11.71 | 11.893 | 10.554 | 10.515 | 10.122 | 11.278 | 11.459 | 10.158 | 8.922 | 9.963 | 10.388 | 7.507 | 8.409 | 8.21 | 7.642 | 5.739 | 5.217 | 4.632 | 5.306 | 6.176 | 7.3 | 6 | 7 | 6.6 | 7.1 | 8.4 | 8.9 | 8.9 | 8.7 | 8.1 | 8.1 | 7.3 | 7.9 | 10.3 | 7.7 | 6.6 | 7.6 | 7.3 | 6.1 | 6.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.232 | 83.666 | 88.259 | 92.715 | 90.377 | 42.352 | 43.415 | 102.493 | 36.466 | 39.667 | 43.161 | 37.246 | 32.034 | 40.384 | 45.328 | 45.069 | 37.124 | 31.118 | 32.492 | 39.585 | 48.472 | 36.542 | 37.68 | 40.407 | 38.387 | 32.26 | 38.317 | 33.595 | 37.527 | 30.743 | 33.45 | 36.57 | 36.851 | 32.212 | 35.118 | 33.331 | 36.034 | 30.71 | 33.285 | 33.057 | 35.04 | 26.606 | 28.467 | 29.024 | 5.644 | 34.088 | 0 | 100.071 | 0 | 27.503 | 27.387 | 0 | 52.213 | 12.463 | 12.519 | 12.122 | 44.428 | 11.645 | 11.77 | 9.966 | 35.49 | 9.201 | 8.652 | 6.914 | 28.944 | 7.627 | 7.486 | 7.773 | 13.055 | 14.345 | 13.845 | 11.518 | 11.615 | 11.168 | 10.089 | 8.86 | 9.927 | 9.458 | 9.271 | 9.635 | 11.4 | 10.1 | 10.4 | 9.4 | 9.9 | 9.7 | 10.3 | 9.6 | 11.7 | 9.7 | 10.4 | 10 | 10.9 | 10.3 | 9 | 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 | -144.573 | 47.204 | 45.448 | 51.921 | 43.007 | 40.78 | 44.753 | 41.468 | 39.846 | 38.894 | 39.376 | 40.767 | 38.078 | 39.217 | 43.058 | 41.027 | 47.027 | 44.484 | 46.119 | 47.609 | 41.923 | 44.05 | 46.182 | 48.216 | 51.987 | 44.913 | 50.847 | 49.856 | 47.267 | 45.037 | 48.845 | 44.648 | 47.968 | 41.197 | 40.974 | 41.537 | 39.836 | 37.669 | 37.925 | 36.975 | 0.252 | 41.363 | 0 | 125.842 | 0 | 35.677 | 34.393 | 0 | 63.587 | 15.176 | 16.321 | 15.481 | 56.642 | 13.688 | 13.529 | 13.239 | 45.279 | 12.045 | 10.272 | 9.073 | 36.673 | 9.474 | 9.786 | 8.437 | 30.603 | 8.159 | 8.233 | 7.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 79.639 | 88.413 | 85.971 | 81.603 | 76.576 | 79.079 | 75.521 | 77.729 | 63.446 | 72.877 | 76.401 | 78.546 | 71.838 | 74.144 | 75.992 | 61.902 | 64.982 | 69.538 | 80.498 | 82.232 | 83.666 | 88.259 | 92.715 | 90.377 | 89.556 | 88.863 | 154.414 | 79.473 | 80.447 | 87.914 | 78.714 | 71.88 | 79.278 | 84.704 | 85.836 | 75.202 | 70.335 | 75.55 | 80.612 | 95.499 | 81.026 | 83.799 | 88.016 | 80.31 | 76.31 | 84.499 | 81.811 | 89.514 | 75.656 | 84.297 | 86.426 | 84.118 | 77.249 | 83.963 | 77.979 | 84.002 | 71.907 | 74.259 | 74.594 | 74.876 | 64.275 | 66.392 | 65.999 | 68.438 | 75.451 | 77.094 | 74.989 | 71.789 | 63.18 | 61.78 | 29.164 | 31.718 | 27.639 | 28.84 | 27.603 | 27.233 | 25.333 | 25.299 | 23.205 | 24.319 | 21.246 | 18.924 | 15.987 | 15.034 | 17.101 | 17.272 | 16.21 | 17.548 | 14.345 | 13.845 | 11.518 | 11.615 | 11.168 | 10.089 | 8.86 | 9.927 | 9.458 | 9.271 | 9.635 | 11.4 | 10.1 | 10.4 | 9.4 | 9.9 | 9.7 | 10.3 | 9.6 | 11.7 | 9.7 | 10.4 | 10 | 10.9 | 10.3 | 9 | 10.3 | 0.5 | 6.5 | 6.7 | 6.2 | 11.4 | 10.4 | 9.9 | 9.5 | 0 | 0 | 0 | 0 |
Overige kosten
| 4.789 | -0.445 | 0.463 | -1.284 | 0.646 | -0.333 | 5.048 | 6.266 | 6.413 | 6.485 | 6.553 | -0.746 | -1.761 | -12.157 | -2.766 | -1.827 | -2.607 | -1.873 | 1.066 | -2.584 | -2.759 | -2.06 | -1.644 | -0.811 | -2.434 | 1.003 | -1.167 | -0.27 | -1.701 | -2.849 | -2.576 | -0.427 | 0.707 | -0.264 | -1.517 | -1.213 | -1.12 | -1.907 | 0.024 | -2.191 | -1.569 | -1.375 | -2.498 | -1.29 | -0.158 | -1.742 | -0.817 | -1.52 | 11.929 | 12.025 | 11.913 | 15.587 | 16.013 | 16.197 | 15.597 | 17.592 | 16.882 | 16.766 | 17.811 | 25.785 | 25.121 | 24.189 | 23.478 | 27.25 | 30.395 | 31.467 | 31.252 | 25.873 | 25.844 | 25.223 | 7.04 | 7.916 | 8.284 | 7.612 | 7.313 | 9.703 | 9.712 | 9.715 | 9.716 | 16.63 | 7.217 | 2.027 | 2.027 | 2.574 | 2.891 | 2.765 | 1.888 | 8.204 | 0.642 | -14.788 | 0.337 | 0.377 | 0.377 | 0.366 | 0.366 | 2.73 | 3.147 | 3.073 | 4.06 | 4.6 | 4.6 | 4.6 | 4.7 | 4.7 | 5.9 | 4.6 | 4.7 | 3.9 | 4.8 | 4.3 | 3.8 | 3 | 2.8 | 2.5 | 2.2 | 2.3 | 2.1 | 1.9 | 1.8 | 1.8 | 1.6 | 1.6 | 1.6 | -78.5 | 0 | 0 | 0 |
Bedrijfskosten
| 135.665 | 141.466 | 138.372 | 135.522 | 132.883 | 137.361 | 130.134 | 130.622 | 113.679 | 124.417 | 132.55 | 137.289 | 127.671 | 131.904 | 136.692 | 118.227 | 122.389 | 129.672 | 145.444 | 149.982 | 150.373 | 153.825 | 159.178 | 153.998 | 154.755 | 161.637 | 232.438 | 128.552 | 128.632 | 135.995 | 124.131 | 118.113 | 123.66 | 135.854 | 137.392 | 119.073 | 119.763 | 126.756 | 130.107 | 150.811 | 134.246 | 138.907 | 143.495 | 137.785 | 128.193 | 138.227 | 136.763 | 145.815 | 130.884 | 142.962 | 142.695 | 142.186 | 131.934 | 141.091 | 134.021 | 141.723 | 122.827 | 124.047 | 125.445 | 129.931 | 120.473 | 121.39 | 120.635 | 124.104 | 137.627 | 140.032 | 135.272 | 124.751 | 115.519 | 112.524 | 52.025 | 54.992 | 51.549 | 51.372 | 47.786 | 48.878 | 46.852 | 46.428 | 44.835 | 52.659 | 40.356 | 31.505 | 28.529 | 27.73 | 31.27 | 31.496 | 28.256 | 34.674 | 24.95 | 9.445 | 19.362 | 20.401 | 19.755 | 18.097 | 14.965 | 17.874 | 17.237 | 17.65 | 19.871 | 23.3 | 20.7 | 22 | 20.7 | 21.7 | 24 | 23.8 | 23.2 | 24.3 | 22.6 | 22.8 | 21.1 | 21.8 | 23.4 | 19.2 | 19.1 | 10.4 | 15.9 | 14.7 | 14.1 | 13.2 | 12 | 11.5 | 11.1 | -78.5 | 0 | 0 | 0 |
Bedrijfsresultaat
| 73.933 | 64.483 | 63.021 | 56.383 | 54.89 | 35.1 | 26.577 | 12.381 | 6.888 | 0.651 | 2.202 | -107.47 | 4.163 | -6.932 | 30.94 | 32.602 | -23.98 | -45.387 | 26.37 | 28.863 | 39.439 | 43.558 | 20.823 | 28.517 | 41.676 | 20.563 | -140.448 | 47.198 | 37.364 | 36.822 | 30.042 | 30.754 | 6.41 | 35.473 | 23.574 | 35.349 | 27.208 | -3.951 | 13.539 | -49.092 | 16.458 | 31.927 | 4.539 | -149.016 | -6.488 | 17.976 | 2.347 | 19.475 | 45.967 | 46.063 | 39.621 | -60.105 | -497.252 | 48.085 | 50.089 | 37.09 | 61.38 | 52.277 | 33.45 | 15.353 | 9.006 | 11.719 | 8.949 | 21.024 | 25.333 | 36.178 | 27.287 | 31.532 | 29.022 | -23.361 | 9.3 | 9.219 | 15.876 | 17.66 | 18.988 | 15.976 | 14.178 | 10.311 | 5.773 | -7.258 | 7.558 | 4.701 | -1.039 | 0.08 | 8.258 | 7.815 | 5.541 | -1.027 | 9.399 | 24.606 | 0.525 | 9.011 | 7.244 | 5.807 | 3.798 | 4.747 | 2.457 | 2.131 | 1.799 | -80.8 | 1.7 | -0.7 | 2.8 | 3.5 | -3.7 | 0.2 | 1.7 | 4.7 | 3.8 | 0.3 | -4.2 | -3.4 | -6.1 | 3.9 | 4.3 | 3.6 | 3.5 | 3.4 | 3.1 | 3.4 | 3.1 | 2.5 | 1.9 | -54.1 | 21.4 | 21.4 | 21.4 |
Bedrijfsresultaat ratio
| 0.12 | 0.106 | 0.104 | 0.098 | 0.098 | 0.065 | 0.054 | 0.026 | 0.016 | 0.002 | 0.005 | -0.221 | 0.009 | -0.014 | 0.06 | 0.062 | -0.044 | -0.089 | 0.044 | 0.046 | 0.063 | 0.069 | 0.034 | 0.049 | 0.07 | 0.035 | -0.231 | 0.086 | 0.077 | 0.073 | 0.063 | 0.062 | 0.013 | 0.069 | 0.047 | 0.072 | 0.058 | -0.008 | 0.03 | -0.096 | 0.033 | 0.065 | 0.01 | -0.285 | -0.013 | 0.037 | 0.005 | 0.037 | 0.091 | 0.08 | 0.069 | -0.094 | -0.808 | 0.079 | 0.089 | 0.06 | 0.107 | 0.092 | 0.067 | 0.032 | 0.022 | 0.028 | 0.023 | 0.049 | 0.052 | 0.07 | 0.057 | 0.066 | 0.067 | -0.058 | 0.063 | 0.058 | 0.096 | 0.108 | 0.122 | 0.1 | 0.1 | 0.076 | 0.05 | -0.055 | 0.062 | 0.059 | -0.016 | 0.001 | 0.101 | 0.097 | 0.074 | -0.013 | 0.129 | 0.34 | 0.008 | 0.14 | 0.119 | 0.11 | 0.08 | 0.097 | 0.058 | 0.048 | 0.038 | -1.938 | 0.035 | -0.014 | 0.054 | 0.056 | -0.068 | 0.003 | 0.027 | 0.073 | 0.065 | 0.006 | -0.103 | -0.08 | -0.158 | 0.081 | 0.089 | 0.085 | 0.089 | 0.09 | 0.086 | 0.097 | 0.097 | 0.087 | 0.075 | -2.217 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 8.492 | 2.557 | 2.195 | -6.921 | 1.216 | -1.819 | -38.684 | -1.6 | -1.943 | -36.875 | 2.553 | -92.214 | -4.89 | -37.06 | -2.178 | 0.169 | -47.449 | -56.105 | 1.314 | -1.177 | -9.351 | 4.109 | -8.906 | 4.914 | -3.1 | 6.626 | -89.032 | 0.729 | -1.023 | -7.892 | -5.628 | -8.223 | -39.972 | 1.358 | -3.754 | -2.173 | -1.115 | 2.327 | 5.471 | -55.259 | -1.627 | 6.418 | -8.999 | -177.259 | -28.537 | -5.127 | -1.83 | 0.27 | 3.785 | -8.499 | -2.965 | -112.918 | -544.643 | -4.384 | -1.596 | -3.701 | -4.423 | -0.425 | -0.592 | 0.269 | -7.084 | -2.877 | -12.374 | -1.046 | -0.281 | -1.845 | 0.188 | -5.788 | -1.142 | -30.118 | 1.508 | -0.344 | -0.187 | -0.241 | -0.448 | -0.088 | -0.535 | 0.454 | -0.289 | -9.568 | -1.31 | -1.053 | -2.116 | -1.9 | 0.068 | -0.074 | -3.018 | -9.041 | 0.051 | 0.25 | -7.404 | -0.089 | -0.074 | 0.743 | 0.023 | -0.163 | 0.135 | 0.249 | 1.033 | -7 | -8.9 | -0.1 | -1.3 | -0.7 | -4.1 | -0.2 | -1.4 | 0.5 | -1.2 | -1.3 | -1.1 | -0.5 | -0.3 | 0.1 | 0.3 | 0.2 | 0.5 | 0.6 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 82.425 | 67.04 | 65.216 | 49.462 | 55.733 | 34.298 | -12.107 | 10.781 | 4.945 | -36.224 | 4.755 | -109.516 | 0.126 | -32.661 | 18.241 | 21.378 | -37.043 | -57.686 | 16.712 | 14.195 | 24.329 | 28.536 | 5.972 | 14.251 | 25.502 | 7.554 | -156.458 | 44.453 | 33.494 | 31.567 | 25.061 | 27.994 | 4.528 | 32.695 | 19.41 | 31.504 | 23.469 | -9.5 | 10.928 | -53.867 | 12.037 | 27.692 | -0.771 | -153.252 | -9.347 | 14.092 | 0.253 | 15.719 | 42.444 | 42.855 | 35.201 | -65.73 | -511.04 | 34.356 | 36.687 | 20.849 | 43.795 | 37.998 | 18.102 | -1.155 | -18.108 | -7.076 | -19.735 | 5.734 | 9.37 | 13.336 | 3.633 | 0.797 | -6.138 | -38.639 | 11.4 | 8.757 | 15.128 | 15.194 | 13.156 | 12.359 | 9.384 | 4.474 | 1.311 | -12.142 | 2.696 | 1.55 | -1.51 | -2.347 | 8.062 | 6.883 | 5.301 | -0.378 | 9.549 | 10 | -0.312 | 7.574 | 6.259 | 5.007 | 2.526 | 4.242 | 1.68 | 1.406 | 1.265 | -89.2 | -8.4 | -2.3 | -0.4 | 1.1 | -9.5 | -1.8 | 0.3 | 5.2 | 2.6 | -1 | -5.3 | -3.9 | -6.6 | 4 | 4.5 | 4 | 4 | 4 | 3.5 | 3.7 | 3.3 | 2.8 | 2.1 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.134 | 0.11 | 0.108 | 0.086 | 0.099 | 0.063 | -0.024 | 0.023 | 0.012 | -0.084 | 0.01 | -0.226 | 0 | -0.067 | 0.035 | 0.041 | -0.069 | -0.113 | 0.028 | 0.023 | 0.039 | 0.045 | 0.01 | 0.024 | 0.043 | 0.013 | -0.258 | 0.081 | 0.069 | 0.063 | 0.052 | 0.056 | 0.009 | 0.064 | 0.039 | 0.064 | 0.05 | -0.02 | 0.024 | -0.106 | 0.024 | 0.057 | -0.002 | -0.293 | -0.019 | 0.029 | 0.001 | 0.03 | 0.084 | 0.074 | 0.062 | -0.102 | -0.83 | 0.056 | 0.065 | 0.034 | 0.076 | 0.067 | 0.036 | -0.002 | -0.044 | -0.017 | -0.051 | 0.013 | 0.019 | 0.026 | 0.008 | 0.002 | -0.014 | -0.096 | 0.077 | 0.055 | 0.092 | 0.093 | 0.085 | 0.077 | 0.066 | 0.033 | 0.011 | -0.092 | 0.022 | 0.019 | -0.023 | -0.029 | 0.098 | 0.086 | 0.071 | -0.005 | 0.131 | 0.138 | -0.005 | 0.117 | 0.103 | 0.095 | 0.053 | 0.087 | 0.04 | 0.031 | 0.027 | -2.139 | -0.173 | -0.045 | -0.008 | 0.018 | -0.173 | -0.03 | 0.005 | 0.081 | 0.045 | -0.019 | -0.131 | -0.092 | -0.171 | 0.083 | 0.094 | 0.095 | 0.102 | 0.106 | 0.097 | 0.106 | 0.103 | 0.098 | 0.083 | 0 | 0 | 0 | 0 |
Belastingkosten
| -3.515 | 15.18 | 13.429 | 4.555 | 15.388 | 9.195 | -0.07 | -11.169 | 0.473 | 0.641 | 3.859 | -51.093 | 1.136 | -0.216 | 4.661 | -0.128 | -11.985 | 4.801 | 7.55 | -0.075 | 6.152 | 8.419 | 6.121 | -10.878 | 5.715 | 3.781 | -11.188 | 42.079 | 6.64 | 16.56 | 9.047 | 15.325 | 13.43 | 12.193 | 8.626 | 9.637 | 10.144 | 3.966 | 5.563 | -5.038 | 4.484 | 7.848 | -0.653 | 0.272 | -2.589 | 1.896 | -3.243 | -0.745 | 6.547 | 10.564 | 9.629 | -11.099 | 6.042 | -0.08 | 9.567 | -1.126 | 14.687 | 11.098 | -8.685 | -6.308 | -15.146 | -22.365 | -0.006 | 1.428 | 1.695 | 0.211 | 0.68 | -3.205 | -2.692 | -14.759 | 4.22 | 1.486 | 5.913 | 4.99 | 6.087 | -4.57 | 3.382 | -4.839 | 0.494 | -5.135 | 1.026 | 0.732 | -0.772 | -0.708 | 3.034 | 2.71 | 2.385 | 0.262 | 3.581 | 3.675 | 2.658 | 2.664 | 2.389 | 1.877 | 0.986 | 1.684 | 0.64 | 0.53 | 0.48 | -24.6 | -2.5 | -0.7 | -0.2 | 0.4 | -3.6 | -0.7 | 0.1 | 1.9 | 1 | -0.3 | -2 | -1.6 | -2.1 | 1.6 | 1.5 | 1.3 | 1.4 | 1.4 | 1.2 | 0.9 | 1 | 1.1 | 0.9 | -1.9 | -0.8 | -0.8 | -0.8 |
Nettowinst
| 77.959 | 51.318 | 51.721 | 44.386 | 40.172 | 24.201 | -12.037 | 22.212 | 4.117 | -36.865 | 0.906 | -58.866 | -1.869 | -33.123 | 12.603 | 21.52 | -25.357 | -62.802 | 8.684 | 14.62 | 16.847 | 19.446 | -1.907 | 23.877 | 19.882 | 2.657 | -145.666 | 1.78 | 25.576 | 14.097 | 15.845 | 11.649 | -9.885 | 19.917 | 10.089 | 21.359 | 12.695 | -14.198 | 4.91 | -49.233 | 7.308 | 19.259 | -0.254 | -154.43 | -7.348 | 12.399 | 2.57 | 15.96 | 35.347 | 31.615 | 25.353 | -54.631 | -517.082 | 34.436 | 27.12 | 21.975 | 29.108 | 26.9 | 26.787 | 5.153 | -2.962 | 15.289 | -19.729 | 4.306 | 7.675 | 13.125 | 2.953 | 4.002 | -3.446 | -23.88 | 7.18 | 7.271 | 9.215 | 10.204 | 7.069 | 16.929 | 6.002 | 9.313 | 0.817 | -7.007 | 1.67 | 0.818 | -0.738 | -1.639 | 5.028 | 4.173 | 2.916 | -0.64 | 5.968 | 6.325 | -2.97 | 4.91 | 3.87 | 3.13 | 1.54 | 0.909 | 1.04 | 0.876 | 1.832 | -64.6 | -5.9 | -1.6 | 3.5 | 0.7 | -5.9 | -1.1 | 0.2 | 3.3 | 1.6 | -0.7 | -3.3 | -2.3 | -4.5 | 2.4 | 3 | 2.7 | 2.6 | 2.6 | 2.3 | 2.8 | 2.3 | 1.7 | 1.2 | 1.9 | 0.8 | 0.8 | 0.8 |
Nettowinstmarge
| 0.127 | 0.084 | 0.086 | 0.077 | 0.072 | 0.045 | -0.024 | 0.048 | 0.01 | -0.085 | 0.002 | -0.121 | -0.004 | -0.068 | 0.024 | 0.041 | -0.047 | -0.123 | 0.015 | 0.023 | 0.027 | 0.031 | -0.003 | 0.041 | 0.033 | 0.005 | -0.24 | 0.003 | 0.053 | 0.028 | 0.033 | 0.023 | -0.02 | 0.039 | 0.02 | 0.044 | 0.027 | -0.03 | 0.011 | -0.097 | 0.015 | 0.039 | -0.001 | -0.295 | -0.015 | 0.026 | 0.006 | 0.03 | 0.07 | 0.055 | 0.044 | -0.085 | -0.84 | 0.056 | 0.048 | 0.036 | 0.051 | 0.047 | 0.054 | 0.011 | -0.007 | 0.037 | -0.051 | 0.01 | 0.016 | 0.026 | 0.006 | 0.008 | -0.008 | -0.059 | 0.049 | 0.045 | 0.056 | 0.062 | 0.045 | 0.106 | 0.043 | 0.069 | 0.007 | -0.053 | 0.014 | 0.01 | -0.011 | -0.02 | 0.061 | 0.052 | 0.039 | -0.008 | 0.082 | 0.087 | -0.048 | 0.076 | 0.064 | 0.059 | 0.032 | 0.019 | 0.024 | 0.02 | 0.038 | -1.549 | -0.122 | -0.031 | 0.067 | 0.011 | -0.108 | -0.018 | 0.003 | 0.051 | 0.027 | -0.013 | -0.081 | -0.054 | -0.116 | 0.05 | 0.062 | 0.064 | 0.066 | 0.069 | 0.064 | 0.08 | 0.072 | 0.059 | 0.048 | 0.078 | 0.037 | 0.037 | 0.037 |
WPA (Winst Per Aandeel)
| 1.73 | 1.12 | 1.13 | 0.98 | 0.88 | 0.53 | -0.27 | 0.49 | 0.091 | -0.82 | 0.02 | -1.3 | -0.041 | -0.73 | 0.3 | 0.53 | -0.63 | -1.56 | 0.22 | 0.37 | 0.43 | 0.49 | -0.05 | 0.61 | 0.51 | 0.07 | -3.74 | 0.05 | 0.66 | 0.36 | 0.41 | 0.3 | -0.26 | 0.52 | 0.27 | 0.56 | 0.33 | -0.37 | 0.14 | -1.26 | 0.19 | 0.49 | -0.007 | -3.95 | -0.19 | 0.31 | 0.07 | 0.41 | 0.9 | 0.79 | 0.64 | -1.37 | -12.7 | 0.85 | 0.67 | 0.54 | 0.68 | 0.63 | 0.63 | 0.13 | -0.074 | 0.4 | -0.55 | 0.13 | 0.16 | 0.34 | 0.03 | 0.13 | -0.11 | -0.79 | 0.26 | 0.27 | 0.36 | 0.4 | 0.28 | 0.68 | 0.25 | 0.41 | 0.04 | -0.33 | 0.08 | 0.04 | -0.036 | -0.08 | 0.25 | 0.2 | 0.14 | -0.032 | 0.29 | 0.32 | -0.18 | 0.3 | 0.25 | 0.2 | 0.1 | 0.059 | 0.06 | 0.08 | 0.03 | -4.32 | -0.4 | -0.11 | 0.23 | 0.046 | -0.4 | -0.07 | 0.01 | 0.23 | 0.11 | -0.05 | -0.24 | -0.17 | -0.34 | 0.17 | 0.21 | 0.21 | 0.2 | 0.2 | 0.18 | 0.23 | 0.19 | 0.14 | 0.11 | 0.21 | 0.09 | 0.09 | 0.09 |
Verwaterde WPA
| 1.7 | 1.1 | 1.12 | 0.96 | 0.87 | 0.53 | -0.27 | 0.49 | 0.091 | -0.82 | 0.02 | -1.3 | -0.041 | -0.73 | 0.3 | 0.53 | -0.63 | -1.56 | 0.21 | 0.36 | 0.42 | 0.49 | -0.048 | 0.6 | 0.5 | 0.07 | -3.74 | 0.05 | 0.65 | 0.36 | 0.4 | 0.3 | -0.26 | 0.52 | 0.26 | 0.56 | 0.33 | -0.37 | 0.14 | -1.26 | 0.19 | 0.49 | -0.007 | -3.94 | -0.19 | 0.31 | 0.06 | 0.4 | 0.89 | 0.79 | 0.63 | -1.37 | -12.7 | 0.84 | 0.66 | 0.54 | 0.68 | 0.61 | 0.62 | 0.13 | -0.074 | 0.4 | -0.55 | 0.13 | 0.15 | 0.31 | 0.03 | 0.13 | -0.11 | -0.79 | 0.26 | 0.27 | 0.35 | 0.39 | 0.27 | 0.68 | 0.23 | 0.38 | 0.04 | -0.33 | 0.08 | 0.04 | -0.036 | -0.079 | 0.23 | 0.19 | 0.14 | -0.032 | 0.27 | 0.28 | -0.18 | 0.3 | 0.21 | 0.18 | 0.09 | 0.059 | 0.06 | 0.08 | 0.03 | -4.23 | -0.4 | -0.11 | 0.22 | 0.046 | -0.4 | -0.07 | 0.01 | 0.23 | 0.11 | -0.05 | -0.24 | -0.17 | -0.34 | 0.17 | 0.21 | 0.21 | 0.2 | 0.2 | 0.18 | 0.23 | 0.19 | 0.14 | 0.11 | 0.21 | 0.09 | 0.09 | 0.09 |
EBITDA
| 73.933 | 78.002 | 75.765 | 70.133 | 71.253 | 51.666 | 41.04 | 16.635 | 23.48 | 17.065 | 19.039 | -7.63 | 27.216 | 27.355 | 49.938 | 54.596 | 42.685 | 32.429 | 51.772 | 41.443 | 76.778 | 69.075 | 60.106 | 52.478 | 70.788 | 47.483 | -22.017 | 63.802 | 52.246 | 54.576 | 45.165 | 55.149 | 63.98 | 41.604 | 41.239 | 53.836 | 46.017 | 9.542 | 27.502 | 25.196 | 39.737 | 47.826 | 34.231 | 50.978 | 46.597 | 44.087 | 28.361 | 44.065 | 68.795 | 81.004 | 67.83 | 82.199 | 77.019 | 82.928 | 81.928 | 71.259 | 93.659 | 84.182 | 66.894 | 57.493 | 48.456 | 36.389 | 45.72 | 65.434 | 63.558 | 87.198 | 73.275 | 80.078 | 77.827 | 80.059 | 20.01 | 22.291 | 28.649 | 29.637 | 33.146 | 29.552 | 28.656 | 25.339 | 20.142 | 32.476 | 21.713 | 10.204 | 7.891 | 6.847 | 13.116 | 13.115 | 15.767 | 13.862 | 12.016 | 26.66 | 17.754 | 10.826 | 9.515 | 6.644 | 6.337 | 7.64 | 5.469 | 4.955 | 4.826 | -69.2 | 15.2 | 4 | 8.8 | 8.9 | 6.3 | 5 | 6.4 | 8.6 | 8.6 | 4.6 | -0.4 | -0.4 | -3 | 6.4 | 6.2 | 5.7 | 5.1 | 4.7 | 4.5 | 5 | 4.5 | 3.9 | 3.2 | -54.1 | 21.4 | 21.4 | 21.4 |
EBITDA ratio
| 0.12 | 0.128 | 0.126 | 0.122 | 0.127 | 0.095 | 0.083 | 0.036 | 0.056 | 0.04 | 0.04 | -0.016 | 0.056 | 0.056 | 0.096 | 0.104 | 0.079 | 0.064 | 0.087 | 0.066 | 0.123 | 0.109 | 0.098 | 0.089 | 0.119 | 0.081 | -0.036 | 0.116 | 0.107 | 0.108 | 0.095 | 0.111 | 0.126 | 0.081 | 0.083 | 0.11 | 0.098 | 0.02 | 0.061 | 0.049 | 0.08 | 0.098 | 0.072 | 0.097 | 0.094 | 0.091 | 0.063 | 0.084 | 0.136 | 0.14 | 0.119 | 0.128 | 0.125 | 0.135 | 0.145 | 0.116 | 0.163 | 0.148 | 0.134 | 0.121 | 0.119 | 0.088 | 0.118 | 0.151 | 0.131 | 0.17 | 0.153 | 0.167 | 0.179 | 0.199 | 0.135 | 0.139 | 0.174 | 0.181 | 0.213 | 0.185 | 0.203 | 0.188 | 0.173 | 0.247 | 0.177 | 0.128 | 0.12 | 0.086 | 0.16 | 0.163 | 0.211 | 0.179 | 0.164 | 0.368 | 0.286 | 0.168 | 0.157 | 0.126 | 0.133 | 0.156 | 0.129 | 0.111 | 0.101 | -1.659 | 0.313 | 0.078 | 0.17 | 0.143 | 0.115 | 0.082 | 0.1 | 0.134 | 0.147 | 0.087 | -0.01 | -0.009 | -0.078 | 0.133 | 0.129 | 0.135 | 0.13 | 0.125 | 0.125 | 0.143 | 0.141 | 0.136 | 0.127 | -2.217 | 1 | 1 | 1 |