Logistec Corporation
TSX:LGT-B.TO
66.95 (CAD) • At close January 10, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 307.15 | 244.966 | 158.881 | 252.942 | 284.209 | 218.972 | 141.442 | 230.089 | 236.171 | 172.593 | 104.85 | 179.828 | 191.847 | 123.595 | 109.431 | 173.726 | 195.293 | 156.175 | 114.748 | 168.717 | 184.537 | 149.182 | 82.442 | 145.497 | 168.314 | 101.861 | 60.071 | 95.758 | 103.093 | 79.616 | 64.859 | 92.441 | 115.933 | 89.262 | 60.372 | 86.88 | 93.908 | 78.697 | 62.735 | 79.478 | 88.724 | 72.733 | 57.365 | 68.39 | 78.255 | 60.055 | 44.16 | 66.215 | 67.202 | 50.171 | 41.042 | 77.362 | 75.787 | 61.545 | 47.171 | 66.745 | 59.906 | 48.432 | 39.918 | 63.843 | 70.371 | 51.325 | 44.738 | 56.746 | 57.75 | 50.768 | 44.332 | 54.781 | 65.572 | 54.387 | 42.313 | 52.502 | 51.97 | 45.918 | 38.575 | 52.615 | 50.831 | 45.668 | 36.385 | 48.271 | 46.109 | 43.475 | 43.488 | 49.028 | 49.022 | 45.569 | 36.236 | 48.146 | 44.15 | 42.183 | 38.183 | 50.134 | 50.16 | 42.9 | 34.3 | 44.5 | 49.3 | 41.3 | 32.4 | 46.7 | 49.5 | 38.5 | 28.2 | 36.4 | 38.6 | 31.7 | 24.5 |
Kosten van de omzet
| 243.189 | 196.283 | 137.29 | 191.485 | 219.811 | 181.192 | 127.591 | 173.235 | 182.645 | 138.898 | 95.063 | 135.613 | 146.303 | 98.161 | 99.692 | 105.189 | 167.804 | 138.83 | 113.03 | 155.371 | 155.091 | 134.838 | 85.848 | 129.502 | 146.068 | 89.947 | 60.039 | 81.124 | 89.989 | 73.261 | 60.233 | 80.406 | 97.993 | 75.505 | 55.439 | 76.57 | 77.461 | 65.208 | 55.79 | 68.702 | 71.869 | 60.417 | 51.603 | 80.507 | 58.091 | 45.569 | 36.652 | 49.726 | 50.557 | 38.216 | 31.815 | 63.847 | 62.843 | 54.047 | 43.53 | 57.057 | 49.928 | 43.846 | 39.414 | 55.913 | 58.177 | 45.084 | 41.952 | 47.418 | 47.896 | 45.477 | 41.23 | 49.058 | 56.079 | 47.694 | 39.624 | 46.675 | 44.036 | 41.584 | 35.763 | 45.319 | 44.344 | 40.884 | 36.306 | 43.15 | 40.752 | 40.334 | 41.4 | 43.811 | 42.818 | 40.086 | 34.468 | 40.986 | 39.712 | 36.977 | 35.277 | 40.898 | 42.341 | 37.8 | 33.2 | 38.2 | 42.3 | 35.7 | 30.4 | 39.3 | 41.9 | 34.1 | 27.1 | 30.2 | 32.8 | 28.6 | 24.1 |
Brutowinst
| 63.961 | 48.683 | 21.591 | 61.457 | 64.398 | 37.78 | 13.851 | 56.854 | 53.526 | 33.695 | 9.787 | 44.215 | 45.544 | 25.434 | 9.739 | 68.537 | 27.489 | 17.345 | 1.718 | 13.346 | 29.446 | 14.344 | -3.406 | 15.995 | 22.246 | 11.914 | 0.032 | 14.634 | 13.104 | 6.355 | 4.626 | 12.035 | 17.94 | 13.757 | 4.933 | 10.31 | 16.447 | 13.489 | 6.945 | 10.776 | 16.855 | 12.316 | 5.762 | -12.117 | 20.164 | 14.486 | 7.508 | 16.489 | 16.645 | 11.955 | 9.227 | 13.515 | 12.944 | 7.498 | 3.641 | 9.688 | 9.978 | 4.586 | 0.504 | 7.93 | 12.194 | 6.241 | 2.786 | 9.328 | 9.854 | 5.291 | 3.102 | 5.723 | 9.493 | 6.693 | 2.689 | 5.827 | 7.934 | 4.334 | 2.812 | 7.296 | 6.487 | 4.784 | 0.079 | 5.121 | 5.357 | 3.141 | 2.088 | 5.217 | 6.204 | 5.483 | 1.768 | 7.16 | 4.438 | 5.206 | 2.906 | 9.236 | 7.819 | 5.1 | 1.1 | 6.3 | 7 | 5.6 | 2 | 7.4 | 7.6 | 4.4 | 1.1 | 6.2 | 5.8 | 3.1 | 0.4 |
Brutowinstmarge
| 0.208 | 0.199 | 0.136 | 0.243 | 0.227 | 0.173 | 0.098 | 0.247 | 0.227 | 0.195 | 0.093 | 0.246 | 0.237 | 0.206 | 0.089 | 0.395 | 0.141 | 0.111 | 0.015 | 0.079 | 0.16 | 0.096 | -0.041 | 0.11 | 0.132 | 0.117 | 0.001 | 0.153 | 0.127 | 0.08 | 0.071 | 0.13 | 0.155 | 0.154 | 0.082 | 0.119 | 0.175 | 0.171 | 0.111 | 0.136 | 0.19 | 0.169 | 0.1 | -0.177 | 0.258 | 0.241 | 0.17 | 0.249 | 0.248 | 0.238 | 0.225 | 0.175 | 0.171 | 0.122 | 0.077 | 0.145 | 0.167 | 0.095 | 0.013 | 0.124 | 0.173 | 0.122 | 0.062 | 0.164 | 0.171 | 0.104 | 0.07 | 0.104 | 0.145 | 0.123 | 0.064 | 0.111 | 0.153 | 0.094 | 0.073 | 0.139 | 0.128 | 0.105 | 0.002 | 0.106 | 0.116 | 0.072 | 0.048 | 0.106 | 0.127 | 0.12 | 0.049 | 0.149 | 0.101 | 0.123 | 0.076 | 0.184 | 0.156 | 0.119 | 0.032 | 0.142 | 0.142 | 0.136 | 0.062 | 0.158 | 0.154 | 0.114 | 0.039 | 0.17 | 0.15 | 0.098 | 0.016 |
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 | 1.313 | 0 | 0 | 0 | 0.819 | 0 | 0 | 0 | 0.709 | 0 | 0 | 0 | 0.974 | 0 | 0 | 0 | 0.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.193 | 5.05 | 4.969 | 5.393 | 5.075 | 4.645 | 5.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 20.492 | 17.155 | 17.574 | 16.626 | 15.263 | 12.092 | 15.347 | 14.602 | 10.524 | 9.622 | 10.673 | 10.588 | 9.329 | 11.274 | 12.295 | 11.29 | 10.133 | 9.455 | 46.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.193 | 5.05 | 4.969 | 5.393 | 5.075 | 4.645 | 5.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.741 | -2.782 | 29.145 | 42.464 | 27.086 | 23.988 | 19.347 | -4.927 | 2.11 | -0.879 | -0.609 | -0.935 | -1.537 | -2.046 | 4.827 | 2.185 | 0.951 | -1.258 | -1.27 | 8.023 | -0.4 | 0.941 | 0.215 | 5.803 | -2.226 | -0.059 | 1.73 | 3.986 | 0.488 | -0.73 | -1.058 | 3.966 | 3.712 | -0.205 | 1.147 | 2.88 | 0.612 | -0.606 | 2.059 | 2.989 | -0.276 | 0.732 | 0.393 | -11.817 | 2.122 | 4.47 | 4.518 | 14.014 | 2.141 | 5.486 | 4.093 | 3.415 | 2.963 | 2.714 | 3.038 | 4.675 | 2.07 | 2.252 | 2.154 | 0.727 | 1.961 | 2.091 | 2.147 | 1.811 | -0.76 | 1.832 | 2.126 | 194.009 | -0.179 | -0.641 | -0.121 | 170.618 | -0.324 | 0.049 | 0.078 | 167.663 | -0.226 | 0.254 | 0.344 | 167.539 | 2.508 | 2.476 | 2.393 | 2.626 | 2.619 | 2.403 | 2.32 | 2.633 | 3.025 | 2.396 | 2.209 | 2.878 | 2.846 | 2.3 | 2.1 | 2.6 | 2.7 | 2 | 1.5 | 2.1 | 2.7 | 1.6 | 1.5 | 1.5 | 1.5 | 1 | 0.9 |
Bedrijfskosten
| 35.649 | 33.153 | 29.145 | 42.464 | 27.086 | 23.988 | 19.347 | 36.86 | 22.533 | 18.401 | 15.443 | 27.76 | 17.416 | 15.376 | 17.718 | 51.373 | 7.059 | 6.001 | 10.676 | 8.023 | 7.859 | 7.812 | 6.146 | 5.803 | 7.589 | 4.969 | 3.636 | 3.986 | 3.978 | 3.081 | 4.185 | 3.966 | 3.799 | 3.601 | 3.307 | 2.88 | 2.301 | 3.109 | 3.217 | 2.989 | 2.851 | 2.946 | 3.075 | -11.817 | 8.315 | 9.52 | 9.487 | 19.407 | 7.216 | 10.131 | 9.227 | 3.415 | 2.963 | 2.714 | 3.038 | 4.675 | 2.07 | 2.252 | 2.154 | 0.727 | 1.961 | 2.091 | 2.147 | 1.811 | 2.714 | 1.832 | 2.126 | 194.009 | 1.878 | 2.33 | 2.003 | 170.618 | 2.348 | 2.321 | 2.159 | 167.663 | 2.391 | 2.523 | 2.49 | 167.539 | 2.508 | 2.476 | 2.393 | 2.626 | 2.619 | 2.403 | 2.32 | 2.633 | 3.025 | 2.396 | 2.209 | 2.878 | 2.846 | 2.3 | 2.1 | 2.6 | 2.7 | 2 | 1.5 | 2.1 | 2.7 | 1.6 | 1.5 | 1.5 | 1.5 | 1 | 0.9 |
Bedrijfsresultaat
| 32.531 | 13.691 | -7.717 | 23.152 | 43.645 | 18.304 | -5.496 | 19.297 | 37.123 | 15.351 | -5.114 | 19.746 | 30.118 | 8.707 | -3.303 | 20.596 | 25.543 | 11.016 | -9.666 | 3.848 | 25.762 | 8.435 | -9.267 | 14.286 | 16.568 | 7.713 | -1.467 | 13.149 | 12.087 | 2.645 | -0.427 | 10.652 | 19.611 | 10.641 | 2.88 | 10.243 | 17.665 | 10.729 | 5.975 | 10.376 | 17.036 | 10.763 | 2.766 | 8.969 | 11.399 | 6.054 | -1.865 | 5.572 | 16.565 | 1.824 | 0.108 | 9.832 | 9.811 | 4.695 | 0.559 | 6.454 | 7.479 | 2.339 | -1.563 | 7.083 | 10.064 | 4.009 | 0.639 | 6.899 | 7.14 | 3.459 | 0.976 | 4.169 | 7.615 | 4.363 | 0.686 | -164.791 | 5.586 | 2.013 | 0.653 | -160.367 | 4.096 | 2.261 | -2.411 | -162.418 | 2.849 | 0.665 | -0.305 | 2.591 | 3.585 | 7.614 | 3.711 | 4.527 | 1.413 | 7.602 | 5.115 | 12.114 | 10.661 | 7.4 | 3.2 | 8.9 | 9.7 | 7.7 | 3.5 | 9.5 | 10.4 | 6 | 2.6 | 7.7 | 7.3 | 4 | 1.3 |
Bedrijfsresultaat ratio
| 0.106 | 0.056 | -0.049 | 0.092 | 0.154 | 0.084 | -0.039 | 0.084 | 0.157 | 0.089 | -0.049 | 0.11 | 0.157 | 0.07 | -0.03 | 0.119 | 0.131 | 0.071 | -0.084 | 0.023 | 0.14 | 0.057 | -0.112 | 0.098 | 0.098 | 0.076 | -0.024 | 0.137 | 0.117 | 0.033 | -0.007 | 0.115 | 0.169 | 0.119 | 0.048 | 0.118 | 0.188 | 0.136 | 0.095 | 0.131 | 0.192 | 0.148 | 0.048 | 0.131 | 0.146 | 0.101 | -0.042 | 0.084 | 0.246 | 0.036 | 0.003 | 0.127 | 0.129 | 0.076 | 0.012 | 0.097 | 0.125 | 0.048 | -0.039 | 0.111 | 0.143 | 0.078 | 0.014 | 0.122 | 0.124 | 0.068 | 0.022 | 0.076 | 0.116 | 0.08 | 0.016 | -3.139 | 0.107 | 0.044 | 0.017 | -3.048 | 0.081 | 0.05 | -0.066 | -3.365 | 0.062 | 0.015 | -0.007 | 0.053 | 0.073 | 0.167 | 0.102 | 0.094 | 0.032 | 0.18 | 0.134 | 0.242 | 0.213 | 0.172 | 0.093 | 0.2 | 0.197 | 0.186 | 0.108 | 0.203 | 0.21 | 0.156 | 0.092 | 0.212 | 0.189 | 0.126 | 0.053 |
Totaal overige inkomsten en kosten netto
| 4.219 | -1.839 | -4.427 | -4.83 | -4.052 | -3.105 | -2.812 | -0.697 | 6.13 | 0.057 | 0.542 | 3.291 | 1.989 | -1.351 | 4.676 | 3.432 | 5.113 | -0.328 | -0.708 | -1.475 | 4.175 | 1.903 | 0.285 | 4.094 | 1.911 | 0.768 | 2.137 | 2.501 | 2.961 | -0.629 | -0.868 | 2.583 | 5.47 | 0.485 | 1.254 | 2.813 | 3.519 | 0.349 | 2.247 | 2.589 | 3.032 | 1.393 | 0.079 | 9.975 | -0.658 | 0.852 | -0.148 | 8.49 | 7.136 | 0.038 | -0.235 | 0.005 | 0.005 | 0.005 | 0.004 | 0.458 | 0.005 | 0.005 | -0.499 | 0.139 | -0.079 | 0.063 | 0.444 | -0.225 | -0.368 | 0.189 | 0.09 | 1.634 | 0.117 | -0.329 | 0.033 | 1.455 | -0.215 | -0.055 | 0.055 | 0.878 | 0.023 | 0.703 | 0.345 | 0.745 | 0.175 | 0.223 | 0.195 | 0.243 | -0.011 | 0.144 | 0.187 | 0.261 | 0.116 | 0.125 | 0.628 | -6.093 | -5.853 | -5 | 0.1 | -5.6 | 0.2 | -4.3 | 0.2 | -4.6 | 0.1 | 0.1 | 0.1 | -2.6 | -3.3 | -2.1 | -2.1 |
Inkomen voor belasting
| 22.512 | 5.728 | -12.144 | 18.322 | 39.593 | 15.199 | -8.308 | 16.241 | 34.572 | 12.829 | -7.547 | 16.524 | 27.204 | 6.031 | -6.309 | 16.261 | 22.881 | 8.212 | -12.218 | 1.78 | 23.904 | 5.69 | -10.071 | 12.253 | 15.777 | 7.316 | -1.779 | 12.662 | 11.481 | 2.281 | -0.67 | 10.258 | 19.725 | 10.464 | 2.714 | 10.168 | 17.528 | 10.693 | 5.998 | 10.353 | 17.053 | 10.736 | 2.633 | 8.949 | 11.22 | 5.882 | -1.841 | 5.447 | 16.379 | 1.862 | -0.127 | 9.837 | 9.816 | 4.7 | 0.563 | 6.912 | 7.484 | 1.966 | -2.062 | 7.222 | 9.985 | 4.072 | 0.856 | 6.344 | 7.532 | 3.673 | 0.791 | 4.351 | 7.911 | 4.675 | 0.974 | 3.794 | 5.461 | 1.897 | 0.765 | 5.503 | 4.258 | 3.525 | -1.843 | 3.32 | 2.973 | 0.956 | -0.006 | 2.834 | 3.574 | 2.942 | -0.583 | 4.992 | 1.164 | 2.593 | 0.963 | 6.021 | 4.808 | 2.4 | -1.2 | 3.3 | 4.1 | 3.4 | 0.2 | 4.9 | 4.5 | 2.6 | -0.5 | 5.1 | 4 | 1.9 | -0.8 |
Inkomen voor belasting ratio
| 0.073 | 0.023 | -0.076 | 0.072 | 0.139 | 0.069 | -0.059 | 0.071 | 0.146 | 0.074 | -0.072 | 0.092 | 0.142 | 0.049 | -0.058 | 0.094 | 0.117 | 0.053 | -0.106 | 0.011 | 0.13 | 0.038 | -0.122 | 0.084 | 0.094 | 0.072 | -0.03 | 0.132 | 0.111 | 0.029 | -0.01 | 0.111 | 0.17 | 0.117 | 0.045 | 0.117 | 0.187 | 0.136 | 0.096 | 0.13 | 0.192 | 0.148 | 0.046 | 0.131 | 0.143 | 0.098 | -0.042 | 0.082 | 0.244 | 0.037 | -0.003 | 0.127 | 0.13 | 0.076 | 0.012 | 0.104 | 0.125 | 0.041 | -0.052 | 0.113 | 0.142 | 0.079 | 0.019 | 0.112 | 0.13 | 0.072 | 0.018 | 0.079 | 0.121 | 0.086 | 0.023 | 0.072 | 0.105 | 0.041 | 0.02 | 0.105 | 0.084 | 0.077 | -0.051 | 0.069 | 0.064 | 0.022 | -0 | 0.058 | 0.073 | 0.065 | -0.016 | 0.104 | 0.026 | 0.061 | 0.025 | 0.12 | 0.096 | 0.056 | -0.035 | 0.074 | 0.083 | 0.082 | 0.006 | 0.105 | 0.091 | 0.068 | -0.018 | 0.14 | 0.104 | 0.06 | -0.033 |
Belastingkosten
| 4.937 | 2.457 | -3.207 | 3.338 | 7.827 | 2.049 | -2.41 | 2.04 | 7.815 | 2.542 | -1.926 | 3.585 | 6.74 | 1.416 | -1.079 | 4.477 | 5.403 | 2.106 | -3.287 | -1.658 | 4.081 | 2.63 | -1.745 | 0.286 | 3.61 | 2.535 | -0.22 | 3.775 | 2.319 | 1.343 | -0.169 | 1.775 | 5.09 | 2.858 | 0.565 | 1.723 | 3.993 | 2.548 | 1.606 | 2.454 | 3.955 | 2.649 | 0.89 | 2.181 | 2.567 | 1.654 | -0.477 | 1.75 | 2.027 | 0.278 | -0.062 | 3.116 | 2.895 | 1.716 | 0.177 | 1.937 | 2.381 | 0.788 | -0.686 | 1.413 | 3.137 | 1.214 | 0.206 | 1.91 | 2.446 | 1.097 | 0.144 | 1.384 | 2.567 | 1.567 | 0.328 | 1.186 | 1.696 | 0.808 | 0.197 | 1.304 | 1.133 | 1.296 | -0.472 | 0.784 | 0.885 | 0.413 | 0.052 | 1.404 | 1.161 | 1.066 | -0.206 | 0.874 | 0.198 | 1.088 | 0.334 | 2.418 | 1.973 | 1 | -0.5 | 1 | 1.7 | 1.4 | 0.1 | 1.9 | 1.8 | 1.2 | -0.4 | 1.8 | 1.7 | 0.8 | -0.3 |
Nettowinst
| 17.508 | 3.224 | -8.937 | 14.901 | 31.636 | 13.024 | -5.898 | 14.108 | 26.739 | 10.241 | -5.724 | 12.98 | 20.465 | 4.59 | -5.421 | 11.764 | 17.393 | 5.927 | -8.89 | 3.413 | 22.256 | 1.868 | -9.477 | 13.212 | 10.955 | 4.789 | -1.53 | 8.892 | 9.153 | 0.951 | -0.138 | 7.854 | 12.102 | 6.668 | 2.518 | 7.287 | 11.959 | 7.444 | 4.347 | 6.632 | 11.569 | 7.385 | 1.936 | 6.603 | 7.147 | 3.424 | -1.113 | 2.984 | 13.202 | 1.329 | 0.077 | 5.942 | 5.87 | 2.126 | 0.211 | 4.515 | 4.146 | 0.601 | -1.129 | 5.023 | 5.379 | 2.049 | 0.94 | 3.841 | 4.5 | 2.189 | 0.541 | 2.683 | 4.498 | 2.779 | 0.723 | 2.492 | 3.623 | 1.089 | 0.625 | 3.774 | 3.125 | 2.229 | -1.342 | 2.362 | 2.088 | 0.543 | -0.058 | 1.43 | 2.413 | 1.876 | -0.377 | 4.118 | 0.966 | 1.505 | 0.629 | 3.603 | 2.835 | 1.4 | -0.7 | 2.3 | 2.4 | 2 | 0.1 | 3 | 2.7 | 1.4 | -0.1 | 3.3 | 2.3 | 1.1 | -0.5 |
Nettowinstmarge
| 0.057 | 0.013 | -0.056 | 0.059 | 0.111 | 0.059 | -0.042 | 0.061 | 0.113 | 0.059 | -0.055 | 0.072 | 0.107 | 0.037 | -0.05 | 0.068 | 0.089 | 0.038 | -0.077 | 0.02 | 0.121 | 0.013 | -0.115 | 0.091 | 0.065 | 0.047 | -0.025 | 0.093 | 0.089 | 0.012 | -0.002 | 0.085 | 0.104 | 0.075 | 0.042 | 0.084 | 0.127 | 0.095 | 0.069 | 0.083 | 0.13 | 0.102 | 0.034 | 0.097 | 0.091 | 0.057 | -0.025 | 0.045 | 0.196 | 0.026 | 0.002 | 0.077 | 0.077 | 0.035 | 0.004 | 0.068 | 0.069 | 0.012 | -0.028 | 0.079 | 0.076 | 0.04 | 0.021 | 0.068 | 0.078 | 0.043 | 0.012 | 0.049 | 0.069 | 0.051 | 0.017 | 0.047 | 0.07 | 0.024 | 0.016 | 0.072 | 0.061 | 0.049 | -0.037 | 0.049 | 0.045 | 0.012 | -0.001 | 0.029 | 0.049 | 0.041 | -0.01 | 0.086 | 0.022 | 0.036 | 0.016 | 0.072 | 0.057 | 0.033 | -0.02 | 0.052 | 0.049 | 0.048 | 0.003 | 0.064 | 0.055 | 0.036 | -0.004 | 0.091 | 0.06 | 0.035 | -0.02 |
WPA (Winst Per Aandeel)
| 1.44 | 0.25 | -0.7 | 1.16 | 2.47 | 1 | -0.45 | 1.09 | 2.17 | 0.84 | -0.44 | 1 | 1.68 | 0.38 | -0.42 | 0.92 | 1.44 | 0.49 | -0.7 | 0.27 | 1.85 | 0.16 | -0.75 | 1.05 | 0.93 | 0.41 | -0.13 | 0.73 | 0.8 | 0.08 | -0.011 | 0.64 | 1.03 | 0.57 | 0.21 | 0.58 | 1 | 0.62 | 0.36 | 0.52 | 0.95 | 0.6 | 0.16 | 0.51 | 0.58 | 0.28 | -0.085 | 0.23 | 1.01 | 0.1 | 0.006 | 0.45 | 0.41 | 0.21 | 0.015 | 0.34 | 0.31 | 0.045 | -0.085 | 0.38 | 0.41 | 0.16 | 0.07 | 0.29 | 0.34 | 0.17 | 0.04 | 0.2 | 0.34 | 0.21 | 0.055 | 0.19 | 0.27 | 0.08 | 0.045 | 0.28 | 0.24 | 0.17 | -0.1 | 0.18 | 0.16 | 0.04 | -0.004 | 0.11 | 0.19 | 0.14 | -0.029 | 0.31 | 0.07 | 0.12 | 0.05 | 0.27 | 0.22 | 0.11 | -0.055 | 0.18 | 0.19 | 0.15 | 0.005 | 0.23 | 0.21 | 0.11 | -0.01 | 0.33 | 0.18 | 0.085 | -0.035 |
Verwaterde WPA
| 1.43 | 0.25 | -0.7 | 1.15 | 2.44 | 1 | -0.45 | 1.08 | 2.15 | 0.83 | -0.44 | 1 | 1.65 | 0.37 | -0.42 | 0.92 | 1.4 | 0.48 | -0.7 | 0.27 | 1.78 | 0.15 | -0.75 | 1.01 | 0.88 | 0.39 | -0.12 | 0.69 | 0.75 | 0.08 | -0.011 | 0.64 | 1.03 | 0.57 | 0.21 | 0.58 | 1 | 0.62 | 0.36 | 0.52 | 0.95 | 0.6 | 0.16 | 0.51 | 0.58 | 0.28 | -0.085 | 0.23 | 1.01 | 0.1 | 0.006 | 0.45 | 0.41 | 0.21 | 0.015 | 0.34 | 0.31 | 0.045 | -0.085 | 0.38 | 0.41 | 0.16 | 0.07 | 0.29 | 0.34 | 0.17 | 0.04 | 0.2 | 0.34 | 0.21 | 0.055 | 0.19 | 0.27 | 0.08 | 0.045 | 0.28 | 0.24 | 0.17 | -0.1 | 0.18 | 0.16 | 0.04 | -0.004 | 0.11 | 0.18 | 0.14 | -0.029 | 0.31 | 0.07 | 0.12 | 0.05 | 0.27 | 0.22 | 0.11 | -0.055 | 0.18 | 0.19 | 0.15 | 0.005 | 0.23 | 0.21 | 0.11 | -0.01 | 0.33 | 0.18 | 0.085 | -0.035 |
EBITDA
| 32.823 | 13.975 | -7.465 | 23.371 | 43.771 | 18.46 | -5.367 | 19.427 | 37.232 | 15.537 | -4.998 | 21.178 | 30.265 | 8.866 | -3.173 | 20.741 | 25.614 | 11.096 | -9.328 | 3.849 | 26.176 | 8.45 | -9.184 | 14.395 | 16.666 | 7.811 | -1.384 | 13.153 | 12.141 | 2.69 | -0.365 | 10.46 | 19.97 | 10.674 | 2.969 | 10.345 | 17.757 | 10.824 | 6.089 | 10.459 | 17.141 | 10.874 | 2.863 | 1.162 | 16.781 | 7.186 | 0.423 | 5.33 | 11.673 | 4.297 | 1.984 | 13.721 | 13.278 | 8.03 | 3.87 | 10.348 | 10.146 | 4.568 | 0.515 | 10.111 | 12.493 | 6.401 | 2.723 | 9.736 | 9.315 | 5.502 | 3.07 | -186.309 | 9.65 | 6.432 | 2.67 | -164.791 | 5.586 | 2.013 | 2.812 | -160.367 | 4.096 | 2.261 | 0.027 | -160.037 | 5.293 | 3.079 | 2.035 | 5.217 | 6.204 | 5.423 | 1.665 | 7.16 | 4.438 | 5.206 | 2.906 | 9.236 | 7.819 | 5.1 | 1.1 | 6.3 | 7 | 5.6 | 2 | 7.4 | 7.6 | 4.4 | 1.1 | 6.2 | 5.8 | 3.1 | 0.4 |
EBITDA ratio
| 0.107 | 0.057 | -0.047 | 0.092 | 0.154 | 0.084 | -0.038 | 0.084 | 0.158 | 0.09 | -0.048 | 0.118 | 0.158 | 0.072 | -0.029 | 0.119 | 0.131 | 0.071 | -0.081 | 0.023 | 0.142 | 0.057 | -0.111 | 0.099 | 0.099 | 0.077 | -0.023 | 0.137 | 0.118 | 0.034 | -0.006 | 0.113 | 0.172 | 0.12 | 0.049 | 0.119 | 0.189 | 0.138 | 0.097 | 0.132 | 0.193 | 0.15 | 0.05 | 0.017 | 0.214 | 0.12 | 0.01 | 0.08 | 0.174 | 0.086 | 0.048 | 0.177 | 0.175 | 0.13 | 0.082 | 0.155 | 0.169 | 0.094 | 0.013 | 0.158 | 0.178 | 0.125 | 0.061 | 0.172 | 0.161 | 0.108 | 0.069 | -3.401 | 0.147 | 0.118 | 0.063 | -3.139 | 0.107 | 0.044 | 0.073 | -3.048 | 0.081 | 0.05 | 0.001 | -3.315 | 0.115 | 0.071 | 0.047 | 0.106 | 0.127 | 0.119 | 0.046 | 0.149 | 0.101 | 0.123 | 0.076 | 0.184 | 0.156 | 0.119 | 0.032 | 0.142 | 0.142 | 0.136 | 0.062 | 0.158 | 0.154 | 0.114 | 0.039 | 0.17 | 0.15 | 0.098 | 0.016 |