L3Harris Technologies, Inc.
NYSE:LHX
209.75 (USD) • At close January 3, 2025
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 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 5,292 | 5,299 | 5,211 | 5,340 | 4,915 | 4,693 | 4,471 | 4,578 | 4,246 | 4,135 | 4,103 | 4,350 | 4,229 | 4,668 | 4,567 | 4,660 | 4,463 | 4,445 | 4,626 | 4,832 | 4,431 | 1,865 | 1,728 | 1,666 | 1,542 | 1,666 | 1,562 | 1,535 | 1,410 | 1,542 | 1,489 | 1,449 | 1,420 | 1,904 | 1,550 | 1,748 | 1,811 | 1,534.7 | 1,187 | 1,206 | 1,155 | 1,329.4 | 1,267.5 | 1,223.2 | 1,191.9 | 1,359.6 | 1,203.7 | 1,286.9 | 1,261.5 | 1,079 | 1,368.8 | 1,310.2 | 1,336.1 | 1,667.4 | 1,412.8 | 1,438.5 | 1,405.4 | 1,455.9 | 1,329.5 | 1,217.7 | 1,203 | 752.2 | 1,205.1 | 1,333.2 | 1,172.6 | 1,433.2 | 1,329.6 | 1,317.7 | 1,230.5 | 1,207.6 | 1,072.4 | 1,016.2 | 946.8 | 992.4 | 881.1 | 841.6 | 759.7 | 821.9 | 772.1 | 737.2 | 669.4 | 686.6 | 654 | 593.9 | 547.9 | 579.7 | 538.9 | 523.9 | 450.2 | 497.6 | 483.3 | 451.5 | 443.4 | 528.5 | 479.3 | 486.9 | 460.4 | 512.4 | 455.2 | 441 | 398.8 | -1,013.9 | 445.4 | 417.5 | 412.6 | 979 | 961.6 | 970 | 979.6 | 1,046.5 | 921.4 | 945.9 | 883.4 | 1,012 | 875.9 | 916.6 | 816.7 | 923.3 | 850.4 | 863.1 | 807.3 | 921.2 | 838.3 | 807.5 | 769.1 | 858.5 | 744.2 | 768.8 | 727.6 | 827.8 | 734.6 | 755.7 | 685.9 | 805.1 | 750.3 | 765.4 | 719.3 | 790.2 | 778.6 | 761.1 | 722.7 | 590.2 | 581.7 | 555.2 | 486.5 | 538.5 | 524.7 | 492.8 | 506.6 | 562.2 | 522.3 | 525.2 | 469.4 | 577.2 | 517.3 | 562.2 | 559.9 |
Kosten van de omzet
| 3,873 | 4,133 | 4,060 | 3,935 | 3,608 | 3,476 | 3,305 | 3,316 | 3,052 | 2,907 | 2,860 | 3,053 | 2,921 | 3,251 | 3,213 | 3,261 | 3,152 | 3,175 | 3,298 | 3,484 | 3,242 | 1,223 | 1,139 | 1,095 | 1,010 | 1,027 | 1,028 | 1,022 | 919 | 1,019 | 958 | 920 | 897 | 1,319 | 1,009 | 1,203 | 1,220 | 1,038.2 | 754 | 808 | 762 | 899.6 | 841 | 795.4 | 774.5 | 887.8 | 803.5 | 845.4 | 848.3 | 746 | 879.8 | 856 | 893.9 | 1,092.6 | 896.6 | 940.5 | 881.1 | 923.7 | 820 | 778.6 | 812.1 | 478.3 | 813.3 | 925.3 | 791.9 | 990 | 933.9 | 908.2 | 849.6 | 827.4 | 719.1 | 683.7 | 640.9 | 651.4 | 584.2 | 605.6 | 536.6 | 585.1 | 547.4 | 540.2 | 504.1 | 520.2 | 492.7 | 440.4 | 413.7 | 446.7 | 404.9 | 388.7 | 335.3 | 359.2 | 354.3 | 333.8 | 330.8 | 380.4 | 352.6 | 362.5 | 335.6 | 367.7 | 327.6 | 313.4 | 283.6 | -456.6 | 327.3 | 281 | 287.4 | 605.7 | 569.8 | 591 | 608.5 | 639.9 | 561.3 | 590.6 | 543.9 | 620.5 | 533.9 | 575.7 | 503.8 | 545.1 | 538.8 | 559.3 | 520 | 585.6 | 540.6 | 511.2 | 483.9 | 538 | 461.2 | 480.2 | 456.8 | 487.1 | 464.9 | 481.5 | 432.8 | 487.1 | 462.8 | 466.2 | 433.5 | 451.9 | 434.6 | 468.9 | 435.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 1,419 | 1,166 | 1,151 | 1,405 | 1,307 | 1,217 | 1,166 | 1,262 | 1,194 | 1,228 | 1,243 | 1,297 | 1,308 | 1,417 | 1,354 | 1,399 | 1,311 | 1,270 | 1,328 | 1,348 | 1,189 | 642 | 589 | 571 | 532 | 639 | 534 | 513 | 491 | 523 | 531 | 529 | 523 | 585 | 541 | 545 | 591 | 496.5 | 433 | 398 | 393 | 429.8 | 426.5 | 427.8 | 417.4 | 471.8 | 400.2 | 441.5 | 413.2 | 333 | 489 | 454.2 | 442.2 | 574.8 | 516.2 | 498 | 524.3 | 532.2 | 509.5 | 439.1 | 390.9 | 273.9 | 391.8 | 407.9 | 380.7 | 443.2 | 395.7 | 409.5 | 380.9 | 380.2 | 353.3 | 332.5 | 305.9 | 341 | 296.9 | 236 | 223.1 | 236.8 | 224.7 | 197 | 165.3 | 166.4 | 161.3 | 153.5 | 134.2 | 133 | 134 | 135.2 | 114.9 | 138.4 | 129 | 117.7 | 112.6 | 148.1 | 126.7 | 124.4 | 124.8 | 144.7 | 127.6 | 127.6 | 115.2 | -557.3 | 118.1 | 136.5 | 125.2 | 373.3 | 391.8 | 379 | 371.1 | 406.6 | 360.1 | 355.3 | 339.5 | 391.5 | 342 | 340.9 | 312.9 | 378.2 | 311.6 | 303.8 | 287.3 | 335.6 | 297.7 | 296.3 | 285.2 | 320.5 | 283 | 288.6 | 270.8 | 340.7 | 269.7 | 274.2 | 253.1 | 318 | 287.5 | 299.2 | 285.8 | 338.3 | 344 | 292.2 | 286.9 | 590.2 | 581.7 | 555.2 | 486.5 | 538.5 | 524.7 | 492.8 | 506.6 | 562.2 | 522.3 | 525.2 | 469.4 | 577.2 | 517.3 | 562.2 | 559.9 |
Brutowinstmarge
| 0.268 | 0.22 | 0.221 | 0.263 | 0.266 | 0.259 | 0.261 | 0.276 | 0.281 | 0.297 | 0.303 | 0.298 | 0.309 | 0.304 | 0.296 | 0.3 | 0.294 | 0.286 | 0.287 | 0.279 | 0.268 | 0.344 | 0.341 | 0.343 | 0.345 | 0.384 | 0.342 | 0.334 | 0.348 | 0.339 | 0.357 | 0.365 | 0.368 | 0.307 | 0.349 | 0.312 | 0.326 | 0.324 | 0.365 | 0.33 | 0.34 | 0.323 | 0.336 | 0.35 | 0.35 | 0.347 | 0.332 | 0.343 | 0.328 | 0.309 | 0.357 | 0.347 | 0.331 | 0.345 | 0.365 | 0.346 | 0.373 | 0.366 | 0.383 | 0.361 | 0.325 | 0.364 | 0.325 | 0.306 | 0.325 | 0.309 | 0.298 | 0.311 | 0.31 | 0.315 | 0.329 | 0.327 | 0.323 | 0.344 | 0.337 | 0.28 | 0.294 | 0.288 | 0.291 | 0.267 | 0.247 | 0.242 | 0.247 | 0.258 | 0.245 | 0.229 | 0.249 | 0.258 | 0.255 | 0.278 | 0.267 | 0.261 | 0.254 | 0.28 | 0.264 | 0.255 | 0.271 | 0.282 | 0.28 | 0.289 | 0.289 | 0.55 | 0.265 | 0.327 | 0.303 | 0.381 | 0.407 | 0.391 | 0.379 | 0.389 | 0.391 | 0.376 | 0.384 | 0.387 | 0.39 | 0.372 | 0.383 | 0.41 | 0.366 | 0.352 | 0.356 | 0.364 | 0.355 | 0.367 | 0.371 | 0.373 | 0.38 | 0.375 | 0.372 | 0.412 | 0.367 | 0.363 | 0.369 | 0.395 | 0.383 | 0.391 | 0.397 | 0.428 | 0.442 | 0.384 | 0.397 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 480 | 0 | 0 | 0 | 603 | 0 | 0 | 0 | 692 | 0 | 0 | 0 | 684 | 0 | 0 | 149 | 658 | 0 | 0 | 72 | 0 | 0 | 311 | 0 | 0 | 0 | 310 | 0 | 0 | 0 | 305 | 0 | 0 | 0 | 277 | 0 | 0 | 0 | 865 | 0 | 0 | 0 | 900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 924 | 803 | 970 | 878 | 0 | 706 | 773 | 2,844 | 0 | 633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -229 | -237 | 0 | 0 | 0 | 0 | -2,077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 924 | 655 | 733 | -463 | 828 | 706 | 773 | 767 | 742 | 633 | 745 | 795 | 793 | 891 | 801 | 831 | 817 | 855 | 812 | 928 | 999 | 349 | 310 | 304 | 279 | 317 | 331 | 291 | 268 | 248 | 256 | 252 | 277 | 309 | 273 | 217 | 329 | 404.5 | 220 | 188 | 195 | 203.9 | 203.2 | 204.7 | 207.8 | 300.7 | 202.5 | 213.1 | 198.2 | 76.8 | 242 | 222.3 | 223.4 | 347.9 | 281 | 255.2 | 255.2 | 0 | 245 | 215.7 | 0 | 74.3 | 240.1 | 236.6 | 240.3 | 270.2 | 236.4 | 230.3 | 216.9 | 238.4 | 241.5 | 181.4 | 169.4 | 205.1 | 177.8 | 167.7 | 139.7 | 141.4 | 136 | 124.2 | 101 | 112.8 | 103.6 | 101 | 91.6 | 128.6 | 97.6 | 108.9 | 96.8 | 103.8 | 99.3 | 97.5 | 99.6 | 113.1 | 104.8 | 95.7 | 100.8 | 120.6 | 108.3 | 96.5 | 92 | -308.7 | 86.3 | 98.7 | 86.5 | 234.4 | 246 | 245.6 | 250.9 | 262.4 | 231.5 | 239 | 230.9 | 248.3 | 229.1 | 223 | 211.5 | 229.6 | 201.2 | 209.1 | 195.9 | 221.6 | 203.4 | 201.9 | 203.9 | 228.6 | 197.4 | 202.4 | 194.7 | 231.1 | 204.7 | 194.4 | 187.1 | 329.2 | 209.5 | 340.4 | 210.1 | 240.6 | 220.2 | 199.2 | 201.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 5 | 88 | 93 | 80 | 6 | 82 | 130 | 99 | -3 | 106 | 125 | 111 | 86 | 117 | 103 | 96 | 105 | 95 | 115 | 79 | 47 | 46 | 47 | 47 | -2 | 46 | 44 | 46 | 0 | 0 | 1 | 1 | 0 | -1 | 0 | 1 | 0.5 | 0.3 | 0.2 | 0 | -0.4 | 0.2 | 3.2 | 1.3 | 2.2 | -0.5 | -1.1 | 0 | 0 | 8.1 | 2.9 | 0.7 | 0 | 0 | -0.9 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,049 | 0 | 0 | 0 | -1,977.3 | 0 | 0 | 0 | -1,973.6 | 0 | 0 | 0 | -2,143.4 | 0 | 0 | 0 |
Bedrijfskosten
| 924 | 655 | 733 | 704 | 828 | 706 | 773 | 767 | 742 | 633 | 745 | 795 | 793 | 891 | 801 | 831 | 817 | 855 | 812 | 928 | 999 | 349 | 310 | 304 | 279 | 317 | 331 | 291 | 268 | 248 | 256 | 252 | 277 | 309 | 273 | 217 | 329 | 404.5 | 220 | 188 | 195 | 203.9 | 203.2 | 204.7 | 207.8 | 300.7 | 202.5 | 213.1 | 198.2 | 76.8 | 242 | 222.3 | 223.4 | 347.9 | 281 | 255.2 | 255.2 | 286.1 | 245 | 215.7 | 212.1 | 74.3 | 188.4 | 191.8 | 189.6 | 270.2 | 236.4 | 230.3 | 216.9 | 238.4 | 241.5 | 181.4 | 169.4 | 205.1 | 177.8 | 167.7 | 139.7 | 141.4 | 136 | 124.2 | 101 | 112.8 | 103.6 | 101 | 91.6 | 128.6 | 97.6 | 108.9 | 96.8 | 103.8 | 99.3 | 89.7 | 81.7 | 98.5 | 103.2 | 93.5 | 61.4 | 138.7 | 127.1 | 112.3 | 107.9 | -450.4 | 87.4 | 114.6 | 101.7 | 289.6 | 303.7 | 295.6 | 298.2 | 311.9 | 280 | 282.7 | 272.7 | 294.1 | 272.9 | 262.8 | 252.8 | 282.7 | 241 | 240 | 237.4 | 258.6 | 242.2 | 241.3 | 242.2 | 268.4 | 237.3 | 241.5 | 233.2 | 288.3 | 235.7 | 236.1 | 228.4 | 382.5 | 252.5 | 384.7 | 253.6 | 295.1 | 281.6 | 231.3 | 236.9 | -2,049 | 0 | 0 | 0 | -1,977.3 | 0 | 0 | 0 | -1,973.6 | 0 | 0 | 0 | -2,143.4 | 0 | 0 | 0 |
Bedrijfsresultaat
| 495 | 511 | 418 | 557 | 559 | 517 | 475 | 625 | 551 | 592 | 604 | 627 | 626 | 612 | 670 | 675 | 590 | 520 | 616 | 538 | 278 | 341 | 326 | 314 | 301 | 322 | 256 | 272 | 272 | 276 | 275 | 277 | 246 | 277 | 267 | 328 | 264 | -16.2 | 213 | 211 | 199 | 226.3 | 224.2 | 227 | 211.5 | 132.4 | 198 | 227.8 | 215.5 | 267.9 | 256.3 | 235 | 220.4 | 227.4 | 236.5 | 243.2 | 269.7 | 246.5 | 264.9 | 223.4 | 179.2 | 199.1 | 204.1 | 217 | 192.1 | 170.1 | 161.2 | 174.9 | 162.3 | 142.2 | -54.4 | 151.3 | 155 | 136.3 | 119.1 | 68.5 | 83.9 | 95.5 | 89.7 | 76.3 | 66 | 57.2 | 59.1 | 58.5 | 42.6 | 2.8 | 33.6 | 23.2 | 1.9 | 26.9 | 22.1 | 20.2 | 13 | 29 | 15.9 | 23 | 93 | -12.1 | 22.6 | 11.5 | -0.1 | -38.7 | 26.4 | 16.8 | 38.2 | 184.1 | 65.5 | 70.6 | 62.8 | 75.8 | 60.4 | 59.7 | 60.6 | 89.1 | 52.6 | 77.5 | 53.3 | 92.4 | 65.4 | 58.1 | 40.7 | 84.9 | 45.3 | 47.1 | 32 | 34.9 | 33.3 | 38.7 | 28.5 | 40.4 | 21.6 | 28.7 | 13.5 | -189 | 11.9 | -97.2 | 21.4 | 13.1 | 54.7 | 55.6 | 43.6 | -1,458.8 | 581.7 | 555.2 | 486.5 | -1,438.8 | 524.7 | 492.8 | 506.6 | -1,411.4 | 522.3 | 525.2 | 469.4 | -1,566.2 | 517.3 | 562.2 | 559.9 |
Bedrijfsresultaat ratio
| 0.094 | 0.096 | 0.08 | 0.104 | 0.114 | 0.11 | 0.106 | 0.137 | 0.13 | 0.143 | 0.147 | 0.144 | 0.148 | 0.131 | 0.147 | 0.145 | 0.132 | 0.117 | 0.133 | 0.111 | 0.063 | 0.183 | 0.189 | 0.188 | 0.195 | 0.193 | 0.164 | 0.177 | 0.193 | 0.179 | 0.185 | 0.191 | 0.173 | 0.145 | 0.172 | 0.188 | 0.146 | -0.011 | 0.179 | 0.175 | 0.172 | 0.17 | 0.177 | 0.186 | 0.177 | 0.097 | 0.164 | 0.177 | 0.171 | 0.248 | 0.187 | 0.179 | 0.165 | 0.136 | 0.167 | 0.169 | 0.192 | 0.169 | 0.199 | 0.183 | 0.149 | 0.265 | 0.169 | 0.163 | 0.164 | 0.119 | 0.121 | 0.133 | 0.132 | 0.118 | -0.051 | 0.149 | 0.164 | 0.137 | 0.135 | 0.081 | 0.11 | 0.116 | 0.116 | 0.103 | 0.099 | 0.083 | 0.09 | 0.099 | 0.078 | 0.005 | 0.062 | 0.044 | 0.004 | 0.054 | 0.046 | 0.045 | 0.029 | 0.055 | 0.033 | 0.047 | 0.202 | -0.024 | 0.05 | 0.026 | -0 | 0.038 | 0.059 | 0.04 | 0.093 | 0.188 | 0.068 | 0.073 | 0.064 | 0.072 | 0.066 | 0.063 | 0.069 | 0.088 | 0.06 | 0.085 | 0.065 | 0.1 | 0.077 | 0.067 | 0.05 | 0.092 | 0.054 | 0.058 | 0.042 | 0.041 | 0.045 | 0.05 | 0.039 | 0.049 | 0.029 | 0.038 | 0.02 | -0.235 | 0.016 | -0.127 | 0.03 | 0.017 | 0.07 | 0.073 | 0.06 | -2.472 | 1 | 1 | 1 | -2.672 | 1 | 1 | 1 | -2.51 | 1 | 1 | 1 | -2.713 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -65 | -86 | -88 | -481 | -79 | -28 | -20 | -92 | -773 | -70 | 430 | 86 | -40 | -30 | -26 | -321 | -73 | -79 | -295 | 48 | 162 | -39 | 4 | 4 | 4 | -71 | -86 | -47 | -44 | -41 | -42 | -42 | -43 | -33 | -47 | -46 | -46 | -55.7 | -34 | -21 | -22 | -22.6 | -22.3 | -19.8 | -21.8 | -64.7 | -27.3 | -28.2 | -27.9 | 396.7 | -19.4 | -26 | -26.5 | -26 | -26.1 | -20.9 | -17.6 | -18.1 | -18.2 | -18.2 | -18 | 32.3 | -5.3 | -13.6 | -19.5 | -8.4 | -9.2 | -8 | -11.4 | -7.3 | 269.3 | -7.5 | -25.9 | -7 | -7.8 | -7.3 | -3.8 | -4 | -5.5 | -7.9 | -5.4 | -7.8 | -5.7 | -10.8 | -5 | -3.4 | -2.2 | -1.6 | 28.3 | 13.4 | 12 | -3.2 | 12.9 | -4.9 | -6.5 | -6.3 | -77.3 | 23 | -22.6 | 9.5 | 14.4 | -0.8 | 8.3 | 10.4 | -12.2 | -120.4 | 25.3 | -3.6 | -6.8 | 25.2 | 22.9 | -3.1 | -8.6 | -4.7 | -1.1 | -16 | -8.5 | -14.2 | -12.1 | -10.3 | -5.6 | -22.7 | -4.5 | -6.6 | -3.2 | 19.9 | -2.7 | -6.9 | -5.7 | -3.7 | -3.3 | -10.7 | -6.4 | 103.6 | 26.9 | -7.7 | -7.2 | 39.9 | -10.1 | -14.8 | -11.6 | 1,458.8 | -581.7 | -555.2 | -486.5 | 1,438.8 | -524.7 | -492.8 | -506.6 | 1,411.4 | -522.3 | -525.2 | -469.4 | 1,566.2 | -517.3 | -562.2 | -559.9 |
Inkomen voor belasting
| 430 | 390 | 290 | 76 | 400 | 372 | 373 | 533 | -321 | 525 | 536 | 588 | 586 | 582 | 527 | 247 | 518 | 336 | 221 | 468 | 440 | 302 | 283 | 271 | 257 | 251 | 208 | 225 | 228 | 234 | 233 | 235 | 203 | 243 | 221 | 282 | 216 | -66.7 | 179 | 189 | 176 | 203.3 | 201 | 203.3 | 187.8 | 106.4 | 170.4 | 200.2 | 187.6 | 652.9 | 227.6 | 205.9 | 192.3 | 200.9 | 209.1 | 221.9 | 251.5 | 228 | 246.3 | 205.2 | 160.8 | 231.9 | 198.1 | 202.5 | 171.6 | 164.6 | 150.1 | 171.2 | 152.6 | 134.5 | 272.1 | 143.6 | 110.6 | 128.9 | 111.3 | 61 | 79.6 | 91.4 | 83.2 | 64.9 | 58.9 | 45.8 | 52 | 41.7 | 37.6 | 1 | 34.2 | 24.7 | 30.2 | 40.3 | 34.1 | 24.8 | 25.9 | 44.7 | 17 | 24.6 | -13.9 | 25.3 | -22.1 | 21 | 14.3 | -107.7 | 34.7 | 27.2 | 11.3 | -36.7 | 90.8 | 79.8 | 66.1 | 101 | 83.3 | 69.5 | 58.2 | 92.7 | 68 | 62.1 | 51.6 | 81.3 | 58.5 | 53.5 | 44.3 | 54.3 | 51 | 48.4 | 39.8 | 54.8 | 43 | 40.2 | 31.9 | 48.7 | 30.7 | 27.4 | 18.3 | 39.1 | 38.8 | -93.2 | 25 | 53 | 52.3 | 46.1 | 38.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.081 | 0.074 | 0.056 | 0.014 | 0.081 | 0.079 | 0.083 | 0.116 | -0.076 | 0.127 | 0.131 | 0.135 | 0.139 | 0.125 | 0.115 | 0.053 | 0.116 | 0.076 | 0.048 | 0.097 | 0.099 | 0.162 | 0.164 | 0.163 | 0.167 | 0.151 | 0.133 | 0.147 | 0.162 | 0.152 | 0.156 | 0.162 | 0.143 | 0.128 | 0.143 | 0.161 | 0.119 | -0.043 | 0.151 | 0.157 | 0.152 | 0.153 | 0.159 | 0.166 | 0.158 | 0.078 | 0.142 | 0.156 | 0.149 | 0.605 | 0.166 | 0.157 | 0.144 | 0.12 | 0.148 | 0.154 | 0.179 | 0.157 | 0.185 | 0.169 | 0.134 | 0.308 | 0.164 | 0.152 | 0.146 | 0.115 | 0.113 | 0.13 | 0.124 | 0.111 | 0.254 | 0.141 | 0.117 | 0.13 | 0.126 | 0.072 | 0.105 | 0.111 | 0.108 | 0.088 | 0.088 | 0.067 | 0.08 | 0.07 | 0.069 | 0.002 | 0.063 | 0.047 | 0.067 | 0.081 | 0.071 | 0.055 | 0.058 | 0.085 | 0.035 | 0.051 | -0.03 | 0.049 | -0.049 | 0.048 | 0.036 | 0.106 | 0.078 | 0.065 | 0.027 | -0.037 | 0.094 | 0.082 | 0.067 | 0.097 | 0.09 | 0.073 | 0.066 | 0.092 | 0.078 | 0.068 | 0.063 | 0.088 | 0.069 | 0.062 | 0.055 | 0.059 | 0.061 | 0.06 | 0.052 | 0.064 | 0.058 | 0.052 | 0.044 | 0.059 | 0.042 | 0.036 | 0.027 | 0.049 | 0.052 | -0.122 | 0.035 | 0.067 | 0.067 | 0.061 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 26 | 23 | 5 | -50 | 18 | 21 | 34 | 116 | -20 | 55 | 61 | 104 | 107 | 169 | 60 | 63 | 87 | 58 | 26 | 68 | 5 | 33 | 40 | 46 | 41 | 39 | 10 | 94 | 63 | 68 | 69 | 72 | 58 | 81 | 62 | 85 | 68 | -10.5 | 53 | 50 | 51 | 65.7 | 63.9 | 66.2 | 60.4 | 35.9 | 45.8 | 61.7 | 59.3 | 103 | 73.2 | 71.1 | 61.7 | 68 | 67.5 | 70.8 | 87.6 | 76.6 | 80.1 | 65.7 | 56.3 | -41.3 | 62.2 | 61.9 | 52.2 | 52.5 | 38.9 | 57.3 | 52.8 | 50.8 | 63.8 | 49.6 | 26.7 | 43.8 | 38.8 | 31 | 29.3 | 30.2 | 27.4 | 19.8 | 18.8 | 14.7 | 16.6 | 10 | 12.1 | 0.3 | 11.6 | 8.4 | 10.3 | 13.7 | 11.6 | 8.4 | 8.8 | 15.6 | 5.9 | 8.6 | 20.9 | 8.9 | -7.8 | 7.4 | 5 | -35 | 12.5 | 9.8 | 4.1 | -13.5 | 30.9 | 27.1 | 22.5 | 32.8 | 27.7 | 24 | 20.1 | 32.4 | 23.8 | 21.7 | 18.1 | 28.4 | 20.5 | 18.7 | 15.5 | 20.1 | 18 | 18.4 | 15.1 | 17.3 | 15.5 | 14.8 | 11.2 | 14.6 | 9.2 | 8.2 | 5.5 | 8.4 | 11.7 | -37.4 | 7.5 | 13.5 | 17.5 | 15.3 | 12.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 400 | 366 | 283 | 158 | 383 | 349 | 337 | 416 | -300 | 471 | 475 | 484 | 481 | 413 | 468 | 193 | 426 | 283 | 217 | 393 | 429 | 268 | 243 | 225 | 213 | 217 | 196 | 131 | 159 | 131 | 85 | 177 | 160 | 160 | 168 | -152 | 148 | -56.3 | 126 | 139 | 125 | 131.4 | 141.4 | 136.2 | 125.8 | 55.5 | 94.8 | 48.5 | -85.8 | 129.1 | -353.2 | 133.1 | 121.6 | 133.5 | 139.5 | 151.1 | 163.9 | 151.4 | 166.2 | 139.5 | 104.5 | -156.4 | 114.2 | -38.6 | 118.7 | 121.7 | 108 | 114.3 | 100.2 | 87.6 | 214.9 | 94 | 83.9 | 85.1 | 72.5 | 30 | 50.3 | 61.2 | 55.8 | 45.1 | 40.1 | 38.2 | 35.5 | 33.1 | 26 | 0.7 | 22.6 | 16.3 | 19.9 | 26.6 | 22.5 | 16.4 | 17.1 | 29.1 | 11.1 | 16 | -34.8 | 16.4 | -14.3 | 14.6 | 1.3 | -69.5 | 41.4 | 52.8 | 28.4 | -23.2 | 59.9 | 52.7 | 43.6 | 68.2 | 55.6 | 45.5 | 38.1 | 60.3 | 44.2 | 40.4 | 33.5 | 52.9 | 38 | 34.8 | 28.8 | 34.2 | 33 | 30 | 14.6 | 37.5 | 27.5 | 25.4 | 20.7 | 24.8 | 18.5 | 19.2 | 12.8 | 30.7 | 27.1 | -55.8 | 17.5 | 39.5 | 34.8 | 30.8 | 25.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.076 | 0.069 | 0.054 | 0.03 | 0.078 | 0.074 | 0.075 | 0.091 | -0.071 | 0.114 | 0.116 | 0.111 | 0.114 | 0.088 | 0.102 | 0.041 | 0.095 | 0.064 | 0.047 | 0.081 | 0.097 | 0.144 | 0.141 | 0.135 | 0.138 | 0.13 | 0.125 | 0.085 | 0.113 | 0.085 | 0.057 | 0.122 | 0.113 | 0.084 | 0.108 | -0.087 | 0.082 | -0.037 | 0.106 | 0.115 | 0.108 | 0.099 | 0.112 | 0.111 | 0.106 | 0.041 | 0.079 | 0.038 | -0.068 | 0.12 | -0.258 | 0.102 | 0.091 | 0.08 | 0.099 | 0.105 | 0.117 | 0.104 | 0.125 | 0.115 | 0.087 | -0.208 | 0.095 | -0.029 | 0.101 | 0.085 | 0.081 | 0.087 | 0.081 | 0.073 | 0.2 | 0.093 | 0.089 | 0.086 | 0.082 | 0.036 | 0.066 | 0.074 | 0.072 | 0.061 | 0.06 | 0.056 | 0.054 | 0.056 | 0.047 | 0.001 | 0.042 | 0.031 | 0.044 | 0.053 | 0.047 | 0.036 | 0.039 | 0.055 | 0.023 | 0.033 | -0.076 | 0.032 | -0.031 | 0.033 | 0.003 | 0.069 | 0.093 | 0.126 | 0.069 | -0.024 | 0.062 | 0.054 | 0.045 | 0.065 | 0.06 | 0.048 | 0.043 | 0.06 | 0.05 | 0.044 | 0.041 | 0.057 | 0.045 | 0.04 | 0.036 | 0.037 | 0.039 | 0.037 | 0.019 | 0.044 | 0.037 | 0.033 | 0.028 | 0.03 | 0.025 | 0.025 | 0.019 | 0.038 | 0.036 | -0.073 | 0.024 | 0.05 | 0.045 | 0.04 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 2.11 | 1.93 | 1.49 | 0.83 | 2.02 | 1.84 | 1.77 | 2.18 | -1.57 | 2.45 | 2.46 | 2.48 | 2.41 | 2.03 | 2.26 | 0.92 | 2 | 1.31 | 1 | 1.79 | 1.93 | 2.26 | 2.06 | 1.91 | 1.81 | 1.83 | 1.7 | 1.17 | 1.33 | 1.09 | 0.7 | 1.42 | 1.29 | 1.29 | 1.35 | -1.23 | 1.2 | -0.51 | 1.21 | 1.34 | 1.19 | 1.23 | 1.32 | 1.27 | 1.17 | 0.51 | 0.85 | 0.43 | -0.77 | 1.14 | -3.15 | 1.17 | 1.01 | 0 | 1.1 | 1.19 | 1.28 | 0 | 1.27 | 1.07 | 0.79 | 0 | 0.86 | -0.29 | 0.89 | 0 | 0.8 | 0.84 | 0.76 | 0 | 1.62 | 0.71 | 0.63 | 0 | 0.54 | 0.23 | 0.38 | 0 | 0.42 | 0.34 | 0.3 | 0 | 0.27 | 0.25 | 0.2 | 0 | 0.17 | 0.13 | 0.15 | 0 | 0.17 | 0.13 | 0.13 | 0 | 0.085 | 0.12 | -0.25 | 0 | -0.1 | 0.095 | 0.005 | 0 | 0.26 | 0.33 | 0.18 | 0 | 0.38 | 0.34 | 0.28 | 0 | 0.36 | 0.3 | 0.25 | 0 | 0.28 | 0.26 | 0.22 | 0 | 0.25 | 0.22 | 0.19 | 0 | 0.21 | 0.19 | 0.09 | 0 | 0.18 | 0.16 | 0.14 | 0 | 0.12 | 0.13 | 0.085 | 0 | 0.18 | -0.36 | 0.11 | 0 | 0.22 | 0.2 | 0.17 | 0 | 0.18 | 0.17 | 0.14 | 0 | 0.16 | 0.15 | 0.12 | 0 | 0.14 | 0.13 | 0.1 | 0 | 0.095 | 0.09 | 0.08 |
Verwaterde WPA
| 2.1 | 1.92 | 1.48 | 0.83 | 2.01 | 1.84 | 1.76 | 2.17 | -1.57 | 2.43 | 2.44 | 2.46 | 2.39 | 2.01 | 2.25 | 0.91 | 1.98 | 1.3 | 0.99 | 1.77 | 1.9 | 2.2 | 2.02 | 1.87 | 1.77 | 1.79 | 1.66 | 1.15 | 1.31 | 1.07 | 0.69 | 1.42 | 1.27 | 1.28 | 1.34 | -1.23 | 1.18 | -0.51 | 1.2 | 1.32 | 1.18 | 1.22 | 1.31 | 1.26 | 1.17 | 0.51 | 0.85 | 0.43 | -0.76 | 1.13 | -3.15 | 1.16 | 1.01 | 0 | 1.09 | 1.18 | 1.27 | 0 | 1.27 | 1.06 | 0.79 | 0 | 0.86 | -0.29 | 0.88 | 0 | 0.78 | 0.83 | 0.73 | 0 | 1.52 | 0.67 | 0.6 | 0 | 0.52 | 0.22 | 0.36 | 0 | 0.4 | 0.33 | 0.29 | 0 | 0.26 | 0.24 | 0.2 | 0 | 0.17 | 0.13 | 0.15 | 0 | 0.17 | 0.13 | 0.13 | 0 | 0.085 | 0.12 | -0.25 | 0 | -0.1 | 0.095 | 0.005 | 0 | 0.26 | 0.33 | 0.18 | 0 | 0.38 | 0.33 | 0.28 | 0 | 0.35 | 0.29 | 0.25 | 0 | 0.28 | 0.26 | 0.22 | 0 | 0.25 | 0.22 | 0.19 | 0 | 0.21 | 0.19 | 0.09 | 0 | 0.18 | 0.16 | 0.14 | 0 | 0.12 | 0.13 | 0.085 | 0 | 0.18 | -0.36 | 0.11 | 0 | 0.22 | 0.2 | 0.17 | 0 | 0.18 | 0.17 | 0.14 | 0 | 0.16 | 0.15 | 0.12 | 0 | 0.14 | 0.13 | 0.1 | 0 | 0.095 | 0.09 | 0.08 |
EBITDA
| 920 | 935 | 945 | 1,106 | 869 | 775 | 725 | 850 | -16 | 978 | 839 | 900 | 865 | 845 | 921 | 1,069 | 843 | 805 | 892 | 1,555 | 479 | 401 | 406 | 378 | 366 | 392 | 356 | 333 | 334 | 357 | 347 | 371 | 349 | 330 | 349 | 414 | 358 | -108.6 | 273 | 264 | 250 | 282 | 272.4 | 277.4 | 261.5 | 188.7 | 252.1 | 283.2 | 270.3 | 334.2 | 321 | 301 | 283.7 | 290.6 | 288.5 | 291.7 | 316.1 | 291.2 | 304.6 | 262.1 | 221.1 | 249.3 | 252.5 | 259.5 | 226.5 | 216.5 | 205.6 | 217.2 | 204.2 | 188.3 | -20.1 | 178.8 | 182.3 | 165.1 | 144.2 | 92.8 | 104.1 | 116.5 | 110.3 | 101.1 | 80.7 | 71.9 | 72.4 | 72.2 | 56 | 18.4 | 48.2 | 35.9 | 15.4 | 41.8 | 35.9 | 33 | 26.6 | 50.2 | 36.9 | 43.1 | 110.4 | 6 | 41.4 | 27.3 | 15.8 | -248.6 | 42.6 | 33.2 | 53.4 | 239.3 | 123.2 | 120.6 | 110.1 | 125.3 | 108.9 | 103.4 | 102.4 | 134.9 | 96.4 | 117.3 | 94.6 | 145.5 | 105.2 | 89 | 82.2 | 121.9 | 94.3 | 86.5 | 70.3 | 74.7 | 73.2 | 77.8 | 67 | 97.6 | 52.6 | 70.4 | 54.8 | -11.2 | 54.9 | -41.2 | 64.9 | 67.6 | 116.1 | 87.7 | 79.2 | -1,458.8 | 581.7 | 555.2 | 486.5 | -1,438.8 | 524.7 | 492.8 | 506.6 | -1,411.4 | 522.3 | 525.2 | 469.4 | -1,566.2 | 517.3 | 562.2 | 559.9 |
EBITDA ratio
| 0.174 | 0.157 | 0.142 | 0.214 | 0.177 | 0.165 | 0.162 | 0.189 | 0.184 | 0.2 | 0.204 | 0.2 | 0.205 | 0.181 | 0.202 | 0.202 | 0.189 | 0.181 | 0.183 | 0.161 | 0.108 | 0.218 | 0.226 | 0.227 | 0.237 | 0.218 | 0.199 | 0.216 | 0.237 | 0.226 | 0.233 | 0.248 | 0.235 | 0.197 | 0.225 | 0.237 | 0.198 | 0.042 | 0.23 | 0.219 | 0.216 | 0.212 | 0.215 | 0.227 | 0.219 | 0.139 | 0.209 | 0.22 | 0.214 | 0.31 | 0.235 | 0.23 | 0.212 | 0.174 | 0.204 | 0.203 | 0.225 | 0.2 | 0.229 | 0.215 | 0.184 | 0.331 | 0.204 | 0.195 | 0.2 | 0.151 | 0.153 | 0.165 | 0.166 | 0.156 | -0.019 | 0.176 | 0.193 | 0.166 | 0.164 | 0.11 | 0.137 | 0.142 | 0.143 | 0.137 | 0.121 | 0.105 | 0.111 | 0.122 | 0.102 | 0.032 | 0.089 | 0.069 | 0.034 | 0.084 | 0.074 | 0.073 | 0.06 | 0.095 | 0.077 | 0.089 | 0.24 | 0.012 | 0.091 | 0.062 | 0.04 | 0.178 | 0.096 | 0.08 | 0.129 | 0.244 | 0.128 | 0.124 | 0.112 | 0.12 | 0.118 | 0.109 | 0.116 | 0.133 | 0.11 | 0.128 | 0.116 | 0.158 | 0.124 | 0.103 | 0.102 | 0.132 | 0.1 | 0.107 | 0.091 | 0.087 | 0.098 | 0.101 | 0.092 | 0.118 | 0.072 | 0.093 | 0.08 | -0.169 | 0.073 | -0.069 | 0.09 | 0.086 | 0.149 | 0.115 | 0.11 | -2.472 | 1 | 1 | 1 | -2.672 | 1 | 1 | 1 | -2.51 | 1 | 1 | 1 | -2.713 | 1 | 1 | 1 |