Macmahon Holdings Limited
ASX:MAH.AX
0.375 (AUD) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,064.943 | 966.318 | 918.942 | 987.208 | 888.299 | 809.747 | 699.013 | 652.472 | 693.635 | 686.739 | 560.834 | 542.15 | 0 | 269.951 | 194.744 | 168.301 | 153.734 | 159.502 | 275.87 | 384.324 | 253.979 | 0 | 253.979 | 550.23 | 291.376 | 637.415 | 291.376 | 291.376 | 415.368 | 0 | 415.368 | 415.368 | 272.352 | 0 | 272.352 | 272.352 | 224.111 | 0 | 224.111 | 224.111 | 339.623 | 0 | 339.623 | 339.623 | 300.304 | 0 | 300.304 | 300.304 | 225.693 | 0 | 225.693 | 225.693 | 201.006 | 0 | 201.006 | 201.006 | 139.12 | 0 | 139.12 | 139.12 | 90.144 | 0 | 90.144 | 90.144 | 100.685 | 0 | 100.685 | 100.685 | 108.773 | 0 | 108.773 | 108.773 | 94.222 | 0 | 94.222 | 94.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106.938 | 0 | 106.938 | 106.938 | 89.206 | 89.206 | 89.206 | 89.206 | 77.573 | 77.573 | 77.573 | 77.573 | 52.952 | 52.952 | 52.952 | 52.952 | 61.661 | 61.661 | 61.661 | 61.661 | 55.651 | 55.651 | 55.651 | 55.651 | 57.52 | 57.52 | 57.52 | 57.52 | 57.3 | 57.3 | 57.3 | 57.3 | 54.475 | 54.475 | 54.475 | 54.475 |
Kosten van de omzet
| 255.955 | 784.79 | 764.93 | 842.672 | 743.746 | 678.143 | 606.649 | 562.923 | 600.49 | 586.966 | 469.723 | 231.349 | 0 | 119.006 | 93.823 | 86.838 | 73.466 | 59.646 | 90.958 | 150.87 | 70.711 | 0 | 70.711 | 188.72 | 91.677 | 234.846 | 91.677 | 91.677 | 134.954 | 0 | 134.954 | 134.954 | 89.26 | 0 | 89.26 | 89.26 | 70.457 | 0 | 70.457 | 70.457 | 151.36 | 0 | 151.36 | 151.36 | 128.958 | 0 | 128.958 | 128.958 | 99.884 | 0 | 99.884 | 99.884 | 86.232 | 0 | 86.232 | 86.232 | 54 | 0 | 54 | 54 | 36.954 | 0 | 36.954 | 36.954 | 44.942 | 0 | 44.942 | 44.942 | 45.525 | 0 | 45.525 | 45.525 | 41.375 | 0 | 41.375 | 41.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 808.988 | 181.528 | 154.012 | 144.536 | 144.553 | 131.604 | 92.364 | 89.549 | 93.145 | 99.773 | 91.111 | 310.801 | 0 | 150.945 | 100.921 | 81.463 | 80.268 | 99.856 | 184.912 | 233.454 | 183.269 | 0 | 183.269 | 361.51 | 199.699 | 402.569 | 199.699 | 199.699 | 280.415 | 0 | 280.415 | 280.415 | 183.092 | 0 | 183.092 | 183.092 | 153.654 | 0 | 153.654 | 153.654 | 188.263 | 0 | 188.263 | 188.263 | 171.346 | 0 | 171.346 | 171.346 | 125.809 | 0 | 125.809 | 125.809 | 114.774 | 0 | 114.774 | 114.774 | 85.12 | 0 | 85.12 | 85.12 | 53.19 | 0 | 53.19 | 53.19 | 55.743 | 0 | 55.743 | 55.743 | 63.248 | 0 | 63.248 | 63.248 | 52.847 | 0 | 52.847 | 52.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106.938 | 0 | 106.938 | 106.938 | 89.206 | 89.206 | 89.206 | 89.206 | 77.573 | 77.573 | 77.573 | 77.573 | 52.952 | 52.952 | 52.952 | 52.952 | 61.661 | 61.661 | 61.661 | 61.661 | 55.651 | 55.651 | 55.651 | 55.651 | 57.52 | 57.52 | 57.52 | 57.52 | 57.3 | 57.3 | 57.3 | 57.3 | 54.475 | 54.475 | 54.475 | 54.475 |
Brutowinstmarge
| 0.76 | 0.188 | 0.168 | 0.146 | 0.163 | 0.163 | 0.132 | 0.137 | 0.134 | 0.145 | 0.162 | 0.573 | 0 | 0.559 | 0.518 | 0.484 | 0.522 | 0.626 | 0.67 | 0.607 | 0.722 | 0 | 0.722 | 0.657 | 0.685 | 0.632 | 0.685 | 0.685 | 0.675 | 0 | 0.675 | 0.675 | 0.672 | 0 | 0.672 | 0.672 | 0.686 | 0 | 0.686 | 0.686 | 0.554 | 0 | 0.554 | 0.554 | 0.571 | 0 | 0.571 | 0.571 | 0.557 | 0 | 0.557 | 0.557 | 0.571 | 0 | 0.571 | 0.571 | 0.612 | 0 | 0.612 | 0.612 | 0.59 | 0 | 0.59 | 0.59 | 0.554 | 0 | 0.554 | 0.554 | 0.581 | 0 | 0.581 | 0.581 | 0.561 | 0 | 0.561 | 0.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 3.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 78.132 | 117.692 | 0 | 117.692 | 117.692 | 135.751 | 0 | 135.751 | 135.751 | 173.182 | 0 | 173.182 | 173.182 | 121.562 | 0 | 121.562 | 121.562 | 98.186 | 0 | 98.186 | 98.186 | 126.193 | 0 | 126.193 | 126.193 | 118.038 | 0 | 118.038 | 118.038 | 89.528 | 0 | 89.528 | 89.528 | 78.991 | 0 | 78.991 | 78.991 | 57.939 | 0 | 57.939 | 57.939 | 36.613 | 0 | 36.613 | 36.613 | 47.665 | 0 | 47.665 | 47.665 | 44.133 | 0 | 44.133 | 44.133 | 41.26 | 0 | 41.26 | 41.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -64.72 | -94.359 | 0 | -94.359 | -94.359 | -114.216 | 0 | -114.216 | -114.216 | -98.291 | 0 | -98.291 | -98.291 | -82.861 | 0 | -82.861 | -82.861 | -58.596 | 0 | -58.596 | -58.596 | -78.671 | 0 | -78.671 | -78.671 | -91.637 | 0 | -91.637 | -91.637 | -73.01 | 0 | -73.01 | -73.01 | -60.926 | 0 | -60.926 | -60.926 | -44.552 | 0 | -44.552 | -44.552 | -27.734 | 0 | -27.734 | -27.734 | -46.788 | 0 | -46.788 | -46.788 | -37.014 | 0 | -37.014 | -37.014 | -35.448 | 0 | -35.448 | -35.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 583.133 | 114.515 | 98.692 | 95.053 | 98.723 | 89.379 | 52.703 | 44.004 | 53.786 | 59.444 | 63.178 | 219.493 | 0 | 100.99 | 74.955 | 73.523 | 70.612 | 64.623 | 118.577 | 193.949 | 23.333 | 0 | 23.333 | 250.938 | 21.535 | 302.094 | 21.535 | 21.535 | 74.891 | 0 | 74.891 | 74.891 | 38.701 | 0 | 38.701 | 38.701 | 39.59 | 0 | 39.59 | 39.59 | 47.522 | 0 | 47.522 | 47.522 | 26.402 | 0 | 26.402 | 26.402 | 16.518 | 0 | 16.518 | 16.518 | 18.064 | 0 | 18.064 | 18.064 | 13.387 | 0 | 13.387 | 13.387 | 8.88 | 0 | 8.88 | 8.88 | 0.877 | 0 | 0.877 | 0.877 | 7.119 | 0 | 7.119 | 7.119 | 5.812 | 0 | 5.812 | 5.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.352 | 8.352 | 8.352 | 8.352 | 6.075 | 6.075 | 6.075 | 6.075 | 3.799 | 3.799 | 3.799 | 3.799 | 3.091 | 3.091 | 3.091 | 3.091 | 3.213 | 3.213 | 3.213 | 3.213 | 3.17 | 3.17 | 3.17 | 3.17 | 1.916 | 1.916 | 1.916 | 1.916 | 1.483 | 1.483 | 1.483 | 1.483 |
Overige kosten
| 189.202 | -3.127 | 0 | -2.745 | 0 | -4.423 | 0 | -2.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.95 | 0 | -23.95 | -23.95 | -2.791 | 0 | -2.791 | -2.791 | 5.861 | 0 | 5.861 | 5.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 772.335 | 117.642 | 98.692 | 97.798 | 98.723 | 93.802 | 52.703 | 46.052 | 53.786 | 59.444 | 63.178 | 279.657 | 0 | 141.001 | 101.484 | 85.97 | 83.158 | 85.274 | 273.088 | 342.755 | 23.333 | 0 | 23.333 | 324.423 | 21.535 | 363.466 | 21.535 | 21.535 | 74.891 | 0 | 74.891 | 74.891 | 38.701 | 0 | 38.701 | 38.701 | 39.59 | 0 | 39.59 | 39.59 | 47.522 | 0 | 47.522 | 47.522 | 26.402 | 0 | 26.402 | 26.402 | 16.518 | 0 | 16.518 | 16.518 | 18.064 | 0 | 18.064 | 18.064 | 13.387 | 0 | 13.387 | 13.387 | 8.88 | 0 | 8.88 | 8.88 | 0.877 | 0 | 0.877 | 0.877 | 7.119 | 0 | 7.119 | 7.119 | 5.812 | 0 | 5.812 | 5.812 | -23.95 | 0 | -23.95 | -23.95 | -2.791 | 0 | -2.791 | -2.791 | 5.861 | 0 | 5.861 | 5.861 | 0 | 0 | 0 | 0 | 8.352 | 8.352 | 8.352 | 8.352 | 6.075 | 6.075 | 6.075 | 6.075 | 3.799 | 3.799 | 3.799 | 3.799 | 3.091 | 3.091 | 3.091 | 3.091 | 3.213 | 3.213 | 3.213 | 3.213 | 3.17 | 3.17 | 3.17 | 3.17 | 1.916 | 1.916 | 1.916 | 1.916 | 1.483 | 1.483 | 1.483 | 1.483 |
Bedrijfsresultaat
| 36.653 | 63.886 | 55.32 | 46.738 | 45.83 | 37.802 | 39.661 | 43.497 | 39.359 | 40.329 | 27.933 | 28.188 | 0 | 7.402 | 1.434 | -9.065 | -9.186 | 14.582 | 6.961 | -9.896 | 16.829 | 0 | 16.829 | 37.032 | 21.004 | 41.536 | 21.004 | 21.004 | 12.79 | 0 | 12.79 | 12.79 | 8.562 | 0 | 8.562 | 8.562 | 4.801 | 0 | 4.801 | 4.801 | 3.588 | 0 | 3.588 | 3.588 | 16.854 | 0 | 16.854 | 16.854 | 11.06 | 0 | 11.06 | 11.06 | 9.025 | 0 | 9.025 | 9.025 | 6.047 | 0 | 6.047 | 6.047 | 1.91 | 0 | 1.91 | 1.91 | 1.687 | 0 | 1.687 | 1.687 | 5.135 | 0 | 5.135 | 5.135 | -2.297 | 0 | -2.297 | -2.297 | -23.95 | 0 | -23.95 | -23.95 | -2.791 | 0 | -2.791 | -2.791 | 5.861 | 0 | 5.861 | 5.861 | 106.938 | 0 | 106.938 | 106.938 | 80.854 | 80.854 | 80.854 | 80.854 | 71.499 | 71.499 | 71.499 | 71.499 | 49.154 | 49.154 | 49.154 | 49.154 | 58.57 | 58.57 | 58.57 | 58.57 | 52.438 | 52.438 | 52.438 | 52.438 | 54.35 | 54.35 | 54.35 | 54.35 | 55.384 | 55.384 | 55.384 | 55.384 | 52.992 | 52.992 | 52.992 | 52.992 |
Bedrijfsresultaat ratio
| 0.034 | 0.066 | 0.06 | 0.047 | 0.052 | 0.047 | 0.057 | 0.067 | 0.057 | 0.059 | 0.05 | 0.052 | 0 | 0.027 | 0.007 | -0.054 | -0.06 | 0.091 | 0.025 | -0.026 | 0.066 | 0 | 0.066 | 0.067 | 0.072 | 0.065 | 0.072 | 0.072 | 0.031 | 0 | 0.031 | 0.031 | 0.031 | 0 | 0.031 | 0.031 | 0.021 | 0 | 0.021 | 0.021 | 0.011 | 0 | 0.011 | 0.011 | 0.056 | 0 | 0.056 | 0.056 | 0.049 | 0 | 0.049 | 0.049 | 0.045 | 0 | 0.045 | 0.045 | 0.043 | 0 | 0.043 | 0.043 | 0.021 | 0 | 0.021 | 0.021 | 0.017 | 0 | 0.017 | 0.017 | 0.047 | 0 | 0.047 | 0.047 | -0.024 | 0 | -0.024 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0.906 | 0.906 | 0.906 | 0.906 | 0.922 | 0.922 | 0.922 | 0.922 | 0.928 | 0.928 | 0.928 | 0.928 | 0.95 | 0.95 | 0.95 | 0.95 | 0.942 | 0.942 | 0.942 | 0.942 | 0.945 | 0.945 | 0.945 | 0.945 | 0.967 | 0.967 | 0.967 | 0.967 | 0.973 | 0.973 | 0.973 | 0.973 |
Totaal overige inkomsten en kosten netto
| -13.342 | -12.481 | -7.886 | -12.053 | -9.178 | -28.549 | 0.962 | -7.711 | -2.866 | -7.686 | -2.15 | -1.869 | 0 | -41.547 | -4.651 | 2.884 | 6.967 | -1.321 | -169.592 | -106.942 | -4.703 | 0 | -4.703 | -8.633 | -4.435 | -7.63 | -4.435 | -4.435 | 6.014 | 0 | 6.014 | 6.014 | -9.509 | 0 | -9.509 | -9.509 | 7.563 | 0 | 7.563 | 7.563 | 1.645 | 0 | 1.645 | 1.645 | -0.061 | 0 | -0.061 | -0.061 | 2.678 | 0 | 2.678 | 2.678 | -4.312 | 0 | -4.312 | -4.312 | -0.757 | 0 | -0.757 | -0.757 | 1.14 | 0 | 1.14 | 1.14 | 0.542 | 0 | 0.542 | 0.542 | -2.745 | 0 | -2.745 | -2.745 | -3.141 | 0 | -3.141 | -3.141 | 0.562 | 0 | 0.562 | 8.346 | -0.048 | 0 | -0.048 | -1.375 | -1.317 | 0 | -1.317 | -1.317 | -101.233 | 0 | -101.233 | -101.233 | -76.918 | -76.918 | -76.918 | -76.918 | -69.304 | -69.304 | -69.304 | -69.304 | -54.536 | -54.536 | -54.536 | -54.536 | -63.726 | -63.726 | -63.726 | -63.726 | -62.116 | -62.116 | -62.116 | -62.116 | -52.515 | -52.515 | -52.515 | -52.515 | -54.353 | -54.353 | -54.353 | -54.353 | -50.501 | -50.501 | -50.501 | -50.501 |
Inkomen voor belasting
| 23.311 | 51.405 | 47.434 | 34.685 | 36.652 | 9.253 | 40.623 | 35.786 | 36.493 | 32.643 | 25.783 | 26.319 | 0 | 9.224 | -0.649 | -4.571 | -2.219 | 13.261 | -103.266 | -116.838 | 12.125 | 0 | 12.125 | 28.399 | 16.57 | 33.906 | 16.57 | 16.57 | 18.804 | 0 | 18.804 | 18.804 | -0.947 | 0 | -0.947 | -0.947 | 12.364 | 0 | 12.364 | 12.364 | 5.233 | 0 | 5.233 | 5.233 | 16.794 | 0 | 16.794 | 16.794 | 13.738 | 0 | 13.738 | 13.738 | 4.713 | 0 | 4.713 | 4.713 | 5.291 | 0 | 5.291 | 5.291 | 3.051 | 0 | 3.051 | 3.051 | 2.229 | 0 | 2.229 | 2.229 | 2.391 | 0 | 2.391 | 2.391 | -5.438 | 0 | -5.438 | -5.438 | -15.605 | 0 | -15.605 | -15.605 | -4.166 | 0 | -4.166 | -4.166 | 4.544 | 0 | 4.544 | 4.544 | 5.704 | 0 | 5.704 | 5.704 | 3.936 | 3.936 | 3.936 | 3.936 | 2.195 | 2.195 | 2.195 | 2.195 | -5.383 | -5.383 | -5.383 | -5.383 | -5.156 | -5.156 | -5.156 | -5.156 | -9.678 | -9.678 | -9.678 | -9.678 | 1.835 | 1.835 | 1.835 | 1.835 | 1.031 | 1.031 | 1.031 | 1.031 | 2.492 | 2.492 | 2.492 | 2.492 |
Inkomen voor belasting ratio
| 0.022 | 0.053 | 0.052 | 0.035 | 0.041 | 0.011 | 0.058 | 0.055 | 0.053 | 0.048 | 0.046 | 0.049 | 0 | 0.034 | -0.003 | -0.027 | -0.014 | 0.083 | -0.374 | -0.304 | 0.048 | 0 | 0.048 | 0.052 | 0.057 | 0.053 | 0.057 | 0.057 | 0.045 | 0 | 0.045 | 0.045 | -0.003 | 0 | -0.003 | -0.003 | 0.055 | 0 | 0.055 | 0.055 | 0.015 | 0 | 0.015 | 0.015 | 0.056 | 0 | 0.056 | 0.056 | 0.061 | 0 | 0.061 | 0.061 | 0.023 | 0 | 0.023 | 0.023 | 0.038 | 0 | 0.038 | 0.038 | 0.034 | 0 | 0.034 | 0.034 | 0.022 | 0 | 0.022 | 0.022 | 0.022 | 0 | 0.022 | 0.022 | -0.058 | 0 | -0.058 | -0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.053 | 0 | 0.053 | 0.053 | 0.044 | 0.044 | 0.044 | 0.044 | 0.028 | 0.028 | 0.028 | 0.028 | -0.102 | -0.102 | -0.102 | -0.102 | -0.084 | -0.084 | -0.084 | -0.084 | -0.174 | -0.174 | -0.174 | -0.174 | 0.032 | 0.032 | 0.032 | 0.032 | 0.018 | 0.018 | 0.018 | 0.018 | 0.046 | 0.046 | 0.046 | 0.046 |
Belastingkosten
| 6.62 | 15.042 | 13.191 | 11.552 | 12.637 | 6.11 | 12.621 | -7.926 | 2.507 | 5.032 | 4.964 | 2.763 | 0 | 1.03 | 0.122 | 0.444 | 0.735 | 0.982 | 3.274 | 2.811 | 4.891 | 0 | 4.891 | 10.891 | 5.674 | 13.376 | 5.674 | 5.674 | 4.791 | 0 | 4.791 | 4.791 | -0.268 | 0 | -0.268 | -0.268 | 2.663 | 0 | 2.663 | 2.663 | 0.663 | 0 | 0.663 | 0.663 | 4.449 | 0 | 4.449 | 4.449 | 3.45 | 0 | 3.45 | 3.45 | 2.839 | 0 | 2.839 | 2.839 | 5.291 | 0 | 5.291 | 5.291 | 3.051 | 0 | 3.051 | 3.051 | 2.229 | 0 | 2.229 | 2.229 | 2.391 | 0 | 2.391 | 2.391 | -5.438 | 0 | -5.438 | -5.438 | -15.605 | 0 | -15.605 | -15.605 | -4.166 | 0 | -4.166 | -4.166 | 4.544 | 0 | 4.544 | 4.544 | 5.704 | 0 | 5.704 | 5.704 | 3.936 | 3.936 | 3.936 | 3.936 | 2.195 | 2.195 | 2.195 | 2.195 | -5.383 | -5.383 | -5.383 | -5.383 | -5.156 | -5.156 | -5.156 | -5.156 | -9.678 | -9.678 | -9.678 | -9.678 | 1.835 | 1.835 | 1.835 | 1.835 | 1.031 | 1.031 | 1.031 | 1.031 | 2.492 | 2.492 | 2.492 | 2.492 |
Nettowinst
| 16.691 | 36.535 | 34.4 | 23.27 | 24.116 | 3.282 | 32.463 | 44.77 | 36.227 | 28.721 | 22.655 | 23.556 | 0 | 8.194 | -0.527 | -5.015 | -1.484 | 12.279 | -106.54 | -114.027 | 7.607 | 0 | 7.607 | 17.508 | -7.371 | 20.53 | -7.371 | -7.371 | 14.013 | 0 | 14.013 | 14.013 | 0.261 | 0 | 0.261 | 0.261 | 9.473 | 0 | 9.473 | 9.473 | 4.289 | 0 | 4.289 | 4.289 | 12.189 | 0 | 12.189 | 12.189 | 11.128 | 0 | 11.128 | 11.128 | 1.874 | 0 | 1.874 | 1.874 | 4.888 | 0 | 4.888 | 4.888 | 2.891 | 0 | 2.891 | 2.891 | 2.12 | 0 | 2.12 | 2.12 | 1.768 | 0 | 1.768 | 1.768 | -8.207 | 0 | -8.207 | -8.207 | -11.464 | 0 | -11.464 | -11.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.113 | -0.113 | -0.113 | -0.113 | 0.142 | 0.142 | 0.142 | 0.142 |
Nettowinstmarge
| 0.016 | 0.038 | 0.037 | 0.024 | 0.027 | 0.004 | 0.046 | 0.069 | 0.052 | 0.042 | 0.04 | 0.043 | 0 | 0.03 | -0.003 | -0.03 | -0.01 | 0.077 | -0.386 | -0.297 | 0.03 | 0 | 0.03 | 0.032 | -0.025 | 0.032 | -0.025 | -0.025 | 0.034 | 0 | 0.034 | 0.034 | 0.001 | 0 | 0.001 | 0.001 | 0.042 | 0 | 0.042 | 0.042 | 0.013 | 0 | 0.013 | 0.013 | 0.041 | 0 | 0.041 | 0.041 | 0.049 | 0 | 0.049 | 0.049 | 0.009 | 0 | 0.009 | 0.009 | 0.035 | 0 | 0.035 | 0.035 | 0.032 | 0 | 0.032 | 0.032 | 0.021 | 0 | 0.021 | 0.021 | 0.016 | 0 | 0.016 | 0.016 | -0.087 | 0 | -0.087 | -0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | 0.003 | 0.003 | 0.003 | 0.003 |
WPA (Winst Per Aandeel)
| 0.008 | 0.017 | 0.016 | 0.011 | 0.012 | 0.002 | 0.016 | 0.021 | 0.017 | 0.014 | 0.011 | 0.011 | 0 | 0.004 | -0 | -0.004 | -0.001 | 0.01 | -0.048 | -0.09 | 0.006 | 0 | 0.006 | 0.014 | -0.007 | 0.009 | -0.007 | -0.003 | 0.016 | 0 | 0.016 | 0.006 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0.011 | 0.004 | 0.006 | 0 | 0.006 | 0.002 | 0.018 | 0 | 0.018 | 0.006 | 0.017 | 0 | 0.017 | 0.005 | 0.003 | 0 | 0.003 | 0.001 | 0.01 | 0 | 0.01 | 0.002 | 0.007 | 0 | 0.007 | 0.001 | 0.007 | 0 | 0.007 | 0.001 | 0.006 | 0 | 0.006 | 0.001 | -0.03 | 0 | -0.03 | -0.004 | -0.057 | 0 | -0.057 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0 | -0.002 | -0 | 0.003 | 0 | 0.003 | 0 |
Verwaterde WPA
| 0.008 | 0.017 | 0.016 | 0.011 | 0.012 | 0.002 | 0.016 | 0.021 | 0.017 | 0.013 | 0.011 | 0.011 | 0 | 0.004 | -0 | -0.004 | -0.001 | 0.01 | -0.048 | -0.09 | 0.006 | 0 | 0.006 | 0.014 | -0.007 | 0.009 | -0.007 | -0.003 | 0.016 | 0 | 0.016 | 0.006 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0.011 | 0.004 | 0.006 | 0 | 0.006 | 0.002 | 0.018 | 0 | 0.018 | 0.006 | 0.017 | 0 | 0.017 | 0.005 | 0.003 | 0 | 0.003 | 0.001 | 0.01 | 0 | 0.01 | 0.002 | 0.007 | 0 | 0.007 | 0.001 | 0.007 | 0 | 0.007 | 0.001 | 0.006 | 0 | 0.006 | 0.001 | -0.03 | 0 | -0.03 | -0.004 | -0.057 | 0 | -0.057 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0 | -0.002 | -0 | 0.003 | 0 | 0.003 | 0 |
EBITDA
| 41.752 | 172.641 | 157.454 | 149.924 | 149.013 | 136.101 | 129.808 | 116.763 | 121.102 | 109.312 | 88.621 | 77.446 | 0 | 43.57 | 19.998 | 5.847 | 6.842 | 27.332 | 31.574 | 25.07 | 42.607 | 0 | 42.607 | 89.344 | 24.276 | 88.869 | 24.276 | 24.276 | 42.702 | 0 | 42.702 | 42.702 | 17.671 | 0 | 17.671 | 17.671 | 25.217 | 0 | 25.217 | 25.217 | 18.723 | 0 | 18.723 | 18.723 | 29.882 | 0 | 29.882 | 29.882 | 26.756 | 0 | 26.756 | 26.756 | 16.084 | 0 | 16.084 | 16.084 | 18.84 | 0 | 18.84 | 18.84 | 12.806 | 0 | 12.806 | 12.806 | 11.4 | 0 | 11.4 | 11.4 | 12.845 | 0 | 12.845 | 12.845 | -2.14 | 0 | -2.14 | -2.14 | -23.95 | 0 | -23.95 | -23.95 | -2.791 | 0 | -2.791 | -2.791 | 5.861 | 0 | 5.861 | 5.861 | 7.187 | 0 | 7.187 | 7.187 | 5.171 | 5.171 | 5.171 | 5.171 | 3.042 | 3.042 | 3.042 | 3.042 | -3.714 | -3.714 | -3.714 | -3.714 | -3.356 | -3.356 | -3.356 | -3.356 | -7.192 | -7.192 | -7.192 | -7.192 | 5.224 | 5.224 | 5.224 | 5.224 | 3.708 | 3.708 | 3.708 | 3.708 | 5.019 | 5.019 | 5.019 | 5.019 |
EBITDA ratio
| 0.039 | 0.178 | 0.167 | 0.148 | 0.167 | 0.165 | 0.172 | 0.181 | 0.168 | 0.161 | 0.151 | 0.143 | 0 | 0.161 | 0.103 | 0.035 | 0.045 | 0.171 | 0.114 | 0.065 | 0.168 | 0 | 0.168 | 0.162 | 0.083 | 0.139 | 0.083 | 0.083 | 0.103 | 0 | 0.103 | 0.103 | 0.065 | 0 | 0.065 | 0.065 | 0.113 | 0 | 0.113 | 0.113 | 0.055 | 0 | 0.055 | 0.055 | 0.1 | 0 | 0.1 | 0.1 | 0.119 | 0 | 0.119 | 0.119 | 0.08 | 0 | 0.08 | 0.08 | 0.135 | 0 | 0.135 | 0.135 | 0.142 | 0 | 0.142 | 0.142 | 0.113 | 0 | 0.113 | 0.113 | 0.118 | 0 | 0.118 | 0.118 | -0.023 | 0 | -0.023 | -0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0 | 0.067 | 0.067 | 0.058 | 0.058 | 0.058 | 0.058 | 0.039 | 0.039 | 0.039 | 0.039 | -0.07 | -0.07 | -0.07 | -0.07 | -0.054 | -0.054 | -0.054 | -0.054 | -0.129 | -0.129 | -0.129 | -0.129 | 0.091 | 0.091 | 0.091 | 0.091 | 0.065 | 0.065 | 0.065 | 0.065 | 0.092 | 0.092 | 0.092 | 0.092 |