Marriott International, Inc.
NASDAQ:MAR
286.47 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 6,255 | 6,439 | 5,977 | 6,095 | 5,928 | 6,075 | 5,615 | 5,923 | 5,313 | 5,338 | 4,199 | 4,446 | 3,946 | 3,149 | 2,316 | 2,172 | 2,254 | 1,464 | 4,681 | 5,371 | 5,284 | 5,305 | 5,012 | 5,289 | 5,049 | 5,346 | 5,006 | 5,251 | 5,663 | 5,795 | 5,561 | 5,456 | 3,942 | 3,902 | 3,772 | 3,706 | 3,578 | 3,689 | 3,513 | 3,559 | 3,460 | 3,484 | 3,293 | 3,219 | 3,160 | 3,263 | 3,142 | 3,757 | 2,729 | 2,776 | 2,552 | 3,693 | 2,874 | 2,972 | 2,778 | 3,642 | 2,648 | 2,771 | 2,630 | 3,380 | 2,471 | 2,562 | 2,495 | 3,784 | 2,963 | 3,185 | 2,947 | 3,836 | 3,040 | 3,210 | 2,904 | 3,861 | 2,703 | 2,851 | 2,705 | 3,641 | 2,714 | 2,661 | 2,534 | 3,141 | 2,304 | 2,402 | 2,252 | 2,861 | 2,101 | 2,038 | 2,014 | 1,037 | 2,454 | 2,586 | 2,364 | 2,868 | 2,373 | 2,450 | 2,461 | 3,156 | 2,303 | 2,391 | 2,167 | 2,807 | 1,995 | 2,042 | 1,895 | 974 | 2,263 | 2,539 | 2,192 |
Kosten van de omzet
| 4,617 | 4,988 | 4,832 | 4,988 | 4,391 | 4,653 | 4,417 | 4,644 | 4,087 | 4,108 | 3,376 | 3,544 | 3,121 | 2,423 | 1,968 | 1,784 | 1,817 | 1,362 | 4,149 | 4,704 | 4,396 | 4,438 | 4,217 | 4,472 | 4,194 | 4,313 | 4,171 | 4,445 | 4,736 | 4,843 | 4,698 | 4,574 | 3,346 | 3,315 | 3,211 | 3,176 | 3,059 | 3,136 | 2,992 | 3,056 | 2,957 | 2,962 | 2,855 | 2,781 | 2,748 | 2,805 | 2,736 | 3,242 | 2,384 | 2,373 | 2,230 | 3,192 | 2,838 | 2,581 | 2,428 | 3,169 | 2,332 | 2,403 | 2,312 | 2,943 | 2,210 | 2,283 | 2,237 | 3,385 | 2,593 | 2,688 | 2,590 | 3,082 | 2,693 | 2,703 | 2,556 | 3,319 | 2,325 | 2,476 | 2,352 | 3,224 | 2,430 | 2,336 | 2,252 | 3,069 | 1,961 | 2,157 | 1,969 | 2,319 | 1,964 | 1,905 | 1,926 | 874 | 2,343 | 2,434 | 2,217 | 2,815 | 2,195 | 2,211 | 2,235 | 2,829 | 2,040 | 2,098 | 1,933 | 2,515 | 1,773 | 1,790 | 1,669 | 704 | 2,068 | 2,321 | 1,999 |
Brutowinst
| 1,638 | 1,451 | 1,145 | 1,107 | -1,657 | 1,422 | 1,198 | 1,279 | 1,226 | 1,230 | 823 | 902 | 825 | 726 | 348 | 388 | 437 | 102 | 532 | 667 | 888 | 867 | 795 | 817 | 855 | 1,033 | 835 | 806 | 927 | 952 | 863 | 882 | 596 | 587 | 561 | 530 | 519 | 553 | 521 | 503 | 503 | 522 | 438 | 438 | 412 | 458 | 406 | 515 | 345 | 403 | 322 | 501 | 36 | 391 | 350 | 473 | 316 | 368 | 318 | 437 | 261 | 279 | 258 | 399 | 370 | 497 | 357 | 754 | 347 | 507 | 348 | 542 | 378 | 375 | 353 | 417 | 284 | 325 | 282 | 72 | 343 | 245 | 283 | 542 | 137 | 133 | 88 | 163 | 111 | 152 | 147 | 53 | 178 | 239 | 226 | 327 | 263 | 293 | 234 | 292 | 222 | 252 | 226 | 270 | 195 | 218 | 193 |
Brutowinstmarge
| 0.262 | 0.225 | 0.192 | 0.182 | -0.606 | 0.234 | 0.213 | 0.216 | 0.231 | 0.23 | 0.196 | 0.203 | 0.209 | 0.231 | 0.15 | 0.179 | 0.194 | 0.07 | 0.114 | 0.124 | 0.168 | 0.163 | 0.159 | 0.154 | 0.169 | 0.193 | 0.167 | 0.153 | 0.164 | 0.164 | 0.155 | 0.162 | 0.151 | 0.15 | 0.149 | 0.143 | 0.145 | 0.15 | 0.148 | 0.141 | 0.145 | 0.15 | 0.133 | 0.136 | 0.13 | 0.14 | 0.129 | 0.137 | 0.126 | 0.145 | 0.126 | 0.136 | 0.013 | 0.132 | 0.126 | 0.13 | 0.119 | 0.133 | 0.121 | 0.129 | 0.106 | 0.109 | 0.103 | 0.105 | 0.125 | 0.156 | 0.121 | 0.197 | 0.114 | 0.158 | 0.12 | 0.14 | 0.14 | 0.132 | 0.13 | 0.115 | 0.105 | 0.122 | 0.111 | 0.023 | 0.149 | 0.102 | 0.126 | 0.189 | 0.065 | 0.065 | 0.044 | 0.157 | 0.045 | 0.059 | 0.062 | 0.018 | 0.075 | 0.098 | 0.092 | 0.104 | 0.114 | 0.123 | 0.108 | 0.104 | 0.111 | 0.123 | 0.119 | 0.277 | 0.086 | 0.086 | 0.088 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 276 | 248 | 261 | 330 | 239 | 240 | 202 | 236 | 216 | 231 | 208 | 213 | 212 | 187 | 211 | 183 | 131 | 178 | 270 | 267 | 220 | 229 | 222 | 242 | 221 | 217 | 247 | 270 | 199 | 226 | 210 | 234 | 161 | 168 | 163 | 188 | 149 | 152 | 145 | 180 | 172 | 159 | 148 | 200 | 167 | 179 | 180 | 206 | 132 | 160 | 147 | 254 | 180 | 159 | 159 | 351 | 149 | 142 | 138 | 209.282 | 143 | 135 | 136 | 270 | 167 | 184 | 162 | 250 | 164 | 207 | 147 | 237 | 149 | 141 | 150 | 196 | 143 | 147 | 116 | 0 | 117 | 127 | 128 | 187 | 117 | 107 | 112 | 174 | 157 | 93 | 86 | 67 | 13 | 29 | 30 | 40 | 29 | 25 | 26 | 77 | 30 | 28 | 29 | 36 | 25 | 24 | 25 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 794 | 0 | 0 | 0 | 635 | 0 | 0 | 0 | 470 | 0 | 0 | 0 | 276 | 0 | 0 | 0 | 851 | 0 | 0 | 0 | 660 | 0 | 0 | 0 | 562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.282 | 1 | 11 | 38 | 20 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 6 | 137 | 8 | 0 | 127 | 0 | 4 | 247 | -82 | -83 | -82 | -113 | -132 | -70 | -57 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 276 | 248 | 261 | 330 | 239 | 240 | 202 | 236 | 216 | 231 | 208 | 213 | 212 | 187 | 211 | 183 | 131 | 178 | 270 | 267 | 220 | 229 | 222 | 242 | 221 | 217 | 247 | 270 | 199 | 226 | 210 | 234 | 161 | 168 | 163 | 188 | 149 | 152 | 145 | 180 | 172 | 159 | 148 | 200 | 167 | 179 | 180 | 206 | 132 | 160 | 147 | 254 | 180 | 159 | 159 | 351 | 149 | 142 | 138 | 258 | 144 | 146 | 174 | 290 | 167 | 184 | 162 | 267 | 164 | 207 | 147 | 234 | 149 | 141 | 150 | 196 | 149 | 284 | 124 | -37 | 244 | 127 | 132 | 434 | 35 | 24 | 30 | 61 | 25 | 23 | 29 | 115 | 13 | 29 | 30 | 40 | 29 | 25 | 26 | 77 | 30 | 28 | 29 | 36 | 25 | 24 | 25 |
Overige kosten
| 0 | 4 | -261 | 7 | 28 | 2 | 44 | 46 | 50 | 2 | 48 | 4 | 64 | 5 | 1 | 6 | 2 | 5 | -4 | 138 | 10 | 1 | 5 | 3 | 18 | 114 | 59 | 657 | 6 | 25 | 0 | 2 | 3 | 0 | 0 | 7 | 0 | 20 | 0 | 4 | 1 | 3 | 0 | -3 | 1 | 10 | 3 | -1 | 36 | 5 | 2 | 0 | -16 | 3 | 2 | 28 | 3 | 3 | 1 | 26 | -139 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 276 | 295 | 261 | 381 | 239 | 288 | 246 | 282 | 266 | 280 | 256 | 267 | 276 | 237 | 263 | 254 | 184 | 250 | 420 | 446 | 272 | 285 | 276 | 304 | 273 | 275 | 301 | 323 | 267 | 311 | 275 | 305 | 197 | 198 | 194 | 220 | 180 | 184 | 189 | 212 | 205 | 206 | 184 | 200 | 167 | 179 | 180 | 206 | 132 | 160 | 147 | 254 | 180 | 159 | 159 | 351 | 149 | 142 | 138 | 258 | 144 | 146 | 174 | 270 | 167 | 184 | 162 | 250 | 164 | 207 | 147 | 237 | 149 | 141 | 2,272 | 196 | 149 | 284 | 124 | -37 | 244 | 127 | 132 | 434 | 35 | 24 | 30 | 61 | 25 | 23 | 29 | 115 | 13 | 29 | 30 | 101 | 76 | 71 | 67 | 136 | 64 | 64 | 62 | 83 | 56 | 56 | 55 |
Bedrijfsresultaat
| 944 | 1,203 | 884 | 718 | 1,099 | 1,096 | 951 | 1,007 | 958 | 950 | 558 | 635 | 545 | 486 | 84 | -128 | 252 | -154 | 114 | 274 | 607 | 409 | 510 | 422 | 570 | 740 | 500 | 424 | 632 | 620 | 537 | 441 | 171 | 389 | 367 | 310 | 339 | 369 | 332 | 291 | 298 | 316 | 254 | 238 | 245 | 279 | 226 | 309 | 213 | 243 | 175 | 247 | -144 | 232 | 191 | 122 | 167 | 226 | 180 | 172 | -506 | 100 | 82 | 74 | 203 | 313 | 195 | 504 | 183 | 300 | 201 | 305 | 229 | 234 | 230 | 221 | 135 | 41 | 158 | 109 | 99 | 118 | 151 | 108 | 102 | 109 | 58 | 102 | 86 | 129 | 118 | -186 | 165 | 210 | 196 | 226 | 187 | 222 | 167 | 156 | 158 | 188 | 164 | 187 | 139 | 162 | 138 |
Bedrijfsresultaat ratio
| 0.151 | 0.187 | 0.148 | 0.118 | 0.402 | 0.18 | 0.169 | 0.17 | 0.18 | 0.178 | 0.133 | 0.143 | 0.138 | 0.154 | 0.036 | -0.059 | 0.112 | -0.105 | 0.024 | 0.051 | 0.115 | 0.077 | 0.102 | 0.08 | 0.113 | 0.138 | 0.1 | 0.081 | 0.112 | 0.107 | 0.097 | 0.081 | 0.043 | 0.1 | 0.097 | 0.084 | 0.095 | 0.1 | 0.095 | 0.082 | 0.086 | 0.091 | 0.077 | 0.074 | 0.078 | 0.086 | 0.072 | 0.082 | 0.078 | 0.088 | 0.069 | 0.067 | -0.05 | 0.078 | 0.069 | 0.033 | 0.063 | 0.082 | 0.068 | 0.051 | -0.205 | 0.039 | 0.033 | 0.02 | 0.069 | 0.098 | 0.066 | 0.131 | 0.06 | 0.093 | 0.069 | 0.079 | 0.085 | 0.082 | 0.085 | 0.061 | 0.05 | 0.015 | 0.062 | 0.035 | 0.043 | 0.049 | 0.067 | 0.038 | 0.049 | 0.053 | 0.029 | 0.098 | 0.035 | 0.05 | 0.05 | -0.065 | 0.07 | 0.086 | 0.08 | 0.072 | 0.081 | 0.093 | 0.077 | 0.056 | 0.079 | 0.092 | 0.087 | 0.192 | 0.061 | 0.064 | 0.063 |
Totaal overige inkomsten en kosten netto
| -158 | -163 | -157 | -137 | -110 | -132 | -107 | -106 | -89 | -72 | -82 | -87 | -267 | -105 | -111 | -564 | -125 | -144 | -95 | 52 | -80 | -95 | -78 | -34 | -28 | -22 | -62 | -855 | -238 | -173 | -112 | -58 | -40 | -45 | -41 | -26 | -30 | -14 | -25 | -9 | -8 | -31 | -23 | -28 | -22 | -16 | -25 | -38 | 9 | -34 | -28 | -45 | -55 | -31 | -39 | -12 | -39 | -42 | -51 | 2 | -173 | -21 | -32 | -53 | -16 | -23 | -149 | 6 | -1 | -51 | 49 | -22 | -6 | -3 | -10 | 79 | 28 | 73 | -18 | 90 | 45 | 61 | -19 | 117 | 13 | -16 | -11 | 20 | 26 | 7 | 0 | 1 | -3 | -7 | -6 | 8 | -13 | -22 | -18 | -15 | -5 | -5 | -4 | -4 | 1 | 2 | 7 |
Inkomen voor belasting
| 786 | 1,040 | 727 | 581 | 989 | 964 | 844 | 891 | 869 | 878 | 476 | 548 | 278 | 381 | -27 | -314 | 127 | -298 | 19 | 326 | 527 | 314 | 432 | 345 | 568 | 796 | 502 | 1,034 | 580 | 592 | 485 | 383 | 131 | 344 | 326 | 284 | 309 | 355 | 307 | 282 | 290 | 285 | 231 | 210 | 223 | 263 | 201 | 271 | 222 | 209 | 147 | 202 | -199 | 201 | 152 | 110 | 128 | 184 | 129 | 174 | -679 | 79 | 8 | 21 | 187 | 290 | 196 | 510 | 182 | 249 | 196 | 283 | 223 | 271 | 220 | 300 | 163 | 114 | 140 | 199 | 144 | 179 | 132 | 225 | 106 | 110 | 47 | 122 | 95 | 136 | 118 | -185 | 162 | 203 | 190 | 234 | 174 | 200 | 149 | 141 | 153 | 183 | 160 | 183 | 140 | 164 | 145 |
Inkomen voor belasting ratio
| 0.126 | 0.162 | 0.122 | 0.095 | 0.362 | 0.159 | 0.15 | 0.15 | 0.164 | 0.164 | 0.113 | 0.123 | 0.07 | 0.121 | -0.012 | -0.145 | 0.056 | -0.204 | 0.004 | 0.061 | 0.1 | 0.059 | 0.086 | 0.065 | 0.112 | 0.149 | 0.1 | 0.197 | 0.102 | 0.102 | 0.087 | 0.07 | 0.033 | 0.088 | 0.086 | 0.077 | 0.086 | 0.096 | 0.087 | 0.079 | 0.084 | 0.082 | 0.07 | 0.065 | 0.071 | 0.081 | 0.064 | 0.072 | 0.081 | 0.075 | 0.058 | 0.055 | -0.069 | 0.068 | 0.055 | 0.03 | 0.048 | 0.066 | 0.049 | 0.051 | -0.275 | 0.031 | 0.003 | 0.006 | 0.063 | 0.091 | 0.067 | 0.133 | 0.06 | 0.078 | 0.067 | 0.073 | 0.083 | 0.095 | 0.081 | 0.082 | 0.06 | 0.043 | 0.055 | 0.063 | 0.063 | 0.075 | 0.059 | 0.079 | 0.05 | 0.054 | 0.023 | 0.118 | 0.039 | 0.053 | 0.05 | -0.065 | 0.068 | 0.083 | 0.077 | 0.074 | 0.076 | 0.084 | 0.069 | 0.05 | 0.077 | 0.09 | 0.084 | 0.188 | 0.062 | 0.065 | 0.066 |
Belastingkosten
| 202 | 268 | 163 | -267 | -237 | 238 | 87 | 218 | 239 | 200 | 99 | 80 | 58 | -41 | -16 | -150 | 27 | -64 | -12 | 47 | 140 | 82 | 57 | 28 | 85 | 186 | 104 | 920 | 188 | 178 | 120 | 139 | 61 | 97 | 107 | 82 | 99 | 115 | 100 | 85 | 98 | 93 | 59 | 59 | 63 | 84 | 65 | 90 | 79 | 66 | 43 | 61 | -20 | 66 | 51 | -63 | 45 | 65 | 46 | 68 | -210 | 44 | 33 | 33 | 103 | 139 | 75 | 333 | 52 | 42 | 14 | 63 | 82 | 85 | 56 | 76 | 33 | -20 | 5 | 21 | 28 | 33 | 18 | 29 | -16 | -16 | -40 | -3 | -8 | 7 | 36 | -69 | 61 | 73 | 69 | 85 | 64 | 74 | 55 | 51 | 57 | 69 | 60 | 69 | 54 | 63 | 56 |
Nettowinst
| 584 | 772 | 564 | 848 | 752 | 726 | 757 | 673 | 630 | 678 | 377 | 468 | 220 | 422 | -11 | -164 | 100 | -234 | 31 | 279 | 387 | 232 | 375 | 317 | 503 | 667 | 420 | 114 | 485 | 489 | 371 | 244 | 70 | 247 | 219 | 202 | 210 | 240 | 207 | 197 | 192 | 192 | 172 | 151 | 160 | 179 | 136 | 181 | 143 | 143 | 104 | 141 | -179 | 135 | 101 | 173 | 83 | 119 | 83 | 106 | -466 | 37 | -23 | -10 | 94 | 157 | 121 | 176 | 131 | 207 | 182 | 216 | 141 | 186 | 61 | 237 | 149 | 138 | 145 | 189 | 133 | 160 | 114 | 169 | 92 | 125 | 116 | -37 | 103 | 129 | 82 | -116 | 101 | 130 | 121 | 149 | 110 | 126 | 94 | 90 | 96 | 114 | 100 | 114 | 86 | 101 | 89 |
Nettowinstmarge
| 0.093 | 0.12 | 0.094 | 0.139 | 0.275 | 0.12 | 0.135 | 0.114 | 0.119 | 0.127 | 0.09 | 0.105 | 0.056 | 0.134 | -0.005 | -0.076 | 0.044 | -0.16 | 0.007 | 0.052 | 0.073 | 0.044 | 0.075 | 0.06 | 0.1 | 0.125 | 0.084 | 0.022 | 0.086 | 0.084 | 0.067 | 0.045 | 0.018 | 0.063 | 0.058 | 0.055 | 0.059 | 0.065 | 0.059 | 0.055 | 0.055 | 0.055 | 0.052 | 0.047 | 0.051 | 0.055 | 0.043 | 0.048 | 0.052 | 0.052 | 0.041 | 0.038 | -0.062 | 0.045 | 0.036 | 0.048 | 0.031 | 0.043 | 0.032 | 0.031 | -0.189 | 0.014 | -0.009 | -0.003 | 0.032 | 0.049 | 0.041 | 0.046 | 0.043 | 0.064 | 0.063 | 0.056 | 0.052 | 0.065 | 0.023 | 0.065 | 0.055 | 0.052 | 0.057 | 0.06 | 0.058 | 0.067 | 0.051 | 0.059 | 0.044 | 0.061 | 0.058 | -0.036 | 0.042 | 0.05 | 0.035 | -0.04 | 0.043 | 0.053 | 0.049 | 0.047 | 0.048 | 0.053 | 0.043 | 0.032 | 0.048 | 0.056 | 0.053 | 0.117 | 0.038 | 0.04 | 0.041 |
WPA (Winst Per Aandeel)
| 2.07 | 2.7 | 1.94 | 2.88 | 2.52 | 2.39 | 2.45 | 2.13 | 1.94 | 2.06 | 1.15 | 1.43 | 0.67 | 1.29 | -0.034 | -0.5 | 0.31 | -0.72 | 0.1 | 0.85 | 1.17 | 0.7 | 1.1 | 0.93 | 1.45 | 1.89 | 1.17 | 0.31 | 1.3 | 1.29 | 0.96 | 0.63 | 0.26 | 0.97 | 0.86 | 0.79 | 0.8 | 0.88 | 0.75 | 0.7 | 0.66 | 0.66 | 0.58 | 0.5 | 0.53 | 0.58 | 0.44 | 0.58 | 0.45 | 0.44 | 0.31 | 0.41 | -0.52 | 0.38 | 0.27 | 0.48 | 0.23 | 0.33 | 0.23 | -0.15 | -1.31 | 0.1 | -0.065 | -0.028 | 0.27 | 0.44 | 0.34 | 0.46 | 0.35 | 0.53 | 0.46 | 0.52 | 0.35 | 0.45 | 0.66 | 0.53 | 0.34 | 0.31 | 0.32 | 0.39 | 0.29 | 0.35 | 0.25 | 0.34 | 0.19 | 0.27 | 0.25 | -0.076 | 0.21 | 0.26 | 0.16 | -0.24 | 0.2 | 0.26 | 0.25 | 0.29 | 0.23 | 0.26 | 0.19 | 0.17 | 0.19 | 0.23 | 0.2 | 0.21 | 0.17 | 0.2 | 0.17 |
Verwaterde WPA
| 2.07 | 2.69 | 1.93 | 2.87 | 2.51 | 2.38 | 2.43 | 2.12 | 1.93 | 2.06 | 1.14 | 1.42 | 0.67 | 1.28 | -0.034 | -0.5 | 0.31 | -0.72 | 0.09 | 0.85 | 1.16 | 0.69 | 1.09 | 0.92 | 1.43 | 1.87 | 1.16 | 0.31 | 1.29 | 1.28 | 0.95 | 0.62 | 0.26 | 0.96 | 0.85 | 0.77 | 0.78 | 0.87 | 0.73 | 0.68 | 0.65 | 0.64 | 0.57 | 0.49 | 0.52 | 0.57 | 0.43 | 0.56 | 0.44 | 0.42 | 0.3 | 0.41 | -0.52 | 0.37 | 0.26 | 0.46 | 0.22 | 0.31 | 0.22 | -0.15 | -1.31 | 0.1 | -0.065 | -0.028 | 0.25 | 0.42 | 0.33 | 0.46 | 0.33 | 0.5 | 0.44 | 0.52 | 0.33 | 0.43 | 0.63 | 0.53 | 0.32 | 0.29 | 0.3 | 0.39 | 0.28 | 0.33 | 0.23 | 0.34 | 0.18 | 0.25 | 0.24 | -0.074 | 0.2 | 0.25 | 0.16 | -0.24 | 0.19 | 0.25 | 0.23 | 0.29 | 0.21 | 0.25 | 0.18 | 0.17 | 0.18 | 0.21 | 0.19 | 0.21 | 0.16 | 0.18 | 0.16 |
EBITDA
| 998 | 1,250 | 929 | 777 | 1,158 | 1,182 | 996 | 1,053 | 1,010 | 999 | 615 | 689 | 613 | 539 | 137 | -93 | 341 | -76 | 262 | 617 | 668 | 487 | 573 | 709 | 704 | 894 | 618 | 701 | 906 | 825 | 653 | 648 | 435 | 431 | 404 | 362 | 383 | 429 | 387 | 340 | 352 | 362 | 297 | 256 | 285 | 292 | 257 | 357 | 284 | 243 | 209 | 301 | -120 | 279 | 228 | 160 | 209 | 270 | 213 | 269 | -506 | 149 | 76 | 189 | 263 | 374 | 279 | 567 | 183 | 300 | 282 | 367 | 273 | 316 | 203 | 279 | 135 | 41 | 158 | 160 | 99 | 118 | 151 | 163 | 127 | 102 | 92 | 161 | 128 | 176 | 157 | 13 | 216 | 260 | 242 | 287 | 234 | 268 | 208 | 215 | 192 | 224 | 197 | 234 | 170 | 194 | 168 |
EBITDA ratio
| 0.16 | 0.194 | 0.155 | 0.134 | 0.152 | 0.196 | 0.181 | 0.178 | 0.196 | 0.195 | 0.155 | 0.157 | 0.162 | 0.178 | 0.065 | 0.06 | 0.152 | -0.049 | 0.061 | 0.102 | 0.13 | 0.122 | 0.118 | 0.112 | 0.142 | 0.179 | 0.133 | 0.232 | 0.132 | 0.133 | 0.121 | 0.122 | 0.114 | 0.11 | 0.107 | 0.098 | 0.107 | 0.116 | 0.11 | 0.096 | 0.102 | 0.104 | 0.09 | 0.075 | 0.079 | 0.089 | 0.074 | 0.083 | 0.092 | 0.088 | 0.071 | 0.084 | -0.056 | 0.08 | 0.069 | 0.044 | 0.064 | 0.082 | 0.066 | 0.068 | 0.062 | 0.07 | 0.038 | 0.06 | 0.081 | 0.11 | 0.078 | 0.135 | 0.065 | 0.109 | 0.078 | 0.095 | 0.096 | 0.08 | -0.708 | 0.044 | 0.061 | 0.005 | 0.083 | 0.031 | 0.041 | 0.046 | 0.081 | 0.02 | 0.067 | 0.071 | 0.048 | 0.155 | 0.052 | 0.068 | 0.066 | 0.005 | 0.091 | 0.106 | 0.098 | 0.091 | 0.102 | 0.112 | 0.096 | 0.077 | 0.096 | 0.107 | 0.1 | 0.229 | 0.072 | 0.073 | 0.072 |