Monro, Inc.
NASDAQ:MNRO
22.11 (USD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 301.391 | 293.182 | 310.077 | 317.653 | 322.091 | 326.968 | 310.836 | 335.193 | 329.818 | 349.535 | 328.03 | 341.781 | 347.699 | 341.818 | 305.485 | 284.591 | 288.587 | 247.059 | 286.066 | 329.281 | 324.113 | 317.063 | 287.203 | 310.11 | 307.105 | 295.811 | 285.578 | 285.73 | 278.017 | 278.491 | 252.011 | 288.283 | 248.584 | 236.894 | 229.034 | 238.942 | 239.155 | 236.52 | 219.133 | 236.553 | 221.299 | 217.507 | 203.244 | 216.695 | 205.321 | 206.172 | 195.91 | 190.437 | 176.475 | 169.175 | 171.745 | 176.733 | 173.256 | 164.817 | 150.808 | 165.528 | 162.102 | 158.24 | 147.231 | 152.729 | 136.634 | 120.369 | 117.145 | 118.68 | 119.912 | 120.369 | 107.211 | 112.514 | 112.043 | 107.622 | 107.708 | 103.787 | 107.285 | 98.445 | 88.273 | 90.188 | 95.641 | 94.625 | 81.119 | 80.522 | 88.421 | 87.347 | 67.159 | 64.549 | 74.107 | 73.643 | 61.398 | 60.716 | 68.003 | 67.908 | 50.54 | 52.443 | 60.477 | 61.393 | 50.072 | 51.792 | 60.398 | 60.693 | 50.005 | 52.1 | 60.5 | 61 | 49.3 | 53.7 | 46.4 | 44.1 | 35.7 | 36.3 | 41.5 | 40.8 | 32.1 | 33.6 | 37.8 | 37.7 | 28.7 | 28.2 | 31.2 | 28.9 | 22.7 | 25.6 | 31.1 | 29.6 | 20.8 | 22.1 | 25.9 | 24.8 | 17.8 | 17.6 | 21.6 | 21.5 | 15.9 | 15.9 | 19.2 | 19.3 |
Kosten van de omzet
| 195.014 | 183.997 | 200.02 | 204.976 | 207.118 | 212.572 | 207.036 | 221.742 | 213.083 | 227.346 | 223.391 | 221.199 | 217.016 | 215.887 | 198.408 | 188.453 | 184.061 | 159.605 | 183.979 | 204.929 | 202.04 | 188.916 | 177.126 | 192.144 | 187.157 | 178.573 | 177.815 | 178.743 | 170.076 | 165.607 | 158.787 | 182.683 | 148.587 | 138.826 | 137.141 | 145.575 | 138.43 | 136.802 | 135.473 | 146.357 | 131.827 | 127.485 | 126.22 | 134.371 | 123.573 | 127.294 | 125.336 | 120.827 | 106.624 | 101.063 | 105.252 | 108.954 | 101.942 | 94.006 | 90.379 | 100.812 | 95.736 | 92.241 | 89.877 | 94.171 | 77.781 | 69.48 | 72.184 | 73.465 | 69.511 | 69.48 | 67.269 | 70.065 | 66.505 | 60.945 | 66.777 | 63.436 | 63.181 | 57.409 | 55.796 | 55.3 | 55.897 | 53.922 | 50.568 | 48.659 | 51.307 | 50.083 | 41.299 | 39.291 | 42.653 | 41.408 | 37.24 | 37.787 | 39.392 | 38.013 | 31.307 | 32.589 | 34.908 | 34.238 | 27.827 | 28.838 | 32.024 | 31.544 | 27.911 | 28.9 | 32.2 | 32.1 | 26.6 | 30.5 | 24.3 | 22 | 18.2 | 18.6 | 20.9 | 20.4 | 15.9 | 17.9 | 18.3 | 18.7 | 14.4 | 15.3 | 15.3 | 14.4 | 11.5 | 13.1 | 15.4 | 14.2 | 10.1 | 11.6 | 12.7 | 11.9 | 9 | 9.1 | 10.4 | 10.1 | 0 | 0 | 0 | 0 |
Brutowinst
| 106.377 | 109.185 | 110.057 | 112.677 | 114.973 | 114.396 | 103.8 | 113.451 | 116.735 | 122.189 | 104.639 | 120.582 | 130.683 | 125.931 | 107.077 | 96.138 | 104.526 | 87.454 | 102.087 | 124.352 | 122.073 | 128.147 | 110.077 | 117.966 | 119.948 | 117.238 | 107.763 | 106.987 | 107.941 | 112.884 | 93.224 | 105.6 | 99.997 | 98.068 | 91.893 | 93.367 | 100.725 | 99.718 | 83.66 | 90.196 | 89.472 | 90.022 | 77.024 | 82.324 | 81.748 | 78.878 | 70.574 | 69.61 | 69.851 | 68.112 | 66.493 | 67.779 | 71.314 | 70.811 | 60.429 | 64.716 | 66.366 | 65.999 | 57.354 | 58.558 | 58.853 | 50.889 | 44.961 | 45.215 | 50.401 | 50.889 | 39.942 | 42.449 | 45.538 | 46.677 | 40.931 | 40.351 | 44.104 | 41.036 | 32.477 | 34.888 | 39.744 | 40.703 | 30.551 | 31.863 | 37.114 | 37.264 | 25.86 | 25.258 | 31.454 | 32.235 | 24.158 | 22.929 | 28.611 | 29.895 | 19.233 | 19.854 | 25.569 | 27.155 | 22.245 | 22.954 | 28.374 | 29.149 | 22.094 | 23.2 | 28.3 | 28.9 | 22.7 | 23.2 | 22.1 | 22.1 | 17.5 | 17.7 | 20.6 | 20.4 | 16.2 | 15.7 | 19.5 | 19 | 14.3 | 12.9 | 15.9 | 14.5 | 11.2 | 12.5 | 15.7 | 15.4 | 10.7 | 10.5 | 13.2 | 12.9 | 8.8 | 8.5 | 11.2 | 11.4 | 15.9 | 15.9 | 19.2 | 19.3 |
Brutowinstmarge
| 0.353 | 0.372 | 0.355 | 0.355 | 0.357 | 0.35 | 0.334 | 0.338 | 0.354 | 0.35 | 0.319 | 0.353 | 0.376 | 0.368 | 0.351 | 0.338 | 0.362 | 0.354 | 0.357 | 0.378 | 0.377 | 0.404 | 0.383 | 0.38 | 0.391 | 0.396 | 0.377 | 0.374 | 0.388 | 0.405 | 0.37 | 0.366 | 0.402 | 0.414 | 0.401 | 0.391 | 0.421 | 0.422 | 0.382 | 0.381 | 0.404 | 0.414 | 0.379 | 0.38 | 0.398 | 0.383 | 0.36 | 0.366 | 0.396 | 0.403 | 0.387 | 0.384 | 0.412 | 0.43 | 0.401 | 0.391 | 0.409 | 0.417 | 0.39 | 0.383 | 0.431 | 0.423 | 0.384 | 0.381 | 0.42 | 0.423 | 0.373 | 0.377 | 0.406 | 0.434 | 0.38 | 0.389 | 0.411 | 0.417 | 0.368 | 0.387 | 0.416 | 0.43 | 0.377 | 0.396 | 0.42 | 0.427 | 0.385 | 0.391 | 0.424 | 0.438 | 0.393 | 0.378 | 0.421 | 0.44 | 0.381 | 0.379 | 0.423 | 0.442 | 0.444 | 0.443 | 0.47 | 0.48 | 0.442 | 0.445 | 0.468 | 0.474 | 0.46 | 0.432 | 0.476 | 0.501 | 0.49 | 0.488 | 0.496 | 0.5 | 0.505 | 0.467 | 0.516 | 0.504 | 0.498 | 0.457 | 0.51 | 0.502 | 0.493 | 0.488 | 0.505 | 0.52 | 0.514 | 0.475 | 0.51 | 0.52 | 0.494 | 0.483 | 0.519 | 0.53 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 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
| 93.175 | 94.516 | 99.719 | 91.294 | 92.618 | 97.047 | 97.623 | 89.605 | 93.819 | 97.128 | 93.171 | 93.146 | 96.205 | 98.014 | 86.354 | 80.45 | 80.101 | 76.053 | 101.683 | 92.781 | 88.716 | 91.766 | 81.623 | 87.256 | 85.44 | 84.166 | 77.335 | 77.688 | 74.12 | 79.135 | 73.133 | 72.526 | 68.072 | 66.773 | 65.445 | 66.932 | 66.626 | 66.111 | 60.167 | 62.237 | 60.545 | 60.612 | 55.622 | 55.398 | 57.837 | 55.77 | 55.111 | 50.782 | 50.126 | 48.423 | 49.042 | 45.146 | 45.85 | 44.481 | 45.405 | 45.365 | 43.138 | 43.06 | 46.06 | 43.531 | 41.148 | 36.852 | 39.042 | 35.694 | 36.786 | 36.852 | 36.425 | 34.328 | 33.757 | 32.636 | 34.437 | 30.282 | 32.108 | 29.612 | 26.888 | 27.463 | 26.777 | 26.901 | 26.153 | 25.371 | 25.571 | 25.283 | 21.581 | 19.981 | 21.095 | 22.051 | 19.56 | 18.418 | 20.09 | 22.972 | 14.925 | 16.068 | 18.546 | 20.179 | 14.946 | 15.93 | 17.675 | 18.437 | 14.289 | 15.8 | 17.7 | 19.1 | 17.9 | 19.4 | 14.3 | 12.4 | 11.5 | 11.4 | 11.7 | 11.5 | 10.7 | 10 | 10.4 | 10.6 | 9.2 | 8.7 | 8.5 | 8.9 | 7.5 | 7.9 | 8.3 | 8.5 | 7.1 | 6.5 | 7.3 | 7.1 | 5.8 | 5.5 | 6 | 6.4 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0.093 | 0.307 | 0.062 | 0.034 | 0.058 | 0.318 | 0 | 0.098 | 0.078 | 0.48 | 0.043 | 0.05 | 0.044 | 0.055 | 0.065 | 0.077 | -0.009 | 0.128 | 0.274 | 0.207 | 0.175 | -0.179 | 0.321 | 0.261 | 0.227 | 0.118 | 0.099 | 0.226 | 0.011 | 0.183 | 0.165 | 0.126 | 0.154 | -0.022 | 0.193 | 0.097 | 0.106 | 0.097 | 0.506 | 0.227 | 0.08 | 0.076 | 0.352 | 0.179 | 0.052 | 0.081 | 0.059 | 0 | 0 | 0 | 0 | 0.411 | 0.359 | 1.067 | 0.5 | 0.527 | 0.315 | 0.815 | 0.776 | 0.178 | 0.133 | -0.111 | -0.398 | -0.153 | 0.091 | -0.669 | -0.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.645 | 3.114 | 3.249 | 3.282 | 3.358 | 3.2 | 3.2 | 3.3 | 3.6 | 3.3 | 2.5 | 2.4 | 2.4 | 2.4 | 2.3 | 2.2 | 2.1 | 2 | 2 | 2 | 1.9 | 1.7 | 1.7 | 1.5 | 1.4 | 1.5 | 1.3 | 1.3 | 1.5 | 1.2 | 1.1 | 1.1 | 1 | 1 | 1 | 1 | -58.5 | 0 | 0 | 0 |
Bedrijfskosten
| 93.175 | 94.516 | 99.719 | 91.294 | 92.618 | 97.047 | 97.623 | 89.605 | 93.819 | 97.128 | 93.171 | 93.146 | 96.205 | 98.014 | 86.354 | 80.45 | 80.101 | 76.053 | 101.683 | 92.781 | 88.716 | 91.766 | 81.623 | 87.256 | 85.44 | 84.166 | 77.335 | 77.688 | 74.12 | 79.135 | 73.133 | 72.526 | 68.072 | 66.773 | 65.445 | 66.932 | 66.626 | 66.111 | 60.167 | 62.237 | 60.545 | 60.612 | 55.622 | 55.398 | 57.837 | 55.77 | 55.111 | 50.782 | 50.126 | 48.423 | 49.042 | 45.146 | 46.261 | 44.84 | 46.472 | 45.865 | 43.665 | 43.375 | 46.875 | 43.905 | 41.326 | 36.975 | 38.931 | 35.296 | 36.633 | 36.943 | 35.756 | 33.471 | 33.757 | 32.636 | 34.437 | 30.282 | 32.108 | 29.612 | 26.888 | 27.463 | 26.777 | 26.901 | 26.153 | 25.371 | 25.571 | 25.283 | 21.581 | 19.981 | 21.095 | 22.051 | 19.56 | 18.418 | 20.09 | 22.972 | 14.925 | 16.068 | 18.546 | 20.179 | 5.301 | 19.044 | 20.924 | 21.719 | 17.647 | 19 | 20.9 | 22.4 | 21.5 | 22.7 | 16.8 | 14.8 | 13.9 | 13.8 | 14 | 13.7 | 12.8 | 12 | 12.4 | 12.6 | 11.1 | 10.4 | 10.2 | 10.4 | 8.9 | 9.4 | 9.6 | 9.8 | 8.6 | 7.7 | 8.4 | 8.2 | 6.8 | 6.5 | 7 | 7.4 | -58.5 | 0 | 0 | 0 |
Bedrijfsresultaat
| 13.202 | 14.669 | 10.338 | 21.383 | 22.355 | 17.349 | 6.177 | 23.846 | 22.916 | 25.061 | -8.767 | 27.436 | 34.478 | 27.917 | 20.723 | 15.688 | 24.425 | 11.401 | 0.404 | 31.571 | 33.357 | 36.371 | 28.454 | 30.71 | 34.508 | 33.072 | 30.428 | 29.299 | 33.821 | 33.749 | 20.091 | 33.074 | 31.925 | 31.295 | 26.448 | 26.435 | 34.099 | 33.607 | 23.493 | 27.959 | 28.927 | 29.41 | 21.402 | 26.926 | 23.911 | 23.108 | 15.463 | 18.828 | 19.725 | 19.689 | 17.451 | 22.633 | 25.191 | 26.142 | 14.393 | 18.666 | 22.701 | 22.624 | 10.479 | 14.251 | 17.527 | 13.946 | 6.03 | 9.919 | 13.768 | 13.946 | 4.186 | 8.978 | 11.781 | 14.041 | 6.494 | 10.069 | 11.996 | 11.424 | 5.589 | 7.425 | 12.967 | 13.802 | 4.398 | 6.492 | 11.543 | 11.981 | 4.279 | 5.277 | 10.359 | 10.184 | 4.598 | 4.511 | 8.521 | 6.923 | 4.308 | 3.786 | 7.023 | 6.976 | 3.981 | 3.91 | 7.45 | 7.43 | 4.447 | 4.2 | 7.4 | 6.5 | 1.2 | 0.5 | 5.3 | 7.3 | 3.6 | 3.9 | 6.6 | 6.7 | 3.4 | 3.7 | 7.1 | 6.4 | 3.2 | 2.5 | 5.7 | 4.1 | 2.3 | 3.1 | 6.1 | 5.6 | 2.1 | 2.8 | 4.8 | 4.7 | 2 | 2 | 4.2 | 4 | -42.6 | 15.9 | 19.2 | 19.3 |
Bedrijfsresultaat ratio
| 0.044 | 0.05 | 0.033 | 0.067 | 0.069 | 0.053 | 0.02 | 0.071 | 0.069 | 0.072 | -0.027 | 0.08 | 0.099 | 0.082 | 0.068 | 0.055 | 0.085 | 0.046 | 0.001 | 0.096 | 0.103 | 0.115 | 0.099 | 0.099 | 0.112 | 0.112 | 0.107 | 0.103 | 0.122 | 0.121 | 0.08 | 0.115 | 0.128 | 0.132 | 0.115 | 0.111 | 0.143 | 0.142 | 0.107 | 0.118 | 0.131 | 0.135 | 0.105 | 0.124 | 0.116 | 0.112 | 0.079 | 0.099 | 0.112 | 0.116 | 0.102 | 0.128 | 0.145 | 0.159 | 0.095 | 0.113 | 0.14 | 0.143 | 0.071 | 0.093 | 0.128 | 0.116 | 0.051 | 0.084 | 0.115 | 0.116 | 0.039 | 0.08 | 0.105 | 0.13 | 0.06 | 0.097 | 0.112 | 0.116 | 0.063 | 0.082 | 0.136 | 0.146 | 0.054 | 0.081 | 0.131 | 0.137 | 0.064 | 0.082 | 0.14 | 0.138 | 0.075 | 0.074 | 0.125 | 0.102 | 0.085 | 0.072 | 0.116 | 0.114 | 0.08 | 0.075 | 0.123 | 0.122 | 0.089 | 0.081 | 0.122 | 0.107 | 0.024 | 0.009 | 0.114 | 0.166 | 0.101 | 0.107 | 0.159 | 0.164 | 0.106 | 0.11 | 0.188 | 0.17 | 0.111 | 0.089 | 0.183 | 0.142 | 0.101 | 0.121 | 0.196 | 0.189 | 0.101 | 0.127 | 0.185 | 0.19 | 0.112 | 0.114 | 0.194 | 0.186 | -2.679 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -5.026 | -5.051 | -4.646 | -4.981 | -4.767 | -5.15 | -5.546 | -5.851 | -5.607 | -5.58 | 14.977 | -5.633 | -6.226 | -6.897 | -6.653 | -6.754 | -7.245 | -7.394 | -6.983 | -6.709 | -6.754 | -6.982 | -7.012 | -6.476 | -6.542 | -6.353 | -6.181 | -6.039 | -5.891 | -5.731 | -5.351 | -5.096 | -4.362 | -4.331 | -4.561 | -3.655 | -3.655 | -3.286 | -3.408 | -2.423 | -2.545 | -2.057 | -2.32 | -2.864 | -1.869 | -1.757 | -2.99 | -1.414 | -1.231 | -1.246 | -1.324 | -1.174 | -1.209 | -1.024 | -1.152 | -0.756 | -1.135 | -1.404 | -1.663 | -0.927 | -1.367 | -7.568 | -1.261 | -1.437 | -1.404 | -1.447 | -1.688 | -1.394 | -1.341 | -0.95 | 0.038 | -2.284 | -3.043 | -0.009 | -0.106 | -0.875 | -0.688 | -1.307 | -0.897 | -0.362 | -0.783 | -0.732 | -0.798 | -0.392 | -0.845 | -0.637 | -0.502 | -0.621 | -0.673 | -0.615 | -1.233 | -0.913 | -1.07 | -1.348 | -1.639 | -1.638 | -1.682 | -1.705 | -2.622 | -2.3 | -2.1 | -1.979 | -2.1 | -2 | -1.3 | -0.9 | -1.1 | -1.1 | -1 | -1 | -1 | -1 | -0.9 | -0.8 | -1 | -0.6 | -0.6 | -0.7 | -0.6 | -0.6 | -0.4 | -0.4 | -0.3 | -0.7 | -0.6 | -0.6 | -0.4 | -0.5 | -0.5 | -0.5 | 42.6 | -15.9 | -19.2 | -19.3 |
Inkomen voor belasting
| 8.176 | 8.195 | 5.692 | 16.402 | 17.588 | 12.199 | 0.631 | 17.995 | 17.866 | 20.675 | 6.21 | 21.803 | 28.252 | 21.02 | 14.07 | 8.934 | 17.18 | 4.007 | -6.581 | 24.862 | 26.603 | 29.389 | 21.442 | 24.234 | 27.966 | 26.719 | 24.247 | 23.26 | 27.93 | 28.018 | 14.739 | 27.978 | 27.563 | 26.964 | 21.887 | 22.775 | 30.438 | 30.321 | 20.085 | 25.536 | 26.382 | 27.353 | 19.081 | 24.062 | 22.042 | 21.351 | 12.473 | 17.414 | 18.494 | 18.443 | 16.127 | 21.459 | 23.982 | 25.118 | 13.241 | 17.91 | 21.566 | 21.22 | 8.816 | 13.324 | 16.16 | 12.499 | 4.769 | 8.482 | 12.364 | 12.499 | 2.498 | 7.584 | 10.44 | 13.091 | 6.532 | 7.785 | 8.953 | 11.415 | 5.483 | 6.55 | 12.279 | 12.495 | 3.501 | 5.891 | 10.76 | 11.249 | 3.481 | 4.885 | 9.514 | 9.547 | 4.096 | 3.89 | 7.847 | 6.308 | 3.075 | 2.873 | 5.953 | 5.628 | 2.342 | 2.272 | 5.768 | 5.725 | 1.825 | 1.9 | 5.3 | 4.5 | -0.9 | -1.5 | 4 | 6.4 | 2.5 | 2.8 | 5.6 | 5.7 | 2.4 | 2.7 | 6.2 | 5.6 | 2.2 | 1.9 | 5.1 | 3.4 | 1.7 | 2.5 | 5.7 | 5.2 | 1.8 | 2.1 | 4.2 | 4.1 | 1.6 | 1.5 | 3.7 | 3.5 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.027 | 0.028 | 0.018 | 0.052 | 0.055 | 0.037 | 0.002 | 0.054 | 0.054 | 0.059 | 0.019 | 0.064 | 0.081 | 0.061 | 0.046 | 0.031 | 0.06 | 0.016 | -0.023 | 0.076 | 0.082 | 0.093 | 0.075 | 0.078 | 0.091 | 0.09 | 0.085 | 0.081 | 0.1 | 0.101 | 0.058 | 0.097 | 0.111 | 0.114 | 0.096 | 0.095 | 0.127 | 0.128 | 0.092 | 0.108 | 0.119 | 0.126 | 0.094 | 0.111 | 0.107 | 0.104 | 0.064 | 0.091 | 0.105 | 0.109 | 0.094 | 0.121 | 0.138 | 0.152 | 0.088 | 0.108 | 0.133 | 0.134 | 0.06 | 0.087 | 0.118 | 0.104 | 0.041 | 0.071 | 0.103 | 0.104 | 0.023 | 0.067 | 0.093 | 0.122 | 0.061 | 0.075 | 0.083 | 0.116 | 0.062 | 0.073 | 0.128 | 0.132 | 0.043 | 0.073 | 0.122 | 0.129 | 0.052 | 0.076 | 0.128 | 0.13 | 0.067 | 0.064 | 0.115 | 0.093 | 0.061 | 0.055 | 0.098 | 0.092 | 0.047 | 0.044 | 0.095 | 0.094 | 0.036 | 0.036 | 0.088 | 0.074 | -0.018 | -0.028 | 0.086 | 0.145 | 0.07 | 0.077 | 0.135 | 0.14 | 0.075 | 0.08 | 0.164 | 0.149 | 0.077 | 0.067 | 0.163 | 0.118 | 0.075 | 0.098 | 0.183 | 0.176 | 0.087 | 0.095 | 0.162 | 0.165 | 0.09 | 0.085 | 0.171 | 0.163 | 0 | 0 | 0 | 0 |
Belastingkosten
| 2.529 | 2.332 | 1.992 | 4.232 | 4.716 | 3.37 | 0.222 | 4.961 | 4.745 | 8.191 | -2.405 | 5.516 | 7.267 | 5.339 | 2.267 | 2.251 | 4.334 | 1.02 | -2.805 | 5.982 | 6.289 | 6.783 | 4.626 | 3.703 | 6.205 | 6.075 | 6.764 | 11.659 | 10.663 | 10.433 | 5.078 | 10.412 | 10.019 | 10.209 | 7.984 | 7.544 | 11.566 | 11.522 | 7.534 | 9.55 | 10.052 | 10.421 | 7.173 | 8.733 | 8.392 | 7.779 | 4.346 | 6.159 | 6.946 | 6.806 | 5.625 | 7.907 | 8.865 | 9.676 | 4.993 | 6.852 | 8.242 | 8.009 | 2.945 | 5.417 | 6.158 | 4.705 | 1.725 | 2.904 | 4.692 | 4.705 | 0.562 | 2.282 | 3.939 | 4.909 | 2.285 | 2.919 | 3.357 | 3.853 | 2.237 | 2.489 | 4.666 | 4.748 | 1.13 | 2.239 | 4.089 | 4.275 | 1.323 | 1.854 | 3.618 | 3.628 | 1.557 | 1.477 | 2.982 | 2.397 | 1.168 | 1.092 | 2.26 | 1.775 | 0.933 | 0.904 | 2.296 | 2.278 | 0.718 | 0.8 | 2.1 | 1.8 | -0.3 | -0.6 | 1.6 | 2.5 | 1.1 | 1.1 | 2.2 | 2.3 | 0.9 | 1.1 | 2.5 | 2.2 | 0.9 | 0.7 | 2 | 1.3 | 0.6 | 1 | 2.3 | 2.1 | 0.7 | 0.8 | 1.7 | 1.6 | 0.6 | 0.6 | 1.5 | 1.4 | 0 | 0 | 0 | 0 |
Nettowinst
| 5.647 | 5.863 | 3.7 | 12.17 | 12.872 | 8.829 | 0.409 | 13.034 | 13.121 | 12.484 | 8.615 | 16.287 | 20.985 | 15.681 | 11.803 | 6.683 | 12.846 | 2.987 | -3.776 | 18.88 | 20.314 | 22.606 | 16.816 | 20.531 | 21.761 | 20.644 | 17.483 | 11.601 | 17.267 | 17.585 | 9.661 | 17.566 | 17.544 | 16.755 | 13.903 | 15.231 | 18.872 | 18.799 | 12.551 | 15.986 | 16.33 | 16.932 | 11.908 | 15.329 | 13.65 | 13.572 | 8.127 | 11.255 | 11.548 | 11.637 | 10.502 | 13.552 | 15.117 | 15.442 | 8.248 | 11.058 | 13.324 | 13.211 | 5.871 | 7.907 | 10.002 | 7.794 | 3.044 | 5.578 | 7.672 | 7.794 | 1.936 | 5.302 | 6.501 | 8.182 | 4.247 | 4.866 | 5.596 | 7.562 | 3.246 | 4.061 | 7.613 | 7.747 | 2.371 | 3.652 | 6.671 | 6.974 | 2.158 | 3.031 | 5.896 | 5.919 | 2.539 | 2.413 | 4.865 | 3.911 | 1.907 | 1.781 | 3.693 | 3.853 | 1.409 | 1.368 | 3.472 | 3.447 | 1.107 | 1.1 | 3.2 | 2.7 | -0.6 | -0.9 | 2.4 | 3.9 | 1.4 | 1.7 | 3.4 | 3.4 | 1.5 | 1.6 | 3.7 | 3.4 | 1.3 | 1.2 | 3.1 | 2.1 | 1.1 | 1.5 | 3.4 | 3.1 | 1.1 | 1.3 | 2.5 | 2.5 | 1 | 0.9 | 2.2 | 2.1 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.019 | 0.02 | 0.012 | 0.038 | 0.04 | 0.027 | 0.001 | 0.039 | 0.04 | 0.036 | 0.026 | 0.048 | 0.06 | 0.046 | 0.039 | 0.023 | 0.045 | 0.012 | -0.013 | 0.057 | 0.063 | 0.071 | 0.059 | 0.066 | 0.071 | 0.07 | 0.061 | 0.041 | 0.062 | 0.063 | 0.038 | 0.061 | 0.071 | 0.071 | 0.061 | 0.064 | 0.079 | 0.079 | 0.057 | 0.068 | 0.074 | 0.078 | 0.059 | 0.071 | 0.066 | 0.066 | 0.041 | 0.059 | 0.065 | 0.069 | 0.061 | 0.077 | 0.087 | 0.094 | 0.055 | 0.067 | 0.082 | 0.083 | 0.04 | 0.052 | 0.073 | 0.065 | 0.026 | 0.047 | 0.064 | 0.065 | 0.018 | 0.047 | 0.058 | 0.076 | 0.039 | 0.047 | 0.052 | 0.077 | 0.037 | 0.045 | 0.08 | 0.082 | 0.029 | 0.045 | 0.075 | 0.08 | 0.032 | 0.047 | 0.08 | 0.08 | 0.041 | 0.04 | 0.072 | 0.058 | 0.038 | 0.034 | 0.061 | 0.063 | 0.028 | 0.026 | 0.057 | 0.057 | 0.022 | 0.021 | 0.053 | 0.044 | -0.012 | -0.017 | 0.052 | 0.088 | 0.039 | 0.047 | 0.082 | 0.083 | 0.047 | 0.048 | 0.098 | 0.09 | 0.045 | 0.043 | 0.099 | 0.073 | 0.048 | 0.059 | 0.109 | 0.105 | 0.053 | 0.059 | 0.097 | 0.101 | 0.056 | 0.051 | 0.102 | 0.098 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.18 | 0.18 | 0.12 | 0.38 | 0.4 | 0.28 | 0.009 | 0.41 | 0.4 | 0.37 | 0.26 | 0.48 | 0.62 | 0.46 | 0.35 | 0.2 | 0.38 | 0.09 | -0.11 | 0.56 | 0.61 | 0.68 | 0.5 | 0.62 | 0.66 | 0.63 | 0.53 | 0.35 | 0.53 | 0.54 | 0.3 | 0.54 | 0.54 | 0.52 | 0.42 | 0.47 | 0.59 | 0.59 | 0.39 | 0.5 | 0.52 | 0.54 | 0.38 | 0.49 | 0.43 | 0.43 | 0.26 | 0.36 | 0.36 | 0.38 | 0.34 | 0.44 | 0.49 | 0.51 | 0.26 | 0.37 | 0.44 | 0.44 | 0.19 | 0.27 | 0.34 | 0.27 | 0.099 | 0.19 | 0.27 | 0.28 | 0.063 | 0.18 | 0.21 | 0.26 | 0.13 | 0.15 | 0.18 | 0.24 | 0.095 | 0.13 | 0.25 | 0.26 | 0.085 | 0.12 | 0.22 | 0.24 | 0.061 | 0.1 | 0.2 | 0.2 | 0.079 | 0.085 | 0.17 | 0.14 | 0.051 | 0.065 | 0.13 | 0.14 | 0.051 | 0.05 | 0.12 | 0.12 | 0.04 | 0.042 | 0.12 | 0.095 | -0.022 | -0.033 | 0.086 | 0.14 | 0.049 | 0.062 | 0.12 | 0.13 | 0.058 | 0.062 | 0.14 | 0.13 | 0.042 | 0.039 | 0.1 | 0.071 | 0.037 | 0.05 | 0.11 | 0.1 | 0.037 | 0.039 | 0.083 | 0.086 | 0.033 | 0.03 | 0.077 | 0.077 | 0 | 0.03 | 0.068 | 0.071 |
Verwaterde WPA
| 0.17 | 0.18 | 0.12 | 0.37 | 0.39 | 0.27 | 0.009 | 0.4 | 0.4 | 0.36 | 0.25 | 0.48 | 0.62 | 0.46 | 0.35 | 0.2 | 0.38 | 0.09 | -0.11 | 0.56 | 0.6 | 0.67 | 0.5 | 0.61 | 0.65 | 0.62 | 0.53 | 0.35 | 0.52 | 0.53 | 0.29 | 0.53 | 0.53 | 0.5 | 0.42 | 0.46 | 0.57 | 0.57 | 0.38 | 0.49 | 0.5 | 0.52 | 0.36 | 0.47 | 0.42 | 0.42 | 0.25 | 0.35 | 0.36 | 0.36 | 0.34 | 0.42 | 0.47 | 0.48 | 0.26 | 0.35 | 0.42 | 0.42 | 0.19 | 0.25 | 0.33 | 0.26 | 0.099 | 0.19 | 0.25 | 0.26 | 0.063 | 0.17 | 0.19 | 0.24 | 0.13 | 0.14 | 0.17 | 0.22 | 0.095 | 0.12 | 0.23 | 0.23 | 0.085 | 0.11 | 0.2 | 0.21 | 0.061 | 0.093 | 0.18 | 0.18 | 0.079 | 0.076 | 0.15 | 0.12 | 0.051 | 0.059 | 0.12 | 0.13 | 0.051 | 0.044 | 0.12 | 0.12 | 0.04 | 0.039 | 0.11 | 0.089 | -0.021 | -0.033 | 0.08 | 0.13 | 0.049 | 0.056 | 0.11 | 0.12 | 0.058 | 0.056 | 0.13 | 0.12 | 0.042 | 0.039 | 0.1 | 0.071 | 0.037 | 0.05 | 0.11 | 0.1 | 0.037 | 0.039 | 0.083 | 0.086 | 0.033 | 0.03 | 0.077 | 0.077 | 0 | 0.03 | 0.068 | 0.071 |
EBITDA
| 30.808 | 30.988 | 28.105 | 39.285 | 40.5 | 35.739 | 25.013 | 42.687 | 42.733 | 46.355 | 11.948 | 47.633 | 54.457 | 48.195 | 40.429 | 35.409 | 43.892 | 29.811 | 18.06 | 48.572 | 48.846 | 51.21 | 42.95 | 44.742 | 48.284 | 46.299 | 43.286 | 41.797 | 45.961 | 45.588 | 31.409 | 44.839 | 42.657 | 42.108 | 36.815 | 36.166 | 44.128 | 43.238 | 33.042 | 37.057 | 37.784 | 37.627 | 29.335 | 35.35 | 31.655 | 30.695 | 23.291 | 25.627 | 19.725 | 19.689 | 23.495 | 28.581 | 25.464 | 31.882 | 20.468 | 24.853 | 28.297 | 22.987 | 16.538 | 15.027 | 17.725 | 14.037 | 11.651 | 15.079 | 13.768 | 13.946 | 9.704 | 14.096 | 16.767 | 4.799 | 11.909 | 15.724 | 16.678 | 15.994 | 10.116 | 11.865 | 17.423 | 4.353 | 9.026 | 10.283 | 11.543 | 11.981 | 7.696 | 8.521 | 13.793 | 13.293 | 7.633 | 7.476 | 11.761 | 10.085 | 7.639 | 6.947 | 10.185 | 10.156 | 20.262 | 7.024 | 10.699 | 10.712 | 7.805 | 7.4 | 10.6 | 9.779 | 4.8 | 3.8 | 7.8 | 9.7 | 6 | 6.3 | 8.9 | 8.9 | 5.5 | 5.7 | 9.1 | 8.4 | 5.1 | 4.2 | 7.4 | 5.6 | 3.7 | 4.6 | 7.4 | 6.9 | 3.6 | 4 | 5.9 | 5.8 | 3 | 3 | 5.2 | 5 | -42.6 | 15.9 | 19.2 | 19.3 |
EBITDA ratio
| 0.102 | 0.111 | 0.091 | 0.124 | 0.126 | 0.053 | 0.021 | 0.127 | 0.128 | 0.129 | 0.036 | 0.08 | 0.099 | 0.082 | 0.068 | 0.055 | 0.085 | 0.046 | 0.002 | 0.096 | 0.103 | 0.115 | 0.15 | 0.099 | 0.157 | 0.112 | 0.152 | 0.103 | 0.122 | 0.121 | 0.08 | 0.156 | 0.128 | 0.132 | 0.161 | 0.111 | 0.143 | 0.142 | 0.107 | 0.157 | 0.131 | 0.135 | 0.105 | 0.124 | 0.116 | 0.112 | 0.079 | 0.099 | 0.112 | 0.116 | 0.135 | 0.128 | 0.147 | 0.16 | 0.132 | 0.149 | 0.141 | 0.145 | 0.116 | 0.098 | 0.13 | 0.117 | 0.106 | 0.121 | 0.153 | 0.158 | 0.082 | 0.115 | 0.15 | 0.173 | 0.099 | 0.156 | 0.175 | 0.156 | 0.105 | 0.132 | 0.181 | 0.196 | 0.113 | 0.128 | 0.173 | 0.182 | 0.117 | 0.13 | 0.186 | 0.181 | 0.123 | 0.123 | 0.172 | 0.146 | 0.16 | 0.134 | 0.17 | 0.169 | 0.413 | 0.14 | 0.18 | 0.178 | 0.174 | 0.152 | 0.182 | 0.166 | 0.099 | 0.076 | 0.17 | 0.222 | 0.168 | 0.176 | 0.217 | 0.221 | 0.178 | 0.176 | 0.243 | 0.223 | 0.185 | 0.149 | 0.237 | 0.197 | 0.163 | 0.18 | 0.238 | 0.233 | 0.173 | 0.181 | 0.232 | 0.234 | 0.169 | 0.17 | 0.241 | 0.233 | -2.679 | 1 | 1 | 1 |