Morningstar, Inc.
NASDAQ:MORN
324.575 (USD) • At close January 14, 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 | 2001 Q3 | 2001 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 569.4 | 570.5 | 544 | 542.4 | 515.5 | 504.7 | 479.7 | 475 | 468.2 | 470.4 | 457 | 462.2 | 428.9 | 415.4 | 392.8 | 380.4 | 357.2 | 327.9 | 324 | 332.4 | 313.8 | 273.9 | 258.9 | 262.7 | 261.3 | 252.4 | 243.5 | 243.1 | 229.9 | 229.2 | 209.5 | 212.2 | 196.1 | 198.2 | 192.1 | 201.6 | 195.3 | 202.1 | 189.8 | 196.415 | 193.106 | 189.385 | 181.165 | 180.5 | 173.482 | 175.428 | 168.856 | 170.609 | 160.952 | 165.968 | 160.759 | 158.571 | 160.051 | 161.011 | 151.767 | 151.153 | 139.817 | 136.091 | 128.29 | 122.643 | 120.088 | 119.533 | 116.732 | 119.271 | 125.505 | 132.237 | 125.444 | 118.116 | 111.859 | 109.685 | 95.447 | 87.037 | 81.821 | 76.257 | 70.06 | 60.74 | 56.927 | 56.243 | 53.204 | 48.714 | 46.573 | 43.244 | 41.127 | 20.1 | 16.3 |
Kosten van de omzet
| 222.7 | 271.8 | 265.3 | 251.9 | 202.9 | 216.4 | 218.8 | 195 | 195.4 | 197.6 | 191.3 | 189.6 | 183.1 | 168.4 | 157.3 | 149.6 | 138.7 | 131.1 | 137 | 142.1 | 128.4 | 107.5 | 105.1 | 108.9 | 100 | 99.8 | 102.4 | 103.4 | 90.9 | 95.3 | 97 | 88 | 84.9 | 86.1 | 85.3 | 84.9 | 83.4 | 83.2 | 78.7 | 81.395 | 80.142 | 81.387 | 75.714 | 72.938 | 72.422 | 50.273 | 48.01 | 47.868 | 47.711 | 49.452 | 50.316 | 48.203 | 48.074 | 45.186 | 40.669 | 42.301 | 40.713 | 39.738 | 34.316 | 35.716 | 31.954 | 30.694 | 30.252 | 31.155 | 32.828 | 33.164 | 32.938 | 30.228 | 28.674 | 29.02 | 25.855 | 23.861 | 22.389 | 22.052 | 18.673 | 16.561 | 16.261 | 15.674 | 15.912 | 13.677 | 13.858 | 14.908 | 12.266 | 32 | 21.6 |
Brutowinst
| 346.7 | 298.7 | 278.7 | 290.5 | 312.6 | 288.3 | 260.9 | 280 | 272.8 | 272.8 | 265.7 | 272.6 | 245.8 | 247 | 235.5 | 230.8 | 218.5 | 196.8 | 187 | 190.3 | 185.4 | 166.4 | 153.8 | 153.8 | 161.3 | 152.6 | 141.1 | 139.7 | 139 | 133.9 | 112.5 | 124.2 | 111.2 | 112.1 | 106.8 | 116.7 | 111.9 | 118.9 | 111.1 | 115.02 | 112.964 | 107.998 | 105.451 | 107.562 | 101.06 | 125.155 | 120.846 | 122.741 | 113.241 | 116.516 | 110.443 | 110.368 | 111.977 | 115.825 | 111.098 | 108.852 | 99.104 | 96.353 | 93.974 | 86.927 | 88.134 | 88.839 | 86.48 | 88.116 | 92.677 | 99.073 | 92.506 | 87.888 | 83.185 | 80.665 | 69.592 | 63.176 | 59.432 | 54.205 | 51.387 | 44.179 | 40.666 | 40.569 | 37.292 | 35.037 | 32.715 | 28.336 | 28.861 | -11.9 | -5.3 |
Brutowinstmarge
| 0.609 | 0.524 | 0.512 | 0.536 | 0.606 | 0.571 | 0.544 | 0.589 | 0.583 | 0.58 | 0.581 | 0.59 | 0.573 | 0.595 | 0.6 | 0.607 | 0.612 | 0.6 | 0.577 | 0.573 | 0.591 | 0.608 | 0.594 | 0.585 | 0.617 | 0.605 | 0.579 | 0.575 | 0.605 | 0.584 | 0.537 | 0.585 | 0.567 | 0.566 | 0.556 | 0.579 | 0.573 | 0.588 | 0.585 | 0.586 | 0.585 | 0.57 | 0.582 | 0.596 | 0.583 | 0.713 | 0.716 | 0.719 | 0.704 | 0.702 | 0.687 | 0.696 | 0.7 | 0.719 | 0.732 | 0.72 | 0.709 | 0.708 | 0.733 | 0.709 | 0.734 | 0.743 | 0.741 | 0.739 | 0.738 | 0.749 | 0.737 | 0.744 | 0.744 | 0.735 | 0.729 | 0.726 | 0.726 | 0.711 | 0.733 | 0.727 | 0.714 | 0.721 | 0.701 | 0.719 | 0.702 | 0.655 | 0.702 | -0.592 | -0.325 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 81.2 | 0 | 0 | 0 | 64.3 | 0 | 0 | 0 | 59.9 | 0 | 0 | 0 | 53.9 | 0 | 0 | 0 | 61.1 | 0 | 0 | 0 | 42.8 | 0 | 0 | 0 | 30.6 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.154 | 13.64 | 12.772 | 12.857 | 12.442 | 13.365 | 14.006 | 13.482 | 13.681 | 11.988 | 13.753 | 12.703 | 11.899 | 10.889 | 10.193 | 9.447 | 9.438 | 9.3 | 10.153 | 10.271 | 9.801 | 10.115 | 8.917 | 9.01 | 9.134 | 8.055 | 8.221 | 7.876 | 7.306 | 6.091 | 5.163 | 4.749 | 4.593 | 5.149 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 77.6 | 80.3 | 80.3 | 92 | 89.7 | 90.1 | 84 | 106.1 | 116.9 | 87.1 | 90.3 | 85.9 | 67 | 95.7 | 69.8 | 74.2 | 85.8 | 54.6 | 57.4 | 68.7 | 57.2 | 44 | 40.8 | 44.2 | 35.4 | 36 | 32.2 | 36.6 | 33.3 | 29.7 | 30.2 | 29.1 | 25.8 | 24.7 | 25.6 | 27.2 | 26 | 27.8 | 26.1 | 25.939 | 26.384 | 30.438 | 26.104 | 29.005 | 22.416 | 28.12 | 27.327 | 31.767 | 23.966 | 24.946 | 28.178 | 24.829 | 26.431 | 26.207 | 30.617 | 25.632 | 23.462 | 23.106 | 20.643 | 25.3 | 20.643 | 19.853 | 17.153 | 41.978 | 41.964 | 41.426 | 41.549 | 40.221 | 37.068 | 37.599 | 32.815 | 30.087 | 26.752 | 25.673 | 23.692 | 23.109 | 21.348 | 20.98 | 13.084 | 0 | 0 | 0 | 0 | 21.9 | 29.4 |
Verkoop- en marketingkosten
| 107.9 | 111.3 | 104.6 | 100.4 | 106.3 | 109.5 | 107.6 | 93.6 | 89.7 | 91.8 | 81.4 | 73.5 | 72.9 | 66.5 | 61.9 | 55.7 | 52.6 | 47.2 | 50.9 | 48.2 | 44 | 45.7 | 40 | 34.8 | 35.8 | 39.4 | 38.5 | 34.1 | 31.1 | 36.7 | 32.4 | 26.5 | 23.1 | 25.7 | 22.3 | 22.8 | 23.3 | 25.1 | 25.4 | 27.95 | 26.761 | 27.949 | 28.428 | 24.825 | 22.774 | 28.035 | 27.98 | 27.453 | 25.732 | 27.373 | 28.326 | 26.197 | 27.253 | 26.767 | 26.482 | 25.596 | 22.881 | 24.435 | 22.561 | 18.496 | 17.73 | 18.01 | 17.536 | 0 | 19.457 | 20.866 | 22.224 | 0 | 17.132 | 16.471 | 16.729 | 0 | 12.971 | 11.88 | 11.66 | 0 | 9.499 | 9.845 | 9.785 | 0 | 0 | 0 | 0 | 38.6 | 31.5 |
Verkoop-, algemene en administratieve kosten
| 185.5 | 186.6 | 184.4 | 191.4 | 196 | 199.6 | 191.6 | 199.7 | 206.6 | 178.9 | 171.7 | 159.4 | 139.9 | 162.2 | 131.7 | 129.9 | 138.4 | 101.8 | 108.3 | 116.9 | 101.2 | 89.7 | 80.8 | 79 | 71.2 | 75.4 | 70.7 | 70.7 | 64.4 | 66.4 | 62.6 | 55.6 | 48.9 | 50.4 | 47.9 | 50 | 49.3 | 52.9 | 51.5 | 53.889 | 53.145 | 58.387 | 54.532 | 53.83 | 45.19 | 56.155 | 55.307 | 59.22 | 49.698 | 52.319 | 56.504 | 51.026 | 53.684 | 52.974 | 57.099 | 51.228 | 46.343 | 47.541 | 43.204 | 43.796 | 38.373 | 37.863 | 34.689 | 41.978 | 41.964 | 41.426 | 41.549 | 40.221 | 37.068 | 37.599 | 32.815 | 30.087 | 26.752 | 25.673 | 23.692 | 23.109 | 21.348 | 20.98 | 22.869 | 0 | 0 | 0 | 0 | 60.5 | 60.9 |
Overige kosten
| 45.7 | -8.9 | 3.3 | 6.9 | 0.2 | 4.1 | 44.8 | 44.8 | 44.2 | -10.2 | 37.6 | -0.1 | -2.3 | -0.8 | 2.9 | 1.3 | -1.3 | 4.5 | -8.1 | -0.1 | -0.8 | 1.8 | -2.6 | -0.3 | 7.5 | 2.1 | -0.9 | 1.1 | -1.1 | -1.4 | -0.4 | 1.4 | 2.1 | 2.6 | 0.3 | 0.6 | 1.2 | 0.5 | -0.6 | 1.523 | -0.813 | 5.264 | 0.28 | 1.852 | 0.141 | -1.689 | 0.204 | -1.882 | 0.161 | -0.265 | 10.175 | 11.201 | 10.947 | 10.563 | 10.202 | -0.061 | 9.897 | 9.246 | 8.939 | 8.614 | 6.631 | 8.85 | 7.866 | 7.297 | 6.266 | 6.276 | 6.157 | 5.414 | 5.662 | 5.486 | 4.695 | 4.535 | 4.267 | 3.767 | 2.406 | 1.796 | 2.222 | 1.852 | 2.396 | 107.214 | -26.109 | -24.912 | -22.225 | 0 | 0 |
Bedrijfskosten
| 231.2 | 186.6 | 184.4 | 191.4 | 242.6 | 246.6 | 236.4 | 244.5 | 250.8 | 218.9 | 209.3 | 197.8 | 178 | 199.8 | 168.3 | 165.7 | 174.2 | 135.5 | 142.5 | 150.6 | 135.8 | 115.6 | 104.3 | 104.5 | 95.9 | 99 | 93.6 | 97.1 | 86.2 | 87.9 | 84.1 | 74.3 | 67 | 67.7 | 64.5 | 66.6 | 65.7 | 69.2 | 66.6 | 68.439 | 67.703 | 71.778 | 66.919 | 65.665 | 56.447 | 81.571 | 80.286 | 83.472 | 73.377 | 75.38 | 80.044 | 76.233 | 78.113 | 77.218 | 79.289 | 76.563 | 68.943 | 68.686 | 63.032 | 62.603 | 54.451 | 56.151 | 51.855 | 59.428 | 58.501 | 57.503 | 57.821 | 54.552 | 51.74 | 52.219 | 45.565 | 42.843 | 38.895 | 36.746 | 32.189 | 30.068 | 28.319 | 27.425 | 30.414 | 107.214 | -26.109 | -24.912 | -22.225 | 60.5 | 60.9 |
Bedrijfsresultaat
| 115.5 | 112.1 | 94.3 | 99.1 | 70 | 41.7 | 15.4 | 35.5 | 8.2 | 53.9 | 56.4 | 74.8 | 67.8 | 47.2 | 67.2 | 65.1 | 44.3 | 61.3 | 44.5 | 39.7 | 49.6 | 50.8 | 49.5 | 49.3 | 65.4 | 53.6 | 47.5 | 42.6 | 52.8 | 46 | 28.4 | 49.9 | 44.2 | 44.4 | 42.3 | 50.1 | 46.2 | 49.7 | 44.5 | 46.581 | 45.261 | -24.78 | 38.532 | 41.897 | 44.613 | 43.584 | 40.56 | 39.269 | 39.864 | 41.136 | 30.399 | 34.135 | 33.864 | 38.607 | 31.809 | 32.289 | 30.161 | 27.667 | 30.942 | 24.324 | 33.683 | 32.688 | 34.625 | 28.688 | 34.176 | 41.57 | 34.685 | 33.336 | 31.445 | 28.446 | 24.027 | 20.333 | 20.537 | 17.459 | 19.198 | 14.111 | 12.347 | 13.144 | 6.878 | 1.069 | 6.606 | 3.424 | 6.636 | 53 | -16.1 |
Bedrijfsresultaat ratio
| 0.203 | 0.196 | 0.173 | 0.183 | 0.136 | 0.083 | 0.032 | 0.075 | 0.018 | 0.115 | 0.123 | 0.162 | 0.158 | 0.114 | 0.171 | 0.171 | 0.124 | 0.187 | 0.137 | 0.119 | 0.158 | 0.185 | 0.191 | 0.188 | 0.25 | 0.212 | 0.195 | 0.175 | 0.23 | 0.201 | 0.136 | 0.235 | 0.225 | 0.224 | 0.22 | 0.249 | 0.237 | 0.246 | 0.234 | 0.237 | 0.234 | -0.131 | 0.213 | 0.232 | 0.257 | 0.248 | 0.24 | 0.23 | 0.248 | 0.248 | 0.189 | 0.215 | 0.212 | 0.24 | 0.21 | 0.214 | 0.216 | 0.203 | 0.241 | 0.198 | 0.28 | 0.273 | 0.297 | 0.241 | 0.272 | 0.314 | 0.276 | 0.282 | 0.281 | 0.259 | 0.252 | 0.234 | 0.251 | 0.229 | 0.274 | 0.232 | 0.217 | 0.234 | 0.129 | 0.022 | 0.142 | 0.079 | 0.161 | 2.637 | -0.988 |
Totaal overige inkomsten en kosten netto
| 33.8 | -20.2 | -7.1 | -6.8 | -12.6 | -10 | -22.4 | -4.9 | -24.3 | -14.6 | 6.6 | -0.6 | -4.6 | -1.4 | 0.1 | 29.3 | 48.2 | 2.6 | -11.3 | -3 | 13.9 | 2.3 | -3.3 | -0.9 | 7.3 | 1.4 | 9.3 | -0.7 | -2 | 15.3 | -1.3 | 37.6 | 2.1 | 3 | 0.5 | 1.7 | 1.4 | 0.6 | -0.4 | 0.519 | -0.337 | 6.4 | 1.468 | 2.785 | 0.771 | 3.111 | 0.945 | -0.577 | 1.88 | 0.995 | 0.659 | 1.505 | -0.579 | 0.009 | 0.774 | 0.684 | 6.206 | 0.021 | -0.179 | -0.365 | 0.793 | 1.972 | 0.534 | -0.038 | 1.327 | 1.147 | 1.791 | 1.128 | 2.22 | 1.368 | 1.513 | 1.421 | 1.138 | 0.672 | 0.933 | 1.239 | 0.846 | 0.405 | 0.709 | 0.765 | 0.51 | 0.268 | 0.262 | -84.7 | 9.7 |
Inkomen voor belasting
| 149.3 | 88.3 | 85.5 | 87.6 | 57.4 | 31.7 | 2.1 | 30.6 | -2.3 | 39.3 | 63 | 74.2 | 63.2 | 45.8 | 67.3 | 93.4 | 92.5 | 63.9 | 33.2 | 35.7 | 63.5 | 53.1 | 46.2 | 48.4 | 72.7 | 55 | 56.8 | 41.9 | 50.8 | 61.3 | 27.1 | 88.4 | 46.3 | 47.4 | 42.8 | 51.5 | 47.6 | 50.3 | 44.1 | 48.42 | 44.963 | -18.882 | 39.397 | 44.426 | 45.384 | 46.695 | 41.505 | 38.692 | 41.744 | 42.131 | 31.058 | 35.64 | 33.285 | 38.616 | 32.583 | 32.973 | 36.367 | 27.688 | 30.763 | 23.959 | 34.476 | 34.66 | 35.159 | 28.65 | 35.466 | 42.63 | 36.228 | 34.464 | 33.665 | 29.814 | 25.54 | 21.754 | 21.675 | 18.131 | 20.131 | 15.35 | 13.193 | 13.549 | 7.587 | 1.834 | 7.116 | 3.692 | 6.898 | -31.7 | -6.4 |
Inkomen voor belasting ratio
| 0.262 | 0.155 | 0.157 | 0.162 | 0.111 | 0.063 | 0.004 | 0.064 | -0.005 | 0.084 | 0.138 | 0.161 | 0.147 | 0.11 | 0.171 | 0.246 | 0.259 | 0.195 | 0.102 | 0.107 | 0.202 | 0.194 | 0.178 | 0.184 | 0.278 | 0.218 | 0.233 | 0.172 | 0.221 | 0.267 | 0.129 | 0.417 | 0.236 | 0.239 | 0.223 | 0.255 | 0.244 | 0.249 | 0.232 | 0.247 | 0.233 | -0.1 | 0.217 | 0.246 | 0.262 | 0.266 | 0.246 | 0.227 | 0.259 | 0.254 | 0.193 | 0.225 | 0.208 | 0.24 | 0.215 | 0.218 | 0.26 | 0.203 | 0.24 | 0.195 | 0.287 | 0.29 | 0.301 | 0.24 | 0.283 | 0.322 | 0.289 | 0.292 | 0.301 | 0.272 | 0.268 | 0.25 | 0.265 | 0.238 | 0.287 | 0.253 | 0.232 | 0.241 | 0.143 | 0.038 | 0.153 | 0.085 | 0.168 | -1.577 | -0.393 |
Belastingkosten
| 29.6 | 19.2 | 21.3 | 14.1 | 16.7 | -6.2 | 8.4 | 26.4 | 5.4 | 7.4 | 17.3 | 18.5 | 16.1 | 13.9 | 14.1 | 19.1 | 16.9 | 15.2 | 8.5 | 9.1 | 13.3 | 11.7 | 11.5 | 5.5 | 16.1 | 12.8 | 13.4 | 2.7 | 16.9 | 15 | 8.3 | 17.2 | 16.5 | 15.4 | 14.6 | 14.5 | 14.6 | 18.7 | 14.8 | 15.49 | 15.149 | -8.611 | 13.65 | 13.384 | 14.265 | 15.955 | 12.427 | 11.437 | 15.186 | 14.744 | 11.511 | 8.073 | 12.343 | -12.724 | -10.518 | 5.729 | 15.807 | 10.225 | 10.995 | 9.996 | 12.407 | 14.024 | 10.668 | 9.636 | 13.547 | 15.076 | 13.504 | 14.739 | 14.229 | 11.996 | 10.291 | 8.525 | 9.228 | 7.624 | 7.598 | 5.707 | 5.857 | 4.6 | 4.06 | 3.225 | 3.235 | 2.44 | 2.674 | 4 | 9.6 |
Nettowinst
| 119.7 | 69.1 | 64.2 | 73.5 | 39.1 | 36.1 | -6.3 | 3.3 | -7.7 | 30.1 | 46.1 | 56.5 | 49 | 32.9 | 54.9 | 75.3 | 76.2 | 48.2 | 23.9 | 27.6 | 49.1 | 42.1 | 33.2 | 42.4 | 56.9 | 41.8 | 41.9 | 38.9 | 33.9 | 46.1 | 18 | 70.3 | 30.2 | 31.8 | 28.7 | 37.3 | 33.5 | 32.2 | 29.7 | 31.514 | 30.18 | -9.769 | 26.376 | 31.327 | 31.463 | 31.121 | 29.618 | 32.984 | 27.07 | 27.888 | 20.137 | 27.955 | 21.38 | 26.485 | 22.537 | 27.393 | 20.787 | 18.002 | 20.188 | 14.43 | 22.52 | 20.615 | 24.962 | 19.27 | 22.187 | 27.999 | 23.076 | 20.01 | 19.853 | 18.273 | 15.786 | 13.611 | 13.547 | 11.165 | 13.439 | 10.093 | 7.519 | 9.498 | 4.007 | -1.139 | 4.093 | 1.349 | 4.506 | -35.7 | -16 |
Nettowinstmarge
| 0.21 | 0.121 | 0.118 | 0.136 | 0.076 | 0.072 | -0.013 | 0.007 | -0.016 | 0.064 | 0.101 | 0.122 | 0.114 | 0.079 | 0.14 | 0.198 | 0.213 | 0.147 | 0.074 | 0.083 | 0.156 | 0.154 | 0.128 | 0.161 | 0.218 | 0.166 | 0.172 | 0.16 | 0.147 | 0.201 | 0.086 | 0.331 | 0.154 | 0.16 | 0.149 | 0.185 | 0.172 | 0.159 | 0.156 | 0.16 | 0.156 | -0.052 | 0.146 | 0.174 | 0.181 | 0.177 | 0.175 | 0.193 | 0.168 | 0.168 | 0.125 | 0.176 | 0.134 | 0.164 | 0.148 | 0.181 | 0.149 | 0.132 | 0.157 | 0.118 | 0.188 | 0.172 | 0.214 | 0.162 | 0.177 | 0.212 | 0.184 | 0.169 | 0.177 | 0.167 | 0.165 | 0.156 | 0.166 | 0.146 | 0.192 | 0.166 | 0.132 | 0.169 | 0.075 | -0.023 | 0.088 | 0.031 | 0.11 | -1.776 | -0.982 |
WPA (Winst Per Aandeel)
| 2.79 | 1.61 | 1.5 | 1.72 | 0.92 | 0.85 | -0.15 | 0.08 | -0.18 | 0.71 | 1.06 | 1.31 | 1.14 | 0.77 | 1.28 | 1.76 | 1.78 | 1.13 | 0.56 | 0.64 | 1.15 | 0.99 | 0.78 | 0.99 | 1.33 | 0.98 | 0.99 | 0.91 | 0.8 | 1.07 | 0.42 | 1.63 | 0.7 | 0.74 | 0.67 | 0.85 | 0.76 | 0.73 | 0.67 | 0.71 | 0.67 | -0.22 | 0.59 | 0.68 | 0.68 | 0.67 | 0.64 | 0.7 | 0.56 | 0.57 | 0.4 | 0.56 | 0.42 | 0.53 | 0.45 | 0.55 | 0.5 | 0.37 | 0.41 | 0.3 | 0.46 | 0.43 | 0.53 | 0.41 | 0.48 | 0.61 | 0.51 | 0.44 | 0.46 | 0.43 | 0.37 | 0.32 | 0.33 | 0.27 | 0.33 | 0.25 | 0.19 | 0.24 | 0.1 | -0.03 | 0.11 | 0.04 | 0.12 | -71.4 | -80 |
Verwaterde WPA
| 2.77 | 1.6 | 1.49 | 1.71 | 0.91 | 0.84 | -0.15 | 0.08 | -0.18 | 0.7 | 1.06 | 1.3 | 1.13 | 0.76 | 1.27 | 1.74 | 1.76 | 1.12 | 0.55 | 0.64 | 1.14 | 0.98 | 0.77 | 0.99 | 1.32 | 0.97 | 0.98 | 0.91 | 0.79 | 1.07 | 0.42 | 1.63 | 0.7 | 0.73 | 0.67 | 0.85 | 0.76 | 0.72 | 0.67 | 0.71 | 0.67 | -0.22 | 0.58 | 0.68 | 0.68 | 0.66 | 0.63 | 0.69 | 0.56 | 0.56 | 0.4 | 0.55 | 0.42 | 0.52 | 0.44 | 0.54 | 0.49 | 0.36 | 0.4 | 0.3 | 0.45 | 0.41 | 0.51 | 0.41 | 0.45 | 0.57 | 0.47 | 0.44 | 0.41 | 0.38 | 0.33 | 0.32 | 0.29 | 0.24 | 0.29 | 0.25 | 0.17 | 0.22 | 0.09 | -0.03 | 0.1 | 0.03 | 0.09 | -71.4 | -80 |
EBITDA
| 207.1 | 157.6 | 139.8 | 145.6 | 116.6 | 88.7 | 69.3 | 86.9 | 51.2 | 93.9 | 101.1 | 115.7 | 105.9 | 114.9 | 113.3 | 133.6 | 80.1 | 95 | 78.7 | 73.4 | 84.2 | 76.7 | 73.3 | 74.8 | 90.1 | 77.2 | 70.4 | 69.6 | 74.6 | 67.5 | 49.9 | 68.6 | 62.3 | 61.7 | 58.9 | 66.7 | 62.6 | 66 | 59.6 | 61.131 | 59.8 | -4.989 | 50.919 | 53.732 | 55.87 | 50.71 | 52.861 | 50.237 | 50.686 | 51.755 | 40.574 | 45.05 | 44.373 | 48.982 | 41.761 | 43.871 | 34.364 | 36.998 | 39.881 | 32.938 | 40.314 | 41.538 | 42.491 | 35.985 | 40.442 | 47.846 | 40.842 | 38.75 | 37.107 | 33.932 | 28.722 | 24.868 | 24.804 | 21.226 | 21.604 | 15.907 | 14.569 | 14.996 | 9.274 | -72.177 | 32.715 | 28.336 | 28.861 | 39 | -18 |
EBITDA ratio
| 0.364 | 0.283 | 0.26 | 0.268 | 0.227 | 0.184 | 0.125 | 0.182 | 0.112 | 0.178 | 0.225 | 0.245 | 0.242 | 0.203 | 0.272 | 0.269 | 0.221 | 0.29 | 0.243 | 0.221 | 0.206 | 0.29 | 0.282 | 0.285 | 0.345 | 0.306 | 0.246 | 0.287 | 0.324 | 0.218 | 0.238 | 0.148 | 0.318 | 0.326 | 0.307 | 0.331 | 0.321 | 0.327 | 0.314 | 0.311 | 0.31 | 0.584 | 0.281 | 0.298 | 0.322 | 0.289 | 0.307 | 0.297 | 0.315 | 0.313 | 0.254 | 0.284 | 0.289 | 0.304 | 0.275 | 0.29 | 0.246 | 0.275 | 0.317 | 0.277 | 0.33 | 0.337 | 0.368 | 0.312 | 0.324 | 0.364 | 0.325 | 0.337 | 0.328 | 0.31 | 0.303 | 0.287 | 0.304 | 0.281 | 0.31 | 0.26 | 0.257 | 0.27 | 0.169 | -1.482 | 0.702 | 0.655 | 0.702 | 1.94 | -1.104 |