![logo](/logos/MSI.webp)
Motorola Solutions, Inc.
NYSE:MSI
471.38 (USD) • At close February 4, 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
| 2,790 | 2,628 | 2,389 | 2,848 | 2,556 | 2,403 | 2,171 | 2,707 | 2,373 | 2,140 | 1,892 | 2,320 | 2,107 | 1,971 | 1,773 | 2,273 | 1,868 | 1,618 | 1,655 | 2,376 | 1,994 | 1,860 | 1,657 | 2,254 | 1,862 | 1,760 | 1,468 | 1,957 | 1,645 | 1,497 | 1,281 | 1,883 | 1,532 | 1,430 | 1,193 | 1,682 | 1,422 | 1,368 | 1,223 | 1,823 | 1,436 | 1,393 | 1,801 | 2,504 | 2,112 | 2,107 | 1,973 | 2,441 | 2,153 | 2,148 | 1,956 | 2,234 | 2,105 | 2,055 | 1,884 | 5,663 | 4,890 | 5,414 | 5,044 | 5,723 | 5,453 | 5,497 | 5,371 | 7,136 | 7,480 | 8,082 | 7,448 | 9,646 | 8,811 | 8,732 | 9,433 | 11,792 | 10,603 | 10,876 | 10,013 | 10,433 | 9,424 | 8,825 | 8,161 | 5,438 | 8,624 | 8,700 | 8,561 | 8,023 | 6,829 | 6,163 | 6,043 | 7,546 | 6,371 | 6,741 | 6,021 | 7,324 | 7,406 | 7,522 | 7,752 | 10,064 | 9,493 | 9,255 | 8,768 | 8,498 | 7,688 | 7,513 | 7,232 | 8,337 | 7,152 | 7,023 | 6,886 | 8,278 | 7,353 | 7,521 | 6,642 | 7,685 | 6,498 | 6,835 | 6,955 | 7,298 | 6,851 | 6,877 | 6,011 | 6,453 | 5,660 | 5,439 | 4,693 | 4,993 | 4,408 | 3,936 | 3,626 | 3,711 | 3,396 | 3,141 | 3,055 | 3,039 | 2,745 | 2,814 | 2,743 | 2,934 | 2,703 | 2,715 | 2,533 | 2,652 | 2,408 | 2,385 | 2,175 | 2,211 | 2,000 | 2,089 | 1,950 | 1,850 | 1,672 | 1,639 | 1,547 | 1,619 | 1,431 | 1,499 | 1,339 | 1,448 | 1,301 |
Kosten van de omzet
| 1,357 | 1,325 | 1,236 | 1,432 | 1,276 | 1,214 | 1,125 | 1,356 | 1,342 | 1,150 | 1,035 | 1,137 | 1,062 | 1,019 | 913 | 1,127 | 959 | 852 | 868 | 1,156 | 987 | 929 | 884 | 1,166 | 961 | 938 | 799 | 987 | 851 | 807 | 711 | 955 | 770 | 754 | 691 | 844 | 737 | 720 | 675 | 911 | 751 | 737 | 956 | 1,290 | 1,069 | 1,078 | 1,018 | 1,212 | 1,066 | 1,088 | 983 | 1,089 | 1,045 | 1,016 | 942 | 3,630 | 3,110 | 3,412 | 3,258 | 3,680 | 3,645 | 3,787 | 3,875 | 5,014 | 5,677 | 5,757 | 5,303 | 7,106 | 6,306 | 6,279 | 6,979 | 8,724 | 7,229 | 7,517 | 6,993 | 7,231 | 6,396 | 5,948 | 5,491 | 4,101 | 5,501 | 5,531 | 5,693 | 5,372 | 4,507 | 4,155 | 4,067 | 5,046 | 4,126 | 4,518 | 4,248 | 5,035 | 5,256 | 5,434 | 5,478 | 6,790 | 6,130 | 5,513 | 5,195 | 5,603 | 4,917 | 4,388 | 4,250 | 5,895 | 5,153 | 5,015 | 4,812 | 5,604 | 4,986 | 5,019 | 4,384 | 5,190 | 4,489 | 4,585 | 4,718 | 4,885 | 4,388 | 4,394 | 3,878 | 3,934 | 3,539 | 3,379 | 2,908 | 3,024 | 2,712 | 2,380 | 2,235 | 2,338 | 2,185 | 2,009 | 1,947 | 1,914 | 1,798 | 1,777 | 1,756 | 1,839 | 1,723 | 1,691 | 1,629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 1,433 | 1,303 | 1,153 | 1,416 | 1,280 | 1,189 | 1,046 | 1,351 | 1,031 | 990 | 857 | 1,183 | 1,045 | 952 | 860 | 1,146 | 909 | 766 | 787 | 1,220 | 1,007 | 931 | 773 | 1,088 | 901 | 822 | 669 | 970 | 794 | 690 | 570 | 928 | 762 | 676 | 502 | 838 | 685 | 648 | 548 | 912 | 685 | 656 | 845 | 1,214 | 1,043 | 1,029 | 955 | 1,229 | 1,087 | 1,060 | 973 | 1,145 | 1,060 | 1,039 | 942 | 2,033 | 1,780 | 2,002 | 1,786 | 2,043 | 1,808 | 1,710 | 1,496 | 2,122 | 1,803 | 2,325 | 2,145 | 2,540 | 2,505 | 2,453 | 2,454 | 3,068 | 3,374 | 3,359 | 3,020 | 3,202 | 3,028 | 2,877 | 2,670 | 1,337 | 3,123 | 3,169 | 2,868 | 2,651 | 2,322 | 2,008 | 1,976 | 2,500 | 2,245 | 2,223 | 1,773 | 2,289 | 2,150 | 2,088 | 2,274 | 3,274 | 3,363 | 3,742 | 3,573 | 2,895 | 2,771 | 3,125 | 2,982 | 2,442 | 1,999 | 2,008 | 2,074 | 2,674 | 2,367 | 2,502 | 2,258 | 2,495 | 2,009 | 2,250 | 2,237 | 2,413 | 2,463 | 2,483 | 2,133 | 2,519 | 2,121 | 2,060 | 1,785 | 1,969 | 1,696 | 1,556 | 1,391 | 1,373 | 1,211 | 1,132 | 1,108 | 1,125 | 947 | 1,037 | 987 | 1,095 | 980 | 1,024 | 904 | 2,652 | 2,408 | 2,385 | 2,175 | 2,211 | 2,000 | 2,089 | 1,950 | 1,850 | 1,672 | 1,639 | 1,547 | 1,619 | 1,431 | 1,499 | 1,339 | 1,448 | 1,301 |
Brutowinstmarge
| 0.514 | 0.496 | 0.483 | 0.497 | 0.501 | 0.495 | 0.482 | 0.499 | 0.434 | 0.463 | 0.453 | 0.51 | 0.496 | 0.483 | 0.485 | 0.504 | 0.487 | 0.473 | 0.476 | 0.513 | 0.505 | 0.501 | 0.467 | 0.483 | 0.484 | 0.467 | 0.456 | 0.496 | 0.483 | 0.461 | 0.445 | 0.493 | 0.497 | 0.473 | 0.421 | 0.498 | 0.482 | 0.474 | 0.448 | 0.5 | 0.477 | 0.471 | 0.469 | 0.485 | 0.494 | 0.488 | 0.484 | 0.503 | 0.505 | 0.493 | 0.497 | 0.513 | 0.504 | 0.506 | 0.5 | 0.359 | 0.364 | 0.37 | 0.354 | 0.357 | 0.332 | 0.311 | 0.279 | 0.297 | 0.241 | 0.288 | 0.288 | 0.263 | 0.284 | 0.281 | 0.26 | 0.26 | 0.318 | 0.309 | 0.302 | 0.307 | 0.321 | 0.326 | 0.327 | 0.246 | 0.362 | 0.364 | 0.335 | 0.33 | 0.34 | 0.326 | 0.327 | 0.331 | 0.352 | 0.33 | 0.294 | 0.313 | 0.29 | 0.278 | 0.293 | 0.325 | 0.354 | 0.404 | 0.408 | 0.341 | 0.36 | 0.416 | 0.412 | 0.293 | 0.28 | 0.286 | 0.301 | 0.323 | 0.322 | 0.333 | 0.34 | 0.325 | 0.309 | 0.329 | 0.322 | 0.331 | 0.36 | 0.361 | 0.355 | 0.39 | 0.375 | 0.379 | 0.38 | 0.394 | 0.385 | 0.395 | 0.384 | 0.37 | 0.357 | 0.36 | 0.363 | 0.37 | 0.345 | 0.369 | 0.36 | 0.373 | 0.363 | 0.377 | 0.357 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 234 | 220 | 218 | 218 | 215 | 215 | 210 | 202 | 197 | 191 | 188 | 189 | 183 | 181 | 180 | 182 | 175 | 161 | 168 | 182 | 172 | 170 | 162 | 165 | 158 | 162 | 152 | 154 | 141 | 138 | 135 | 142 | 137 | 138 | 135 | 152 | 153 | 156 | 159 | 165 | 166 | 176 | 243 | 272 | 253 | 268 | 262 | 290 | 262 | 269 | 254 | 260 | 272 | 271 | 249 | 641 | 637 | 762 | 757 | 793 | 768 | 775 | 847 | 1,008 | 999 | 1,048 | 1,054 | 1,097 | 1,100 | 1,115 | 1,117 | 1,117 | 1,027 | 1,016 | 980 | 1,161 | 857 | 851 | 811 | 104 | 999 | 990 | 967 | 932 | 941 | 951 | 947 | 957 | 961 | 944 | 892 | 1,023 | 1,037 | 1,086 | 1,172 | 1,144 | 1,171 | 1,107 | 1,015 | 1,001 | 882 | 811 | 744 | 0 | 732 | 722 | 703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 439 | 399 | 365 | 397 | 380 | 390 | 368 | 381 | 350 | 326 | 306 | 336 | 320 | 300 | 273 | 343 | 313 | 297 | 341 | 368 | 359 | 351 | 327 | 337 | 323 | 316 | 279 | 257 | 248 | 242 | 232 | 277 | 247 | 240 | 234 | 252 | 259 | 254 | 256 | 283 | 287 | 308 | 427 | 471 | 438 | 470 | 460 | 510 | 485 | 496 | 472 | 487 | 471 | 482 | 461 | 944 | 447 | 458 | 454 | 847 | 718 | 663 | 869 | 988 | 1,044 | 1,115 | 1,183 | 1,273 | 1,210 | 1,296 | 1,313 | 1,034 | 1,174 | 1,154 | 1,069 | 750 | 919 | 915 | 923 | 469 | 1,042 | 1,096 | 970 | 1,161 | 1,078 | 937 | 897 | 1,003 | 1,105 | 1,177 | 1,108 | 870 | 1,121 | 989 | 1,252 | 1,467 | 768 | 1,311 | 1,299 | 1,046 | 1,295 | 1,460 | 1,471 | 1,546 | 1,351 | 1,329 | 1,221 | 1,540 | 1,237 | 1,311 | 1,162 | 1,476 | 1,041 | 1,126 | 1,072 | 1,212 | 1,131 | 1,209 | 1,090 | 1,215 | 1,106 | 1,074 | 986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 30 | 31 | 25 | 0 | 0 | 0 | 0 | 28 | 30 | 32 | 32 | 31 | 31 | 30 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 4 | 10 | 7 | -1,223 | 363 | 438 | 422 | 0 | 82 | 159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 47 | -341 | 152 | 111 | 78 | -632 | 233 | 225 | 174 | 0 | 0 | 0 | 0 | 0 | -88 | 873 | -66 | 0 | -287 | 0 | 0 | 0 | 0 | 287 | 9 | 0 | -99 | -57 | -71 | 0 | 8 | 22 | 16 | 0 | 95 | 170 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 439 | 429 | 396 | 422 | 380 | 390 | 368 | 381 | 378 | 356 | 338 | 368 | 351 | 331 | 303 | 343 | 313 | 297 | 341 | 418 | 359 | 351 | 327 | 337 | 323 | 316 | 279 | 257 | 248 | 242 | 232 | 277 | 247 | 240 | 234 | 252 | 259 | 254 | 256 | 283 | 287 | 308 | 427 | 471 | 438 | 470 | 460 | 510 | 485 | 496 | 472 | 487 | 475 | 492 | 468 | 944 | 810 | 896 | 876 | 847 | 800 | 822 | 869 | 988 | 1,044 | 1,115 | 1,183 | 1,273 | 1,210 | 1,296 | 1,313 | 1,034 | 1,174 | 1,195 | 1,116 | 750 | 1,071 | 1,026 | 1,001 | 469 | 1,275 | 1,321 | 1,144 | 1,161 | 1,078 | 937 | 897 | 1,003 | 1,017 | 2,050 | 1,042 | 870 | 834 | 989 | 1,252 | 1,467 | 768 | 1,598 | 1,308 | 1,046 | 1,196 | 1,403 | 1,400 | 1,546 | 1,359 | 1,351 | 1,237 | 1,540 | 1,332 | 1,481 | 1,162 | 1,476 | 1,041 | 1,126 | 1,072 | 1,212 | 1,131 | 1,209 | 1,090 | 1,215 | 1,106 | 1,074 | 986 | 1,100 | 974 | 905 | 797 | 777 | 730 | 651 | 680 | 641 | 576 | 625 | 626 | 694 | 605 | 579 | 536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 49 | -13 | -6 | -57 | -1 | 3 | 55 | 63 | 63 | 65 | 66 | 22 | 32 | 29 | 3 | 21 | -57 | 16 | 51 | -378 | -22 | -30 | 5 | -15 | -51 | -5 | -22 | -8 | -28 | 1 | 1 | -76 | -7 | -40 | -28 | -51 | 1 | 2 | 2 | -1,922 | -4 | -1 | 1 | -49 | -19 | 2 | 3 | 8 | 22 | 2 | 1 | -284 | 56 | 177 | 51 | 212 | -359 | -353 | -392 | 431 | -14 | -92 | 215 | 1,617 | 362 | 273 | 199 | 120 | 205 | 124 | 210 | 322 | 113 | -395 | 2 | -526 | -104 | -105 | -83 | 37 | -123 | -253 | -180 | 17 | 40 | -65 | 5 | -4 | 14 | 1,504 | 267 | 608 | 1,828 | 589 | 627 | 634 | 592 | 622 | 605 | 550 | 669 | 683 | 673 | 606 | 591 | 2,529 | 562 | 607 | 625 | 608 | 597 | 608 | 651 | 623 | 574 | 514 | 496 | 512 | 452 | 474 | 420 | 400 | 310 | 329 | 298 | 285 | 258 | 298 | 264 | 247 | 220 | 278 | 226 | 215 | 167 | 241 | 198 | 189 | 162 | -8,844 | 0 | 0 | 0 | -7,540 | 0 | 0 | 0 | -6,212 | 0 | 0 | 0 | -5,537 | 0 | 0 | 0 | -5,322 | 0 |
Bedrijfskosten
| 722 | 649 | 620 | 640 | 634 | 648 | 633 | 646 | 638 | 612 | 592 | 634 | 590 | 570 | 541 | 591 | 542 | 548 | 562 | 706 | 583 | 573 | 539 | 550 | 527 | 531 | 472 | 450 | 428 | 417 | 403 | 449 | 415 | 416 | 382 | 406 | 414 | 413 | 417 | 449 | 465 | 485 | 675 | 749 | 699 | 744 | 728 | 810 | 747 | 771 | 726 | 747 | 747 | 763 | 767 | 1,797 | 1,511 | 1,534 | 1,685 | 2,071 | 1,661 | 1,700 | 1,945 | 3,613 | 2,224 | 2,281 | 2,340 | 2,490 | 2,456 | 2,535 | 2,640 | 2,473 | 2,314 | 1,837 | 2,126 | 1,385 | 1,928 | 1,895 | 1,805 | 610 | 2,359 | 2,345 | 2,066 | 2,110 | 2,015 | 1,879 | 1,783 | 1,956 | 1,893 | 2,994 | 1,937 | 2,501 | 2,404 | 2,664 | 3,051 | 3,245 | 2,531 | 3,268 | 2,886 | 2,597 | 2,604 | 2,779 | 2,696 | 2,152 | 1,898 | 1,872 | 1,779 | 2,147 | 1,927 | 2,053 | 1,727 | 2,084 | 1,650 | 1,702 | 1,595 | 1,726 | 1,627 | 1,687 | 1,521 | 1,689 | 1,485 | 1,436 | 1,296 | 1,429 | 1,272 | 1,190 | 1,055 | 1,075 | 994 | 898 | 900 | 919 | 802 | 840 | 793 | 935 | 803 | 768 | 698 | -8,844 | 0 | 0 | 0 | -7,540 | 0 | 0 | 0 | -6,212 | 0 | 0 | 0 | -5,537 | 0 | 0 | 0 | -5,322 | 0 |
Bedrijfsresultaat
| 711 | 654 | 533 | 776 | 639 | 518 | 399 | 691 | 373 | 358 | 239 | 549 | 451 | 370 | 298 | 555 | 352 | 218 | 259 | 590 | 413 | 349 | 229 | 516 | 294 | 273 | 171 | 511 | 338 | 257 | 176 | 403 | 341 | 224 | 100 | 389 | 231 | 254 | 119 | -1,459 | 207 | 138 | 170 | 413 | 320 | 266 | 216 | 423 | 324 | 278 | 232 | 278 | 253 | 170 | 170 | 378 | 225 | 363 | 76 | 163 | 128 | 10 | -449 | -1,675 | -452 | 5 | -269 | -19 | -10 | -158 | -366 | 753 | 968 | 1,522 | 894 | 1,749 | 1,100 | 982 | 865 | 747 | 718 | 845 | 822 | 520 | 263 | 171 | 130 | 447 | 341 | -2,239 | -362 | 741 | -387 | -1,195 | -1,018 | -303 | 832 | 474 | 687 | 298 | 167 | 346 | 286 | 290 | 101 | 136 | 295 | 527 | 440 | 449 | 531 | 411 | 359 | 548 | 642 | 687 | 836 | 796 | 612 | 830 | 636 | 624 | 489 | 540 | 424 | 366 | 336 | 298 | 217 | 234 | 208 | 206 | 145 | 197 | 194 | 160 | 177 | 256 | 206 | -6,192 | 2,408 | 2,385 | 2,175 | -5,329 | 2,000 | 2,089 | 1,950 | -4,362 | 1,672 | 1,639 | 1,547 | -3,918 | 1,431 | 1,499 | 1,339 | -3,874 | 1,301 |
Bedrijfsresultaat ratio
| 0.255 | 0.249 | 0.223 | 0.272 | 0.25 | 0.216 | 0.184 | 0.255 | 0.157 | 0.167 | 0.126 | 0.237 | 0.214 | 0.188 | 0.168 | 0.244 | 0.188 | 0.135 | 0.156 | 0.248 | 0.207 | 0.188 | 0.138 | 0.229 | 0.158 | 0.155 | 0.116 | 0.261 | 0.205 | 0.172 | 0.137 | 0.214 | 0.223 | 0.157 | 0.084 | 0.231 | 0.162 | 0.186 | 0.097 | -0.8 | 0.144 | 0.099 | 0.094 | 0.165 | 0.152 | 0.126 | 0.109 | 0.173 | 0.15 | 0.129 | 0.119 | 0.124 | 0.12 | 0.083 | 0.09 | 0.067 | 0.046 | 0.067 | 0.015 | 0.028 | 0.023 | 0.002 | -0.084 | -0.235 | -0.06 | 0.001 | -0.036 | -0.002 | -0.001 | -0.018 | -0.039 | 0.064 | 0.091 | 0.14 | 0.089 | 0.168 | 0.117 | 0.111 | 0.106 | 0.137 | 0.083 | 0.097 | 0.096 | 0.065 | 0.039 | 0.028 | 0.022 | 0.059 | 0.054 | -0.332 | -0.06 | 0.101 | -0.052 | -0.159 | -0.131 | -0.03 | 0.088 | 0.051 | 0.078 | 0.035 | 0.022 | 0.046 | 0.04 | 0.035 | 0.014 | 0.019 | 0.043 | 0.064 | 0.06 | 0.06 | 0.08 | 0.053 | 0.055 | 0.08 | 0.092 | 0.094 | 0.122 | 0.116 | 0.102 | 0.129 | 0.112 | 0.115 | 0.104 | 0.108 | 0.096 | 0.093 | 0.093 | 0.08 | 0.064 | 0.074 | 0.068 | 0.068 | 0.053 | 0.07 | 0.071 | 0.055 | 0.065 | 0.094 | 0.081 | -2.335 | 1 | 1 | 1 | -2.41 | 1 | 1 | 1 | -2.358 | 1 | 1 | 1 | -2.42 | 1 | 1 | 1 | -2.675 | 1 |
Totaal overige inkomsten en kosten netto
| -16 | -64 | -609 | -30 | -47 | -31 | -41 | -28 | -40 | -58 | -20 | -31 | -46 | -30 | -9 | -33 | -101 | -42 | -35 | -397 | -65 | -74 | -44 | -51 | -24 | -46 | -31 | -46 | -52 | -56 | -53 | -41 | -48 | -57 | -78 | -12 | -34 | -39 | 9 | -40 | -56 | -40 | 44 | -22 | -69 | 3 | -11 | -15 | 0 | -38 | 12 | 3 | -16 | -109 | 3 | -30 | -19 | -234 | -57 | 37 | -233 | 23 | 15 | -50 | -197 | -63 | -63 | 52 | 18 | 54 | 39 | -24 | 187 | 201 | 199 | -29 | 1,181 | 450 | 222 | 62 | 9 | 15 | 94 | 226 | -85 | -59 | 127 | -1,980 | -126 | -3,428 | -490 | -2,594 | -1,832 | 347 | 427 | 716 | -74 | -54 | -47 | 201 | -3 | 26 | 3 | -63 | -62 | -2,033 | -38 | -33 | -30 | -36 | -32 | -45 | -42 | -47 | -51 | -46 | -48 | -205 | -21 | -26 | -41 | -38 | -37 | -33 | -36 | -36 | -36 | -48 | -35 | -38 | -36 | -36 | -28 | -32 | -33 | -36 | -35 | -33 | -29 | 6,192 | -2,408 | -2,385 | -2,175 | 5,329 | -2,000 | -2,089 | -1,950 | 4,362 | -1,672 | -1,639 | -1,547 | 3,918 | -1,431 | -1,499 | -1,339 | 3,874 | -1,301 |
Inkomen voor belasting
| 695 | 580 | -90 | 707 | 592 | 487 | 358 | 663 | 333 | 300 | 219 | 518 | 405 | 340 | 289 | 522 | 251 | 176 | 224 | 193 | 348 | 275 | 185 | 464 | 270 | 227 | 140 | 465 | 286 | 205 | 120 | 362 | 293 | 167 | 22 | 377 | 197 | 215 | 128 | -1,498 | 151 | 98 | 151 | 391 | 325 | 224 | 205 | 407 | 324 | 240 | 244 | 268 | 237 | 73 | 173 | 348 | 205 | 345 | 63 | 200 | 36 | 33 | -434 | -1,725 | -600 | -51 | -261 | 33 | 8 | -104 | -327 | 684 | 1,155 | 1,723 | 1,093 | 1,720 | 2,281 | 1,432 | 1,087 | 809 | 727 | 800 | 916 | 746 | 178 | 112 | 257 | 280 | 215 | -3,290 | -651 | -1,853 | -2,219 | -848 | -591 | 413 | 758 | 420 | 640 | 499 | 130 | 295 | 244 | 227 | 39 | -1,897 | 257 | 494 | 410 | 413 | 499 | 366 | 317 | 501 | 591 | 641 | 788 | 591 | 591 | 804 | 595 | 586 | 452 | 507 | 388 | 330 | 300 | 250 | 182 | 196 | 172 | 170 | 117 | 165 | 161 | 124 | 142 | 223 | 177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.249 | 0.221 | -0.038 | 0.248 | 0.232 | 0.203 | 0.165 | 0.245 | 0.14 | 0.14 | 0.116 | 0.223 | 0.192 | 0.173 | 0.163 | 0.23 | 0.134 | 0.109 | 0.135 | 0.081 | 0.175 | 0.148 | 0.112 | 0.206 | 0.145 | 0.129 | 0.095 | 0.238 | 0.174 | 0.137 | 0.094 | 0.192 | 0.191 | 0.117 | 0.018 | 0.224 | 0.139 | 0.157 | 0.105 | -0.822 | 0.105 | 0.07 | 0.084 | 0.156 | 0.154 | 0.106 | 0.104 | 0.167 | 0.15 | 0.112 | 0.125 | 0.12 | 0.113 | 0.036 | 0.092 | 0.061 | 0.042 | 0.064 | 0.012 | 0.035 | 0.007 | 0.006 | -0.081 | -0.242 | -0.08 | -0.006 | -0.035 | 0.003 | 0.001 | -0.012 | -0.035 | 0.058 | 0.109 | 0.158 | 0.109 | 0.165 | 0.242 | 0.162 | 0.133 | 0.149 | 0.084 | 0.092 | 0.107 | 0.093 | 0.026 | 0.018 | 0.043 | 0.037 | 0.034 | -0.488 | -0.108 | -0.253 | -0.3 | -0.113 | -0.076 | 0.041 | 0.08 | 0.045 | 0.073 | 0.059 | 0.017 | 0.039 | 0.034 | 0.027 | 0.005 | -0.27 | 0.037 | 0.06 | 0.056 | 0.055 | 0.075 | 0.048 | 0.049 | 0.073 | 0.085 | 0.088 | 0.115 | 0.086 | 0.098 | 0.125 | 0.105 | 0.108 | 0.096 | 0.102 | 0.088 | 0.084 | 0.083 | 0.067 | 0.054 | 0.062 | 0.056 | 0.056 | 0.043 | 0.059 | 0.059 | 0.042 | 0.053 | 0.082 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 132 | 135 | -52 | 111 | 127 | 114 | 79 | 73 | 53 | 71 | -49 | 116 | 97 | 46 | 44 | 109 | 45 | 40 | 26 | -50 | 80 | 67 | 33 | 40 | 22 | 46 | 23 | 1,039 | 73 | 73 | 42 | 118 | 100 | 59 | 5 | 99 | 71 | 64 | 40 | -572 | 84 | 20 | 24 | 48 | 17 | -38 | 13 | 71 | 118 | 63 | 85 | 88 | 84 | 17 | -186 | 128 | 196 | 179 | -5 | 57 | 14 | -2 | -146 | 1,932 | -203 | -55 | -67 | -78 | -32 | -66 | -109 | 155 | 428 | 374 | 407 | 510 | 531 | 485 | 395 | -497 | 248 | 1,003 | 307 | 257 | 62 | -7 | 88 | 106 | 104 | -969 | -202 | -616 | -811 | -89 | -58 | 278 | 227 | 216 | 192 | 150 | 39 | 89 | 73 | 68 | 12 | -569 | 77 | 173 | 144 | 145 | 174 | 128 | 111 | 175 | 207 | 209 | 292 | 281 | 219 | 289 | 215 | 219 | 154 | 167 | 134 | 106 | 96 | 76 | 53 | 50 | 45 | 44 | 24 | 46 | 45 | 15 | 40 | 62 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 562 | 443 | -39 | 596 | 464 | 371 | 278 | 589 | 279 | 228 | 267 | 401 | 307 | 293 | 244 | 412 | 205 | 135 | 197 | 243 | 267 | 207 | 151 | 422 | 247 | 180 | 117 | -575 | 212 | 131 | 77 | 243 | 192 | 107 | 17 | 277 | 115 | 142 | 74 | 201 | 148 | 824 | 127 | 342 | 307 | 258 | 192 | 336 | 206 | 182 | 157 | 184 | 128 | 349 | 497 | 293 | 110 | 162 | 69 | 142 | 12 | 35 | -231 | -3,657 | -397 | 4 | -194 | 100 | 60 | -28 | -181 | 623 | 968 | 1,384 | 686 | 1,202 | 1,751 | 933 | 692 | 647 | 479 | -203 | 609 | 489 | 116 | 119 | 169 | 174 | 111 | -2,321 | -449 | -1,237 | -1,408 | -759 | -533 | 135 | 531 | 204 | 448 | 349 | 91 | 255 | 199 | 159 | 27 | -1,328 | 180 | 321 | 266 | 268 | 325 | 238 | 206 | 326 | 384 | 432 | 496 | 481 | 372 | 515 | 380 | 367 | 298 | 340 | 254 | 224 | 204 | 51 | 129 | 146 | 127 | 126 | 93 | 119 | 116 | 109 | 102 | 161 | 127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.201 | 0.169 | -0.016 | 0.209 | 0.182 | 0.154 | 0.128 | 0.218 | 0.118 | 0.107 | 0.141 | 0.173 | 0.146 | 0.149 | 0.138 | 0.181 | 0.11 | 0.083 | 0.119 | 0.102 | 0.134 | 0.111 | 0.091 | 0.187 | 0.133 | 0.102 | 0.08 | -0.294 | 0.129 | 0.088 | 0.06 | 0.129 | 0.125 | 0.075 | 0.014 | 0.165 | 0.081 | 0.104 | 0.061 | 0.11 | 0.103 | 0.592 | 0.071 | 0.137 | 0.145 | 0.122 | 0.097 | 0.138 | 0.096 | 0.085 | 0.08 | 0.082 | 0.061 | 0.17 | 0.264 | 0.052 | 0.022 | 0.03 | 0.014 | 0.025 | 0.002 | 0.006 | -0.043 | -0.512 | -0.053 | 0 | -0.026 | 0.01 | 0.007 | -0.003 | -0.019 | 0.053 | 0.091 | 0.127 | 0.069 | 0.115 | 0.186 | 0.106 | 0.085 | 0.119 | 0.056 | -0.023 | 0.071 | 0.061 | 0.017 | 0.019 | 0.028 | 0.023 | 0.017 | -0.344 | -0.075 | -0.169 | -0.19 | -0.101 | -0.069 | 0.013 | 0.056 | 0.022 | 0.051 | 0.041 | 0.012 | 0.034 | 0.028 | 0.019 | 0.004 | -0.189 | 0.026 | 0.039 | 0.036 | 0.036 | 0.049 | 0.031 | 0.032 | 0.048 | 0.055 | 0.059 | 0.072 | 0.07 | 0.062 | 0.08 | 0.067 | 0.067 | 0.063 | 0.068 | 0.058 | 0.057 | 0.056 | 0.014 | 0.038 | 0.046 | 0.042 | 0.041 | 0.034 | 0.042 | 0.042 | 0.037 | 0.038 | 0.059 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 3.36 | 2.65 | -0.23 | 3.58 | 2.78 | 2.21 | 1.66 | 3.52 | 1.67 | 1.36 | 1.59 | 2.38 | 1.81 | 1.73 | 1.44 | 2.43 | 1.21 | 0.79 | 1.15 | 1.38 | 1.6 | 1.25 | 0.92 | 2.58 | 1.52 | 1.11 | 0.73 | -3.56 | 1.3 | 0.8 | 0.47 | 1.47 | 1.15 | 0.62 | 0.1 | 1.6 | 0.58 | 0.68 | 0.34 | 0.87 | 0.6 | 3.25 | 0.5 | 1.33 | 1.17 | 0.96 | 0.7 | 1.2 | 0.73 | 0.63 | 0.5 | 0.54 | 0.38 | 1.02 | 1.47 | 0.9 | 0.35 | 0.49 | 0.21 | 0.43 | 0.07 | 0.11 | -0.71 | -11.29 | -1.23 | 0.012 | -0.6 | 0.31 | 0.21 | -0.085 | -0.53 | 1.84 | 2.8 | 3.92 | 1.96 | 3.3 | 4.97 | 2.66 | 1.96 | 1.83 | 1.4 | -0.6 | 1.82 | 1.45 | 0.35 | 0.35 | 0.49 | 0.52 | 0.35 | -7.13 | -1.39 | -3.93 | -4.45 | -2.41 | -1.7 | 0.43 | 1.68 | 0.63 | 1.47 | 1.11 | 0.28 | 0.84 | 0.63 | 0.61 | 0.14 | -5.18 | 0.7 | 1.23 | 1.05 | 1.05 | 1.26 | 0.91 | 0.77 | 1.26 | 1.47 | 1.66 | 1.89 | 1.82 | 1.4 | 2.04 | 1.54 | 1.47 | 1.19 | 1.41 | 1.05 | 0.98 | 0.91 | 0.25 | 0.63 | 0.63 | 0.56 | 0.57 | 0.42 | 0.56 | 0.49 | 0.52 | 0.49 | 0.77 | 0.63 | 0.56 | 0.42 | 0.7 | 0.56 | 0.56 | 0.42 | 0.56 | 0.49 | 0.49 | 0.35 | 0.35 | 0.28 | 0.28 | 0.14 | 0.28 | 0.21 | 0.21 | -0.21 |
Verwaterde WPA
| 3.29 | 2.6 | -0.23 | 3.47 | 2.7 | 2.15 | 1.61 | 3.43 | 1.63 | 1.33 | 1.54 | 2.3 | 1.76 | 1.69 | 1.41 | 2.37 | 1.18 | 0.78 | 1.12 | 1.38 | 1.51 | 1.18 | 0.86 | 2.44 | 1.43 | 1.05 | 0.69 | -3.56 | 1.25 | 0.78 | 0.45 | 1.43 | 1.13 | 0.61 | 0.1 | 1.57 | 0.57 | 0.68 | 0.34 | 0.87 | 0.59 | 3.22 | 0.49 | 1.31 | 1.16 | 0.94 | 0.68 | 1.18 | 0.72 | 0.61 | 0.49 | 0.54 | 0.38 | 1 | 1.44 | 0.9 | 0.35 | 0.49 | 0.21 | 0.43 | 0.07 | 0.11 | -0.71 | -11.29 | -1.23 | 0.012 | -0.6 | 0.31 | 0.21 | -0.085 | -0.53 | 1.84 | 2.73 | 3.85 | 1.89 | 3.3 | 4.83 | 2.59 | 1.96 | 1.83 | 1.4 | -0.57 | 1.75 | 1.45 | 0.35 | 0.35 | 0.49 | 0.52 | 0.35 | -7.13 | -1.39 | -3.84 | -4.45 | -2.41 | -1.7 | 0.43 | 1.61 | 0.63 | 1.4 | 1.11 | 0.28 | 0.84 | 0.63 | 0.61 | 0.07 | -5.18 | 0.7 | 1.23 | 1.05 | 1.05 | 1.26 | 0.91 | 0.77 | 1.26 | 1.47 | 1.66 | 1.89 | 1.82 | 1.4 | 2.04 | 1.54 | 1.47 | 1.19 | 1.41 | 1.05 | 0.98 | 0.84 | 0.25 | 0.63 | 0.63 | 0.56 | 0.57 | 0.42 | 0.56 | 0.49 | 0.52 | 0.49 | 0.77 | 0.63 | 0.56 | 0.42 | 0.7 | 0.56 | 0.56 | 0.42 | 0.56 | 0.49 | 0.49 | 0.35 | 0.35 | 0.28 | 0.28 | 0.14 | 0.28 | 0.21 | 0.21 | -0.21 |
EBITDA
| 852 | 762 | 67 | 881 | 748 | 653 | 536 | 853 | 517 | 504 | 401 | 701 | 580 | 508 | 468 | 700 | 493 | 389 | 350 | 754 | 543 | 475 | 349 | 692 | 428 | 414 | 304 | 606 | 456 | 361 | 248 | 570 | 424 | 350 | 198 | 473 | 304 | 278 | 174 | -1,858 | 283 | 220 | 159 | 483 | 307 | 230 | 287 | 493 | 398 | 318 | 322 | 388 | 361 | 191 | 297 | 547 | 325 | 270 | 256 | 419 | 128 | 274 | -232 | -1,284 | -397 | 228 | 25 | 271 | 285 | 145 | 33 | 750 | 1,202 | 1,692 | 931 | 1,977 | 1,262 | 1,081 | 865 | 709 | 809 | 944 | 846 | 971 | 707 | 533 | 626 | 1,050 | 854 | 138 | 393 | 1,949 | -1,060 | 82 | -378 | 833 | 1,424 | 1,037 | 1,250 | 848 | 693 | 911 | 838 | 896 | 640 | 657 | 837 | 1,134 | 1,035 | 1,021 | 1,096 | 1,019 | 968 | 1,124 | 1,165 | 1,201 | 1,332 | 1,274 | 1,043 | 1,304 | 1,015 | 986 | 799 | 895 | 722 | 651 | 594 | 596 | 481 | 481 | 428 | 484 | 371 | 412 | 361 | 401 | 375 | 445 | 368 | -6,192 | 2,408 | 2,385 | 2,175 | -5,329 | 2,000 | 2,089 | 1,950 | -4,362 | 1,672 | 1,639 | 1,547 | -3,918 | 1,431 | 1,499 | 1,339 | -3,874 | 1,301 |
EBITDA ratio
| 0.305 | 0.285 | 0.258 | 0.311 | 0.286 | 0.263 | 0.234 | 0.317 | 0.224 | 0.236 | 0.219 | 0.295 | 0.274 | 0.27 | 0.249 | 0.301 | 0.221 | 0.176 | 0.227 | 0.283 | 0.251 | 0.228 | 0.202 | 0.273 | 0.221 | 0.217 | 0.175 | 0.307 | 0.259 | 0.243 | 0.194 | 0.254 | 0.272 | 0.211 | 0.129 | 0.249 | 0.217 | 0.205 | 0.145 | -0.777 | 0.187 | 0.148 | 0.128 | 0.19 | 0.182 | 0.166 | 0.145 | 0.198 | 0.194 | 0.139 | 0.168 | 0.248 | 0.2 | 0.188 | 0.141 | 0.071 | 0.072 | 0.117 | 0.054 | 0.03 | 0.073 | 0.037 | -0.043 | 0.075 | 0.011 | 0.047 | 0.012 | 0.034 | 0.044 | 0.026 | 0.035 | 0.092 | 0.124 | 0.105 | 0.093 | 0.154 | 0.01 | 0.08 | 0.095 | 0.13 | 0.134 | 0.134 | 0.108 | 0.09 | 0.11 | 0.078 | 0.068 | 0.166 | 0.128 | 0.325 | 0.129 | 0.266 | 0.292 | 0.034 | -0.049 | 0.083 | 0.15 | 0.112 | 0.143 | 0.1 | 0.09 | 0.121 | 0.116 | 0.107 | 0.089 | 0.375 | 0.122 | 0.137 | 0.141 | 0.136 | 0.165 | 0.133 | 0.149 | 0.164 | 0.168 | 0.165 | 0.194 | 0.185 | 0.174 | 0.202 | 0.179 | 0.181 | 0.17 | 0.179 | 0.164 | 0.165 | 0.164 | 0.161 | 0.142 | 0.153 | 0.14 | 0.159 | 0.135 | 0.146 | 0.132 | 0.137 | 0.139 | 0.164 | 0.145 | -2.335 | 1 | 1 | 1 | -2.41 | 1 | 1 | 1 | -2.358 | 1 | 1 | 1 | -2.42 | 1 | 1 | 1 | -2.675 | 1 |