Paul Mueller Company
OTC:MUEL
54.75 (USD) • At close November 17, 2023
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 | 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
| 62.085 | 65.67 | 50.356 | 55.786 | 57.088 | 59.931 | 56.351 | 59.002 | 45.766 | 45.977 | 40.775 | 46.993 | 43.063 | 49.278 | 45.279 | 54.126 | 51.607 | 53.223 | 42.16 | 55.266 | 45.968 | 54.061 | 41.882 | 45.618 | 46.809 | 62.705 | 46.078 | 42.445 | 48.271 | 39.63 | 37.611 | 37.22 | 44.116 | 45.524 | 41.161 | 44.139 | 40.102 | 49.71 | 44.643 | 50.555 | 51.32 | 52.826 | 46.012 | 49.753 | 44.384 | 45.605 | 41.514 | 48.865 | 46.058 | 35.279 | 33.948 | 25.39 | 18.311 | 29.506 | 29.72 | 29.961 | 27.579 | 36.358 | 36.68 | 22.514 | 18.597 | 27.068 | 27.384 | 23.746 | 16.09 | 23.849 | 28.588 | 27.203 | 22.473 | 25.9 | 23.6 | 24.2 | 18.9 | 22.3 | 25.1 | 24.8 | 17.4 | 24.2 | 23.4 | 21.9 | 17.2 | 22.6 | 21.2 | 21.5 | 18.7 | 19.2 | 21.2 | 22.2 | 15.8 | 22.8 | 20.6 | 19.8 | 16.2 | 19.7 | 18.4 | 19.3 | 16.3 | 22.3 | 16.4 | 19.7 | 16.2 | 20.1 | 20.4 | 19.3 | 15.4 | 17.9 | 19.4 | 22.7 | 17.8 | 20.9 | 20.8 | 20.1 | 16.2 | 14.8 | 19.8 | 16.4 | 16.5 | 14.5 | 16.9 | 14.3 | 11.4 | 11.6 | 13.9 | 14.1 | 12.3 | 15.4 | 13.9 |
Kosten van de omzet
| 41.028 | 45.871 | 34.56 | 38.744 | 38.948 | 41.379 | 39.554 | 50.082 | 34.801 | 35.542 | 31.861 | 37.461 | 32.959 | 33.909 | 31.838 | 37.908 | 35.504 | 36.602 | 30.299 | 38.552 | 33.117 | 38.94 | 31.826 | 33.942 | 34.276 | 48.24 | 33.802 | 29.762 | 34.274 | 27.934 | 27.017 | 28.609 | 33.117 | 32.72 | 28.845 | 32.096 | 27.133 | 34.692 | 32.441 | 37.285 | 39.525 | 36.696 | 33.683 | 34.024 | 31.301 | 31.908 | 29.277 | 39.181 | 34.089 | 30.062 | 30.135 | 23.218 | 16.847 | 25.486 | 22.694 | 23.392 | 21.605 | 27.969 | 29.989 | 17.914 | 15.561 | 23.403 | 21.975 | 18.941 | 13.071 | 17.798 | 21.545 | 20.313 | 16.295 | 18.6 | 18.4 | 17.5 | 13.8 | 17.7 | 18.5 | 17.3 | 12 | 18.3 | 17.8 | 16 | 12.4 | 14.7 | 15.1 | 15.9 | 14 | 15.4 | 16.2 | 16.4 | 10.6 | 15.3 | 14.8 | 14.5 | 11.7 | 13.8 | 13.5 | 13.5 | 12.2 | 16.2 | 12.1 | 13.8 | 11.6 | 13 | 16.1 | 14.1 | 11.1 | 12.5 | 13.7 | 15.6 | 12 | 13.3 | 16 | 15.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 21.057 | 19.799 | 15.796 | 17.042 | 18.14 | 18.552 | 16.797 | 8.92 | 10.965 | 10.435 | 8.914 | 9.532 | 10.104 | 15.369 | 13.441 | 16.218 | 16.103 | 16.621 | 11.861 | 16.714 | 12.851 | 15.121 | 10.056 | 11.676 | 12.533 | 14.465 | 12.276 | 12.683 | 13.997 | 11.696 | 10.594 | 8.611 | 10.999 | 12.804 | 12.316 | 12.043 | 12.969 | 15.018 | 12.202 | 13.27 | 11.795 | 16.13 | 12.329 | 15.729 | 13.083 | 13.697 | 12.237 | 9.684 | 11.969 | 5.218 | 3.813 | 2.172 | 1.464 | 4.02 | 7.026 | 6.569 | 5.974 | 8.39 | 6.691 | 4.6 | 3.036 | 3.665 | 5.409 | 4.805 | 3.019 | 6.051 | 7.043 | 6.89 | 6.178 | 7.3 | 5.2 | 6.7 | 5.1 | 4.6 | 6.6 | 7.5 | 5.4 | 5.9 | 5.6 | 5.9 | 4.8 | 7.9 | 6.1 | 5.6 | 4.7 | 3.8 | 5 | 5.8 | 5.2 | 7.5 | 5.8 | 5.3 | 4.5 | 5.9 | 4.9 | 5.8 | 4.1 | 6.1 | 4.3 | 5.9 | 4.6 | 7.1 | 4.3 | 5.2 | 4.3 | 5.4 | 5.7 | 7.1 | 5.8 | 7.6 | 4.8 | 4.8 | 16.2 | 14.8 | 19.8 | 16.4 | 16.5 | 14.5 | 16.9 | 14.3 | 11.4 | 11.6 | 13.9 | 14.1 | 12.3 | 15.4 | 13.9 |
Brutowinstmarge
| 0.339 | 0.301 | 0.314 | 0.305 | 0.318 | 0.31 | 0.298 | 0.151 | 0.24 | 0.227 | 0.219 | 0.203 | 0.235 | 0.312 | 0.297 | 0.3 | 0.312 | 0.312 | 0.281 | 0.302 | 0.28 | 0.28 | 0.24 | 0.256 | 0.268 | 0.231 | 0.266 | 0.299 | 0.29 | 0.295 | 0.282 | 0.231 | 0.249 | 0.281 | 0.299 | 0.273 | 0.323 | 0.302 | 0.273 | 0.262 | 0.23 | 0.305 | 0.268 | 0.316 | 0.295 | 0.3 | 0.295 | 0.198 | 0.26 | 0.148 | 0.112 | 0.086 | 0.08 | 0.136 | 0.236 | 0.219 | 0.217 | 0.231 | 0.182 | 0.204 | 0.163 | 0.135 | 0.198 | 0.202 | 0.188 | 0.254 | 0.246 | 0.253 | 0.275 | 0.282 | 0.22 | 0.277 | 0.27 | 0.206 | 0.263 | 0.302 | 0.31 | 0.244 | 0.239 | 0.269 | 0.279 | 0.35 | 0.288 | 0.26 | 0.251 | 0.198 | 0.236 | 0.261 | 0.329 | 0.329 | 0.282 | 0.268 | 0.278 | 0.299 | 0.266 | 0.301 | 0.252 | 0.274 | 0.262 | 0.299 | 0.284 | 0.353 | 0.211 | 0.269 | 0.279 | 0.302 | 0.294 | 0.313 | 0.326 | 0.364 | 0.231 | 0.239 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0.818 | 0 | 0 | 0 | 0.725 | 0 | 0 | 0 | 0.76 | 0 | 0 | 0 | 0.558 | 0 | 0 | 0 | 0.672 | 0 | 0 | 0 | 0.89 | 0 | 0 | 0 | 0.468 | 0 | 0 | 0 | 0.591 | 0 | 0 | 0 | 0.382 | 0 | 0 | 0 | 0.657 | 0 | 0 | 0 | 0.523 | 0 | 0 | 0 | 0.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Verkoop-, algemene en administratieve kosten
| 12.238 | 11.417 | 10.358 | 51.723 | 11.245 | 12.714 | 12.587 | 4.679 | 9.695 | 10.397 | 10.24 | 9.756 | 11.267 | 11.553 | 11.308 | 10.999 | 11.167 | 11.484 | 10.505 | 11.971 | 11.205 | 10.997 | 11.499 | 12.156 | 11.027 | 11.895 | 11.422 | 12.504 | 10.527 | 10.532 | 10.483 | 9.122 | 16.045 | 11.856 | 10.865 | 8.711 | 10.295 | 10.214 | 9.815 | 11.282 | 9.988 | 10.819 | 10.527 | 10.568 | 9.927 | 9.929 | 10.237 | 10.624 | 10.688 | 4.579 | 4.501 | 4.922 | 5.339 | 5.752 | 5.596 | 5.015 | 5.008 | 5.223 | 5.191 | 4.994 | 4.87 | 5.03 | 4.711 | 4.463 | 4.709 | 4.627 | 5.033 | 4.761 | 4.45 | 4.8 | 4.7 | 4.6 | 4.3 | 4.7 | 4.5 | 4.5 | 4 | 3.9 | 4.2 | 4.2 | 3.9 | 4.5 | 3.9 | 3.8 | 3.7 | 3.6 | 4 | 4 | 4.2 | 4.5 | 3.9 | 4 | 3.9 | 4.3 | 3.5 | 3.7 | 4.1 | 4.4 | 3.5 | 3.8 | 3.7 | 3.9 | 3.5 | 3.5 | 3.4 | 3.4 | 3.4 | 3.6 | 3.2 | 3.9 | 3.1 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige 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 | -62.6 | 0 | 0 | 0 | -53 | 0 | 0 | 0 | -52.3 | 0 | 0 | 0 | -54.2 | 0 |
Bedrijfskosten
| 12.238 | 11.417 | 10.358 | 51.723 | 11.245 | 12.714 | 12.587 | 4.679 | 9.695 | 10.397 | 10.24 | 9.756 | 11.267 | 11.553 | 11.308 | 26.63 | 10.74 | 11.479 | 10.068 | 12.247 | 11.124 | 10.989 | 11.222 | 12.143 | 11.041 | 12.538 | 11.374 | 13.195 | 10.883 | 10.649 | 10.573 | 8.753 | 16.094 | 11.919 | 10.913 | 8.324 | 10.358 | 10.631 | 9.945 | 10.892 | 10.161 | 11.067 | 10.641 | 9.937 | 10.155 | 10.126 | 10.477 | 9.851 | 10.956 | 4.579 | 4.501 | 4.922 | 5.339 | 5.752 | 5.596 | 5.015 | 5.008 | 5.223 | 5.191 | 4.994 | 4.87 | 5.03 | 4.711 | 4.463 | 5.39 | 5.403 | 5.756 | 5.421 | 5.109 | 5.5 | 5.5 | 5.3 | 5 | 5.5 | 5.2 | 5.1 | 4.6 | 4.5 | 4.8 | 4.7 | 4.5 | 5.2 | 4.6 | 4.4 | 4.3 | 4.2 | 4.7 | 4.6 | 4.8 | 5.2 | 4.6 | 4.7 | 4.5 | 4.9 | 4.2 | 4.4 | 4.9 | 5.2 | 4.2 | 4.5 | 4.3 | 4.6 | 4.3 | 4.2 | 4.1 | 4.2 | 4 | 4.2 | 3.8 | 4.6 | 3.6 | 3.8 | 0 | -62.6 | 0 | 0 | 0 | -53 | 0 | 0 | 0 | -52.3 | 0 | 0 | 0 | -54.2 | 0 |
Bedrijfsresultaat
| 8.819 | 8.382 | 5.438 | -34.681 | 6.895 | 5.838 | 4.21 | 4.241 | 1.27 | 0.038 | -1.326 | -0.224 | -1.163 | 3.816 | 2.133 | 5.219 | 4.936 | 5.137 | 1.356 | 4.743 | 1.646 | 4.124 | -1.443 | -0.48 | 1.506 | 2.57 | 0.854 | 0.179 | 3.47 | 1.164 | 0.111 | -0.511 | -5.046 | 0.948 | 1.451 | 3.332 | 2.674 | 4.804 | 2.387 | 1.988 | 1.807 | 5.311 | 1.802 | 5.161 | 3.156 | 3.768 | 2 | -0.94 | 1.281 | 0.638 | -0.789 | -2.75 | -3.875 | -1.732 | 1.43 | 1.554 | 0.966 | 3.167 | 1.5 | -0.394 | -1.834 | -1.365 | 0.698 | 0.342 | -3.052 | 0.648 | 1.287 | 1.469 | 1.069 | 1.8 | -0.3 | 1.4 | 0.1 | -0.9 | 1.4 | 2.4 | 0.8 | 1.4 | 0.8 | 1.2 | 0.3 | 2.7 | 1.5 | 1.2 | 0.4 | -0.4 | 0.3 | 1.2 | 0.4 | 2.3 | 1.2 | 0.6 | -0.2 | 1 | 0.7 | 1.4 | -0.8 | 0.9 | 0.1 | 1.4 | 0.3 | 2.5 | -0.2 | 1 | 0.2 | 1.2 | 1.7 | 2.9 | 2 | 3 | 1.2 | 1 | 16.2 | -47.8 | 19.8 | 16.4 | 16.5 | -38.5 | 16.9 | 14.3 | 11.4 | -40.7 | 13.9 | 14.1 | 12.3 | -38.8 | 13.9 |
Bedrijfsresultaat ratio
| 0.142 | 0.128 | 0.108 | -0.622 | 0.121 | 0.097 | 0.075 | 0.072 | 0.028 | 0.001 | -0.033 | -0.005 | -0.027 | 0.077 | 0.047 | 0.096 | 0.096 | 0.097 | 0.032 | 0.086 | 0.036 | 0.076 | -0.034 | -0.011 | 0.032 | 0.041 | 0.019 | 0.004 | 0.072 | 0.029 | 0.003 | -0.014 | -0.114 | 0.021 | 0.035 | 0.075 | 0.067 | 0.097 | 0.053 | 0.039 | 0.035 | 0.101 | 0.039 | 0.104 | 0.071 | 0.083 | 0.048 | -0.019 | 0.028 | 0.018 | -0.023 | -0.108 | -0.212 | -0.059 | 0.048 | 0.052 | 0.035 | 0.087 | 0.041 | -0.018 | -0.099 | -0.05 | 0.025 | 0.014 | -0.19 | 0.027 | 0.045 | 0.054 | 0.048 | 0.069 | -0.013 | 0.058 | 0.005 | -0.04 | 0.056 | 0.097 | 0.046 | 0.058 | 0.034 | 0.055 | 0.017 | 0.119 | 0.071 | 0.056 | 0.021 | -0.021 | 0.014 | 0.054 | 0.025 | 0.101 | 0.058 | 0.03 | -0.012 | 0.051 | 0.038 | 0.073 | -0.049 | 0.04 | 0.006 | 0.071 | 0.019 | 0.124 | -0.01 | 0.052 | 0.013 | 0.067 | 0.088 | 0.128 | 0.112 | 0.144 | 0.058 | 0.05 | 1 | -3.23 | 1 | 1 | 1 | -2.655 | 1 | 1 | 1 | -3.509 | 1 | 1 | 1 | -2.519 | 1 |
Totaal overige inkomsten en kosten netto
| 0.757 | 0.576 | 0.296 | 0.765 | 0.395 | 0.533 | 0.623 | 0.852 | -0.067 | -0.243 | -0.124 | 2.682 | -0.196 | 1.913 | -0.413 | -15.231 | 0.317 | -0.089 | -0.178 | -0.034 | -0.132 | -0.179 | -0.131 | 0.003 | -0.196 | -0.848 | -0.298 | -0.766 | -0.493 | -0.178 | -0.14 | 0.26 | -0.135 | -0.126 | -0.084 | 0.025 | -0.063 | -0.417 | -0.13 | -0.359 | -0.173 | -0.248 | -0.114 | -0.218 | -0.228 | -0.197 | -0.24 | -0.3 | -0.268 | 0.12 | 0.21 | 0.077 | 0.089 | 1.188 | 0.056 | 0.037 | 0.2 | 0.108 | 0.103 | 0.069 | 0.077 | 0.074 | 0.087 | 0.022 | 0.045 | -0.014 | 0.032 | -0.011 | 0.102 | 0.2 | -0.1 | -0.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | -0.4 | 0.4 | 0.3 | -0.1 | 0.3 | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | -0.2 | 0.2 | 0.4 | 0.3 | 0.5 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 9.576 | 8.958 | 5.734 | -33.916 | 7.29 | 6.371 | 4.833 | 5.093 | 1.203 | -0.205 | -1.45 | 2.458 | -1.359 | 5.729 | 1.72 | -10.012 | 5.253 | 5.048 | 1.178 | 4.709 | 1.514 | 3.945 | -1.574 | -0.477 | 1.31 | 1.722 | 0.556 | -0.587 | 2.977 | 0.986 | -0.029 | -0.251 | -5.181 | 0.822 | 1.367 | 3.357 | 2.611 | 4.387 | 2.257 | 1.629 | 1.634 | 5.063 | 1.688 | 4.943 | 2.928 | 3.571 | 1.76 | -1.24 | 1.013 | 0.758 | -0.579 | -2.673 | -3.786 | -0.544 | 1.478 | 1.593 | 1.149 | 3.257 | 1.623 | -0.296 | -1.733 | -1.133 | 0.789 | 0.372 | -2.272 | 0.689 | 1.435 | 1.525 | 1.215 | 1.8 | -0.3 | 0.7 | 0.3 | -0.8 | 1.6 | 2.5 | 1 | 1.3 | 0.5 | 1.5 | 0.6 | 2.7 | 1.8 | 1.4 | 0.7 | 0 | 0.6 | 1.5 | 0.7 | 2.6 | 1.3 | 0.8 | 0.3 | 1 | 0.9 | 1.5 | -0.7 | 1.7 | 0.3 | 1.6 | 0.6 | 2.7 | 0.2 | 1.1 | 0.4 | 1.1 | 1.9 | 3.1 | 2.2 | 3.6 | 1.6 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.154 | 0.136 | 0.114 | -0.608 | 0.128 | 0.106 | 0.086 | 0.086 | 0.026 | -0.004 | -0.036 | 0.052 | -0.032 | 0.116 | 0.038 | -0.185 | 0.102 | 0.095 | 0.028 | 0.085 | 0.033 | 0.073 | -0.038 | -0.01 | 0.028 | 0.027 | 0.012 | -0.014 | 0.062 | 0.025 | -0.001 | -0.007 | -0.117 | 0.018 | 0.033 | 0.076 | 0.065 | 0.088 | 0.051 | 0.032 | 0.032 | 0.096 | 0.037 | 0.099 | 0.066 | 0.078 | 0.042 | -0.025 | 0.022 | 0.021 | -0.017 | -0.105 | -0.207 | -0.018 | 0.05 | 0.053 | 0.042 | 0.09 | 0.044 | -0.013 | -0.093 | -0.042 | 0.029 | 0.016 | -0.141 | 0.029 | 0.05 | 0.056 | 0.054 | 0.069 | -0.013 | 0.029 | 0.016 | -0.036 | 0.064 | 0.101 | 0.057 | 0.054 | 0.021 | 0.068 | 0.035 | 0.119 | 0.085 | 0.065 | 0.037 | 0 | 0.028 | 0.068 | 0.044 | 0.114 | 0.063 | 0.04 | 0.019 | 0.051 | 0.049 | 0.078 | -0.043 | 0.076 | 0.018 | 0.081 | 0.037 | 0.134 | 0.01 | 0.057 | 0.026 | 0.061 | 0.098 | 0.137 | 0.124 | 0.172 | 0.077 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 2.297 | 2.154 | 1.285 | -10.042 | 1.786 | 1.558 | 1.166 | 1.193 | 0.223 | -0.056 | -0.328 | 0.496 | -0.317 | 0.949 | 0.419 | 1.263 | 1.258 | 1.2 | 0.303 | 1.144 | 0.374 | 0.981 | 0.494 | 0.337 | 0.486 | 0.149 | 0.174 | 4.055 | 1.171 | 0.333 | 0.114 | 0.504 | 1.982 | 0.06 | 0.456 | 1.679 | 0.318 | 1.36 | 0.651 | 0.643 | 0.333 | 1.715 | 0.446 | 6.896 | 0.446 | 0.42 | 0.34 | 0.321 | 0.161 | -0.089 | 4.724 | -0.969 | -1.425 | -0.835 | 0.461 | 0.599 | 0.439 | 1.055 | 0.618 | -0.084 | -0.622 | -0.542 | 0.283 | 0.126 | -0.822 | -0.182 | 0.366 | 0.44 | 0.393 | 0.4 | -0.1 | 0.2 | 0.1 | -0.4 | 0.5 | 0.8 | 0.3 | 0.2 | 0.1 | 0.5 | 0.2 | 0.9 | 0.6 | 0.4 | 0.2 | -0.1 | 0.2 | 0.5 | 0.2 | 0.9 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.5 | -0.4 | 0.5 | 0.1 | 0.5 | 0.2 | 0.6 | 0.1 | 0.4 | -0.2 | 0.2 | 0.5 | 1.1 | 0.8 | 1.1 | 0.6 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 7.279 | 6.804 | 4.449 | -23.874 | 5.504 | 4.813 | 3.667 | 3.9 | 0.98 | -0.149 | -1.122 | 1.962 | -1.042 | 4.78 | 1.301 | -11.275 | 3.995 | 3.848 | 0.875 | 3.565 | 1.14 | 2.964 | -1.08 | -0.14 | 0.824 | 1.573 | 0.382 | -4.642 | 1.806 | 0.653 | -0.143 | -0.755 | -3.199 | 0.762 | 0.911 | 1.678 | 2.293 | 3.027 | 1.606 | 0.986 | 1.301 | 3.348 | 1.242 | 11.839 | 2.482 | 3.151 | 1.42 | -1.561 | 0.852 | 0.815 | -5.303 | -1.704 | -2.361 | 0.291 | 1.017 | 0.984 | 0.718 | 2.217 | 1.01 | -0.225 | -1.113 | -0.653 | 0.502 | 0.241 | -1.45 | 0.871 | 1.069 | 1.085 | 0.822 | 1.4 | -0.2 | 0.5 | 0.2 | -0.4 | 1.1 | 1.7 | 0.7 | 1.1 | 0.4 | 1 | 0.4 | 1.8 | 1.2 | 1 | 0.5 | 0.1 | 0.4 | 1 | 0.5 | 1.7 | 0.9 | 0.6 | 0.2 | 0.8 | 0.6 | 1 | -0.3 | 1.2 | 0.2 | 1.1 | 0.4 | 2.1 | 0.1 | 0.7 | 0.4 | 0.9 | 1.4 | 2 | 1.4 | 2.5 | 1 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.117 | 0.104 | 0.088 | -0.428 | 0.096 | 0.08 | 0.065 | 0.066 | 0.021 | -0.003 | -0.028 | 0.042 | -0.024 | 0.097 | 0.029 | -0.208 | 0.077 | 0.072 | 0.021 | 0.065 | 0.025 | 0.055 | -0.026 | -0.003 | 0.018 | 0.025 | 0.008 | -0.109 | 0.037 | 0.016 | -0.004 | -0.02 | -0.073 | 0.017 | 0.022 | 0.038 | 0.057 | 0.061 | 0.036 | 0.02 | 0.025 | 0.063 | 0.027 | 0.238 | 0.056 | 0.069 | 0.034 | -0.032 | 0.018 | 0.023 | -0.156 | -0.067 | -0.129 | 0.01 | 0.034 | 0.033 | 0.026 | 0.061 | 0.028 | -0.01 | -0.06 | -0.024 | 0.018 | 0.01 | -0.09 | 0.037 | 0.037 | 0.04 | 0.037 | 0.054 | -0.008 | 0.021 | 0.011 | -0.018 | 0.044 | 0.069 | 0.04 | 0.045 | 0.017 | 0.046 | 0.023 | 0.08 | 0.057 | 0.047 | 0.027 | 0.005 | 0.019 | 0.045 | 0.032 | 0.075 | 0.044 | 0.03 | 0.012 | 0.041 | 0.033 | 0.052 | -0.018 | 0.054 | 0.012 | 0.056 | 0.025 | 0.104 | 0.005 | 0.036 | 0.026 | 0.05 | 0.072 | 0.088 | 0.079 | 0.12 | 0.048 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 7.77 | 6.27 | 4.1 | -21.99 | 5.07 | 4.43 | 3.38 | 3.59 | 0.9 | -0.14 | -1.03 | 1.81 | -0.96 | 4.38 | 1.19 | -9.43 | 3.34 | 3.22 | 0.73 | 2.98 | 0.95 | 2.48 | -0.9 | -0.12 | 0.69 | 1.31 | 0.32 | -3.88 | 1.51 | 0.55 | -0.12 | -0.63 | -2.66 | 0.63 | 0.74 | 1.36 | 1.85 | 2.45 | 1.3 | 0.79 | 1.05 | 2.71 | 1.01 | 9.58 | 2.03 | 2.6 | 1.19 | -1.28 | 0.7 | 0.69 | -4.53 | -1.46 | -2.02 | 0.25 | 0.87 | 0.84 | 0.61 | 1.9 | 0.87 | -0.2 | -0.95 | -0.54 | 0.42 | 0.21 | -1.24 | 0.74 | 0.92 | 0.93 | 0.7 | 1.19 | -0.17 | 0.4 | 0.14 | -0.35 | 0.96 | 1.44 | 0.6 | 0.94 | 0.31 | 0.9 | 0.37 | 1.53 | 1 | 0.83 | 0.43 | 0.03 | 0.36 | 0.88 | 0.4 | 1.51 | 0.8 | 0.5 | 0.2 | 0.74 | 0.51 | 0.89 | -0.24 | 1.04 | 0.19 | 0.92 | 0.35 | 1.77 | 0.11 | 0.6 | 0.35 | 0.77 | 1.17 | 1.71 | 1.2 | 2.15 | 0.82 | 0.66 | 0.75 | 0.37 | 1.13 | 1.3 | 1.49 | 0.6 | -4.14 | -0.63 | -0.47 | -1.26 | -0.31 | 0.08 | 0.27 | -0.03 | 0.29 |
Verwaterde WPA
| 7.77 | 6.27 | 4.1 | -21.99 | 5.07 | 4.43 | 3.38 | 3.59 | 0.9 | -0.14 | -1.03 | 1.81 | -0.96 | 4.38 | 1.19 | -9.43 | 3.34 | 3.22 | 0.73 | 2.98 | 0.95 | 2.48 | -0.9 | -0.12 | 0.69 | 1.31 | 0.32 | -3.88 | 1.51 | 0.55 | -0.12 | -0.63 | -2.66 | 0.63 | 0.74 | 1.36 | 1.85 | 2.45 | 1.3 | 0.79 | 1.05 | 2.71 | 1.01 | 9.58 | 2.03 | 2.6 | 1.19 | -1.28 | 0.7 | 0.69 | -4.53 | -1.46 | -2.02 | 0.24 | 0.86 | 0.83 | 0.61 | 1.87 | 0.87 | -0.2 | -0.95 | -0.54 | 0.42 | 0.21 | -1.24 | 0.74 | 0.92 | 0.93 | 0.7 | 1.19 | -0.17 | 0.4 | 0.14 | -0.34 | 0.96 | 1.44 | 0.6 | 0.94 | 0.31 | 0.9 | 0.37 | 1.53 | 1 | 0.83 | 0.43 | 0.03 | 0.36 | 0.88 | 0.4 | 1.51 | 0.8 | 0.5 | 0.2 | 0.74 | 0.51 | 0.89 | -0.24 | 1.04 | 0.19 | 0.92 | 0.35 | 1.77 | 0.11 | 0.6 | 0.35 | 0.77 | 1.17 | 1.71 | 1.2 | 2.15 | 0.82 | 0.66 | 0.75 | 0.37 | 1.13 | 1.3 | 1.49 | 0.6 | -4.14 | -0.63 | -0.47 | -1.26 | -0.31 | 0.08 | 0.27 | -0.03 | 0.29 |
EBITDA
| 9.659 | 10.073 | 7.174 | -32.758 | 8.586 | 7.305 | 5.77 | 5.848 | 2.791 | 1.563 | 0.177 | 1.427 | 0.456 | 5.441 | 3.785 | 7.423 | 6.599 | 6.725 | 2.96 | 6.062 | 3.29 | 5.784 | 0.172 | 0.746 | 3.146 | 4.169 | 2.183 | 1.565 | 4.953 | 2.61 | 1.543 | 1.123 | -3.509 | 2.527 | 2.88 | 4.89 | 3.986 | 6.293 | 3.68 | 3.668 | 3.332 | 6.753 | 3.119 | 6.718 | 4.739 | 5.336 | 3.55 | 0.61 | 3.133 | 1.414 | 0.096 | -1.929 | -3.048 | -0.843 | 2.43 | 2.515 | 1.694 | 4.081 | 2.276 | 0.314 | -1.153 | -1.538 | 1.444 | 1.054 | -1.735 | 1.438 | 1.978 | 2.14 | 1.626 | 2.3 | 0.6 | 2.9 | 0.7 | -0.1 | 2 | 2.9 | 1.2 | 1.9 | 1.8 | 1.3 | 0.6 | 3.5 | 1.9 | 1.6 | 0.6 | -0.2 | 0.7 | 1.5 | 0.7 | 2.7 | 1.7 | 1.1 | 0.4 | 1.3 | 1.2 | 2 | -0.2 | 1 | 0.7 | 1.9 | 0.7 | 3 | 0.6 | 1.6 | 0.7 | 2.2 | 2.1 | 3.1 | 2.3 | 3.2 | 1.4 | 1.3 | 16.2 | -47.8 | 19.8 | 16.4 | 16.5 | -38.5 | 16.9 | 14.3 | 11.4 | -40.7 | 13.9 | 14.1 | 12.3 | -38.8 | 13.9 |
EBITDA ratio
| 0.156 | 0.153 | 0.142 | -0.587 | 0.15 | 0.122 | 0.102 | 0.099 | 0.061 | 0.034 | 0.004 | 0.03 | 0.011 | 0.11 | 0.084 | 0.137 | 0.128 | 0.126 | 0.07 | 0.11 | 0.072 | 0.107 | 0.004 | 0.016 | 0.067 | 0.066 | 0.047 | 0.037 | 0.103 | 0.066 | 0.041 | 0.03 | -0.08 | 0.056 | 0.07 | 0.111 | 0.099 | 0.127 | 0.082 | 0.073 | 0.065 | 0.128 | 0.068 | 0.135 | 0.107 | 0.117 | 0.086 | 0.012 | 0.068 | 0.04 | 0.003 | -0.076 | -0.166 | -0.029 | 0.082 | 0.084 | 0.061 | 0.112 | 0.062 | 0.014 | -0.062 | -0.057 | 0.053 | 0.044 | -0.108 | 0.06 | 0.069 | 0.079 | 0.072 | 0.089 | 0.025 | 0.12 | 0.037 | -0.004 | 0.08 | 0.117 | 0.069 | 0.079 | 0.077 | 0.059 | 0.035 | 0.155 | 0.09 | 0.074 | 0.032 | -0.01 | 0.033 | 0.068 | 0.044 | 0.118 | 0.083 | 0.056 | 0.025 | 0.066 | 0.065 | 0.104 | -0.012 | 0.045 | 0.043 | 0.096 | 0.043 | 0.149 | 0.029 | 0.083 | 0.045 | 0.123 | 0.108 | 0.137 | 0.129 | 0.153 | 0.067 | 0.065 | 1 | -3.23 | 1 | 1 | 1 | -2.655 | 1 | 1 | 1 | -3.509 | 1 | 1 | 1 | -2.519 | 1 |