NOV Inc.
NYSE:NOV
16.21 (USD) • At close November 14, 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 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,191 | 2,216 | 2,154 | 2,338 | 2,185 | 2,093 | 1,962 | 2,073 | 1,889 | 1,727 | 1,548 | 1,517 | 1,341 | 1,417 | 1,249 | 1,327 | 1,384 | 1,496 | 1,883 | 2,281 | 2,126 | 2,132 | 1,940 | 2,398 | 2,154 | 2,106 | 1,795 | 1,969 | 1,835 | 1,759 | 1,741 | 1,692 | 1,646 | 1,724 | 2,189 | 2,722 | 3,306 | 3,909 | 4,820 | 5,709 | 5,587 | 5,255 | 5,777 | 6,172 | 5,687 | 5,601 | 5,307 | 5,685 | 5,319 | 4,734 | 4,303 | 4,259 | 3,740 | 3,513 | 3,146 | 3,172 | 3,011 | 2,941 | 3,032 | 3,134 | 3,087 | 3,010 | 3,481 | 3,810.2 | 3,611.6 | 3,324.2 | 2,685.4 | 2,658.9 | 2,579.5 | 2,384.9 | 2,165.7 | 2,078.7 | 1,777.9 | 1,657.4 | 1,511.8 | 1,377.4 | 1,236.5 | 1,215.7 | 814.9 | 669.448 | 618.892 | 533.555 | 496.205 | 530.346 | 498.6 | 475.398 | 500.576 | 393.641 | 366.929 | 372.39 | 388.986 | 465.743 | 486.812 | 434.628 | 360.272 | 329.399 | 286.325 | 270.305 | 229.386 | 198.3 | 168.2 | 159.1 | 185.2 | 268.8 | 306.5 | 294.8 | 301.9 | 299.9 | 265 | 197.9 | 176.2 | 180.5 | 173.5 |
Kosten van de omzet
| 1,722 | 1,495 | 1,696 | 1,847 | 1,717 | 1,636 | 1,551 | 1,630 | 1,521 | 1,418 | 1,334 | 1,315 | 1,156 | 1,186 | 1,093 | 1,393 | 1,245 | 1,359 | 1,659 | 1,905 | 1,975 | 2,070 | 1,684 | 1,989 | 1,761 | 1,751 | 1,508 | 1,802 | 1,550 | 1,528 | 1,532 | 2,151 | 1,567 | 1,585 | 1,889 | 2,202 | 2,606 | 3,037 | 3,642 | 4,163 | 4,063 | 3,799 | 4,377 | 4,672 | 4,332 | 4,281 | 4,020 | 4,275 | 3,908 | 3,413 | 3,032 | 2,984 | 2,570 | 2,426 | 2,152 | 2,175 | 2,064 | 2,009 | 2,059 | 2,155 | 2,190 | 2,133 | 2,442 | 2,616.8 | 2,511.6 | 2,342.7 | 1,888.8 | 1,867.8 | 1,839.2 | 1,701.1 | 1,550.7 | 1,511.3 | 1,335.2 | 1,256.7 | 1,162 | 1,065.9 | 977.8 | 960.5 | 653.1 | 526.149 | 486.929 | 415.965 | 392.657 | 415.512 | 378.819 | 366.281 | 380.131 | 300.759 | 278.396 | 284.986 | 295.941 | 352.481 | 366.907 | 331.134 | 269.099 | 235.215 | 213.728 | 201.539 | 180.048 | 153.7 | 133.3 | 121.9 | 139.7 | 203.9 | 225.6 | 217.5 | 232.8 | 226.5 | 201.2 | 164.3 | 149 | 153.3 | 147.8 |
Brutowinst
| 469 | 721 | 458 | 491 | 468 | 457 | 411 | 443 | 368 | 309 | 214 | 202 | 185 | 231 | 156 | -66 | 139 | 137 | 224 | 376 | 151 | 62 | 256 | 409 | 393 | 355 | 287 | 167 | 285 | 231 | 209 | -459 | 79 | 139 | 300 | 520 | 700 | 872 | 1,178 | 1,546 | 1,524 | 1,456 | 1,400 | 1,500 | 1,355 | 1,320 | 1,287 | 1,410 | 1,411 | 1,321 | 1,271 | 1,275 | 1,170 | 1,087 | 994 | 997 | 947 | 932 | 973 | 979 | 897 | 877 | 1,039 | 1,193.4 | 1,100 | 981.5 | 796.6 | 791.1 | 740.3 | 683.8 | 615 | 567.4 | 442.7 | 400.7 | 349.8 | 311.5 | 258.7 | 255.2 | 161.8 | 143.299 | 131.963 | 117.59 | 103.548 | 114.834 | 119.781 | 109.117 | 120.445 | 92.882 | 88.533 | 87.404 | 93.045 | 113.262 | 119.905 | 103.494 | 91.173 | 94.184 | 72.597 | 68.766 | 49.338 | 44.6 | 34.9 | 37.2 | 45.5 | 64.9 | 80.9 | 77.3 | 69.1 | 73.4 | 63.8 | 33.6 | 27.2 | 27.2 | 25.7 |
Brutowinstmarge
| 0.214 | 0.325 | 0.213 | 0.21 | 0.214 | 0.218 | 0.209 | 0.214 | 0.195 | 0.179 | 0.138 | 0.133 | 0.138 | 0.163 | 0.125 | -0.05 | 0.1 | 0.092 | 0.119 | 0.165 | 0.071 | 0.029 | 0.132 | 0.171 | 0.182 | 0.169 | 0.16 | 0.085 | 0.155 | 0.131 | 0.12 | -0.271 | 0.048 | 0.081 | 0.137 | 0.191 | 0.212 | 0.223 | 0.244 | 0.271 | 0.273 | 0.277 | 0.242 | 0.243 | 0.238 | 0.236 | 0.243 | 0.248 | 0.265 | 0.279 | 0.295 | 0.299 | 0.313 | 0.309 | 0.316 | 0.314 | 0.315 | 0.317 | 0.321 | 0.312 | 0.291 | 0.291 | 0.298 | 0.313 | 0.305 | 0.295 | 0.297 | 0.298 | 0.287 | 0.287 | 0.284 | 0.273 | 0.249 | 0.242 | 0.231 | 0.226 | 0.209 | 0.21 | 0.199 | 0.214 | 0.213 | 0.22 | 0.209 | 0.217 | 0.24 | 0.23 | 0.241 | 0.236 | 0.241 | 0.235 | 0.239 | 0.243 | 0.246 | 0.238 | 0.253 | 0.286 | 0.254 | 0.254 | 0.215 | 0.225 | 0.207 | 0.234 | 0.246 | 0.241 | 0.264 | 0.262 | 0.229 | 0.245 | 0.241 | 0.17 | 0.154 | 0.151 | 0.148 |
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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 283 | 0 | 0 | 283 | 289 | 293 | 417 | 304 | 322 | 320 | 303 | 288 | 278 | 292 | 293 | 306 | 307 | 293 | 305 | 433 | 386 | 383 | 417 | 607 | 524 | 540 | 542 | 535 | 540 | 516 | 497 | 513 | 491 | 473 | 427 | 390 | 427 | 392 | 375 | 366 | 373 | 349 | 338 | 325 | 390 | 279 | 342 | 319 | 326.4 | 309.7 | 273.4 | 228.1 | 216.4 | 194.9 | 186.6 | 187.9 | 186.2 | 157.2 | 154.1 | 152 | 149.8 | 106.1 | 137.8 | 95.9 | 87.862 | 82.835 | 79.307 | 77.796 | 84.076 | 75.94 | 68.156 | 77.017 | 60.414 | 56.631 | 55.167 | 55.329 | 63.907 | 63.003 | 56.703 | 54.944 | 54.082 | 42.046 | 44.555 | 33.188 | 28.8 | 29.2 | 28.1 | 29.8 | 35.7 | 37.4 | 32.9 | 29.5 | 34.6 | 26.7 | 18.1 | 15 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -85 | -7 | -29 | 0 | -121 | 4 | -5 | -31 | -15 | -13 | -14 | -3 | -42 | -35 | -8 | -13 | 7 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | -54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 275 | 277 | 296 | 336 | 285 | 276 | 285 | 281 | 313 | 241 | 235 | 217 | 228 | 219 | 244 | 235 | 213 | 237 | 283 | 289 | 293 | 417 | 304 | 322 | 320 | 303 | 288 | 278 | 292 | 293 | 306 | 307 | 293 | 292 | 348 | 379 | 354 | 417 | 486 | 528 | 535 | 511 | 520 | 527 | 502 | 494 | 471 | 456 | 465 | 414 | 397 | 427 | 392 | 375 | 366 | 373 | 351 | 338 | 325 | 390 | 279 | 288 | 319 | 326.4 | 309.7 | 273.4 | 228.1 | 216.4 | 194.9 | 186.6 | 187.9 | 186.2 | 157.2 | 154.1 | 152 | 149.8 | 106.1 | 137.8 | 95.9 | 87.862 | 82.835 | 79.307 | 77.796 | 84.076 | 75.94 | 68.156 | 77.017 | 60.414 | 56.631 | 55.167 | 55.329 | 63.907 | 63.003 | 56.703 | 54.944 | 54.082 | 42.046 | 44.555 | 33.188 | 28.8 | 29.2 | 28.1 | 29.8 | 35.7 | 37.4 | 32.9 | 29.5 | 34.6 | 26.7 | 18.1 | 15 | 15.5 | 14.5 |
Overige kosten
| 0 | -14 | -10 | -28 | -25 | -29 | -16 | -43 | 10 | 0 | -2 | 2 | 1 | -16 | -10 | 2 | -8 | -8 | -3 | -54 | -10 | -8 | -18 | -29 | -20 | -3 | -47 | -14 | -6 | -2 | -11 | -16 | -30 | -34 | -21 | -17 | -20 | -30 | -56 | -20 | 9 | -21 | 0 | -17 | -15 | 13 | -13 | -28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 1 |
Bedrijfskosten
| 275 | 277 | 296 | 336 | 285 | 276 | 285 | 281 | 313 | 241 | 235 | 217 | 228 | 219 | 244 | 235 | 213 | 237 | 283 | 289 | 293 | 417 | 304 | 322 | 320 | 303 | 288 | 278 | 292 | 293 | 306 | 307 | 293 | 409 | 489 | 2,152 | 466 | 434 | 608 | 691 | 536 | 511 | 539 | 543 | 410 | 551 | 544 | 507 | 522 | 442 | 397 | 427 | 392 | 375 | 385 | 373 | 351 | 342 | 325 | 390 | 279 | 344 | 319 | 326.4 | 337.7 | 289.8 | 228.1 | 216.4 | 194.9 | 186.6 | 187.9 | 186.2 | 157.2 | 154.1 | 152 | 147.7 | 113.7 | 153.1 | 95.9 | 87.862 | 82.835 | 79.307 | 77.796 | 84.076 | 75.94 | 68.156 | 77.017 | 60.414 | 56.631 | 55.167 | 55.329 | 63.907 | 63.003 | 56.703 | 54.944 | 63.303 | 50.358 | 55.137 | 40.107 | 36.3 | 34.1 | 33.5 | 35.2 | 41 | 42.5 | 37.4 | 33.8 | 38.8 | 35.1 | 19.3 | 15.9 | 16.2 | 15.5 |
Bedrijfsresultaat
| 194 | 444 | 162 | 155 | 183 | 181 | 126 | 162 | 83 | 68 | -16 | -15 | -43 | 12 | -88 | -301 | -74 | -100 | -1,950 | -349 | -154 | -5,728 | -48 | 87 | 73 | 52 | -1 | -111 | -7 | -62 | -97 | -766 | -1,186 | -270 | -189 | -1,632 | 234 | 438 | 570 | 855 | 988 | 913 | 861 | 957 | 945 | 769 | 743 | 903 | 889 | 879 | 874 | 848 | 772 | 708 | 609 | 624 | 596 | 590 | 610 | 608 | 601 | 386 | 720 | 867 | 790.3 | 691.7 | 568.5 | 574.7 | 545.4 | 497.2 | 427.1 | 381.2 | 285.5 | 246.6 | 197.8 | 163.8 | 145 | 102.1 | 65.9 | 55.437 | 49.128 | 38.283 | 25.752 | 30.758 | 43.841 | 40.961 | 43.428 | 32.468 | 31.902 | 32.237 | 37.716 | 49.355 | 56.902 | 46.791 | 36.229 | 30.881 | 22.239 | 13.629 | 9.231 | 8.3 | 0.8 | 3.7 | 10.3 | 23.9 | 38.4 | 39.9 | 35.3 | 34.6 | 28.7 | 14.3 | 11.3 | 11 | 10.2 |
Bedrijfsresultaat ratio
| 0.089 | 0.2 | 0.075 | 0.066 | 0.084 | 0.086 | 0.064 | 0.078 | 0.044 | 0.039 | -0.01 | -0.01 | -0.032 | 0.008 | -0.07 | -0.227 | -0.053 | -0.067 | -1.036 | -0.153 | -0.072 | -2.687 | -0.025 | 0.036 | 0.034 | 0.025 | -0.001 | -0.056 | -0.004 | -0.035 | -0.056 | -0.453 | -0.721 | -0.157 | -0.086 | -0.6 | 0.071 | 0.112 | 0.118 | 0.15 | 0.177 | 0.174 | 0.149 | 0.155 | 0.166 | 0.137 | 0.14 | 0.159 | 0.167 | 0.186 | 0.203 | 0.199 | 0.206 | 0.202 | 0.194 | 0.197 | 0.198 | 0.201 | 0.201 | 0.194 | 0.195 | 0.128 | 0.207 | 0.228 | 0.219 | 0.208 | 0.212 | 0.216 | 0.211 | 0.208 | 0.197 | 0.183 | 0.161 | 0.149 | 0.131 | 0.119 | 0.117 | 0.084 | 0.081 | 0.083 | 0.079 | 0.072 | 0.052 | 0.058 | 0.088 | 0.086 | 0.087 | 0.082 | 0.087 | 0.087 | 0.097 | 0.106 | 0.117 | 0.108 | 0.101 | 0.094 | 0.078 | 0.05 | 0.04 | 0.042 | 0.005 | 0.023 | 0.056 | 0.089 | 0.125 | 0.135 | 0.117 | 0.115 | 0.108 | 0.072 | 0.064 | 0.061 | 0.059 |
Totaal overige inkomsten en kosten netto
| -20 | -20 | 3 | -26 | -27 | -5 | 19 | -21 | 9 | 0 | -14 | -14 | -17 | -33 | -32 | -25 | -40 | -34 | -255 | -82 | -35 | -29 | -37 | -46 | -40 | -22 | -62 | -34 | -23 | -26 | -32 | -39 | -58 | -68 | -47 | -42 | -42 | -47 | -68 | -83 | -4 | -20 | -12 | -24 | -27 | 57 | -27 | -32 | -24 | 8 | -4 | -5 | 8 | -2 | -16 | -1 | -23 | -5 | -21 | -33 | -22 | -33 | -19 | 9.5 | 26.7 | -10.5 | 19 | -8.4 | -1.6 | -3.9 | -6.1 | -11.9 | -14.4 | -20.7 | -16.2 | -12.4 | -12.5 | -12.6 | -10.4 | -9.346 | -10.631 | -7.825 | -9.994 | -16.563 | -9.432 | -9.971 | -11.514 | -7.349 | -4.159 | -5.736 | -4.614 | -4.152 | -9.533 | -5.986 | -1.589 | -18.635 | -3.032 | -25.274 | -4.486 | -4.2 | -3.5 | -7.3 | -4.658 | -20.2 | -4.7 | -1.8 | -1.8 | -1 | -12 | -1.1 | -1.7 | -24.8 | -2.8 |
Inkomen voor belasting
| 174 | 293 | 165 | 135 | 156 | 176 | 145 | 141 | 64 | 68 | -35 | -29 | -60 | -21 | -120 | -326 | -114 | -134 | -2,205 | -431 | -189 | -5,757 | -85 | 41 | 33 | 30 | -63 | -145 | -30 | -88 | -129 | -805 | -1,244 | -338 | -236 | -1,674 | 192 | 391 | 502 | 830 | 984 | 893 | 849 | 933 | 919 | 770 | 724 | 871 | 874 | 887 | 873 | 843 | 780 | 706 | 593 | 623 | 573 | 585 | 616 | 575 | 579 | 353 | 701 | 876.5 | 816.6 | 680.5 | 587.7 | 566.3 | 548.3 | 493.3 | 421 | 369.3 | 271.1 | 225.9 | 182.9 | 151.4 | 132.5 | 90.6 | 55.5 | 46.091 | 39.193 | 30.458 | 15.758 | -81.622 | 33.407 | 30.99 | 31.914 | 25.119 | 27.743 | 26.501 | 33.102 | 45.203 | 47.369 | 40.805 | 34.64 | 12.246 | 19.207 | -11.645 | 4.745 | 4.1 | -2.6 | -0.6 | 6 | 3.7 | 34 | 38.1 | 33.5 | 33.6 | 16.7 | 13.2 | 9.9 | -13.8 | 7.4 |
Inkomen voor belasting ratio
| 0.079 | 0.132 | 0.077 | 0.058 | 0.071 | 0.084 | 0.074 | 0.068 | 0.034 | 0.039 | -0.023 | -0.019 | -0.045 | -0.015 | -0.096 | -0.246 | -0.082 | -0.09 | -1.171 | -0.189 | -0.089 | -2.7 | -0.044 | 0.017 | 0.015 | 0.014 | -0.035 | -0.074 | -0.016 | -0.05 | -0.074 | -0.476 | -0.756 | -0.196 | -0.108 | -0.615 | 0.058 | 0.1 | 0.104 | 0.145 | 0.176 | 0.17 | 0.147 | 0.151 | 0.162 | 0.137 | 0.136 | 0.153 | 0.164 | 0.187 | 0.203 | 0.198 | 0.209 | 0.201 | 0.188 | 0.196 | 0.19 | 0.199 | 0.203 | 0.183 | 0.188 | 0.117 | 0.201 | 0.23 | 0.226 | 0.205 | 0.219 | 0.213 | 0.213 | 0.207 | 0.194 | 0.178 | 0.152 | 0.136 | 0.121 | 0.11 | 0.107 | 0.075 | 0.068 | 0.069 | 0.063 | 0.057 | 0.032 | -0.154 | 0.067 | 0.065 | 0.064 | 0.064 | 0.076 | 0.071 | 0.085 | 0.097 | 0.097 | 0.094 | 0.096 | 0.037 | 0.067 | -0.043 | 0.021 | 0.021 | -0.015 | -0.004 | 0.032 | 0.014 | 0.111 | 0.129 | 0.111 | 0.112 | 0.063 | 0.067 | 0.056 | -0.076 | 0.043 |
Belastingkosten
| 44 | 70 | 44 | -460 | 48 | 19 | 20 | 42 | 29 | -2 | 14 | 14 | 5 | 2 | -6 | 22 | -61 | -47 | -156 | -46 | 60 | -373 | -10 | 26 | 29 | 5 | 3 | -130 | -3 | -14 | -9 | -88 | 120 | -121 | -118 | -152 | 36 | 105 | 189 | 233 | 283 | 284 | 260 | 272 | 283 | 239 | 224 | 203 | 265 | 285 | 269 | 270 | 252 | 226 | 189 | 186 | 169 | 186 | 197 | 184 | 192 | 131 | 228 | 286.1 | 263.7 | 254.9 | 188.1 | 185.3 | 177.8 | 172 | 140.7 | 127.3 | 90.8 | 76.3 | 61.3 | 48.7 | 42.4 | 28.3 | 19.5 | -4.871 | 10.668 | 8.833 | 4.57 | 2.652 | 10.693 | 9.518 | 10.822 | 7.951 | 9.987 | 9.54 | 11.917 | 16.855 | 18.431 | 15.506 | 13.162 | 6.038 | 7.299 | -2.181 | 1.803 | 1.6 | -0.7 | -0.2 | 2.3 | 1.3 | 12.4 | 14.3 | 12.4 | 12.5 | 7.3 | 4.9 | 3.9 | -5.2 | 2.6 |
Nettowinst
| 130 | 226 | 119 | 598 | 114 | 155 | 126 | 104 | 32 | 69 | -49 | -40 | -69 | -26 | -115 | -347 | -55 | -93 | -2,047 | -385 | -244 | -5,389 | -77 | 12 | 1 | 24 | -68 | -14 | -26 | -75 | -122 | -714 | -1,362 | -217 | -119 | -1,523 | 155 | 289 | 310 | 595 | 699 | 619 | 589 | 658 | 636 | 531 | 502 | 668 | 612 | 605 | 606 | 574 | 532 | 481 | 407 | 440 | 404 | 401 | 422 | 394 | 385 | 220 | 470 | 585 | 547.7 | 421.7 | 397.6 | 376.7 | 366 | 318.5 | 275.9 | 239.2 | 176.6 | 147.9 | 120.3 | 101.6 | 88.5 | 61.2 | 35.6 | 50.02 | 27.829 | 21.387 | 10.964 | 14.581 | 22.714 | 20.36 | 19.166 | 17.168 | 17.756 | 16.961 | 21.185 | 28.348 | 28.938 | 25.299 | 21.478 | 6.208 | 11.908 | -9.464 | 2.942 | 2.5 | -1.9 | -0.4 | 3.7 | 2.4 | 21.6 | 23.8 | 21.1 | 21.1 | 8.8 | 8.3 | 6 | -8.6 | 4.8 |
Nettowinstmarge
| 0.059 | 0.102 | 0.055 | 0.256 | 0.052 | 0.074 | 0.064 | 0.05 | 0.017 | 0.04 | -0.032 | -0.026 | -0.051 | -0.018 | -0.092 | -0.261 | -0.04 | -0.062 | -1.087 | -0.169 | -0.115 | -2.528 | -0.04 | 0.005 | 0 | 0.011 | -0.038 | -0.007 | -0.014 | -0.043 | -0.07 | -0.422 | -0.827 | -0.126 | -0.054 | -0.56 | 0.047 | 0.074 | 0.064 | 0.104 | 0.125 | 0.118 | 0.102 | 0.107 | 0.112 | 0.095 | 0.095 | 0.118 | 0.115 | 0.128 | 0.141 | 0.135 | 0.142 | 0.137 | 0.129 | 0.139 | 0.134 | 0.136 | 0.139 | 0.126 | 0.125 | 0.073 | 0.135 | 0.154 | 0.152 | 0.127 | 0.148 | 0.142 | 0.142 | 0.134 | 0.127 | 0.115 | 0.099 | 0.089 | 0.08 | 0.074 | 0.072 | 0.05 | 0.044 | 0.075 | 0.045 | 0.04 | 0.022 | 0.027 | 0.046 | 0.043 | 0.038 | 0.044 | 0.048 | 0.046 | 0.054 | 0.061 | 0.059 | 0.058 | 0.06 | 0.019 | 0.042 | -0.035 | 0.013 | 0.013 | -0.011 | -0.003 | 0.02 | 0.009 | 0.07 | 0.081 | 0.07 | 0.07 | 0.033 | 0.042 | 0.034 | -0.048 | 0.028 |
WPA (Winst Per Aandeel)
| 0.33 | 0.57 | 0.3 | 1.52 | 0.29 | 0.39 | 0.32 | 0.27 | 0.082 | 0.18 | -0.13 | -0.1 | -0.18 | -0.07 | -0.3 | -0.9 | -0.14 | -0.24 | -5.34 | -1.01 | -0.64 | -14.11 | -0.2 | 0.03 | 0.003 | 0.06 | -0.18 | -0.037 | -0.07 | -0.2 | -0.32 | -1.9 | -3.62 | -0.58 | -0.32 | -4.07 | 0.41 | 0.75 | 0.76 | 1.39 | 1.63 | 1.45 | 1.38 | 1.54 | 1.49 | 1.25 | 1.18 | 1.57 | 1.44 | 1.42 | 1.43 | 1.36 | 1.26 | 1.14 | 0.97 | 1.05 | 0.97 | 0.96 | 1.01 | 0.94 | 0.93 | 0.53 | 1.13 | 1.41 | 1.32 | 1.05 | 1.12 | 1.06 | 1.03 | 0.9 | 0.78 | 0.68 | 0.51 | 0.42 | 0.35 | 0.29 | 0.26 | 0.18 | 0.17 | 0.24 | 0.16 | 0.13 | 0.065 | 0.085 | 0.13 | 0.11 | 0.12 | 0.1 | 0.11 | 0.11 | 0.13 | 0.18 | 0.18 | 0.16 | 0.14 | 0.039 | 0.075 | -0.059 | 0.03 | 0.02 | -0.015 | -0.003 | 0.03 | 0.023 | 0.19 | 0.23 | 0.21 | 0.21 | 0.085 | 0.12 | 0.095 | -0.16 | 0.09 |
Verwaterde WPA
| 0.33 | 0.57 | 0.3 | 1.51 | 0.29 | 0.39 | 0.32 | 0.26 | 0.081 | 0.18 | -0.13 | -0.1 | -0.18 | -0.067 | -0.3 | -0.9 | -0.14 | -0.24 | -5.34 | -1.01 | -0.64 | -14.11 | -0.2 | 0.03 | 0.003 | 0.06 | -0.18 | -0.037 | -0.069 | -0.2 | -0.32 | -1.9 | -3.62 | -0.58 | -0.32 | -4.06 | 0.41 | 0.74 | 0.76 | 1.39 | 1.62 | 1.44 | 1.37 | 1.53 | 1.49 | 1.24 | 1.17 | 1.56 | 1.43 | 1.42 | 1.42 | 1.36 | 1.25 | 1.13 | 0.96 | 1.05 | 0.96 | 0.96 | 1.01 | 0.94 | 0.92 | 0.53 | 1.13 | 1.41 | 1.31 | 1.04 | 1.11 | 1.06 | 1.02 | 0.9 | 0.78 | 0.68 | 0.5 | 0.42 | 0.34 | 0.29 | 0.25 | 0.18 | 0.17 | 0.24 | 0.16 | 0.13 | 0.065 | 0.085 | 0.13 | 0.11 | 0.12 | 0.1 | 0.11 | 0.11 | 0.13 | 0.18 | 0.18 | 0.16 | 0.13 | 0.039 | 0.075 | -0.058 | 0.03 | 0.02 | -0.015 | -0.003 | 0.03 | 0.023 | 0.19 | 0.23 | 0.2 | 0.21 | 0.085 | 0.12 | 0.095 | -0.16 | 0.09 |
EBITDA
| 281 | 399 | 245 | 235 | 256 | 252 | 203 | 238 | 159 | 162 | 58 | 65 | 34 | 75 | -21 | -225 | -10 | -30 | -2,078 | -306 | -62 | -5,578 | 117 | 258 | 229 | 227 | 134 | 55 | 160 | 112 | 71 | -606 | -1,043 | -92 | -14 | -1,464 | 473 | 628 | 760 | 1,216 | 1,186 | 1,103 | 990 | 1,160 | 945 | 924 | 926 | 1,058 | 1,042 | 1,053 | 1,029 | 994 | 928 | 853 | 742 | 764 | 712 | 722 | 756 | 714 | 719 | 488 | 830 | 984.5 | 864.1 | 811 | 659 | 633.2 | 545.4 | 497.2 | 474.4 | 423.1 | 285.5 | 246.6 | 197.8 | 192.3 | 145 | 102.1 | 82.2 | 66.642 | 49.128 | 49.164 | 35.574 | 43.107 | 52.102 | 47.958 | 52.1 | 38.784 | 37.933 | 38.605 | 44.049 | 59.346 | 66.712 | 56.394 | 45.698 | 40.102 | 30.551 | 24.211 | 16.15 | 15.8 | 5.8 | -4.184 | 16.061 | 29.2 | 44.5 | 44.4 | 39.6 | 38.8 | 37.1 | 15.5 | 19.7 | 11.7 | 11.2 |
EBITDA ratio
| 0.128 | 0.239 | 0.114 | 0.099 | 0.117 | 0.124 | 0.12 | 0.111 | 0.084 | 0.094 | 0.037 | -0.007 | 0.025 | 0.053 | -0.017 | -0.17 | -0.007 | -0.075 | -0.099 | 0.057 | -0.024 | -0.168 | 0.06 | 0.026 | 0.106 | 0.108 | -0.022 | -0.061 | 0.093 | 0.064 | -0.06 | -0.461 | -0.15 | -0.179 | -0.096 | -0.605 | 0.065 | 0.107 | 0.11 | 0.15 | 0.181 | 0.181 | 0.151 | 0.156 | 0.166 | 0.143 | 0.142 | 0.157 | 0.169 | 0.19 | 0.208 | 0.236 | 0.212 | 0.207 | 0.199 | 0.243 | 0.202 | 0.204 | 0.216 | 0.229 | 0.202 | 0.183 | 0.249 | 0.256 | 0.239 | 0.249 | 0.23 | 0.244 | 0.233 | 0.231 | 0.22 | 0.207 | 0.189 | 0.179 | 0.158 | 0.138 | 0.151 | 0.124 | 0.102 | 0.101 | 0.101 | 0.09 | 0.074 | 0.084 | 0.108 | 0.107 | 0.109 | 0.1 | 0.098 | 0.103 | 0.11 | 0.123 | 0.143 | 0.131 | 0.118 | 0.165 | 0.104 | 0.168 | 0.071 | 0.08 | 0.033 | 0.064 | 0.087 | 0.168 | 0.141 | 0.149 | 0.133 | 0.128 | 0.178 | 0.077 | 0.07 | 0.191 | 0.062 |