Origin Energy Limited
ASX:ORG.AX
9.76 (AUD) • At close September 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 8,148 | 7,928 | 7,679 | 8,696 | 7,981 | 6,403 | 6,029 | 6,068 | 6,429 | 6,728 | 7,067 | 7,678 | 7,349 | 7,271 | 3,411.5 | 3,411.5 | 6,085 | 3,042.5 | 2,980.75 | 2,980.75 | 5,629 | 2,887.5 | 2,887.5 | 2,887.5 | 6,017 | 3,629.5 | 3,629.5 | 3,629.5 | 7,238 | 3,654.75 | 7,297 | 3,654.75 | 3,654.75 | 3,233.75 | 3,233.75 | 3,233.75 | 3,233.75 | 2,586 | 2,586 | 2,586 | 2,586 | 2,133.5 | 2,133.5 | 2,133.5 | 2,133.5 | 2,010.5 | 2,010.5 | 2,010.5 | 2,010.5 | 2,068.725 | 2,068.725 | 2,068.725 | 2,068.725 | 1,561.657 | 1,561.657 | 1,561.657 | 1,561.657 | 1,469.939 | 1,469.939 | 1,469.939 | 1,469.939 | 1,215.143 | 1,215.143 | 1,215.143 | 1,215.143 | 880.447 | 880.447 | 880.447 | 880.447 | 832.956 | 832.956 | 832.956 | 832.956 | 597.522 | 597.522 | 597.522 | 597.522 | 413.844 | 413.844 | 413.844 | 413.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 222.024 | 222.024 | 222.024 | 222.024 |
Kosten van de omzet
| 7,439 | 6,886 | 6,970 | 8,863 | 7,964 | 6,458 | 5,871 | 5,559 | 5,820 | 6,084 | 6,366 | 6,311 | 6,021 | 5,838 | 2,774.75 | 2,774.75 | 5,123 | 2,561.5 | 2,241 | 2,241 | 4,657 | 2,101.5 | 2,101.5 | 2,101.5 | 4,812 | 2,702.75 | 2,702.75 | 2,702.75 | 5,823 | 2,775.25 | 5,934 | 2,775.25 | 2,775.25 | 2,313.75 | 2,313.75 | 2,313.75 | 2,313.75 | 1,844.75 | 1,844.75 | 1,844.75 | 1,844.75 | 1,585 | 1,585 | 1,585 | 1,585 | 1,489 | 1,489 | 1,489 | 1,489 | 1,534.861 | 1,534.861 | 1,534.861 | 1,534.861 | 1,080.169 | 1,080.169 | 1,080.169 | 1,080.169 | 993.575 | 993.575 | 993.575 | 993.575 | 810.781 | 810.781 | 810.781 | 810.781 | 605.821 | 605.821 | 605.821 | 605.821 | 565.758 | 565.758 | 565.758 | 565.758 | 406.108 | 406.108 | 406.108 | 406.108 | 260.686 | 260.686 | 260.686 | 260.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 709 | 1,042 | 709 | -167 | 17 | -55 | 158 | 509 | 609 | 644 | 701 | 1,367 | 1,328 | 1,433 | 636.75 | 636.75 | 962 | 481 | 739.75 | 739.75 | 972 | 786 | 786 | 786 | 1,205 | 926.75 | 926.75 | 926.75 | 1,415 | 879.5 | 1,363 | 879.5 | 879.5 | 920 | 920 | 920 | 920 | 741.25 | 741.25 | 741.25 | 741.25 | 548.5 | 548.5 | 548.5 | 548.5 | 521.5 | 521.5 | 521.5 | 521.5 | 533.863 | 533.863 | 533.863 | 533.863 | 481.488 | 481.488 | 481.488 | 481.488 | 476.364 | 476.364 | 476.364 | 476.364 | 404.362 | 404.362 | 404.362 | 404.362 | 274.626 | 274.626 | 274.626 | 274.626 | 267.198 | 267.198 | 267.198 | 267.198 | 191.414 | 191.414 | 191.414 | 191.414 | 153.158 | 153.158 | 153.158 | 153.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 222.024 | 222.024 | 222.024 | 222.024 |
Brutowinstmarge
| 0.087 | 0.131 | 0.092 | -0.019 | 0.002 | -0.009 | 0.026 | 0.084 | 0.095 | 0.096 | 0.099 | 0.178 | 0.181 | 0.197 | 0.187 | 0.187 | 0.158 | 0.158 | 0.248 | 0.248 | 0.173 | 0.272 | 0.272 | 0.272 | 0.2 | 0.255 | 0.255 | 0.255 | 0.195 | 0.241 | 0.187 | 0.241 | 0.241 | 0.284 | 0.284 | 0.284 | 0.284 | 0.287 | 0.287 | 0.287 | 0.287 | 0.257 | 0.257 | 0.257 | 0.257 | 0.259 | 0.259 | 0.259 | 0.259 | 0.258 | 0.258 | 0.258 | 0.258 | 0.308 | 0.308 | 0.308 | 0.308 | 0.324 | 0.324 | 0.324 | 0.324 | 0.333 | 0.333 | 0.333 | 0.333 | 0.312 | 0.312 | 0.312 | 0.312 | 0.321 | 0.321 | 0.321 | 0.321 | 0.32 | 0.32 | 0.32 | 0.32 | 0.37 | 0.37 | 0.37 | 0.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.58 | 0.58 | 0.58 | 0.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 186.25 | 186.25 | 191.75 | 191.75 | 171.25 | 171.25 | 171.25 | 0 | 204 | 204 | 204 | 215.75 | 215.75 | 215.75 | 215.75 | 208.25 | 208.25 | 208.25 | 208.25 | 198 | 198 | 198 | 198 | 177 | 177 | 177 | 177 | 135 | 135 | 135 | 135 | 112.25 | 112.25 | 112.25 | 112.25 | 133.5 | 133.5 | 133.5 | 133.5 | 140.341 | 140.341 | 140.341 | 140.341 | 115.112 | 115.112 | 115.112 | 115.112 | 120.264 | 120.264 | 120.264 | 120.264 | 108.468 | 108.468 | 108.468 | 108.468 | 85.945 | 85.945 | 85.945 | 85.945 | 84.581 | 84.581 | 84.581 | 84.581 | 62.031 | 62.031 | 62.031 | 62.031 | 33.648 | 33.648 | 33.648 | 33.648 | 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 | -2.25 | -2.25 | -14.75 | -14.75 | -8.75 | -8.75 | -8.75 | 0 | -7 | -7 | -7 | -36 | -36 | -36 | -36 | 27.75 | 27.75 | 27.75 | 27.75 | 37.25 | 37.25 | 37.25 | 37.25 | 19.75 | 19.75 | 19.75 | 19.75 | 47.75 | 47.75 | 47.75 | 47.75 | -101 | -101 | -101 | -101 | 14.25 | 14.25 | 14.25 | 14.25 | 15.418 | 15.418 | 15.418 | 15.418 | 8.105 | 8.105 | 8.105 | 8.105 | 6.749 | 6.749 | 6.749 | 6.749 | 8.036 | 8.036 | 8.036 | 8.036 | 6.285 | 6.285 | 6.285 | 6.285 | 4.612 | 4.612 | 4.612 | 4.612 | 3.298 | 3.298 | 3.298 | 3.298 | -23.146 | -23.146 | -23.146 | -23.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 470 | 326 | 365 | 319 | 246 | 311 | 267 | 273 | 242 | 346 | 490 | 375 | 332 | 379 | 162.5 | 162.5 | 162.5 | 0 | 197 | 197 | 197 | 179.75 | 179.75 | 179.75 | 13 | 236 | 236 | 236 | 7 | 235.25 | 16 | 235.25 | 235.25 | 196.75 | 196.75 | 196.75 | 196.75 | 182.75 | 182.75 | 182.75 | 182.75 | 11.25 | 11.25 | 11.25 | 11.25 | 147.75 | 147.75 | 147.75 | 147.75 | 155.759 | 155.759 | 155.759 | 155.759 | 123.217 | 123.217 | 123.217 | 123.217 | 127.013 | 127.013 | 127.013 | 127.013 | 116.504 | 116.504 | 116.504 | 116.504 | 92.231 | 92.231 | 92.231 | 92.231 | 89.193 | 89.193 | 89.193 | 89.193 | 65.329 | 65.329 | 65.329 | 65.329 | 10.502 | 10.502 | 10.502 | 10.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.822 | 24.822 | 24.822 | 24.822 |
Overige kosten
| -6 | 129 | 257 | 205 | -58 | 186 | 109 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75.75 | -75.75 | -75.75 | -75.75 | -104.769 | -104.769 | -104.769 | -104.769 | -64.256 | -64.256 | -64.256 | -64.256 | -43.374 | -43.374 | -43.374 | -43.374 | -58.006 | -58.006 | -58.006 | -58.006 | -45.342 | -45.342 | -45.342 | -45.342 | -34.336 | -34.336 | -34.336 | -34.336 | -51.035 | -51.035 | -51.035 | -51.035 | 0 | 0 | 0 | 0 | 57.017 | 57.017 | 57.017 | 57.017 | 17.7 | 17.7 | 17.7 | 17.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 476 | 197 | 108 | 114 | 304 | 125 | 158 | 206 | 242 | 346 | 490 | 421 | 772 | 1,516 | 162.5 | 162.5 | 2,218 | 1,109 | 197 | 197 | 931 | 179.75 | 179.75 | 179.75 | 1,079 | 236 | 236 | 236 | 801 | 235.25 | 1,256 | 235.25 | 235.25 | 196.75 | 196.75 | 196.75 | 196.75 | 182.75 | 182.75 | 182.75 | 182.75 | 11.25 | 11.25 | 11.25 | 11.25 | 72 | 72 | 72 | 72 | 50.99 | 50.99 | 50.99 | 50.99 | 58.961 | 58.961 | 58.961 | 58.961 | 83.639 | 83.639 | 83.639 | 83.639 | 59.078 | 59.078 | 59.078 | 59.078 | 46.889 | 46.889 | 46.889 | 46.889 | 54.857 | 54.857 | 54.857 | 54.857 | 14.294 | 14.294 | 14.294 | 14.294 | 10.502 | 10.502 | 10.502 | 10.502 | 57.017 | 57.017 | 57.017 | 57.017 | 17.7 | 17.7 | 17.7 | 17.7 | 0 | 0 | 0 | 0 | 24.822 | 24.822 | 24.822 | 24.822 |
Bedrijfsresultaat
| 233 | 845 | 601 | -281 | -287 | -180 | -6 | 303 | 367 | 298 | 211 | 444 | 397 | 533 | 217 | 217 | 446 | 223 | 188 | 188 | 432 | 235.5 | 235.5 | 235.5 | 496 | 299.5 | 299.5 | 299.5 | 613 | 272.5 | 471 | 272.5 | 272.5 | 392.75 | 392.75 | 392.75 | 392.75 | 288.75 | 288.75 | 288.75 | 288.75 | 323 | 323 | 323 | 323 | 198.75 | 198.75 | 198.75 | 198.75 | 235.468 | 235.468 | 235.468 | 235.468 | 213.18 | 213.18 | 213.18 | 213.18 | 187.861 | 187.861 | 187.861 | 187.861 | 146.622 | 146.622 | 146.622 | 146.622 | 82.058 | 82.058 | 82.058 | 82.058 | 72.444 | 72.444 | 72.444 | 72.444 | 66.097 | 66.097 | 66.097 | 66.097 | 380.863 | 380.863 | 380.863 | 380.863 | 57.017 | 57.017 | 57.017 | 57.017 | 17.7 | 17.7 | 17.7 | 17.7 | 0 | 0 | 0 | 0 | 197.203 | 197.203 | 197.203 | 197.203 |
Bedrijfsresultaat ratio
| 0.029 | 0.107 | 0.078 | -0.032 | -0.036 | -0.028 | -0.001 | 0.05 | 0.057 | 0.044 | 0.03 | 0.058 | 0.054 | 0.073 | 0.064 | 0.064 | 0.073 | 0.073 | 0.063 | 0.063 | 0.077 | 0.082 | 0.082 | 0.082 | 0.082 | 0.083 | 0.083 | 0.083 | 0.085 | 0.075 | 0.065 | 0.075 | 0.075 | 0.121 | 0.121 | 0.121 | 0.121 | 0.112 | 0.112 | 0.112 | 0.112 | 0.151 | 0.151 | 0.151 | 0.151 | 0.099 | 0.099 | 0.099 | 0.099 | 0.114 | 0.114 | 0.114 | 0.114 | 0.137 | 0.137 | 0.137 | 0.137 | 0.128 | 0.128 | 0.128 | 0.128 | 0.121 | 0.121 | 0.121 | 0.121 | 0.093 | 0.093 | 0.093 | 0.093 | 0.087 | 0.087 | 0.087 | 0.087 | 0.111 | 0.111 | 0.111 | 0.111 | 0.92 | 0.92 | 0.92 | 0.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.888 | 0.888 | 0.888 | 0.888 |
Totaal overige inkomsten en kosten netto
| -34 | 51 | -557 | 391 | -1,195 | -171 | -2,087 | -257 | -1,132 | 38 | -243 | 425 | 28 | -756 | -735.75 | -735.75 | -1,881 | -940.5 | -372.25 | -372.25 | -586 | -369 | -369 | -369 | -512 | -112.75 | -112.75 | -112.75 | -260 | -146.75 | -601 | -146.75 | -146.75 | -52.75 | -52.75 | -52.75 | -52.75 | -190 | -190 | -190 | -190 | -104 | -104 | -104 | -104 | 1,718.75 | 1,718.75 | 1,718.75 | 1,718.75 | -77.584 | -77.584 | -77.584 | -77.584 | -61.096 | -61.096 | -61.096 | -61.096 | -32.054 | -32.054 | -32.054 | -32.054 | -26.6 | -26.6 | -26.6 | -26.6 | -11.101 | -11.101 | -11.101 | -11.101 | -10.807 | -10.807 | -10.807 | -10.807 | -19.127 | -19.127 | -19.127 | -19.127 | -345.465 | -345.465 | -345.465 | -345.465 | 3.695 | 3.695 | 3.695 | 3.695 | 0.55 | 0.55 | 0.55 | 0.55 | 0.371 | 0.371 | 0.371 | 0.371 | 0.442 | 0.442 | 0.442 | 0.442 |
Inkomen voor belasting
| 199 | 896 | 44 | 110 | -1,482 | -351 | -2,087 | 46 | -765 | 336 | 86 | 869 | 425 | -223 | -518.75 | -518.75 | -1,435 | -717.5 | -184.25 | -184.25 | -154 | -133.5 | -133.5 | -133.5 | -16 | 186.75 | 186.75 | 186.75 | 353 | 125.75 | -130 | 125.75 | 125.75 | 340 | 340 | 340 | 340 | 98.75 | 98.75 | 98.75 | 98.75 | 219 | 219 | 219 | 219 | 1,917.5 | 1,917.5 | 1,917.5 | 1,917.5 | 157.884 | 157.884 | 157.884 | 157.884 | 152.085 | 152.085 | 152.085 | 152.085 | 155.807 | 155.807 | 155.807 | 155.807 | 120.022 | 120.022 | 120.022 | 120.022 | 70.957 | 70.957 | 70.957 | 70.957 | 61.638 | 61.638 | 61.638 | 61.638 | 46.97 | 46.97 | 46.97 | 46.97 | 35.398 | 35.398 | 35.398 | 35.398 | 32.478 | 32.478 | 32.478 | 32.478 | 18 | 18 | 18 | 18 | 0 | 0 | 0 | 0 | 197.644 | 197.644 | 197.644 | 197.644 |
Inkomen voor belasting ratio
| 0.024 | 0.113 | 0.006 | 0.013 | -0.186 | -0.055 | -0.346 | 0.008 | -0.119 | 0.05 | 0.012 | 0.113 | 0.058 | -0.031 | -0.152 | -0.152 | -0.236 | -0.236 | -0.062 | -0.062 | -0.027 | -0.046 | -0.046 | -0.046 | -0.003 | 0.051 | 0.051 | 0.051 | 0.049 | 0.034 | -0.018 | 0.034 | 0.034 | 0.105 | 0.105 | 0.105 | 0.105 | 0.038 | 0.038 | 0.038 | 0.038 | 0.103 | 0.103 | 0.103 | 0.103 | 0.954 | 0.954 | 0.954 | 0.954 | 0.076 | 0.076 | 0.076 | 0.076 | 0.097 | 0.097 | 0.097 | 0.097 | 0.106 | 0.106 | 0.106 | 0.106 | 0.099 | 0.099 | 0.099 | 0.099 | 0.081 | 0.081 | 0.081 | 0.081 | 0.074 | 0.074 | 0.074 | 0.074 | 0.079 | 0.079 | 0.079 | 0.079 | 0.086 | 0.086 | 0.086 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 | 0.89 | 0.89 | 0.89 |
Belastingkosten
| 283 | 323 | 156 | 264 | 346 | 205 | 372 | 71 | -3 | 96 | -8 | 72 | 7 | 88 | -6.5 | -6.5 | 58 | 29 | -33.25 | -33.25 | 40 | -21.25 | -21.25 | -21.25 | 29 | 27.25 | 27.25 | 27.25 | 19 | 10.5 | 30 | 10.5 | 10.5 | 75.5 | 75.5 | 75.5 | 75.5 | 36.75 | 36.75 | 36.75 | 36.75 | 49 | 49 | 49 | 49 | 168 | 168 | 168 | 168 | 38.756 | 38.756 | 38.756 | 38.756 | 27.866 | 27.866 | 27.866 | 27.866 | 42.287 | 42.287 | 42.287 | 42.287 | 120.022 | 120.022 | 120.022 | 120.022 | 70.957 | 70.957 | 70.957 | 70.957 | 61.638 | 61.638 | 61.638 | 61.638 | 46.97 | 46.97 | 46.97 | 46.97 | 35.398 | 35.398 | 35.398 | 35.398 | 32.478 | 32.478 | 32.478 | 32.478 | 18 | 18 | 18 | 18 | 0 | 0 | 0 | 0 | 197.644 | 197.644 | 197.644 | 197.644 |
Nettowinst
| 402 | 995 | 656 | 399 | -1,298 | -131 | -2,304 | 13 | -516 | 599 | 415 | 796 | 416 | -136 | -556.5 | -556.5 | -1,378 | -689 | -147.25 | -147.25 | -205 | -164.5 | -164.5 | -164.5 | -71 | 132.5 | 132.5 | 132.5 | 322 | 94.5 | -146 | 94.5 | 94.5 | 245 | 245 | 245 | 245 | 46.5 | 46.5 | 46.5 | 46.5 | 153 | 153 | 153 | 153 | 1,735.25 | 1,735.25 | 1,735.25 | 1,735.25 | 129.164 | 129.164 | 129.164 | 129.164 | 114.222 | 114.222 | 114.222 | 114.222 | 82.977 | 82.977 | 82.977 | 82.977 | -16.663 | -16.663 | -16.663 | -16.663 | -0.496 | -0.496 | -0.496 | -0.496 | -1.088 | -1.088 | -1.088 | -1.088 | -1.235 | -1.235 | -1.235 | -1.235 | -1.398 | -1.398 | -1.398 | -1.398 | -0.713 | -0.713 | -0.713 | -0.713 | -0.5 | -0.5 | -0.5 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.049 | 0.126 | 0.085 | 0.046 | -0.163 | -0.02 | -0.382 | 0.002 | -0.08 | 0.089 | 0.059 | 0.104 | 0.057 | -0.019 | -0.163 | -0.163 | -0.226 | -0.226 | -0.049 | -0.049 | -0.036 | -0.057 | -0.057 | -0.057 | -0.012 | 0.037 | 0.037 | 0.037 | 0.044 | 0.026 | -0.02 | 0.026 | 0.026 | 0.076 | 0.076 | 0.076 | 0.076 | 0.018 | 0.018 | 0.018 | 0.018 | 0.072 | 0.072 | 0.072 | 0.072 | 0.863 | 0.863 | 0.863 | 0.863 | 0.062 | 0.062 | 0.062 | 0.062 | 0.073 | 0.073 | 0.073 | 0.073 | 0.056 | 0.056 | 0.056 | 0.056 | -0.014 | -0.014 | -0.014 | -0.014 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | -0.003 | -0.003 | -0.003 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.23 | 0.58 | 0.38 | 0.23 | -0.74 | -0.075 | -1.31 | 0.007 | -0.29 | 0.34 | 0.24 | 0.45 | 0.24 | -0.078 | -0.32 | -0.32 | -0.79 | -0.39 | -0.093 | -0.093 | -0.15 | -0.13 | -0.13 | -0.13 | -0.056 | 0.1 | 0.1 | 0.1 | 0.29 | 0.075 | -0.13 | 0.075 | 0.075 | 0.2 | 0.2 | 0.2 | 0.2 | 0.043 | 0.043 | 0.043 | 0.043 | 0.15 | 0.15 | 0.15 | 0.15 | 1.67 | 1.67 | 1.67 | 1.67 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.089 | 0.089 | 0.089 | 0.089 | -0.02 | -0.02 | -0.02 | -0.02 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| 0.23 | 0.58 | 0.38 | 0.23 | -0.74 | -0.075 | -1.31 | 0.007 | -0.29 | 0.34 | 0.24 | 0.45 | 0.24 | -0.077 | -0.32 | -0.32 | -0.79 | -0.39 | -0.093 | -0.093 | -0.15 | -0.13 | -0.13 | -0.13 | -0.056 | 0.1 | 0.1 | 0.1 | 0.29 | 0.075 | -0.13 | 0.075 | 0.075 | 0.2 | 0.2 | 0.2 | 0.2 | 0.043 | 0.043 | 0.043 | 0.043 | 0.15 | 0.15 | 0.15 | 0.15 | 1.67 | 1.67 | 1.67 | 1.67 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.089 | 0.089 | 0.089 | 0.089 | -0.02 | -0.02 | -0.02 | -0.02 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 506 | 1,106 | 873 | -11 | -48 | 34 | 269 | 591 | 624 | 551 | 426 | 650 | 479 | 714 | -338.75 | -338.75 | 613 | 306.5 | 110.25 | 110.25 | 739 | 66.5 | 66.5 | 66.5 | 802 | 456 | 456 | 456 | 976 | 395.75 | 739 | 395.75 | 395.75 | 555.5 | 555.5 | 555.5 | 555.5 | 265.75 | 265.75 | 265.75 | 265.75 | 363.25 | 363.25 | 363.25 | 363.25 | 2,072.75 | 2,072.75 | 2,072.75 | 2,072.75 | 309.102 | 309.102 | 309.102 | 309.102 | 283.436 | 283.436 | 283.436 | 283.436 | 247.384 | 247.384 | 247.384 | 247.384 | 218.067 | 218.067 | 218.067 | 218.067 | 133.452 | 133.452 | 133.452 | 133.452 | 122.099 | 122.099 | 122.099 | 122.099 | 100.336 | 100.336 | 100.336 | 100.336 | 75.475 | 75.475 | 75.475 | 75.475 | 57.017 | 57.017 | 57.017 | 57.017 | 17.7 | 17.7 | 17.7 | 17.7 | 0 | 0 | 0 | 0 | 222.024 | 222.024 | 222.024 | 222.024 |
EBITDA ratio
| 0.062 | 0.14 | 0.114 | -0.001 | -0.006 | 0.005 | 0.045 | 0.097 | 0.097 | 0.082 | 0.06 | 0.085 | 0.065 | 0.098 | -0.099 | -0.099 | 0.101 | 0.101 | 0.037 | 0.037 | 0.131 | 0.023 | 0.023 | 0.023 | 0.133 | 0.126 | 0.126 | 0.126 | 0.135 | 0.108 | 0.101 | 0.108 | 0.108 | 0.172 | 0.172 | 0.172 | 0.172 | 0.103 | 0.103 | 0.103 | 0.103 | 0.17 | 0.17 | 0.17 | 0.17 | 1.031 | 1.031 | 1.031 | 1.031 | 0.149 | 0.149 | 0.149 | 0.149 | 0.181 | 0.181 | 0.181 | 0.181 | 0.168 | 0.168 | 0.168 | 0.168 | 0.179 | 0.179 | 0.179 | 0.179 | 0.152 | 0.152 | 0.152 | 0.152 | 0.147 | 0.147 | 0.147 | 0.147 | 0.168 | 0.168 | 0.168 | 0.168 | 0.182 | 0.182 | 0.182 | 0.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |