Pan American Silver Corp.
NASDAQ:PAAS
21.52 (USD) • At close November 13, 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 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 721.86 | 686.158 | 601.4 | 669.6 | 616.3 | 639.9 | 390.3 | 375.472 | 338.889 | 340.469 | 439.888 | 422.17 | 460.349 | 382.132 | 368.099 | 430.461 | 300.414 | 249.509 | 358.428 | 404.379 | 352.187 | 282.948 | 232.643 | 173.357 | 187.717 | 216.46 | 206.961 | 226.031 | 190.791 | 201.319 | 198.687 | 190.596 | 233.646 | 192.258 | 158.275 | 162.96 | 159.414 | 174.189 | 178.125 | 163.096 | 178.265 | 200.847 | 209.734 | 192.36 | 213.556 | 175.576 | 243.012 | 247.335 | 251.843 | 200.597 | 228.819 | 212.361 | 220.567 | 231.866 | 190.481 | 191.099 | 161.262 | 147.25 | 132.375 | 154.406 | 118.608 | 111.392 | 70.406 | 46.278 | 79.493 | 104.079 | 108.75 | 85.889 | 87.907 | 79.211 | 48.057 | 82.588 | 64.268 | 62.848 | 45.744 | 41.371 | 30.044 | 23.905 | 27.081 | 865.386 | 27.409 | 20.95 | 15.15 | 12.858 | 11.89 | 12.553 | 7.822 | 12.084 | 11.195 | 11.615 | 10.199 | 10.914 | 13.79 | 8.051 | 4.541 | 8.636 | 6.953 | 7.027 | 7.311 | 8.556 | 6.951 | 5.591 | 5.83 | 8.929 | 7.45 | 7.687 | 6.063 | 8.726 | 8.038 | 6.013 | 4.983 | 3.3 | 7.5 | 2 | 2 | 2.1 | 0.1 |
Kosten van de omzet
| 556.037 | 580.38 | 530.4 | 582.5 | 554.4 | 569.3 | 313.1 | 340.425 | 360.677 | 372.121 | 373.133 | 346.131 | 361.462 | 279.084 | 278.135 | 293.289 | 175.853 | 201.123 | 308.37 | 305.769 | 288.337 | 246.808 | 215.449 | 178.023 | 192.129 | 161.609 | 151.837 | 182.746 | 142.973 | 156.537 | 165.812 | 141.64 | 145.151 | 147.528 | 141.577 | 170.731 | 185.41 | 175.141 | 175.495 | 184.465 | 190.643 | 190.602 | 178.158 | 173.405 | 179.622 | 171.762 | 168.196 | 162.324 | 183.683 | 144.301 | 126.923 | 124.091 | 114.359 | 113.237 | 94.463 | 124.418 | 100.681 | 96.106 | 95.501 | 107.006 | 83.9 | 87.902 | 59.932 | 45.878 | 54.314 | 53.109 | 51.225 | 50.795 | 49.334 | 41.52 | 29.51 | 45.787 | 33.08 | 28.25 | 25.531 | 26.508 | 21.882 | 19.302 | 23.804 | 23.897 | 19.739 | 17.668 | 11.696 | 11.772 | 10.8 | 11.825 | 7.925 | 12.334 | 11.681 | 11.067 | 9.285 | 12.597 | 14.586 | 9.254 | 5.046 | 8.174 | 6.375 | 6.689 | 7.104 | 9.196 | 6.883 | 6.205 | 6.824 | 9.892 | 7.711 | 8.708 | 5.499 | 9.369 | 7.314 | 6.448 | 4.983 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 165.823 | 105.778 | 71 | 87.1 | 61.9 | 70.6 | 77.2 | 35.047 | -21.788 | -31.652 | 66.755 | 76.039 | 98.887 | 103.048 | 89.964 | 137.172 | 124.561 | 48.386 | 50.058 | 98.61 | 63.85 | 36.14 | 17.194 | -4.666 | -4.412 | 54.851 | 55.124 | 43.285 | 47.818 | 44.782 | 32.875 | 48.956 | 88.495 | 44.73 | 16.698 | -7.771 | -25.996 | -0.952 | 2.63 | -21.369 | -12.378 | 10.245 | 31.576 | 18.955 | 33.934 | 3.814 | 74.816 | 85.011 | 68.16 | 56.296 | 101.896 | 88.27 | 106.208 | 118.629 | 96.018 | 66.681 | 60.581 | 51.144 | 36.874 | 47.4 | 34.708 | 23.49 | 10.474 | 0.4 | 25.179 | 50.97 | 57.525 | 35.094 | 38.573 | 37.691 | 18.547 | 36.801 | 31.188 | 34.598 | 20.213 | 14.863 | 8.162 | 4.603 | 3.277 | 841.489 | 7.67 | 3.282 | 3.454 | 1.086 | 1.09 | 0.728 | -0.103 | -0.25 | -0.486 | 0.548 | 0.914 | -1.683 | -0.796 | -1.203 | -0.505 | 0.462 | 0.578 | 0.338 | 0.207 | -0.64 | 0.068 | -0.614 | -0.994 | -0.963 | -0.261 | -1.021 | 0.564 | -0.643 | 0.724 | -0.435 | 0 | 3.3 | 7.5 | 2 | 2 | 2.1 | 0.1 |
Brutowinstmarge
| 0.23 | 0.154 | 0.118 | 0.13 | 0.1 | 0.11 | 0.198 | 0.093 | -0.064 | -0.093 | 0.152 | 0.18 | 0.215 | 0.27 | 0.244 | 0.319 | 0.415 | 0.194 | 0.14 | 0.244 | 0.181 | 0.128 | 0.074 | -0.027 | -0.024 | 0.253 | 0.266 | 0.192 | 0.251 | 0.222 | 0.165 | 0.257 | 0.379 | 0.233 | 0.105 | -0.048 | -0.163 | -0.005 | 0.015 | -0.131 | -0.069 | 0.051 | 0.151 | 0.099 | 0.159 | 0.022 | 0.308 | 0.344 | 0.271 | 0.281 | 0.445 | 0.416 | 0.482 | 0.512 | 0.504 | 0.349 | 0.376 | 0.347 | 0.279 | 0.307 | 0.293 | 0.211 | 0.149 | 0.009 | 0.317 | 0.49 | 0.529 | 0.409 | 0.439 | 0.476 | 0.386 | 0.446 | 0.485 | 0.551 | 0.442 | 0.359 | 0.272 | 0.193 | 0.121 | 0.972 | 0.28 | 0.157 | 0.228 | 0.084 | 0.092 | 0.058 | -0.013 | -0.021 | -0.043 | 0.047 | 0.09 | -0.154 | -0.058 | -0.149 | -0.111 | 0.053 | 0.083 | 0.048 | 0.028 | -0.075 | 0.01 | -0.11 | -0.17 | -0.108 | -0.035 | -0.133 | 0.093 | -0.074 | 0.09 | -0.072 | 0 | 1 | 1 | 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 | 9.822 | 0 | 0 | 0 | 2.523 | 2.161 | 0.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23.7 | 22.4 | 18.5 | 15 | 17.5 | 10.4 | 3.002 | 6.765 | 8.315 | 10.893 | 8.255 | 9.08 | 9.465 | 8.052 | 10.681 | 10.367 | 8.739 | 6.588 | 10.009 | 8.237 | 7.571 | 5.935 | 5.45 | 5.675 | 5.566 | 5.958 | 4.732 | 5.613 | 5.293 | 5.759 | 5.592 | 5.219 | 7.118 | 5.734 | 5.89 | 1.639 | 4.798 | 5.7 | 3.051 | 3.561 | 5.718 | 5.578 | 2.602 | 3.939 | 4.584 | 5.854 | 4.638 | 4.591 | 6.107 | 5.454 | 5.068 | 4.924 | 4.565 | 3.734 | 8.829 | 3.385 | 4.652 | 3.172 | 6.569 | 4.433 | 2.498 | 2.267 | 5.47 | 2.305 | 3.751 | 1.596 | 5.98 | 1.86 | 2.684 | 1.858 | 2.084 | 2.739 | 2.416 | 1.933 | 1.558 | 2.065 | 2.163 | 2.09 | 2.07 | 1.754 | 2.187 | 1.545 | 4.149 | 0.64 | 0.659 | 0.48 | 0.677 | 0.605 | 0.498 | 0.557 | 0.356 | 0.578 | 0.476 | 0.62 | 0.594 | 0.679 | 0.608 | 0.483 | 0.236 | 0.613 | 0.614 | 0.596 | 0.754 | 0.588 | 0.68 | 0.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.54 | 23.695 | 22.4 | 18.5 | 15 | 17.5 | 10.4 | 3.002 | 6.765 | 8.315 | 10.893 | 8.255 | 9.08 | 9.465 | 8.052 | 10.681 | 10.367 | 8.739 | 6.588 | 10.009 | 8.237 | 7.571 | 5.935 | 5.45 | 5.675 | 5.566 | 5.958 | 4.732 | 5.613 | 5.293 | 5.759 | 5.592 | 5.219 | 7.118 | 5.734 | 5.89 | 1.639 | 4.798 | 5.7 | 3.051 | 3.561 | 5.718 | 5.578 | 2.602 | 3.939 | 4.584 | 5.854 | 4.638 | 4.591 | 6.107 | 5.454 | 5.068 | 4.924 | 4.565 | 3.734 | 8.829 | 3.385 | 4.652 | 3.172 | 6.569 | 4.433 | 2.498 | 2.267 | 5.47 | 2.305 | 3.751 | 1.596 | 5.98 | 1.86 | 2.684 | 1.858 | 2.084 | 2.739 | 2.416 | 1.933 | 1.558 | 2.065 | 2.163 | 2.09 | 2.07 | 1.754 | 2.187 | 1.545 | 4.149 | 0.64 | 0.659 | 0.48 | 0.677 | 0.605 | 0.498 | 0.557 | 0.356 | 0.578 | 0.476 | 0.62 | 0.594 | 0.679 | 0.608 | 0.483 | 0.236 | 0.613 | 0.614 | 0.596 | 0.754 | 0.588 | 0.68 | 0.494 | 0.523 | 0.362 | 0.435 | 0.289 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -7.46 | -8.798 | -8.661 | -9.352 | -23.893 | -27.255 | 30.1 | 28.205 | 16.877 | 16.526 | 15.096 | 12.676 | 16.823 | 10.018 | 10.761 | 23.455 | 31.757 | 62.496 | 21.82 | 18.907 | 10.107 | 13.316 | 6.836 | 7.935 | 4.912 | 4.635 | 3.839 | 9.773 | 12.279 | 5.578 | 3.603 | 0.904 | 6.183 | 4.58 | 2.488 | 3.572 | 8.261 | 4.558 | 3.55 | 9.099 | 3.895 | 2.042 | 3.56 | -6.806 | 1.544 | 5.39 | 10.09 | 5.035 | 8.193 | 8.344 | 7.172 | 8.804 | 8.855 | 7.15 | 2.918 | -24.83 | 0.777 | 12.801 | 6.184 | -3.195 | 0.798 | 0.754 | 0.693 | 10.534 | 11.889 | 13.39 | 10.536 | 6.041 | 10.339 | 7.754 | 4.858 | 3.797 | 4.849 | 4.789 | 4.085 | 1.688 | 4.649 | 2.508 | 3.311 | 2.86 | 3.099 | 2.297 | 2.612 | 1.96 | 0.432 | 0.462 | 0.471 | 0.692 | 1.316 | 1.435 | 1.429 | 1.292 | 1.278 | 1.034 | 0.708 | 0.625 | 0.642 | 0.676 | 0.621 | 0.577 | 0.477 | 0.614 | 0.596 | 0.5 | 0.523 | 0.476 | 0.494 | 0.511 | 0.507 | 0.507 | 0.506 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 24.999 | 32.493 | 45.1 | 62.2 | 52.6 | 58.4 | 40.5 | 31.207 | 23.642 | 24.841 | 25.989 | 19.067 | 25.903 | 19.483 | 18.813 | 34.136 | 42.124 | 71.235 | 28.408 | 26.333 | 18.344 | 20.887 | 12.771 | 11.754 | 10.587 | 10.201 | 9.797 | 13.012 | 17.892 | 10.871 | 9.362 | 5.944 | 11.402 | 11.698 | 8.222 | 8.652 | 9.9 | 9.356 | 9.25 | 8.912 | 7.456 | 7.76 | 9.138 | -6.618 | 5.483 | 9.974 | 15.944 | 15.043 | 12.784 | 14.451 | 12.626 | 13.872 | 13.779 | 11.715 | 6.652 | -16.001 | 13.984 | 17.453 | 9.356 | 3.374 | 7.754 | 5.413 | 3.601 | 16.004 | 14.194 | 17.141 | 12.132 | 12.021 | 12.199 | 10.438 | 6.716 | 5.881 | 7.588 | 7.205 | 6.018 | 3.246 | 6.714 | 4.671 | 5.401 | 4.93 | 4.853 | 4.484 | 4.157 | 6.109 | 1.072 | 1.121 | 0.951 | 1.369 | 1.921 | 1.933 | 1.986 | 1.648 | 1.856 | 1.51 | 1.328 | 1.219 | 1.321 | 1.284 | 1.104 | 0.813 | 1.09 | 1.228 | 1.192 | 1.254 | 1.111 | 1.156 | 0.988 | 1.034 | 0.869 | 0.942 | 0.795 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat
| 140.824 | 73.285 | 34.8 | -4.6 | 39.3 | -24.1 | 27.5 | 3.84 | -46.084 | -57.068 | 90.64 | 52.702 | 101.148 | 93.772 | 73.296 | 133.352 | 84.724 | -19.178 | 10.156 | 52.244 | 38.925 | 19.999 | 33.701 | -53.746 | -14.927 | 56.193 | 55.169 | 90.503 | 30.284 | 37.42 | 30.122 | 45.502 | 81.448 | 50.053 | 7.469 | -143.867 | -68.27 | -6.483 | -11.422 | -630.084 | -26.63 | 6.226 | 17.723 | -310.152 | 26.989 | -197.737 | 42.288 | -23.413 | 55.443 | 47.749 | 78.132 | 86.707 | 86.073 | 108.625 | 91.175 | 82.682 | 46.597 | 33.691 | 27.518 | 44.026 | 26.954 | 18.077 | 6.873 | -30.721 | 10.985 | 33.829 | 45.393 | 23.073 | 26.374 | 27.253 | 11.831 | 30.92 | 23.6 | 27.393 | 14.195 | -18.049 | 1.448 | -0.068 | -2.124 | 834.099 | 2.817 | -1.202 | -0.703 | -5.023 | 0.018 | -0.393 | -1.054 | -13.708 | -17.536 | -1.385 | -1.072 | -3.331 | -2.652 | -2.713 | -1.833 | -5.903 | -38.344 | -0.946 | -0.897 | -1.453 | -1.022 | -1.842 | -2.186 | -3.444 | -1.372 | -2.177 | -0.424 | -1.967 | -0.145 | -1.377 | -0.795 | 3.3 | 7.5 | 2 | 2 | 2.1 | 0.1 |
Bedrijfsresultaat ratio
| 0.195 | 0.107 | 0.058 | -0.007 | 0.064 | -0.038 | 0.07 | 0.01 | -0.136 | -0.168 | 0.206 | 0.125 | 0.22 | 0.245 | 0.199 | 0.31 | 0.282 | -0.077 | 0.028 | 0.129 | 0.111 | 0.071 | 0.145 | -0.31 | -0.08 | 0.26 | 0.267 | 0.4 | 0.159 | 0.186 | 0.152 | 0.239 | 0.349 | 0.26 | 0.047 | -0.883 | -0.428 | -0.037 | -0.064 | -3.863 | -0.149 | 0.031 | 0.085 | -1.612 | 0.126 | -1.126 | 0.174 | -0.095 | 0.22 | 0.238 | 0.341 | 0.408 | 0.39 | 0.468 | 0.479 | 0.433 | 0.289 | 0.229 | 0.208 | 0.285 | 0.227 | 0.162 | 0.098 | -0.664 | 0.138 | 0.325 | 0.417 | 0.269 | 0.3 | 0.344 | 0.246 | 0.374 | 0.367 | 0.436 | 0.31 | -0.436 | 0.048 | -0.003 | -0.078 | 0.964 | 0.103 | -0.057 | -0.046 | -0.391 | 0.002 | -0.031 | -0.135 | -1.134 | -1.566 | -0.119 | -0.105 | -0.305 | -0.192 | -0.337 | -0.404 | -0.684 | -5.515 | -0.135 | -0.123 | -0.17 | -0.147 | -0.329 | -0.375 | -0.386 | -0.184 | -0.283 | -0.07 | -0.225 | -0.018 | -0.229 | -0.16 | 1 | 1 | 1 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -9.375 | -17.715 | -31.2 | -21.2 | -0.388 | -37.6 | -2.3 | -5.155 | -23.216 | -109.632 | 48.028 | -10 | -6.901 | 7.065 | -42.874 | 26.151 | 8.662 | 42.468 | -35.215 | 0.856 | 22.458 | 7.437 | 9.332 | -42.787 | -2.222 | 8.27 | 10.732 | 55.601 | -1.964 | 0.082 | 5.861 | -2.359 | 2.505 | -2.303 | -1.494 | -1.131 | -1.011 | -1.909 | -1.662 | -0.96 | 2.156 | -3.477 | -2.27 | -2.244 | -1.068 | 15.39 | -2.554 | 13.909 | -14.034 | 25.386 | 2.177 | 30.01 | 6.202 | 35.974 | 27.023 | 5.134 | -26.276 | -10.593 | 7.559 | -0.129 | -1.83 | -0.863 | 2.118 | -11.429 | 1.508 | -0.049 | 0.281 | 4.076 | 4.491 | 2.744 | 11.728 | 5.786 | 1.193 | -3.9 | -11.719 | -8.252 | -1.134 | 4.388 | 0.256 | 18.765 | 0.472 | 2.489 | 0.337 | -0.097 | 0.27 | 0.843 | 0.109 | -11.908 | 0.149 | -0.102 | 0.035 | -0.274 | 3.353 | -0.136 | 0.292 | -6.052 | 38.344 | 0 | 0.207 | 0 | 0 | 0.273 | 0.199 | 0 | 0.261 | 0.34 | 0.353 | 1.055 | 0.724 | 0.145 | 0.795 | 0 | -7.5 | -2 | -2 | -2.1 | -0.1 |
Inkomen voor belasting
| 131.449 | 71.685 | 3.6 | -25.8 | 3.5 | -61.7 | 25.2 | -153.17 | -69.282 | -166.764 | 88.271 | 43.135 | 70.604 | 100.837 | 30.415 | 159.503 | 92.889 | 24.135 | -24.515 | 77.658 | 66.808 | 12.802 | 43.031 | -57.539 | -17.149 | 53.21 | 54.666 | 88.872 | 28.32 | 37.502 | 27.791 | 43.143 | 79.403 | 47.75 | 5.975 | -144.998 | -69.281 | -8.392 | -13.084 | -631.045 | -24.474 | 2.749 | 15.453 | -312.397 | 25.921 | -182.347 | 39.734 | -9.504 | 41.409 | 68.356 | 81.074 | 116.717 | 92.275 | 144.599 | 117.673 | 87.816 | 47.654 | 37.696 | 30.394 | 43.897 | 25.124 | 12.839 | 8.991 | -42.15 | 12.493 | 33.78 | 45.674 | 27.149 | 30.865 | 29.997 | 23.559 | 36.706 | 24.793 | 23.493 | 2.476 | -26.301 | 2.789 | 0.922 | -1.868 | 852.864 | 3.609 | 1.287 | -0.366 | -5.12 | 0.288 | -0.264 | -0.945 | -25.616 | -17.387 | -1.487 | -1.037 | -3.605 | 0.701 | -2.849 | -1.541 | -6.809 | -38.026 | 0 | -0.69 | 0 | 0 | -1.569 | -1.987 | 0 | -1.111 | -1.837 | -0.071 | -0.912 | 0.579 | -1.232 | 0.216 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.182 | 0.104 | 0.006 | -0.039 | 0.006 | -0.096 | 0.065 | -0.408 | -0.204 | -0.49 | 0.201 | 0.102 | 0.153 | 0.264 | 0.083 | 0.371 | 0.309 | 0.097 | -0.068 | 0.192 | 0.19 | 0.045 | 0.185 | -0.332 | -0.091 | 0.246 | 0.264 | 0.393 | 0.148 | 0.186 | 0.14 | 0.226 | 0.34 | 0.248 | 0.038 | -0.89 | -0.435 | -0.048 | -0.073 | -3.869 | -0.137 | 0.014 | 0.074 | -1.624 | 0.121 | -1.039 | 0.164 | -0.038 | 0.164 | 0.341 | 0.354 | 0.55 | 0.418 | 0.624 | 0.618 | 0.46 | 0.296 | 0.256 | 0.23 | 0.284 | 0.212 | 0.115 | 0.128 | -0.911 | 0.157 | 0.325 | 0.42 | 0.316 | 0.351 | 0.379 | 0.49 | 0.444 | 0.386 | 0.374 | 0.054 | -0.636 | 0.093 | 0.039 | -0.069 | 0.986 | 0.132 | 0.061 | -0.024 | -0.398 | 0.024 | -0.021 | -0.121 | -2.12 | -1.553 | -0.128 | -0.102 | -0.33 | 0.051 | -0.354 | -0.339 | -0.788 | -5.469 | 0 | -0.094 | 0 | 0 | -0.281 | -0.341 | 0 | -0.149 | -0.239 | -0.012 | -0.105 | 0.072 | -0.205 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 73.89 | 93.081 | 34.4 | 25.5 | 26.2 | -14.3 | 8.7 | 18.89 | 1.92 | 6.868 | 11.44 | 28.471 | 50.385 | 29.596 | 37.977 | -9.515 | 27.629 | 4.723 | 52.72 | 25.952 | 29.089 | 8.937 | 7.29 | 6.038 | -7.915 | 16.514 | 6.51 | 39.208 | 10.494 | 1.491 | 7.841 | 20.859 | 35.963 | 13.524 | 4.1 | -8.04 | -1.767 | -1.093 | 6.701 | -105.318 | -4.297 | 8.428 | 8.693 | -19.333 | 11.685 | 4.748 | 19.658 | 19.907 | 18.771 | 24.315 | 30.829 | 21.25 | 39.753 | 31.121 | 24.994 | 43.226 | 17.588 | 18.757 | 11.416 | 15.229 | 7.483 | 2.694 | 2.35 | -8.506 | 5.988 | 12.451 | 14.497 | 0.599 | 6.246 | 10.16 | 2.6 | 5.496 | 8.398 | 7.577 | 4.013 | 1.676 | -0.079 | 0.746 | 0.942 | 820.867 | -0.472 | -2.489 | -0.337 | -0.165 | 0.408 | 0.049 | 0.05 | -0.692 | -0.149 | -0.24 | 0.231 | -1.292 | -3.353 | 0.136 | -0.292 | 5.606 | 37.283 | -0.135 | -0.207 | 0.264 | -0.409 | -0.342 | -0.198 | -0.246 | -0.392 | -0.272 | -0.495 | -1.42 | -0.724 | -0.218 | -1.084 | 3.2 | 7.9 | 2.3 | 2.3 | 2.4 | 0 |
Nettowinst
| 57.156 | -21.895 | -30.9 | -51.5 | -21.8 | -46.8 | 16.4 | -172.06 | -71.202 | -173.632 | 76.517 | 14.036 | 20.251 | 70.939 | -7.798 | 169.018 | 65.741 | 20.063 | -76.807 | 51.927 | 37.657 | 18.371 | 33.275 | -63.809 | -9.46 | 36.187 | 47.376 | 48.892 | 17.256 | 35.472 | 19.371 | 21.777 | 42.766 | 33.804 | 1.738 | -132.909 | -67.048 | -7.322 | -19.371 | -526.706 | -20.254 | -5.472 | 6.844 | -293.615 | 14.154 | -186.539 | 20.148 | -29.06 | 22.612 | 43.924 | 49.883 | 95.356 | 52.354 | 112.623 | 92.161 | 46.389 | 28.815 | 18.256 | 19.113 | 27.805 | 17.375 | 10.208 | 6.61 | -33.316 | 6.404 | 21.357 | 30.157 | 26.062 | 23.891 | 18.472 | 20.435 | 29.648 | 16.355 | 14.964 | -2.761 | -28.058 | 2.328 | 0.024 | -2.891 | 15.692 | 3.289 | 1.287 | -0.366 | -4.858 | -0.39 | -0.442 | -1.104 | -13.721 | -17.387 | -1.247 | -1.303 | -4.388 | 0.701 | -2.849 | -1.541 | -6.363 | -38.026 | -0.811 | -0.69 | -1.717 | -0.613 | -1.5 | -1.988 | -3.198 | -0.98 | -1.905 | 0.071 | -0.547 | 0.579 | -1.159 | 0.289 | 0.1 | -0.4 | -0.3 | -0.3 | -0.3 | 0 |
Nettowinstmarge
| 0.079 | -0.032 | -0.051 | -0.077 | -0.035 | -0.073 | 0.042 | -0.458 | -0.21 | -0.51 | 0.174 | 0.033 | 0.044 | 0.186 | -0.021 | 0.393 | 0.219 | 0.08 | -0.214 | 0.128 | 0.107 | 0.065 | 0.143 | -0.368 | -0.05 | 0.167 | 0.229 | 0.216 | 0.09 | 0.176 | 0.097 | 0.114 | 0.183 | 0.176 | 0.011 | -0.816 | -0.421 | -0.042 | -0.109 | -3.229 | -0.114 | -0.027 | 0.033 | -1.526 | 0.066 | -1.062 | 0.083 | -0.117 | 0.09 | 0.219 | 0.218 | 0.449 | 0.237 | 0.486 | 0.484 | 0.243 | 0.179 | 0.124 | 0.144 | 0.18 | 0.146 | 0.092 | 0.094 | -0.72 | 0.081 | 0.205 | 0.277 | 0.303 | 0.272 | 0.233 | 0.425 | 0.359 | 0.254 | 0.238 | -0.06 | -0.678 | 0.077 | 0.001 | -0.107 | 0.018 | 0.12 | 0.061 | -0.024 | -0.378 | -0.033 | -0.035 | -0.141 | -1.135 | -1.553 | -0.107 | -0.128 | -0.402 | 0.051 | -0.354 | -0.339 | -0.737 | -5.469 | -0.115 | -0.094 | -0.201 | -0.088 | -0.268 | -0.341 | -0.358 | -0.132 | -0.248 | 0.012 | -0.063 | 0.072 | -0.193 | 0.058 | 0.03 | -0.053 | -0.15 | -0.15 | -0.143 | 0 |
WPA (Winst Per Aandeel)
| 0.16 | -0.06 | -0.085 | -0.15 | -0.06 | -0.13 | 0.08 | -0.82 | -0.34 | -0.82 | 0.36 | 0.07 | 0.1 | 0.34 | -0.037 | 0.8 | 0.31 | 0.1 | -0.37 | 0.25 | 0.18 | 0.09 | 0.02 | -0.42 | -0.062 | 0.24 | 0.31 | 0.32 | 0.11 | 0.23 | 0.13 | 0.14 | 0.28 | 0.22 | 0.01 | -0.88 | -0.44 | -0.048 | -0.13 | -3.48 | -0.13 | -0.036 | 0.05 | -1.94 | 0.09 | -1.23 | 0.13 | -0.19 | 0.15 | 0.24 | 0.47 | 0.91 | 0.49 | 1.04 | 0.86 | 0.43 | 0.27 | -0.06 | 0.25 | 0.26 | 0.2 | 0.12 | 0.08 | -0.41 | 0.08 | 0.26 | 0.38 | 0.33 | 0.31 | 0.24 | 0.27 | 0.39 | 0.22 | 0.21 | -0.041 | -0.42 | 0.003 | 0.07 | -0.041 | 0.48 | 0.05 | -0.12 | -0.007 | -0.09 | -0.008 | -0.009 | -0.022 | -0.27 | -0.4 | -0.03 | -0.034 | -0.12 | 0.02 | -0.082 | -0.045 | -0.19 | -1.11 | -0.02 | -0.021 | -0.052 | -0.02 | -0.052 | -0.073 | -0.12 | -0.039 | -0.082 | 0.003 | -0.021 | 0.022 | -0.051 | 0.007 | 0.01 | -0.03 | -0.02 | -0.02 | -0.02 | -0.01 |
Verwaterde WPA
| 0.16 | -0.06 | -0.085 | -0.15 | -0.06 | -0.13 | 0.08 | -0.82 | -0.34 | -0.82 | 0.36 | 0.07 | 0.1 | 0.34 | -0.037 | 0.8 | 0.31 | 0.1 | -0.37 | 0.25 | 0.18 | 0.09 | 0.02 | -0.42 | -0.062 | 0.24 | 0.31 | 0.32 | 0.11 | 0.23 | 0.13 | 0.14 | 0.28 | 0.22 | 0.01 | -0.88 | -0.44 | -0.048 | -0.13 | -3.48 | -0.13 | -0.036 | 0.05 | -1.94 | 0.09 | -1.23 | 0.1 | -0.19 | 0.15 | 0.18 | 0.47 | 0.91 | 0.48 | 1.04 | 0.6 | 0.43 | 0.27 | -0.06 | 0.25 | 0.26 | 0.2 | 0.12 | 0.08 | -0.4 | 0.08 | 0.26 | 0.38 | 0.33 | 0.3 | 0.23 | 0.26 | 0.39 | 0.2 | 0.2 | -0.041 | -0.41 | 0.003 | 0.07 | -0.041 | 0.48 | 0.05 | -0.12 | -0.007 | -0.09 | -0.008 | -0.009 | -0.022 | -0.27 | -0.4 | -0.03 | -0.034 | -0.11 | 0.02 | -0.082 | -0.045 | -0.19 | -1.11 | -0.02 | -0.021 | -0.052 | -0.02 | -0.052 | -0.073 | -0.12 | -0.039 | -0.082 | 0.003 | -0.021 | 0.022 | -0.051 | 0.007 | 0.01 | -0.03 | -0.02 | -0.02 | -0.02 | -0.01 |
EBITDA
| 283.764 | 220.754 | 147.837 | 123.317 | 162.5 | 119.558 | 107.908 | -67.589 | 13.39 | -86.396 | 134.592 | 122.059 | 157.463 | 154.497 | 145.513 | 193.315 | 148.905 | 37.985 | 59.491 | 135.763 | 107.897 | 89.94 | 53.733 | 19.194 | 23.705 | 88.277 | 79.44 | 63.02 | 57.769 | 64.612 | 57.262 | 67.066 | 113.449 | 77.968 | 37.28 | -106.915 | 0.826 | 29.544 | 28.773 | -594.943 | 9.831 | 43.745 | 54.081 | -281.497 | 71.119 | -147.612 | 70.482 | 26.064 | 86.732 | 66.169 | 102.951 | 97.861 | 113.515 | 127.36 | 108.684 | 101.986 | 69.681 | 56.139 | 47.338 | 70.744 | 49.077 | 35.816 | 21.688 | -26.91 | 21.201 | 46.654 | 56.001 | 31.3 | 35.923 | 34.247 | 16.053 | 36.56 | 27.834 | 31.568 | 17.666 | 15.291 | 5.555 | 3.896 | 3.192 | 840.242 | 5.85 | 0.806 | 1.442 | -3.063 | -1.063 | -0.645 | -0.583 | -0.927 | -1.091 | 0.05 | 0.357 | -2.039 | -1.374 | -1.679 | -1.125 | -0.132 | -0.101 | -0.08 | -0.276 | -0.876 | -0.409 | -1.228 | -1.59 | -1.717 | -0.849 | -1.651 | 0.07 | -1.166 | 0.362 | -0.87 | -0.289 | 3.3 | 7.5 | 2 | 2 | 2.1 | 0.1 |
EBITDA ratio
| 0.393 | 0.305 | 0.248 | 0.214 | 0.24 | 0.251 | 0.279 | 0.221 | 0.094 | 0.051 | 0.386 | 0.316 | 0.335 | 0.404 | 0.395 | 0.449 | 0.457 | 0.152 | 0.268 | 0.383 | 0.306 | 0.257 | 0.231 | 0.119 | 0.117 | 0.408 | 0.384 | 0.287 | 0.308 | 0.314 | 0.266 | 0.391 | 0.471 | 0.321 | 0.236 | 0.126 | 0.211 | 0.15 | 0.19 | 0.05 | 0.08 | 0.203 | 0.282 | 0.297 | 0.33 | 0.149 | 0.366 | 0.413 | 0.344 | 0.33 | 0.479 | 0.461 | 0.508 | 0.549 | 0.571 | 0.534 | 0.432 | 0.381 | 0.358 | 0.443 | 0.414 | 0.358 | 0.308 | -0.055 | 0.267 | 0.453 | 0.512 | 0.289 | 0.365 | 0.406 | 0.138 | 0.422 | 0.423 | 0.571 | 0.653 | 1.298 | 0.154 | 0.057 | 0.031 | 0.952 | 0.185 | -0.08 | 0.073 | -0.231 | 0.015 | -0.005 | -0.088 | 0.909 | 1.218 | -0.008 | 0.032 | -0.162 | -0.343 | -0.192 | -0.312 | 0.686 | 5.348 | -0.011 | -0.066 | -0.102 | -0.059 | -0.268 | -0.307 | -0.061 | -0.149 | -0.259 | -0.047 | -0.255 | -0.045 | -0.169 | -0.261 | 1 | 1 | 1 | 1 | 1 | 1 |