Paramount Global
NASDAQ:PARA
11.16 (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 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 6,731 | 6,813 | 7,685 | 7,638 | 7,133 | 7,616 | 7,265 | 8,131 | 6,916 | 7,779 | 7,328 | 8,000 | 6,610 | 6,564 | 7,412 | 6,225 | 6,116 | 6,275 | 6,669 | 16,541 | 3,295 | 3,809 | 4,167 | 4,024 | 3,263 | 3,466 | 3,761 | 3,921 | 3,171 | 3,257 | 3,343 | 3,518 | 3,396 | 3,287 | 3,849 | 3,910 | 3,257 | 3,219 | 3,500 | 3,681 | 3,367 | 3,188 | 3,856 | 3,911 | 3,634 | 3,699 | 4,040 | 3,698 | 3,418 | 3,476 | 3,924 | 3,784 | 3,365 | 3,586 | 3,510 | 3,900.4 | 3,297.5 | 3,331 | 3,530.9 | 3,498.4 | 3,350 | 3,006.3 | 3,159.9 | 3,526.9 | 3,375.7 | 3,393.7 | 3,654.1 | 3,758.8 | 3,281.4 | 3,374.9 | 3,657.8 | 3,882.9 | 3,378.8 | 3,483.1 | 3,581.8 | -2,785.1 | 5,942.9 | 5,876.1 | 5,576.7 | 6,296.4 | 5,484.6 | 6,841.8 | 6,772.4 | 7,516.4 | 6,599.8 | 6,418.3 | 6,050.8 | 6,777.5 | 6,306.5 | 5,849.5 | 5,672.2 | 6,039.9 | 5,713.8 | 5,716.9 | 5,752.2 | 6,143.4 | 5,962 | 4,912.5 | 3,025.8 | 3,572.4 | 3,332 | 3,003.3 | 2,951.1 | 3,342.4 | 3,288.8 | 2,779.3 | 2,685.6 | 3,610.1 | 3,647.4 | 3,030.9 | 2,917.7 | 3,409.4 | 3,266.4 | 2,785 | 2,623.4 | 0 | 385.6 | 345.5 | 363.9 | 341.1 | 355.4 | 311.5 | 298.4 | 293.1 | 252.7 | 252.7 | 252.7 | 252.6 | 229.8 | 229.8 | 229.8 | 229.8 |
Kosten van de omzet
| 4,342 | 4,468 | 6,154 | 5,253 | 4,681 | 5,924 | 6,638 | 5,483 | 4,460 | 5,106 | 4,796 | 5,452 | 4,064 | 3,865 | 4,363 | 3,808 | 3,634 | 3,485 | 4,065 | 9,888 | 2,078 | 2,509 | 2,748 | 2,605 | 1,922 | 2,184 | 2,400 | 2,498 | 1,862 | 2,004 | 2,074 | 1,842 | 1,897 | 1,861 | 2,356 | 2,433 | 1,842 | 1,907 | 2,142 | 2,234 | 1,936 | 1,798 | 2,284 | 2,303 | 1,972 | 2,064 | 2,474 | 1,788 | 1,841 | 1,877 | 2,461 | 2,251 | 1,810 | 2,030 | 2,276 | 2,427.7 | 1,916 | 2,077.7 | 2,563.5 | 2,269.9 | 2,132.3 | 1,984.4 | 2,313.1 | 2,251.9 | 2,050.2 | 1,962.3 | 2,386.3 | 2,236.5 | 1,855 | 1,842 | 2,395.8 | 2,301.2 | 1,921.9 | 1,910.1 | 2,297 | -734.2 | 3,167.6 | 3,145.5 | 3,189.8 | 3,695.7 | 2,897.9 | 3,851.8 | 4,289.6 | 4,744.5 | 3,920.1 | 3,715.9 | 3,873.2 | 4,141.8 | 3,712.3 | 3,369.8 | 3,641.2 | 3,969.2 | 3,574.6 | 3,114.8 | 3,478.4 | 3,493.4 | 3,352.5 | 2,866.1 | 1,980.5 | 2,331 | 2,119.3 | 1,935.4 | 1,952.1 | 2,364.1 | 2,145.4 | 2,265.7 | 1,761.7 | 2,371.9 | 2,274.4 | 2,249.3 | 1,967.7 | 2,280.4 | 1,968.4 | 1,742.2 | 1,642.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 2,389 | 2,345 | 1,531 | 2,385 | 2,452 | 1,692 | 627 | 2,648 | 2,456 | 2,673 | 2,532 | 2,548 | 2,546 | 2,699 | 3,049 | 2,417 | 2,482 | 2,790 | 2,604 | 6,653 | 1,217 | 1,300 | 1,419 | 1,419 | 1,341 | 1,282 | 1,361 | 1,423 | 1,309 | 1,253 | 1,269 | 1,676 | 1,499 | 1,426 | 1,493 | 1,477 | 1,415 | 1,312 | 1,358 | 1,447 | 1,431 | 1,390 | 1,572 | 1,608 | 1,662 | 1,635 | 1,566 | 1,910 | 1,577 | 1,599 | 1,463 | 1,533 | 1,555 | 1,556 | 1,234 | 1,472.7 | 1,381.5 | 1,253.3 | 967.4 | 1,228.5 | 1,217.7 | 1,021.9 | 846.8 | 1,275 | 1,325.5 | 1,431.4 | 1,267.8 | 1,522.3 | 1,426.4 | 1,532.9 | 1,262 | 1,581.7 | 1,456.9 | 1,573 | 1,284.8 | -2,050.9 | 2,775.3 | 2,730.6 | 2,386.9 | 2,600.7 | 2,586.7 | 2,990 | 2,482.8 | 2,771.9 | 2,679.7 | 2,702.4 | 2,177.6 | 2,635.7 | 2,594.2 | 2,479.7 | 2,031 | 2,070.7 | 2,139.2 | 2,602.1 | 2,273.8 | 2,650 | 2,609.5 | 2,046.4 | 1,045.3 | 1,241.4 | 1,212.7 | 1,067.9 | 999 | 978.3 | 1,143.4 | 513.6 | 923.9 | 1,238.2 | 1,373 | 781.6 | 950 | 1,129 | 1,298 | 1,042.8 | 981.3 | 0 | 385.6 | 345.5 | 363.9 | 341.1 | 355.4 | 311.5 | 298.4 | 293.1 | 252.7 | 252.7 | 252.7 | 252.6 | 229.8 | 229.8 | 229.8 | 229.8 |
Brutowinstmarge
| 0.355 | 0.344 | 0.199 | 0.312 | 0.344 | 0.222 | 0.086 | 0.326 | 0.355 | 0.344 | 0.346 | 0.319 | 0.385 | 0.411 | 0.411 | 0.388 | 0.406 | 0.445 | 0.39 | 0.402 | 0.369 | 0.341 | 0.341 | 0.353 | 0.411 | 0.37 | 0.362 | 0.363 | 0.413 | 0.385 | 0.38 | 0.476 | 0.441 | 0.434 | 0.388 | 0.378 | 0.434 | 0.408 | 0.388 | 0.393 | 0.425 | 0.436 | 0.408 | 0.411 | 0.457 | 0.442 | 0.388 | 0.516 | 0.461 | 0.46 | 0.373 | 0.405 | 0.462 | 0.434 | 0.352 | 0.378 | 0.419 | 0.376 | 0.274 | 0.351 | 0.363 | 0.34 | 0.268 | 0.362 | 0.393 | 0.422 | 0.347 | 0.405 | 0.435 | 0.454 | 0.345 | 0.407 | 0.431 | 0.452 | 0.359 | 0.736 | 0.467 | 0.465 | 0.428 | 0.413 | 0.472 | 0.437 | 0.367 | 0.369 | 0.406 | 0.421 | 0.36 | 0.389 | 0.411 | 0.424 | 0.358 | 0.343 | 0.374 | 0.455 | 0.395 | 0.431 | 0.438 | 0.417 | 0.345 | 0.347 | 0.364 | 0.356 | 0.339 | 0.293 | 0.348 | 0.185 | 0.344 | 0.343 | 0.376 | 0.258 | 0.326 | 0.331 | 0.397 | 0.374 | 0.374 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,614 | 1,696 | 2,013 | 1,774 | 1,821 | 1,790 | 2,050 | 1,686 | 1,726 | 1,636 | 2,002 | 1,536 | 1,469 | 1,434 | 1,399 | 1,391 | 1,200 | 1,315 | 3,945 | 584 | 545 | 573 | 612 | 549 | 532 | 524 | 979 | 547 | 528 | 510 | 448 | 640 | 630 | 617 | 665 | 597 | 605 | 588 | 669 | 617 | 589 | 642 | 681 | 721 | 683 | 650 | 0 | 645 | 665 | 642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -35 | 0 | -40 | 0 | 0 | 0 | -49 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 33 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,531 | 1,579 | 1,696 | 1,973 | 1,774 | 1,821 | 1,790 | 2,050 | 1,686 | 1,726 | 1,636 | 2,002 | 1,536 | 1,469 | 1,434 | 1,399 | 1,391 | 1,222 | 1,341 | 3,945 | 584 | 545 | 573 | 612 | 549 | 532 | 524 | 979 | 547 | 528 | 510 | 448 | 640 | 630 | 617 | 665 | 597 | 605 | 588 | 669 | 617 | 589 | 642 | 681 | 721 | 683 | 650 | 578 | 679 | 698 | 679 | 696 | 718 | 683 | 658 | 702.6 | 624 | 673.1 | 616.1 | 646.1 | 620.4 | 625.7 | 597 | 678.6 | 680.8 | 668.4 | 580.9 | 698.3 | 668.8 | 673.5 | 625.5 | 721.6 | 701 | 714.1 | 650.5 | -687.5 | 1,181.5 | 1,121.2 | 1,067.7 | 1,128.5 | 1,043.5 | 1,277.2 | 1,051.8 | 1,235 | 1,049.6 | 1,140.5 | 949.6 | 1,130.9 | 1,068.1 | 1,063.2 | 936.1 | 891.6 | 1,162.3 | 1,240.4 | 1,124.9 | 1,288.2 | 1,169.3 | 1,075.1 | 561.1 | 646.2 | 602.5 | 585.6 | 524.4 | 592.7 | 543.6 | 503.4 | 421.2 | 740.3 | 693.5 | 654.9 | 558 | 590.3 | 604.2 | 570.5 | 533.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 521 | 1 | 1,404 | 0 | 95 | 3 | 100 | 123 | 92 | 94 | 81 | 1 | -10 | 95 | 1 | 2 | -1 | 6 | -33 | -79 | -24 | -21 | -21 | -17 | -17 | -24 | -11 | -11 | 3 | 5 | 1 | -7 | 2 | -4 | -3 | -22 | -4 | 4 | -4 | -20 | -21 | 6 | 5 | 8 | 7 | -7 | -2 | 85 | 127 | 132 | 131 | 136 | 134 | 139 | 139 | 138.8 | 139 | 143.5 | 140.8 | 147.4 | 147.4 | 145.2 | 142.3 | -13,966.5 | 14,256.9 | 123.4 | 117.8 | 119.2 | 111.8 | 109.5 | 115.2 | 178.6 | 109.5 | 108.6 | 123.1 | 9,430.4 | 187.4 | 182.7 | 193.4 | 18,211.1 | 198.7 | 265.7 | 251.5 | 1,592.9 | 250.6 | 246.4 | 241.2 | 239.6 | 237.9 | 238.7 | 229.4 | 782.7 | 783.2 | 775.9 | 745.2 | 1,461.5 | 680.3 | 551 | 229.2 | 228.9 | 218.7 | 200 | 197.1 | 89.3 | 192.5 | 235.6 | 229.3 | 224.2 | 237.4 | 263.5 | 218.2 | 199.8 | 200.1 | 197.4 | 192.5 | -15 | -1,292.6 | 0 | 0 | 0 | -1,113.9 | 0 | 0 | 0 | -879 | 0 | 0 | 0 | -796.9 | 0 | 0 | 0 |
Bedrijfskosten
| 2,052 | 1,579 | 1,796 | 1,973 | 1,879 | 1,926 | 1,890 | 2,173 | 1,778 | 1,820 | 1,717 | 2,103 | 1,631 | 1,564 | 1,533 | 1,280 | 1,489 | 1,346 | 1,454 | 4,230 | 636 | 598 | 626 | 667 | 605 | 588 | 580 | 1,017 | 602 | 584 | 565 | 485 | 701 | 693 | 672 | 730 | 662 | 671 | 656 | 740 | 685 | 660 | 754 | 795 | 834 | 797 | 766 | 663 | 806 | 830 | 810 | 832 | 852 | 822 | 797 | 841.4 | 763 | 816.6 | 756.9 | 793.5 | 767.8 | 770.9 | 739.3 | -13,287.9 | 14,937.7 | 791.8 | 698.7 | 817.5 | 780.6 | 783 | 740.7 | 900.2 | 810.5 | 822.7 | 773.6 | 8,742.9 | 1,368.9 | 1,303.9 | 1,261.1 | 19,339.6 | 1,242.2 | 1,542.9 | 1,303.3 | 2,827.9 | 1,300.2 | 1,386.9 | 1,190.8 | 1,370.5 | 1,306 | 1,301.9 | 1,165.5 | 1,674.3 | 1,945.5 | 2,016.3 | 1,870.1 | 2,749.7 | 1,849.6 | 1,626.1 | 790.3 | 875.1 | 821.2 | 785.6 | 721.5 | 682 | 736.1 | 739 | 650.5 | 964.5 | 930.9 | 918.4 | 776.2 | 790.1 | 804.3 | 767.9 | 725.6 | -15 | -1,292.6 | 0 | 0 | 0 | -1,113.9 | 0 | 0 | 0 | -879 | 0 | 0 | 0 | -796.9 | 0 | 0 | 0 |
Bedrijfsresultaat
| 337 | 766 | -417 | 412 | 621 | -250 | -1,263 | 507 | 566 | 819 | 775 | 2,664 | 879 | 1,226 | 1,528 | 977 | 959 | 1,286 | 923 | 1,849 | 501 | 695 | 1,228 | 647 | 690 | 659 | 772 | 343 | 707 | 669 | 704 | 484 | 798 | 733 | 821 | 357 | 753 | 586 | 702 | 707 | 668 | 730 | 818 | 793 | 828 | 838 | 800 | 726 | 771 | 769 | 642 | 655 | 703 | 734 | 437 | 616.7 | 611.2 | 435 | 153.4 | 243.5 | 418.2 | 242.2 | 107.5 | 298.2 | -13,618.1 | 637 | 524.2 | 704.8 | 645.8 | 749.9 | 521.3 | 681.5 | 646.4 | 750.3 | 511.2 | -10,793.8 | 1,406.4 | 1,426.7 | 1,125.8 | -16,738.9 | 1,344.5 | 1,447.1 | 1,179.5 | -56 | 1,379.5 | 1,315.5 | 986.8 | 1,265.2 | 1,288.2 | 1,177.8 | 865.5 | 277 | 193.7 | 585.8 | 403.7 | 598.8 | 759.9 | -278.2 | 255 | 366.3 | 391.5 | 282.3 | 277.5 | 296.3 | 407.3 | -225.4 | 273.4 | 273.7 | 442.1 | -136.8 | 173.8 | 338.9 | 493.7 | 274.9 | 255.7 | -15 | -907 | 345.5 | 363.9 | 341.1 | -758.5 | 311.5 | 298.4 | 293.1 | -626.3 | 252.7 | 252.7 | 252.6 | -567.1 | 229.8 | 229.8 | 229.8 |
Bedrijfsresultaat ratio
| 0.05 | 0.112 | -0.054 | 0.054 | 0.087 | -0.033 | -0.174 | 0.062 | 0.082 | 0.105 | 0.106 | 0.333 | 0.133 | 0.187 | 0.206 | 0.157 | 0.157 | 0.205 | 0.138 | 0.112 | 0.152 | 0.182 | 0.295 | 0.161 | 0.211 | 0.19 | 0.205 | 0.087 | 0.223 | 0.205 | 0.211 | 0.138 | 0.235 | 0.223 | 0.213 | 0.091 | 0.231 | 0.182 | 0.201 | 0.192 | 0.198 | 0.229 | 0.212 | 0.203 | 0.228 | 0.227 | 0.198 | 0.196 | 0.226 | 0.221 | 0.164 | 0.173 | 0.209 | 0.205 | 0.125 | 0.158 | 0.185 | 0.131 | 0.043 | 0.07 | 0.125 | 0.081 | 0.034 | 0.085 | -4.034 | 0.188 | 0.143 | 0.188 | 0.197 | 0.222 | 0.143 | 0.176 | 0.191 | 0.215 | 0.143 | 3.876 | 0.237 | 0.243 | 0.202 | -2.658 | 0.245 | 0.212 | 0.174 | -0.007 | 0.209 | 0.205 | 0.163 | 0.187 | 0.204 | 0.201 | 0.153 | 0.046 | 0.034 | 0.102 | 0.07 | 0.097 | 0.127 | -0.057 | 0.084 | 0.103 | 0.117 | 0.094 | 0.094 | 0.089 | 0.124 | -0.081 | 0.102 | 0.076 | 0.121 | -0.045 | 0.06 | 0.099 | 0.151 | 0.099 | 0.097 | 0 | -2.352 | 1 | 1 | 1 | -2.134 | 1 | 1 | 1 | -2.478 | 1 | 1 | 1 | -2.468 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -217 | -229 | -218 | -221 | -245 | -99 | -237 | -228 | -243 | -300 | -305 | -247 | -263 | -208 | -373 | -95 | -288 | -314 | -260 | -554 | -126 | -124 | -124 | -121 | -120 | -126 | -112 | -157 | -101 | -91 | -95 | -104 | -95 | -14 | -40 | -119 | -100 | -83 | -111 | -104 | -458 | -85 | -71 | -85 | -20 | -35 | -95 | -42 | -136 | -100 | -78 | -114 | -129 | -104 | -99 | -158.4 | -102.2 | -187 | -147.2 | -140 | -118.8 | -166.8 | -142.8 | -131.2 | -169.7 | 5.8 | -121.3 | -159.4 | -120 | -107.4 | -102 | -87.7 | -107.9 | -139.5 | -121.6 | -183.7 | -943.1 | -189.9 | -132.4 | -196.2 | -159.9 | -143.9 | -185.8 | -201.3 | -194.6 | -183.4 | -177.4 | -211.4 | -209.2 | -245.7 | -201.8 | 79.4 | -248.3 | -253.2 | -255.3 | -221.6 | -231.2 | -196.2 | -111.3 | -56.6 | -187.4 | -99.5 | -95.6 | -111.1 | -170.3 | -174.9 | -158 | 1,243.2 | -205.9 | 25.3 | -196.5 | -274.2 | -199.3 | -207.5 | -202.6 | 0 | 907 | -345.5 | -363.9 | -341.1 | 758.5 | -311.5 | -298.4 | -293.1 | 626.3 | -252.7 | -252.7 | -252.6 | 567.1 | -229.8 | -229.8 | -229.8 |
Inkomen voor belasting
| 120 | -5,547 | -635 | 183 | 376 | -349 | -1,463 | -46 | 323 | 519 | 470 | 2,417 | 616 | 1,018 | 1,155 | 882 | 671 | 937 | 657 | 1,295 | 375 | 571 | 1,104 | 526 | 570 | 533 | 660 | 186 | 606 | 578 | 609 | 382 | 703 | 637 | 725 | 257 | 653 | 503 | 610 | 603 | 210 | 645 | 720 | 708 | 744 | 740 | 705 | 635 | 624 | 663 | 571 | 541 | 574 | 630 | 338 | 458.3 | 508.8 | 248.6 | 5.8 | 103.5 | 299.4 | 75.4 | -35.3 | 167 | -13,787.8 | 642.8 | 402.9 | 545.4 | 525.8 | 642.5 | 419.3 | 593.8 | 538.5 | 610.8 | 372.7 | -10,977.5 | 1,236.7 | 1,230.1 | 980.9 | -16,935.1 | 1,184.6 | 1,299.5 | 988.8 | -257.3 | 1,177 | 1,132.1 | 809.4 | 1,053.8 | 1,079 | 932.1 | 669.3 | 356.4 | -54.6 | 332.6 | 148.4 | 377.2 | 528.7 | -474.4 | 143.7 | 309.7 | 204.1 | 164.4 | 165.7 | 185.2 | 237 | -400.3 | 115.4 | 1,516.9 | 421.4 | -111.5 | -22.7 | 64.7 | 294.4 | 67.4 | 53.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.018 | -0.814 | -0.083 | 0.024 | 0.053 | -0.046 | -0.201 | -0.006 | 0.047 | 0.067 | 0.064 | 0.302 | 0.093 | 0.155 | 0.156 | 0.142 | 0.11 | 0.149 | 0.099 | 0.078 | 0.114 | 0.15 | 0.265 | 0.131 | 0.175 | 0.154 | 0.175 | 0.047 | 0.191 | 0.177 | 0.182 | 0.109 | 0.207 | 0.194 | 0.188 | 0.066 | 0.2 | 0.156 | 0.174 | 0.164 | 0.062 | 0.202 | 0.187 | 0.181 | 0.205 | 0.2 | 0.175 | 0.172 | 0.183 | 0.191 | 0.146 | 0.143 | 0.171 | 0.176 | 0.096 | 0.118 | 0.154 | 0.075 | 0.002 | 0.03 | 0.089 | 0.025 | -0.011 | 0.047 | -4.084 | 0.189 | 0.11 | 0.145 | 0.16 | 0.19 | 0.115 | 0.153 | 0.159 | 0.175 | 0.104 | 3.942 | 0.208 | 0.209 | 0.176 | -2.69 | 0.216 | 0.19 | 0.146 | -0.034 | 0.178 | 0.176 | 0.134 | 0.155 | 0.171 | 0.159 | 0.118 | 0.059 | -0.01 | 0.058 | 0.026 | 0.061 | 0.089 | -0.097 | 0.047 | 0.087 | 0.061 | 0.055 | 0.056 | 0.055 | 0.072 | -0.144 | 0.043 | 0.42 | 0.116 | -0.037 | -0.008 | 0.019 | 0.09 | 0.024 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -45 | -215 | -172 | 75 | 40 | -95 | -381 | -37 | 101 | 129 | 34 | 334 | 120 | -34 | 226 | 158 | 38 | 202 | 137 | 335 | 33 | 119 | -496 | -39 | 64 | 113 | 135 | 154 | 172 | 169 | 138 | 104 | 176 | 205 | 231 | 8 | 211 | 165 | 203 | 201 | 110 | 217 | 242 | 234 | 254 | 256 | 234 | 227 | 219 | 225 | 203 | 186 | 217 | 230 | 122 | 171.4 | 178.6 | 91.7 | 21 | 37.4 | 79.7 | 56.9 | 8.8 | 28.6 | -1,332.1 | 232.9 | 151.3 | 211.1 | 172.5 | 233.7 | 204.2 | 164.6 | 208.4 | 118 | 151.9 | -580.7 | 507.8 | 474.6 | 400.2 | 195.8 | 434 | 527.6 | 254.8 | 348.4 | 464.3 | 456.1 | 330.2 | 388 | 412.3 | 374.2 | 274.4 | 314.9 | 169.4 | 314.7 | 123.5 | 259.6 | 424.2 | 12.1 | 64.7 | 115.8 | 93.2 | 105.1 | 97.3 | 53.3 | 150.6 | -133 | 67.8 | 587.2 | 216.2 | -99.8 | -14 | 33.2 | 185.8 | 41.9 | 34.6 | 15 | 29.1 | 21.7 | 34.7 | -216.6 | 8.6 | 40 | 28.8 | 45.7 | 30.9 | 30.9 | 30.9 | 30.8 | 2.5 | 2.5 | 2.5 | 2.4 |
Nettowinst
| 165 | -5,413 | -554 | 77 | 295 | -299 | -1,082 | -9 | 231 | 419 | 433 | 2,058 | 538 | 1,036 | 911 | 810 | 615 | 481 | 516 | 966 | 319 | 440 | 1,959 | 561 | 488 | 400 | 511 | -41 | 592 | 58 | -252 | -113 | 478 | 423 | 473 | 261 | 426 | 332 | 394 | 413 | 1,639 | 439 | 468 | 470 | 494 | 472 | 443 | 393 | 391 | 427 | 363 | 370 | 338 | 395 | 202 | 283 | 317 | 150 | -26.2 | 58.8 | 207.6 | 15.4 | -55.3 | 136.1 | -12,462.2 | 408.4 | 244.3 | 286.2 | 343.3 | 404 | 213.5 | 335 | 316.9 | 781.7 | 226.9 | -9,136.4 | 708.5 | 753.8 | 585 | -18,438.9 | -487.6 | 753.8 | 710.5 | -385.4 | 699.6 | 659.6 | 443.1 | 652.4 | 640.3 | 546.5 | -1,113.5 | -42.5 | -190.4 | 16.7 | -7.3 | 30.4 | 33.4 | -495.6 | 76 | 133.1 | 96.7 | 59.3 | 44.9 | 18.5 | 123.4 | -280.7 | 1.4 | 929.7 | 205.2 | -11.7 | -18.7 | -227.4 | 1,391.4 | 41.1 | 27.8 | -15 | -29.1 | -21.7 | -34.7 | 216.6 | -8.6 | -40 | -28.8 | -45.7 | -30.9 | -30.9 | -30.9 | -30.8 | -2.5 | -2.5 | -2.5 | -2.4 |
Nettowinstmarge
| 0.025 | -0.795 | -0.072 | 0.01 | 0.041 | -0.039 | -0.149 | -0.001 | 0.033 | 0.054 | 0.059 | 0.257 | 0.081 | 0.158 | 0.123 | 0.13 | 0.101 | 0.077 | 0.077 | 0.058 | 0.097 | 0.116 | 0.47 | 0.139 | 0.15 | 0.115 | 0.136 | -0.01 | 0.187 | 0.018 | -0.075 | -0.032 | 0.141 | 0.129 | 0.123 | 0.067 | 0.131 | 0.103 | 0.113 | 0.112 | 0.487 | 0.138 | 0.121 | 0.12 | 0.136 | 0.128 | 0.11 | 0.106 | 0.114 | 0.123 | 0.093 | 0.098 | 0.1 | 0.11 | 0.058 | 0.073 | 0.096 | 0.045 | -0.007 | 0.017 | 0.062 | 0.005 | -0.018 | 0.039 | -3.692 | 0.12 | 0.067 | 0.076 | 0.105 | 0.12 | 0.058 | 0.086 | 0.094 | 0.224 | 0.063 | 3.28 | 0.119 | 0.128 | 0.105 | -2.928 | -0.089 | 0.11 | 0.105 | -0.051 | 0.106 | 0.103 | 0.073 | 0.096 | 0.102 | 0.093 | -0.196 | -0.007 | -0.033 | 0.003 | -0.001 | 0.005 | 0.006 | -0.101 | 0.025 | 0.037 | 0.029 | 0.02 | 0.015 | 0.006 | 0.038 | -0.101 | 0.001 | 0.258 | 0.056 | -0.004 | -0.006 | -0.067 | 0.426 | 0.015 | 0.011 | 0 | -0.075 | -0.063 | -0.095 | 0.635 | -0.024 | -0.128 | -0.097 | -0.156 | -0.122 | -0.122 | -0.122 | -0.122 | -0.011 | -0.011 | -0.011 | -0.01 |
WPA (Winst Per Aandeel)
| 0.25 | -8.12 | -0.85 | 0.12 | 0.43 | -0.46 | -1.66 | -0.014 | 0.36 | 0.65 | 0.67 | 3.22 | 0.81 | 1.58 | 1.46 | 1.31 | 1 | 0.78 | 0.84 | 2.58 | 0.85 | 1.18 | 3.2 | 1.5 | 1.3 | 1.06 | 1.34 | -0.1 | 1.47 | 0.14 | -0.61 | -0.27 | 1.08 | 0.94 | 1.03 | 0.56 | 0.89 | 0.68 | 0.79 | 0.8 | 3.08 | 0.77 | 0.8 | 0.78 | 0.82 | 0.78 | 0.71 | 0.62 | 0.61 | 0.66 | 0.56 | 0.56 | 0.51 | 0.59 | 0.3 | 0.42 | 0.47 | 0.22 | -0.039 | 0.087 | 0.31 | 0.02 | -0.082 | 0.2 | -18.58 | 0.61 | 0.37 | 0.4 | 0.49 | 0.56 | 0.28 | 0.44 | 0.41 | 1.02 | 0.3 | -12 | 0.9 | 0.94 | 0.72 | -21.99 | -0.57 | 0.88 | 0.82 | -0.44 | 0.8 | 0.76 | 0.5 | 0.74 | 0.74 | 0.62 | -1.27 | -0.048 | -0.22 | 0.02 | -0.009 | 0.04 | 0.04 | -0.82 | 0.22 | 0.38 | 0.28 | 0.18 | 0.13 | 0.053 | 0.69 | -1.58 | 0.008 | 2.64 | 0.58 | -0.033 | -0.053 | -0.61 | 7.52 | 0.11 | 0.074 | -0.083 | -0.045 | -0.033 | -0.053 | 0.33 | -0.013 | -0.061 | -0.044 | -0.07 | -0.047 | -0.047 | -0.047 | -0.047 | -0.004 | -0.004 | -0.004 | -0.004 |
Verwaterde WPA
| 0.25 | -8.12 | -0.85 | 0.12 | 0.43 | -0.46 | -1.66 | -0.014 | 0.36 | 0.64 | 0.67 | 3.22 | 0.8 | 1.56 | 1.44 | 1.31 | 1 | 0.78 | 0.84 | 2.58 | 0.85 | 1.17 | 3.18 | 1.49 | 1.29 | 1.05 | 1.32 | -0.1 | 1.46 | 0.14 | -0.61 | -0.26 | 1.07 | 0.93 | 1.02 | 0.55 | 0.88 | 0.67 | 0.78 | 0.79 | 3.03 | 0.76 | 0.78 | 0.76 | 0.8 | 0.76 | 0.69 | 0.6 | 0.6 | 0.65 | 0.54 | 0.56 | 0.5 | 0.58 | 0.29 | 0.42 | 0.46 | 0.22 | -0.039 | 0.087 | 0.3 | 0.02 | -0.082 | 0.2 | -18.58 | 0.61 | 0.36 | 0.4 | 0.48 | 0.55 | 0.28 | 0.44 | 0.41 | 1.02 | 0.3 | -11.64 | 0.9 | 0.94 | 0.72 | -21.37 | -0.56 | 0.86 | 0.82 | -0.44 | 0.8 | 0.74 | 0.5 | 0.74 | 0.72 | 0.62 | -1.25 | -0.048 | -0.22 | 0.02 | -0.009 | 0.04 | 0.04 | -0.82 | 0.21 | 0.38 | 0.28 | 0.16 | 0.13 | 0.053 | 0.69 | -1.58 | 0.008 | 2.64 | 0.58 | -0.033 | -0.053 | -0.61 | 7.52 | 0.11 | 0.074 | -0.083 | -0.045 | -0.033 | -0.053 | 0.33 | -0.013 | -0.061 | -0.044 | -0.07 | -0.047 | -0.047 | -0.047 | -0.047 | -0.004 | -0.004 | -0.004 | -0.004 |
EBITDA
| 425 | -5,231 | -314 | 516 | 678 | -4 | -1,137 | 307 | 770 | 947 | 896 | 563 | 1,000 | 1,230 | 1,615 | 1,282 | 1,033 | 1,324 | 1,244 | 2,196 | 1,239 | 1,536 | 1,463 | 699 | 776 | 734 | 834 | 364 | 762 | 745 | 773 | 309 | 868 | 708 | 822 | 425 | 818 | 707 | 770 | 778 | 814 | 801 | 862 | 917 | 834 | 761 | 916 | 881 | 845 | 902 | 786 | 783 | 818 | 879 | 587 | 772 | 775 | 581.3 | 285 | 390.4 | 582.2 | 354.5 | 252.1 | 525.7 | -13,472.5 | 763 | 686.9 | 829 | 757.6 | 859.4 | 636.5 | 800.3 | 755.9 | 858.9 | 651.3 | -10,839.4 | 1,593.8 | 916.4 | 1,319.2 | -16,524.9 | 1,543.2 | 1,566.8 | 1,431 | 205.6 | 1,464.5 | 1,561.9 | 1,228 | 1,504.8 | 1,526.1 | 1,416.5 | 1,094.9 | 1,179.1 | 976.9 | 1,361.7 | 1,148.9 | 663.3 | 1,440.2 | 971.3 | 484.2 | 1,826.8 | 610.2 | 482.3 | 474.6 | 385.6 | 599.8 | 10.2 | 502.7 | 1,936.1 | 679.5 | 126.7 | 392 | 1,774.3 | 693.8 | 472.3 | 475.7 | -15 | -907 | 345.5 | 363.9 | 341.1 | -758.5 | 311.5 | 298.4 | 293.1 | -626.3 | 252.7 | 252.7 | 252.6 | -567.1 | 229.8 | 229.8 | 229.8 |
EBITDA ratio
| 0.001 | 0.127 | -0.016 | 0.068 | 0.099 | -0.012 | -0.155 | 0.077 | 0.116 | 0.124 | 0.128 | 0.07 | 0.153 | 0.189 | 0.22 | 0.202 | 0.181 | 0.253 | 0.187 | 0.161 | 0.164 | 0.18 | 0.201 | 0.16 | 0.241 | 0.214 | 0.222 | 0.093 | 0.228 | 0.229 | 0.231 | 0.139 | 0.256 | 0.243 | 0.231 | 0.092 | 0.252 | 0.223 | 0.22 | 0.187 | 0.237 | 0.254 | 0.243 | 0.205 | 0.261 | 0.256 | 0.227 | 0.22 | 0.226 | 0.259 | 0.2 | 0.222 | 0.249 | 0.244 | 0.165 | 0.198 | 0.186 | 0.175 | 0.1 | 0.167 | 0.179 | 0.122 | 0.08 | 0.19 | 0.205 | 0.189 | 0.2 | 0.228 | 0.233 | 0.253 | 0.174 | 0.22 | 0.226 | 0.252 | 0.179 | 3.892 | 0.268 | 0.274 | 0.237 | -2.624 | 0.281 | 0.25 | 0.211 | 0.027 | 0.247 | 0.243 | 0.203 | 0.222 | 0.242 | 0.242 | 0.193 | 0.215 | 0.171 | 0.238 | 0.2 | 0.108 | 0.242 | 0.34 | 0.16 | 0.502 | 0.206 | 0.164 | 0.167 | 0.109 | 0.186 | 0.01 | 0.189 | 0.536 | 0.186 | 0.042 | 0.134 | 0.543 | 0.214 | 0.171 | 0.182 | 0 | -2.352 | 1 | 1 | 1 | -2.134 | 1 | 1 | 1 | -2.478 | 1 | 1 | 1 | -2.468 | 1 | 1 | 1 |