Peyto Exploration & Development Corp.
TSX:PEY.TO
15.19 (CAD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 186.785 | 248.341 | 275.149 | 198.241 | 171.639 | 345.511 | 424.756 | 414.555 | 452.481 | 340.27 | 312.381 | 236.852 | 162.365 | 200.383 | 126.478 | 93.771 | 70.907 | 108.836 | 132.736 | 90.162 | 103.658 | 143.124 | 128.326 | 112.458 | 106.194 | 155.168 | 172.502 | 151.378 | 182.097 | 197.036 | 192.968 | 144.301 | 86.444 | 136.202 | 165.5 | 146.993 | 145.555 | 151.226 | 216.874 | 223.123 | 230.995 | 239.421 | 160.508 | 124.248 | 148.466 | 128.424 | 66.644 | 102.041 | 86.553 | 102.496 | 76.943 | 107.526 | 103.193 | 86.458 | 400.347 | 69.65 | 74.37 | 79.974 | 338.278 | 56.353 | 118.613 | 148.556 | 412.802 | 120.34 | 114.543 | 104.428 | 28.765 | 91.07 | 83.017 | 92.499 | 91.424 | 84.164 | 88.515 | 86.459 | 94.111 | 84.912 | 73.473 | 72.397 | 66.024 | 59.337 | 53.853 | 50.197 | 45.901 | 40.743 | 40.441 | 39.85 | 26.043 | 15.554 | 15.333 | 13.678 | 12.23 | 9.115 | 9.32 | 10.506 | 7.267 | 4.488 | 3.039 | 0.545 | -0.049 | 0.326 | 0.229 | 0.113 | 0.091 | 0 |
Kosten van de omzet
| 157.856 | 180.9 | 169.277 | 89.655 | 84.479 | 106.574 | 129.952 | 154.615 | 167.452 | 105.921 | 101.842 | 80.144 | 74.973 | 79.422 | -5.761 | 63.7 | 62.585 | 155.209 | 72.013 | 59.493 | 60.717 | 71.905 | 72.007 | 73.451 | 76.941 | 91.122 | 95.865 | 80.071 | 82.802 | 90.678 | 92.084 | 88.539 | 81.509 | 96.945 | 94.636 | 83.112 | 86.127 | 88.673 | 94.842 | 85.402 | 86.099 | 86.712 | 76.075 | 63.999 | 63.136 | 62.216 | 150.645 | 18.375 | 15.33 | 18.741 | 20.243 | 18.974 | 20.323 | 18.656 | 40.342 | 6.247 | 15.911 | 15.167 | 30.839 | 5.079 | 10.708 | 14.028 | 19.209 | 28.588 | 32.574 | 25.389 | -48.107 | 21.026 | 6.109 | 6.567 | 6.67 | 5.34 | 5.943 | 4.95 | 5.426 | 4.921 | 2.652 | 3.68 | 3.41 | 3.123 | 2.997 | 2.448 | 3.08 | 2.848 | 2.279 | 1.117 | 1.108 | 1.188 | 1.199 | 0.94 | 0.901 | 0.388 | 0.452 | 0.341 | 0.458 | 0.364 | 0.328 | 0.126 | 0.074 | 0.053 | 0.044 | 0.036 | 0.022 | 0 |
Brutowinst
| 28.929 | 67.441 | 105.872 | 108.586 | 87.16 | 238.937 | 294.804 | 259.94 | 285.029 | 234.349 | 210.539 | 156.708 | 87.392 | 120.961 | 132.239 | 30.071 | 8.322 | -46.373 | 60.723 | 30.669 | 42.941 | 71.219 | 56.319 | 39.007 | 29.253 | 64.046 | 76.637 | 71.307 | 99.295 | 106.358 | 100.884 | 55.762 | 4.935 | 39.257 | 70.864 | 63.881 | 59.428 | 62.553 | 122.032 | 137.721 | 144.896 | 152.709 | 84.433 | 60.249 | 85.33 | 66.208 | -84.001 | 83.666 | 71.223 | 83.755 | 56.7 | 88.552 | 82.87 | 67.802 | 360.005 | 63.403 | 58.459 | 64.807 | 307.439 | 51.274 | 107.905 | 134.528 | 393.593 | 91.752 | 81.969 | 79.039 | 76.872 | 70.044 | 76.908 | 85.932 | 84.754 | 78.824 | 82.572 | 81.509 | 88.684 | 79.991 | 70.821 | 68.717 | 62.615 | 56.215 | 50.857 | 47.749 | 42.822 | 37.895 | 38.162 | 38.733 | 24.935 | 14.366 | 14.134 | 12.739 | 11.329 | 8.727 | 8.868 | 10.164 | 6.809 | 4.124 | 2.711 | 0.419 | -0.123 | 0.273 | 0.185 | 0.077 | 0.069 | 0 |
Brutowinstmarge
| 0.155 | 0.272 | 0.385 | 0.548 | 0.508 | 0.692 | 0.694 | 0.627 | 0.63 | 0.689 | 0.674 | 0.662 | 0.538 | 0.604 | 1.046 | 0.321 | 0.117 | -0.426 | 0.457 | 0.34 | 0.414 | 0.498 | 0.439 | 0.347 | 0.275 | 0.413 | 0.444 | 0.471 | 0.545 | 0.54 | 0.523 | 0.386 | 0.057 | 0.288 | 0.428 | 0.435 | 0.408 | 0.414 | 0.563 | 0.617 | 0.627 | 0.638 | 0.526 | 0.485 | 0.575 | 0.516 | -1.26 | 0.82 | 0.823 | 0.817 | 0.737 | 0.824 | 0.803 | 0.784 | 0.899 | 0.91 | 0.786 | 0.81 | 0.909 | 0.91 | 0.91 | 0.906 | 0.953 | 0.762 | 0.716 | 0.757 | 2.672 | 0.769 | 0.926 | 0.929 | 0.927 | 0.937 | 0.933 | 0.943 | 0.942 | 0.942 | 0.964 | 0.949 | 0.948 | 0.947 | 0.944 | 0.951 | 0.933 | 0.93 | 0.944 | 0.972 | 0.957 | 0.924 | 0.922 | 0.931 | 0.926 | 0.957 | 0.951 | 0.968 | 0.937 | 0.919 | 0.892 | 0.769 | 2.525 | 0.837 | 0.808 | 0.679 | 0.762 | 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 |
Algemene en administratieve kosten
| 9.27 | 7.822 | 11.663 | 6.054 | 6.474 | 4.839 | -39.521 | 21.422 | 21.323 | 19.289 | 22.992 | 13.854 | 14.359 | 11.211 | 9.576 | 10.24 | 10.515 | 11.481 | 10.701 | 10.937 | 11.502 | 12.372 | -1.861 | 11.53 | 12.59 | 13.147 | -0.809 | 12.959 | 16.693 | 15.15 | -11.198 | 24.749 | 23.576 | 15.081 | -6.379 | 13.425 | 9.29 | 12.511 | -12.557 | 10.439 | 15.485 | 15.297 | -0.792 | 9.031 | 12.072 | 6.678 | 4.04 | 2.641 | 2.754 | 2.867 | 15.073 | 1.855 | 3.696 | 5.83 | 24.491 | 4.457 | 4.015 | 3.97 | 7.978 | 2.68 | 0 | 3.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.27 | 7.822 | 11.663 | 6.054 | 6.474 | 4.839 | -39.521 | 21.422 | 21.323 | 19.289 | 22.992 | 13.854 | 14.359 | 11.211 | 9.576 | 10.24 | 10.515 | 11.481 | 10.701 | 10.937 | 11.502 | 12.372 | -1.861 | 11.53 | 12.59 | 13.147 | -0.809 | 12.959 | 16.693 | 15.15 | -11.198 | 24.749 | 23.576 | 15.081 | -6.379 | 13.425 | 9.29 | 12.511 | -12.557 | 10.439 | 15.485 | 15.297 | -0.792 | 9.031 | 12.072 | 6.678 | 4.04 | 2.641 | 2.754 | 2.867 | 15.073 | 1.855 | 3.696 | 5.83 | 24.491 | 4.457 | 7.443 | 3.97 | 7.978 | 2.68 | 1.904 | 3.388 | -7.24 | -1.633 | 7.267 | 5.698 | 8.459 | 1.685 | 2.492 | 1.89 | 3.727 | 1.194 | 0.889 | 0.126 | 0.484 | 14.408 | 22.714 | 0.111 | 68.896 | 0.081 | 0.506 | 0.206 | 0.147 | 0.173 | 0.434 | 0.212 | 1.217 | 0.085 | 0.29 | 0.102 | 1.157 | 0.06 | 0.207 | 0.166 | 0.547 | 0.115 | 0.119 | 0.152 | 0.173 | 0.065 | 0.071 | 0.066 | 0.1 | 0.003 |
Overige kosten
| 1.755 | 3.421 | 2.971 | 0.807 | 0.871 | 42.446 | 25.353 | 23.315 | 23.483 | 23.491 | 0.374 | 0.391 | 0.39 | 0.377 | 15.175 | 15.033 | 16.295 | 17.506 | 15.244 | 13.982 | 15.953 | -2.291 | -0.929 | -1.198 | -1.072 | -1.193 | -3.714 | -2.109 | -4.305 | -3.37 | -4.067 | -13.969 | -12.533 | -4.555 | -5.536 | -5.518 | -0.979 | -4.099 | 2.105 | -3.831 | -9.803 | -8.596 | -8.313 | -4.451 | -6.559 | -2.538 | -91.015 | 44.056 | 39.333 | 39.93 | 39.157 | 31.179 | 30.85 | 29.258 | 29.635 | 22.23 | 21.906 | 20.414 | 19.037 | 17.966 | 17.182 | 18.577 | 19.9 | 18.64 | 17.842 | 19.286 | 19.152 | 18.042 | 18.763 | 19.836 | 20.397 | 20.389 | 20.487 | 19.825 | 16.767 | 14.403 | 14.479 | 12.909 | 11.083 | 11.862 | 10.302 | 8.123 | 7.731 | 6.008 | 5.443 | 4.968 | 4.539 | 3.097 | 2.648 | 2.346 | 2.437 | 1.873 | 1.177 | 1.229 | 0.837 | 0.613 | 0.363 | 0.107 | 0.027 | 0.033 | 0.036 | 0.023 | 0.024 | 0 |
Bedrijfskosten
| 9.27 | 7.822 | 11.663 | 47.036 | 48.734 | 47.285 | -14.168 | 44.737 | 44.806 | 42.78 | 40.97 | 32.132 | 32.156 | 29.052 | 24.751 | 25.273 | 26.81 | 28.987 | 25.945 | 24.919 | 27.455 | 29.731 | 15.138 | 26.913 | 28.326 | 30.405 | 16.861 | 28.65 | 30.426 | 31.584 | 4.278 | 38.541 | 36.851 | 28.225 | 7.71 | 26.723 | 24.023 | 26.912 | 2.254 | 24.821 | 30.02 | 31.025 | 12.653 | 21.08 | 23.683 | 16.352 | -86.975 | 46.697 | 42.087 | 42.797 | 54.23 | 33.034 | 34.546 | 35.088 | 54.126 | 26.687 | 29.349 | 24.384 | 27.015 | 20.646 | 19.086 | 21.965 | 12.66 | 17.007 | 25.109 | 24.984 | 27.611 | 19.727 | 21.255 | 21.726 | 24.124 | 21.583 | 21.376 | 19.95 | 17.251 | 28.81 | 37.193 | 13.02 | 79.979 | 11.944 | 10.808 | 8.329 | 7.878 | 6.182 | 5.877 | 5.18 | 5.756 | 3.182 | 2.938 | 2.448 | 3.594 | 1.932 | 1.384 | 1.394 | 1.384 | 0.728 | 0.482 | 0.259 | 0.2 | 0.098 | 0.108 | 0.088 | 0.124 | 0.003 |
Bedrijfsresultaat
| 19.659 | 59.619 | 94.209 | 59.179 | 39.297 | 196.719 | 257.946 | 217.418 | 240.609 | 191.951 | 169.943 | 124.967 | 55.626 | 92.286 | 122.014 | 4.798 | -18.488 | -75.36 | 34.778 | 5.75 | 15.486 | 39.197 | 27.623 | 12.094 | 0.927 | 33.641 | 44.092 | 73.505 | 68.869 | 74.774 | 70.836 | 17.221 | -31.916 | 11.032 | 39.771 | 37.158 | 35.405 | 35.641 | 100.601 | 112.9 | 114.876 | 121.684 | 60.975 | 39.169 | 61.647 | 49.856 | -9.613 | 36.969 | 29.136 | 40.958 | 1.63 | 55.518 | 48.324 | 32.946 | 19.858 | 36.716 | 29.111 | 40.423 | 32.578 | 26.135 | 32.221 | 42.43 | 41.868 | 74.745 | 56.86 | 54.055 | 49.261 | 50.317 | 55.653 | 64.206 | 60.63 | 57.241 | 61.196 | 61.559 | 71.433 | 51.181 | 33.628 | 55.697 | -17.365 | 44.271 | 40.048 | 39.421 | 79.15 | 31.714 | 76.436 | 33.553 | 19.179 | 11.184 | 11.196 | 10.29 | 7.735 | 6.795 | 7.484 | 8.77 | 5.425 | 3.396 | 2.229 | 0.16 | -0.323 | 0.175 | 0.077 | -0.012 | -0.055 | -0.003 |
Bedrijfsresultaat ratio
| 0.105 | 0.24 | 0.342 | 0.299 | 0.229 | 0.569 | 0.607 | 0.524 | 0.532 | 0.564 | 0.544 | 0.528 | 0.343 | 0.461 | 0.965 | 0.051 | -0.261 | -0.692 | 0.262 | 0.064 | 0.149 | 0.274 | 0.215 | 0.108 | 0.009 | 0.217 | 0.256 | 0.486 | 0.378 | 0.379 | 0.367 | 0.119 | -0.369 | 0.081 | 0.24 | 0.253 | 0.243 | 0.236 | 0.464 | 0.506 | 0.497 | 0.508 | 0.38 | 0.315 | 0.415 | 0.388 | -0.144 | 0.362 | 0.337 | 0.4 | 0.021 | 0.516 | 0.468 | 0.381 | 0.05 | 0.527 | 0.391 | 0.505 | 0.096 | 0.464 | 0.272 | 0.286 | 0.101 | 0.621 | 0.496 | 0.518 | 1.713 | 0.553 | 0.67 | 0.694 | 0.663 | 0.68 | 0.691 | 0.712 | 0.759 | 0.603 | 0.458 | 0.769 | -0.263 | 0.746 | 0.744 | 0.785 | 1.724 | 0.778 | 1.89 | 0.842 | 0.736 | 0.719 | 0.73 | 0.752 | 0.632 | 0.745 | 0.803 | 0.835 | 0.747 | 0.757 | 0.733 | 0.294 | 6.629 | 0.536 | 0.336 | -0.105 | -0.606 | -2,942 |
Totaal overige inkomsten en kosten netto
| 45.127 | 71.297 | 20.081 | 31.026 | 48.965 | -78.938 | -103.222 | -106.328 | -117.055 | -64.233 | -72.079 | -73.084 | -22.042 | -23.645 | -2.365 | -4.464 | 2.976 | -0.053 | -7.911 | 15.782 | 11.868 | 6.245 | 0.548 | 41.131 | 53.617 | 45.229 | 23.691 | 30.848 | -3.115 | -9.087 | -33.57 | 23.894 | 54.447 | 55.817 | 5.298 | 23.223 | 26.647 | 32.586 | -19.73 | -12.483 | -23.476 | -30.103 | -12.349 | 9.325 | -3.852 | 4.779 | 44.95 | 0.363 | 0.144 | -5.138 | 38.136 | -5.205 | -0.234 | 13.937 | -5.54 | -5.136 | -4.97 | -4.412 | -4.608 | 0 | -3.876 | -3.55 | 10.621 | -9.803 | -5.938 | -5.882 | -6.198 | -5.623 | -5.502 | -5.684 | -5.637 | 2.005 | 2.626 | -4.822 | -1.731 | -2.297 | -2.552 | -3.927 | 30.252 | -20.299 | -3.087 | -8.525 | -30.838 | -1.619 | -44.151 | -0.895 | -1.2 | -0.605 | -0.468 | -0.396 | -0.665 | -0.423 | -0.453 | -0.291 | -0.246 | -0.204 | -0.113 | -0.04 | 0.217 | -0.106 | -0.078 | -0.04 | -0.027 | 0 |
Inkomen voor belasting
| 64.786 | 130.916 | 114.29 | 77.169 | 75.568 | 117.781 | 154.724 | 111.09 | 123.554 | 127.718 | 85.607 | 38.483 | 17 | 50.333 | 87.489 | -14.656 | -29.27 | -87.901 | 13.632 | 8.15 | 13.943 | 34.206 | 29.011 | 40.419 | 41.641 | 65.41 | 70.611 | 61.395 | 54.736 | 55.143 | 52.976 | 31.251 | 12.468 | 57.456 | 59.551 | 51.739 | 53.349 | 59.351 | 91.463 | 91.857 | 82.888 | 82.84 | 50.652 | 40.614 | 49.773 | 48.325 | 39.009 | 30.98 | 24.284 | 35.82 | 32.221 | 50.313 | 43.578 | 42.033 | 14.318 | 31.58 | 24.141 | 36.011 | 27.97 | 26.135 | 28.345 | 38.88 | 52.489 | 59.924 | 50.922 | 48.173 | 43.063 | 44.694 | 50.151 | 58.522 | 54.993 | 53.814 | 59.646 | 53.97 | 69.702 | 48.883 | 31.076 | 50 | 12.888 | 22.229 | 35.29 | 29.555 | 4.106 | 30.095 | -12.709 | 32.658 | 17.979 | 10.579 | 10.729 | 9.894 | 7.07 | 6.372 | 7.031 | 8.479 | 5.179 | 3.192 | 2.116 | 0.121 | -0.107 | 0.061 | -0.001 | -0.052 | -0.082 | 0 |
Inkomen voor belasting ratio
| 0.347 | 0.527 | 0.415 | 0.389 | 0.44 | 0.341 | 0.364 | 0.268 | 0.273 | 0.375 | 0.274 | 0.162 | 0.105 | 0.251 | 0.692 | -0.156 | -0.413 | -0.808 | 0.103 | 0.09 | 0.135 | 0.239 | 0.226 | 0.359 | 0.392 | 0.422 | 0.409 | 0.406 | 0.301 | 0.28 | 0.275 | 0.217 | 0.144 | 0.422 | 0.36 | 0.352 | 0.367 | 0.392 | 0.422 | 0.412 | 0.359 | 0.346 | 0.316 | 0.327 | 0.335 | 0.376 | 0.585 | 0.304 | 0.281 | 0.349 | 0.419 | 0.468 | 0.422 | 0.486 | 0.036 | 0.453 | 0.325 | 0.45 | 0.083 | 0.464 | 0.239 | 0.262 | 0.127 | 0.498 | 0.445 | 0.461 | 1.497 | 0.491 | 0.604 | 0.633 | 0.602 | 0.639 | 0.674 | 0.624 | 0.741 | 0.576 | 0.423 | 0.691 | 0.195 | 0.375 | 0.655 | 0.589 | 0.089 | 0.739 | -0.314 | 0.82 | 0.69 | 0.68 | 0.7 | 0.723 | 0.578 | 0.699 | 0.754 | 0.807 | 0.713 | 0.711 | 0.696 | 0.221 | 2.188 | 0.188 | -0.006 | -0.462 | -0.908 | 0 |
Belastingkosten
| 13.349 | 31.041 | 26.495 | 19.725 | 18.153 | 27.8 | 41.283 | 26.229 | 29.009 | 29.902 | 13.888 | 9.212 | 4.24 | 11.833 | 21.538 | -3.371 | -6.732 | -20.217 | 10.14 | 1.875 | -84.814 | 9.236 | 7.553 | 10.913 | 11.244 | 17.661 | 19.065 | 16.577 | 14.779 | 14.888 | 14.487 | 8.437 | 3.366 | 15.513 | 16.145 | 14.392 | 41.054 | 14.838 | 22.866 | 22.964 | 20.729 | 20.711 | 12.663 | 10.153 | 12 | 11.92 | 13.186 | 7.922 | 6.083 | 8.952 | 6.185 | 12.572 | 10.86 | 10.345 | -13.382 | -0.987 | -0.555 | -0.863 | -5.066 | -0.841 | -0.844 | -24.694 | 1.778 | -4.91 | 19.51 | 15.733 | -30.227 | 4.808 | 11.326 | 1.639 | 7.981 | 7.659 | 2.879 | 8.677 | 8.832 | 11.056 | 5.386 | 12.469 | 15.14 | 0.49 | 4.943 | 5.116 | -2.234 | 4.586 | -11.209 | 14.162 | 7.937 | 4.521 | 4.271 | 3.898 | 2.241 | 2.821 | 2.582 | 3.86 | 2.233 | 1.477 | 0.932 | 0.059 | -0.024 | 0.019 | 0.079 | 0.037 | 0.026 | -0.004 |
Nettowinst
| 51.437 | 99.875 | 87.795 | 57.444 | 57.415 | 89.981 | 113.441 | 84.861 | 94.545 | 97.816 | 71.719 | 29.271 | 12.76 | 38.5 | 65.951 | -11.285 | -22.538 | -67.684 | 3.492 | 6.275 | 98.757 | 24.97 | 21.458 | 29.506 | 30.397 | 47.749 | 51.546 | 44.818 | 39.957 | 40.255 | 38.489 | 22.814 | 9.102 | 41.943 | 43.406 | 37.347 | 12.295 | 44.513 | 68.597 | 68.893 | 62.159 | 62.129 | 37.989 | 30.461 | 37.773 | 36.405 | 25.823 | 23.058 | 18.201 | 26.868 | 26.036 | 37.741 | 32.718 | 31.688 | 27.7 | 33.983 | 30.384 | 40.628 | 33.036 | 26.976 | 29.189 | 63.574 | 50.711 | 64.834 | 31.412 | 32.44 | 73.29 | 39.886 | 38.825 | 56.883 | 47.012 | 46.155 | 56.768 | 45.293 | 60.745 | 37.702 | 25.69 | 37.431 | -2.558 | 21.65 | 30.347 | 24.343 | 6.166 | 25.445 | -1.642 | 18.531 | 10.31 | 5.957 | 6.362 | 5.925 | 4.969 | 3.486 | 4.45 | 4.618 | 2.947 | 1.714 | 1.183 | 0.062 | -0.083 | 0.042 | -0.002 | -0.049 | -0.081 | 0.001 |
Nettowinstmarge
| 0.275 | 0.402 | 0.319 | 0.29 | 0.335 | 0.26 | 0.267 | 0.205 | 0.209 | 0.287 | 0.23 | 0.124 | 0.079 | 0.192 | 0.521 | -0.12 | -0.318 | -0.622 | 0.026 | 0.07 | 0.953 | 0.174 | 0.167 | 0.262 | 0.286 | 0.308 | 0.299 | 0.296 | 0.219 | 0.204 | 0.199 | 0.158 | 0.105 | 0.308 | 0.262 | 0.254 | 0.084 | 0.294 | 0.316 | 0.309 | 0.269 | 0.259 | 0.237 | 0.245 | 0.254 | 0.283 | 0.387 | 0.226 | 0.21 | 0.262 | 0.338 | 0.351 | 0.317 | 0.367 | 0.069 | 0.488 | 0.409 | 0.508 | 0.098 | 0.479 | 0.246 | 0.428 | 0.123 | 0.539 | 0.274 | 0.311 | 2.548 | 0.438 | 0.468 | 0.615 | 0.514 | 0.548 | 0.641 | 0.524 | 0.645 | 0.444 | 0.35 | 0.517 | -0.039 | 0.365 | 0.564 | 0.485 | 0.134 | 0.625 | -0.041 | 0.465 | 0.396 | 0.383 | 0.415 | 0.433 | 0.406 | 0.382 | 0.477 | 0.44 | 0.405 | 0.382 | 0.389 | 0.114 | 1.703 | 0.13 | -0.01 | -0.432 | -0.898 | 740 |
WPA (Winst Per Aandeel)
| 0.26 | 0.51 | 0.45 | 0.33 | 0.33 | 0.51 | 0.66 | 0.5 | 0.56 | 0.58 | 0.42 | 0.18 | 0.08 | 0.23 | 0.4 | -0.068 | -0.14 | -0.41 | 0.021 | 0.04 | 0.59 | 0.15 | 0.13 | 0.18 | 0.18 | 0.29 | 0.31 | 0.27 | 0.24 | 0.24 | 0.23 | 0.14 | 0.06 | 0.26 | 0.27 | 0.23 | 0.08 | 0.29 | 0.45 | 0.45 | 0.41 | 0.41 | 0.25 | 0.21 | 0.25 | 0.25 | 0.17 | 0.16 | 0.13 | 0.19 | 0.19 | 0.28 | 0.25 | 0.24 | 0.21 | 0.28 | 0.25 | 0.35 | 0.29 | 0.24 | 0.28 | 0.6 | 0.48 | 0.61 | 0.3 | 0.31 | 0.69 | 0.37 | 0.37 | 0.54 | 0.45 | 0.44 | 0.54 | 0.44 | 0.58 | 0.38 | 0.27 | 0.39 | -0.028 | 0.24 | 0.33 | 0.27 | 0.067 | 0.28 | -0.019 | 0.22 | 0.12 | 0.07 | 0.075 | 0.07 | 0.059 | 0.04 | 0.055 | 0.055 | 0.035 | 0.025 | 0.02 | 0.001 | -0.001 | 0.002 | -0 | -0.007 | -0.011 | 0 |
Verwaterde WPA
| 0.26 | 0.51 | 0.45 | 0.33 | 0.33 | 0.51 | 0.65 | 0.48 | 0.54 | 0.56 | 0.41 | 0.17 | 0.08 | 0.23 | 0.39 | -0.068 | -0.14 | -0.41 | 0.021 | 0.04 | 0.59 | 0.15 | 0.13 | 0.18 | 0.18 | 0.29 | 0.31 | 0.27 | 0.24 | 0.24 | 0.23 | 0.14 | 0.06 | 0.26 | 0.27 | 0.23 | 0.08 | 0.29 | 0.45 | 0.45 | 0.41 | 0.41 | 0.25 | 0.21 | 0.25 | 0.25 | 0.17 | 0.16 | 0.13 | 0.19 | 0.19 | 0.28 | 0.25 | 0.24 | 0.21 | 0.28 | 0.25 | 0.35 | 0.29 | 0.24 | 0.28 | 0.6 | 0.48 | 0.61 | 0.3 | 0.31 | 0.69 | 0.37 | 0.37 | 0.54 | 0.45 | 0.44 | 0.54 | 0.44 | 0.58 | 0.38 | 0.27 | 0.39 | -0.027 | 0.24 | 0.33 | 0.27 | 0.067 | 0.28 | -0.018 | 0.2 | 0.12 | 0.065 | 0.075 | 0.07 | 0.058 | 0.04 | 0.05 | 0.055 | 0.035 | 0.025 | 0.02 | 0.001 | -0.001 | 0.002 | -0 | -0.007 | -0.011 | 0 |
EBITDA
| 114.546 | 156.461 | 185.709 | 133.352 | 114.081 | 273.727 | 337.507 | 293.352 | 314.68 | 264.969 | 243.48 | 187.126 | 117.869 | 157.639 | 107.747 | 62.631 | 41.392 | 64.574 | 94.595 | 63.803 | 75.966 | 104.429 | 93.83 | 79.146 | 72.989 | 115.22 | 130.725 | 117.563 | 142.6 | 154.817 | 152.831 | 99.378 | 44.719 | 100.992 | 127.744 | 113.781 | 115.657 | 116.322 | 184.247 | 183.724 | 183.286 | 190.535 | 121.27 | 93.446 | 114.934 | 101.481 | 40.179 | 80.741 | 68.237 | 80.631 | 41.445 | 86.505 | 79.174 | 61.972 | 49.493 | 58.946 | 51.016 | 60.837 | 51.615 | 48.594 | 49.939 | 61.007 | 61.768 | 93.385 | 74.702 | 73.341 | 68.413 | 68.359 | 74.416 | 84.042 | 81.027 | 77.63 | 81.683 | 81.383 | 88.075 | 65.458 | 48.107 | 68.507 | -6.587 | 56.044 | 50.35 | 47.448 | 42.502 | 37.611 | 81.736 | 38.521 | 23.579 | 14.18 | 13.749 | 12.565 | 10.071 | 8.603 | 8.613 | 9.972 | 6.193 | 4.009 | 2.592 | 0.267 | -0.297 | 0.208 | 0.113 | 0.011 | -0.031 | -0.003 |
EBITDA ratio
| 0.613 | 0.63 | 0.675 | 0.673 | 0.665 | 0.792 | 0.795 | 0.708 | 0.695 | 0.779 | 0.779 | 0.79 | 0.726 | 0.787 | 0.852 | 0.668 | 0.584 | 0.593 | 0.713 | 0.708 | 0.733 | 0.73 | 0.731 | 0.704 | 0.687 | 0.743 | 0.758 | 0.777 | 0.783 | 0.786 | 0.792 | 0.689 | 0.517 | 0.741 | 0.772 | 0.774 | 0.795 | 0.769 | 0.85 | 0.823 | 0.793 | 0.796 | 0.756 | 0.752 | 0.774 | 0.79 | 0.603 | 0.791 | 0.788 | 0.787 | 0.539 | 0.805 | 0.767 | 0.717 | 0.124 | 0.846 | 0.686 | 0.761 | 0.153 | 0.862 | 0.421 | 0.411 | 0.15 | 0.776 | 0.652 | 0.702 | 2.378 | 0.751 | 0.896 | 0.909 | 0.886 | 0.922 | 0.923 | 0.941 | 0.936 | 0.771 | 0.655 | 0.946 | -0.1 | 0.945 | 0.935 | 0.945 | 0.926 | 0.923 | 2.021 | 0.967 | 0.905 | 0.912 | 0.897 | 0.919 | 0.823 | 0.944 | 0.924 | 0.949 | 0.852 | 0.893 | 0.853 | 0.49 | 6.079 | 0.639 | 0.496 | 0.097 | -0.341 | -2,942 |