PGS ASA
OSE:PGS.OL
9.114 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
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 Q2 | 2008 Q1 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 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 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 217.2 | 265.1 | 157.3 | 156 | 143.1 | 216.7 | 198.5 | 273.6 | 136.2 | 204.5 | 141.7 | 185.9 | 159.7 | 168.9 | 61.9 | 90.3 | 128.8 | 332.6 | 276.5 | 192.4 | 129.3 | 269.8 | 163.4 | 239.7 | 201.4 | 235.9 | 207.6 | 240.5 | 154.8 | 154.1 | 224.1 | 183.1 | 203.1 | 229.4 | 225.7 | 255.8 | 251.1 | 430.1 | 394.2 | 337 | 292.5 | 359.5 | 365.6 | 381.7 | 394.8 | 360.115 | 388.296 | 404.845 | 365.028 | 344.623 | 339.897 | 326.593 | 242.186 | 364.43 | 296.41 | 214.861 | 259.433 | 303.657 | 361.453 | 294.27 | 390.822 | 465.077 | 456.569 | 352.49 | 361.002 | 326.054 | 310.42 | 377.501 | 340.326 | 278.215 | 292.799 | 284.986 | 291.939 | 275.856 | 295.558 | 290.002 | 257.653 | 209.415 | 217.483 | 246.88 | 236.389 | 212.73 | 220.66 | 219.5 | 199.3 | 148.7 | 231.3 | 211.9 | 179 | 139.7 | 132.8 | 149.6 | 138.7 | 94.3 | 119.9 | 138.8 | 106 | 87.3 | 90.5 | 87.4 | 76.7 | 63.4 | 65.9 | 82.5 | 72.7 | 37.4 | 56.7 | 48.8 | 34 | 19.4 |
Kosten van de omzet
| 180.4 | 168.3 | 135.2 | 119.3 | 146.8 | 170.5 | 153.3 | 204.5 | 145.5 | 204.2 | 160.1 | 182.9 | 159.6 | 180.4 | 79.3 | 100.1 | 145.2 | 254.3 | 210.7 | 185.8 | 160.6 | 219.9 | 155 | 193.3 | 192.7 | 260.8 | 265.8 | 237.8 | 227.3 | 221.9 | 217.9 | 205.8 | 215 | 234.6 | 201.8 | 224.6 | 222.8 | 407.5 | 290.6 | 258.9 | 222.1 | 250.5 | 231.7 | 247.4 | 273.8 | 271.549 | 138.109 | 138.564 | 195.874 | 287.454 | 163.712 | 143.517 | 148.425 | 181.187 | 149.291 | 123.384 | 140.177 | 143.729 | 175.882 | 121.461 | 164.908 | 221.776 | 201.376 | 148.461 | 172.341 | 143.039 | 148.305 | 197.827 | 193.641 | 162.535 | 172.501 | 173.411 | 161.268 | 138.528 | 148.992 | 155.497 | 130.327 | 101.183 | 106.967 | 109.605 | 104.743 | 102.712 | 102.26 | 89.4 | 78.7 | 62.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 36.8 | 96.8 | 22.1 | 36.7 | -3.7 | 46.2 | 45.2 | 69.1 | -9.3 | 0.3 | -18.4 | 3 | 0.1 | -11.5 | -17.4 | -9.8 | -16.4 | 78.3 | 65.8 | 6.6 | -31.3 | 49.9 | 8.4 | 46.4 | 8.7 | -24.9 | -58.2 | 2.7 | -72.5 | -67.8 | 6.2 | -22.7 | -11.9 | -5.2 | 23.9 | 31.2 | 28.3 | 22.6 | 103.6 | 78.1 | 70.4 | 109 | 133.9 | 134.3 | 121 | 88.566 | 250.187 | 266.281 | 169.154 | 57.169 | 176.185 | 183.076 | 93.761 | 183.243 | 147.119 | 91.477 | 119.256 | 159.928 | 185.571 | 172.809 | 225.914 | 243.301 | 255.193 | 204.029 | 188.661 | 183.015 | 162.115 | 179.674 | 146.685 | 115.68 | 120.298 | 111.575 | 130.671 | 137.328 | 146.566 | 134.505 | 127.326 | 108.232 | 110.516 | 137.275 | 131.646 | 110.018 | 118.4 | 130.1 | 120.6 | 86 | 231.3 | 211.9 | 179 | 139.7 | 132.8 | 149.6 | 138.7 | 94.3 | 119.9 | 138.8 | 67.5 | 87.3 | 90.5 | 87.4 | 76.7 | 63.4 | 65.9 | 82.5 | 72.7 | 37.4 | 56.7 | 48.8 | 34 | 19.4 |
Brutowinstmarge
| 0.169 | 0.365 | 0.14 | 0.235 | -0.026 | 0.213 | 0.228 | 0.253 | -0.068 | 0.001 | -0.13 | 0.016 | 0.001 | -0.068 | -0.281 | -0.109 | -0.127 | 0.235 | 0.238 | 0.034 | -0.242 | 0.185 | 0.051 | 0.194 | 0.043 | -0.106 | -0.28 | 0.011 | -0.468 | -0.44 | 0.028 | -0.124 | -0.059 | -0.023 | 0.106 | 0.122 | 0.113 | 0.053 | 0.263 | 0.232 | 0.241 | 0.303 | 0.366 | 0.352 | 0.306 | 0.246 | 0.644 | 0.658 | 0.463 | 0.166 | 0.518 | 0.561 | 0.387 | 0.503 | 0.496 | 0.426 | 0.46 | 0.527 | 0.513 | 0.587 | 0.578 | 0.523 | 0.559 | 0.579 | 0.523 | 0.561 | 0.522 | 0.476 | 0.431 | 0.416 | 0.411 | 0.392 | 0.448 | 0.498 | 0.496 | 0.464 | 0.494 | 0.517 | 0.508 | 0.556 | 0.557 | 0.517 | 0.537 | 0.593 | 0.605 | 0.578 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.637 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 1.7 | 1.5 | 1.2 | 1.4 | 1.8 | 1.9 | 1.8 | 1.5 | 1.7 | 1.9 | 1.6 | 1.4 | 1.6 | 1.3 | 1.8 | 2.4 | 3.2 | 2.5 | 2.9 | 1.9 | 2.4 | 2.9 | 2 | 3.1 | 2.8 | 5.4 | 4.2 | 4.5 | 3.5 | 5.3 | 3.7 | 4.7 | 5.8 | 5 | 4.3 | 5.2 | 5.9 | 7 | 11.6 | 10.2 | 8.8 | 10.8 | 9.8 | 9.7 | 8.4 | 11.914 | 11.663 | 7.278 | 7.468 | 2.049 | 9.434 | 5.525 | 7.273 | 5.95 | 4.569 | 5.753 | 5.519 | 5.174 | 4.643 | 6.949 | 6.04 | 2.41 | 1.724 | 2.081 | 5.639 | 4.286 | 4.502 | 3.32 | 2.597 | 2.591 | 2.212 | 2.518 | 0.761 | 0.712 | 0 | 0.627 | 1.435 | 0.756 | 0 | 1.465 | 2.614 | 2.657 | 0 | 2.5 | 5.4 | 5.7 | 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 | 12.1 | 9.2 | 10.2 | 0 | 0 | 9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 9.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.9 | 8.4 | 9.7 | 9 | 9 | 9.4 | 7.8 | 8.7 | 12.5 | 12.5 | 10.5 | 10 | 11.8 | 15.7 | 0 | 12.9 | 16.6 | 17 | 16 | 14.2 | 16 | 0 | 16.41 | 12.839 | 15.964 | 0 | 13.507 | 13.962 | 13.594 | 15.771 | 11.512 | 14.284 | 14.447 | 13.243 | 10.777 | 11.713 | 13.537 | 21.264 | 22.675 | 17.428 | 15.215 | 17.703 | 14.654 | 17.461 | 15.949 | 15.713 | 18.292 | 17.466 | 16.782 | 18.927 | 21.663 | 18.677 | 17.824 | 20.141 | 18.735 | 19.695 | 18.928 | 18.58 | 18.938 | 17.8 | 17.2 | 17.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 8.4 | 0 | 0 | 0 | 10.6 | 9.9 | 9.6 | 9.8 | 9.6 | 8.4 | 8.9 | 9.2 | 9.7 | 9.8 | 8.4 | 9.2 | 11.9 | 18.2 | 11.2 | 10.7 | 11.6 | 13 | 13.2 | 8.4 | 16.9 | 8.4 | 9.7 | 9 | 9 | 9.4 | 7.8 | 8.7 | 12.5 | 12.5 | 10.5 | 10 | 11.8 | 15.7 | 14.7 | 12.9 | 16.6 | 17 | 16 | 14.2 | 16 | 16.159 | 0 | 0 | 0 | 9.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.4 | 12.1 | 9.2 | 10.2 | 10.6 | 9.9 | 9.6 | 9.8 | 9.6 | 8.4 | 8.9 | 9.2 | 9.7 | 9.8 | 8.4 | 9.2 | 11.9 | 18.2 | 11.2 | 10.7 | 11.6 | 13 | 13.2 | 8.4 | 16.9 | 8.4 | 9.7 | 9 | 9 | 9.4 | 7.8 | 8.7 | 12.5 | 12.5 | 10.5 | 10 | 11.8 | 15.7 | 14.7 | 12.9 | 16.6 | 17 | 16 | 14.2 | 16 | 16.159 | 16.41 | 12.839 | 15.964 | 9.759 | 13.507 | 13.962 | 13.594 | 15.771 | 11.512 | 14.284 | 14.447 | 13.243 | 10.777 | 11.713 | 13.537 | 21.264 | 22.675 | 17.428 | 15.215 | 17.703 | 14.654 | 17.461 | 15.949 | 15.713 | 18.292 | 17.466 | 16.782 | 18.927 | 21.663 | 18.677 | 17.824 | 20.141 | 18.735 | 19.695 | 18.928 | 18.58 | 18.938 | 17.8 | 17.2 | 17.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0.8 | 0 | 0.1 | 0 | 6.5 | -0.6 | 2.5 | 4 | -7.9 | -1.1 | 0.2 | 2.9 | -9.2 | -23.6 | 1.8 | 3 | -3.4 | -1.4 | -0.9 | -3.3 | -6.7 | -1 | 1.1 | 5.2 | -30.8 | -12.8 | 3.7 | -8.4 | 6.6 | 3.1 | -4.2 | -1.4 | -1.2 | -6.5 | -4.7 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.181 | -0.889 | -6.719 | 0.982 | -3.174 | -10.258 | 1.424 | 70.422 | 116.983 | 78.732 | 66.112 | 64.529 | 96.06 | 65.067 | 72.992 | 51.15 | 9.149 | 5.725 | 65.036 | 50.34 | 65.83 | 53.148 | -59.715 | 359.931 | -83.463 | -93.211 | -101.804 | 56.713 | 76.013 | 95.125 | 70.644 | 73.156 | -39.653 | 432.389 | 65.755 | 68.046 | 61.64 | 160.39 | 63 | 64.6 | 42.7 | -592 | 0 | 0 | 0 | -393.7 | 0 | 0 | 0 | -360.7 | 0 | 32.5 | 0 | -259.7 | 0 | 0 | 0 | -210.5 | 0 | 0 | 0 | -121 | 0 | 0 | 0 |
Bedrijfskosten
| 10.1 | 13.6 | 10.4 | 11.6 | 12.4 | 11.8 | 10.8 | 11.3 | 15.3 | 4.3 | 10.5 | 10.6 | 5.3 | -27.7 | -13 | 11.6 | 15.1 | 20.7 | 14.1 | 12.6 | 11.1 | 8.2 | 17.8 | 17.3 | 19.7 | 13.8 | 13.9 | 13.5 | 12.5 | 28.1 | 11.5 | 13.4 | 18.3 | 17.5 | 14.8 | 15.2 | 17.7 | 22.7 | 26.3 | 23.1 | 25.4 | 27.8 | 25.8 | 23.9 | 24.4 | 28.073 | 139.509 | 180.824 | 133.892 | 11.808 | 136.093 | 134.12 | 91.289 | 138.704 | 94.813 | 86.149 | 84.495 | 114.477 | 80.487 | 91.654 | 70.727 | 99.381 | 17.489 | 84.545 | 71.194 | 87.819 | 72.304 | -38.934 | 378.477 | -65.159 | -72.707 | -81.82 | 74.256 | 95.652 | 116.788 | 89.948 | 92.415 | -18.756 | 451.124 | 86.915 | 89.588 | 82.877 | 179.328 | 83.3 | 87.2 | 66.2 | -592 | 0 | 0 | 0 | -393.7 | 0 | 0 | 0 | -360.7 | 0 | 41.3 | 0 | -259.7 | 0 | 0 | 0 | -210.5 | 0 | 0 | 0 | -121 | 0 | 0 | 0 |
Bedrijfsresultaat
| 26.7 | -111.9 | 11.7 | 28.2 | -22.9 | 33.1 | 35.6 | 60.7 | -21.3 | -26.6 | -29.9 | -7.3 | -2.3 | -21.4 | -4.3 | -82.2 | -80.2 | 54.2 | 50.3 | -7.3 | -42.5 | 26.4 | -10.4 | 30.5 | -7.3 | -159.3 | -113.3 | -17.4 | -93.7 | -92.5 | -11.5 | -44.6 | -31.6 | -332.9 | -62.7 | -45.7 | 10.9 | -39.7 | 52.5 | 46.2 | 45.2 | 66.4 | 108.3 | 110.6 | 96.8 | 60.571 | 110.858 | 86.552 | 35.804 | 42.778 | 44.492 | 48.956 | 2.472 | 45.821 | -27.574 | 5.328 | 34.223 | 43.048 | 52.678 | 32.934 | 104.602 | 143.92 | 237.704 | 119.484 | 117.467 | 95.196 | 89.811 | 218.608 | -231.792 | 180.839 | 193.005 | 193.395 | 56.415 | 41.676 | 29.778 | 44.557 | 34.911 | 126.988 | -340.608 | 50.36 | 42.058 | 27.141 | -60.928 | 46.8 | 33.4 | 19.8 | -360.7 | 211.9 | 179 | 139.7 | -260.9 | 149.6 | 138.7 | 94.3 | -240.8 | 138.8 | 26.2 | 87.3 | -169.2 | 87.4 | 76.7 | 63.4 | -144.6 | 82.5 | 72.7 | 37.4 | -64.3 | 48.8 | 34 | 19.4 |
Bedrijfsresultaat ratio
| 0.123 | -0.422 | 0.074 | 0.181 | -0.16 | 0.153 | 0.179 | 0.222 | -0.156 | -0.13 | -0.211 | -0.039 | -0.014 | -0.127 | -0.069 | -0.91 | -0.623 | 0.163 | 0.182 | -0.038 | -0.329 | 0.098 | -0.064 | 0.127 | -0.036 | -0.675 | -0.546 | -0.072 | -0.605 | -0.6 | -0.051 | -0.244 | -0.156 | -1.451 | -0.278 | -0.179 | 0.043 | -0.092 | 0.133 | 0.137 | 0.155 | 0.185 | 0.296 | 0.29 | 0.245 | 0.168 | 0.285 | 0.214 | 0.098 | 0.124 | 0.131 | 0.15 | 0.01 | 0.126 | -0.093 | 0.025 | 0.132 | 0.142 | 0.146 | 0.112 | 0.268 | 0.309 | 0.521 | 0.339 | 0.325 | 0.292 | 0.289 | 0.579 | -0.681 | 0.65 | 0.659 | 0.679 | 0.193 | 0.151 | 0.101 | 0.154 | 0.135 | 0.606 | -1.566 | 0.204 | 0.178 | 0.128 | -0.276 | 0.213 | 0.168 | 0.133 | -1.559 | 1 | 1 | 1 | -1.965 | 1 | 1 | 1 | -2.008 | 1 | 0.247 | 1 | -1.87 | 1 | 1 | 1 | -2.194 | 1 | 1 | 1 | -1.134 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -21.4 | 169.9 | -17.3 | -32.4 | -30.7 | -31.2 | -28.1 | -32.7 | -22.9 | -25.4 | -30.5 | -15.9 | -30.7 | -87.1 | -24.2 | -88.5 | -83.8 | -28.9 | -14.3 | -33.1 | -22.1 | -46.3 | -19.2 | -14.3 | -18.6 | -152.9 | -64 | -26.7 | -18 | -23 | -18.9 | -21.6 | -32 | -334.4 | -89.6 | -73.9 | -20.6 | -57.8 | -49.9 | -20.5 | -32.3 | -36.4 | -10.2 | -13.1 | -8.7 | -15.505 | -0.573 | -7.771 | -0.543 | -32.832 | -10.322 | -1.113 | -5.019 | -6.223 | -80.375 | -32.693 | -19.828 | -15.591 | -36.662 | -40.981 | -65.534 | 8.055 | 4.933 | -1.404 | -1.223 | -11.396 | 3.817 | -118.477 | 141.595 | -146.435 | 2.965 | -25.791 | 17.178 | 0.941 | -81.271 | -0.575 | 1.138 | -0.818 | -40.848 | 2.902 | -30.896 | 2.811 | 47.646 | -3.7 | -18.9 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 5.3 | 58 | -5.6 | -4.2 | -53.6 | 1.9 | 7.5 | 28 | -44.2 | -45 | -59.4 | -23.5 | -35.9 | -52.7 | -28.6 | -109.9 | -115.3 | 28.7 | 37.4 | -39.1 | -64.5 | -4.6 | -28.6 | 14.8 | -29.6 | -191.6 | -136.1 | -37.5 | -103 | -118.9 | -24.2 | -57.7 | -62.2 | -357.1 | -80.5 | -57.9 | -10 | -57.9 | 27.4 | 34.5 | 12.7 | 44.8 | 97.9 | 97.3 | 87.9 | 44.988 | 101.903 | 65.418 | 16.164 | 12.529 | 29.991 | 30.293 | -8.3 | 38.316 | -28.069 | -27.365 | 14.933 | 29.86 | 68.422 | 40.174 | 89.653 | 135.561 | 228.93 | 118.08 | 116.244 | 73.544 | 75.749 | 100.131 | -90.197 | 34.404 | 26.159 | 167.604 | 10.653 | 5.979 | -51.493 | 12.266 | 6.535 | 103.204 | -343.148 | 16.366 | 11.162 | 0.015 | -13.282 | 10.4 | 14.5 | -49.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.024 | 0.219 | -0.036 | -0.027 | -0.375 | 0.009 | 0.038 | 0.102 | -0.325 | -0.22 | -0.419 | -0.126 | -0.225 | -0.312 | -0.462 | -1.217 | -0.895 | 0.086 | 0.135 | -0.203 | -0.499 | -0.017 | -0.175 | 0.062 | -0.147 | -0.812 | -0.656 | -0.156 | -0.665 | -0.772 | -0.108 | -0.315 | -0.306 | -1.557 | -0.357 | -0.226 | -0.04 | -0.135 | 0.07 | 0.102 | 0.043 | 0.125 | 0.268 | 0.255 | 0.223 | 0.125 | 0.262 | 0.162 | 0.044 | 0.036 | 0.088 | 0.093 | -0.034 | 0.105 | -0.095 | -0.127 | 0.058 | 0.098 | 0.189 | 0.137 | 0.229 | 0.291 | 0.501 | 0.335 | 0.322 | 0.226 | 0.244 | 0.265 | -0.265 | 0.124 | 0.089 | 0.588 | 0.036 | 0.022 | -0.174 | 0.042 | 0.025 | 0.493 | -1.578 | 0.066 | 0.047 | 0 | -0.06 | 0.047 | 0.073 | -0.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 7.4 | -2.4 | 1.2 | 5.1 | 5.2 | 6.9 | 4.9 | 9.3 | 5 | 8.5 | 1.3 | 2.5 | 3.2 | 7.5 | 4 | 1.5 | 2.2 | 17.8 | 5.9 | 9.8 | 0.6 | 18.8 | 6.8 | 4.4 | 10.4 | 3.3 | 53.7 | -5.3 | 3.5 | 37.4 | 4.8 | -5.9 | -5.1 | -22.5 | 29.5 | 5.9 | 9.5 | 35.7 | 18.9 | 4.9 | 8.1 | 14.7 | 23.7 | 25.8 | 25.4 | 4.844 | 15.004 | 19.54 | 3.546 | 6.824 | 16.723 | 5.856 | 0.642 | -3.195 | 14.945 | -2.759 | 4.912 | 3.601 | 16.3 | 3.993 | 28.048 | 38.158 | 72.921 | 19.732 | 38.243 | 21.394 | 35.358 | 32.762 | -4.729 | 11.958 | 2.413 | 12.185 | 46.263 | 0.742 | 54.42 | -4.844 | -3.487 | -2.11 | -122.052 | -0.946 | -3.114 | -6.644 | -19.49 | -9.7 | 2.7 | -15.3 | -29.6 | -40.6 | -29.1 | -12.3 | -16.1 | -28.7 | -20.7 | -6.9 | -11 | -21.2 | 6.5 | -2.7 | -7.1 | -17.4 | -8.9 | -3.4 | -5 | -14.2 | -12.2 | -11.3 | -3.5 | -8.3 | -4.3 | -0.9 |
Nettowinst
| -2.1 | 60.4 | -6.8 | -9.3 | -58.8 | -5 | 2.6 | 18.7 | -49.2 | -53.5 | -60.7 | -26 | -39.1 | -60.2 | -32.6 | -111.4 | -117.5 | 10.9 | 31.5 | -48.9 | -65.1 | -23.5 | -35.4 | 10.4 | -40 | -194.8 | -189.9 | -32.2 | -106.5 | -156.2 | -29 | -51.8 | -57.1 | -334.6 | -110 | -63.8 | -19.5 | -93.6 | 8.4 | 29.7 | 4.6 | 30.1 | 74.2 | 71.5 | 62.5 | 40.144 | 86.9 | 45.879 | 12.618 | 5.538 | 13.458 | 23.636 | -8.942 | 39.702 | -41.197 | -22.3 | 16.188 | 22.871 | 47.748 | 41.042 | 54.164 | 98.365 | 156.009 | 98.348 | 78.67 | 107.575 | 42.021 | 70.311 | -89.033 | 22.446 | 23.746 | 155.419 | -30.557 | 7.609 | -105.913 | 17.11 | 10.022 | 105.314 | -227.651 | 17.312 | 14.276 | 6.659 | 6.231 | 20.1 | 11.8 | -54.4 | 29.6 | 40.6 | 29.1 | 12.3 | 16.1 | 28.7 | 20.7 | 6.9 | 11 | 21.2 | 15.1 | 2.7 | 7.1 | 17.4 | 8.9 | 3.4 | 5 | 14.2 | 12.2 | 11.3 | 3.5 | 8.3 | 4.3 | 0.9 |
Nettowinstmarge
| -0.01 | 0.228 | -0.043 | -0.06 | -0.411 | -0.023 | 0.013 | 0.068 | -0.361 | -0.262 | -0.428 | -0.14 | -0.245 | -0.356 | -0.527 | -1.234 | -0.912 | 0.033 | 0.114 | -0.254 | -0.503 | -0.087 | -0.217 | 0.043 | -0.199 | -0.826 | -0.915 | -0.134 | -0.688 | -1.014 | -0.129 | -0.283 | -0.281 | -1.459 | -0.487 | -0.249 | -0.078 | -0.218 | 0.021 | 0.088 | 0.016 | 0.084 | 0.203 | 0.187 | 0.158 | 0.111 | 0.224 | 0.113 | 0.035 | 0.016 | 0.04 | 0.072 | -0.037 | 0.109 | -0.139 | -0.104 | 0.062 | 0.075 | 0.132 | 0.139 | 0.139 | 0.212 | 0.342 | 0.279 | 0.218 | 0.33 | 0.135 | 0.186 | -0.262 | 0.081 | 0.081 | 0.545 | -0.105 | 0.028 | -0.358 | 0.059 | 0.039 | 0.503 | -1.047 | 0.07 | 0.06 | 0.031 | 0.028 | 0.092 | 0.059 | -0.366 | 0.128 | 0.192 | 0.163 | 0.088 | 0.121 | 0.192 | 0.149 | 0.073 | 0.092 | 0.153 | 0.142 | 0.031 | 0.078 | 0.199 | 0.116 | 0.054 | 0.076 | 0.172 | 0.168 | 0.302 | 0.062 | 0.17 | 0.126 | 0.046 |
WPA (Winst Per Aandeel)
| -0.002 | 0.066 | -0.007 | -0.01 | -0.065 | -0.008 | 0.004 | 0.037 | -0.11 | -0.13 | -0.15 | -0.066 | -0.1 | -0.16 | -0.084 | -0.29 | -0.32 | 0.028 | 0.09 | -0.14 | -0.19 | -0.061 | -0.1 | 0.03 | -0.12 | -0.5 | -0.56 | -0.095 | -0.31 | -0.4 | -0.12 | -0.22 | -0.24 | -1.54 | -0.51 | -0.3 | -0.09 | -0.44 | 0.04 | 0.14 | 0.02 | 0.078 | 0.35 | 0.33 | 0.29 | 0.19 | 0.4 | 0.21 | 0.06 | 0.03 | 0.06 | 0.11 | -0.041 | 0.1 | -0.21 | -0.11 | 0.06 | 0.059 | 0.24 | 0.22 | 0.31 | 0.56 | 0.88 | 0.55 | 0.2 | 0.59 | 0.23 | 0.47 | -0.49 | 0.12 | 0.13 | 0.85 | -0.055 | 0.008 | -0.27 | 0.019 | 0.097 | 1.02 | -0.24 | 0.019 | 0.016 | 0.007 | 0.016 | 0.022 | 0.11 | -0.53 | 0.077 | 0.39 | 0.28 | 0.12 | 0.042 | 0.28 | 0.2 | 0.067 | 0.029 | 0.21 | 0.15 | 0.026 | 0.018 | 0.17 | 0.086 | 0.033 | 0.013 | 0.14 | 0.12 | 0.11 | 0.034 | 0.08 | 0.042 | 0.009 |
Verwaterde WPA
| -0.002 | 0.065 | -0.007 | -0.01 | -0.064 | -0.008 | 0.004 | 0.037 | -0.11 | -0.13 | -0.14 | -0.065 | -0.092 | -0.16 | -0.084 | -0.29 | -0.32 | 0.028 | 0.09 | -0.14 | -0.19 | -0.061 | -0.1 | 0.03 | -0.12 | -0.5 | -0.56 | -0.094 | -0.31 | -0.4 | -0.12 | -0.22 | -0.24 | -1.54 | -0.51 | -0.29 | -0.09 | -0.43 | 0.04 | 0.14 | 0.02 | 0.078 | 0.34 | 0.33 | 0.29 | 0.18 | 0.4 | 0.21 | 0.06 | 0.03 | 0.06 | 0.11 | -0.041 | 0.1 | -0.21 | -0.11 | 0.06 | 0.059 | 0.24 | 0.22 | 0.31 | 0.53 | 0.83 | 0.55 | 0.2 | 0.59 | 0.23 | 0.47 | -0.49 | 0.12 | 0.13 | 0.85 | -0.3 | 0.008 | -0.27 | 0.019 | 0.097 | 1.02 | -0.59 | 0.019 | 0.016 | 0.007 | 0.016 | 0.022 | 0.013 | -0.059 | 0.077 | 0.044 | 0.031 | 0.013 | 0.042 | 0.031 | 0.022 | 0.007 | 0.029 | 0.023 | 0.016 | 0.003 | 0.018 | 0.019 | 0.01 | 0.004 | 0.013 | 0.015 | 0.013 | 0.012 | 0.009 | 0.009 | 0.005 | 0.001 |
EBITDA
| 111 | 171.3 | 107.3 | 92.2 | 35.6 | 120.1 | 101.6 | 199.8 | 51.1 | 149.5 | 63.7 | 122.7 | 114.3 | 174.6 | 53.2 | 73.2 | 76.7 | 229.7 | 204.6 | 96.1 | 53.3 | 158.4 | 98.5 | 171 | 93.4 | 131.2 | 117.1 | 121.1 | 23.8 | 46.2 | 126.3 | 67 | 53.4 | -163.8 | 163.1 | 172.5 | 111.9 | 241.1 | 189.5 | 175.7 | 122.5 | 187.1 | 214.9 | 204.3 | 202.4 | 157.592 | 224.022 | 240.623 | 150.526 | 137.626 | 157.778 | 167.832 | 79.059 | 148.232 | 146.033 | 61.644 | 94.394 | 147.639 | 207.209 | 179.112 | 210.182 | 233.65 | 312.746 | 184.52 | 167.807 | 161.026 | 153.808 | 259.016 | -135.055 | 232.965 | 244.79 | 252.102 | 140.545 | 117.689 | 158.011 | 115.876 | 108.067 | 188.786 | -273.94 | 116.115 | 110.104 | 88.781 | 7.348 | 109.8 | 98 | 62.5 | -360.7 | 211.9 | 179 | 139.7 | -260.9 | 149.6 | 138.7 | 94.3 | -240.8 | 138.8 | 58.7 | 87.3 | -169.2 | 87.4 | 76.7 | 63.4 | -144.6 | 82.5 | 72.7 | 37.4 | -64.3 | 48.8 | 34 | 19.4 |
EBITDA ratio
| 0.511 | 0.646 | 0.682 | 0.591 | 0.249 | 0.554 | 0.512 | 0.73 | 0.375 | 0.731 | 0.45 | 0.66 | 0.716 | 1.034 | 0.859 | 0.811 | 0.595 | 0.691 | 0.74 | 0.499 | 0.412 | 0.587 | 0.603 | 0.713 | 0.464 | 0.556 | 0.564 | 0.504 | 0.154 | 0.3 | 0.564 | 0.366 | 0.263 | -0.714 | 0.723 | 0.674 | 0.446 | 0.561 | 0.481 | 0.521 | 0.419 | 0.52 | 0.588 | 0.535 | 0.513 | 0.438 | 0.577 | 0.594 | 0.412 | 0.399 | 0.464 | 0.514 | 0.326 | 0.407 | 0.493 | 0.287 | 0.364 | 0.486 | 0.573 | 0.609 | 0.538 | 0.502 | 0.685 | 0.523 | 0.465 | 0.494 | 0.495 | 0.686 | -0.397 | 0.837 | 0.836 | 0.885 | 0.481 | 0.427 | 0.535 | 0.4 | 0.419 | 0.901 | -1.26 | 0.47 | 0.466 | 0.417 | 0.033 | 0.5 | 0.492 | 0.42 | -1.559 | 1 | 1 | 1 | -1.965 | 1 | 1 | 1 | -2.008 | 1 | 0.554 | 1 | -1.87 | 1 | 1 | 1 | -2.194 | 1 | 1 | 1 | -1.134 | 1 | 1 | 1 |