Power Integrations, Inc.
NASDAQ:POWI
63.33 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 115.837 | 106.198 | 91.688 | 89.507 | 125.511 | 123.223 | 106.297 | 124.77 | 160.233 | 183.986 | 182.149 | 172.654 | 176.776 | 180.11 | 173.737 | 150.693 | 121.129 | 106.832 | 109.664 | 114.457 | 114.159 | 102.865 | 89.188 | 93.307 | 110.085 | 109.482 | 103.081 | 108.249 | 111.255 | 107.563 | 104.688 | 101.108 | 103.79 | 97.169 | 85.326 | 87.289 | 88.878 | 85.265 | 82.557 | 86.595 | 90.144 | 88.985 | 83.073 | 90.412 | 91.715 | 87.922 | 77.04 | 79.17 | 78.045 | 76.382 | 71.773 | 66.73 | 75.063 | 80.184 | 76.762 | 72.986 | 75.452 | 79.858 | 71.507 | 66.138 | 60.024 | 49.25 | 40.289 | 42.417 | 53.816 | 53.635 | 51.84 | 52.68 | 49.806 | 43.24 | 45.317 | 41.281 | 44.404 | 41.465 | 35.253 | 36.813 | 36.543 | 35.299 | 34.416 | 33.581 | 32.946 | 35.944 | 34.165 | 32.291 | 34.525 | 29.8 | 29.09 | 29.198 | 28.168 | 27.148 | 23.67 | 23.649 | 23.003 | 21.247 | 26.196 | 26.632 | 27.86 | 29.012 | 28.01 | 30.127 | 30.14 | 22.979 | 20.821 | 20.152 | 20.317 | 15.113 | 14.426 | 15.1 | 13 | 9.6 | 7.1 | 6.2 | 5.6 | 5.4 | 6.1 |
Kosten van de omzet
| 52.666 | 49.665 | 43.908 | 43.299 | 59.566 | 60.377 | 52.34 | 57.416 | 68.198 | 77.143 | 81.474 | 79.478 | 85.037 | 88.797 | 89.326 | 76.688 | 61.56 | 53.296 | 53.184 | 56.232 | 56.028 | 51.293 | 43.714 | 45.302 | 53.08 | 53.248 | 49.537 | 54.221 | 55.542 | 54.116 | 54.212 | 51.724 | 52.597 | 49.532 | 42.379 | 44.373 | 44.717 | 41.247 | 40.265 | 40.79 | 41.092 | 40.249 | 37.096 | 42.021 | 42.941 | 41.715 | 37.176 | 39.767 | 39.294 | 38.627 | 37.181 | 35.176 | 40.02 | 42.558 | 40.339 | 36.86 | 36.447 | 38.369 | 35.585 | 32.322 | 30.901 | 25.053 | 19.357 | 23.472 | 24.659 | 24.829 | 23.718 | 24.661 | 23.409 | 19.288 | 20.2 | 19.172 | 20.355 | 17.359 | 16.908 | 18.692 | 18.463 | 18.045 | 17.779 | 17.356 | 17.188 | 19.392 | 17.473 | 15.906 | 18.222 | 14.67 | 14.016 | 15.269 | 16.328 | 15.758 | 13.368 | 13.486 | 13.092 | 11.893 | 12.781 | 13.287 | 13.28 | 13.867 | 13.442 | 14.178 | 12.667 | 10.482 | 9.467 | 9.773 | 10.635 | 8.254 | 7.976 | 8 | 7 | 4.8 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 63.171 | 56.533 | 47.78 | 46.208 | 65.945 | 62.846 | 53.957 | 67.354 | 92.035 | 106.843 | 100.675 | 93.176 | 91.739 | 91.313 | 84.411 | 74.005 | 59.569 | 53.536 | 56.48 | 58.225 | 58.131 | 51.572 | 45.474 | 48.005 | 57.005 | 56.234 | 53.544 | 54.028 | 55.713 | 53.447 | 50.476 | 49.384 | 51.193 | 47.637 | 42.947 | 42.916 | 44.161 | 44.018 | 42.292 | 45.805 | 49.052 | 48.736 | 45.977 | 48.391 | 48.774 | 46.207 | 39.864 | 39.403 | 38.751 | 37.755 | 34.592 | 31.554 | 35.043 | 37.626 | 36.423 | 36.126 | 39.005 | 41.489 | 35.922 | 33.816 | 29.123 | 24.197 | 20.932 | 18.945 | 29.157 | 28.806 | 28.122 | 28.019 | 26.397 | 23.952 | 25.117 | 22.109 | 24.049 | 24.106 | 18.345 | 18.121 | 18.08 | 17.254 | 16.637 | 16.225 | 15.758 | 16.552 | 16.692 | 16.385 | 16.303 | 15.13 | 15.074 | 13.929 | 11.84 | 11.39 | 10.302 | 10.163 | 9.911 | 9.354 | 13.415 | 13.345 | 14.58 | 15.145 | 14.568 | 15.949 | 17.473 | 12.497 | 11.354 | 10.379 | 9.682 | 6.859 | 6.45 | 7.1 | 6 | 4.8 | 7.1 | 6.2 | 5.6 | 5.4 | 6.1 |
Brutowinstmarge
| 0.545 | 0.532 | 0.521 | 0.516 | 0.525 | 0.51 | 0.508 | 0.54 | 0.574 | 0.581 | 0.553 | 0.54 | 0.519 | 0.507 | 0.486 | 0.491 | 0.492 | 0.501 | 0.515 | 0.509 | 0.509 | 0.501 | 0.51 | 0.514 | 0.518 | 0.514 | 0.519 | 0.499 | 0.501 | 0.497 | 0.482 | 0.488 | 0.493 | 0.49 | 0.503 | 0.492 | 0.497 | 0.516 | 0.512 | 0.529 | 0.544 | 0.548 | 0.553 | 0.535 | 0.532 | 0.526 | 0.517 | 0.498 | 0.497 | 0.494 | 0.482 | 0.473 | 0.467 | 0.469 | 0.474 | 0.495 | 0.517 | 0.52 | 0.502 | 0.511 | 0.485 | 0.491 | 0.52 | 0.447 | 0.542 | 0.537 | 0.542 | 0.532 | 0.53 | 0.554 | 0.554 | 0.536 | 0.542 | 0.581 | 0.52 | 0.492 | 0.495 | 0.489 | 0.483 | 0.483 | 0.478 | 0.46 | 0.489 | 0.507 | 0.472 | 0.508 | 0.518 | 0.477 | 0.42 | 0.42 | 0.435 | 0.43 | 0.431 | 0.44 | 0.512 | 0.501 | 0.523 | 0.522 | 0.52 | 0.529 | 0.58 | 0.544 | 0.545 | 0.515 | 0.477 | 0.454 | 0.447 | 0.47 | 0.462 | 0.5 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 25.829 | 26.047 | 23.225 | 23.505 | 24.064 | 24.517 | 23.981 | 23.504 | 23.205 | 23.507 | 23.678 | 22.028 | 21.137 | 21.741 | 20.027 | 21.921 | 20.868 | 19.77 | 19.152 | 18.298 | 17.957 | 19.269 | 17.946 | 17.965 | 17.236 | 17.898 | 17.481 | 17.18 | 17.34 | 17.341 | 16.64 | 15.766 | 15.906 | 15.859 | 14.779 | 13.856 | 13.888 | 14.683 | 14.573 | 13.667 | 13.458 | 14.366 | 13.49 | 12.909 | 12.984 | 13.489 | 12.272 | 11.575 | 11.428 | 12.066 | 10.64 | 9.732 | 10.345 | 10.195 | 10.023 | 9.753 | 9.348 | 8.674 | 8.111 | 8.214 | 6.846 | 7.689 | 7.724 | 14.114 | 7.022 | 7.979 | 7.752 | 6.702 | 6.664 | 5.916 | 5.894 | 6.257 | 6.331 | 6.018 | 5.809 | 4.804 | 4.105 | 4.104 | 4.098 | 3.826 | 4.096 | 4.088 | 4.152 | 3.891 | 4.287 | 4.181 | 4.084 | 3.888 | 3.561 | 3.648 | 3.607 | 3.643 | 3.586 | 3.696 | 3.546 | 2.951 | 3.084 | 3.431 | 3.055 | 3.08 | 2.813 | 2.535 | 2.336 | 2.005 | 1.947 | 1.72 | 1.559 | 1.6 | 1.4 | 1.2 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 8.641 | 10.475 | 8.363 | 8.282 | 7.945 | 8.671 | 8.334 | 7.465 | 5.759 | 6.059 | 9.614 | 11.073 | 9.386 | 9.306 | 10.075 | 10.028 | 10.302 | 7.804 | 8.761 | 8.381 | 6.651 | 7.052 | 8.39 | 6.492 | 8.466 | 9.22 | 9.014 | 9.127 | 9.546 | 8.765 | 8.704 | 8.257 | 8.789 | 8.133 | 7.85 | 6.896 | 7.361 | 7.48 | 7.983 | 7.574 | 7.155 | 7.813 | 7.646 | 8.266 | 7.984 | 8.066 | 7.734 | 8.109 | 7.912 | 6.687 | 6.603 | 5.747 | 6.145 | 6.141 | 6.475 | 6.339 | 6.746 | 6.465 | 6.013 | 7.227 | 5.465 | 5.594 | 5.681 | 22.809 | 13.476 | 13.802 | 13.107 | 13.298 | 13.451 | 11.717 | 12.723 | 14.574 | 16.54 | 14.63 | 14.616 | 11.478 | 8.51 | 7.196 | 6.795 | 5.898 | 5.794 | 5.992 | 5.691 | 5.389 | 5.547 | 5.723 | 5.673 | 5.356 | 5.356 | 5.193 | 4.835 | 5.046 | 5.334 | 5.273 | 4.812 | 4.254 | 4.882 | 4.943 | 5.325 | 4.628 | 7.217 | 4.156 | 3.844 | 3.775 | 3.443 | 2.454 | 2.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 17.119 | 18.053 | 15.722 | 15.472 | 16.224 | 17.017 | 15.885 | 15.493 | 14.7 | 16.045 | 16.336 | 15.59 | 15.624 | 15.29 | 14.123 | 14.113 | 13.658 | 13.037 | 13.473 | 14.241 | 13.074 | 12.815 | 12.59 | 12.746 | 13.278 | 13.497 | 12.574 | 12.743 | 12.768 | 13.144 | 11.633 | 11.941 | 11.447 | 11.407 | 10.74 | 10.449 | 10.463 | 11.567 | 11.307 | 11.262 | 10.935 | 11.434 | 10.975 | 10.951 | 10.091 | 10.242 | 9.659 | 9.232 | 9.206 | 8.419 | 8.111 | 8.282 | 7.99 | 8.104 | 8.248 | 9.063 | 7.657 | 7.527 | 6.92 | 7.127 | 5.744 | 5.925 | 6.222 | 35.898 | 0.013 | 0.015 | 7.419 | 26.94 | 6.976 | 6.171 | 6.341 | 25.712 | 1.311 | 6.497 | 6.227 | 16.07 | 4.418 | 4.263 | 0.012 | 15.273 | 3.412 | 3.943 | 4.112 | 15.484 | 3.846 | 3.919 | 4.046 | 14.537 | 0.013 | 3.645 | 3.402 | 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
| 25.76 | 28.528 | 24.085 | 23.754 | 24.169 | 25.688 | 24.219 | 22.958 | 20.459 | 22.104 | 25.95 | 26.663 | 25.01 | 24.596 | 24.198 | 24.141 | 23.96 | 20.841 | 22.234 | 22.622 | 19.725 | 19.867 | 20.98 | 19.238 | 21.744 | 22.717 | 21.588 | 21.87 | 22.314 | 21.909 | 20.337 | 20.198 | 20.236 | 19.54 | 18.59 | 17.345 | 17.824 | 19.047 | 19.29 | 18.836 | 18.09 | 19.247 | 18.621 | 19.217 | 18.075 | 18.308 | 17.393 | 17.341 | 17.118 | 15.106 | 14.714 | 14.029 | 14.135 | 14.245 | 14.723 | 15.402 | 14.403 | 13.992 | 12.933 | 14.354 | 11.209 | 11.519 | 11.903 | 22.809 | 13.476 | 13.802 | 13.107 | 13.298 | 13.451 | 11.717 | 12.723 | 14.574 | 16.54 | 14.63 | 14.616 | 11.478 | 8.51 | 7.196 | 6.795 | 5.898 | 5.794 | 5.992 | 5.691 | 5.389 | 5.547 | 5.723 | 5.673 | 5.356 | 5.356 | 5.193 | 4.835 | 5.046 | 5.334 | 5.273 | 4.812 | 4.254 | 4.882 | 4.943 | 5.325 | 4.628 | 7.217 | 4.156 | 3.844 | 3.775 | 3.443 | 2.454 | 2.437 | 2.5 | 2.5 | 1.9 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 3.189 | 3.502 | 3.282 | 3.138 | 2.714 | 1.714 | 0.785 | 1.001 | 1.13 | 0.554 | 0.101 | 0.206 | 0.173 | 0.597 | 0.63 | 0.877 | 1.48 | 1.777 | 1.852 | 1.078 | 1.31 | 1.152 | 1.297 | 1.098 | 0.885 | 0.836 | 0.796 | 0.895 | 0.465 | 0.506 | 0.299 | 0.282 | 0.236 | 0.261 | 0.206 | 0.428 | 0.014 | -0.223 | 0.182 | 0.381 | 0.198 | 0.257 | 0.497 | 0.082 | 0.068 | 0.217 | -0.036 | 25.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.958 | 0 | 0 | 0 | 1.37 | 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 | 0.7 | 0.5 | 1 | 0 | -24.6 | 0 | 0 | 0 |
Bedrijfskosten
| 51.589 | 54.575 | 47.31 | 47.259 | 48.233 | 50.205 | 48.2 | 46.462 | 43.664 | 46.741 | 49.628 | 48.872 | 46.147 | 46.337 | 44.225 | 46.278 | 44.828 | 40.611 | 41.386 | 41.298 | 38.06 | 39.53 | 39.353 | 37.658 | 38.98 | 40.615 | 39.583 | 39.563 | 39.654 | 39.25 | 37.56 | 36.548 | 36.724 | 36.01 | 34.035 | 31.867 | 32.378 | 34.423 | 34.613 | 33.131 | 32.177 | 34.411 | 33.246 | 33.284 | 32.18 | 32.919 | 30.787 | 30.038 | 29.669 | 27.929 | 25.382 | 23.761 | 24.48 | 24.44 | 24.746 | 25.155 | 23.751 | 22.666 | 21.044 | 22.568 | 18.055 | 19.208 | 19.627 | 38.881 | 20.498 | 21.781 | 20.859 | 20 | 20.115 | 17.633 | 18.617 | 20.831 | 22.871 | 20.648 | 20.425 | 16.282 | 12.615 | 11.3 | 10.893 | 9.724 | 9.89 | 10.08 | 9.843 | 9.28 | 9.834 | 9.904 | 9.757 | 9.244 | 8.917 | 8.841 | 8.442 | 8.689 | 8.92 | 8.969 | 8.358 | 7.205 | 7.966 | 8.374 | 8.38 | 7.708 | 10.03 | 6.691 | 6.18 | 5.78 | 5.39 | 4.174 | 3.996 | 4.8 | 4.4 | 4.1 | 0 | -24.6 | 0 | 0 | 0 |
Bedrijfsresultaat
| 11.582 | 1.958 | 0.47 | -1.051 | 17.712 | 12.641 | 5.757 | 20.892 | 48.371 | 60.102 | 51.047 | 44.304 | 45.592 | 44.976 | 40.186 | 27.727 | 14.741 | 12.925 | 15.094 | 183.643 | 17.498 | 9.76 | 6.121 | 8.043 | 18.025 | 15.619 | 13.961 | 14.465 | 16.059 | 14.197 | 12.916 | 12.836 | 14.469 | 11.627 | 8.912 | 11.049 | 11.783 | 9.204 | 6.957 | 11.865 | 16.875 | 14.325 | 12.731 | 15.107 | 16.594 | 13.288 | 9.077 | 9.465 | -16.247 | 9.413 | 8.721 | 7.793 | 10.563 | 13.186 | 11.677 | 10.971 | 15.254 | 18.823 | 14.878 | 11.248 | 11.068 | 4.989 | 1.305 | -19.936 | 8.659 | 7.025 | 7.263 | 6.649 | 6.282 | 6.319 | 6.5 | 1.278 | 1.178 | 3.458 | -2.08 | 1.839 | 5.465 | 5.954 | 5.744 | 6.501 | 5.868 | 6.472 | 6.849 | 7.105 | 6.469 | 5.226 | 5.317 | 4.685 | 2.923 | 2.549 | 1.86 | 1.474 | 0.991 | 0.385 | 5.057 | 6.14 | 6.614 | 6.771 | 6.188 | 8.241 | 7.443 | 5.806 | 5.174 | 4.599 | 4.292 | 2.685 | 2.454 | 2.3 | 1.6 | 0.7 | 7.1 | -18.4 | 5.6 | 5.4 | 6.1 |
Bedrijfsresultaat ratio
| 0.1 | 0.018 | 0.005 | -0.012 | 0.141 | 0.103 | 0.054 | 0.167 | 0.302 | 0.327 | 0.28 | 0.257 | 0.258 | 0.25 | 0.231 | 0.184 | 0.122 | 0.121 | 0.138 | 1.604 | 0.153 | 0.095 | 0.069 | 0.086 | 0.164 | 0.143 | 0.135 | 0.134 | 0.144 | 0.132 | 0.123 | 0.127 | 0.139 | 0.12 | 0.104 | 0.127 | 0.133 | 0.108 | 0.084 | 0.137 | 0.187 | 0.161 | 0.153 | 0.167 | 0.181 | 0.151 | 0.118 | 0.12 | -0.208 | 0.123 | 0.122 | 0.117 | 0.141 | 0.164 | 0.152 | 0.15 | 0.202 | 0.236 | 0.208 | 0.17 | 0.184 | 0.101 | 0.032 | -0.47 | 0.161 | 0.131 | 0.14 | 0.126 | 0.126 | 0.146 | 0.143 | 0.031 | 0.027 | 0.083 | -0.059 | 0.05 | 0.15 | 0.169 | 0.167 | 0.194 | 0.178 | 0.18 | 0.2 | 0.22 | 0.187 | 0.175 | 0.183 | 0.16 | 0.104 | 0.094 | 0.079 | 0.062 | 0.043 | 0.018 | 0.193 | 0.231 | 0.237 | 0.233 | 0.221 | 0.274 | 0.247 | 0.253 | 0.248 | 0.228 | 0.211 | 0.178 | 0.17 | 0.152 | 0.123 | 0.073 | 1 | -2.968 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 2.75 | 3.189 | 3.502 | 3.282 | 3.138 | 2.714 | 1.714 | 0.785 | 1.001 | 0.674 | 0.554 | 0.101 | 0.206 | 0.173 | 0.597 | 0.63 | 0.877 | 1.48 | 1.777 | 1.852 | 1.078 | 1.31 | 1.152 | 1.297 | 1.098 | 0.885 | 0.836 | 0.796 | 0.895 | 0.465 | 0.506 | 0.299 | 0.282 | 0.236 | 0.261 | 0.206 | 0.428 | 0.014 | -0.223 | 0.182 | 0.381 | 0.198 | 0.257 | 0.497 | 0.082 | 0.565 | 0.217 | 0.156 | -33.1 | 0.195 | 0.615 | 0.421 | 0.552 | 0.461 | 0.442 | 0.5 | 0.415 | 0.471 | 0.494 | 0.157 | 0.178 | 0.754 | 0.824 | 1.836 | 1.6 | 2.265 | 2.012 | 2.855 | 1.917 | 2.364 | 1.665 | 1.567 | 1.585 | 1.494 | 1.278 | 0.831 | 0.939 | 0.725 | 0.654 | 0.325 | 0.339 | 0.131 | 0.259 | 0.216 | 0.129 | 0.387 | 0.269 | 0.403 | 0.365 | 0.493 | 0.405 | 0.33 | 0.325 | 0.572 | 0.522 | 0.371 | 0.701 | 0.696 | 0.755 | 0.62 | 0.51 | 0.433 | 0.584 | 0.473 | 0.399 | 0.189 | 0.187 | 0.2 | 0.192 | 0.4 | -7.1 | 18.4 | -5.6 | -5.4 | -6.1 |
Inkomen voor belasting
| 14.332 | 5.147 | 3.972 | 2.231 | 20.85 | 15.355 | 7.471 | 21.677 | 49.372 | 60.776 | 51.601 | 44.405 | 45.798 | 45.149 | 40.783 | 28.357 | 15.618 | 14.405 | 16.871 | 185.495 | 18.576 | 11.07 | 7.273 | 9.34 | 19.123 | 16.504 | 14.797 | 15.261 | 16.954 | 14.662 | 13.422 | 13.135 | 14.751 | 11.863 | 9.173 | 11.255 | 12.211 | 9.218 | 6.734 | 12.047 | 17.256 | 14.523 | 12.988 | 15.604 | 16.676 | 13.853 | 9.294 | 9.621 | -49.347 | 9.608 | 9.336 | 8.214 | 11.115 | 13.647 | 12.119 | 11.471 | 15.669 | 19.294 | 15.372 | 11.405 | 11.246 | 5.743 | 2.129 | -18.1 | 10.259 | 9.29 | 9.275 | 9.504 | 8.199 | 8.683 | 8.165 | 2.845 | 2.763 | 4.952 | -0.802 | 2.67 | 6.404 | 6.679 | 6.398 | 6.826 | 6.207 | 6.603 | 7.108 | 7.321 | 6.598 | 5.613 | 5.586 | 5.086 | 3.288 | 3.042 | 2.265 | 1.804 | 1.316 | 0.957 | 5.579 | 6.511 | 7.315 | 7.467 | 6.943 | 8.861 | 7.953 | 6.239 | 5.758 | 5.072 | 4.691 | 2.874 | 2.641 | 2.5 | 1.8 | 1.1 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.124 | 0.048 | 0.043 | 0.025 | 0.166 | 0.125 | 0.07 | 0.174 | 0.308 | 0.33 | 0.283 | 0.257 | 0.259 | 0.251 | 0.235 | 0.188 | 0.129 | 0.135 | 0.154 | 1.621 | 0.163 | 0.108 | 0.082 | 0.1 | 0.174 | 0.151 | 0.144 | 0.141 | 0.152 | 0.136 | 0.128 | 0.13 | 0.142 | 0.122 | 0.108 | 0.129 | 0.137 | 0.108 | 0.082 | 0.139 | 0.191 | 0.163 | 0.156 | 0.173 | 0.182 | 0.158 | 0.121 | 0.122 | -0.632 | 0.126 | 0.13 | 0.123 | 0.148 | 0.17 | 0.158 | 0.157 | 0.208 | 0.242 | 0.215 | 0.172 | 0.187 | 0.117 | 0.053 | -0.427 | 0.191 | 0.173 | 0.179 | 0.18 | 0.165 | 0.201 | 0.18 | 0.069 | 0.062 | 0.119 | -0.023 | 0.073 | 0.175 | 0.189 | 0.186 | 0.203 | 0.188 | 0.184 | 0.208 | 0.227 | 0.191 | 0.188 | 0.192 | 0.174 | 0.117 | 0.112 | 0.096 | 0.076 | 0.057 | 0.045 | 0.213 | 0.244 | 0.263 | 0.257 | 0.248 | 0.294 | 0.264 | 0.272 | 0.277 | 0.252 | 0.231 | 0.19 | 0.183 | 0.166 | 0.138 | 0.115 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 0.041 | 0.298 | 0.018 | -12.04 | 1.054 | 0.562 | 0.596 | -1.138 | 3.408 | 4.952 | 5.353 | 3.705 | 3.764 | 3.268 | 0.985 | 1.079 | 0.798 | 1.213 | 0.985 | 27.204 | 1.477 | 0.225 | 0.04 | -13.396 | 1.456 | 1.123 | 0.597 | 32.159 | 0.448 | 0.76 | -0.677 | -0.482 | 0.586 | 0.598 | 0.33 | -1.446 | 0.698 | 0.628 | 0.391 | -2.307 | 1.145 | -2.193 | 0.625 | -0.433 | 0.022 | 0.181 | -1.609 | -0.096 | -4.941 | 16.784 | 1.875 | 1.888 | 3.603 | 3.048 | 2.265 | 2.541 | 3.035 | 3.707 | 3.058 | 2.221 | 2.094 | 1.214 | 1.725 | 2.554 | 2.622 | 1.679 | 2.066 | 2.916 | 1.446 | 1.906 | 1.659 | -0.192 | 0.102 | 0.446 | -0.023 | 2.419 | 0.739 | 1.632 | 1.663 | 2.31 | 0.502 | 1.575 | 1.99 | 2.05 | 1.847 | 1.46 | 1.676 | 1.525 | 0.986 | 0.913 | 0.679 | 0.541 | 0.395 | 0.287 | 1.707 | 1.93 | 2.219 | 2.24 | 2.082 | 1.346 | 1.185 | 0.939 | 0.864 | 0.865 | 0.351 | 0.721 | 0.663 | 0.1 | 0.3 | 0.1 | 0.1 | 0 | 0.8 | 0.5 | 0 |
Nettowinst
| 14.291 | 4.849 | 3.954 | 14.271 | 19.796 | 14.793 | 6.875 | 22.815 | 45.964 | 55.824 | 46.248 | 40.7 | 42.034 | 41.881 | 39.798 | 27.278 | 14.82 | 13.192 | 15.886 | 158.291 | 17.099 | 10.845 | 7.233 | 22.736 | 17.667 | 15.381 | 14.2 | -16.898 | 16.506 | 13.902 | 14.099 | 13.617 | 14.165 | 11.265 | 8.843 | 12.701 | 11.513 | 8.59 | 6.343 | 14.354 | 16.111 | 16.716 | 12.363 | 16.037 | 16.654 | 13.672 | 10.903 | 9.717 | -44.406 | -7.176 | 7.461 | 6.326 | 7.512 | 10.599 | 9.854 | 8.93 | 12.634 | 15.587 | 12.314 | 9.184 | 9.152 | 4.529 | 0.404 | -20.654 | 7.637 | 7.611 | 7.209 | 6.588 | 6.753 | 6.777 | 6.506 | 3.037 | 2.661 | 4.506 | -0.779 | 0.251 | 5.665 | 5.047 | 4.735 | 4.516 | 5.705 | 5.028 | 5.118 | 5.271 | 4.751 | 4.153 | 3.91 | 3.561 | 2.302 | 2.129 | 1.586 | 1.263 | 0.921 | 0.67 | 3.872 | 4.581 | 5.096 | 5.227 | 4.861 | 7.515 | 6.768 | 5.3 | 4.894 | 4.207 | 4.34 | 2.153 | 1.978 | 2.4 | 1.5 | 1 | -0.1 | 0 | -0.8 | -0.5 | 0 |
Nettowinstmarge
| 0.123 | 0.046 | 0.043 | 0.159 | 0.158 | 0.12 | 0.065 | 0.183 | 0.287 | 0.303 | 0.254 | 0.236 | 0.238 | 0.233 | 0.229 | 0.181 | 0.122 | 0.123 | 0.145 | 1.383 | 0.15 | 0.105 | 0.081 | 0.244 | 0.16 | 0.14 | 0.138 | -0.156 | 0.148 | 0.129 | 0.135 | 0.135 | 0.136 | 0.116 | 0.104 | 0.146 | 0.13 | 0.101 | 0.077 | 0.166 | 0.179 | 0.188 | 0.149 | 0.177 | 0.182 | 0.156 | 0.142 | 0.123 | -0.569 | -0.094 | 0.104 | 0.095 | 0.1 | 0.132 | 0.128 | 0.122 | 0.167 | 0.195 | 0.172 | 0.139 | 0.152 | 0.092 | 0.01 | -0.487 | 0.142 | 0.142 | 0.139 | 0.125 | 0.136 | 0.157 | 0.144 | 0.074 | 0.06 | 0.109 | -0.022 | 0.007 | 0.155 | 0.143 | 0.138 | 0.134 | 0.173 | 0.14 | 0.15 | 0.163 | 0.138 | 0.139 | 0.134 | 0.122 | 0.082 | 0.078 | 0.067 | 0.053 | 0.04 | 0.032 | 0.148 | 0.172 | 0.183 | 0.18 | 0.174 | 0.249 | 0.225 | 0.231 | 0.235 | 0.209 | 0.214 | 0.142 | 0.137 | 0.159 | 0.115 | 0.104 | -0.014 | 0 | -0.143 | -0.093 | 0 |
WPA (Winst Per Aandeel)
| 0.25 | 0.085 | 0.07 | 0.25 | 0.35 | 0.26 | 0.12 | 0.4 | 0.8 | 0.97 | 0.78 | 0.68 | 0.7 | 0.69 | 0.66 | 0.46 | 0.25 | 0.22 | 0.27 | 2.69 | 0.29 | 0.19 | 0.13 | 0.39 | 0.3 | 0.26 | 0.24 | -0.28 | 0.28 | 0.24 | 0.24 | 0.24 | 0.22 | 0.2 | 0.18 | 0.23 | 0.2 | 0.14 | 0.11 | 0.25 | 0.27 | 0.28 | 0.21 | 0.27 | 0.28 | 0.24 | 0.19 | 0.17 | -0.77 | -0.13 | 0.13 | 0.12 | 0.13 | 0.19 | 0.17 | 0.16 | 0.23 | 0.28 | 0.23 | 0.17 | 0.17 | 0.085 | 0.005 | -0.38 | 0.13 | 0.13 | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.053 | 0.045 | 0.075 | -0.013 | 0.004 | 0.09 | 0.085 | 0.07 | 0.076 | 0.09 | 0.08 | 0.085 | 0.086 | 0.08 | 0.07 | 0.07 | 0.062 | 0.04 | 0.04 | 0.03 | 0.023 | 0.015 | 0.01 | 0.07 | 0.083 | 0.095 | 0.095 | 0.09 | 0.14 | 0.065 | 0.053 | 0.048 | 0.042 | 0.045 | 0.023 | 0.02 | 0.033 | 0.12 | 0.013 | -0.003 | -0.01 | -0.11 | -0.08 | 0.005 |
Verwaterde WPA
| 0.25 | 0.085 | 0.069 | 0.25 | 0.34 | 0.26 | 0.12 | 0.4 | 0.8 | 0.96 | 0.77 | 0.66 | 0.69 | 0.68 | 0.65 | 0.45 | 0.24 | 0.22 | 0.26 | 2.64 | 0.29 | 0.19 | 0.13 | 0.39 | 0.3 | 0.26 | 0.23 | -0.28 | 0.27 | 0.23 | 0.24 | 0.23 | 0.22 | 0.2 | 0.18 | 0.22 | 0.2 | 0.14 | 0.11 | 0.24 | 0.26 | 0.27 | 0.2 | 0.26 | 0.27 | 0.23 | 0.19 | 0.17 | -0.77 | -0.13 | 0.13 | 0.11 | 0.13 | 0.18 | 0.17 | 0.16 | 0.22 | 0.27 | 0.21 | 0.17 | 0.16 | 0.08 | 0.005 | -0.38 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.053 | 0.045 | 0.075 | -0.013 | 0.004 | 0.085 | 0.08 | 0.065 | 0.076 | 0.09 | 0.075 | 0.08 | 0.086 | 0.075 | 0.065 | 0.065 | 0.062 | 0.04 | 0.035 | 0.025 | 0.023 | 0.015 | 0.01 | 0.07 | 0.083 | 0.09 | 0.09 | 0.085 | 0.14 | 0.06 | 0.048 | 0.045 | 0.042 | 0.043 | 0.02 | 0.02 | 0.033 | 0.02 | 0.013 | -0.003 | -0.01 | -0.11 | -0.08 | 0.005 |
EBITDA
| 11.582 | 10.669 | 9.728 | 8.379 | 26.919 | 21.876 | 15.261 | 30.311 | 57.795 | 69.472 | 60.179 | 53.153 | 54.512 | 53.67 | 48.671 | 35.475 | 21.819 | 19.596 | 21.699 | 20.975 | 23.686 | 15.809 | 11.986 | 13.892 | 24.002 | 21.699 | 20.24 | 20.968 | 22.366 | 20.12 | 18.64 | 18.59 | 20.23 | 17.48 | 16.56 | 17.27 | 17.683 | 14.968 | 12.775 | 18.049 | 22.226 | 19.719 | 18.558 | 21.011 | 22.53 | 19.123 | 14.894 | -5.129 | 14.695 | 9.413 | 8.721 | 13.918 | 10.563 | 13.186 | 11.677 | 16.39 | 15.254 | 18.823 | 14.878 | 15.954 | 11.068 | 4.989 | 1.305 | -17.445 | 8.659 | 7.025 | 7.263 | 9.484 | 6.282 | 6.319 | 6.5 | 3.211 | 3.047 | 3.458 | -0.563 | 3.173 | 6.454 | 6.484 | 6.529 | 8.22 | 5.868 | 6.472 | 6.849 | 8.797 | 6.469 | 5.226 | 5.317 | 6.356 | 2.923 | 2.549 | 1.86 | 3.545 | 2.74 | 1.93 | 6.636 | 7.352 | 7.736 | 7.765 | 7.049 | 9.104 | 8.252 | 6.614 | 5.925 | 5.355 | 5.102 | 3.452 | 3.155 | 3 | 2.569 | 1.3 | 7.1 | -18.4 | 5.6 | 5.4 | 6.1 |
EBITDA ratio
| 0.1 | 0.1 | 0.106 | 0.094 | 0.214 | 0.178 | 0.144 | 0.243 | 0.361 | 0.378 | 0.33 | 0.308 | 0.308 | 0.298 | 0.28 | 0.235 | 0.18 | 0.183 | 0.198 | -1.254 | 0.253 | 0.198 | 0.134 | 0.198 | 0.218 | 0.198 | 0.196 | 0.194 | 0.201 | 0.187 | 0.178 | 0.184 | 0.195 | 0.18 | 0.176 | 0.196 | 0.199 | 0.185 | 0.172 | 0.218 | 0.247 | 0.222 | 0.223 | 0.232 | 0.246 | 0.212 | 0.193 | 0.186 | 0.946 | 0.208 | 0.19 | 0.174 | 0.188 | 0.209 | 0.197 | 0.246 | 0.241 | 0.27 | 0.242 | 0.272 | 0.224 | 0.136 | 0.074 | -0.229 | 0.19 | 0.134 | 0.134 | 0.313 | 0.129 | 0.138 | 0.15 | 0.196 | 0.033 | 0.09 | -0.052 | 0.161 | 0.166 | 0.195 | 0.198 | 0.289 | 0.219 | 0.223 | 0.245 | 0.313 | 0.234 | 0.219 | 0.233 | 0.275 | 0.15 | 0.137 | 0.133 | 0.22 | 0.105 | 0.064 | 0.233 | 0.37 | 0.253 | 0.244 | 0.225 | 0.355 | 0.257 | 0.269 | 0.257 | 0.31 | 0.231 | 0.216 | 0.206 | 0.172 | 0.138 | 0.135 | 1 | -2.968 | 1 | 1 | 1 |