Rogers Sugar Inc.
TSX:RSI.TO
5.64 (CAD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 309.091 | 300.944 | 288.699 | 308.036 | 262.285 | 272.949 | 261.443 | 267.406 | 254.632 | 253.341 | 230.755 | 243.231 | 210.931 | 215.929 | 223.84 | 246.212 | 206.147 | 199.126 | 209.316 | 207.572 | 191.448 | 189.25 | 206.022 | 211.807 | 199.056 | 189.455 | 204.883 | 192.984 | 166.363 | 163.566 | 159.604 | 161.733 | 138.6 | 133.988 | 130.09 | 155.107 | 130.592 | 127.12 | 128.726 | 139.688 | 128.432 | 127.299 | 136.876 | 145.84 | 138.403 | 131.819 | 142.376 | 150.469 | 147.687 | 144.132 | 175.805 | 160.866 | 150.892 | 149.418 | 151.438 | 163.264 | 156.302 | 143.851 | 143.456 | 154.596 | 128.478 | 121.849 | 138.397 | 130.472 | 115.686 | 101.834 | 115.116 | 117.669 | 117.9 | 115.448 | 134.88 | 150.994 | 134.863 | 128.842 | 118.04 | 120.631 | 111.355 | 102.876 | 106.421 | 0 | 0 | 10.383 | 12.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | -0.099 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 |
Kosten van de omzet
| 274.773 | 256.755 | 244.055 | 266.844 | 220.6 | 231.291 | 220.252 | 238.934 | 229.49 | 221.334 | 187.269 | 203.615 | 180.867 | 184.478 | 185.227 | 208.322 | 176.274 | 179.736 | 170.27 | 178.499 | 160.707 | 161.038 | 171.473 | 182.552 | 167.626 | 162.4 | 161.77 | 170.353 | 156.477 | 146.961 | 131.428 | 129.315 | 101.879 | 113.468 | 91.526 | 131.432 | 119.738 | 108.718 | 105.362 | 124.611 | 120.079 | 94.093 | 110.573 | 128.295 | 123.785 | 108.968 | 111.737 | 132.392 | 129.48 | 126.209 | 152.151 | 127.467 | 139.383 | 137.859 | 111.546 | 110.027 | 138.967 | 155.247 | 114.993 | 114.974 | 99.93 | 112.207 | 123.834 | 106.489 | 89.993 | 78.795 | 80.721 | 98.127 | 97.888 | 88.152 | 94.666 | 118.903 | 109.589 | 109.032 | 90.745 | 90.153 | 86.268 | 84.687 | 79.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 34.318 | 44.189 | 44.644 | 41.192 | 41.685 | 41.658 | 41.191 | 28.472 | 25.142 | 32.007 | 43.486 | 39.616 | 30.064 | 31.451 | 38.613 | 37.89 | 29.873 | 19.39 | 39.046 | 29.073 | 30.741 | 28.212 | 34.549 | 29.255 | 31.43 | 27.055 | 43.113 | 22.631 | 9.886 | 16.605 | 28.176 | 32.418 | 36.721 | 20.52 | 38.564 | 23.675 | 10.854 | 18.402 | 23.364 | 15.077 | 8.353 | 33.206 | 26.303 | 17.545 | 14.618 | 22.851 | 30.639 | 18.077 | 18.207 | 17.923 | 23.654 | 33.399 | 11.509 | 11.559 | 39.892 | 53.237 | 17.335 | -11.396 | 28.463 | 39.622 | 28.548 | 9.642 | 14.563 | 23.983 | 25.693 | 23.039 | 34.395 | 19.542 | 20.012 | 27.296 | 40.214 | 32.091 | 25.274 | 19.81 | 27.295 | 30.478 | 25.087 | 18.189 | 27.379 | 0 | 0 | 10.383 | 12.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | -0.099 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 |
Brutowinstmarge
| 0.111 | 0.147 | 0.155 | 0.134 | 0.159 | 0.153 | 0.158 | 0.106 | 0.099 | 0.126 | 0.188 | 0.163 | 0.143 | 0.146 | 0.173 | 0.154 | 0.145 | 0.097 | 0.187 | 0.14 | 0.161 | 0.149 | 0.168 | 0.138 | 0.158 | 0.143 | 0.21 | 0.117 | 0.059 | 0.102 | 0.177 | 0.2 | 0.265 | 0.153 | 0.296 | 0.153 | 0.083 | 0.145 | 0.182 | 0.108 | 0.065 | 0.261 | 0.192 | 0.12 | 0.106 | 0.173 | 0.215 | 0.12 | 0.123 | 0.124 | 0.135 | 0.208 | 0.076 | 0.077 | 0.263 | 0.326 | 0.111 | -0.079 | 0.198 | 0.256 | 0.222 | 0.079 | 0.105 | 0.184 | 0.222 | 0.226 | 0.299 | 0.166 | 0.17 | 0.236 | 0.298 | 0.213 | 0.187 | 0.154 | 0.231 | 0.253 | 0.225 | 0.177 | 0.257 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 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 |
Algemene en administratieve kosten
| 13.835 | 13.731 | 12.14 | 10.48 | 10.486 | 13.966 | 9.297 | 11.55 | 10.627 | 10.619 | 11.486 | 8.675 | 10.726 | 7.956 | 9.598 | 10.392 | 11.818 | 8.46 | 8.27 | 7.352 | 8.153 | 8.271 | 7.795 | 6.966 | 8.067 | 8.851 | 8.187 | 9.348 | 5.653 | 5.312 | 5.29 | 5.659 | 5.423 | 4.988 | 3.566 | 6.982 | 4.873 | 5.087 | 5.488 | 9.238 | 4.852 | 5.482 | 4.732 | 3.379 | 4.797 | 5.217 | 4.435 | 4.625 | 5.068 | 4.497 | 1.695 | 5.298 | 4.463 | 5.489 | 4.769 | 6.088 | 4.794 | 4.428 | 4.746 | 5.244 | 5.306 | 5.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.485 | 6.426 | 6.394 | 7.897 | 7.191 | 5.836 | 5.61 | 5.267 | 5.499 | 6.28 | 4.663 | 3.989 | 4.276 | 4.344 | 5.683 | 4.669 | 5.683 | 4.872 | 4.025 | 4.521 | 4.018 | 4.546 | 3.772 | 4.058 | 4.067 | 3.316 | 3.241 | 3.145 | 2.72 | 2.509 | 2.29 | 2.287 | 2.662 | 2.632 | 2.408 | 2.94 | 2.233 | 2.106 | 2.116 | 2.133 | 2.024 | 2.498 | 2.146 | 2.166 | 2.002 | 1.613 | 2.329 | 2.38 | 1.959 | 1.688 | 2.307 | 2.432 | 2.15 | 1.723 | 1.655 | 2.13 | 2.054 | 1.672 | 1.867 | 2.66 | 2.381 | 4.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.314 | 18.134 | 18.534 | 18.377 | 17.677 | 19.802 | 14.907 | 16.817 | 14.612 | 16.899 | 16.149 | 12.664 | 15.002 | 12.3 | 15.281 | 15.061 | 17.501 | 13.332 | 12.295 | 11.873 | 12.171 | 12.817 | 11.567 | 11.024 | 12.134 | 12.167 | 11.428 | 12.493 | 8.373 | 7.821 | 7.58 | 7.946 | 8.085 | 7.62 | 5.974 | 9.922 | 7.106 | 7.193 | 7.604 | 11.371 | 6.876 | 7.98 | 6.878 | 5.545 | 6.799 | 6.83 | 6.764 | 7.005 | 7.027 | 6.185 | 4.002 | 7.73 | 6.613 | 7.212 | 6.424 | 8.218 | 6.848 | 6.1 | 6.613 | 7.904 | 7.687 | 9.348 | 8.678 | 8.387 | 8.098 | 8.193 | 7.042 | 8.233 | 7.416 | 6.5 | 7.444 | 8.483 | 8.472 | 9.5 | 8.605 | 9.86 | 9.644 | 7.28 | 8.205 | 34.049 | 0.131 | 0.247 | 0.17 | 0.145 | 0.201 | 0.207 | 0.157 | 0.297 | 0.094 | 0.082 | 0.181 | 0.207 | 0.083 | 0.041 | 0.112 | 0.139 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.177 | 0 | 0 | 0.155 | 2.883 | -0.014 | 0.188 | -0.275 | -0.25 | 0.246 | -2.005 | -0.882 | -0.267 | -0.716 | -0.267 | 0.267 | 0.68 | 2.421 | 3.535 | 3.486 | 3.487 | 2.041 | 3.52 | 3.508 | 3.537 | 2.238 | 3.151 | 3.595 | 3.227 | 3.181 | 3.254 | 3.262 | 3.265 | 12.26 | 0.303 | 0.304 | 0.304 | 0.303 | 0.304 | -0.053 | -0.41 | -1.233 | 0.093 | 0.031 | 0 | 2.156 | 2.154 | 2.154 | 0 | 2.165 | 2.2 | 2.2 | 2.2 | 2.1 | 2.2 | 2.1 | 2.2 | 2.2 | 2.2 | 2.1 | 2 |
Bedrijfskosten
| 18.314 | 18.134 | 18.534 | 18.377 | 17.677 | 19.802 | 14.907 | 66.817 | 14.612 | 16.899 | 16.149 | 12.664 | 15.002 | 12.3 | 15.281 | 15.061 | 17.501 | 13.332 | 12.295 | 11.873 | 12.171 | 12.817 | 11.567 | 11.024 | 12.134 | 12.167 | 11.428 | 12.493 | 8.373 | 7.821 | 7.58 | 7.946 | 8.085 | 7.62 | 5.974 | 9.922 | 7.106 | 7.193 | 7.604 | 11.371 | 6.876 | 7.98 | 6.878 | 5.545 | 6.799 | 6.83 | 6.941 | 7.005 | 7.027 | 6.34 | 6.885 | 7.716 | 6.801 | 7.399 | 6.612 | 8.464 | 6.973 | 6.242 | 6.756 | 7.188 | 8.101 | 9.758 | 9.358 | 10.808 | 11.633 | 11.679 | 10.529 | 10.274 | 10.936 | 10.008 | 10.981 | 10.721 | 11.623 | 13.095 | 11.832 | 13.041 | 12.898 | 10.542 | 11.47 | 46.309 | 0.434 | 0.551 | 0.474 | 0.448 | 0.505 | 0.154 | -0.253 | -0.936 | 0.187 | 0.113 | 0.181 | 2.363 | 2.237 | 2.195 | 0.112 | 2.304 | 2.3 | 2.3 | 2.3 | 2.2 | 2.3 | 2.2 | 2.4 | 2.3 | 2.3 | 2.2 | 2 |
Bedrijfsresultaat
| 16.004 | 26.055 | 26.11 | 22.815 | 24.008 | 21.856 | 26.284 | 11.655 | 10.53 | 15.108 | 27.337 | 26.952 | 15.062 | 19.151 | 23.332 | 22.829 | 12.372 | 6.058 | 26.751 | -32.8 | 18.57 | 15.395 | 22.982 | 18.231 | 19.296 | 14.888 | 31.685 | 10.138 | 1.513 | 8.784 | 20.596 | 24.472 | 28.636 | 12.9 | 32.59 | 13.753 | 3.748 | 11.209 | 15.76 | 3.706 | 1.477 | 25.226 | 19.425 | 12 | 7.819 | 16.021 | 23.698 | 11.072 | 11.18 | 11.583 | 16.769 | 25.683 | 4.708 | 4.16 | 33.28 | 44.773 | 10.362 | -17.638 | 21.707 | 32.434 | 20.447 | -0.116 | 5.205 | 13.175 | 14.06 | 11.36 | 23.866 | 9.268 | 9.076 | 17.288 | 29.233 | 19.37 | 13.651 | 6.715 | 15.463 | 17.437 | 12.189 | 7.647 | 15.909 | 59.919 | -0.434 | 9.832 | 12.372 | 48.776 | -0.505 | -0.154 | 0.253 | 34.38 | -0.187 | -0.113 | -0.181 | -2.363 | -2.236 | -2.194 | -0.111 | -2.403 | -2.2 | -2.2 | -2.2 | -2.1 | -2.2 | -2.1 | -2.3 | -2.3 | -2.2 | -2.1 | -1.9 |
Bedrijfsresultaat ratio
| 0.052 | 0.087 | 0.09 | 0.074 | 0.092 | 0.08 | 0.101 | 0.044 | 0.041 | 0.06 | 0.118 | 0.111 | 0.071 | 0.089 | 0.104 | 0.093 | 0.06 | 0.03 | 0.128 | -0.158 | 0.097 | 0.081 | 0.112 | 0.086 | 0.097 | 0.079 | 0.155 | 0.053 | 0.009 | 0.054 | 0.129 | 0.151 | 0.207 | 0.096 | 0.251 | 0.089 | 0.029 | 0.088 | 0.122 | 0.027 | 0.012 | 0.198 | 0.142 | 0.082 | 0.056 | 0.122 | 0.166 | 0.074 | 0.076 | 0.08 | 0.095 | 0.16 | 0.031 | 0.028 | 0.22 | 0.274 | 0.066 | -0.123 | 0.151 | 0.21 | 0.159 | -0.001 | 0.038 | 0.101 | 0.122 | 0.112 | 0.207 | 0.079 | 0.077 | 0.15 | 0.217 | 0.128 | 0.101 | 0.052 | 0.131 | 0.145 | 0.109 | 0.074 | 0.149 | 0 | 0 | 0.947 | 0.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,236 | -2,194 | -111 | 24.273 | -22 | -22 | -22 | -21 | -22 | -21 | -23 | 0 | -22 | -21 | -19 |
Totaal overige inkomsten en kosten netto
| -5.588 | -7.043 | -6.906 | -6.687 | -5.361 | -6.346 | -6.183 | -5.058 | -6.093 | -3.316 | -4.417 | -5.015 | -5.345 | -4.383 | -4.696 | -4.991 | -4.147 | -4.504 | -4.881 | -4.843 | -4.271 | -4.357 | -4.642 | -4.735 | -4.207 | -4.186 | -4.004 | -3.36 | -2.139 | -2.414 | -2.305 | -2.227 | -2.393 | -2.595 | -2.397 | -3.298 | -2.272 | -3.401 | -2.96 | -2.492 | -2.675 | -2.843 | -2.546 | -2.366 | -2.718 | -1.841 | -2.202 | -2.451 | -2.26 | -2.092 | -2.892 | -3.386 | -3.495 | -2.595 | -5.885 | -3.358 | -4.654 | -3.423 | -2.779 | -3.088 | -1.084 | -3.768 | -8.8 | -5.158 | -3.358 | -3.497 | -3.36 | -4.925 | -3.36 | -3.53 | -3.587 | 1.39 | -4.413 | -3.765 | -2.83 | -98.098 | -4.374 | -3.363 | -3.376 | -59.919 | -3.618 | -3.619 | 1.24 | -0.147 | -6.941 | -6.184 | 0.493 | 2.018 | -0.522 | -3.429 | 2.269 | -3.36 | -3.208 | -4.901 | 0.111 | -3.94 | 2.2 | 2.2 | 10.2 | 34.6 | 1 | 2.7 | 6.5 | 7 | 5.7 | 5 | 7.7 |
Inkomen voor belasting
| 10.416 | 19.012 | 19.204 | 16.128 | 18.647 | 15.51 | 20.101 | -43.403 | 4.437 | 11.792 | 22.92 | 21.937 | 9.717 | 14.768 | 18.636 | 17.838 | 8.225 | 1.554 | 21.87 | -37.643 | 14.299 | 11.038 | 18.34 | 13.496 | 15.089 | 10.702 | 27.681 | 6.778 | -0.626 | 6.37 | 18.291 | 22.245 | 26.243 | 10.305 | 30.193 | 10.455 | 1.476 | 7.808 | 12.8 | 1.214 | -1.198 | 22.383 | 16.879 | 9.373 | 5.362 | 14.18 | 21.496 | 8.621 | 8.92 | 9.491 | 13.877 | 22.297 | 1.213 | 1.565 | 31.177 | 41.415 | 5.708 | -21.061 | 18.928 | 29.346 | 19.363 | -3.884 | -3.992 | 8.017 | 10.702 | 7.863 | 20.506 | 4.343 | 5.716 | 13.758 | 25.646 | 20.76 | 9.238 | 2.95 | 12.633 | -80.661 | 7.815 | 4.284 | 12.533 | 0 | -0.957 | 6.505 | 13.612 | 48.629 | -7.446 | -6.338 | 0.746 | 36.398 | -0.709 | -3.542 | 2.088 | -5.723 | -5.444 | -7.095 | 0 | -6.343 | -5.9 | -6.3 | 8 | 32.5 | -1.2 | 0.6 | 4.2 | 4.7 | 3.5 | 2.9 | 5.8 |
Inkomen voor belasting ratio
| 0.034 | 0.063 | 0.067 | 0.052 | 0.071 | 0.057 | 0.077 | -0.162 | 0.017 | 0.047 | 0.099 | 0.09 | 0.046 | 0.068 | 0.083 | 0.072 | 0.04 | 0.008 | 0.104 | -0.181 | 0.075 | 0.058 | 0.089 | 0.064 | 0.076 | 0.056 | 0.135 | 0.035 | -0.004 | 0.039 | 0.115 | 0.138 | 0.189 | 0.077 | 0.232 | 0.067 | 0.011 | 0.061 | 0.099 | 0.009 | -0.009 | 0.176 | 0.123 | 0.064 | 0.039 | 0.108 | 0.151 | 0.057 | 0.06 | 0.066 | 0.079 | 0.139 | 0.008 | 0.01 | 0.206 | 0.254 | 0.037 | -0.146 | 0.132 | 0.19 | 0.151 | -0.032 | -0.029 | 0.061 | 0.093 | 0.077 | 0.178 | 0.037 | 0.048 | 0.119 | 0.19 | 0.137 | 0.068 | 0.023 | 0.107 | -0.669 | 0.07 | 0.042 | 0.118 | 0 | 0 | 0.627 | 1.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,444 | -7,095 | 0 | 64.071 | -59 | -63 | 80 | 325 | -12 | 6 | 42 | 0 | 35 | 29 | 58 |
Belastingkosten
| 3.037 | 5.076 | 5.352 | 4.252 | 4.47 | 4.448 | 5.427 | 2.099 | 1.299 | 3.222 | 5.694 | 5.797 | 2.881 | 3.99 | 4.863 | 4.886 | 2.687 | 0.589 | 5.906 | 2.378 | 3.867 | 3.027 | 4.929 | 3.863 | 3.795 | 3.116 | 7.465 | 2.764 | -0.178 | 1.582 | 4.739 | 5.792 | 6.86 | 2.633 | 8.122 | 2.654 | 0.426 | 2.041 | 3.385 | 0.34 | -0.312 | 5.658 | 4.363 | 2.67 | 1.367 | 3.746 | 5.363 | 1.677 | 2.011 | 2.963 | 3.997 | 5.819 | 0.307 | 0.748 | 5.158 | 7.705 | -1.38 | -8.925 | 2.376 | 5.342 | 2.411 | -4.611 | -4.065 | -3.419 | 0.411 | -1.105 | 3.386 | -3.225 | -0.829 | 2.421 | 5.969 | 4.126 | -0.466 | -0.474 | 1.473 | 1.269 | 0.002 | -1.428 | 1.377 | 43.67 | -9.213 | 0.564 | 0.826 | 37.393 | -12.1 | -11.314 | -10.9 | 24.096 | -10.888 | -5.309 | -4.3 | -4.4 | -4.199 | -4.199 | -7.888 | -7.999 | -3.7 | -4.1 | 10.2 | 34.6 | 1 | 2.7 | 0 | 0 | 5.7 | 5 | 0.2 |
Nettowinst
| 7.379 | 13.936 | 13.852 | 11.876 | 14.177 | 11.062 | 14.674 | -45.502 | 3.138 | 8.57 | 17.226 | 16.14 | 6.836 | 10.778 | 13.773 | 12.952 | 5.538 | 0.965 | 15.964 | -40.021 | 10.432 | 8.011 | 13.411 | 9.633 | 11.294 | 7.586 | 20.216 | 4.014 | -0.448 | 4.788 | 13.552 | 16.453 | 19.383 | 7.672 | 22.071 | 7.801 | 1.05 | 5.767 | 9.415 | 0.874 | -0.886 | 16.725 | 12.516 | 6.703 | 3.995 | 10.434 | 16.133 | 6.944 | 6.909 | 6.528 | 9.88 | 16.478 | 0.906 | 0.817 | 26.019 | 33.71 | 7.088 | -12.136 | 16.552 | 24.004 | 16.952 | 0.727 | 0.073 | 11.436 | 10.291 | 8.968 | 17.12 | 7.568 | 6.545 | 11.337 | 19.677 | 16.634 | 9.704 | 3.424 | 11.16 | -81.93 | 7.813 | 5.712 | 11.156 | 15.249 | 8.94 | 5.941 | 13.014 | 11.623 | 4.654 | 4.976 | 11.646 | 13.535 | 10.179 | 1.767 | 6.388 | -1.323 | -1.245 | -2.896 | 7.888 | 1.656 | 2.1 | 1.6 | 7.8 | 32.3 | -1.3 | 0.5 | 4.2 | 4.7 | 3.5 | 2.8 | 5.6 |
Nettowinstmarge
| 0.024 | 0.046 | 0.048 | 0.039 | 0.054 | 0.041 | 0.056 | -0.17 | 0.012 | 0.034 | 0.075 | 0.066 | 0.032 | 0.05 | 0.062 | 0.053 | 0.027 | 0.005 | 0.076 | -0.193 | 0.054 | 0.042 | 0.065 | 0.045 | 0.057 | 0.04 | 0.099 | 0.021 | -0.003 | 0.029 | 0.085 | 0.102 | 0.14 | 0.057 | 0.17 | 0.05 | 0.008 | 0.045 | 0.073 | 0.006 | -0.007 | 0.131 | 0.091 | 0.046 | 0.029 | 0.079 | 0.113 | 0.046 | 0.047 | 0.045 | 0.056 | 0.102 | 0.006 | 0.005 | 0.172 | 0.206 | 0.045 | -0.084 | 0.115 | 0.155 | 0.132 | 0.006 | 0.001 | 0.088 | 0.089 | 0.088 | 0.149 | 0.064 | 0.056 | 0.098 | 0.146 | 0.11 | 0.072 | 0.027 | 0.095 | -0.679 | 0.07 | 0.056 | 0.105 | 0 | 0 | 0.572 | 1.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,245 | -2,896 | 7,888 | -16.727 | 21 | 16 | 78 | 323 | -13 | 5 | 42 | 0 | 35 | 28 | 56 |
WPA (Winst Per Aandeel)
| 0.058 | 0.13 | 0.13 | 0.11 | 0.14 | 0.11 | 0.14 | -0.48 | 0.03 | 0.083 | 0.17 | 0.16 | 0.07 | 0.1 | 0.13 | 0.13 | 0.05 | 0.01 | 0.15 | -0.38 | 0.1 | 0.08 | 0.13 | 0.092 | 0.11 | 0.07 | 0.19 | 0.038 | -0.005 | 0.05 | 0.14 | 0.18 | 0.21 | 0.08 | 0.23 | 0.083 | 0.01 | 0.06 | 0.1 | 0.009 | -0.009 | 0.18 | 0.13 | 0.071 | 0.04 | 0.11 | 0.17 | 0.074 | 0.07 | 0.07 | 0.11 | 0.18 | 0.01 | 0.02 | 0.26 | 0.39 | 0.08 | -0.14 | 0.19 | 0.28 | 0.19 | 0.01 | 0.01 | 0.13 | 0.12 | 0.1 | 0.2 | 0.086 | 0.07 | 0.13 | 0.22 | 0.19 | 0.11 | 0.02 | 0.11 | -0.92 | 0.07 | 0.05 | 0.11 | 0.17 | 0.08 | 0.05 | 0.15 | 0.13 | 0.04 | 0.04 | 0.13 | 0.18 | 0.13 | 0.03 | 0.15 | -0.032 | -0.03 | -0.07 | 0.19 | 0.04 | 0.05 | 0.04 | 0.19 | 0.79 | -0.03 | 0.01 | 0.1 | 0.11 | 0.08 | 0.07 | 0.15 |
Verwaterde WPA
| 0.047 | 0.1 | 0.11 | 0.081 | 0.12 | 0.11 | 0.12 | -0.44 | 0.03 | 0.07 | 0.15 | 0.13 | 0.07 | 0.1 | 0.13 | 0.11 | 0.05 | 0.01 | 0.14 | -0.33 | 0.1 | 0.08 | 0.12 | 0.086 | 0.1 | 0.07 | 0.18 | 0.033 | -0.005 | 0.05 | 0.14 | 0.15 | 0.19 | 0.08 | 0.21 | 0.071 | 0.01 | 0.06 | 0.1 | 0.008 | -0.009 | 0.16 | 0.13 | 0.061 | 0.04 | 0.11 | 0.16 | 0.063 | 0.07 | 0.07 | 0.1 | 0.15 | 0.01 | 0.02 | 0.22 | 0.32 | 0.08 | -0.14 | 0.17 | 0.25 | 0.17 | 0.01 | 0.01 | 0.13 | 0.11 | 0.1 | 0.17 | 0.086 | 0.07 | 0.12 | 0.19 | 0.19 | 0.1 | 0.02 | 0.1 | -0.92 | 0.07 | 0.05 | 0.11 | 0.17 | 0.08 | 0.05 | 0.15 | 0.13 | 0.04 | 0.04 | 0.13 | 0.18 | 0.12 | 0.03 | 0.15 | -0.032 | -0.03 | -0.07 | 0.19 | 0.04 | 0.05 | 0.04 | 0.19 | 0.79 | -0.03 | 0.01 | 0.1 | 0.11 | 0.08 | 0.07 | 0.15 |
EBITDA
| 23.061 | 33.015 | 32.387 | 29.367 | 30.726 | 27.966 | 32.713 | -31.39 | 17.11 | 20.893 | 33.154 | 33.542 | 20.735 | 25.419 | 29.561 | 28.993 | 18.158 | 11.995 | 32.539 | -27.8 | 23.301 | 20.973 | 27.763 | 22.955 | 24.076 | 20.481 | 35.963 | 14.011 | 5.413 | 12.056 | 23.861 | 27.732 | 31.678 | 15.895 | 35.818 | 16.282 | 7.284 | 14.199 | 18.832 | 6.689 | 4.507 | 28.288 | 22.475 | 14.863 | 10.908 | 18.968 | 26.595 | 12.224 | 14.395 | 14.956 | 19.652 | 27.054 | 8.677 | 7.394 | 37.197 | 52.231 | 13.305 | -15.127 | 24.38 | 43.593 | 24.687 | 2.942 | 8.531 | 16.799 | 17.595 | 14.846 | 27.353 | 12.793 | 12.596 | 20.796 | 32.77 | 25.441 | 16.802 | 10.31 | 18.69 | 20.618 | 15.443 | 10.909 | 19.174 | 71.863 | 15.868 | 10.364 | 12.676 | 49.079 | 0.186 | -0.207 | -0.157 | 34.38 | -0.094 | -0.082 | -0.181 | -0.207 | -0.082 | -0.04 | -0.111 | -0.238 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0.1 |
EBITDA ratio
| 0.075 | 0.11 | 0.113 | 0.095 | 0.115 | 0.103 | 0.125 | 0.062 | 0.067 | 0.085 | 0.145 | 0.136 | 0.1 | 0.116 | 0.131 | 0.117 | 0.086 | 0.058 | 0.154 | 0.105 | 0.12 | 0.105 | 0.133 | 0.133 | 0.11 | 0.092 | 0.176 | 0.072 | 0.028 | 0.072 | 0.15 | 0.17 | 0.227 | 0.117 | 0.274 | 0.109 | 0.054 | 0.11 | 0.145 | 0.047 | 0.033 | 0.221 | 0.163 | 0.102 | 0.078 | 0.144 | 0.187 | 0.081 | 0.099 | 0.105 | 0.112 | 0.168 | 0.053 | 0.049 | 0.242 | 0.32 | 0.075 | -0.105 | 0.17 | 0.282 | 0.192 | 0.012 | 0.062 | 0.129 | 0.152 | 0.146 | 0.238 | 0.109 | 0.107 | 0.18 | 0.243 | 0.168 | 0.125 | 0.08 | 0.158 | 0.171 | 0.139 | 0.106 | 0.18 | 0 | 0 | 0.998 | 0.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -82 | -40 | -111 | 2.404 | 43 | 37 | 100 | 344 | 9 | 26 | -1 | 0 | 57 | 49 | 1 |