Sinclair Broadcast Group, Inc.
NASDAQ:SBGI
15.91 (USD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 829 | 798 | 826 | 767 | 768 | 773 | 960 | 843 | 837 | 1,288 | 1,476 | 1,535 | 1,612 | 1,511 | 1,512 | 1,539 | 1,283 | 1,609 | 1,622 | 1,125 | 770.719 | 722.103 | 893.325 | 766.26 | 730.143 | 665.352 | 734.002 | 670.891 | 679.29 | 649.935 | 797.691 | 693.835 | 666.534 | 578.889 | 611.79 | 548.404 | 554.167 | 504.775 | 613.818 | 494.956 | 455.136 | 412.648 | 427.715 | 338.644 | 314.154 | 282.618 | 329.517 | 260.489 | 253.554 | 223.836 | 213.164 | 180.868 | 186.587 | 179.487 | 225.555 | 186.452 | 185.551 | 169.628 | 183.34 | 160.127 | 158.272 | 154.738 | 196.011 | 178.191 | 193.615 | 186.657 | 198.069 | 176.699 | 180.665 | 166.855 | 198.121 | 168.458 | 185.092 | 163.467 | 178.784 | 165.79 | 183.633 | 164.684 | 149.303 | 181.469 | 201.014 | 176.493 | 192.852 | 179.437 | 195.775 | 170.677 | 203.31 | 179.537 | 191.617 | 167.48 | 184.55 | 167.579 | 192.588 | 165.564 | 218.218 | 187.189 | 207.607 | 175.848 | 204.5 | 176.1 | 228 | 189.8 | 240.5 | 205 | 167.5 | 123.8 | 152.1 | 124.7 | 131.3 | 108.2 | 141.3 | 110.3 | 79.1 | 42.7 | 59 | 50.2 | 54.2 | 41.3 | 30.8 | 30.9 | 30.9 | 30.9 |
Kosten van de omzet
| 519 | 502 | 501 | 400 | 413 | 398 | 394 | 396 | 403 | 758 | 901 | 1,022 | 1,345 | 1,023 | 447 | 1,077 | 383 | 828 | 858 | 560 | 335.162 | 319.044 | 297.827 | 303.782 | 300.858 | 288.549 | 307.694 | 309.634 | 311.273 | 298.645 | 311.003 | 290.549 | 292.64 | 256.499 | 243.655 | 227.259 | 224.135 | 204.25 | 214.561 | 189.946 | 178.284 | 160.841 | 158.667 | 129.767 | 115.812 | 106.316 | 109.187 | 61.967 | 63.35 | 88.75 | 82.91 | 66.677 | 67.211 | 64.575 | 85.696 | 70.28 | 77.276 | 55.926 | 5.103 | 56.812 | 78.938 | 78.18 | 11.161 | 85.586 | 54.529 | 86.983 | 68.989 | 60.285 | 57.637 | 52.637 | 60.748 | 50.945 | 57.322 | 52.923 | 58.983 | 50.343 | 38.829 | 43.108 | 44.564 | 55.046 | 60.129 | 55.358 | -15.223 | 52.081 | 56.199 | 54.88 | 36.619 | 32.773 | 36.907 | 34.449 | 35.382 | 35.223 | 37.159 | 38.218 | 3.1 | 46.791 | 51.146 | 46.454 | 91.2 | 27.5 | 44.5 | 41.9 | 8.8 | 54.9 | 30.3 | 25.8 | 23.4 | 22 | 33.1 | 22.5 | 23.7 | 22.3 | 18 | 6.9 | -29.4 | 15 | 0 | 5.5 | 0 | 0 | 0 | 0 |
Brutowinst
| 310 | 296 | 325 | 367 | 355 | 375 | 566 | 447 | 434 | 530 | 575 | 513 | 267 | 488 | 1,065 | 462 | 900 | 781 | 764 | 565 | 435.557 | 403.059 | 595.498 | 462.478 | 429.285 | 376.803 | 426.308 | 361.257 | 368.017 | 351.29 | 486.688 | 403.286 | 373.894 | 322.39 | 368.135 | 321.145 | 330.032 | 300.525 | 399.257 | 305.01 | 276.852 | 251.807 | 269.048 | 208.877 | 198.342 | 176.302 | 220.33 | 198.522 | 190.204 | 135.086 | 130.254 | 114.191 | 119.376 | 114.912 | 139.859 | 116.172 | 108.275 | 113.702 | 178.237 | 103.315 | 79.334 | 76.558 | 184.85 | 92.605 | 139.086 | 99.674 | 129.08 | 116.414 | 123.028 | 114.218 | 137.373 | 117.513 | 127.77 | 110.544 | 119.801 | 115.447 | 144.804 | 121.576 | 104.739 | 126.423 | 140.885 | 121.135 | 208.075 | 127.356 | 139.576 | 115.797 | 166.691 | 146.764 | 154.71 | 133.031 | 149.168 | 132.356 | 155.429 | 127.346 | 215.118 | 140.398 | 156.461 | 129.394 | 113.3 | 148.6 | 183.5 | 147.9 | 231.7 | 150.1 | 137.2 | 98 | 128.7 | 102.7 | 98.2 | 85.7 | 117.6 | 88 | 61.1 | 35.8 | 88.4 | 35.2 | 54.2 | 35.8 | 30.8 | 30.9 | 30.9 | 30.9 |
Brutowinstmarge
| 0.374 | 0.371 | 0.393 | 0.478 | 0.462 | 0.485 | 0.59 | 0.53 | 0.519 | 0.411 | 0.39 | 0.334 | 0.166 | 0.323 | 0.704 | 0.3 | 0.701 | 0.485 | 0.471 | 0.502 | 0.565 | 0.558 | 0.667 | 0.604 | 0.588 | 0.566 | 0.581 | 0.538 | 0.542 | 0.541 | 0.61 | 0.581 | 0.561 | 0.557 | 0.602 | 0.586 | 0.596 | 0.595 | 0.65 | 0.616 | 0.608 | 0.61 | 0.629 | 0.617 | 0.631 | 0.624 | 0.669 | 0.762 | 0.75 | 0.604 | 0.611 | 0.631 | 0.64 | 0.64 | 0.62 | 0.623 | 0.584 | 0.67 | 0.972 | 0.645 | 0.501 | 0.495 | 0.943 | 0.52 | 0.718 | 0.534 | 0.652 | 0.659 | 0.681 | 0.685 | 0.693 | 0.698 | 0.69 | 0.676 | 0.67 | 0.696 | 0.789 | 0.738 | 0.702 | 0.697 | 0.701 | 0.686 | 1.079 | 0.71 | 0.713 | 0.678 | 0.82 | 0.817 | 0.807 | 0.794 | 0.808 | 0.79 | 0.807 | 0.769 | 0.986 | 0.75 | 0.754 | 0.736 | 0.554 | 0.844 | 0.805 | 0.779 | 0.963 | 0.732 | 0.819 | 0.792 | 0.846 | 0.824 | 0.748 | 0.792 | 0.832 | 0.798 | 0.772 | 0.838 | 1.498 | 0.701 | 1 | 0.867 | 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 | 4.947 | 2.551 | 1.345 | 1.157 | 1.03 | 0.745 | 1.209 | 1.101 | 0.881 | 4.803 | 4.237 | 2.515 | 2.951 | 2.384 | 1.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 244 | 58 | -28 | 63 | 62 | 80 | 252 | 242 | 254 | 292 | 64 | 57 | 58 | 84 | 60 | 49 | 53 | 72 | 93 | 259 | 73.739 | 51.663 | 47.224 | 58.804 | 205.189 | 198.445 | 69.356 | 53.878 | 53.947 | 51.595 | 50.042 | 51.493 | 45.1 | 54.801 | 52.778 | 46.05 | 43.936 | 46.407 | 49.676 | 45.613 | 40.977 | 39.776 | 38.499 | 35.338 | 30.103 | 30.111 | 25.65 | 38.351 | 37.73 | 9.367 | 0 | 5.789 | 7.073 | 8.664 | 6.737 | 6.236 | 7.25 | 6.577 | 7.147 | 6.109 | 6.017 | 6.359 | 0 | 5.919 | 7.483 | 6.721 | 0 | 5.497 | 7.427 | 5.964 | 0 | 5.141 | 6.211 | 5.806 | 20.8 | 5.199 | 4.595 | 5.386 | 0 | 4.559 | 5.344 | 7.434 | 0 | 5.538 | 6.445 | 5.84 | 172.213 | 57.822 | 57.891 | 56.5 | 58.424 | 55.157 | 58.835 | 54.33 | 101.098 | 40.555 | 44.276 | 40.596 | -1.8 | 50.6 | 59.2 | 57 | 94.8 | 46.3 | 44.6 | 37.5 | 40.9 | 37 | 26.4 | 32.6 | 38 | 30.9 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 194 | 196 | 747 | 176 | 190 | 191 | 652 | 190 | 195 | 220 | 233 | 228 | 234 | 213 | 224 | 212 | 186 | 210 | 222 | 185 | 164.755 | 159.923 | 177.645 | 154.581 | 150.794 | 146.899 | 148.165 | 133.605 | 127.046 | 124.721 | 131.42 | 126.672 | 128.488 | 115.009 | 120.751 | 105.196 | 102.801 | 101.887 | 108.783 | 97.303 | 82.595 | 81.925 | 78.382 | 66.115 | 53.297 | 51.938 | 50.817 | 13.539 | 12.017 | 36.129 | 0 | 31.341 | 30.192 | 30.562 | 33.665 | 32.23 | 30.554 | 30.642 | 31.446 | 28.484 | 31.993 | 30.91 | 0 | 13.397 | 48.765 | 11.934 | 0 | 33.71 | 34.637 | 34.278 | 0 | 34.853 | 34.574 | 34.146 | 19.836 | 34.72 | 53.781 | 48.711 | 0 | 40.036 | 42.144 | 39.528 | 0 | 37.059 | 37.421 | 35.298 | -117.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 244 | 254 | 719 | 239 | 252 | 271 | 252 | 242 | 254 | 292 | 297 | 285 | 292 | 297 | 284 | 261 | 239 | 282 | 315 | 444 | 238.494 | 211.586 | 224.869 | 213.385 | 205.189 | 198.445 | 217.521 | 187.483 | 180.993 | 176.316 | 181.462 | 178.165 | 173.588 | 169.81 | 173.529 | 151.246 | 146.737 | 148.294 | 158.459 | 142.916 | 123.572 | 121.701 | 116.881 | 101.453 | 83.4 | 82.049 | 76.467 | 81.955 | 79.964 | 45.496 | 38.627 | 37.13 | 37.265 | 39.226 | 40.402 | 38.466 | 37.804 | 37.219 | 38.593 | 34.593 | 38.01 | 37.269 | 102.228 | 19.316 | 56.248 | 18.655 | 44.115 | 39.207 | 42.064 | 40.242 | 42.682 | 39.994 | 40.785 | 39.952 | 40.636 | 39.919 | 58.376 | 54.097 | 39.807 | 44.595 | 47.488 | 46.962 | 118.787 | 42.597 | 43.866 | 41.138 | 54.925 | 57.822 | 57.891 | 56.5 | 58.424 | 55.157 | 58.835 | 54.33 | 101.098 | 40.555 | 44.276 | 40.596 | -1.8 | 50.6 | 59.2 | 57 | 94.8 | 46.3 | 44.6 | 37.5 | 40.9 | 37 | 26.4 | 32.6 | 38 | 30.9 | 21 | 11.5 | 35.6 | 9.7 | 26 | 11.1 | 0 | 0 | 0 | 0 |
Overige kosten
| -42 | 560 | 3 | -21 | -38 | 77 | 88 | 79 | 77 | 134 | -73 | -4 | -61 | 124 | 156 | 169 | 4 | -4 | -8 | 3 | 5.533 | 2.195 | 1.465 | 5.674 | 4.184 | 3.271 | 3.275 | 2.342 | 1.563 | 1.696 | 0.789 | 0.789 | 1.104 | 0.462 | 0.32 | -0.048 | 1.05 | 0.218 | 2.415 | 0.651 | 1.015 | 0.917 | 0.748 | 0.488 | 0.482 | 0.457 | 0.547 | 38.01 | 38.248 | 29.668 | 27.341 | 24.828 | 24.553 | 25.226 | 13.31 | 13.709 | 13.78 | 14.342 | 86.266 | 15.725 | 15.5 | 15.898 | 34.126 | 35.887 | 39.526 | 34.801 | 37.958 | 44.273 | 39.105 | 36.648 | 56.1 | 39.464 | 39.804 | 35.236 | 34.916 | 35.237 | 34.088 | 34.962 | 30.251 | 42.7 | 40.333 | 43.765 | 43.52 | 43.048 | 40.18 | 44.645 | 47.94 | 45.985 | 47.78 | 48.66 | 89.948 | 71.21 | 72.406 | 64.078 | 68.483 | 62.322 | 62.806 | 65.576 | 69.3 | 60.1 | 60 | 61.5 | 64.3 | 61.4 | 39.1 | 36.9 | 40.2 | 35 | 36.1 | 40.8 | 39.8 | 36.4 | 25.6 | 20 | 36.2 | 16.3 | 19.4 | 19.9 | -100.8 | 0 | 0 | 0 |
Bedrijfskosten
| 244 | 254 | 719 | 320 | 353 | 348 | 340 | 321 | 331 | 426 | 455 | 444 | 453 | 467 | 456 | 453 | 436 | 486 | 522 | 606 | 343.546 | 317.37 | 335.929 | 315.496 | 302.444 | 290.598 | 294.068 | 257.844 | 249.318 | 247.008 | 253.289 | 252.603 | 244.831 | 238.711 | 243.92 | 221.539 | 215.692 | 215.978 | 228.079 | 202.736 | 173.813 | 170.807 | 162.42 | 136.029 | 114.062 | 112.646 | 101.233 | 119.965 | 118.212 | 75.164 | 65.968 | 61.958 | 61.818 | 64.452 | 53.712 | 60.077 | 51.584 | 67.475 | 124.859 | 67.339 | 53.51 | 53.167 | 136.354 | 55.203 | 95.774 | 53.456 | 82.073 | 83.48 | 81.169 | 76.89 | 98.782 | 79.458 | 80.589 | 75.188 | 75.552 | 75.156 | 92.464 | 89.059 | 70.058 | 87.295 | 87.821 | 90.727 | 162.307 | 85.645 | 84.046 | 85.783 | 102.865 | 103.807 | 105.671 | 105.16 | 148.372 | 126.367 | 131.241 | 118.408 | 169.581 | 102.877 | 107.082 | 106.172 | 67.5 | 110.7 | 119.2 | 118.5 | 159.1 | 107.7 | 83.7 | 74.4 | 81.1 | 72 | 62.5 | 73.4 | 77.8 | 67.3 | 46.6 | 31.5 | 71.8 | 26 | 45.4 | 31 | -100.8 | 0 | 0 | 0 |
Bedrijfsresultaat
| 66 | 42 | -394 | 37 | -3 | 69 | 253 | 154 | 1 | 56 | 165 | 73 | -178 | 35 | 625 | -4,178 | 492 | 327 | 277 | -6 | 105.999 | 93.598 | 262.954 | 157.81 | 131.582 | 107.314 | 357.581 | 103.447 | 118.849 | 157.629 | 233.446 | 153.994 | 129.074 | 86.339 | 124.243 | 99.606 | 114.34 | 84.547 | 208.949 | 101.663 | 103.039 | 81 | 103.286 | 72.848 | 84.28 | 63.656 | 119.097 | 78.557 | 71.992 | 59.922 | 63.888 | 52.233 | 57.558 | 50.46 | 81.344 | 56.095 | 56.691 | 46.227 | -66.08 | 35.733 | 25.824 | -106.707 | -415.391 | 37.402 | 43.312 | 46.218 | 47.007 | 32.934 | 41.859 | 37.328 | 38.591 | 38.055 | 47.181 | 35.356 | 44.249 | 40.291 | 52.34 | 32.517 | 34.681 | 39.128 | 53.064 | 30.408 | 45.768 | 41.711 | 55.53 | 30.014 | 63.826 | 42.957 | 49.039 | 27.871 | 0.452 | 4.92 | 24.188 | 6.515 | 45.537 | 37.521 | 49.379 | 23.222 | 45.8 | 37.9 | 64.3 | 29.4 | 72.6 | 42.4 | 53.5 | 23.6 | 47.6 | 30.7 | 35.7 | 12.3 | 39.8 | 20.7 | 14.5 | 4.3 | 16.6 | 9.2 | 8.8 | 4.8 | -70 | 30.9 | 30.9 | 30.9 |
Bedrijfsresultaat ratio
| 0.08 | 0.053 | -0.477 | 0.048 | -0.004 | 0.089 | 0.264 | 0.183 | 0.001 | 0.043 | 0.112 | 0.048 | -0.11 | 0.023 | 0.413 | -2.715 | 0.383 | 0.203 | 0.171 | -0.005 | 0.138 | 0.13 | 0.294 | 0.206 | 0.18 | 0.161 | 0.487 | 0.154 | 0.175 | 0.243 | 0.293 | 0.222 | 0.194 | 0.149 | 0.203 | 0.182 | 0.206 | 0.167 | 0.34 | 0.205 | 0.226 | 0.196 | 0.241 | 0.215 | 0.268 | 0.225 | 0.361 | 0.302 | 0.284 | 0.268 | 0.3 | 0.289 | 0.308 | 0.281 | 0.361 | 0.301 | 0.306 | 0.273 | -0.36 | 0.223 | 0.163 | -0.69 | -2.119 | 0.21 | 0.224 | 0.248 | 0.237 | 0.186 | 0.232 | 0.224 | 0.195 | 0.226 | 0.255 | 0.216 | 0.247 | 0.243 | 0.285 | 0.197 | 0.232 | 0.216 | 0.264 | 0.172 | 0.237 | 0.232 | 0.284 | 0.176 | 0.314 | 0.239 | 0.256 | 0.166 | 0.002 | 0.029 | 0.126 | 0.039 | 0.209 | 0.2 | 0.238 | 0.132 | 0.224 | 0.215 | 0.282 | 0.155 | 0.302 | 0.207 | 0.319 | 0.191 | 0.313 | 0.246 | 0.272 | 0.114 | 0.282 | 0.188 | 0.183 | 0.101 | 0.281 | 0.183 | 0.162 | 0.116 | -2.273 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -42 | -21 | -68 | -27 | -33 | -80 | -34 | -16 | -47 | 3,240 | -13 | 12 | -51 | 147 | 144 | -4,028 | 28 | 24 | 22 | 26 | 7.677 | -3.533 | -11.867 | -8.877 | -8.558 | 11.903 | 218.918 | -1.986 | 3.175 | 52.318 | -0.218 | -18.176 | 2.058 | 3.545 | -4.093 | 0.204 | 3.057 | 3.364 | 25.178 | 1.968 | 1.757 | 1.015 | -44.226 | 2.059 | -16.205 | -0.595 | 1.874 | 2.466 | 5.863 | 1.412 | -0.285 | 2.546 | -2.078 | 1.279 | -8.175 | -5.379 | -0.602 | 0.846 | -119.704 | 0.655 | 0.864 | -129.895 | -460.731 | 4.691 | -2.06 | 1.813 | 2.374 | 2.778 | -17.042 | -14.427 | -14.324 | 0.002 | 0.431 | 9.469 | 5.012 | 5.922 | 0.087 | 10.143 | -30.741 | -1.351 | 17.685 | 2.521 | 10.234 | 9.163 | -16.688 | 1.602 | 5.732 | -26.556 | -15.436 | 10.1 | -27.07 | -19.324 | -5.221 | -11.644 | -4.412 | -9.442 | -2.606 | -0.647 | 2.6 | 0.9 | 4.4 | 8.2 | 3.2 | -1.9 | 7.1 | 1.4 | 0.8 | 0.3 | 0.5 | -0.7 | 0.3 | 0.5 | 1.2 | 0.5 | 2.1 | 0.6 | 7 | 0.4 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 24 | 21 | -462 | -57 | -107 | -11 | 219 | 138 | -46 | 3,296 | -45 | -74 | -397 | 17 | 599 | -4,176 | 327 | 139 | 79 | -144 | 46.01 | 27.53 | 193.492 | 62.352 | 26.012 | 28.366 | 298.863 | 49.684 | 70.915 | 99.282 | 178.857 | 79.019 | 77.205 | 37.809 | 71.553 | 51.244 | 69.733 | 41.263 | 149.103 | 56.292 | 64.675 | 42.477 | 22.494 | 35.04 | 22.61 | 25.364 | 84.419 | 45.729 | 48.535 | 33.947 | 36.437 | 30.316 | 30.852 | 22.859 | 50.626 | 19.367 | 27.712 | 18.146 | -92.842 | 19.168 | 9.053 | -105.839 | -430.513 | 21.079 | 23.59 | 28.01 | 27.731 | 13.904 | 0.631 | -3.093 | 12.167 | 10.522 | 19.291 | 15.701 | 19.062 | 15.954 | 23.793 | 13.81 | -19.229 | 5.837 | 38.109 | 0.469 | 22.642 | 17.533 | 2.236 | -3.991 | 29.8 | -19.742 | -4.655 | -1.121 | -57.39 | -49.766 | -16.283 | -41.756 | 0.619 | -15.705 | 3.657 | -19.53 | -2.2 | -11.5 | 19.8 | -11.4 | 26.3 | -5.7 | 27.4 | -8.1 | 21.6 | -0.2 | 5.6 | -15.5 | 12.2 | -7.8 | -1 | -5 | 8 | 1.3 | 6.1 | -4.7 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.029 | 0.026 | -0.559 | -0.074 | -0.139 | -0.014 | 0.228 | 0.164 | -0.055 | 2.559 | -0.03 | -0.048 | -0.246 | 0.011 | 0.396 | -2.713 | 0.255 | 0.086 | 0.049 | -0.128 | 0.06 | 0.038 | 0.217 | 0.081 | 0.036 | 0.043 | 0.407 | 0.074 | 0.104 | 0.153 | 0.224 | 0.114 | 0.116 | 0.065 | 0.117 | 0.093 | 0.126 | 0.082 | 0.243 | 0.114 | 0.142 | 0.103 | 0.053 | 0.103 | 0.072 | 0.09 | 0.256 | 0.176 | 0.191 | 0.152 | 0.171 | 0.168 | 0.165 | 0.127 | 0.224 | 0.104 | 0.149 | 0.107 | -0.506 | 0.12 | 0.057 | -0.684 | -2.196 | 0.118 | 0.122 | 0.15 | 0.14 | 0.079 | 0.003 | -0.019 | 0.061 | 0.062 | 0.104 | 0.096 | 0.107 | 0.096 | 0.13 | 0.084 | -0.129 | 0.032 | 0.19 | 0.003 | 0.117 | 0.098 | 0.011 | -0.023 | 0.147 | -0.11 | -0.024 | -0.007 | -0.311 | -0.297 | -0.085 | -0.252 | 0.003 | -0.084 | 0.018 | -0.111 | -0.011 | -0.065 | 0.087 | -0.06 | 0.109 | -0.028 | 0.164 | -0.065 | 0.142 | -0.002 | 0.043 | -0.143 | 0.086 | -0.071 | -0.013 | -0.117 | 0.136 | 0.026 | 0.113 | -0.114 | 0 | 0 | 0 | 0 |
Belastingkosten
| 5 | -4 | -122 | -12 | -20 | -204 | 157 | 109 | -40 | 687 | -4 | -91 | -69 | -9 | 85 | -855 | 54 | -12 | -9 | -95 | 2.627 | 4.759 | -14.202 | -2.648 | -3.297 | -15.628 | -145.937 | 17.118 | 24.88 | 28.579 | 56.357 | 26.986 | 26.605 | 12.18 | 10.723 | 7.21 | 23.334 | 16.427 | 52.014 | 7.524 | 23.074 | 14.82 | 18.257 | 4.489 | 9.654 | 8.849 | 25.667 | 19.153 | 18.336 | 4.806 | 13.084 | 10.875 | 12.476 | 8.025 | 17.294 | 5.154 | 10.692 | 7.086 | -23.383 | 3.313 | 6.358 | -18.8 | -147.826 | 9.386 | 10.49 | 11.466 | 16.483 | 4.327 | -1.195 | -0.843 | 4.229 | -12.318 | 8.498 | 7.478 | 20.609 | 2.585 | 8.448 | 5.402 | -6.625 | 2.329 | 15.298 | 0.18 | 5.676 | 11.07 | 1.566 | -2.643 | -1.218 | 5.245 | -2.646 | -0.491 | -23.371 | -19.907 | -3.261 | -5.143 | 11.905 | 4.908 | 4.91 | -16.907 | 16.2 | 5.4 | 18.5 | -9.8 | 36.8 | -3.5 | 17.2 | -4.8 | 20.2 | -0.1 | 3.8 | -7.9 | 9.3 | -4.5 | -0.7 | -2.5 | 3.8 | 1 | 3 | -2.5 | -69.2 | 31.8 | 31.8 | 31.8 |
Nettowinst
| 17 | 23 | -341 | -46 | -89 | 185 | 55 | 29 | -6 | 2,587 | -89 | 19 | -332 | -12 | 467 | -3,210 | 252 | 123 | 44 | -60 | 42.297 | 21.672 | 206.201 | 63.875 | 28.041 | 43.123 | 443.529 | 30.637 | 44.645 | 57.202 | 120.897 | 50.845 | 49.419 | 24.14 | 58.2 | 43.255 | 45.787 | 24.282 | 95.445 | 48.341 | 41.335 | 27.158 | 2.303 | 36.342 | 17.826 | 16.997 | 59.002 | 26.245 | 30.06 | 29.359 | 22.702 | 19.238 | 18.579 | 15.279 | 33.079 | 14.276 | 17.273 | 11.52 | -67.76 | 14.938 | 2.783 | -85.655 | -282.837 | 11.655 | 13.278 | 16.413 | 33.405 | 9.901 | 2.197 | -2.389 | 59.758 | 22.565 | 10.283 | 11.165 | -0.717 | 31.578 | 145.14 | 11.309 | -2.586 | 3.508 | 22.811 | 0.289 | 18.607 | 6.463 | 0.67 | -1.348 | -498.663 | -21.441 | -1.424 | -42.966 | -43.531 | -29.859 | -17.72 | -36.613 | 59.129 | 18.847 | 1.209 | -1.82 | 179.3 | -11.3 | 1.3 | -1.6 | -10.5 | -2.2 | -0.9 | -3.3 | -4.7 | -0.1 | 1.8 | -7.6 | 2.9 | -3.3 | -0.3 | -2.5 | 4.4 | -4.8 | 3.1 | -2.2 | -0.8 | -0.9 | -0.9 | -0.9 |
Nettowinstmarge
| 0.021 | 0.029 | -0.413 | -0.06 | -0.116 | 0.239 | 0.057 | 0.034 | -0.007 | 2.009 | -0.06 | 0.012 | -0.206 | -0.008 | 0.309 | -2.086 | 0.196 | 0.076 | 0.027 | -0.053 | 0.055 | 0.03 | 0.231 | 0.083 | 0.038 | 0.065 | 0.604 | 0.046 | 0.066 | 0.088 | 0.152 | 0.073 | 0.074 | 0.042 | 0.095 | 0.079 | 0.083 | 0.048 | 0.155 | 0.098 | 0.091 | 0.066 | 0.005 | 0.107 | 0.057 | 0.06 | 0.179 | 0.101 | 0.119 | 0.131 | 0.107 | 0.106 | 0.1 | 0.085 | 0.147 | 0.077 | 0.093 | 0.068 | -0.37 | 0.093 | 0.018 | -0.554 | -1.443 | 0.065 | 0.069 | 0.088 | 0.169 | 0.056 | 0.012 | -0.014 | 0.302 | 0.134 | 0.056 | 0.068 | -0.004 | 0.19 | 0.79 | 0.069 | -0.017 | 0.019 | 0.113 | 0.002 | 0.096 | 0.036 | 0.003 | -0.008 | -2.453 | -0.119 | -0.007 | -0.257 | -0.236 | -0.178 | -0.092 | -0.221 | 0.271 | 0.101 | 0.006 | -0.01 | 0.877 | -0.064 | 0.006 | -0.008 | -0.044 | -0.011 | -0.005 | -0.027 | -0.031 | -0.001 | 0.014 | -0.07 | 0.021 | -0.03 | -0.004 | -0.059 | 0.075 | -0.096 | 0.057 | -0.053 | -0.026 | -0.029 | -0.029 | -0.029 |
WPA (Winst Per Aandeel)
| 0.26 | 0.36 | -5.37 | -0.73 | -1.39 | 2.65 | 0.79 | 0.41 | -0.085 | 35.85 | -1.19 | 0.25 | -4.41 | -0.16 | 6.32 | -42.92 | 3.13 | 1.36 | 0.47 | -0.65 | 0.46 | 0.23 | 2.12 | 0.63 | 0.27 | 0.42 | 4.36 | 0.3 | 0.43 | 0.62 | 1.34 | 0.54 | 0.52 | 0.25 | 0.62 | 0.46 | 0.48 | 0.26 | 0.99 | 0.5 | 0.43 | 0.27 | 0.02 | 0.37 | 0.19 | 0.21 | 0.73 | 0.33 | 0.37 | 0.36 | 0.28 | 0.24 | 0.23 | 0.19 | 0.41 | 0.18 | 0.22 | 0.14 | -0.85 | 0.19 | 0.04 | -1.06 | -3.5 | 0.12 | 0.13 | 0.17 | 0.13 | 0.11 | 0.03 | -0.028 | 0.092 | 0.26 | 0.12 | 0.11 | -0.008 | 0.36 | 1.98 | 0.1 | -0.03 | 0.01 | 0.24 | -0.03 | 0.22 | 0.05 | -0.02 | -0.016 | -5.84 | -0.25 | -0.017 | -0.51 | -0.51 | -0.35 | -0.21 | -0.43 | -0.13 | 0.18 | -0.01 | -0.019 | -0.19 | -0.14 | -0.02 | -0.017 | -0.13 | -0.024 | -0.011 | -0.042 | -0.06 | -0.002 | 0.03 | -0.11 | 0.042 | -0.05 | -0.005 | -0.05 | 0.064 | -0.07 | 0.05 | -0.04 | -0.56 | -0.63 | -0.63 | -0.63 |
Verwaterde WPA
| 0.26 | 0.36 | -5.37 | -0.73 | -1.39 | 2.65 | 0.79 | 0.41 | -0.085 | 35.84 | -1.19 | 0.25 | -4.41 | -0.16 | 6.27 | -42.91 | 3.12 | 1.35 | 0.47 | -0.65 | 0.45 | 0.23 | 2.1 | 0.62 | 0.27 | 0.42 | 4.32 | 0.3 | 0.43 | 0.61 | 1.32 | 0.54 | 0.52 | 0.25 | 0.61 | 0.45 | 0.48 | 0.25 | 0.98 | 0.49 | 0.42 | 0.27 | 0.02 | 0.36 | 0.19 | 0.21 | 0.73 | 0.32 | 0.37 | 0.36 | 0.28 | 0.24 | 0.23 | 0.19 | 0.41 | 0.18 | 0.21 | 0.14 | -0.85 | 0.19 | 0.04 | -1.06 | -3.5 | 0.12 | 0.13 | 0.17 | 0.13 | 0.11 | 0.03 | -0.028 | 0.092 | 0.25 | 0.12 | 0.11 | -0.008 | 0.36 | 1.74 | 0.1 | -0.03 | 0.01 | 0.22 | -0.03 | 0.22 | 0.05 | -0.02 | -0.016 | -5.83 | -0.25 | -0.017 | -0.51 | -0.51 | -0.35 | -0.21 | -0.43 | -0.13 | 0.18 | -0.01 | -0.019 | -0.19 | -0.14 | -0.02 | -0.017 | -0.13 | -0.024 | -0.01 | -0.038 | -0.06 | -0.002 | 0.03 | -0.11 | 0.042 | -0.05 | -0.005 | -0.05 | 0.064 | -0.07 | 0.05 | -0.04 | -0.56 | -0.63 | -0.63 | -0.63 |
EBITDA
| 147 | 124 | -306 | 92 | 36 | 134 | 326 | 236 | 68 | 177 | 212 | 225 | -98 | 307 | 902 | 342 | 637 | 459 | 408 | 70 | 151.542 | 140.731 | 317.606 | 196.912 | 179.776 | 147.929 | 197.417 | 169.203 | 188.704 | 174.192 | 303.931 | 226.588 | 201.144 | 152.364 | 189.604 | 165.3 | 182.115 | 153.08 | 242.758 | 164.673 | 155.037 | 131.121 | 153.421 | 109.483 | 115.02 | 93.658 | 145.737 | 118.486 | 115.388 | 90.866 | 91.99 | 79.141 | 70.26 | 75.697 | 97.136 | 67.807 | 69.516 | 61.159 | 68.456 | 52.657 | 43.145 | 59.24 | 3.452 | 81.641 | 83.479 | 81.885 | 85.569 | 76.998 | 98.886 | 89.826 | 94.963 | 78.969 | 88.379 | 67.957 | 73.116 | 70.924 | 86.256 | 58.207 | 105.811 | 80.58 | 77.558 | 72.651 | 79.829 | 76.596 | 113.513 | 74.243 | 107.122 | 117.196 | 115.326 | 68.031 | 109.048 | 92.498 | 96.387 | 84.837 | 118.432 | 109.285 | 114.791 | 89.445 | 112.5 | 97.1 | 119.9 | 82.7 | 133.7 | 105.7 | 85.5 | 59.1 | 87 | 65.4 | 71.3 | 53.8 | 79.3 | 56.7 | 38.9 | 23.8 | 50.7 | 24.9 | 21.2 | 24.3 | -70 | 30.9 | 30.9 | 30.9 |
EBITDA ratio
| 0.177 | 0.155 | -0.37 | 0.12 | 0.047 | 0.173 | 0.34 | 0.28 | 0.081 | 0.137 | 0.144 | 0.147 | -0.061 | 0.203 | 0.597 | 0.222 | 0.496 | 0.285 | 0.252 | 0.062 | 0.197 | 0.195 | 0.356 | 0.257 | 0.246 | 0.222 | 0.269 | 0.252 | 0.278 | 0.268 | 0.381 | 0.327 | 0.302 | 0.263 | 0.31 | 0.301 | 0.329 | 0.303 | 0.395 | 0.333 | 0.341 | 0.318 | 0.359 | 0.323 | 0.366 | 0.331 | 0.442 | 0.455 | 0.455 | 0.406 | 0.432 | 0.438 | 0.377 | 0.422 | 0.431 | 0.364 | 0.375 | 0.361 | 0.373 | 0.329 | 0.273 | 0.383 | 0.018 | 0.458 | 0.431 | 0.439 | 0.432 | 0.436 | 0.547 | 0.538 | 0.479 | 0.469 | 0.477 | 0.416 | 0.409 | 0.428 | 0.47 | 0.353 | 0.709 | 0.444 | 0.386 | 0.412 | 0.414 | 0.427 | 0.58 | 0.435 | 0.527 | 0.653 | 0.602 | 0.406 | 0.591 | 0.552 | 0.5 | 0.512 | 0.543 | 0.584 | 0.553 | 0.509 | 0.55 | 0.551 | 0.526 | 0.436 | 0.556 | 0.516 | 0.51 | 0.477 | 0.572 | 0.524 | 0.543 | 0.497 | 0.561 | 0.514 | 0.492 | 0.557 | 0.859 | 0.496 | 0.391 | 0.588 | -2.273 | 1 | 1 | 1 |