Star Group, L.P.
NYSE:SGU
11.24 (USD) • At close December 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q4 | 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
| 240.331 | 331.64 | 666.032 | 528.096 | 266.937 | 300.121 | 737.617 | 648.187 | 296.644 | 439.101 | 782.543 | 488.27 | 236.551 | 283.1 | 604.115 | 373.32 | 183.295 | 232.155 | 543.063 | 508.945 | 235.887 | 283.376 | 699.582 | 535.027 | 229.618 | 327.354 | 684.031 | 436.834 | 181.584 | 225.801 | 532.052 | 384.118 | 162.064 | 218.194 | 462.025 | 319.055 | 167.161 | 245.604 | 762.309 | 499.217 | 222.362 | 326.511 | 892.241 | 520.61 | 177.608 | 262.524 | 785.139 | 516.525 | 174.046 | 232.476 | 629.592 | 461.474 | 153.172 | 246.772 | 731.865 | 459.501 | 135.464 | 176.761 | 551.732 | 348.819 | 115.794 | 167.669 | 520.5 | 402.85 | 165.796 | 258.067 | 665.286 | 453.944 | 137.555 | 222.452 | 576.924 | 330.244 | 151.497 | 191.514 | 539.121 | 414.381 | 150.699 | 202.768 | 555.317 | 350.694 | 181.376 | 229.155 | 625.389 | 433.862 | 174.728 | 235.22 | 668.82 | 384.98 | 138.825 | 188.725 | 411.285 | 286.223 | 125.97 | 166.052 | 470.447 | 323.504 | 105.92 | 130.163 | 321.695 | 186.9 | 62.6 | 79.1 | 52.1 | 30.2 | 15.7 | 16.2 | 37.9 | 41.8 | 17.8 | 20.1 | 46.4 | 50.9 | 19.5 | 18.4 | 47.1 | 34.6 |
Kosten van de omzet
| 190.568 | 250.636 | 454.403 | 382.094 | 225.407 | 243.377 | 542.204 | 503.473 | 257.422 | 369.863 | 570.551 | 357.09 | 195.752 | 221.577 | 386.181 | 249.407 | 144.514 | 156.443 | 355.712 | 370.392 | 196.478 | 225.41 | 488.891 | 388.288 | 194.421 | 255.918 | 475.655 | 320.076 | 146.294 | 169.91 | 354.093 | 272.641 | 126.836 | 163.308 | 285.447 | 219.78 | 130.991 | 192.043 | 529.394 | 376.09 | 191.454 | 271.589 | 697.513 | 416.379 | 148.385 | 211.945 | 627.449 | 418.192 | 141.263 | 185.926 | 503.598 | 369.024 | 122.679 | 195.139 | 565.229 | 354.294 | 106.219 | 133.411 | 404.23 | 260.187 | 86.193 | 122.634 | 368.353 | 298.575 | 134.111 | 215.43 | 536.476 | 371.832 | 116.313 | 178.546 | 430.306 | 256.71 | 123.699 | 156.012 | 415.531 | 319.667 | 127.1 | 162.325 | 413.076 | 281.278 | 141.037 | 164.574 | 410.165 | 294.032 | 129.328 | 166.411 | 459.261 | 255.347 | 98.737 | 127.012 | 251.982 | 184.247 | 98.776 | 123.269 | 317.97 | 231.302 | 84.665 | 94.756 | 204.737 | 117.4 | 46.8 | 52.6 | 20.5 | 11.9 | 5.8 | 6.5 | 15.6 | 21.7 | 8.6 | 9.6 | 24.9 | 29 | 9.7 | 8.5 | 24.5 | 15.9 |
Brutowinst
| 49.763 | 81.004 | 211.629 | 146.002 | 41.53 | 56.744 | 195.413 | 144.714 | 39.222 | 69.238 | 211.992 | 131.18 | 40.799 | 61.523 | 217.934 | 123.913 | 38.781 | 75.712 | 187.351 | 138.553 | 39.409 | 57.966 | 210.691 | 146.739 | 35.197 | 71.436 | 208.376 | 116.758 | 35.29 | 55.891 | 177.959 | 111.477 | 35.228 | 54.886 | 176.578 | 99.275 | 36.17 | 53.561 | 232.915 | 123.127 | 30.908 | 54.922 | 194.728 | 104.231 | 29.223 | 50.579 | 157.69 | 98.333 | 32.783 | 46.55 | 125.994 | 92.45 | 30.493 | 51.633 | 166.636 | 105.207 | 29.245 | 43.35 | 147.502 | 88.632 | 29.601 | 45.035 | 152.147 | 104.275 | 31.685 | 42.637 | 128.81 | 82.112 | 21.242 | 43.906 | 146.618 | 73.534 | 27.798 | 35.502 | 123.59 | 94.714 | 23.599 | 40.443 | 142.241 | 69.416 | 40.339 | 64.581 | 215.224 | 139.83 | 45.4 | 68.809 | 209.559 | 129.633 | 40.088 | 61.713 | 159.303 | 101.976 | 27.194 | 42.783 | 152.477 | 92.202 | 21.255 | 35.407 | 116.958 | 69.5 | 15.8 | 26.5 | 31.6 | 18.3 | 9.9 | 9.7 | 22.3 | 20.1 | 9.2 | 10.5 | 21.5 | 21.9 | 9.8 | 9.9 | 22.6 | 18.7 |
Brutowinstmarge
| 0.207 | 0.244 | 0.318 | 0.276 | 0.156 | 0.189 | 0.265 | 0.223 | 0.132 | 0.158 | 0.271 | 0.269 | 0.172 | 0.217 | 0.361 | 0.332 | 0.212 | 0.326 | 0.345 | 0.272 | 0.167 | 0.205 | 0.301 | 0.274 | 0.153 | 0.218 | 0.305 | 0.267 | 0.194 | 0.248 | 0.334 | 0.29 | 0.217 | 0.252 | 0.382 | 0.311 | 0.216 | 0.218 | 0.306 | 0.247 | 0.139 | 0.168 | 0.218 | 0.2 | 0.165 | 0.193 | 0.201 | 0.19 | 0.188 | 0.2 | 0.2 | 0.2 | 0.199 | 0.209 | 0.228 | 0.229 | 0.216 | 0.245 | 0.267 | 0.254 | 0.256 | 0.269 | 0.292 | 0.259 | 0.191 | 0.165 | 0.194 | 0.181 | 0.154 | 0.197 | 0.254 | 0.223 | 0.183 | 0.185 | 0.229 | 0.229 | 0.157 | 0.199 | 0.256 | 0.198 | 0.222 | 0.282 | 0.344 | 0.322 | 0.26 | 0.293 | 0.313 | 0.337 | 0.289 | 0.327 | 0.387 | 0.356 | 0.216 | 0.258 | 0.324 | 0.285 | 0.201 | 0.272 | 0.364 | 0.372 | 0.252 | 0.335 | 0.607 | 0.606 | 0.631 | 0.599 | 0.588 | 0.481 | 0.517 | 0.522 | 0.463 | 0.43 | 0.503 | 0.538 | 0.48 | 0.54 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 7.074 | 7.423 | 6.887 | 7.021 | 6.161 | 6.065 | 6.698 | 6.856 | 6.053 | 6.251 | 5.902 | 6.676 | 6.326 | 6.209 | 6.32 | 6.241 | 6.19 | 6.954 | 5.422 | 6.506 | 5.278 | 5.472 | 9.849 | 7.815 | 5.461 | 5.894 | 6.221 | 6.651 | 6.854 | 6.235 | 5.556 | 6.353 | 5.841 | 6.017 | 5.088 | 6.42 | 24.614 | 6.173 | 6.861 | 6.056 | 5.597 | 5.14 | 6.449 | 5.406 | 4.547 | 4.557 | 4.761 | 4.491 | 18.689 | 4.008 | 4.554 | 5.365 | 20.709 | 0 | 5.264 | 4.924 | 21.397 | 0 | 5.646 | 5.053 | 22.48 | 0 | 5.903 | 5.21 | 17.563 | 0 | 4.193 | 4.846 | 17.768 | 0 | 5.924 | 4.35 | 21.673 | 0 | 6.001 | 6.366 | 39.763 | 0 | 12.918 | 15.842 | 26.271 | 0 | 10.592 | 9.411 | 40.954 | 0 | 14.034 | 12.235 | 69.288 | 66.992 | 76.281 | 65.146 | 55.145 | 55.36 | 66.508 | 56.227 | 41.531 | 40.483 | 49.87 | 45 | 36.5 | 36.2 | 13.7 | 11.7 | 10.6 | 10.1 | 11 | 11.6 | 9.7 | 10.2 | 11.8 | 11.4 | 9.8 | 9.8 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 86.54 | 104.085 | 94.756 | 76.661 | 83.075 | 95.942 | 97.936 | 73.128 | 83.914 | 107.486 | 88.989 | -181.629 | 74.871 | 100.942 | 80.687 | 68.428 | 72.756 | 85.463 | 96.726 | 73.007 | 82.669 | 110.684 | 102.673 | 76.459 | 83.312 | 106.605 | 91.204 | 65.547 | 67.64 | 92.214 | 81.133 | 57.738 | 64.052 | 90.509 | 64.194 | 59.509 | 64.575 | 106.107 | 78.834 | 55.471 | 66.347 | 92.428 | 68.4 | 44.703 | 53.798 | 83.322 | 68.387 | 27.219 | 46.76 | 61.713 | 67.757 | 33.482 | 0 | 81.975 | 65.961 | 32.408 | 0 | 67.872 | 56.822 | 26.542 | 0 | 71.56 | 63.534 | 0 | 0 | 66.802 | 57.952 | 25.036 | 0 | 68.988 | 46.832 | 23.932 | 0 | 57.917 | 59.426 | 15.235 | 0 | 70.643 | 65.48 | 49.734 | 0 | 96.662 | 83.993 | 40.646 | 0 | 86.644 | 74.514 | 0 | 0 | 0 | 0 | 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
| 7.074 | 93.983 | 111.489 | 101.777 | 6.161 | 6.065 | 6.698 | 6.856 | 6.053 | 6.251 | 5.902 | 6.676 | 6.326 | 6.209 | 6.32 | 6.241 | 6.19 | 6.954 | 5.422 | 6.506 | 5.278 | 5.472 | 9.849 | 7.815 | 5.461 | 5.894 | 6.221 | 6.651 | 6.854 | 6.235 | 5.556 | 6.353 | 5.841 | 6.017 | 5.088 | 6.42 | 24.614 | 6.173 | 6.861 | 6.056 | 5.597 | 5.14 | 6.449 | 5.406 | 4.547 | 4.557 | 4.761 | 4.491 | 45.908 | 50.768 | 66.267 | 73.122 | 54.191 | 59.156 | 87.239 | 70.885 | 53.805 | 50.824 | 73.518 | 61.875 | 49.022 | 49.991 | 77.463 | 68.744 | -168.405 | 52.175 | 70.995 | 62.798 | 42.804 | 47.96 | 74.912 | 51.182 | 45.605 | 51.396 | 63.918 | 65.792 | 54.998 | 55.118 | 83.561 | 81.322 | 76.005 | 80.36 | 107.254 | 93.404 | 81.6 | 81.993 | 100.678 | 86.749 | 69.288 | 66.992 | 76.281 | 65.146 | 55.145 | 55.36 | 66.508 | 56.227 | 41.531 | 40.483 | 49.87 | 45 | 36.5 | 36.2 | 13.7 | 11.7 | 10.6 | 10.1 | 11 | 11.6 | 9.7 | 10.2 | 11.8 | 11.4 | 9.8 | 9.8 | 11.2 | 10.4 |
Overige kosten
| 91.248 | 0 | 0 | 0 | -193.878 | 0 | 95.942 | 97.936 | 73.128 | 83.914 | 107.486 | 88.989 | 71.41 | 74.871 | 0 | 0 | -5.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 2.4 |
Bedrijfskosten
| 98.322 | 93.295 | 111.489 | 101.777 | 82.822 | 89.14 | 102.64 | 104.792 | 79.181 | 90.165 | 113.388 | 95.665 | 77.736 | 81.08 | 107.262 | 86.928 | 74.618 | 79.71 | 90.885 | 103.232 | 78.285 | 88.141 | 120.533 | 110.488 | 81.92 | 89.206 | 112.826 | 97.855 | 72.401 | 73.875 | 97.77 | 87.486 | 63.579 | 70.069 | 95.597 | 70.614 | 84.123 | 70.748 | 112.968 | 84.89 | 61.068 | 71.487 | 98.877 | 73.806 | 49.25 | 58.355 | 88.083 | 72.878 | 48.875 | 66.601 | 53.115 | 83.869 | 69.223 | 79.899 | 78.677 | 61.556 | 58.519 | 57.231 | 72.377 | 62.018 | 53.949 | 44.079 | 41.267 | 111.641 | 121.381 | 28.835 | 79.67 | 52.053 | 51.217 | 50.337 | 63.766 | 64.869 | 98.851 | 59.832 | 71.842 | 74.277 | 63.562 | 63.891 | 159.582 | 90.444 | 90.112 | 94.574 | 121.851 | 107.949 | 95.779 | 95.241 | 113.563 | 99.597 | 84.298 | 82.019 | 90.79 | 79.649 | 73.217 | 66.552 | 77.031 | 66.019 | 50.928 | 49.471 | 58.194 | 53.4 | 44.8 | 44.7 | 16.7 | 14.8 | 13.6 | 13 | 13.9 | 14.4 | 12.2 | 12.8 | 14.4 | 14 | 12.1 | 12.3 | 13.7 | 12.8 |
Bedrijfsresultaat
| -48.559 | -12.291 | 100.14 | 44.225 | -22.989 | -29.586 | 91.515 | 40.912 | -39.959 | -20.927 | 117.245 | 22.624 | -30.517 | -13.764 | 119.695 | 54.786 | -36.098 | 0.498 | 86.117 | 42.451 | -43.782 | -29.933 | 105.002 | 6.063 | -41.654 | -8.817 | 85.473 | 31.066 | -27.126 | -19.811 | 69.032 | 33.237 | -29.606 | -2.955 | 96.319 | 23.646 | -61.182 | -10.073 | 134.095 | 30.773 | -40.188 | -10.797 | 93.953 | 36.887 | -14.853 | -9.686 | 73.054 | 17.49 | -7.543 | -20.051 | 72.879 | 8.581 | -41.297 | -28.266 | 87.959 | 43.651 | -29.274 | -13.881 | 75.125 | 26.614 | -24.348 | 0.956 | 110.88 | -7.366 | -89.696 | 13.802 | 49.14 | 30.059 | -29.975 | -6.431 | 82.852 | 8.665 | -71.053 | -24.33 | 51.748 | 20.437 | -39.963 | -23.448 | -17.341 | -21.028 | -49.773 | -29.993 | 93.373 | 31.881 | -50.379 | -26.432 | 95.996 | 29.422 | -43.454 | -20.656 | 68.328 | 22.106 | -46.023 | -23.769 | 75.446 | 26.183 | -29.673 | -14.064 | 58.764 | 16.1 | -29 | -18.2 | 14.9 | 3.5 | -3.7 | -3.3 | 8.4 | 5.7 | -3 | -2.3 | 7.1 | 7.9 | -2.3 | -2.4 | 8.9 | 5.9 |
Bedrijfsresultaat ratio
| -0.202 | -0.037 | 0.15 | 0.084 | -0.086 | -0.099 | 0.124 | 0.063 | -0.135 | -0.048 | 0.15 | 0.046 | -0.129 | -0.049 | 0.198 | 0.147 | -0.197 | 0.002 | 0.159 | 0.083 | -0.186 | -0.106 | 0.15 | 0.011 | -0.181 | -0.027 | 0.125 | 0.071 | -0.149 | -0.088 | 0.13 | 0.087 | -0.183 | -0.014 | 0.208 | 0.074 | -0.366 | -0.041 | 0.176 | 0.062 | -0.181 | -0.033 | 0.105 | 0.071 | -0.084 | -0.037 | 0.093 | 0.034 | -0.043 | -0.086 | 0.116 | 0.019 | -0.27 | -0.115 | 0.12 | 0.095 | -0.216 | -0.079 | 0.136 | 0.076 | -0.21 | 0.006 | 0.213 | -0.018 | -0.541 | 0.053 | 0.074 | 0.066 | -0.218 | -0.029 | 0.144 | 0.026 | -0.469 | -0.127 | 0.096 | 0.049 | -0.265 | -0.116 | -0.031 | -0.06 | -0.274 | -0.131 | 0.149 | 0.073 | -0.288 | -0.112 | 0.144 | 0.076 | -0.313 | -0.109 | 0.166 | 0.077 | -0.365 | -0.143 | 0.16 | 0.081 | -0.28 | -0.108 | 0.183 | 0.086 | -0.463 | -0.23 | 0.286 | 0.116 | -0.236 | -0.204 | 0.222 | 0.136 | -0.169 | -0.114 | 0.153 | 0.155 | -0.118 | -0.13 | 0.189 | 0.171 |
Totaal overige inkomsten en kosten netto
| -2.083 | -2.91 | -3.896 | -3.468 | -2.524 | -3.61 | -5.221 | -4.603 | -14.86 | -1.095 | -2.966 | -2.297 | -2.112 | -2.199 | -2.379 | -2.098 | -7.953 | -2.549 | -3.009 | -2.914 | -2.763 | -3.22 | -3.438 | -2.775 | 4.729 | -2.604 | -2.69 | -2.396 | -1.966 | -1.955 | -2.036 | -2.099 | -2.317 | -2.038 | -2.206 | -2.171 | -11.246 | -3.897 | -4.219 | -3.86 | -3.927 | -5.821 | -4.664 | -4.044 | -8.833 | -2.266 | -2.258 | -2.821 | -2.914 | -2.383 | -3.006 | -2.998 | -2.57 | -2.518 | -3.81 | -6.082 | -3.004 | -2.342 | -4.754 | -4.532 | -4.795 | -3.378 | 2.489 | -0.997 | -3.474 | -3.65 | -4.846 | -4.177 | -3.14 | -2.655 | -4.128 | -3.884 | -3.899 | -11.281 | -7.751 | -7.313 | -6.693 | -7.869 | -8.609 | -53.289 | -12.593 | -19.353 | -12.702 | -12.163 | -11.494 | -11.32 | -9.085 | -8.807 | -9.245 | -9.184 | -10.064 | -10.456 | -9.478 | -7.908 | -10.409 | -9.259 | -7.916 | -7.882 | -6.862 | -6.6 | -5.5 | -5.4 | -0.101 | 0 | -0.1 | 0 | -0.1 | 0 | -0.2 | -0.1 | 0 | -0.1 | -1.9 | 0 | 0 | -2.3 |
Inkomen voor belasting
| -50.642 | -15.201 | 96.244 | 18.153 | -26.171 | -33.196 | 86.294 | 19.002 | -71.227 | -14.353 | 114.279 | 20.327 | -32.629 | -15.963 | 117.316 | 52.688 | -44.051 | -2.051 | 83.108 | 39.537 | -46.545 | -33.153 | 101.564 | 3.288 | -36.925 | -11.421 | 82.783 | 28.67 | -29.092 | -21.766 | 66.996 | 31.138 | -31.923 | -4.993 | 94.113 | 21.475 | -72.428 | -13.97 | 129.876 | 26.913 | -44.115 | -16.618 | 89.289 | 32.843 | -23.686 | -11.952 | 70.796 | 14.669 | -10.457 | -22.434 | 69.873 | 5.583 | -43.867 | -30.784 | 84.149 | 37.569 | -32.278 | -16.223 | 70.371 | 22.082 | -29.143 | -2.422 | 113.369 | -8.363 | -93.17 | 10.152 | 44.294 | 25.882 | -33.115 | -9.086 | 78.724 | 4.781 | -74.952 | -35.611 | 43.997 | 13.124 | -46.656 | -31.317 | -25.95 | -74.317 | -62.366 | -42.159 | 80.671 | 19.718 | -61.873 | -37.752 | 84.623 | 20.615 | -52.699 | -29.84 | 58.264 | 11.65 | -55.501 | -31.677 | 65.037 | 16.924 | -37.589 | -21.946 | 51.902 | 9.5 | -34.5 | -23.6 | 14.8 | 0 | -3.8 | 0 | 8.3 | 0 | -3.2 | -2.4 | 0 | 7.8 | -4.2 | 0 | 0 | 3.6 |
Inkomen voor belasting ratio
| -0.211 | -0.046 | 0.145 | 0.034 | -0.098 | -0.111 | 0.117 | 0.029 | -0.24 | -0.033 | 0.146 | 0.042 | -0.138 | -0.056 | 0.194 | 0.141 | -0.24 | -0.009 | 0.153 | 0.078 | -0.197 | -0.117 | 0.145 | 0.006 | -0.161 | -0.035 | 0.121 | 0.066 | -0.16 | -0.096 | 0.126 | 0.081 | -0.197 | -0.023 | 0.204 | 0.067 | -0.433 | -0.057 | 0.17 | 0.054 | -0.198 | -0.051 | 0.1 | 0.063 | -0.133 | -0.046 | 0.09 | 0.028 | -0.06 | -0.097 | 0.111 | 0.012 | -0.286 | -0.125 | 0.115 | 0.082 | -0.238 | -0.092 | 0.128 | 0.063 | -0.252 | -0.014 | 0.218 | -0.021 | -0.562 | 0.039 | 0.067 | 0.057 | -0.241 | -0.041 | 0.136 | 0.014 | -0.495 | -0.186 | 0.082 | 0.032 | -0.31 | -0.154 | -0.047 | -0.212 | -0.344 | -0.184 | 0.129 | 0.045 | -0.354 | -0.16 | 0.127 | 0.054 | -0.38 | -0.158 | 0.142 | 0.041 | -0.441 | -0.191 | 0.138 | 0.052 | -0.355 | -0.169 | 0.161 | 0.051 | -0.551 | -0.298 | 0.284 | 0 | -0.242 | 0 | 0.219 | 0 | -0.18 | -0.119 | 0 | 0.153 | -0.215 | 0 | 0 | 0.104 |
Belastingkosten
| -15.556 | -4.157 | 27.87 | 5.174 | -6.442 | -9.29 | 24.253 | 5.463 | -21.234 | -3.766 | 32.9 | 5.838 | -9.396 | -3.909 | 32.152 | 14.828 | -13.852 | -2.005 | 24.7 | 11.782 | -12.64 | -10.055 | 29.239 | 0.973 | -15.475 | -3.416 | 28.005 | -1.512 | -11.345 | -8.434 | 27.292 | 12.863 | -12.828 | -1.755 | 38.904 | 9.417 | -27.102 | -5.611 | 54.189 | 11.359 | -18.287 | -7.026 | 37.073 | 13.555 | -9.749 | -4.364 | 29.117 | 4.917 | -4.822 | -10.645 | 29.391 | 2.652 | -17.169 | -12.587 | 35.468 | 17.011 | -18.049 | -6.232 | 29.836 | 10.077 | -61.449 | -0.498 | 4.702 | -0.352 | -1.261 | -1.695 | 2.737 | 0.785 | -1.09 | -0.818 | 3.845 | 0.065 | -0.681 | 0.468 | 0.44 | 0.25 | 2.096 | -2.4 | 0.669 | 0.331 | 0.3 | 0.075 | 0.744 | 0.406 | -0.735 | 0.1 | 1.46 | 0.675 | 0.251 | 0.098 | -1.952 | 0.147 | -0.255 | 0.114 | 0.923 | 0.716 | 0.119 | 0.045 | 0.215 | 0.1 | -9.5 | -5.4 | 2.6 | 2.2 | 2.1 | 1.9 | 2 | 2 | 2.1 | 1.8 | 1.8 | 2 | 1.9 | 1.6 | 1.7 | 0.1 |
Nettowinst
| -21.435 | -10.943 | 56.21 | 11.391 | -19.729 | -23.906 | 51.051 | 11.816 | -49.993 | -10.587 | 66.672 | 12.606 | -23.233 | -12.054 | 69.707 | 31.528 | -30.199 | -0.046 | 48.125 | 27.755 | -33.905 | -23.098 | 59.391 | 2.315 | -21.45 | -8.005 | 45.334 | 25.442 | -17.747 | -13.332 | 33.097 | 15.829 | -19.095 | -3.238 | 45.592 | 10.827 | -45.326 | -8.359 | 62.071 | 13.624 | -19.871 | -9.592 | 43.151 | 16.623 | -10.324 | -7.588 | 34.686 | 8.99 | -5.635 | -11.789 | 33.826 | 2.931 | -26.698 | -18.197 | 48.681 | 20.558 | -14.229 | -9.991 | 40.535 | 12.005 | 32.306 | -1.924 | 108.667 | -8.011 | -91.909 | 11.847 | 41.557 | 25.097 | -33.086 | -8.268 | 74.879 | 4.716 | -74.271 | -36.079 | 54.069 | 12.53 | -46.952 | -29.321 | -24.099 | 74.444 | -63.297 | -42.531 | 80.653 | 19.312 | -68.94 | -37.852 | 83.163 | 16.039 | -52.95 | -29.938 | 60.216 | 11.503 | -55.246 | -31.791 | 64.114 | 17.674 | -37.708 | -21.991 | 51.687 | 9.4 | -25 | -18.2 | 12.3 | 1.3 | -5.8 | -5.2 | 6.4 | 3.7 | -5.1 | -4.1 | 5.3 | 5.9 | -4.2 | -4 | 7.2 | 3.5 |
Nettowinstmarge
| -0.089 | -0.033 | 0.084 | 0.022 | -0.074 | -0.08 | 0.069 | 0.018 | -0.169 | -0.024 | 0.085 | 0.026 | -0.098 | -0.043 | 0.115 | 0.084 | -0.165 | -0 | 0.089 | 0.055 | -0.144 | -0.082 | 0.085 | 0.004 | -0.093 | -0.024 | 0.066 | 0.058 | -0.098 | -0.059 | 0.062 | 0.041 | -0.118 | -0.015 | 0.099 | 0.034 | -0.271 | -0.034 | 0.081 | 0.027 | -0.089 | -0.029 | 0.048 | 0.032 | -0.058 | -0.029 | 0.044 | 0.017 | -0.032 | -0.051 | 0.054 | 0.006 | -0.174 | -0.074 | 0.067 | 0.045 | -0.105 | -0.057 | 0.073 | 0.034 | 0.279 | -0.011 | 0.209 | -0.02 | -0.554 | 0.046 | 0.062 | 0.055 | -0.241 | -0.037 | 0.13 | 0.014 | -0.49 | -0.188 | 0.1 | 0.03 | -0.312 | -0.145 | -0.043 | 0.212 | -0.349 | -0.186 | 0.129 | 0.045 | -0.395 | -0.161 | 0.124 | 0.042 | -0.381 | -0.159 | 0.146 | 0.04 | -0.439 | -0.191 | 0.136 | 0.055 | -0.356 | -0.169 | 0.161 | 0.05 | -0.399 | -0.23 | 0.236 | 0.043 | -0.369 | -0.321 | 0.169 | 0.089 | -0.287 | -0.204 | 0.114 | 0.116 | -0.215 | -0.217 | 0.153 | 0.101 |
WPA (Winst Per Aandeel)
| -1.59 | -0.31 | 1.56 | 0.32 | -0.55 | -0.67 | 1.42 | 0.33 | -1.38 | -0.29 | 1.77 | 0.32 | -0.59 | -0.3 | 1.71 | 0.74 | -0.69 | -0.001 | 1.03 | 0.49 | -0.69 | -0.46 | 1.15 | 0.04 | -0.4 | -0.15 | 0.81 | 0.45 | -0.32 | -0.24 | 0.59 | 0.28 | -0.34 | -0.057 | 0.79 | 0.19 | -0.79 | -0.15 | 1.08 | 0.24 | -0.35 | -0.17 | 0.75 | 0.29 | -0.18 | -0.13 | 0.58 | 0.15 | -0.093 | -0.19 | 0.55 | 0.05 | -0.42 | -0.27 | 0.61 | 0.26 | -0.21 | -0.14 | 0.48 | 0.15 | 0.44 | -0.025 | 1.17 | -0.11 | -1.21 | 0.16 | 0.55 | 0.33 | -0.44 | -0.11 | 0.98 | 0.06 | -0.98 | -0.56 | 1.49 | 0.35 | -1.31 | -0.82 | -0.67 | 2.06 | -1.77 | -1.19 | 2.27 | 0.56 | -2.07 | -1.17 | 2.54 | 0.49 | -1.71 | -1.03 | 2.09 | 0.42 | -2.09 | -1.4 | 2.86 | 0.87 | -1.88 | -1.17 | 2.8 | 0.53 | -1.45 | -1.11 | 1.75 | 0.2 | -0.89 | -0.82 | 1 | 0.66 | -0.91 | -0.77 | 0.99 | 1.1 | -0.78 | -1.39 | 1.34 | 0.76 |
Verwaterde WPA
| -1.59 | -0.31 | 1.56 | 0.32 | -0.55 | -0.67 | 1.42 | 0.33 | -1.38 | -0.29 | 1.77 | 0.32 | -0.59 | -0.3 | 1.71 | 0.74 | -0.69 | -0.001 | 1.03 | 0.49 | -0.69 | -0.46 | 1.15 | 0.04 | -0.4 | -0.15 | 0.81 | 0.45 | -0.32 | -0.24 | 0.59 | 0.28 | -0.34 | -0.057 | 0.79 | 0.19 | -0.79 | -0.15 | 1.08 | 0.24 | -0.35 | -0.17 | 0.75 | 0.29 | -0.17 | -0.13 | 0.58 | 0.15 | -0.093 | -0.19 | 0.55 | 0.05 | -0.42 | -0.27 | 0.61 | 0.26 | -0.21 | -0.14 | 0.48 | 0.15 | 0.44 | -0.025 | 1.17 | -0.11 | -1.21 | 0.16 | 0.55 | 0.33 | -0.44 | -0.11 | 0.98 | 0.06 | -0.98 | -0.56 | 1.49 | 0.35 | -1.31 | -0.82 | -0.67 | 2.06 | -1.77 | -1.19 | 2.27 | 0.56 | -2.02 | -1.17 | 2.53 | 0.49 | -1.63 | -1.03 | 2.09 | 0.42 | -2.06 | -1.4 | 2.85 | 0.86 | -1.88 | -1.17 | 2.8 | 0.53 | -1.45 | -1.11 | 1.75 | 0.2 | -0.89 | -0.82 | 1 | 0.66 | -0.91 | -0.77 | 0.99 | 1.1 | -0.78 | -1.39 | 1.34 | 0.76 |
EBITDA
| -40.442 | -5.048 | 107.888 | 52.861 | -13.786 | -21.902 | 99.141 | 31.442 | -59.918 | -3.429 | 125.326 | 31.072 | -21.825 | -5.196 | 127.963 | 62.743 | -33.785 | 8.945 | 95.206 | 51.501 | -34.709 | -21.708 | 112.86 | 13.808 | -26.421 | -0.876 | 93.176 | 38.807 | -19.949 | -12.393 | 75.758 | 39.798 | -23.035 | 3.513 | 103.044 | 30.412 | -62.176 | -3.869 | 140.312 | 36.931 | -33.581 | -5.037 | 98.871 | 41.245 | -16.079 | -5.358 | 77.375 | 21.848 | -3.214 | -21.261 | 77.916 | 12.938 | -36.03 | -30.282 | 93.899 | 49.454 | -23.952 | -8.377 | 80.293 | 30.543 | -20.216 | 6.005 | 124.36 | 3.291 | -82.893 | 22.636 | 57.403 | 37.637 | -22.332 | 1.374 | 90.739 | 16.607 | -62.914 | -13.296 | 60.315 | -11.318 | -30.787 | -14.052 | -7.73 | -11.191 | -34.857 | -12.879 | 74.62 | 47.695 | -35.565 | -12.578 | 107.05 | 42.707 | -28.789 | -4.862 | 83.329 | 37.142 | -32.397 | -12.577 | 78.468 | 35.975 | -20.276 | -5.076 | 67.221 | 24.5 | -20.7 | -9.6 | 17.901 | 6.6 | -0.7 | -0.4 | 11.3 | 8.5 | -0.5 | 0.4 | 9.7 | 10.5 | 0 | 0.2 | 11.4 | 8.3 |
EBITDA ratio
| -0.168 | -0.015 | 0.162 | 0.1 | -0.118 | -0.076 | 0.139 | 0.076 | -0.132 | -0.025 | 0.138 | 0.091 | -0.155 | -0.035 | 0.198 | 0.121 | -0.225 | 0.024 | 0.197 | 0.089 | -0.162 | -0.071 | 0.142 | 0.084 | -0.17 | -0.026 | 0.153 | 0.044 | -0.202 | -0.041 | 0.166 | 0.081 | -0.173 | -0.036 | 0.192 | 0.113 | -0.286 | -0.038 | 0.167 | 0.091 | -0.101 | -0.026 | 0.115 | 0.069 | -0.085 | -0.007 | 0.097 | 0.06 | -0.059 | -0.058 | 0.124 | 0.029 | -0.216 | -0.086 | 0.129 | 0.108 | -0.172 | -0.044 | 0.146 | 0.089 | -0.166 | 0.039 | 0.228 | 0.081 | 1.21 | -0.035 | 0.088 | 0.044 | -0.153 | -0.016 | 0.125 | 0.069 | -0.114 | -0.045 | 0.112 | 0.071 | -0.204 | -0.069 | 0.107 | 0.088 | -0.192 | -0.065 | 0.174 | 0.11 | -0.204 | -0.053 | 0.164 | 0.114 | -0.207 | -0.024 | 0.203 | 0.131 | -0.216 | -0.076 | 0.186 | 0.115 | -0.181 | -0.027 | 0.209 | 0.131 | -0.334 | -0.12 | 0.345 | 0.219 | -0.038 | -0.025 | 0.301 | 0.203 | -0.017 | 0.025 | 0.209 | 0.208 | 0.01 | 0.011 | 0.242 | 0.243 |