Synopsys, Inc.
NASDAQ:SNPS
492.18 (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 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,635.986 | 1,525.749 | 1,455.731 | 1,649.23 | 1,599.128 | 1,487.288 | 1,394.863 | 1,361.34 | 1,284.292 | 1,247.766 | 1,279.229 | 1,270.255 | 1,152.419 | 1,057.13 | 1,024.323 | 970.321 | 1,025.439 | 964.134 | 861.327 | 834.381 | 851.081 | 852.97 | 836.242 | 798.057 | 795.082 | 779.714 | 776.836 | 769.426 | 696.644 | 695.381 | 680.069 | 652.786 | 633.719 | 615.204 | 605.005 | 568.604 | 587.159 | 555.805 | 557.204 | 542.043 | 539.012 | 521.812 | 517.697 | 478.951 | 504.875 | 482.945 | 499.257 | 475.137 | 454.213 | 443.747 | 432.561 | 425.496 | 390.534 | 386.795 | 393.67 | 364.644 | 375.459 | 336.929 | 338.106 | 330.167 | 338.278 | 345.177 | 336.835 | 339.755 | 352.805 | 344.128 | 324.553 | 315.465 | 315.233 | 304.098 | 292.928 | 300.21 | 283.384 | 277.208 | 274.779 | 260.189 | 254.838 | 251.45 | 244.339 | 241.304 | 230.555 | 281.681 | 294.604 | 285.264 | 316.453 | 300.366 | 292.028 | 268.136 | 309.256 | 236.095 | 185.638 | 175.545 | 183.562 | 176.11 | 163.524 | 157.154 | 133.222 | 228.835 | 204.853 | 216.9 | 228.3 | 207.4 | 190.2 | 180.2 | 194 | 179.6 | 170.1 | 174.2 | 133.2 | 125 | 124.2 | 102.5 | 98.5 | 91 | 85 | 79 | 73.5 | 68.1 | 62.5 | 58 | 54.3 | 50.3 | 47.2 | 34 | 32.3 | 29.5 | 25 | 21.2 | 19.5 | 16.1 | 14.4 | 13 | 11.7 | 11.1 | 9.6 | 8.1 | 5.6 | 5.5 | 5.5 | 5.5 |
Kosten van de omzet
| 375.023 | 290.676 | 347.895 | 329.175 | 332.343 | 307.482 | 298.014 | 284.354 | 282.721 | 271.181 | 252.811 | 256.984 | 234.726 | 205.066 | 213.986 | 207.999 | 224.549 | 193.008 | 184.265 | 192.868 | 182.743 | 186.632 | 190.679 | 192.892 | 190.582 | 185.381 | 178.779 | 181.156 | 166.864 | 169.546 | 162.028 | 155.746 | 142.211 | 139.677 | 131.63 | 129.444 | 139.844 | 129.471 | 124.972 | 124.633 | 121.421 | 115.53 | 114.085 | 105.849 | 119.109 | 115.647 | 107.733 | 111.063 | 102.524 | 99.789 | 100.506 | 89.854 | 85.385 | 84.732 | 86.028 | 84.305 | 79.743 | 66.743 | 69.027 | 65.581 | 73.172 | 70.035 | 65.019 | 65.424 | 66.868 | 67.026 | 63.692 | 61.31 | 62.082 | 58.391 | 55.417 | 58.375 | 56.812 | 55.445 | 55.855 | 46.562 | 46.021 | 43.08 | 41.624 | 41.876 | 40.666 | 38.756 | 39.183 | 35.882 | 39.533 | 34.302 | 59.376 | 38.559 | 35.321 | 34.32 | 34.392 | 35.19 | 34.39 | 32.72 | 30.956 | 32.056 | 20.629 | 18.586 | 18.512 | 18.1 | 19 | 19.6 | 14 | 10.1 | 14.2 | 12.5 | 10.8 | 12.1 | 8.2 | 8.7 | 6.4 | 5.9 | 5.1 | 5.2 | 5 | 4.8 | 4.3 | 4.6 | 3.3 | 2.1 | 3.3 | 3.9 | 3.8 | 2.6 | 2.7 | 2.3 | 2.2 | 1.9 | 1.2 | 1.8 | 1.4 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 1,260.963 | 1,235.073 | 1,107.836 | 1,320.055 | 1,266.785 | 1,179.806 | 1,096.849 | 1,076.986 | 1,001.571 | 976.585 | 1,026.418 | 1,013.271 | 917.693 | 852.064 | 810.337 | 762.322 | 800.89 | 771.126 | 677.062 | 641.513 | 668.338 | 666.338 | 645.563 | 605.165 | 604.5 | 594.333 | 598.057 | 588.27 | 529.78 | 525.835 | 518.041 | 497.04 | 491.508 | 475.527 | 473.375 | 439.16 | 447.315 | 426.334 | 432.232 | 417.41 | 417.591 | 406.282 | 403.612 | 373.102 | 385.766 | 367.298 | 391.524 | 364.074 | 351.689 | 343.958 | 332.055 | 335.642 | 305.149 | 302.063 | 307.642 | 280.339 | 295.716 | 270.186 | 269.079 | 264.586 | 265.106 | 275.142 | 271.816 | 274.331 | 285.937 | 277.102 | 260.861 | 254.155 | 253.151 | 245.707 | 237.511 | 241.835 | 226.572 | 221.763 | 218.924 | 213.627 | 208.817 | 208.37 | 202.715 | 199.428 | 189.889 | 242.925 | 255.421 | 249.382 | 276.92 | 266.064 | 232.652 | 229.577 | 273.935 | 201.775 | 151.246 | 140.355 | 149.172 | 143.39 | 132.568 | 125.098 | 112.593 | 210.249 | 186.341 | 198.8 | 209.3 | 187.8 | 176.2 | 170.1 | 179.8 | 167.1 | 159.3 | 162.1 | 125 | 116.3 | 117.8 | 96.6 | 93.4 | 85.8 | 80 | 74.2 | 69.2 | 63.5 | 59.2 | 55.9 | 51 | 46.4 | 43.4 | 31.4 | 29.6 | 27.2 | 22.8 | 19.3 | 18.3 | 14.3 | 13 | 11.8 | 11.7 | 11.1 | 9.6 | 8.1 | 5.6 | 5.5 | 5.5 | 5.5 |
Brutowinstmarge
| 0.771 | 0.809 | 0.761 | 0.8 | 0.792 | 0.793 | 0.786 | 0.791 | 0.78 | 0.783 | 0.802 | 0.798 | 0.796 | 0.806 | 0.791 | 0.786 | 0.781 | 0.8 | 0.786 | 0.769 | 0.785 | 0.781 | 0.772 | 0.758 | 0.76 | 0.762 | 0.77 | 0.765 | 0.76 | 0.756 | 0.762 | 0.761 | 0.776 | 0.773 | 0.782 | 0.772 | 0.762 | 0.767 | 0.776 | 0.77 | 0.775 | 0.779 | 0.78 | 0.779 | 0.764 | 0.761 | 0.784 | 0.766 | 0.774 | 0.775 | 0.768 | 0.789 | 0.781 | 0.781 | 0.781 | 0.769 | 0.788 | 0.802 | 0.796 | 0.801 | 0.784 | 0.797 | 0.807 | 0.807 | 0.81 | 0.805 | 0.804 | 0.806 | 0.803 | 0.808 | 0.811 | 0.806 | 0.8 | 0.8 | 0.797 | 0.821 | 0.819 | 0.829 | 0.83 | 0.826 | 0.824 | 0.862 | 0.867 | 0.874 | 0.875 | 0.886 | 0.797 | 0.856 | 0.886 | 0.855 | 0.815 | 0.8 | 0.813 | 0.814 | 0.811 | 0.796 | 0.845 | 0.919 | 0.91 | 0.917 | 0.917 | 0.905 | 0.926 | 0.944 | 0.927 | 0.93 | 0.937 | 0.931 | 0.938 | 0.93 | 0.948 | 0.942 | 0.948 | 0.943 | 0.941 | 0.939 | 0.941 | 0.932 | 0.947 | 0.964 | 0.939 | 0.922 | 0.919 | 0.924 | 0.916 | 0.922 | 0.912 | 0.91 | 0.938 | 0.888 | 0.903 | 0.908 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 554.818 | 508.872 | 493.136 | 552.056 | 488.485 | 507.402 | 485.597 | 465.329 | 461.618 | 444.826 | 389.964 | 383.971 | 413.864 | 371.146 | 362.345 | 357.468 | 339.566 | 322.602 | 302.571 | 314.283 | 290.503 | 284.804 | 290.299 | 271.326 | 290.875 | 277.402 | 252.134 | 264.411 | 244.515 | 228.663 | 223.015 | 212.648 | 221.954 | 221.874 | 216.172 | 196.705 | 208.305 | 197.999 | 188.315 | 181.61 | 190.373 | 182.809 | 178.043 | 167.543 | 175.057 | 166.668 | 169.962 | 157.51 | 153.568 | 143.955 | 151.23 | 132.875 | 125.415 | 122.547 | 123.169 | 120.74 | 129.298 | 105.649 | 113.05 | 101.232 | 115.316 | 104.989 | 102.996 | 98.407 | 102.564 | 104.394 | 95.275 | 92.514 | 97.016 | 94.365 | 91.956 | 95.884 | 95.518 | 93.972 | 91.296 | 87.604 | 82.102 | 81.948 | 80.025 | 72.917 | 76.337 | 68.471 | 70.136 | 70.337 | 79.283 | 70.716 | 68.612 | 67.269 | 68.609 | 61.581 | 46.649 | 48.706 | 46.592 | 49.382 | 47.636 | 46.221 | 48.728 | 50.323 | 45.962 | 44.3 | 45.1 | 41.9 | 39.2 | 40.9 | 36.5 | 37.4 | 36.1 | 44.4 | 27.8 | 29.4 | 29.3 | 24.9 | 23.6 | 21.9 | 20.4 | 18.2 | 16.7 | 15.3 | 13 | 0 | 0 | 0 | 9.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 172.032 | 150.437 | 114.763 | 138.374 | 112.15 | 109.714 | 91.083 | 97.364 | 107.414 | 91.461 | 73.957 | 81.008 | 88.96 | 83.846 | 72.694 | 77.488 | 79.796 | 73.516 | 62.474 | 68.744 | 63.424 | 67.382 | 56.351 | 42.061 | 63.043 | 84.336 | 58.809 | 56.372 | 26.19 | 46.35 | 83.438 | 40.866 | 42.164 | 42.548 | 41.553 | 39.697 | 43.843 | 43.925 | 40.975 | 36.354 | 42.969 | 37.438 | 40.575 | 34.233 | 39.089 | 34.51 | 32.254 | 37.938 | 41.903 | 31.769 | 49.948 | 33.839 | 26.373 | 27.052 | 29.47 | 29.865 | 32.95 | 27.371 | 28.713 | 25.853 | 35.492 | 27.735 | 28.691 | 27.182 | 216.905 | 26.512 | 26.171 | 23.841 | 232.242 | 24.177 | 22.551 | 29.677 | 219.265 | 26.692 | 26.661 | 30.804 | 223.451 | 25.122 | 25.311 | 24.223 | 317.004 | 28.194 | 38.474 | 29.137 | 70.258 | 19.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 219.225 | 211.491 | 209.783 | 263.408 | 228.982 | 227.134 | 222.115 | 210.785 | 208.448 | 199.246 | 191.573 | 180.51 | 197.681 | 171.428 | 172.754 | 170.628 | 176.499 | 156.456 | 146.2 | 152.855 | 161.17 | 157.109 | 158.652 | 167.143 | 167.325 | 157.953 | 147.188 | 150.512 | 154.006 | 131.52 | 137.211 | 126.511 | 131.494 | 127.328 | 120.926 | 122.62 | 130.671 | 116.988 | 120.579 | 106.169 | 120.232 | 112.271 | 114.784 | 105.792 | 114.913 | 105.381 | 103.93 | 101.758 | 111.385 | 100.004 | 108.836 | 95.404 | 93.5 | 90.732 | 99.562 | 79.324 | 96.968 | 83.812 | 79.363 | 79.616 | 86.247 | 77.973 | 82.52 | 77.384 | 334.779 | 86.816 | 82.887 | 77.37 | 349.395 | 95.417 | 79.012 | 89.808 | 330.361 | 81.171 | 85.725 | 77.189 | 331.404 | 83.16 | 80.779 | 83.99 | -204.916 | 70.395 | 74.885 | 70.746 | 232.503 | 78.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 391.257 | 361.928 | 281.609 | 401.782 | 341.132 | 336.848 | 313.198 | 308.149 | 315.862 | 290.707 | 265.53 | 261.518 | 286.641 | 255.274 | 245.448 | 248.116 | 256.295 | 229.972 | 208.674 | 221.599 | 224.594 | 224.491 | 215.003 | 209.204 | 230.368 | 242.289 | 205.997 | 206.884 | 180.196 | 177.87 | 220.649 | 167.377 | 173.658 | 169.876 | 162.479 | 162.317 | 174.514 | 160.913 | 161.554 | 142.523 | 163.201 | 149.709 | 155.359 | 140.025 | 154.002 | 139.891 | 136.184 | 139.696 | 153.288 | 131.773 | 158.784 | 129.243 | 119.873 | 117.784 | 129.032 | 109.189 | 129.918 | 111.183 | 108.076 | 105.469 | 121.739 | 105.708 | 111.211 | 104.566 | 115.034 | 113.328 | 109.058 | 101.211 | 110.488 | 119.594 | 101.563 | 119.485 | 112.929 | 107.863 | 112.386 | 107.993 | 111.759 | 108.282 | 106.09 | 108.213 | 112.088 | 98.589 | 113.359 | 99.883 | 103.762 | 97.952 | 105.21 | 93.789 | 221.523 | 91.03 | 80.738 | 78.507 | 84.968 | 88.094 | 84.306 | 86.268 | 94.655 | 89.682 | 84.428 | 79.2 | 81.1 | 71.6 | 69.4 | 66.7 | 74.6 | 70 | 68.6 | 115.5 | 47.2 | 53 | 64.6 | 45 | 45 | 41 | 39.1 | 36.6 | 33.7 | 32 | 29.3 | 40.5 | 29.7 | 38.5 | 22.8 | 22.6 | 21.2 | 19.6 | 16.7 | 14.3 | 13.6 | 10.3 | 9.1 | 8.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 4.086 | 4.062 | 4.408 | 35.216 | -20.83 | 25.808 | 6.582 | 6.717 | 6.718 | 7.124 | 6.912 | -19.793 | 8.79 | 11.414 | 21.764 | 28.756 | -4.095 | 26.256 | -15.729 | 12.057 | 1.902 | 5.317 | 18.415 | -0.359 | -9.277 | 7.925 | -7.715 | 12.385 | 8.213 | 7.421 | 8.414 | 11.487 | -0.005 | 8.509 | 10.417 | -6.768 | -1.64 | 3.711 | 7.957 | 5.116 | 4.628 | 3.544 | 4.225 | 11.028 | 8.043 | 3.177 | 7.204 | 10.749 | -11.97 | 0 | 0 | 0 | -10.747 | 0 | 0 | 0 | -8.907 | 0 | 0 | 0 | -9.762 | 0 | 0 | 0 | -19.853 | 0 | 0 | 0 | -19.979 | 0 | 0 | 0 | -22.116 | 0 | 0 | 0 | -26.162 | 0 | 0 | 0 | -26.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.4 | 0 | 0 | 0 | -17 | 0 | 0 | 0 |
Bedrijfskosten
| 946.075 | 870.8 | 774.745 | 953.838 | 837.646 | 850.947 | 805.377 | 780.195 | 784.198 | 742.657 | 662.406 | 654.489 | 709.151 | 634.99 | 616.106 | 613.974 | 605.145 | 562.505 | 521.495 | 545.246 | 525.177 | 519.406 | 515.618 | 491.314 | 531.947 | 530.342 | 468.867 | 480.834 | 432.519 | 414.439 | 451.528 | 388.061 | 402.105 | 398.805 | 385.675 | 365.957 | 389.757 | 365.1 | 356.305 | 330.575 | 360.091 | 339.055 | 339.778 | 312.946 | 334.752 | 312.303 | 312.021 | 303.093 | 312.199 | 280.563 | 314.919 | 265.639 | 248.832 | 243.884 | 255.957 | 233.677 | 262.459 | 219.393 | 224.111 | 209.494 | 240.184 | 213.653 | 217.148 | 206.759 | 220.633 | 222.27 | 210.924 | 200.316 | 214.175 | 220.609 | 200.163 | 222.013 | 215.138 | 208.61 | 210.813 | 202.937 | 201.506 | 198.396 | 194.944 | 189.982 | 196.906 | 175.59 | 192.131 | 179.464 | 191.984 | 177.889 | 182.991 | 189.841 | 184.295 | 278.697 | 131.743 | 131.257 | 136.058 | 141.639 | 136.121 | 136.661 | 160.57 | 157.184 | 145.494 | 137.8 | 140.8 | 127.2 | 120.8 | 119.1 | 122.6 | 118.2 | 115.2 | 171.3 | 83.3 | 89.9 | 102.2 | 76.2 | 74.3 | 68.2 | 63.7 | 58.3 | 54.5 | 50 | 46.8 | 44.6 | 33.2 | 41.4 | 34.8 | 24.6 | 23 | 21.6 | 18.4 | 15.8 | 15.1 | 11.5 | 10.6 | 9.8 | -35.4 | 0 | 0 | 0 | -17 | 0 | 0 | 0 |
Bedrijfsresultaat
| 310.802 | 360.211 | 333.091 | 359.62 | 430.521 | 295.474 | 287.332 | 255.932 | 217.373 | 233.928 | 363.701 | 370.528 | 190.288 | 201.923 | 194.231 | 148.348 | 196.132 | 210.598 | 125.895 | 87.516 | 129.721 | 127.594 | 115.502 | 113.886 | 61.525 | 63.968 | 127.014 | 107.718 | 91.713 | 105.37 | 53.606 | 96.874 | 89.577 | 76.722 | 86.806 | 71.11 | 57.558 | 61.482 | 75.927 | 71.499 | 57.5 | 67.227 | 63.834 | 60.156 | 51.014 | 54.995 | 79.503 | 60.981 | 39.49 | 63.395 | 17.136 | 70.003 | 56.317 | 58.179 | 51.685 | 46.662 | 33.257 | 50.793 | 44.968 | 55.092 | 24.922 | 61.089 | 54.668 | 67.572 | 65.304 | 50.032 | 49.937 | 53.839 | 37.876 | 22.998 | 37.348 | 19.822 | 11.434 | 13.153 | 8.111 | 1.231 | -1.992 | -6.311 | -20.328 | -24.353 | -34.71 | 41.773 | 37.575 | 44.678 | 61.039 | 62.719 | 31.411 | 39.736 | 63.87 | -172.788 | 19.503 | 9.098 | 13.114 | 1.751 | -3.553 | -11.563 | -47.977 | 53.065 | 40.847 | 61 | 68.5 | 60.6 | 55.4 | 51 | 57.2 | 48.9 | 44.1 | -9.2 | 41.7 | 26.4 | 15.6 | 20.4 | 19.1 | 17.6 | 16.3 | 15.9 | 14.7 | 13.5 | 12.4 | 11.3 | 17.8 | 5 | 8.6 | 6.8 | 6.6 | 5.6 | 4.4 | 3.5 | 3.2 | 2.8 | 2.4 | 2 | -23.7 | 11.1 | 9.6 | 8.1 | -11.4 | 5.5 | 5.5 | 5.5 |
Bedrijfsresultaat ratio
| 0.19 | 0.236 | 0.229 | 0.218 | 0.269 | 0.199 | 0.206 | 0.188 | 0.169 | 0.187 | 0.284 | 0.292 | 0.165 | 0.191 | 0.19 | 0.153 | 0.191 | 0.218 | 0.146 | 0.105 | 0.152 | 0.15 | 0.138 | 0.143 | 0.077 | 0.082 | 0.164 | 0.14 | 0.132 | 0.152 | 0.079 | 0.148 | 0.141 | 0.125 | 0.143 | 0.125 | 0.098 | 0.111 | 0.136 | 0.132 | 0.107 | 0.129 | 0.123 | 0.126 | 0.101 | 0.114 | 0.159 | 0.128 | 0.087 | 0.143 | 0.04 | 0.165 | 0.144 | 0.15 | 0.131 | 0.128 | 0.089 | 0.151 | 0.133 | 0.167 | 0.074 | 0.177 | 0.162 | 0.199 | 0.185 | 0.145 | 0.154 | 0.171 | 0.12 | 0.076 | 0.127 | 0.066 | 0.04 | 0.047 | 0.03 | 0.005 | -0.008 | -0.025 | -0.083 | -0.101 | -0.151 | 0.148 | 0.128 | 0.157 | 0.193 | 0.209 | 0.108 | 0.148 | 0.207 | -0.732 | 0.105 | 0.052 | 0.071 | 0.01 | -0.022 | -0.074 | -0.36 | 0.232 | 0.199 | 0.281 | 0.3 | 0.292 | 0.291 | 0.283 | 0.295 | 0.272 | 0.259 | -0.053 | 0.313 | 0.211 | 0.126 | 0.199 | 0.194 | 0.193 | 0.192 | 0.201 | 0.2 | 0.198 | 0.198 | 0.195 | 0.328 | 0.099 | 0.182 | 0.2 | 0.204 | 0.19 | 0.176 | 0.165 | 0.164 | 0.174 | 0.167 | 0.154 | -2.026 | 1 | 1 | 1 | -2.036 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 12.077 | 31.784 | 9.458 | 105.484 | -20.83 | -12.827 | -0.79 | 23.292 | -5.244 | 2.426 | -23.913 | -19.793 | 8.79 | 11.414 | 21.764 | 28.756 | -4.566 | 26.256 | -15.729 | 12.057 | 1.902 | 5.317 | 18.415 | -0.359 | -9.277 | 7.925 | -7.715 | 12.385 | 8.213 | 7.421 | 8.414 | 11.487 | -0.005 | 8.509 | 10.417 | -6.768 | -1.64 | 3.711 | 7.957 | 5.116 | 4.628 | 3.544 | 4.225 | 11.028 | 8.043 | 3.177 | 7.204 | 10.749 | 3.242 | -2.31 | 6.353 | 3.826 | -2.762 | -2.212 | 5.574 | 5.67 | 6.439 | -3.046 | 8.905 | 2.25 | 6.891 | 5.384 | 10.445 | 2.099 | -9.584 | 2.947 | 0.151 | 6.33 | -30.584 | 10.829 | 19.668 | 7.934 | 4.542 | 2.421 | 1.032 | 1.795 | 63.645 | 35.895 | 1.322 | 5.199 | 93.353 | 1.277 | 0.925 | -1.069 | 2.052 | 5.307 | 7.515 | 9.21 | -242.325 | 11.408 | 11.213 | 11.081 | 16.883 | 19.499 | 21.921 | 25.481 | 13.372 | 8.797 | 27.253 | 7.1 | 9.4 | 4.6 | -6.486 | 8.4 | -25.1 | 3.7 | -5.4 | 5 | -7.3 | 4.2 | 4 | 3.8 | 1.7 | 5.3 | -38 | 1.8 | 1.6 | -7.7 | 1.2 | 0.7 | -6.8 | 0.6 | -8.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 23.7 | -11.1 | -9.6 | -8.1 | 11.4 | -5.5 | -5.5 | -5.5 |
Inkomen voor belasting
| 322.879 | 391.995 | 341.53 | 465.104 | 409.691 | 321.282 | 291.585 | 279.224 | 212.129 | 236.354 | 339.788 | 327.243 | 199.078 | 213.337 | 215.995 | 177.104 | 192.037 | 236.854 | 110.166 | 99.573 | 131.623 | 132.911 | 133.917 | 113.527 | 52.248 | 71.893 | 119.299 | 120.103 | 99.926 | 112.791 | 62.02 | 108.361 | 82.752 | 85.231 | 97.223 | 64.342 | 55.918 | 65.193 | 83.884 | 76.615 | 62.128 | 70.771 | 68.059 | 71.184 | 59.057 | 58.172 | 86.707 | 71.73 | 42.732 | 61.085 | 23.489 | 73.829 | 53.555 | 55.967 | 57.259 | 52.332 | 39.696 | 47.747 | 53.873 | 57.342 | 31.813 | 66.473 | 65.113 | 69.671 | 55.72 | 52.979 | 50.088 | 60.169 | 47.2 | 33.827 | 57.016 | 27.756 | 15.976 | 15.574 | 9.143 | 3.026 | 0.787 | 29.584 | -19.006 | -19.154 | -33.567 | 43.05 | 38.5 | 43.609 | 63.091 | 68.026 | 38.926 | 48.946 | -178.455 | -161.38 | 30.716 | 20.179 | 29.997 | 21.25 | 18.368 | 13.918 | -34.605 | 61.862 | 68.1 | 68.1 | 77.9 | 65.2 | 48.9 | 59.4 | 32.1 | 52.6 | 38.7 | -4.2 | 34.4 | 30.6 | 19.6 | 24.2 | 20.8 | 19.2 | -21.7 | 17.7 | 16.3 | 5.8 | 13.6 | 12 | 11 | 5.6 | 0.3 | 7.1 | 6.8 | 5.8 | 4.7 | 3.7 | 3.3 | 3.1 | 2.5 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.197 | 0.257 | 0.235 | 0.282 | 0.256 | 0.216 | 0.209 | 0.205 | 0.165 | 0.189 | 0.266 | 0.258 | 0.173 | 0.202 | 0.211 | 0.183 | 0.187 | 0.246 | 0.128 | 0.119 | 0.155 | 0.156 | 0.16 | 0.142 | 0.066 | 0.092 | 0.154 | 0.156 | 0.143 | 0.162 | 0.091 | 0.166 | 0.131 | 0.139 | 0.161 | 0.113 | 0.095 | 0.117 | 0.151 | 0.141 | 0.115 | 0.136 | 0.131 | 0.149 | 0.117 | 0.12 | 0.174 | 0.151 | 0.094 | 0.138 | 0.054 | 0.174 | 0.137 | 0.145 | 0.145 | 0.144 | 0.106 | 0.142 | 0.159 | 0.174 | 0.094 | 0.193 | 0.193 | 0.205 | 0.158 | 0.154 | 0.154 | 0.191 | 0.15 | 0.111 | 0.195 | 0.092 | 0.056 | 0.056 | 0.033 | 0.012 | 0.003 | 0.118 | -0.078 | -0.079 | -0.146 | 0.153 | 0.131 | 0.153 | 0.199 | 0.226 | 0.133 | 0.183 | -0.577 | -0.684 | 0.165 | 0.115 | 0.163 | 0.121 | 0.112 | 0.089 | -0.26 | 0.27 | 0.332 | 0.314 | 0.341 | 0.314 | 0.257 | 0.33 | 0.165 | 0.293 | 0.228 | -0.024 | 0.258 | 0.245 | 0.158 | 0.236 | 0.211 | 0.211 | -0.255 | 0.224 | 0.222 | 0.085 | 0.218 | 0.207 | 0.203 | 0.111 | 0.006 | 0.209 | 0.211 | 0.197 | 0.188 | 0.175 | 0.169 | 0.193 | 0.174 | 0.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 62.084 | -30.712 | 45.437 | 18.897 | 63.196 | -11.773 | 21.637 | 10.597 | 60.572 | 16.708 | 45.896 | 13.902 | -2.059 | 14.945 | 21.193 | 15.076 | -4.989 | -16.057 | 0.246 | -4.488 | -29.091 | 32.982 | 15.707 | -12.129 | -202.08 | -7.516 | 16.827 | 123.794 | 220.008 | -3.96 | 8.714 | 21.773 | 10.055 | 20.513 | 27.847 | 4.307 | 6.156 | 9.806 | 28.288 | 11.426 | -0.327 | 5.115 | 4.742 | 3.488 | 2.167 | 5.875 | 18.016 | 1.808 | 13.651 | -14.571 | 2.518 | 17.135 | 13.613 | 3.885 | -23.855 | 4.106 | 14.295 | 8.42 | 14.324 | -75.444 | 12.285 | 19.037 | 16.825 | 17.242 | 9.323 | -4.77 | 10.701 | 13.724 | 6.186 | 8.972 | 15.751 | 4.399 | 5.856 | 8.024 | 3.768 | 1.329 | 14.262 | 12.29 | -14.034 | -4.829 | -5.185 | 1.222 | 9.761 | 11.457 | 18.516 | 19.551 | 16.637 | 14.561 | -80.619 | -23.791 | 9.336 | 6.127 | 9.599 | 6.8 | 5.878 | 4.454 | -12.335 | 20.491 | 23 | 23 | 24.9 | 23.8 | 22.3 | 19 | 20.7 | 17.9 | 13.2 | 4.1 | 11.7 | 10.4 | 9.2 | 8 | 7.1 | 6.5 | -7.4 | 6 | 5.8 | 2.1 | 4.9 | 4.5 | 4.1 | 2.1 | 0.1 | 2.7 | 2.6 | 2.1 | 1.7 | 1.3 | 1.2 | 1.1 | 0.9 | 0.8 | -1.1 | -1 | -0.8 | -0.6 | -1 | -1 | -1 | -1 |
Nettowinst
| 1,095.62 | 408.055 | 292.107 | 449.112 | 349.19 | 336.252 | 272.91 | 271.536 | 153.5 | 222.626 | 294.781 | 313.687 | 201.447 | 198.646 | 195.078 | 162.345 | 197.455 | 252.911 | 109.92 | 104.061 | 160.714 | 99.929 | 118.21 | 125.656 | 254.328 | 79.409 | 102.472 | -3.691 | -120.082 | 116.751 | 53.306 | 86.588 | 72.697 | 64.718 | 69.376 | 60.035 | 49.762 | 55.387 | 55.596 | 65.189 | 62.455 | 65.656 | 63.317 | 67.696 | 56.89 | 52.297 | 68.691 | 69.922 | 29.081 | 75.656 | 20.971 | 56.694 | 39.942 | 52.082 | 81.114 | 48.226 | 25.401 | 39.327 | 39.549 | 132.786 | 19.528 | 47.436 | 48.288 | 52.429 | 46.397 | 57.749 | 39.387 | 46.445 | 41.014 | 24.855 | 41.265 | 23.357 | 10.12 | 7.55 | 5.375 | 1.697 | -13.475 | 17.294 | -4.972 | -14.325 | -28.382 | 41.828 | 28.739 | 32.152 | 44.575 | 48.475 | 22.289 | 34.385 | -97.836 | -137.589 | 21.38 | 14.052 | 20.398 | 14.45 | 12.49 | 9.464 | -22.27 | 41.371 | 33.574 | 45.1 | 53 | 41.4 | 26.6 | 40.4 | 37.9 | 34.7 | 25.5 | -6.4 | 22.7 | 20.2 | 10.4 | 16.2 | 13.7 | 12.7 | -14.3 | 11.7 | 10.5 | 3.7 | 8.7 | 7.5 | 6.9 | 3.5 | 0.2 | 4.4 | 4.2 | 3.7 | 3 | 2.4 | 2.1 | 2 | 1.6 | 1.4 | 1.1 | 1 | 0.8 | 0.6 | 1 | 1 | 1 | 1 |
Nettowinstmarge
| 0.67 | 0.267 | 0.201 | 0.272 | 0.218 | 0.226 | 0.196 | 0.199 | 0.12 | 0.178 | 0.23 | 0.247 | 0.175 | 0.188 | 0.19 | 0.167 | 0.193 | 0.262 | 0.128 | 0.125 | 0.189 | 0.117 | 0.141 | 0.157 | 0.32 | 0.102 | 0.132 | -0.005 | -0.172 | 0.168 | 0.078 | 0.133 | 0.115 | 0.105 | 0.115 | 0.106 | 0.085 | 0.1 | 0.1 | 0.12 | 0.116 | 0.126 | 0.122 | 0.141 | 0.113 | 0.108 | 0.138 | 0.147 | 0.064 | 0.17 | 0.048 | 0.133 | 0.102 | 0.135 | 0.206 | 0.132 | 0.068 | 0.117 | 0.117 | 0.402 | 0.058 | 0.137 | 0.143 | 0.154 | 0.132 | 0.168 | 0.121 | 0.147 | 0.13 | 0.082 | 0.141 | 0.078 | 0.036 | 0.027 | 0.02 | 0.007 | -0.053 | 0.069 | -0.02 | -0.059 | -0.123 | 0.148 | 0.098 | 0.113 | 0.141 | 0.161 | 0.076 | 0.128 | -0.316 | -0.583 | 0.115 | 0.08 | 0.111 | 0.082 | 0.076 | 0.06 | -0.167 | 0.181 | 0.164 | 0.208 | 0.232 | 0.2 | 0.14 | 0.224 | 0.195 | 0.193 | 0.15 | -0.037 | 0.17 | 0.162 | 0.084 | 0.158 | 0.139 | 0.14 | -0.168 | 0.148 | 0.143 | 0.054 | 0.139 | 0.129 | 0.127 | 0.07 | 0.004 | 0.129 | 0.13 | 0.125 | 0.12 | 0.113 | 0.108 | 0.124 | 0.111 | 0.108 | 0.094 | 0.09 | 0.083 | 0.074 | 0.179 | 0.182 | 0.182 | 0.182 |
WPA (Winst Per Aandeel)
| 1.76 | 2.66 | 1.91 | 2.95 | 2.3 | 2.21 | 1.79 | 1.78 | 1 | 1.46 | 1.93 | 2.05 | 1.32 | 1.3 | 1.28 | 1.06 | 1.3 | 1.67 | 0.73 | 0.69 | 1.07 | 0.67 | 0.79 | 0.84 | 1.71 | 0.53 | 0.69 | -0.025 | -0.8 | 0.78 | 0.35 | 0.57 | 0.48 | 0.43 | 0.46 | 0.39 | 0.32 | 0.36 | 0.36 | 0.42 | 0.4 | 0.42 | 0.41 | 0.44 | 0.37 | 0.34 | 0.45 | 0.46 | 0.51 | 0.51 | 0.14 | 0.39 | 0.28 | 0.36 | 0.55 | 0.32 | 0.27 | 0.27 | 0.27 | 0.9 | 0.33 | 0.33 | 0.34 | 0.37 | 0.41 | 0.41 | 0.28 | 0.32 | 0.17 | 0.17 | 0.29 | 0.16 | 0.053 | 0.05 | 0.04 | 0.01 | -0.094 | 0.12 | -0.034 | -0.098 | -0.18 | 0.27 | 0.19 | 0.21 | 0.32 | 0.32 | 0.15 | 0.23 | -0.69 | -0.97 | 0.18 | 0.12 | 0.12 | 0.12 | 0.11 | 0.075 | -0.16 | 0.31 | 0.25 | 0.32 | 0.37 | 0.29 | 0.19 | 0.29 | 0.082 | 0.26 | 0.2 | -0.05 | 0.18 | 0.2 | 0.055 | 0.2 | 0.16 | 0.14 | -0.18 | 0.14 | 0.13 | 0.045 | 0.12 | 0.1 | 0.099 | 0.05 | 0.005 | 0.07 | 0.068 | 0.06 | 0.05 | 0.04 | 0.037 | 0.035 | 0.03 | 0.025 | 0.022 | 0.02 | 0.015 | 0.015 | 0.025 | 0.025 | 0.025 | 0.025 |
Verwaterde WPA
| 7.02 | 2.61 | 1.88 | 2.89 | 2.26 | 2.17 | 1.76 | 1.75 | 0.99 | 1.43 | 1.89 | 1.99 | 1.28 | 1.27 | 1.24 | 1.03 | 1.26 | 1.62 | 0.71 | 0.67 | 1.04 | 0.65 | 0.77 | 0.82 | 1.66 | 0.52 | 0.67 | -0.025 | -0.8 | 0.75 | 0.34 | 0.56 | 0.47 | 0.42 | 0.45 | 0.39 | 0.31 | 0.35 | 0.35 | 0.41 | 0.39 | 0.42 | 0.4 | 0.43 | 0.36 | 0.33 | 0.44 | 0.45 | 0.5 | 0.5 | 0.14 | 0.39 | 0.27 | 0.35 | 0.53 | 0.31 | 0.26 | 0.26 | 0.26 | 0.88 | 0.32 | 0.32 | 0.33 | 0.37 | 0.39 | 0.39 | 0.27 | 0.31 | 0.17 | 0.17 | 0.28 | 0.16 | 0.052 | 0.05 | 0.04 | 0.01 | -0.093 | 0.12 | -0.034 | -0.098 | -0.18 | 0.26 | 0.18 | 0.19 | 0.3 | 0.3 | 0.15 | 0.23 | -0.69 | -0.97 | 0.17 | 0.11 | 0.11 | 0.11 | 0.095 | 0.075 | -0.16 | 0.3 | 0.24 | 0.31 | 0.37 | 0.28 | 0.18 | 0.28 | 0.082 | 0.25 | 0.19 | -0.05 | 0.18 | 0.19 | 0.055 | 0.19 | 0.16 | 0.14 | -0.18 | 0.14 | 0.13 | 0.045 | 0.12 | 0.1 | 0.099 | 0.05 | 0.005 | 0.07 | 0.068 | 0.06 | 0.05 | 0.04 | 0.037 | 0.035 | 0.03 | 0.025 | 0.022 | 0.02 | 0.015 | 0.015 | 0.025 | 0.025 | 0.025 | 0.025 |
EBITDA
| 310.802 | 460.01 | 332.072 | 529.316 | 502.096 | 409.309 | 375.695 | 360.685 | 256.161 | 233.928 | 411.867 | 410.438 | 275.193 | 265.302 | 243.669 | 198.976 | 243.146 | 291.873 | 164.858 | 153.408 | 182.217 | 184.417 | 188.769 | 203.439 | 115.536 | 129.867 | 176.088 | 166.866 | 147.072 | 162.179 | 111.46 | 159.133 | 133.012 | 127.31 | 148.861 | 121.451 | 113.961 | 118.276 | 75.927 | 127.797 | 114.445 | 67.227 | 63.834 | 60.156 | 78.869 | 106.178 | 134.253 | 119.258 | 94.356 | 102.035 | 67.096 | 105.811 | 87.908 | 58.179 | 51.685 | 46.662 | 62.686 | 50.793 | 44.968 | 55.092 | 51.794 | 61.089 | 54.668 | 67.572 | 88.912 | 50.032 | 49.937 | 53.839 | 66.499 | 50.266 | 37.348 | 19.822 | 40.378 | 13.153 | 8.111 | 30.091 | 42.449 | 32.329 | 57.263 | 59.928 | 41.227 | 115.593 | 111.332 | 118.148 | 131.273 | 135.074 | 96.633 | 83.638 | 135.905 | -41.353 | 37.095 | 25.772 | 30.127 | 17.909 | 12.722 | 4.153 | -30.79 | 70.244 | 55.951 | 75.3 | 83.1 | 74.3 | 67.586 | 62.5 | 68.7 | 59.7 | 54.6 | 2.2 | 50 | 33.9 | 35.7 | 26.7 | 24.8 | 27.7 | 20.5 | 19.4 | 18.8 | 16.2 | 17.2 | 15.4 | 21.3 | 8.1 | 12.1 | 8.8 | 8.4 | 8.3 | 6.1 | 5 | 4.7 | 4 | 3.8 | 3.4 | -23.7 | 11.1 | 9.6 | 8.1 | -11.4 | 5.5 | 5.5 | 5.5 |
EBITDA ratio
| 0.19 | 0.301 | 0.287 | 0.218 | 0.309 | 0.286 | 0.255 | 0.29 | 0.215 | 0.234 | 0.324 | 0.34 | 0.242 | 0.268 | 0.238 | 0.205 | 0.24 | 0.27 | 0.276 | 0.188 | 0.242 | 0.253 | 0.234 | 0.208 | 0.179 | 0.151 | 0.237 | 0.196 | 0.213 | 0.237 | 0.187 | 0.261 | 0.229 | 0.207 | 0.23 | 0.232 | 0.196 | 0.204 | 0.229 | 0.282 | 0.203 | 0.223 | 0.216 | 0.217 | 0.191 | 0.212 | 0.254 | 0.227 | 0.202 | 0.233 | 0.139 | 0.231 | 0.232 | 0.239 | 0.202 | 0.199 | 0.138 | 0.224 | 0.179 | 0.238 | 0.107 | 0.172 | 0.212 | 0.278 | 0.339 | 0.232 | 0.246 | 0.253 | 0.208 | 0.159 | 0.168 | 0.146 | 0.091 | 0.151 | 0.141 | 0.152 | 0.156 | 0.051 | 0.234 | 0.25 | 0.181 | 0.406 | 0.375 | 0.418 | 0.408 | 0.437 | 0.368 | 0.278 | 0.861 | 0.623 | 0.139 | 0.084 | 0.072 | -0.009 | -0.056 | -0.136 | -0.331 | 0.269 | 0.226 | 0.314 | 0.323 | 0.337 | 0.39 | 0.3 | 0.484 | 0.312 | 0.353 | -0.015 | 0.414 | 0.238 | 0.16 | 0.224 | 0.219 | 0.233 | 0.688 | 0.222 | 0.215 | 0.351 | 0.256 | 0.255 | 0.499 | 0.149 | 0.434 | 0.25 | 0.254 | 0.275 | 0.236 | 0.226 | 0.205 | 0.23 | 0.264 | 0.246 | -2.026 | 1 | 1 | 1 | -2.036 | 1 | 1 | 1 |