Suncorp Group Limited
ASX:SUN.AX
17.73 (AUD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 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 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 7,443 | 9,496 | 8,331 | 7,707 | 6,926 | 6,746 | 6,420 | 6,403 | 6,493 | 6,682 | 6,694 | 7,387 | 6,988 | 7,202 | 8,822 | 8,573 | 7,663 | 7,664 | 8,258 | 8,464 | 8,103 | 8,254 | 7,942 | 3,229.5 | 8,244 | 3,275.5 | 0 | 3,275.5 | 3,275.5 | 3,310.5 | 0 | 3,310.5 | 3,310.5 | 3,859.5 | 0 | 3,859.5 | 3,859.5 | 3,547.25 | 0 | 3,547.25 | 3,547.25 | 3,291.75 | 0 | 3,291.75 | 3,291.75 | 2,540.5 | 0 | 2,540.5 | 2,540.5 | 1,923 | 0 | 1,923 | 1,923 | 1,711 | 0 | 1,711 | 1,711 | 1,463 | 0 | 1,463 | 1,463 | 1,282.75 | 0 | 1,282.75 | 1,282.75 | 1,128.5 | 0 | 1,128.5 | 1,128.5 | 389.25 | 0 | 389.25 | 389.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.75 | 0 | 60.75 | 60.75 | 171.357 | 171.357 | 171.357 | 171.357 | 143.536 | 143.536 | 143.536 | 143.536 | 111.986 | 111.986 | 111.986 | 111.986 | 94.551 | 94.551 | 94.551 | 94.551 | 89.529 | 89.529 | 89.529 | 89.529 | 86.428 | 86.428 | 86.428 | 86.428 | 74.996 | 74.996 | 74.996 | 74.996 | 47.396 | 47.396 | 47.396 | 47.396 |
Kosten van de omzet
| 660 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,014.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,783 | 9,496 | 8,331 | 7,707 | 6,926 | 6,746 | 6,420 | 6,403 | 6,493 | 6,682 | 6,694 | 7,387 | 6,988 | 7,202 | 8,822 | 8,573 | 7,663 | 7,664 | 8,258 | 8,464 | 8,103 | 8,254 | 7,942 | 3,229.5 | 3,229.5 | 3,275.5 | 0 | 3,275.5 | 3,275.5 | 3,310.5 | 0 | 3,310.5 | 3,310.5 | 3,859.5 | 0 | 3,859.5 | 3,859.5 | 3,547.25 | 0 | 3,547.25 | 3,547.25 | 3,291.75 | 0 | 3,291.75 | 3,291.75 | 2,540.5 | 0 | 2,540.5 | 2,540.5 | 1,923 | 0 | 1,923 | 1,923 | 1,711 | 0 | 1,711 | 1,711 | 1,463 | 0 | 1,463 | 1,463 | 1,282.75 | 0 | 1,282.75 | 1,282.75 | 1,128.5 | 0 | 1,128.5 | 1,128.5 | 389.25 | 0 | 389.25 | 389.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.75 | 0 | 60.75 | 60.75 | 171.357 | 171.357 | 171.357 | 171.357 | 143.536 | 143.536 | 143.536 | 143.536 | 111.986 | 111.986 | 111.986 | 111.986 | 94.551 | 94.551 | 94.551 | 94.551 | 89.529 | 89.529 | 89.529 | 89.529 | 86.428 | 86.428 | 86.428 | 86.428 | 74.996 | 74.996 | 74.996 | 74.996 | 47.396 | 47.396 | 47.396 | 47.396 |
Brutowinstmarge
| 0.911 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.392 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,171 | 417.5 | 417.5 | 394.5 | 0 | 394.5 | 394.5 | 390.25 | 0 | 390.25 | 390.25 | 376.5 | 0 | 376.5 | 376.5 | 376.75 | 0 | 376.75 | 376.75 | 389.75 | 0 | 389.75 | 389.75 | 252.5 | 0 | 252.5 | 252.5 | 183 | 0 | 183 | 183 | -10.25 | 0 | -10.25 | -10.25 | -4 | 0 | -4 | -4 | 145 | 0 | 145 | 145 | 137.75 | 0 | 137.75 | 137.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 217 | 54.25 | 54.25 | 52.25 | 0 | 52.25 | 52.25 | 49.75 | 0 | 49.75 | 49.75 | 47.5 | 0 | 47.5 | 47.5 | 43 | 0 | 43 | 43 | 48.75 | 0 | 48.75 | 48.75 | 32.75 | 0 | 32.75 | 32.75 | 18.25 | 0 | 18.25 | 18.25 | 17 | 0 | 17 | 17 | 16.25 | 0 | 16.25 | 16.25 | 13.5 | 0 | 13.5 | 13.5 | 11.5 | 0 | 11.5 | 11.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 7.841 | 0 | 6.724 | 0 | 4.59 | 0 | 0 | 587 | 0 | 8.188 | 142.073 | 9.784 | 113.411 | 0 | 102 | 0 | 0 | 0 | 1,348 | 1,348 | 1,388 | 471.75 | 1,344 | 446.75 | 0 | 446.75 | 446.75 | 440 | 0 | 440 | 440 | 424 | 0 | 424 | 424 | 419.75 | 0 | 419.75 | 419.75 | 438.5 | 0 | 438.5 | 438.5 | 285.25 | 0 | 285.25 | 285.25 | 201.25 | 0 | 201.25 | 201.25 | 6.75 | 0 | 6.75 | 6.75 | 12.25 | 0 | 12.25 | 12.25 | 158.5 | 0 | 158.5 | 158.5 | 149.25 | 0 | 149.25 | 149.25 | 932 | 0 | 932 | 932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.75 | 0 | 60.75 | 60.75 | 167.764 | 167.764 | 167.764 | 167.764 | 139.792 | 139.792 | 139.792 | 139.792 | 107.611 | 107.611 | 107.611 | 107.611 | 91.607 | 91.607 | 91.607 | 91.607 | 87.22 | 87.22 | 87.22 | 87.22 | 84.602 | 84.602 | 84.602 | 84.602 | 73.47 | 73.47 | 73.47 | 73.47 | 46.173 | 46.173 | 46.173 | 46.173 |
Overige kosten
| -1,044 | -2,992 | -955 | -1,921 | -1,556 | -2,108 | -1,986 | -1,461 | -1,333 | -1,358 | -989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -245.75 | -245.75 | -229 | 0 | -229 | -229 | -170 | 0 | -170 | -170 | 1,560 | 0 | 1,560 | 1,560 | 1,259 | 0 | 1,259 | 1,259 | 881.5 | 0 | 881.5 | 881.5 | -279 | 0 | -279 | -279 | -189 | 0 | -189 | -189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96.25 | 0 | -96.25 | -96.25 | -79 | 0 | -79 | -79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 1,044 | 2,992 | 955 | 1,921 | 1,556 | 2,108 | 1,986 | 1,461 | 1,333 | 1,945 | 989 | 6,092 | 5,452 | 5,897 | 7,326 | 7,019 | 6,132 | 6,101 | 6,664 | 6,580 | 6,774 | 6,379 | 6,888 | 226 | 6,055 | 217.75 | 0 | 217.75 | 217.75 | 270 | 0 | 270 | 270 | 1,984 | 0 | 1,984 | 1,984 | 1,678.75 | 0 | 1,678.75 | 1,678.75 | 1,320 | 0 | 1,320 | 1,320 | 6.25 | 0 | 6.25 | 6.25 | 12.25 | 0 | 12.25 | 12.25 | 6.75 | 0 | 6.75 | 6.75 | 12.25 | 0 | 12.25 | 12.25 | 62.25 | 0 | 62.25 | 62.25 | 70.25 | 0 | 70.25 | 70.25 | 932 | 0 | 932 | 932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.75 | 0 | 60.75 | 60.75 | 167.764 | 167.764 | 167.764 | 167.764 | 139.792 | 139.792 | 139.792 | 139.792 | 107.611 | 107.611 | 107.611 | 107.611 | 91.607 | 91.607 | 91.607 | 91.607 | 87.22 | 87.22 | 87.22 | 87.22 | 84.602 | 84.602 | 84.602 | 84.602 | 73.47 | 73.47 | 73.47 | 73.47 | 46.173 | 46.173 | 46.173 | 46.173 |
Bedrijfsresultaat
| 240 | 2,569 | 1,939 | 1,519 | 461 | 761 | 1,008 | 1,040 | -11 | 1,084 | -11 | 1,295 | 1,536 | 1,305 | 1,496 | 1,554 | 1,531 | 1,563 | 1,594 | 1,884 | 1,676 | 1,875 | 1,054 | 191.5 | 2,189 | 240.75 | 0 | 240.75 | 240.75 | 175.5 | 0 | 175.5 | 175.5 | 279.5 | 0 | 279.5 | 279.5 | 101.75 | 0 | 101.75 | 101.75 | 157 | 0 | 157 | 157 | 385.75 | 0 | 385.75 | 385.75 | 336.5 | 0 | 336.5 | 336.5 | 323 | 0 | 323 | 323 | 242.75 | 0 | 242.75 | 242.75 | 1,220.5 | 0 | 1,220.5 | 1,220.5 | 101.25 | 0 | 101.25 | 101.25 | 127.75 | 0 | 127.75 | 127.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.75 | 0 | 49.75 | 49.75 | 15.294 | 15.294 | 15.294 | 15.294 | 18.083 | 18.083 | 18.083 | 18.083 | 17.433 | 17.433 | 17.433 | 17.433 | 11.898 | 11.898 | 11.898 | 11.898 | 9.405 | 9.405 | 9.405 | 9.405 | 5.352 | 5.352 | 5.352 | 5.352 | 6.325 | 6.325 | 6.325 | 6.325 | 5.402 | 5.402 | 5.402 | 5.402 |
Bedrijfsresultaat ratio
| 0.032 | 0.271 | 0.233 | 0.197 | 0.067 | 0.113 | 0.157 | 0.162 | -0.002 | 0.162 | -0.002 | 0.175 | 0.22 | 0.181 | 0.17 | 0.181 | 0.2 | 0.204 | 0.193 | 0.223 | 0.207 | 0.227 | 0.133 | 0.059 | 0.266 | 0.074 | 0 | 0.074 | 0.074 | 0.053 | 0 | 0.053 | 0.053 | 0.072 | 0 | 0.072 | 0.072 | 0.029 | 0 | 0.029 | 0.029 | 0.048 | 0 | 0.048 | 0.048 | 0.152 | 0 | 0.152 | 0.152 | 0.175 | 0 | 0.175 | 0.175 | 0.189 | 0 | 0.189 | 0.189 | 0.166 | 0 | 0.166 | 0.166 | 0.951 | 0 | 0.951 | 0.951 | 0.09 | 0 | 0.09 | 0.09 | 0.328 | 0 | 0.328 | 0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.819 | 0 | 0.819 | 0.819 | 0.089 | 0.089 | 0.089 | 0.089 | 0.126 | 0.126 | 0.126 | 0.126 | 0.156 | 0.156 | 0.156 | 0.156 | 0.126 | 0.126 | 0.126 | 0.126 | 0.105 | 0.105 | 0.105 | 0.105 | 0.062 | 0.062 | 0.062 | 0.062 | 0.084 | 0.084 | 0.084 | 0.084 | 0.114 | 0.114 | 0.114 | 0.114 |
Totaal overige inkomsten en kosten netto
| 712 | 870 | 832 | 810 | 264 | 573 | 783 | 726 | 435 | 516 | 981 | -750 | -716 | -716 | -700 | -742 | -783 | -804 | -870 | -946 | -1,320 | -1,056 | -1,153 | 0 | -1,324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.5 | 0 | 13.5 | 13.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 712 | 870 | 832 | 810 | 264 | 573 | 783 | 726 | 435 | 516 | 981 | 545 | 820 | 589 | 796 | 812 | 748 | 759 | 724 | 938 | 356 | 819 | -99 | 191.5 | 865 | 240.75 | 0 | 240.75 | 240.75 | 175.5 | 0 | 175.5 | 175.5 | 279.5 | 0 | 279.5 | 279.5 | 101.75 | 0 | 101.75 | 101.75 | 157 | 0 | 157 | 157 | 385.75 | 0 | 385.75 | 385.75 | 336.5 | 0 | 336.5 | 336.5 | 323 | 0 | 323 | 323 | 242.75 | 0 | 242.75 | 242.75 | 137.5 | 0 | 137.5 | 137.5 | 101.25 | 0 | 101.25 | 101.25 | 127.75 | 0 | 127.75 | 127.75 | 127.5 | 0 | 127.5 | 127.5 | 80 | 0 | 80 | 80 | 73.5 | 0 | 73.5 | 73.5 | 49.75 | 0 | 49.75 | 49.75 | 15.294 | 15.294 | 15.294 | 15.294 | 18.083 | 18.083 | 18.083 | 18.083 | 17.433 | 17.433 | 17.433 | 17.433 | 11.898 | 11.898 | 11.898 | 11.898 | 9.405 | 9.405 | 9.405 | 9.405 | 5.352 | 5.352 | 5.352 | 5.352 | 6.325 | 6.325 | 6.325 | 6.325 | 5.402 | 5.402 | 5.402 | 5.402 |
Inkomen voor belasting ratio
| 0.096 | 0.092 | 0.1 | 0.105 | 0.038 | 0.085 | 0.122 | 0.113 | 0.067 | 0.077 | 0.147 | 0.074 | 0.117 | 0.082 | 0.09 | 0.095 | 0.098 | 0.099 | 0.088 | 0.111 | 0.044 | 0.099 | -0.012 | 0.059 | 0.105 | 0.074 | 0 | 0.074 | 0.074 | 0.053 | 0 | 0.053 | 0.053 | 0.072 | 0 | 0.072 | 0.072 | 0.029 | 0 | 0.029 | 0.029 | 0.048 | 0 | 0.048 | 0.048 | 0.152 | 0 | 0.152 | 0.152 | 0.175 | 0 | 0.175 | 0.175 | 0.189 | 0 | 0.189 | 0.189 | 0.166 | 0 | 0.166 | 0.166 | 0.107 | 0 | 0.107 | 0.107 | 0.09 | 0 | 0.09 | 0.09 | 0.328 | 0 | 0.328 | 0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.819 | 0 | 0.819 | 0.819 | 0.089 | 0.089 | 0.089 | 0.089 | 0.126 | 0.126 | 0.126 | 0.126 | 0.156 | 0.156 | 0.156 | 0.156 | 0.126 | 0.126 | 0.126 | 0.126 | 0.105 | 0.105 | 0.105 | 0.105 | 0.062 | 0.062 | 0.062 | 0.062 | 0.084 | 0.084 | 0.084 | 0.084 | 0.114 | 0.114 | 0.114 | 0.114 |
Belastingkosten
| 209 | 274 | 242 | 241 | -34 | 172 | 235 | 226 | 145 | 160 | 294 | 161 | 260 | 180 | 253 | 270 | 236 | 226 | 220 | 302 | 170 | 268 | 18 | 67.5 | 288 | 58.75 | 0 | 58.75 | 58.75 | 61.25 | 0 | 61.25 | 61.25 | 82.25 | 0 | 82.25 | 82.25 | 13.5 | 0 | 13.5 | 13.5 | 16.75 | 0 | 16.75 | 16.75 | 119.75 | 0 | 119.75 | 119.75 | 107.5 | 0 | 107.5 | 107.5 | 323 | 0 | 323 | 323 | 242.75 | 0 | 242.75 | 242.75 | 137.5 | 0 | 137.5 | 137.5 | 101.25 | 0 | 101.25 | 101.25 | 127.75 | 0 | 127.75 | 127.75 | 127.5 | 0 | 127.5 | 127.5 | 80 | 0 | 80 | 80 | 73.5 | 0 | 73.5 | 73.5 | 49.75 | 0 | 49.75 | 49.75 | 15.294 | 15.294 | 15.294 | 15.294 | 18.083 | 18.083 | 18.083 | 18.083 | 17.433 | 17.433 | 17.433 | 17.433 | 11.898 | 11.898 | 11.898 | 11.898 | 9.405 | 9.405 | 9.405 | 9.405 | 5.352 | 5.352 | 5.352 | 5.352 | 6.325 | 6.325 | 6.325 | 6.325 | 5.402 | 5.402 | 5.402 | 5.402 |
Nettowinst
| 615 | 582 | 588 | 560 | 293 | 388 | 543 | 490 | 279 | 349 | 676 | 375 | 556 | 400 | 538 | 537 | 508 | 530 | 502 | 631 | 182 | 548 | -83 | 122.75 | 574 | 181 | 0 | 181 | 181 | 113.25 | 0 | 113.25 | 113.25 | 195 | 0 | 195 | 195 | 87 | 0 | 87 | 87 | 139 | 0 | 139 | 139 | 266 | 0 | 266 | 266 | 229 | 0 | 229 | 229 | -20.5 | 0 | -20.5 | -20.5 | -11.25 | 0 | -11.25 | -11.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.083 | 0.061 | 0.071 | 0.073 | 0.042 | 0.058 | 0.085 | 0.077 | 0.043 | 0.052 | 0.101 | 0.051 | 0.08 | 0.056 | 0.061 | 0.063 | 0.066 | 0.069 | 0.061 | 0.075 | 0.022 | 0.066 | -0.01 | 0.038 | 0.07 | 0.055 | 0 | 0.055 | 0.055 | 0.034 | 0 | 0.034 | 0.034 | 0.051 | 0 | 0.051 | 0.051 | 0.025 | 0 | 0.025 | 0.025 | 0.042 | 0 | 0.042 | 0.042 | 0.105 | 0 | 0.105 | 0.105 | 0.119 | 0 | 0.119 | 0.119 | -0.012 | 0 | -0.012 | -0.012 | -0.008 | 0 | -0.008 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.48 | 0.46 | 0.47 | 0.44 | 0.23 | 0.31 | 0.42 | 0.38 | 0.22 | 0.27 | 0 | 0.3 | 0.39 | 0.32 | 0.4 | 0.42 | 0.37 | 0.42 | 0.37 | 0.5 | 0.15 | 0.44 | -0.067 | 0.099 | 0.45 | 0.14 | 0 | 0.14 | 0.14 | 0.092 | 0 | 0.092 | 0.092 | 0.16 | 0 | 0.16 | 0.16 | 0.081 | 0 | 0.081 | 0.081 | 0.14 | 0 | 0.14 | 0.14 | 0.36 | 0 | 0.36 | 0.36 | 0.38 | 0 | 0.38 | 0.38 | -0.035 | 0 | -0.035 | -0.035 | -0.019 | 0 | -0.019 | -0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| 0.48 | 0.45 | 0.46 | 0.42 | 0.21 | 0.29 | 0.39 | 0.35 | 0.21 | 0.25 | 0 | 0.3 | 0.39 | 0.32 | 0.4 | 0.42 | 0.37 | 0.42 | 0.37 | 0.5 | 0.15 | 0.44 | -0.067 | 0.099 | 0.45 | 0.14 | 0 | 0.14 | 0.14 | 0.092 | 0 | 0.092 | 0.092 | 0.16 | 0 | 0.16 | 0.16 | 0.081 | 0 | 0.081 | 0.081 | 0.14 | 0 | 0.14 | 0.14 | 0.36 | 0 | 0.36 | 0.36 | 0.38 | 0 | 0.38 | 0.38 | -0.035 | 0 | -0.035 | -0.035 | -0.019 | 0 | -0.019 | -0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 363 | -1,713 | -1,109 | -726 | -134 | -201 | -230 | -324 | 116 | -576 | 72 | -759 | -720 | -725 | -705 | -747 | -787 | -807 | -872 | -951 | -1,324 | -1,059 | -1,119 | 864.25 | -1,327 | 1,089 | 0 | 1,089 | 1,089 | 1,127.5 | 0 | 1,127.5 | 1,127.5 | 1,139.25 | 0 | 1,139.25 | 1,139.25 | 1,074.75 | 0 | 1,074.75 | 1,074.75 | 1,190.75 | 0 | 1,190.75 | 1,190.75 | 1,075.25 | 0 | 1,075.25 | 1,075.25 | 863.5 | 0 | 863.5 | 863.5 | 710 | 0 | 710 | 710 | 565.75 | 0 | 565.75 | 565.75 | 1,240.75 | 0 | 1,240.75 | 1,240.75 | 129 | 0 | 129 | 129 | 140.5 | 0 | 140.5 | 140.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 0 | 59 | 59 | 18.888 | 18.888 | 18.888 | 18.888 | 21.827 | 21.827 | 21.827 | 21.827 | 21.808 | 21.808 | 21.808 | 21.808 | 14.842 | 14.842 | 14.842 | 14.842 | 11.714 | 11.714 | 11.714 | 11.714 | 7.177 | 7.177 | 7.177 | 7.177 | 7.851 | 7.851 | 7.851 | 7.851 | 6.625 | 6.625 | 6.625 | 6.625 |
EBITDA ratio
| 0.049 | -0.18 | -0.133 | -0.094 | -0.019 | -0.03 | -0.036 | -0.051 | 0.018 | -0.086 | 0.011 | -0.103 | -0.103 | -0.101 | -0.08 | -0.087 | -0.103 | -0.105 | -0.106 | -0.112 | -0.163 | -0.128 | -0.141 | 0.268 | -0.161 | 0.332 | 0 | 0.332 | 0.332 | 0.341 | 0 | 0.341 | 0.341 | 0.295 | 0 | 0.295 | 0.295 | 0.303 | 0 | 0.303 | 0.303 | 0.362 | 0 | 0.362 | 0.362 | 0.423 | 0 | 0.423 | 0.423 | 0.449 | 0 | 0.449 | 0.449 | 0.415 | 0 | 0.415 | 0.415 | 0.387 | 0 | 0.387 | 0.387 | 0.967 | 0 | 0.967 | 0.967 | 0.114 | 0 | 0.114 | 0.114 | 0.361 | 0 | 0.361 | 0.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.971 | 0 | 0.971 | 0.971 | 0.11 | 0.11 | 0.11 | 0.11 | 0.152 | 0.152 | 0.152 | 0.152 | 0.195 | 0.195 | 0.195 | 0.195 | 0.157 | 0.157 | 0.157 | 0.157 | 0.131 | 0.131 | 0.131 | 0.131 | 0.083 | 0.083 | 0.083 | 0.083 | 0.105 | 0.105 | 0.105 | 0.105 | 0.14 | 0.14 | 0.14 | 0.14 |