Taseko Mines Limited
AMEX:TGB
1.2 (USD) • At close November 17, 2023
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 135.703 | 146.803 | 154.573 | 143.835 | 111.924 | 115.519 | 100.618 | 89.714 | 82.944 | 118.333 | 102.972 | 132.563 | 111.002 | 86.741 | 87.398 | 87.78 | 106.005 | 62.084 | 89.932 | 82.436 | 86.521 | 70.274 | 111.121 | 74.297 | 94.273 | 64.179 | 95.408 | 78.508 | 99.994 | 104.389 | 94.628 | 55.964 | 55.09 | 58.183 | 34.713 | 89.499 | 103.251 | 61.835 | 65.179 | 93.714 | 107.307 | 104.996 | 94.916 | 66.799 | 68.191 | 60.15 | 62.878 | 60.999 | 74.377 | 55.353 | 60.512 | 84.204 | 48.349 | 58.801 | 108.959 | 37.54 | 56.453 | 75.508 | 55.966 | 40.132 | 52.632 | 40.172 | 57.615 | 53.206 | 65.357 | 44.924 | 53.998 | 55.906 | 51.624 | 56.417 | 23.197 | 59.922 | 37.511 | 41.271 | 29.916 | 32.293 | 25.429 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0.339 | 0 | 0.403 | 0.185 | 0.296 | 0 | 0 | -0.101 | 0.101 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.101 | -0 | 0.1 | 0.101 | 0.1 | 0 | 0.099 | 0.1 | 0.1 | -0.037 | 0.136 | 0.136 | 0.136 | -0.003 | 0.137 | 0.14 | 0.14 | -0.004 | 0.138 | 0.138 | 0.132 | 0.005 | 0.128 | 0.126 | 0.1 | 0.005 | 0.12 | 0.119 | 0.116 | -0.001 | 0.1 | 0.116 | 0.116 | -0.001 | 0.1 | 0.1 | 0.116 |
Kosten van de omzet
| 109.876 | 123.443 | 95.519 | 94.383 | 99.854 | 86.407 | 73.112 | 84.204 | 90.992 | 89.066 | 57.258 | 65.893 | 74.056 | 72.266 | 79.083 | 75.969 | 81.181 | 83.309 | 97.391 | 98.173 | 98.013 | 74.729 | 100.543 | 60.729 | 75.961 | 65.415 | 77.273 | 45.16 | 65.333 | 60.539 | 57.235 | 60.465 | 72.392 | 71.997 | 45.387 | 83.536 | 89.241 | 69.814 | 76.343 | 99.569 | 93.973 | 96.209 | 79.631 | 56.957 | 63.599 | 46.936 | 40.085 | 56.048 | 63.229 | 42.55 | 33.488 | 64.939 | 31.725 | 33.575 | 45.35 | 23.694 | 40.587 | 43.379 | 38.417 | 31.564 | 36.503 | 34.1 | 48.395 | 38.722 | 38.29 | 27.163 | 24.601 | 28.301 | 26.571 | 38.546 | 1.094 | 43.797 | 29.687 | 32.593 | 23.041 | 21.451 | 27.329 | 0.033 | -2.574 | 3.959 | 0.987 | 2.131 | 0.709 | 0.405 | 0.699 | 0.293 | 1.115 | 0.638 | 0.64 | 0.256 | -1.329 | 1.628 | 1.824 | 1.948 | 0.364 | 3.5 | 0.8 | -0.2 | -1.5 | 1 | 2.4 | 0.101 | 0.3 | 0.6 | 0.901 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.827 | 23.36 | 59.054 | 49.452 | 12.07 | 29.112 | 27.506 | 5.51 | -8.048 | 29.267 | 45.714 | 66.67 | 36.946 | 14.475 | 8.315 | 11.811 | 24.824 | -21.225 | -7.459 | -15.737 | -11.492 | -4.455 | 10.578 | 13.568 | 18.312 | -1.236 | 18.135 | 33.348 | 34.661 | 43.85 | 37.393 | -4.501 | -17.302 | -13.814 | -10.674 | 5.963 | 14.01 | -7.979 | -11.164 | -5.855 | 13.334 | 8.787 | 15.285 | 9.842 | 4.592 | 13.214 | 22.793 | 4.951 | 11.148 | 12.803 | 27.024 | 19.265 | 16.624 | 25.226 | 63.609 | 13.846 | 15.866 | 32.129 | 17.549 | 8.568 | 16.129 | 6.072 | 9.22 | 14.484 | 27.067 | 17.761 | 29.396 | 27.606 | 25.053 | 17.871 | 22.102 | 16.125 | 7.823 | 8.678 | 6.875 | 10.842 | -1.9 | -0.033 | 2.574 | -3.959 | -0.987 | -2.131 | -0.705 | -0.405 | -0.699 | -0.293 | -1.115 | -0.299 | -0.64 | 0.147 | 1.514 | -1.331 | -1.824 | -1.948 | -0.465 | -3.399 | -0.7 | 0.299 | 1.5 | -0.901 | -2.3 | 0 | -0.3 | -0.5 | -0.8 | -2.2 | 0 | 0.099 | 0.1 | 0.1 | -0.037 | 0.136 | 0.136 | 0.136 | -0.003 | 0.137 | 0.14 | 0.14 | -0.004 | 0.138 | 0.138 | 0.132 | 0.005 | 0.128 | 0.126 | 0.1 | 0.005 | 0.12 | 0.119 | 0.116 | -0.001 | 0.1 | 0.116 | 0.116 | -0.001 | 0.1 | 0.1 | 0.116 |
Brutowinstmarge
| 0.19 | 0.159 | 0.382 | 0.344 | 0.108 | 0.252 | 0.273 | 0.061 | -0.097 | 0.247 | 0.444 | 0.503 | 0.333 | 0.167 | 0.095 | 0.135 | 0.234 | -0.342 | -0.083 | -0.191 | -0.133 | -0.063 | 0.095 | 0.183 | 0.194 | -0.019 | 0.19 | 0.425 | 0.347 | 0.42 | 0.395 | -0.08 | -0.314 | -0.237 | -0.307 | 0.067 | 0.136 | -0.129 | -0.171 | -0.062 | 0.124 | 0.084 | 0.161 | 0.147 | 0.067 | 0.22 | 0.362 | 0.081 | 0.15 | 0.231 | 0.447 | 0.229 | 0.344 | 0.429 | 0.584 | 0.369 | 0.281 | 0.426 | 0.314 | 0.213 | 0.306 | 0.151 | 0.16 | 0.272 | 0.414 | 0.395 | 0.544 | 0.494 | 0.485 | 0.317 | 0.953 | 0.269 | 0.209 | 0.21 | 0.23 | 0.336 | -0.075 | 0 | 0 | 0 | 0 | 0 | -195.727 | 0 | 0 | 0 | 0 | -0.881 | 0 | 0.365 | 8.189 | -4.492 | -1,157,221.145 | -1,299,028.806 | 4.618 | -33.78 | -7 | 3 | 34,081 | -9.029 | -23.091 | 0 | 610.085 | -5 | -7.944 | -21.986 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 6.029 | 8.569 | 5.584 | 3.181 | 3.934 | 6.685 | 5.534 | 3.364 | 1.184 | 5.781 | 4.603 | 2.981 | 6.774 | 8.086 | 6.16 | 5.272 | 4.197 | 4.082 | 4.198 | 2.466 | 3.899 | 6.187 | 2.806 | 2.9 | 2.951 | 3.756 | 4.144 | 4.412 | 2.742 | 8.46 | 3.499 | 2.677 | 5.393 | 8.243 | 3.437 | 3.114 | 4.483 | 4.743 | 4.45 | 3.641 | 2.92 | 5.074 | 3.886 | 2.999 | 4.374 | 4.977 | 5.981 | 3.695 | 0 | 0 | 0 | 0 | 0 | 0 | 5.371 | 4.517 | 4.577 | 8.495 | 3.864 | 3.07 | 6.633 | 3.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.054 | 5.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.029 | 8.569 | 5.584 | 3.181 | 3.934 | 6.685 | 5.534 | 3.364 | 1.184 | 5.781 | 4.603 | 2.981 | 6.774 | 8.086 | 6.16 | 5.272 | 4.197 | 4.082 | 4.198 | 2.466 | 3.899 | 6.187 | 2.806 | 2.9 | 2.951 | 3.756 | 4.144 | 4.412 | 2.742 | 8.46 | 3.499 | 2.677 | 5.393 | 8.243 | 3.437 | 3.114 | 4.483 | 4.743 | 4.45 | 3.641 | 2.92 | 5.074 | 3.886 | 2.999 | 4.374 | 4.977 | 5.981 | 3.695 | 3.769 | 5.384 | 11.699 | 4.233 | 4.868 | 6.622 | 5.371 | 4.517 | 4.577 | 8.495 | 3.864 | 3.07 | 6.633 | 3.22 | 3.585 | 3.951 | 4.069 | 4.728 | 4.694 | 3.198 | 5.178 | 2.127 | 4.559 | 4.142 | 2.007 | 1.261 | 7.544 | 0.725 | 1.014 | 8.735 | 18.319 | 1.965 | 6.175 | 1.091 | 0.2 | 0.735 | 0.207 | 0.202 | -0.309 | 0.496 | 0.809 | 1.59 | 5.005 | 0.745 | 0.375 | 0.554 | 0.411 | 0.3 | 0 | 0.6 | 0.7 | 0.301 | 0.3 | 0.101 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.199 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -0.399 | 0.138 | -2.453 | 0.528 | -0.23 | 0.504 | -1.492 | 0.183 | 0.201 | 0.26 | -2.153 | 0.35 | 0.444 | 0.352 | -1.249 | 0.336 | -0.339 | 0.395 | 0.06 | 0.473 | 0.343 | 0.565 | -0.587 | 0.547 | 0.328 | 0.331 | 0.671 | 0.812 | 0.751 | 0.717 | 0.523 | 0.794 | 0.913 | 0.853 | 0.4 | 0.289 | 0.297 | 0.65 | 1.02 | 1.902 | 2.657 | 1.134 | 2.832 | 2.728 | 2.592 | 2.477 | 19.132 | 0 | 0 | 16.991 | 37.308 | -42.462 | 1.466 | 0.372 | 10.95 | 0 | 0 | 0 | 4.375 | 0 | 0 | 0 | 24.305 | -5.435 | -5.22 | 8.816 | -6.347 | -4.012 | -7.048 | -3.603 | -3.506 | -6.288 | -1.625 | 0.849 | 1.165 | 0.582 | 0.527 | 0.303 | 0.181 | 0.181 | 0.18 | 0.18 | 0.18 | 0.177 | 0.177 | 0.178 | 0.18 | 0.178 | 0.178 | 0.178 | 0.179 | 0.178 | 0.179 | 0.179 | -0.383 | 0.4 | 0.3 | 0.399 | 0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | 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
| 6.029 | 8.569 | 5.584 | 3.44 | 4.146 | 7.189 | 4.042 | 3.547 | 1.385 | 6.041 | 2.45 | 2.959 | 7.014 | 8.503 | 6.054 | 6.388 | 3.858 | 4.594 | 5.639 | 4.696 | 4.916 | 7.106 | 2.219 | 3.334 | 4.244 | 5.201 | 4.815 | 5.224 | 3.493 | 9.177 | 4.022 | 3.471 | 6.306 | 9.096 | 3.837 | 3.403 | 4.78 | 5.393 | 5.47 | 5.543 | 5.577 | 6.208 | 6.718 | 5.727 | 6.966 | 7.454 | 25.113 | 3.695 | 3.769 | 22.375 | 49.007 | -38.229 | 6.334 | 6.994 | 16.321 | 4.517 | 4.577 | 8.495 | 8.239 | 3.07 | 6.633 | 3.22 | 27.891 | -1.484 | -1.151 | 13.545 | -1.653 | -0.814 | -1.87 | -1.476 | 1.053 | -2.146 | 0.382 | 2.11 | 8.709 | 1.307 | 1.54 | 9.037 | 18.5 | 2.146 | 6.355 | 1.271 | 0.38 | 0.912 | 0.384 | 0.38 | -0.129 | 0.674 | 0.987 | 1.768 | 5.184 | 0.923 | 0.555 | 0.733 | 0.028 | 0.7 | 0.3 | 1 | 1.101 | 0.301 | 0.3 | 0.101 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.199 | 0.1 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat
| 19.798 | 14.791 | 53.47 | 44.361 | 6.242 | 20.809 | 21.071 | 0.867 | -10.895 | 21.848 | 38.923 | 62.848 | 29.166 | 5.031 | 1.017 | 4.12 | 19.832 | -26.33 | -14.023 | -20.517 | -16.804 | -11.727 | 6.447 | 10.057 | 13.476 | -6.684 | 13.051 | 28.527 | 31.638 | 35.004 | 33.668 | -7.693 | -23.356 | -23.27 | -14.254 | 2.85 | 9.397 | -12.715 | -15.531 | -10.383 | 8.699 | 3.701 | 9.701 | 5.401 | -0.422 | 7.201 | -1.375 | 1.256 | 7.944 | -9.572 | -10.486 | 57.494 | -0.744 | 17.505 | 44.957 | 9.329 | 11.289 | 23.634 | 18.48 | 5.498 | 9.496 | 2.852 | -21.909 | 15.968 | 28.218 | 4.217 | 31.049 | 28.42 | 26.923 | 19.347 | 21.05 | 18.27 | 7.441 | 6.568 | -1.834 | 9.535 | -3.441 | -9.07 | -44.737 | -6.106 | -7.342 | -3.402 | -1.088 | -1.316 | -1.083 | -0.673 | -1.549 | -0.973 | -1.627 | -2.221 | -47.894 | -2.254 | -2.379 | -2.681 | -0.493 | -4.099 | -1 | -0.7 | 0.399 | -1.201 | -2.601 | -0.101 | -0.4 | -0.6 | -1 | -2.4 | -13.7 | -0.101 | -0.1 | -0.2 | -0.637 | 0.136 | 0.136 | 0.136 | -0.003 | 0.137 | 0.14 | 0.14 | -0.004 | 0.138 | 0.138 | 0.132 | 0.005 | 0.128 | 0.126 | 0.1 | 0.005 | 0.12 | 0.119 | 0.116 | -0.001 | 0.1 | 0.116 | 0.116 | -0.001 | 0.1 | 0.1 | 0.116 |
Bedrijfsresultaat ratio
| 0.146 | 0.101 | 0.346 | 0.308 | 0.056 | 0.18 | 0.209 | 0.01 | -0.131 | 0.185 | 0.378 | 0.474 | 0.263 | 0.058 | 0.012 | 0.047 | 0.187 | -0.424 | -0.156 | -0.249 | -0.194 | -0.167 | 0.058 | 0.135 | 0.143 | -0.104 | 0.137 | 0.363 | 0.316 | 0.335 | 0.356 | -0.137 | -0.424 | -0.4 | -0.411 | 0.032 | 0.091 | -0.206 | -0.238 | -0.111 | 0.081 | 0.035 | 0.102 | 0.081 | -0.006 | 0.12 | -0.022 | 0.021 | 0.107 | -0.173 | -0.173 | 0.683 | -0.015 | 0.298 | 0.413 | 0.249 | 0.2 | 0.313 | 0.33 | 0.137 | 0.18 | 0.071 | -0.38 | 0.3 | 0.432 | 0.094 | 0.575 | 0.508 | 0.522 | 0.343 | 0.907 | 0.305 | 0.198 | 0.159 | -0.061 | 0.295 | -0.135 | 0 | 0 | 0 | 0 | 0 | -302.183 | 0 | 0 | 0 | 0 | -2.867 | 0 | -5.508 | -259.113 | -7.605 | -1,508,998.186 | -1,787,502.167 | 4.897 | -40.735 | -10 | -7.015 | 9,062.25 | -12.044 | -26.106 | -1 | 813.474 | -6 | -9.93 | -23.986 | -249,090.655 | -1.014 | -1 | -2 | 17.227 | 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 |
Totaal overige inkomsten en kosten netto
| -33.998 | 27.387 | 48.023 | -19.137 | 15.456 | -13.014 | -22.124 | -20.884 | 6.543 | -15.565 | -10.411 | -7.343 | 1.904 | -10.452 | 11.1 | 6.045 | 12.598 | -22.983 | 5.463 | -4.504 | 6.569 | 5.798 | -18.571 | 7.108 | -7.348 | -7.734 | -7.511 | 5.731 | -13.023 | 0.988 | -12.211 | -4.862 | 0.629 | 18.635 | -8.499 | -14.232 | 2.688 | -9.821 | -9.133 | -9.861 | 1.204 | -7.01 | -7.23 | 0.154 | -8.958 | -14.474 | -4.695 | -7.597 | 0.993 | 3.869 | 19.696 | -5.404 | -11.535 | -5.963 | -7.097 | -7.377 | 8.568 | 96.015 | -11.574 | -9.157 | 8.623 | -2.93 | -1.888 | 0.104 | 0.445 | 1.247 | 4.362 | -4.124 | 2.64 | 1.194 | -1.821 | -0.756 | 0.015 | -0.401 | 8.082 | -0.99 | -0.458 | -2.229 | 0 | 0 | 0.336 | 0 | -0 | 0 | 0.132 | 0 | 0.001 | 0 | 0 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | -0.2 | -0.499 | -0.199 | -0.101 | 0 | 0 | 0 | 0 | 0 | 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
| -14.2 | 42.178 | 101.493 | 12.912 | 10.669 | 7.795 | -1.053 | -20.017 | -4.352 | 6.283 | 21.062 | 44.795 | 20.475 | -15.519 | 2.97 | 0.407 | 23.071 | -59.068 | -17.474 | -34.361 | -19.137 | -14.747 | -19.075 | 8.397 | -2.089 | -22.559 | -2.493 | 26.44 | 10.987 | 28.506 | 13.974 | -19.94 | -29.328 | -10.815 | -28.545 | -17.629 | 6.458 | -28.241 | -30.603 | -26.468 | 3.885 | -9.485 | -8.637 | 0.113 | -14.641 | -9.015 | -8.275 | -7.123 | 6.918 | -10.076 | -9.196 | 48.752 | -1.992 | 13.192 | 42.25 | 4.217 | 29.737 | 119.178 | -1.237 | -4.171 | 17.341 | -0.678 | -1.782 | 9.116 | 22.558 | 14.967 | 28.373 | 19.145 | 22.976 | 17.373 | 17.085 | 9.683 | 5.481 | 6.712 | 6.248 | 8.544 | -3.899 | -11.299 | 0 | 0 | -7.006 | 0 | -1.088 | 0 | -0.952 | 0 | -1.548 | 0 | 0 | -2.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.401 | 0 | 0 | -2.6 | -14.199 | -0.3 | -0.201 | 0 | 0 | 0 | 0 | 0 | 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 ratio
| -0.105 | 0.287 | 0.657 | 0.09 | 0.095 | 0.067 | -0.01 | -0.223 | -0.052 | 0.053 | 0.205 | 0.338 | 0.184 | -0.179 | 0.034 | 0.005 | 0.218 | -0.951 | -0.194 | -0.417 | -0.221 | -0.21 | -0.172 | 0.113 | -0.022 | -0.352 | -0.026 | 0.337 | 0.11 | 0.273 | 0.148 | -0.356 | -0.532 | -0.186 | -0.822 | -0.197 | 0.063 | -0.457 | -0.47 | -0.282 | 0.036 | -0.09 | -0.091 | 0.002 | -0.215 | -0.15 | -0.132 | -0.117 | 0.093 | -0.182 | -0.152 | 0.579 | -0.041 | 0.224 | 0.388 | 0.112 | 0.527 | 1.578 | -0.022 | -0.104 | 0.329 | -0.017 | -0.031 | 0.171 | 0.345 | 0.333 | 0.525 | 0.342 | 0.445 | 0.308 | 0.737 | 0.162 | 0.146 | 0.163 | 0.209 | 0.265 | -0.153 | 0 | 0 | 0 | 0 | 0 | -302.183 | 0 | 0 | 0 | 0 | 0 | 0 | -5.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 814.585 | 0 | 0 | -25.986 | -258,158.218 | -3.014 | -2.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -3.247 | 23.282 | 34.068 | 12.041 | 0.678 | 3.356 | 1.222 | 3.5 | 0.922 | 1.188 | 9.3 | 22.31 | 7.033 | -4.302 | -2.724 | -0.58 | 4.326 | -10.118 | -7.543 | -9.853 | -8.125 | -6.816 | 0.645 | 1.299 | 2.582 | -4.078 | 5.107 | 6.304 | 5.74 | 12.027 | 8.861 | -4.33 | -9.944 | -9.3 | -5.104 | 0.093 | 2.441 | -3.035 | -4.176 | -5.531 | 1.257 | -0.337 | 1.119 | -0.007 | 0.08 | 1.467 | -1.49 | -3.272 | 3.603 | -1.732 | -1.502 | 18.724 | -0.879 | 7.439 | 16.919 | 2.839 | -15.703 | 42.729 | 0.766 | -1.822 | 5.936 | -4.186 | -8.653 | 5.314 | 6.357 | -1.315 | 15.729 | 6.738 | 11.485 | 5.653 | -1.968 | 5.603 | 2.41 | 0.257 | -31.845 | 0.438 | -1.017 | -1.235 | 48.108 | 0.224 | -0.663 | -0.116 | -0.006 | -0.328 | -0.17 | -0.28 | -0.517 | 0.018 | 0.213 | 1.618 | 47.807 | 0 | -0.455 | -0.174 | -0.083 | -0.099 | -0.3 | 0.1 | -0.201 | 0.199 | 0.199 | 0.299 | -0 | 0.2 | 0.101 | 0.1 | -0.099 | 0.2 | 0.1 | 0.2 | -1.546 | -0.818 | -0.68 | -0.682 | 0.25 | 0.412 | 0.42 | 0.281 | -0.016 | 0.277 | 0.277 | 0.265 | 0.016 | 0.256 | 0.252 | 0 | 0.029 | 0.36 | 0.357 | 0.231 | -0.003 | 0 | 0.232 | 0.232 | -0.002 | 0 | 0 | 0.232 |
Nettowinst
| -10.953 | 18.896 | 67.425 | 0.871 | 9.991 | 4.439 | -2.275 | -23.517 | -5.274 | 5.095 | 11.762 | 22.485 | 13.442 | -11.217 | 5.694 | 0.987 | 18.745 | -48.95 | -9.931 | -24.508 | -11.012 | -7.931 | -19.72 | 7.098 | -4.671 | -18.481 | -7.6 | 20.136 | 5.247 | 16.479 | 5.113 | -15.61 | -19.384 | -1.515 | -23.441 | -17.722 | 4.017 | -25.206 | -26.427 | -20.937 | 2.628 | -9.148 | -9.756 | 0.12 | -14.721 | -10.482 | -6.785 | -3.851 | 3.315 | -8.344 | -7.694 | 30.028 | -1.113 | 5.753 | 25.331 | 1.378 | 45.44 | 76.449 | -2.003 | -2.349 | 11.405 | 3.508 | 6.871 | 3.799 | 16.201 | 16.282 | 12.645 | 12.406 | 11.491 | 11.72 | 19.053 | 4.08 | 3.071 | 6.712 | 21.929 | 10.087 | -1.965 | -5.605 | -64.034 | -6.33 | -7.015 | -3.286 | -1.083 | -0.989 | -1.045 | -0.394 | -1.034 | -0.991 | -1.84 | -2.639 | -51.477 | -2.254 | -1.924 | -2.507 | -0.41 | -4 | -0.7 | -0.8 | 0.6 | -1.401 | -2.8 | -0.399 | -0.4 | -0.8 | -1.101 | -2.701 | -14.099 | -0.5 | -0.3 | -0.2 | 0.909 | 0.955 | 0.816 | 0.818 | -0.253 | -0.274 | -0.28 | -0.14 | 0.012 | -0.138 | -0.138 | -0.132 | -0.01 | -0.128 | -0.126 | 0 | -0.024 | -0.24 | -0.238 | -0.116 | 0.002 | 0 | -0.116 | -0.116 | 0.001 | 0 | 0 | -0.116 |
Nettowinstmarge
| -0.081 | 0.129 | 0.436 | 0.006 | 0.089 | 0.038 | -0.023 | -0.262 | -0.064 | 0.043 | 0.114 | 0.17 | 0.121 | -0.129 | 0.065 | 0.011 | 0.177 | -0.788 | -0.11 | -0.297 | -0.127 | -0.113 | -0.177 | 0.096 | -0.05 | -0.288 | -0.08 | 0.256 | 0.052 | 0.158 | 0.054 | -0.279 | -0.352 | -0.026 | -0.675 | -0.198 | 0.039 | -0.408 | -0.405 | -0.223 | 0.024 | -0.087 | -0.103 | 0.002 | -0.216 | -0.174 | -0.108 | -0.063 | 0.045 | -0.151 | -0.127 | 0.357 | -0.023 | 0.098 | 0.232 | 0.037 | 0.805 | 1.012 | -0.036 | -0.059 | 0.217 | 0.087 | 0.119 | 0.071 | 0.248 | 0.362 | 0.234 | 0.222 | 0.223 | 0.208 | 0.821 | 0.068 | 0.082 | 0.163 | 0.733 | 0.312 | -0.077 | 0 | 0 | 0 | 0 | 0 | -300.629 | 0 | 0 | 0 | 0 | -2.921 | 0 | -6.545 | -278.495 | -7.605 | -1,220,296.979 | -1,671,458.958 | 4.072 | -39.75 | -7 | -8.015 | 13,627 | -14.044 | -28.106 | -3.969 | 813.585 | -8 | -10.93 | -26.986 | -256,353.345 | -5.028 | -3.014 | -2 | -24.566 | 7 | 6 | 6 | 82.257 | -2 | -2 | -1 | -3 | -1 | -1 | -1 | -2 | -1 | -1 | 0 | -5 | -2 | -2 | -1 | -2.001 | 0 | -1 | -1 | -1 | 0 | 0 | -1 |
WPA (Winst Per Aandeel)
| -0.038 | 0.065 | 0.23 | 0.003 | 0.035 | 0.015 | -0.008 | -0.082 | -0.018 | 0.018 | 0.041 | 0.08 | 0.05 | -0.04 | 0.02 | 0.004 | 0.08 | -0.2 | -0.04 | -0.1 | -0.045 | -0.034 | -0.086 | 0.03 | -0.021 | -0.081 | -0.034 | 0.09 | 0.02 | 0.07 | 0.023 | -0.07 | -0.09 | -0.007 | -0.11 | -0.08 | 0.02 | -0.11 | -0.12 | -0.11 | 0.01 | -0.047 | -0.051 | 0.001 | -0.08 | -0.055 | -0.036 | -0.02 | 0.03 | -0.043 | -0.039 | 0.15 | -0.006 | 0.03 | 0.13 | 0.01 | 0.24 | 0.42 | -0.011 | -0.013 | 0.07 | 0.02 | 0.048 | 0.03 | 0.12 | 0.12 | 0.092 | 0.1 | 0.09 | 0.09 | 0.15 | 0.04 | 0.03 | 0.06 | 0.36 | 0.11 | -0.017 | -0.059 | -0.67 | -0.075 | -0.097 | -0.057 | -0.019 | -0.018 | -0.023 | -0.012 | -0.03 | -0.031 | -0.065 | -0.1 | -2.05 | -0.09 | -0.077 | -0.1 | -0.016 | -0.16 | -0.035 | -0.04 | 0.03 | -0.071 | -0.19 | -0.03 | -0.03 | -0.055 | -0.077 | -0.19 | -1.02 | -0.027 | -0.017 | -0.012 | 0.072 | 0.068 | 0.068 | 0.068 | -0.021 | -0.018 | -0.028 | -0.014 | 0.001 | -0.014 | -0.014 | -0.013 | -0.001 | -0.012 | -0.013 | -0.01 | -0.003 | -0.024 | -0.028 | -0.014 | 0 | -0.01 | -0.019 | -0.019 | 0 | -0.01 | -0.01 | -0.026 |
Verwaterde WPA
| -0.038 | 0.065 | 0.23 | 0.003 | 0.034 | 0.015 | -0.008 | -0.082 | -0.018 | 0.018 | 0.041 | 0.08 | 0.05 | -0.04 | 0.02 | 0.004 | 0.08 | -0.2 | -0.04 | -0.1 | -0.045 | -0.034 | -0.083 | 0.03 | -0.021 | -0.081 | -0.034 | 0.09 | 0.02 | 0.07 | 0.023 | -0.07 | -0.087 | -0.007 | -0.11 | -0.08 | 0.02 | -0.11 | -0.12 | -0.11 | 0.01 | -0.047 | -0.05 | 0.001 | -0.077 | -0.055 | -0.036 | -0.02 | 0.03 | -0.043 | -0.039 | 0.15 | -0.006 | 0.03 | 0.13 | 0.01 | 0.23 | 0.41 | -0.011 | -0.013 | 0.06 | 0.02 | 0.043 | 0.02 | 0.1 | 0.11 | 0.084 | 0.09 | 0.08 | 0.08 | 0.13 | 0.03 | 0.03 | 0.06 | 0.34 | 0.1 | -0.014 | -0.059 | -0.67 | -0.075 | -0.097 | -0.057 | -0.019 | -0.018 | -0.023 | -0.012 | -0.03 | -0.031 | -0.065 | -0.1 | -2.04 | -0.09 | -0.077 | -0.1 | -0.016 | -0.16 | -0.035 | -0.04 | 0.03 | -0.071 | -0.19 | -0.03 | -0.03 | -0.055 | -0.077 | -0.19 | -1.02 | -0.027 | -0.017 | -0.012 | 0.072 | 0.068 | 0.068 | 0.068 | -0.021 | -0.018 | -0.028 | -0.014 | 0.001 | -0.014 | -0.014 | -0.013 | -0.001 | -0.012 | -0.013 | -0.01 | -0.003 | -0.024 | -0.028 | -0.014 | 0 | -0.01 | -0.019 | -0.019 | 0 | -0.01 | -0.01 | -0.026 |
EBITDA
| 34.216 | 30.513 | 67.476 | 60.354 | 21.836 | 32.836 | 31.218 | 13.927 | 4.374 | 35.354 | 55.125 | 79.859 | 46.702 | 20.869 | 19.764 | 28.014 | 45.344 | 0.818 | 17.357 | 7.537 | 13.334 | 8.457 | 24.319 | 30.231 | 31.431 | 8.096 | 27.612 | 40.312 | 43.437 | 44.581 | 42.893 | 8.373 | -9.22 | -9.673 | -1.406 | 16.99 | 21.674 | -2.381 | -5.261 | 2.57 | 22.079 | 14.436 | 19.471 | 15.16 | 8.039 | 13.719 | 4.176 | 8.541 | 14.393 | -5.709 | -22.326 | 63.712 | 16.656 | 22.704 | 55.042 | 13.463 | 23.802 | 27.844 | 13.433 | 8.704 | 13.625 | 6.946 | -9.666 | 17.427 | 28.864 | 3.671 | 27.355 | 33.918 | 24.961 | 18.59 | 23.769 | 19.838 | 8.279 | 7.818 | -8.751 | 11.107 | -2.375 | -6.538 | -15.745 | -5.924 | -7.497 | -3.222 | -0.909 | -1.14 | -1.038 | -0.495 | -1.371 | -0.795 | -1.449 | -0.843 | -3.491 | -2.076 | -2.2 | -2.502 | -0.875 | -3.7 | -0.699 | -0.301 | 0.399 | -1.201 | -2.601 | -0.101 | -0.4 | -0.6 | -1 | -2.4 | -13.7 | -0.101 | -0.1 | -0.2 | -0.637 | 0.136 | 0.136 | 0.136 | -0.003 | 0.137 | 0.14 | 0.14 | -0.004 | 0.138 | 0.138 | 0.132 | 0.005 | 0.128 | 0.126 | 0.1 | 0.005 | 0.12 | 0.119 | 0.116 | -0.001 | 0.1 | 0.116 | 0.116 | -0.001 | 0.1 | 0.1 | 0.116 |
EBITDA ratio
| 0.252 | 0.208 | 0.437 | 0.42 | 0.195 | 0.284 | 0.31 | 0.155 | 0.053 | 0.299 | 0.535 | 0.602 | 0.421 | 0.241 | 0.226 | 0.319 | 0.428 | 0.013 | 0.193 | 0.091 | 0.154 | 0.12 | 0.219 | 0.407 | 0.333 | 0.126 | 0.289 | 0.513 | 0.434 | 0.427 | 0.453 | 0.15 | -0.167 | -0.166 | -0.041 | 0.19 | 0.21 | -0.039 | -0.081 | 0.027 | 0.206 | 0.137 | 0.205 | 0.227 | 0.118 | 0.228 | 0.066 | 0.14 | 0.194 | -0.103 | -0.369 | 0.757 | 0.344 | 0.386 | 0.505 | 0.359 | 0.422 | 0.369 | 0.24 | 0.217 | 0.259 | 0.173 | -0.168 | 0.328 | 0.442 | 0.082 | 0.507 | 0.607 | 0.484 | 0.33 | 1.025 | 0.331 | 0.221 | 0.189 | -0.293 | 0.344 | -0.093 | 0 | 0 | 0 | 0 | 0 | -252.333 | 0 | 0 | 0 | 0 | -2.343 | 0 | -2.09 | -18.888 | -7.005 | -1,395,220.181 | -1,668,336.001 | 8.698 | -36.765 | -6.991 | -3.014 | 9,062.25 | -12.044 | -26.106 | -1 | 813.474 | -6 | -9.93 | -23.986 | -249,090.655 | -1.014 | -1 | -2 | 17.227 | 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 |