Vivendi SE
EPA:VIV.PA
9.34 (EUR) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 4,526 | 4,526 | 2,906 | 2,906 | 2,349 | 2,349 | 2,533 | 2,533 | 4,873 | 2,264.5 | 1,351 | 2,161.5 | 8,221 | 2,197 | 8,514 | 4,257 | 7,576 | 3,788 | 8,545 | 4,272.5 | 7,353 | 3,676.5 | 3,728 | 3,728 | 3,238 | 3,238 | 3,823 | 3,184 | 2,774 | 2,663 | 3,107 | 2,668 | 2,553 | 2,491 | 3,147 | 2,520 | 2,603 | 2,492 | 2,971 | 2,412 | 2,824 | 2,722 | 5,945 | 5,348 | 5,427 | 7,051 | 8,243 | 6,667 | 6,968 | 7,124 | 7,783 | 6,777 | 7,069 | 7,184 | 8,009 | 6,887 | 7,058 | 6,924 | 7,607 | 6,347 | 6,648 | 6,530 | 7,615 | 6,509 | 5,988 | 5,280 | 6,014 | 5,420 | 5,203 | 5,020 | 5,545 | 4,889 | 4,844 | 4,771.287 | 5,523.864 | 4,809.035 | 4,017.664 | 4,746.675 | 5,316.949 | 4,707.712 | 5,367.203 | 5,980.989 | 4,850.015 | 6,877.328 | 6,974.317 | 7,339.608 | 11,800.645 | 15,449.785 | 15,460.779 | 17,502.244 | 16,960.721 | 15,739.003 | 13,263.718 | 13,109.307 | 8,503.983 | 11,371.606 | 10,468.091 | 10,486.855 |
Kosten van de omzet
| 2,313 | 2,313 | 1,578 | 1,578 | 1,268.5 | 1,268.5 | 1,460 | 1,460 | 2,668 | 1,215.5 | 939 | 1,244 | 4,514 | 1,189 | 4,794 | 2,355.5 | 4,176 | 2,050.5 | 4,859 | 2,395.5 | 4,111 | 2,027 | 2,020 | 2,020 | 1,789 | 1,789 | 2,119 | 1,693 | 1,706 | 1,692 | 2,112 | 1,629 | 1,578 | 1,510 | 1,959 | 1,527 | 1,559 | 1,510 | 1,878 | 1,401 | 1,597 | 1,636 | 3,705 | 3,094 | 3,005 | 3,580 | 4,471 | 3,131 | 3,337 | 3,425 | 4,311 | 3,247 | 3,372 | 3,461 | 4,365 | 3,410 | 3,370 | 3,416 | 4,072 | 3,078 | 3,288 | 3,189 | 4,040 | 3,107 | 2,851 | 2,494 | 2,966 | 2,404 | 2,233 | 2,273 | 3,162 | 2,301 | 2,243 | 2,442.661 | 2,932.447 | 2,518.149 | 1,741.208 | 2,503.758 | 2,759.442 | 2,428.332 | 2,980.318 | 3,433.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 2,213 | 2,213 | 1,328 | 1,328 | 1,080.5 | 1,080.5 | 1,073 | 1,073 | 2,205 | 1,049 | 412 | 917.5 | 3,707 | 1,008 | 3,720 | 1,901.5 | 3,400 | 1,737.5 | 3,686 | 1,877 | 3,242 | 1,649.5 | 1,708 | 1,708 | 1,449 | 1,449 | 1,704 | 1,491 | 1,068 | 971 | 995 | 1,039 | 975 | 981 | 1,188 | 993 | 1,044 | 982 | 1,093 | 1,011 | 1,227 | 1,086 | 2,240 | 2,254 | 2,422 | 3,471 | 3,772 | 3,536 | 3,631 | 3,699 | 3,472 | 3,530 | 3,697 | 3,723 | 3,644 | 3,477 | 3,688 | 3,508 | 3,535 | 3,269 | 3,360 | 3,341 | 3,575 | 3,402 | 3,137 | 2,786 | 3,048 | 3,016 | 2,970 | 2,747 | 2,383 | 2,588 | 2,601 | 2,328.626 | 2,591.417 | 2,290.886 | 2,276.456 | 2,242.918 | 2,557.507 | 2,279.38 | 2,386.885 | 2,547.82 | 4,850.015 | 6,877.328 | 6,974.317 | 7,339.608 | 11,800.645 | 15,449.785 | 15,460.779 | 17,502.244 | 16,960.721 | 15,739.003 | 13,263.718 | 13,109.307 | 8,503.983 | 11,371.606 | 10,468.091 | 10,486.855 |
Brutowinstmarge
| 0.489 | 0.489 | 0.457 | 0.457 | 0.46 | 0.46 | 0.424 | 0.424 | 0.452 | 0.463 | 0.305 | 0.424 | 0.451 | 0.459 | 0.437 | 0.447 | 0.449 | 0.459 | 0.431 | 0.439 | 0.441 | 0.449 | 0.458 | 0.458 | 0.447 | 0.447 | 0.446 | 0.468 | 0.385 | 0.365 | 0.32 | 0.389 | 0.382 | 0.394 | 0.378 | 0.394 | 0.401 | 0.394 | 0.368 | 0.419 | 0.434 | 0.399 | 0.377 | 0.421 | 0.446 | 0.492 | 0.458 | 0.53 | 0.521 | 0.519 | 0.446 | 0.521 | 0.523 | 0.518 | 0.455 | 0.505 | 0.523 | 0.507 | 0.465 | 0.515 | 0.505 | 0.512 | 0.469 | 0.523 | 0.524 | 0.528 | 0.507 | 0.556 | 0.571 | 0.547 | 0.43 | 0.529 | 0.537 | 0.488 | 0.469 | 0.476 | 0.567 | 0.473 | 0.481 | 0.484 | 0.445 | 0.426 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 63.5 | 63.5 | 0 | 0 | 62.5 | 62.5 | 0 | 0 | 51 | 51 | 0 | 0 | 53.5 | 0 | 0 | 0 | 62 | 62 | 0 | 0 | 67.5 | 67.5 | 0 | 0 | 154 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 1,329 | 1,203 | 871 | 843 | 872 | 806 | 829 | 802 | 1,048 | 839 | 829 | 855 | 882 | 754 | 895 | 917 | 1,882 | 1,600 | 1,753 | 2,204 | 2,752 | 2,247 | 2,327 | 2,156 | 2,607 | 2,084 | 2,124 | 2,096 | 2,687 | 2,175 | 2,169 | 2,028 | 2,586 | 2,027 | 2,024 | 0 | 0 | 0 | 0 | 1,564 | 0 | 0 | 0 | 1,551 | 1,869 | 1,319 | 1,287 | 1,339.497 | 1,775.141 | 1,327.088 | 1,210.09 | 1,381.914 | 1,650.292 | 1,412.233 | 1,507.42 | 1,616.088 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,247 | 0 | 0 | 0 | 2,084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,147 | 1,853 | 0 | 0 | 1,715 | 1,722 | 1,611 | 0 | 1,489 | 1,454 | 1,446 | 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
| 1,995 | 1,995 | 1,162 | 1,162 | 912.5 | 912.5 | 951.5 | 951.5 | 1,876 | 885.5 | 827 | 811 | 2,699 | 853.5 | 2,858 | 1,473 | 2,669 | 1,374.5 | 2,808 | 1,442 | 2,562 | 1,313.5 | 1,343 | 1,343 | 1,176 | 1,176 | 1,329 | 1,203 | 871 | 843 | 872 | 806 | 829 | 802 | 1,048 | 839 | 829 | 855 | 882 | 754 | 895 | 917 | 1,882 | 1,600 | 1,753 | 2,204 | 2,752 | 2,247 | 2,327 | 2,156 | 2,607 | 2,084 | 2,124 | 2,096 | 2,687 | 2,175 | 2,169 | 2,028 | 2,586 | 2,027 | 2,024 | 0 | 2,757 | 2,147 | 1,853 | 1,564 | 2,154 | 1,715 | 1,722 | 1,611 | 1,869 | 1,319 | 1,287 | 1,339.497 | 1,775.141 | 1,327.088 | 1,210.09 | 1,381.914 | 1,650.292 | 1,412.233 | 1,507.42 | 1,616.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 0 | -3 | -25 | 570 | -711 | -41 | 717 | -3 | -164 | 170 | -9 | -3 | 44 | -3 | 16 | -27 | 0 | -19 | -31 | -17 | 0 | -171 | -22 | 879 | 326 | -234 | -44 | -69 | -677 | -28 | -9 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.97 | 0 | 29.03 | 47.082 | -68.48 | 0 | -100.644 | -2,035.921 | -154.611 | -22,173 | 0 | 0 | 0 | -54,362 | 0 | 0 | 0 | -53,565 | 0 | 0 | 0 | -40,047.4 | 0 | 0 | 0 |
Bedrijfskosten
| 1,995 | 2,031 | 1,169.5 | 1,169.5 | 932 | 932 | 1,673.5 | 1,673.5 | 1,876 | 730.5 | 827 | 1,241 | 2,699 | 917 | 2,858 | 1,371 | 2,669 | 1,156 | 2,808 | 1,473.5 | 2,562 | 1,275 | 1,666.5 | 1,666.5 | 1,220 | 1,220 | 1,366 | 1,203 | 871 | 843 | 981 | 806 | 829 | 802 | 1,048 | 839 | 829 | 855 | 882 | 754 | 895 | 917 | 1,882 | 1,600 | 1,753 | 2,204 | 2,752 | 2,247 | 2,361 | 2,178 | 2,630 | 2,258 | 2,134 | 2,096 | 2,687 | 2,175 | 2,169 | 2,028 | 2,586 | 2,027 | 2,024 | 2,066 | 2,757 | 2,147 | 1,853 | 1,649 | 2,154 | 1,715 | 1,722 | 1,611 | 1,702 | 1,373 | 1,343 | 1,337.844 | 1,834.683 | 1,299.717 | 1,224.958 | 1,368.834 | 1,768.292 | 1,412.233 | 1,506.598 | 1,616.901 | -22,173 | 0 | 0 | 0 | -54,362 | 0 | 0 | 0 | -53,565 | 0 | 0 | 0 | -40,047.4 | 0 | 0 | 0 |
Bedrijfsresultaat
| 218 | 218 | 166 | 166 | 168 | 168 | 121.5 | 121.5 | 329 | 163.5 | -415 | 106.5 | 1,008 | 154.5 | 862 | 428.5 | 731 | 363 | 878 | 435 | 680 | 336 | 365 | 365 | 273 | 273 | 366 | 334 | 200 | 105 | 46 | 247 | 173 | -40 | 111 | 69 | 237 | 134 | -402 | 301 | 395 | 159 | -121 | 695 | 686 | 1,329 | 1,062 | 1,243 | 1,281 | 1,507 | 940 | 1,275 | 1,530 | 2,504 | 1,346 | 1,132 | 1,539 | 1,426 | 325 | 1,261 | 1,374 | 1,225 | -870 | 3,606 | 1,346 | 1,200 | 993 | 1,249 | 1,218 | 1,449 | 1,454 | 1,179 | 730 | 1,713.003 | 756.734 | 1,726.262 | 1,974.54 | 1,626.596 | 789.214 | 2,157.038 | 2,192.272 | 2,257.315 | -17,322.985 | 6,877.328 | 6,974.317 | 7,339.608 | -42,561.355 | 15,449.785 | 15,460.779 | 17,502.244 | -36,604.279 | 15,739.003 | 13,263.718 | 13,109.307 | -31,543.417 | 11,371.606 | 10,468.091 | 10,486.855 |
Bedrijfsresultaat ratio
| 0.048 | 0.048 | 0.057 | 0.057 | 0.072 | 0.072 | 0.048 | 0.048 | 0.068 | 0.072 | -0.307 | 0.049 | 0.123 | 0.07 | 0.101 | 0.101 | 0.096 | 0.096 | 0.103 | 0.102 | 0.092 | 0.091 | 0.098 | 0.098 | 0.084 | 0.084 | 0.096 | 0.105 | 0.072 | 0.039 | 0.015 | 0.093 | 0.068 | -0.016 | 0.035 | 0.027 | 0.091 | 0.054 | -0.135 | 0.125 | 0.14 | 0.058 | -0.02 | 0.13 | 0.126 | 0.188 | 0.129 | 0.186 | 0.184 | 0.212 | 0.121 | 0.188 | 0.216 | 0.349 | 0.168 | 0.164 | 0.218 | 0.206 | 0.043 | 0.199 | 0.207 | 0.188 | -0.114 | 0.554 | 0.225 | 0.227 | 0.165 | 0.23 | 0.234 | 0.289 | 0.262 | 0.241 | 0.151 | 0.359 | 0.137 | 0.359 | 0.491 | 0.343 | 0.148 | 0.458 | 0.408 | 0.377 | -3.572 | 1 | 1 | 1 | -3.607 | 1 | 1 | 1 | -2.158 | 1 | 1 | 1 | -3.709 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -52 | -52 | -11 | -11 | 17 | 17 | -721.5 | -721.5 | 505 | 162.5 | -892 | -426 | -98 | -16 | 118 | 92.5 | 363 | 207 | -189 | -52.5 | 37 | 20 | -331.5 | -331.5 | -49.5 | -49.5 | -69 | -37 | -49 | 61 | -64 | 34 | -45 | 981 | 35 | -57 | 682 | -25 | -272 | 43 | -141 | 14 | -2,478 | -302 | -275 | -271 | -2,241 | -159 | -390 | -195 | -558 | -301 | -139 | -146 | -444 | -154 | -139 | -142 | -1,056 | -147 | -83 | -138 | -49 | -294 | -135 | -54 | -274 | -86 | -55 | 22 | -642 | 853 | -46 | -594.138 | 374.877 | -696.11 | -747.104 | -714.04 | 113.617 | -1,111.954 | -4,030.107 | -1,609.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 166 | 166 | 155 | 155 | 185 | 185 | -600 | -600 | 834 | 326 | -1,307 | -319.5 | 910 | 138.5 | 980 | 521 | 1,094 | 570 | 689 | 382.5 | 717 | 356 | 33.5 | 33.5 | 223.5 | 223.5 | 297 | 297 | 151 | 166 | -18 | 281 | 128 | 941 | 146 | 12 | 919 | 109 | -674 | 344 | 254 | 173 | -2,599 | 393 | 411 | 1,058 | -1,179 | 1,084 | 891 | 1,312 | 382 | 974 | 1,391 | 2,358 | 902 | 978 | 1,400 | 1,284 | -731 | 1,114 | 1,291 | 1,087 | -919 | 3,312 | 1,211 | 1,146 | 719 | 1,163 | 1,163 | 1,471 | 812 | 2,032 | 684 | 1,118.864 | 1,131.611 | 1,030.152 | 1,227.436 | 912.556 | 902.831 | 1,045.085 | -1,837.835 | 647.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.037 | 0.037 | 0.053 | 0.053 | 0.079 | 0.079 | -0.237 | -0.237 | 0.171 | 0.144 | -0.967 | -0.148 | 0.111 | 0.063 | 0.115 | 0.122 | 0.144 | 0.15 | 0.081 | 0.09 | 0.098 | 0.097 | 0.009 | 0.009 | 0.069 | 0.069 | 0.078 | 0.093 | 0.054 | 0.062 | -0.006 | 0.105 | 0.05 | 0.378 | 0.046 | 0.005 | 0.353 | 0.044 | -0.227 | 0.143 | 0.09 | 0.064 | -0.437 | 0.073 | 0.076 | 0.15 | -0.143 | 0.163 | 0.128 | 0.184 | 0.049 | 0.144 | 0.197 | 0.328 | 0.113 | 0.142 | 0.198 | 0.185 | -0.096 | 0.176 | 0.194 | 0.166 | -0.121 | 0.509 | 0.202 | 0.217 | 0.12 | 0.215 | 0.224 | 0.293 | 0.146 | 0.416 | 0.141 | 0.234 | 0.205 | 0.214 | 0.306 | 0.192 | 0.17 | 0.222 | -0.342 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 69.5 | 69.5 | 28.5 | 28.5 | 66.5 | 66.5 | 12.5 | 12.5 | 126 | 62 | -59 | 37 | 277 | 66 | 276 | 138 | 299 | 149.5 | -322 | 161 | 182 | 91 | 46 | 46 | 132.5 | 132.5 | -536 | 63 | 66 | 58 | -73 | 15 | 70 | 65 | 4 | 159 | 206 | 76 | -13 | 23 | 88 | 101 | 85 | 160 | 84 | 259 | 120 | 396 | 272 | 371 | 381 | 560 | 239 | 198 | 194 | 250 | 337 | 261 | 108 | 152 | 190 | 225 | 257 | 254 | 264 | 276 | 23 | 248 | 252 | 224 | -29 | 133 | -792 | 141.304 | -330.982 | 149.297 | 209.804 | 162.352 | 156.04 | -427.535 | 372.334 | 297.015 | 218.18 | 308.273 | 312.621 | 328.995 | 4,729.689 | 6,190.437 | 6,194.842 | 7,012.819 | 13,600.605 | 16.912 | -11.035 | -10.907 | -458.732 | -613.423 | -564.684 | -565.696 |
Nettowinst
| 79.5 | 79.5 | 115 | 115 | 103.5 | 103.5 | -604.5 | -604.5 | 491 | 248.5 | 24,204 | -333 | 488 | 18 | 683 | 341.5 | 757 | 378.5 | 1,063 | 531.5 | 520 | 260 | -19 | -19 | 82.5 | 82.5 | 828 | 223 | 75 | 101 | 81 | 264 | 49 | 862 | 142 | -201 | 1,958 | 33 | 1,992 | 839 | 1,482 | 431 | 556 | 376 | 501 | 534 | -1,487 | 493 | 466 | 699 | -118 | 241 | 824 | 1,734 | 559 | 372 | 669 | 598 | -958 | 600 | 695 | 493 | -1,379 | 2,760 | 667 | 555 | 1,665 | 578 | 594 | 932 | 610 | 1,561 | 1,155 | 978.387 | 2,364.946 | 646 | 756 | 500.136 | 1,836.927 | 776.97 | -1,855.096 | -5.696 | -218.18 | -308.273 | -312.621 | -328.995 | -4,729.689 | -6,190.437 | -6,194.842 | -7,012.819 | -13,600.605 | -16.912 | 11.035 | 10.907 | 458.732 | 613.423 | 564.684 | 565.696 |
Nettowinstmarge
| 0.018 | 0.018 | 0.04 | 0.04 | 0.044 | 0.044 | -0.239 | -0.239 | 0.101 | 0.11 | 17.916 | -0.154 | 0.059 | 0.008 | 0.08 | 0.08 | 0.1 | 0.1 | 0.124 | 0.124 | 0.071 | 0.071 | -0.005 | -0.005 | 0.025 | 0.025 | 0.217 | 0.07 | 0.027 | 0.038 | 0.026 | 0.099 | 0.019 | 0.346 | 0.045 | -0.08 | 0.752 | 0.013 | 0.67 | 0.348 | 0.525 | 0.158 | 0.094 | 0.07 | 0.092 | 0.076 | -0.18 | 0.074 | 0.067 | 0.098 | -0.015 | 0.036 | 0.117 | 0.241 | 0.07 | 0.054 | 0.095 | 0.086 | -0.126 | 0.095 | 0.105 | 0.075 | -0.181 | 0.424 | 0.111 | 0.105 | 0.277 | 0.107 | 0.114 | 0.186 | 0.11 | 0.319 | 0.238 | 0.205 | 0.428 | 0.134 | 0.188 | 0.105 | 0.345 | 0.165 | -0.346 | -0.001 | -0.045 | -0.045 | -0.045 | -0.045 | -0.401 | -0.401 | -0.401 | -0.401 | -0.802 | -0.001 | 0.001 | 0.001 | 0.054 | 0.054 | 0.054 | 0.054 |
WPA (Winst Per Aandeel)
| 0.078 | 0.078 | 0.11 | 0.11 | 0.1 | 0.1 | -0.59 | -0.59 | 0.47 | 0.24 | 23.15 | -0.31 | 0.45 | 0.017 | 0.61 | 0.31 | 0.66 | 0.33 | 0.87 | 0.44 | 0.41 | 0.2 | -0.015 | -0.015 | 0.065 | 0.065 | 0.66 | 0.18 | 0.06 | 0.08 | 0.06 | 0.21 | 0.04 | 0.66 | 0.11 | -0.15 | 1.44 | 0.02 | 1.47 | 0.62 | 1.1 | 0.32 | 0.42 | 0.28 | 0.38 | 0.4 | -1.12 | 0.38 | 0.36 | 0.54 | -0.093 | 0.19 | 0.64 | 1.32 | 0.44 | 0.29 | 0.52 | 0.47 | -0.75 | 0.47 | 0.57 | 0.41 | -1.01 | 2.28 | 0.55 | 0.46 | 1.35 | 0.48 | 0.49 | 0.78 | 0.51 | 1.31 | 0.97 | 0.82 | 1.97 | 0.54 | 0.64 | 3.37 | 4.16 | -0.7 | -1.68 | -0.005 | -0.19 | -0.28 | -0.28 | -0.3 | -4.21 | -5.51 | -5.51 | -6.24 | -18.24 | -0.015 | 0.01 | 0.01 | 0.72 | 0.93 | 0.86 | 0.86 |
Verwaterde WPA
| 0.078 | 0.078 | 0.11 | 0.11 | 0.1 | 0.1 | -0.59 | -0.59 | 0.47 | 0.24 | 23.15 | -0.31 | 0.45 | 0.017 | 0.6 | 0.3 | 0.65 | 0.33 | 0.87 | 0.44 | 0.41 | 0.2 | -0.015 | -0.015 | 0.065 | 0.065 | 0.63 | 0.18 | 0.06 | 0.08 | 0.05 | 0.18 | 0.04 | 0.66 | 0.1 | -0.15 | 1.43 | 0.02 | 1.47 | 0.62 | 1.1 | 0.32 | 0.41 | 0.28 | 0.38 | 0.4 | -1.12 | 0.38 | 0.36 | 0.54 | -0.092 | 0.19 | 0.64 | 1.31 | 0.44 | 0.29 | 0.52 | 0.46 | -0.75 | 0.47 | 0.56 | 0.41 | -1.01 | 2.27 | 0.55 | 0.45 | 1.35 | 0.47 | 0.49 | 0.77 | 0.51 | 1.3 | 0.96 | 0.82 | 1.97 | 0.54 | 0.63 | 0.42 | 4.14 | -0.7 | -1.68 | -0.005 | -0.19 | -0.28 | -0.28 | -0.3 | -4.21 | -5.51 | -5.51 | -6.24 | -11.97 | -0.015 | 0.01 | 0.01 | 0.72 | 0.88 | 0.81 | 0.81 |
EBITDA
| 418 | 418 | 304.5 | 304.5 | 275.5 | 275.5 | 215 | 215 | 630 | 248 | -238 | 193.5 | 1,410 | 254 | 1,291 | 494 | 1,119 | 500 | 1,267 | 498 | 1,015 | 450.5 | 423 | 423 | 376.5 | 376.5 | 398 | 334 | 200 | 105 | 124 | 247 | 173 | -40 | 304 | 245 | 414 | 304 | -133 | 289 | 642 | 398 | 3,036 | 1,346 | 1,169 | 2,144 | 2,648 | 1,243 | 1,281 | 1,507 | 2,208 | 2,013 | 2,242 | 3,227 | 1,346 | 1,132 | 1,539 | 1,426 | 325 | 1,261 | 1,374 | 1,225 | -870 | 3,606 | 1,346 | 1,285 | 993 | 1,249 | 1,218 | 1,449 | 1,454 | 1,233 | 786 | 1,351.892 | 756.734 | 1,356.947 | 1,499.19 | 1,250.34 | 5,125.805 | 1,588.561 | 1,601.12 | 1,667.353 | -17,322.985 | 6,877.328 | 6,974.317 | 7,339.608 | -42,561.355 | 15,449.785 | 15,460.779 | 17,502.244 | -36,604.279 | 15,739.003 | 13,263.718 | 13,109.307 | -31,543.417 | 11,371.606 | 10,468.091 | 10,486.855 |
EBITDA ratio
| 0.092 | 0.092 | 0.105 | 0.105 | 0.117 | 0.117 | 0.085 | 0.085 | 0.129 | 0.11 | -0.176 | 0.09 | 0.172 | 0.116 | 0.152 | 0.116 | 0.148 | 0.132 | 0.148 | 0.117 | 0.138 | 0.123 | 0.113 | 0.113 | 0.116 | 0.116 | 0.104 | 0.105 | 0.072 | 0.039 | 0.04 | 0.093 | 0.068 | -0.016 | 0.097 | 0.097 | 0.159 | 0.122 | -0.045 | 0.12 | 0.227 | 0.146 | 0.511 | 0.252 | 0.215 | 0.304 | 0.321 | 0.186 | 0.184 | 0.212 | 0.284 | 0.297 | 0.317 | 0.449 | 0.168 | 0.164 | 0.218 | 0.206 | 0.043 | 0.199 | 0.207 | 0.188 | -0.114 | 0.554 | 0.225 | 0.243 | 0.165 | 0.23 | 0.234 | 0.289 | 0.262 | 0.252 | 0.162 | 0.283 | 0.137 | 0.282 | 0.373 | 0.263 | 0.964 | 0.337 | 0.298 | 0.279 | -3.572 | 1 | 1 | 1 | -3.607 | 1 | 1 | 1 | -2.158 | 1 | 1 | 1 | -3.709 | 1 | 1 | 1 |