Wayne Savings Bancshares, Inc.
OTC:WAYN
22.71 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 10.372 | 10.562 | 5.975 | 6.307 | 6.358 | 6.806 | 6.758 | 5.83 | 5.721 | 5.362 | 5.539 | 5.369 | 5.206 | 4.883 | 5.218 | 5.101 | 4.723 | 4.908 | 4.718 | 4.745 | 4.574 | 4.527 | 4.561 | 4.504 | 4.166 | 3.938 | 4.217 | 4.236 | 3.956 | 3.872 | 3.942 | 3.863 | 3.8 | 3.684 | 3.678 | 3.466 | 3.503 | 3.593 | 3.621 | 3.663 | 3.55 | 3.55 | 3.38 | 3.345 | 3.4 | 3.485 | 3.655 | 3.639 | 3.664 | 0 | 3.719 | 3.723 | 3.5 | 3.617 | 4.222 | 3.75 | 3.727 | 4.024 | 3.846 | 3.749 | 3.561 | 3.539 | 3.51 | 3.274 | 3.315 | 3.254 | 3.287 | 3.23 | 3.127 | 3.157 | 3.247 | 3.347 | 3.369 | 3.331 | 3.278 | 3.207 | 3.168 | 3.143 | 3.265 | 3.024 | 3.401 | 3.116 | 3.184 | 3.301 | 3.456 | 3.219 | 2.938 | 2.895 | 2.896 | 2.732 | 2.551 | 2.439 | 2.332 | 2.356 | 2.369 | 2.394 | 2.329 | 2.4 | 2.4 | 2.3 | 2.2 | 2.3 | 2.3 | 2.4 | 2.3 | 2.2 | 0 | 0 | 2.2 | 2.1 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2 | 2.1 | 2.2 | 2.2 | 2.2 | 4.63 | 4.79 | 4.84 | 4.86 | 4.63 | 5.11 | 5.04 | 5.39 | 5.21 |
| Kosten van de omzet
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.002 | 0 | 0.001 | 0.006 | 0 | 0 | 0 | 0.003 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.014 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.35 | 2.41 | 2.48 | 2.61 | 2.68 | 2.84 | 3.03 | 3.19 | 3.37 |
| Brutowinst
| 10.372 | 10.562 | 5.975 | 6.307 | 6.358 | 6.806 | 6.758 | 5.83 | 5.721 | 5.362 | 5.539 | 5.369 | 5.206 | 4.883 | 5.218 | 5.101 | 4.723 | 4.908 | 4.718 | 4.745 | 4.574 | 4.527 | 4.561 | 4.504 | 4.166 | 3.938 | 4.217 | 4.236 | 3.956 | 3.872 | 3.942 | 3.863 | 3.8 | 3.684 | 3.678 | 3.466 | 3.488 | 3.591 | 3.621 | 3.662 | 3.544 | 3.55 | 3.38 | 3.345 | 3.397 | 3.472 | 3.655 | 3.639 | 3.664 | 0 | 3.719 | 3.723 | 3.5 | 3.617 | 4.222 | 3.764 | 3.727 | 4.024 | 3.846 | 3.749 | 3.561 | 3.539 | 3.51 | 3.274 | 3.315 | 3.254 | 3.287 | 3.23 | 3.127 | 3.157 | 3.247 | 3.347 | 3.369 | 3.331 | 3.278 | 3.207 | 3.168 | 3.143 | 3.265 | 3.024 | 3.401 | 3.116 | 3.184 | 3.301 | 3.456 | 3.219 | 2.938 | 2.895 | 2.896 | 2.732 | 2.551 | 2.439 | 2.332 | 2.356 | 2.369 | 2.394 | 2.329 | 2.4 | 2.4 | 2.3 | 2.2 | 2.3 | 2.3 | 2.4 | 2.3 | 2.2 | 0 | 0 | 2.2 | 2.1 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2 | 2.1 | 2.2 | 2.2 | 2.2 | 2.28 | 2.38 | 2.36 | 2.25 | 1.95 | 2.27 | 2.01 | 2.2 | 1.84 |
| Brutowinstmarge
| 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 | 1 | 1 | 0.996 | 0.999 | 1 | 1 | 0.998 | 1 | 1 | 1 | 0.999 | 0.996 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1.004 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.492 | 0.497 | 0.488 | 0.463 | 0.421 | 0.444 | 0.399 | 0.408 | 0.353 |
| 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 |
| Algemene en administratieve kosten
| 2.143 | 1.939 | 2.166 | 2.154 | 2.003 | 2.203 | 2.025 | 1.955 | 1.832 | 1.855 | 1.878 | 1.771 | 1.64 | 1.706 | 1.546 | 1.552 | 1.435 | 1.657 | 1.522 | 1.559 | 1.469 | 1.642 | 1.551 | 1.59 | 1.594 | 1.347 | 1.556 | 1.754 | 1.846 | 2.091 | 1.84 | 1.831 | 1.757 | 1.723 | 1.704 | 1.652 | 1.635 | 1.678 | 1.592 | 1.593 | 1.556 | 1.597 | 1.55 | 1.593 | 1.579 | 1.481 | 1.632 | 1.992 | 1.637 | 0 | 1.74 | 1.748 | 1.918 | 1.84 | 1.697 | 1.524 | 1.47 | 1.48 | 1.443 | 1.429 | 1.496 | 1.43 | 1.396 | 1.382 | 1.515 | 1.394 | 1.4 | 1.383 | 1.339 | 1.332 | 1.449 | 1.398 | 1.312 | 1.957 | 1.544 | 1.569 | 1.582 | 1.462 | 1.436 | 1.282 | 1.215 | 1.372 | 1.334 | 1.266 | 1.28 | 1.189 | 1.14 | 1.146 | 1.105 | 1.116 | 1.036 | 1.055 | 0.878 | 0.97 | 1.043 | 1.066 | 0.917 | 1 | 1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.7 | 0.8 | 0.8 | 1.51 | 1.54 | 1.54 | 1.47 | 1.61 | 1.73 | 1.76 | 1.77 | 1.59 |
| Verkoop- en marketingkosten
| 0.068 | 0.044 | 0.049 | 0.075 | 0.055 | 0.062 | 0.098 | 0.057 | 0.041 | 0.066 | 0.038 | 0.036 | 0.031 | 0.021 | 0.054 | 0.037 | 0.029 | 0.092 | 0.064 | 0.051 | 0.043 | 0.04 | 0.042 | 0.119 | 0.098 | 0.071 | 0.068 | 0.062 | 0.07 | 0.275 | 0.074 | 0.073 | 0.069 | 0.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.35 | 2.41 | 2.48 | 2.61 | 2.68 | 2.84 | 3.03 | 3.19 | 3.37 |
| Verkoop-, algemene en administratieve kosten
| 2.211 | 1.983 | 2.215 | 2.229 | 2.058 | 2.265 | 2.123 | 2.012 | 1.873 | 1.921 | 1.916 | 1.807 | 1.671 | 1.727 | 1.6 | 1.589 | 1.464 | 1.749 | 1.586 | 1.61 | 1.512 | 1.682 | 1.593 | 1.709 | 1.692 | 1.418 | 1.556 | 1.816 | 1.916 | 2.366 | 1.84 | 1.831 | 1.757 | 1.723 | 1.704 | 1.652 | 1.635 | 1.678 | 1.592 | 1.593 | 1.556 | 1.597 | 1.55 | 1.593 | 1.579 | 1.481 | 1.632 | 1.992 | 1.637 | 0 | 1.74 | 1.748 | 1.918 | 1.84 | 1.697 | 1.524 | 1.47 | 1.48 | 1.443 | 1.429 | 1.496 | 1.43 | 1.396 | 1.382 | 1.515 | 1.394 | 1.4 | 1.383 | 1.339 | 1.332 | 1.449 | 1.398 | 1.312 | 1.957 | 1.544 | 1.569 | 1.582 | 1.462 | 1.436 | 1.282 | 1.215 | 1.372 | 1.334 | 1.266 | 1.28 | 1.189 | 1.14 | 1.146 | 1.105 | 1.116 | 1.036 | 1.055 | 0.878 | 0.97 | 1.043 | 1.066 | 0.917 | 1 | 1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.7 | 0.8 | 0.8 | 3.86 | 3.95 | 4.02 | 4.08 | 4.29 | 4.57 | 4.79 | 4.96 | 4.96 |
| Overige kosten
| -0.938 | -0.847 | -5.965 | -6.245 | -3.524 | -4.811 | -5.113 | -4.802 | -4.487 | -4.467 | -4.437 | -4.328 | -3.868 | -3.682 | -3.651 | -3.907 | -3.685 | -3.583 | -3.401 | -3.539 | -3.34 | -3.558 | -3.781 | -4.232 | -4.217 | -3.558 | -4.085 | -4.501 | -4.594 | -5.33 | -4.538 | -4.274 | -4.105 | -4.13 | -4.453 | -4.35 | -4.07 | -3.919 | -3.929 | -3.791 | -3.667 | -4.027 | -3.696 | -3.679 | -3.579 | -3.732 | -4.029 | -4.095 | -4.418 | 0 | -4.107 | -3.73 | -3.78 | -3.62 | -3.665 | -3.02 | -3.234 | -3.155 | -2.686 | -2.605 | -4.957 | -1.893 | -1.699 | -1.371 | -1.394 | -1.047 | -0.98 | -0.99 | -0.79 | -0.742 | -1.255 | -1.4 | -1.65 | -3.026 | -2.23 | -2.306 | -4.529 | -2.358 | -2.422 | -2.041 | -1.815 | -1.951 | -1.84 | -1.578 | -1.503 | -1.028 | -0.832 | -0.704 | -0.443 | -0.054 | 0.256 | 0.421 | 0.576 | 0.591 | 0.392 | 0.14 | 0.263 | 0.2 | -2.9 | 0.1 | -2.7 | -2.4 | -2.4 | 0.3 | 0.2 | 0.5 | 0.5 | 0.5 | 0.4 | -2.3 | -3.8 | -2.4 | 0.3 | 0.3 | -2.4 | 0.3 | 0 | 0 | -0.2 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bedrijfskosten
| 0.938 | 0.847 | -3.75 | -4.016 | -1.466 | -2.546 | -2.99 | -2.79 | -2.614 | -2.546 | -2.521 | -2.521 | -2.197 | -1.955 | -2.051 | -2.318 | -2.221 | -1.834 | -1.815 | -1.929 | -1.828 | -1.876 | -2.188 | -2.523 | -2.525 | -2.14 | -2.529 | -2.685 | -2.678 | -2.964 | -2.698 | -2.443 | -2.348 | -2.407 | -2.749 | -2.698 | -2.435 | -2.241 | -2.337 | -2.198 | -2.111 | -2.43 | -2.146 | -2.086 | -2 | -2.251 | -2.397 | -2.103 | -2.781 | 0 | -2.367 | -1.982 | -1.862 | -1.78 | -1.968 | -1.496 | -1.764 | -1.675 | -1.243 | -1.176 | -3.461 | -0.463 | -0.303 | 0.011 | 0.121 | 0.347 | 0.42 | 0.393 | 0.549 | 0.59 | 0.194 | -0.002 | -0.338 | -1.069 | -0.686 | -0.737 | -2.947 | -0.896 | -0.986 | -0.759 | -0.6 | -0.579 | -0.506 | -0.312 | -0.223 | 0.161 | 0.308 | 0.442 | 0.662 | 1.062 | 1.292 | 1.476 | 1.454 | 1.561 | 1.435 | 1.206 | 1.18 | 1.2 | -1.9 | 1 | -1.8 | -1.6 | -1.6 | 1.1 | 1 | 1.3 | 0.5 | 0.5 | 1.2 | -1.5 | -3 | -1.6 | 1.1 | 1.1 | -1.6 | 1.1 | 0.9 | 0.7 | 0.6 | 0.7 | 3.86 | 3.95 | 4.02 | 4.08 | 4.29 | 4.57 | 4.79 | 4.96 | 4.96 |
| Bedrijfsresultaat
| 9.434 | 9.715 | 2.225 | 2.291 | 4.892 | 4.26 | 3.768 | 3.04 | 3.107 | 2.816 | 3.018 | 2.848 | 3.009 | 2.928 | 3.167 | 2.783 | 2.502 | 3.074 | 2.903 | 2.816 | 2.746 | 2.651 | 2.373 | 1.981 | 1.641 | 1.798 | 1.688 | 1.551 | 1.278 | 0.908 | 1.244 | 1.42 | 1.452 | 1.277 | 0.929 | 0.768 | 1.053 | 1.35 | 1.284 | 1.464 | 1.433 | 1.12 | 1.234 | 1.259 | 1.397 | 1.221 | 1.258 | 1.536 | 0.883 | 0 | 1.352 | 1.741 | 1.638 | 1.837 | 2.254 | 2.268 | 1.963 | 2.349 | 2.603 | 2.573 | 0.1 | 3.076 | 3.207 | 3.285 | 3.436 | 3.601 | 3.707 | 3.623 | 3.676 | 3.747 | 3.441 | 3.345 | 3.031 | 2.262 | 2.592 | 2.47 | 0.221 | 2.247 | 2.279 | 2.265 | 2.801 | 2.537 | 2.678 | 2.989 | 3.233 | 3.38 | 3.246 | 3.337 | 3.558 | 3.794 | 3.843 | 3.915 | 3.786 | 3.917 | 3.804 | 3.6 | 3.509 | 3.6 | 0.5 | 3.3 | 0.4 | 0.7 | 0.7 | 3.5 | 3.3 | 3.5 | 0.5 | 0.5 | 3.4 | 0.6 | -0.8 | 0.6 | 3.2 | 3.2 | 0.5 | 3.1 | 3 | 2.9 | 2.8 | 2.9 | 0.77 | 3.25 | 3.3 | 3.39 | 3.02 | 3.37 | 3.28 | 3.61 | 3.62 |
| Bedrijfsresultaat ratio
| 0.91 | 0.92 | 0.372 | 0.363 | 0.769 | 0.626 | 0.558 | 0.521 | 0.543 | 0.525 | 0.545 | 0.53 | 0.578 | 0.6 | 0.607 | 0.546 | 0.53 | 0.626 | 0.615 | 0.593 | 0.6 | 0.586 | 0.52 | 0.44 | 0.394 | 0.457 | 0.4 | 0.366 | 0.323 | 0.235 | 0.316 | 0.368 | 0.382 | 0.347 | 0.253 | 0.222 | 0.301 | 0.376 | 0.355 | 0.4 | 0.404 | 0.315 | 0.365 | 0.376 | 0.411 | 0.35 | 0.344 | 0.422 | 0.241 | 0 | 0.364 | 0.468 | 0.468 | 0.508 | 0.534 | 0.605 | 0.527 | 0.584 | 0.677 | 0.686 | 0.028 | 0.869 | 0.914 | 1.003 | 1.037 | 1.107 | 1.128 | 1.122 | 1.176 | 1.187 | 1.06 | 0.999 | 0.9 | 0.679 | 0.791 | 0.77 | 0.07 | 0.715 | 0.698 | 0.749 | 0.824 | 0.814 | 0.841 | 0.905 | 0.935 | 1.05 | 1.105 | 1.153 | 1.229 | 1.389 | 1.506 | 1.605 | 1.623 | 1.663 | 1.606 | 1.504 | 1.507 | 1.5 | 0.208 | 1.435 | 0.182 | 0.304 | 0.304 | 1.458 | 1.435 | 1.591 | 0 | 0 | 1.545 | 0.286 | -0.364 | 0.273 | 1.524 | 1.524 | 0.238 | 1.55 | 1.429 | 1.318 | 1.273 | 1.318 | 0.166 | 0.678 | 0.682 | 0.698 | 0.652 | 0.659 | 0.651 | 0.67 | 0.695 |
| Totaal overige inkomsten en kosten netto
| 1.923 | 2.48 | 2.225 | 2.291 | -2.05 | -1.248 | -0.67 | -0.564 | -0.564 | -0.592 | -0.617 | -0.63 | -0.67 | -0.716 | -0.771 | -0.784 | -0.883 | -0.956 | -0.956 | -0.899 | -0.815 | -0.734 | -0.64 | -0.541 | -0.484 | -0.482 | -0.491 | -0.499 | -0.508 | -0.525 | -0.534 | -0.518 | -0.493 | -0.498 | -0.48 | -0.503 | -0.486 | -0.491 | -0.5 | -0.53 | -0.542 | -0.57 | -0.575 | -0.587 | -0.589 | -0.621 | -0.668 | -0.718 | -0.791 | 0 | -1.027 | -1.09 | -1.164 | -1.248 | -1.367 | -1.435 | -1.461 | -1.549 | -1.741 | -1.894 | 0 | -2.29 | -2.382 | -2.587 | -2.871 | -3.03 | -2.975 | -2.917 | -2.966 | -2.955 | -2.762 | -2.515 | -2.315 | -2.117 | -1.966 | -1.882 | -1.771 | -1.711 | -1.609 | -1.625 | -1.683 | -1.736 | -1.796 | -1.932 | -2.066 | -2.305 | -2.338 | -2.498 | -2.749 | -3.043 | -3.212 | -3.344 | -3.37 | -3.321 | -3.248 | -3.161 | -3.114 | -3.1 | 0 | -2.8 | 0 | -0.1 | -0.1 | -2.8 | -2.8 | -2.8 | 0 | 0 | -2.7 | 0 | -0.1 | 0 | -2.6 | -2.7 | 0.1 | -2.6 | -2.5 | -2.3 | -2.2 | -2.3 | 0 | -2.41 | -2.47 | -2.6 | -2.68 | -2.83 | -3.03 | -3.18 | -3.37 |
| Inkomen voor belasting
| 1.923 | 2.48 | 2.225 | 2.291 | 2.842 | 3.012 | 3.098 | 2.476 | 2.543 | 2.224 | 2.401 | 2.218 | 2.339 | 2.212 | 2.396 | 1.999 | 1.619 | 2.118 | 1.947 | 1.917 | 1.931 | 1.917 | 1.733 | 1.44 | 1.157 | 1.316 | 1.197 | 1.052 | 0.77 | 0.383 | 0.71 | 0.902 | 0.959 | 0.779 | 0.449 | 0.265 | 0.567 | 0.859 | 0.784 | 0.934 | 0.891 | 0.55 | 0.659 | 0.672 | 0.808 | 0.6 | 0.59 | 0.818 | 0.092 | 0 | 0.325 | 0.651 | 0.474 | 0.589 | 0.887 | 0.833 | 0.502 | 0.8 | 0.862 | 0.679 | 0.1 | 0.786 | 0.825 | 0.698 | 0.565 | 0.571 | 0.732 | 0.706 | 0.71 | 0.792 | 0.679 | 0.83 | 0.716 | 0.145 | 0.626 | 0.588 | -1.55 | 0.536 | 0.67 | 0.64 | 1.118 | 0.801 | 0.882 | 1.057 | 1.167 | 1.075 | 0.908 | 0.839 | 0.809 | 0.751 | 0.631 | 0.571 | 0.416 | 0.596 | 0.556 | 0.439 | 0.395 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0.6 | 0.7 | 0.5 | 0.7 | 0 | 0 | 0.7 | 0.6 | -0.9 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.77 | 0.84 | 0.83 | 0.79 | 0.34 | 0.54 | 0.25 | 0.43 | 0.25 |
| Inkomen voor belasting ratio
| 0.185 | 0.235 | 0.372 | 0.363 | 0.447 | 0.443 | 0.458 | 0.425 | 0.445 | 0.415 | 0.433 | 0.413 | 0.449 | 0.453 | 0.459 | 0.392 | 0.343 | 0.432 | 0.413 | 0.404 | 0.422 | 0.423 | 0.38 | 0.32 | 0.278 | 0.334 | 0.284 | 0.248 | 0.195 | 0.099 | 0.18 | 0.233 | 0.252 | 0.211 | 0.122 | 0.076 | 0.162 | 0.239 | 0.217 | 0.255 | 0.251 | 0.155 | 0.195 | 0.201 | 0.238 | 0.172 | 0.161 | 0.225 | 0.025 | 0 | 0.087 | 0.175 | 0.135 | 0.163 | 0.21 | 0.222 | 0.135 | 0.199 | 0.224 | 0.181 | 0.028 | 0.222 | 0.235 | 0.213 | 0.17 | 0.175 | 0.223 | 0.219 | 0.227 | 0.251 | 0.209 | 0.248 | 0.213 | 0.044 | 0.191 | 0.183 | -0.489 | 0.171 | 0.205 | 0.212 | 0.329 | 0.257 | 0.277 | 0.32 | 0.338 | 0.334 | 0.309 | 0.29 | 0.279 | 0.275 | 0.247 | 0.234 | 0.178 | 0.253 | 0.235 | 0.183 | 0.17 | 0.208 | 0.208 | 0.217 | 0.182 | 0.261 | 0.261 | 0.292 | 0.217 | 0.318 | 0 | 0 | 0.318 | 0.286 | -0.409 | 0.273 | 0.286 | 0.238 | 0.286 | 0.25 | 0.238 | 0.273 | 0.273 | 0.273 | 0.166 | 0.175 | 0.171 | 0.163 | 0.073 | 0.106 | 0.05 | 0.08 | 0.048 |
| Belastingkosten
| 0.384 | 0.443 | 0.452 | 0.547 | 0.563 | 0.603 | 0.589 | 0.457 | 0.476 | 0.428 | 0.449 | 0.416 | 0.452 | 0.439 | 0.447 | 0.348 | 0.302 | 0.389 | 0.364 | 0.345 | 0.364 | 0.356 | 0.315 | 0.236 | 0.192 | 0.394 | 0.342 | 0.291 | 0.199 | 0.068 | 0.16 | 0.228 | 0.252 | 0.187 | 0.077 | 0.022 | 0.127 | 0.205 | 0.177 | 0.234 | 0.221 | 0.071 | 0.151 | 0.181 | 0.23 | 0.119 | 0.125 | 0.194 | -0.06 | 0 | 0.016 | 0.136 | 0.069 | 0.113 | 0.213 | 0.19 | 0.084 | 0.165 | 0.21 | 0.147 | -0.047 | 0.202 | 0.224 | 0.167 | 0.117 | 0.125 | 0.185 | 0.183 | 0.189 | 0.229 | 0.195 | 0.237 | 0.154 | -0.026 | 0.159 | 0.148 | -0.577 | 0.133 | 0.181 | 0.178 | 0.318 | 0.241 | 0.269 | 0.326 | 0.295 | 0.336 | 0.301 | 0.285 | 0.274 | 0.256 | 0.214 | 0.195 | 0.134 | 0.201 | 0.191 | 0.149 | 0.144 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | -0.5 | -0.5 | 0.3 | 0.2 | -0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.26 | 0.27 | 0.26 | 0.25 | 0.11 | 0.17 | 0.08 | 0.14 | 0.06 |
| Nettowinst
| 1.539 | 2.037 | 1.773 | 1.744 | 2.279 | 2.409 | 2.509 | 2.019 | 2.067 | 1.796 | 1.952 | 1.802 | 1.887 | 1.773 | 1.949 | 1.651 | 1.317 | 1.729 | 1.583 | 1.572 | 1.567 | 1.561 | 1.418 | 1.204 | 0.965 | 0.922 | 0.855 | 0.761 | 0.571 | 0.315 | 0.55 | 0.674 | 0.707 | 0.592 | 0.372 | 0.243 | 0.44 | 0.654 | 0.607 | 0.7 | 0.67 | 0.479 | 0.508 | 0.491 | 0.578 | 0.481 | 0.465 | 0.624 | 0.152 | 0 | 0.309 | 0.515 | 0.405 | 0.476 | 0.674 | 0.643 | 0.418 | 0.635 | 0.652 | 0.532 | 0.147 | 0.584 | 0.601 | 0.531 | 0.448 | 0.446 | 0.547 | 0.523 | 0.521 | 0.563 | 0.484 | 0.593 | 0.562 | 0.171 | 0.467 | 0.44 | -0.973 | 0.403 | 0.489 | 0.462 | 0.8 | 0.56 | 0.613 | 0.731 | 0.872 | 0.739 | 0.645 | 0.554 | 0.535 | 0.495 | 0.417 | 0.376 | 0.282 | 0.395 | 0.365 | 0.29 | 0.251 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.3 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | -0.6 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.51 | 0.57 | 0.57 | 0.54 | 0.23 | 0.37 | 0.17 | 0.29 | 0.19 |
| Nettowinstmarge
| 0.148 | 0.193 | 0.297 | 0.277 | 0.358 | 0.354 | 0.371 | 0.346 | 0.361 | 0.335 | 0.352 | 0.336 | 0.362 | 0.363 | 0.374 | 0.324 | 0.279 | 0.352 | 0.336 | 0.331 | 0.343 | 0.345 | 0.311 | 0.267 | 0.232 | 0.234 | 0.203 | 0.18 | 0.144 | 0.081 | 0.14 | 0.174 | 0.186 | 0.161 | 0.101 | 0.07 | 0.126 | 0.182 | 0.168 | 0.191 | 0.189 | 0.135 | 0.15 | 0.147 | 0.17 | 0.138 | 0.127 | 0.171 | 0.041 | 0 | 0.083 | 0.138 | 0.116 | 0.132 | 0.16 | 0.171 | 0.112 | 0.158 | 0.17 | 0.142 | 0.041 | 0.165 | 0.171 | 0.162 | 0.135 | 0.137 | 0.166 | 0.162 | 0.167 | 0.178 | 0.149 | 0.177 | 0.167 | 0.051 | 0.142 | 0.137 | -0.307 | 0.128 | 0.15 | 0.153 | 0.235 | 0.18 | 0.193 | 0.221 | 0.252 | 0.23 | 0.22 | 0.191 | 0.185 | 0.181 | 0.163 | 0.154 | 0.121 | 0.168 | 0.154 | 0.121 | 0.108 | 0.125 | 0.125 | 0.13 | 0.136 | 0.174 | 0.174 | 0.208 | 0.13 | 0.227 | 0 | 0 | 0.182 | 0.19 | -0.273 | 0.182 | 0.19 | 0.143 | 0.19 | 0.15 | 0.143 | 0.182 | 0.182 | 0.182 | 0.11 | 0.119 | 0.118 | 0.111 | 0.05 | 0.072 | 0.034 | 0.054 | 0.036 |
| WPA (Winst Per Aandeel)
| 0.7 | 0.93 | 0.81 | 0.79 | 1.04 | 1.1 | 1.14 | 0.88 | 0.87 | 0.75 | 0.81 | 0.73 | 0.76 | 0.71 | 0.77 | 0.64 | 0.51 | 0.66 | 0.6 | 0.59 | 0.58 | 0.58 | 0.53 | 0.45 | 0.36 | 0.34 | 0.31 | 0.27 | 0.21 | 0.12 | 0.2 | 0.24 | 0.26 | 0.21 | 0.13 | 0.09 | 0.16 | 0.24 | 0.22 | 0.25 | 0.24 | 0.17 | 0.18 | 0.17 | 0.2 | 0.17 | 0.16 | 0.21 | 0.05 | 0.18 | 0.1 | 0.18 | 0.14 | 0.16 | 0.23 | 0.22 | 0.14 | 0.21 | 0.23 | 0.18 | 0.052 | 0.2 | 0.21 | 0.18 | 0.15 | 0.14 | 0.18 | 0.17 | 0.17 | 0.18 | 0.15 | 0.18 | 0.17 | 0.05 | 0.14 | 0.13 | -0.29 | 0.11 | 0.13 | 0.13 | 0.23 | 0.15 | 0.16 | 0.2 | 0.24 | 0.19 | 0.16 | 0.15 | 0.14 | 0.13 | 0.11 | 0.099 | 0.11 | 0.099 | 0.093 | 0.073 | 0.075 | 0.079 | 0.079 | 0.086 | 0.083 | 0.11 | 0.1 | 0.11 | 0.17 | 0.097 | 0.11 | 0.11 | 0.16 | 0.057 | -0.23 | 0.065 | 0.15 | 0.051 | 0.051 | 0.047 | 0.14 | 0.058 | 0.062 | 0.062 | 0.13 | 0.15 | 0.15 | 0.14 | 0.06 | 0.096 | 0.044 | 0.075 | 0.049 |
| Verwaterde WPA
| 0.69 | 0.93 | 0.8 | 0.79 | 1.03 | 1.1 | 1.13 | 0.87 | 0.86 | 0.74 | 0.8 | 0.72 | 0.76 | 0.71 | 0.77 | 0.64 | 0.51 | 0.66 | 0.6 | 0.59 | 0.58 | 0.58 | 0.53 | 0.45 | 0.36 | 0.34 | 0.31 | 0.27 | 0.21 | 0.12 | 0.2 | 0.24 | 0.26 | 0.21 | 0.13 | 0.09 | 0.16 | 0.24 | 0.22 | 0.25 | 0.24 | 0.17 | 0.18 | 0.17 | 0.2 | 0.17 | 0.16 | 0.21 | 0.05 | 0.18 | 0.1 | 0.18 | 0.14 | 0.16 | 0.23 | 0.22 | 0.14 | 0.21 | 0.23 | 0.18 | 0.052 | 0.2 | 0.21 | 0.18 | 0.15 | 0.14 | 0.18 | 0.17 | 0.17 | 0.18 | 0.15 | 0.18 | 0.17 | 0.05 | 0.14 | 0.13 | -0.29 | 0.11 | 0.13 | 0.13 | 0.23 | 0.15 | 0.16 | 0.2 | 0.24 | 0.19 | 0.16 | 0.14 | 0.14 | 0.13 | 0.11 | 0.099 | 0.11 | 0.099 | 0.093 | 0.073 | 0.075 | 0.079 | 0.079 | 0.086 | 0.083 | 0.11 | 0.1 | 0.11 | 0.17 | 0.092 | 0.11 | 0.11 | 0.16 | 0.057 | -0.23 | 0.065 | 0.15 | 0.051 | 0.051 | 0.047 | 0.14 | 0.058 | 0.062 | 0.062 | 0.13 | 0.15 | 0.15 | 0.14 | 0.06 | 0.096 | 0.044 | 0.075 | 0.049 |
| EBITDA
| -0.33 | -0.57 | 2.225 | 2.291 | 4.892 | 4.26 | 3.768 | 3.04 | 3.107 | 2.816 | 3.018 | 2.848 | 3.009 | 2.928 | 3.167 | 2.783 | 2.502 | 3.074 | 2.903 | 2.816 | 2.746 | 2.651 | 2.373 | 1.981 | 1.641 | 1.987 | 1.866 | 1.732 | 1.462 | 1.096 | 1.432 | 1.595 | 1.616 | 1.441 | 1.097 | 0.93 | 1.201 | 1.496 | 1.429 | 1.641 | 1.614 | 1.3 | 1.423 | 1.44 | 1.574 | 1.415 | 1.436 | 1.701 | 1.057 | 0 | 1.515 | 1.894 | 1.84 | 1.965 | 2.429 | 2.429 | 1.985 | 2.517 | 2.774 | 2.743 | 2.162 | 3.33 | 3.372 | 3.446 | 3.601 | 3.842 | 3.851 | 3.794 | 3.903 | 4 | 3.625 | 3.52 | 2.445 | 2.514 | 2.845 | 2.743 | 2.016 | 2.597 | 2.725 | 2.697 | 3.149 | 3.016 | 3.12 | 3.378 | 3.451 | 3.507 | 3.379 | 3.434 | 3.689 | 3.791 | 3.845 | 3.94 | 4.039 | 3.748 | 3.992 | 3.706 | 3.548 | 3.6 | 3.5 | 3.4 | 3.2 | 3.4 | 3.4 | -0.1 | 3.3 | 3.5 | 0.5 | 0.5 | 3.6 | 3.2 | 1.8 | 3.2 | 2.9 | 3.3 | 3.3 | 3.2 | 3.3 | 2.8 | 2.9 | 3 | 3.12 | 3.28 | 3.28 | 3.3 | 3.03 | 3.24 | 3.4 | 3.53 | 3.61 |
| EBITDA ratio
| -0.032 | -0.054 | 0.372 | 0.363 | 0.769 | 0.626 | 0.558 | 0.521 | 0.543 | 0.525 | 0.545 | 0.53 | 0.578 | 0.6 | 0.607 | 0.546 | 0.53 | 0.626 | 0.615 | 0.593 | 0.6 | 0.586 | 0.52 | 0.44 | 0.394 | 0.505 | 0.442 | 0.409 | 0.37 | 0.283 | 0.363 | 0.413 | 0.425 | 0.391 | 0.298 | 0.268 | 0.343 | 0.416 | 0.395 | 0.448 | 0.455 | 0.366 | 0.421 | 0.43 | 0.463 | 0.406 | 0.393 | 0.467 | 0.288 | 0 | 0.407 | 0.509 | 0.526 | 0.543 | 0.575 | 0.648 | 0.533 | 0.625 | 0.721 | 0.732 | 0.607 | 0.941 | 0.961 | 1.053 | 1.086 | 1.181 | 1.172 | 1.175 | 1.248 | 1.267 | 1.116 | 1.052 | 0.726 | 0.755 | 0.868 | 0.855 | 0.636 | 0.826 | 0.835 | 0.892 | 0.926 | 0.968 | 0.98 | 1.023 | 0.999 | 1.089 | 1.15 | 1.186 | 1.274 | 1.388 | 1.507 | 1.615 | 1.732 | 1.591 | 1.685 | 1.548 | 1.523 | 1.5 | 1.458 | 1.478 | 1.455 | 1.478 | 1.478 | -0.042 | 1.435 | 1.591 | 0 | 0 | 1.636 | 1.524 | 0.818 | 1.455 | 1.381 | 1.571 | 1.571 | 1.6 | 1.571 | 1.273 | 1.318 | 1.364 | 0.674 | 0.685 | 0.678 | 0.679 | 0.654 | 0.634 | 0.675 | 0.655 | 0.693 |