Whitefield Industrials Limited
ASX:WHF.AX
5.75 (AUD) • At close October 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
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 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 6.266 | 6.266 | 12.152 | 5.616 | 11.332 | 5.666 | 10.49 | 4.789 | 5.175 | 4.707 | 5.923 | 4.062 | 4.885 | 2.508 | 3.789 | 1.567 | 5.002 | 4.76 | 6.179 | 5.145 | 5.351 | 5.351 | 5.873 | 5.079 | 5.088 | 5.088 | 5.92 | 4.858 | 4.948 | 4.948 | 5.585 | 4.184 | 5.198 | 4.058 | 5.148 | 4.142 | 5.136 | 4.029 | 4.958 | 3.657 | 3.876 | 3.884 | 4.589 | 3.316 | 3.729 | 3.234 | 3.185 | 3.09 | 0 | 3.09 | 2.44 | 2.44 | 0 | 2.44 | -0.182 | -0.182 | 0 | -0.182 | 0.733 | 0.733 | 0 | 0.733 | 11.332 | 11.332 | 0 | 11.332 | 5.728 | 5.728 | 0 | 5.728 | 6.354 | 6.354 | 0 | 6.354 | 1.763 | 1.763 | 0 | 1.763 | 1.357 | 1.357 | 0 | 1.357 | 1.278 | 1.278 | 0 | 1.278 | 1.203 | 1.203 | 0 | 1.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 |
Kosten van de omzet
| 0.866 | 0 | 0.844 | 0 | 0.819 | 0 | 0.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.399 | 6.266 | 11.308 | 5.616 | 10.512 | 5.666 | 9.713 | 4.789 | 5.175 | 4.707 | 5.923 | 4.062 | 4.885 | 2.508 | 3.789 | 1.567 | 5.002 | 4.76 | 6.179 | 5.145 | 5.351 | 5.351 | 5.873 | 5.079 | 5.088 | 5.088 | 5.92 | 4.858 | 4.948 | 4.948 | 5.585 | 4.184 | 5.198 | 4.058 | 5.148 | 4.142 | 5.136 | 4.029 | 4.958 | 3.657 | 3.876 | 3.884 | 4.589 | 3.316 | 3.729 | 3.234 | 3.185 | 3.09 | 0 | 3.09 | 2.44 | 2.44 | 0 | 2.44 | -0.182 | -0.182 | 0 | -0.182 | 0.733 | 0.733 | 0 | 0.733 | 11.332 | 11.332 | 0 | 11.332 | 5.728 | 5.728 | 0 | 5.728 | 6.354 | 6.354 | 0 | 6.354 | 1.763 | 1.763 | 0 | 1.763 | 1.357 | 1.357 | 0 | 1.357 | 1.278 | 1.278 | 0 | 1.278 | 1.203 | 1.203 | 0 | 1.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 |
Brutowinstmarge
| 0.862 | 1 | 0.931 | 1 | 0.928 | 1 | 0.926 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0.722 | 0.722 | 0.886 | 0 | 0.698 | 0.698 | 0.817 | 0 | 2.247 | 0.86 | 0.86 | 0 | 1.873 | 0.681 | 0.681 | 0.013 | 1.9 | 0.737 | 0.737 | 0.012 | 0.327 | 0.327 | 0.702 | 0.011 | 0.338 | 0.338 | 0.665 | 0.01 | 0.305 | 0.305 | 0.506 | 0.01 | 0.954 | 0.486 | 0.486 | 0.01 | 0.907 | 0.523 | 0.44 | 0.009 | 0.779 | 0.435 | 0.445 | 0.008 | 0.655 | 0.256 | 0.128 | 0.182 | 0 | 0.182 | 0.162 | 0.162 | 0 | 0.162 | 0.194 | 0.194 | 0 | 0.194 | 0.199 | 0.199 | 0 | 0.199 | 0.28 | 0.28 | 0 | 0.28 | 0.197 | 0.197 | 0 | 0.197 | 0.144 | 0.144 | 0 | 0.144 | 0.113 | 0.113 | 0 | 0.113 | 0.093 | 0.093 | 0 | 0.093 | 0.082 | 0.082 | 0 | 0.082 | 0.085 | 0.085 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0.021 | 0.021 | 0 | 0 | 0.023 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.722 | 0.722 | 0.886 | 0 | 0.698 | 0.698 | 0.817 | 0 | 2.247 | 0.86 | 0.86 | 0 | 1.873 | 0.681 | 0.681 | 0.013 | 1.9 | 0.737 | 0.737 | 0.012 | 0.327 | 0.327 | 0.702 | 0.011 | 0.338 | 0.338 | 0.665 | 0.01 | 0.305 | 0.305 | 0.506 | 0.01 | 0.954 | 0.486 | 0.486 | 0.01 | 0.907 | 0.544 | 0.44 | 0.009 | 0.779 | 0.456 | 0.466 | 0.008 | 0.655 | 0.279 | 0.14 | 0.182 | 0 | 0.182 | 0.162 | 0.162 | 0 | 0.162 | 0.194 | 0.194 | 0 | 0.194 | 0.199 | 0.199 | 0 | 0.199 | 0.28 | 0.28 | 0 | 0.28 | 0.197 | 0.197 | 0 | 0.197 | 0.144 | 0.144 | 0 | 0.144 | 0.113 | 0.113 | 0 | 0.113 | 0.093 | 0.093 | 0 | 0.093 | 0.082 | 0.082 | 0 | 0.082 | 0.085 | 0.085 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.489 | -0.489 | -0.489 | -0.489 | 0 | -0.258 | 0 | -0.258 | 0 | 0.274 | 0 | 0.274 | 0 | 0.328 | 0 | 0.328 | 0 | 0.36 | 0 | 0.36 | 0.382 | 0.382 | 0 | 0.382 | 0.48 | 0.48 | 0 | 0.48 | 0.217 | 0.217 | 0 | 0.217 | 1.553 | 1.553 | 0 | 1.553 | -0.375 | -0.375 | 0 | -0.375 | -0.391 | -0.391 | 0 | -0.391 | -3.049 | -3.049 | 0 | -3.049 | -0.564 | -0.564 | 0 | -0.564 | -0.395 | -0.395 | 0 | -0.395 | -0.297 | -0.297 | 0 | -0.297 | -0.113 | -0.113 | 0 | -0.113 | -0.093 | -0.093 | 0 | -0.093 | -0.082 | -0.082 | 0 | -0.082 | -0.085 | -0.085 | 0 | -0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.327 | 2.327 | 0 | 2.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.722 | 0.669 | 0.629 | 0.771 | 0.659 | 0.659 | 0.484 | 0.884 | 0.164 | 0.821 | 0.626 | 0.733 | 0.363 | 0.686 | 0.491 | 0.592 | 0.421 | 0.657 | 0.515 | 0.568 | 0.115 | 0.115 | 0.217 | 1.239 | 0.457 | 0.457 | 0.295 | 1.228 | 0.429 | 0.429 | 0.356 | 1.118 | 1.863 | 2.572 | 0.364 | 1.133 | 1.87 | 2.574 | 0.412 | 1.081 | 2.804 | 2.422 | 0.384 | 0.982 | 0.619 | 1.157 | 0.21 | 1.736 | 0 | 1.736 | -0.213 | -0.213 | 0 | -0.213 | -0.197 | -0.197 | 0 | -0.197 | -2.851 | -2.851 | 0 | -2.851 | -0.284 | -0.284 | 0 | -0.284 | -0.198 | -0.198 | 0 | -0.198 | -0.153 | -0.153 | 0 | -0.153 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.327 | 2.327 | 0 | 2.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.543 | 5.597 | 9.968 | 4.845 | 9.467 | 5.007 | 8.544 | 3.905 | 4.726 | 3.886 | 5.296 | 3.328 | 4.523 | 1.822 | 3.298 | 0.975 | 4.581 | 4.103 | 5.665 | 4.577 | 4.878 | 4.878 | 6.09 | 3.84 | 4.631 | 4.631 | 6.216 | 3.63 | 4.519 | 4.519 | 5.941 | 3.066 | 7.062 | 1.486 | 5.511 | 3.01 | 7.006 | 1.346 | 5.369 | 2.576 | 5.667 | 1.347 | 5.088 | 2.334 | 4.591 | 1.965 | 3.031 | 4.826 | 0 | 4.826 | 2.227 | 2.227 | 0 | 2.227 | -0.379 | -0.379 | 0 | -0.379 | -2.118 | -2.118 | 0 | -2.118 | 11.048 | 11.048 | 0 | 11.048 | 5.53 | 5.53 | 0 | 5.53 | 6.201 | 6.201 | 0 | 6.201 | 1.763 | 1.763 | 0 | 1.763 | 1.357 | 1.357 | 0 | 1.357 | 1.278 | 1.278 | 0 | 1.278 | 1.203 | 1.203 | 0 | 1.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.327 | 2.327 | 0 | 2.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 |
Bedrijfsresultaat ratio
| 0.885 | 0.893 | 0.82 | 0.863 | 0.835 | 0.884 | 0.815 | 0.815 | 0.913 | 0.826 | 0.894 | 0.819 | 0.926 | 0.726 | 0.87 | 0.622 | 0.916 | 0.862 | 0.917 | 0.89 | 0.912 | 0.912 | 1.037 | 0.756 | 0.91 | 0.91 | 1.05 | 0.747 | 0.913 | 0.913 | 1.064 | 0.733 | 1.358 | 0.366 | 1.071 | 0.727 | 1.364 | 0.334 | 1.083 | 0.704 | 1.462 | 0.347 | 1.109 | 0.704 | 1.231 | 0.608 | 0.952 | 1.562 | 0 | 1.562 | 0.913 | 0.913 | 0 | 0.913 | 2.079 | 2.079 | 0 | 2.079 | -2.89 | -2.89 | 0 | -2.89 | 0.975 | 0.975 | 0 | 0.975 | 0.965 | 0.965 | 0 | 0.965 | 0.976 | 0.976 | 0 | 0.976 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 0.008 | -0.046 | 0 | 0 | 0 | -0.045 | 0 | 0 | 0.39 | 0.121 | -0.121 | 0 | -0.241 | 0.12 | -0.12 | 0 | -0.239 | 0.119 | -0.119 | -0.067 | 0.273 | 0.273 | -0.1 | -0.747 | 0.652 | 0.652 | -1.492 | -0.743 | -0.744 | -0.744 | -1.484 | -0.739 | -2.957 | 1.477 | -1.477 | -0.736 | -2.943 | 1.579 | -1.47 | -0 | -1.806 | 1.467 | -1.467 | -0.376 | -1.746 | 0.44 | -0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.122 | -0.122 | 0 | -0.122 | -0.099 | -0.099 | 0 | -0.099 | -0.093 | -0.093 | 0 | -0.093 | -0.099 | -0.099 | 0 | -0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.161 | -1.161 | 0 | -1.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.516 | 0.516 | 0.516 | 0.516 | 0 | 0 | 0 | 0 | 0.794 | 0.794 | 0.794 | 0.794 | 0.911 | 0.911 | 0.911 | 0.911 |
Inkomen voor belasting
| 5.551 | 5.551 | 0 | 4.845 | 0 | 4.962 | 0 | 3.905 | 5.117 | 4.007 | 5.175 | 3.328 | 4.281 | 1.942 | 3.178 | 0.975 | 4.341 | 4.222 | 5.545 | 4.577 | 5.151 | 5.151 | 5.989 | 3.84 | 5.283 | 5.283 | 4.724 | 3.63 | 3.775 | 3.775 | 4.457 | 3.066 | 4.105 | 2.963 | 4.035 | 3.01 | 4.063 | 2.924 | 3.9 | 2.576 | 3.861 | 2.814 | 3.621 | 2.334 | 2.845 | 2.405 | 2.811 | 4.826 | 0 | 4.826 | 2.227 | 2.227 | 0 | 2.227 | -0.379 | -0.379 | 0 | -0.379 | -2.118 | -2.118 | 0 | -2.118 | 11.048 | 11.048 | 0 | 11.048 | 5.53 | 5.53 | 0 | 5.53 | 6.201 | 6.201 | 0 | 6.201 | 1.642 | 1.642 | 0 | 1.642 | 1.258 | 1.258 | 0 | 1.258 | 1.184 | 1.184 | 0 | 1.184 | 1.104 | 1.104 | 0 | 1.104 | 1.191 | 1.191 | 0 | 1.191 | 1.232 | 1.232 | 0 | 1.232 | 1.166 | 1.166 | 0 | 1.166 | 1.288 | 1.288 | 0 | 1.288 | 0 | 0 | 0 | 0 | 0.986 | 0.986 | 0.986 | 0.986 | 0.849 | 0.849 | 0.849 | 0.849 | 0.763 | 0.763 | 0.763 | 0.763 | 0.611 | 0.611 | 0.611 | 0.611 | 0.516 | 0.516 | 0.516 | 0.516 | 0.79 | 0.79 | 0.79 | 0.79 | 0.793 | 0.793 | 0.793 | 0.793 | 0.911 | 0.911 | 0.911 | 0.911 |
Inkomen voor belasting ratio
| 0.886 | 0.886 | 0 | 0.863 | 0 | 0.876 | 0 | 0.815 | 0.989 | 0.851 | 0.874 | 0.819 | 0.876 | 0.774 | 0.839 | 0.622 | 0.868 | 0.887 | 0.897 | 0.89 | 0.963 | 0.963 | 1.02 | 0.756 | 1.038 | 1.038 | 0.798 | 0.747 | 0.763 | 0.763 | 0.798 | 0.733 | 0.79 | 0.73 | 0.784 | 0.727 | 0.791 | 0.726 | 0.787 | 0.704 | 0.996 | 0.724 | 0.789 | 0.704 | 0.763 | 0.744 | 0.883 | 1.562 | 0 | 1.562 | 0.913 | 0.913 | 0 | 0.913 | 2.079 | 2.079 | 0 | 2.079 | -2.89 | -2.89 | 0 | -2.89 | 0.975 | 0.975 | 0 | 0.975 | 0.965 | 0.965 | 0 | 0.965 | 0.976 | 0.976 | 0 | 0.976 | 0.931 | 0.931 | 0 | 0.931 | 0.927 | 0.927 | 0 | 0.927 | 0.927 | 0.927 | 0 | 0.927 | 0.917 | 0.917 | 0 | 0.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,031 | -1,031 | -1,031 | -1,031 | 0 | 0 | 0 | 0 | -634.2 | -634.2 | -634.2 | -634.2 | -3,642 | -3,642 | -3,642 | -3,642 |
Belastingkosten
| 0.318 | 0.318 | 0 | 0.378 | 0 | 0.228 | 0 | 0.249 | 0.063 | 0.274 | 0.264 | 0.234 | 0.1 | 0.183 | 0.112 | 0.163 | 0.203 | 0.427 | 0.094 | 0.301 | 0.165 | 0.165 | 0.046 | 0.348 | 0.076 | 0.076 | 0.333 | 0.332 | 0.274 | 0.274 | 0.248 | 0.249 | 0.166 | 0.283 | 0.176 | 0.288 | 0.217 | 0.254 | 0.189 | 0.062 | 0.082 | 0.259 | 0.265 | 0.038 | 0.323 | 0.021 | 0.15 | 0.141 | 0 | 0.141 | 0.097 | 0.097 | 0 | 0.097 | -0.633 | -0.633 | 0 | -0.633 | -2.288 | -2.288 | 0 | -2.288 | 2.161 | 2.161 | 0 | 2.161 | 0.821 | 0.821 | 0 | 0.821 | 1.295 | 1.295 | 0 | 1.295 | 1.642 | 1.642 | 0 | 1.642 | 1.258 | 1.258 | 0 | 1.258 | 1.184 | 1.184 | 0 | 1.184 | 1.104 | 1.104 | 0 | 1.104 | 1.191 | 1.191 | 0 | 1.191 | 1.232 | 1.232 | 0 | 1.232 | 1.166 | 1.166 | 0 | 1.166 | 1.288 | 1.288 | 0 | 1.288 | 0 | 0 | 0 | 0 | 0.986 | 0.986 | 0.986 | 0.986 | 0.849 | 0.849 | 0.849 | 0.849 | 0.763 | 0.763 | 0.763 | 0.763 | 0.611 | 0.611 | 0.611 | 0.611 | 0.516 | 0.516 | 0.516 | 0.516 | 0.79 | 0.79 | 0.79 | 0.79 | 0.793 | 0.793 | 0.793 | 0.793 | 0.911 | 0.911 | 0.911 | 0.911 |
Nettowinst
| 5.233 | 5.233 | 116.446 | 4.467 | 114.083 | 4.733 | 111.161 | 3.655 | 5.054 | 3.733 | 4.911 | 3.094 | 4.181 | 2.407 | 2.418 | 0.811 | 4.138 | 3.796 | 5.451 | 4.276 | 5.686 | 5.686 | 4.543 | 3.491 | 5.207 | 5.207 | 4.391 | 3.298 | 3.501 | 3.501 | 4.21 | 2.817 | 3.939 | 2.68 | 3.859 | 2.722 | 3.846 | 2.67 | 3.711 | 2.513 | 3.779 | 2.555 | 3.356 | 2.297 | 2.523 | 2.384 | 2.661 | 4.684 | 0 | 4.684 | 2.13 | 2.13 | 0 | 2.13 | 0.254 | 0.254 | 0 | 0.254 | 0.17 | 0.17 | 0 | 0.17 | 8.887 | 8.887 | 0 | 8.887 | 4.708 | 4.708 | 0 | 4.708 | 4.906 | 4.906 | 0 | 4.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.161 | 1.161 | 0 | 1.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.835 | 0.835 | 9.583 | 0.795 | 10.068 | 0.835 | 10.597 | 0.763 | 0.977 | 0.793 | 0.829 | 0.762 | 0.856 | 0.96 | 0.638 | 0.518 | 0.827 | 0.797 | 0.882 | 0.831 | 1.063 | 1.063 | 0.774 | 0.687 | 1.023 | 1.023 | 0.742 | 0.679 | 0.708 | 0.708 | 0.754 | 0.673 | 0.758 | 0.66 | 0.75 | 0.657 | 0.749 | 0.663 | 0.749 | 0.687 | 0.975 | 0.658 | 0.731 | 0.693 | 0.677 | 0.737 | 0.835 | 1.516 | 0 | 1.516 | 0.873 | 0.873 | 0 | 0.873 | -1.392 | -1.392 | 0 | -1.392 | 0.232 | 0.232 | 0 | 0.232 | 0.784 | 0.784 | 0 | 0.784 | 0.822 | 0.822 | 0 | 0.822 | 0.772 | 0.772 | 0 | 0.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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)
| 0.043 | 0.044 | 116,446,399 | 0.038 | 114,082,531 | 0.04 | 111,160,607 | 0.031 | 0.047 | 0.027 | 0.045 | 0.029 | 0.077 | 0.016 | 0.025 | 0.009 | 0.04 | 0.033 | 0.057 | 0.043 | 0.048 | 0.05 | 0.052 | 0.04 | 0.044 | 0.06 | 0.051 | 0.04 | 0.03 | 0.042 | 0.051 | 0.035 | 0.033 | 0.033 | 0.048 | 0.035 | 0.033 | 0.035 | 0.049 | 0.033 | 0.032 | 0.034 | 0.044 | 0.03 | 0.021 | 0.032 | 0.035 | 0.04 | 0 | 0.04 | 0.018 | 0.018 | 0 | 0.018 | 0.002 | 0.002 | 0 | 0.002 | 0.001 | 0.001 | 0 | 0.001 | 0.075 | 0.075 | 0 | 0.075 | 0.04 | 0.04 | 0 | 0.04 | 0.042 | 0.042 | 0 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.045 | 0.044 | -91,256 | 0.038 | -90,914 | 0.04 | -90,596 | 0.031 | 0.06 | 0.027 | 0.052 | 0.029 | 0.11 | 0.016 | 0.025 | 0.009 | 0.058 | 0.033 | 0.065 | 0.043 | 0.05 | 0.063 | 0.052 | 0.04 | 0.046 | 0.06 | 0.051 | 0.04 | 0.031 | 0.042 | 0.051 | 0.035 | 0.035 | 0.033 | 0.048 | 0.035 | 0.034 | 0.035 | 0.049 | 0.033 | 0.033 | 0.034 | 0.045 | 0.03 | 0.022 | 0.032 | 0.035 | 0.041 | 0 | 0.041 | 0.019 | 0.019 | 0 | 0.019 | 0.002 | 0.002 | 0 | 0.002 | 0.002 | 0.002 | 0 | 0.002 | 0.078 | 0.078 | 0 | 0.078 | 0.041 | 0.041 | 0 | 0.041 | 0.043 | 0.043 | 0 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.046 | -0.046 | 0.693 | 0 | 0.457 | -0.045 | 0.487 | 0 | 0.39 | 0.121 | -0.121 | 0 | -0.241 | 0.768 | -0.768 | 0 | -0.239 | 0.119 | -0.119 | 5.1 | 0.973 | 0.973 | -1.5 | 4.777 | 0.652 | 0.652 | -1.492 | 4.511 | -0.744 | -0.744 | -1.484 | 4.267 | -2.957 | 1.477 | -1.477 | 4.101 | -2.943 | 1.579 | -1.47 | -0 | -1.806 | 1.467 | -1.467 | 3.094 | -1.746 | 0.44 | -0.22 | 4.826 | 0 | 4.826 | 2.227 | 2.227 | 0 | 2.227 | -0.379 | -0.379 | 0 | -0.379 | -2.118 | -2.118 | 0 | -2.118 | 11.048 | 11.048 | 0 | 11.048 | 5.53 | 5.53 | 0 | 5.53 | 6.201 | 6.201 | 0 | 6.201 | 1.763 | 1.763 | 0 | 1.763 | 1.357 | 1.357 | 0 | 1.357 | 1.278 | 1.278 | 0 | 1.278 | 1.203 | 1.203 | 0 | 1.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.327 | 2.327 | 0 | 2.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 |
EBITDA ratio
| -0.007 | -0.007 | 0.057 | 0 | 0.04 | -0.008 | 0.046 | 0 | 0.075 | 0.026 | -0.02 | 0 | -0.049 | 0.306 | -0.203 | 0 | -0.048 | 0.025 | -0.019 | 0.991 | 0.182 | 0.182 | -0.255 | 0.941 | 0.128 | 0.128 | -0.252 | 0.929 | -0.15 | -0.15 | -0.266 | 1.02 | -0.569 | 0.364 | -0.287 | 0.99 | -0.573 | 0.392 | -0.296 | -0 | -0.466 | 0.378 | -0.32 | 0.933 | -0.468 | 0.136 | -0.069 | 1.562 | 0 | 1.562 | 0.913 | 0.913 | 0 | 0.913 | 2.079 | 2.079 | 0 | 2.079 | -2.89 | -2.89 | 0 | -2.89 | 0.975 | 0.975 | 0 | 0.975 | 0.965 | 0.965 | 0 | 0.965 | 0.976 | 0.976 | 0 | 0.976 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |