Wabash National Corporation
NYSE:WNC
16.84 (USD) • At close January 8, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 464.04 | 550.61 | 515.276 | 596.1 | 632.828 | 686.62 | 620.952 | 657.449 | 655.15 | 642.769 | 546.761 | 479.277 | 482.566 | 449.422 | 392.003 | 404.078 | 351.584 | 339.153 | 387.074 | 579.001 | 580.908 | 626.053 | 533.174 | 610.196 | 553.073 | 612.69 | 491.319 | 543.444 | 425.098 | 435.903 | 362.716 | 462.057 | 464.272 | 471.438 | 447.676 | 543.711 | 531.35 | 514.831 | 437.597 | 527.477 | 491.697 | 486.021 | 358.12 | 458.354 | 439.977 | 413.126 | 324.229 | 415.847 | 405.917 | 362.408 | 277.682 | 341.732 | 336.433 | 287.095 | 221.984 | 241.55 | 170.848 | 149.699 | 78.274 | 85.373 | 88.324 | 86.206 | 77.937 | 230.715 | 242.953 | 201.484 | 161.061 | 257.824 | 291.017 | 294.849 | 258.854 | 354.199 | 362.29 | 333.572 | 262.119 | 340.789 | 293.834 | 322.983 | 256.105 | 287.357 | 277.243 | 254.899 | 221.597 | 219.751 | 215.45 | 230.231 | 222.508 | 205.891 | 241.474 | 210.251 | 161.952 | 166.646 | 241.945 | 212.172 | 242.629 | 274.777 | 345.818 | 358.729 | 352.848 | 358.1 | 374.7 | 380.2 | 341.6 | 326.8 | 334.1 | 337.7 | 293.6 | 268.2 | 246.4 | 196.4 | 135.1 | 168.4 | 161.3 | 140.6 | 161.2 | 187.1 | 176.1 | 193.5 | 177.6 | 159.7 | 147.9 | 137.7 | 116.6 | 95.5 | 89.8 | 91 | 83.7 | 85.4 | 70.8 | 73.7 | 59.1 | 51.3 | 46.8 | 52 | 40.5 | 38.5 | 48.3 | 44.9 | 38.9 |
Kosten van de omzet
| 408.031 | 464.569 | 438.83 | 491.08 | 509.918 | 535.593 | 504.925 | 562.852 | 563.145 | 564.735 | 488.706 | 436.629 | 431.521 | 393.814 | 344.837 | 358.582 | 308.39 | 304.832 | 350.331 | 506.694 | 503.173 | 538.403 | 464.484 | 541.14 | 487.911 | 527.375 | 427.2 | 470.568 | 364.134 | 368.225 | 303.36 | 390.572 | 380.813 | 380.374 | 368.15 | 455.892 | 445.328 | 442.426 | 380.4 | 464.756 | 430.069 | 424.408 | 311.448 | 405.767 | 378.48 | 354.273 | 282.043 | 361.508 | 355.843 | 322.727 | 257.953 | 321.073 | 323.113 | 270.855 | 205.483 | 224.259 | 164.381 | 144.398 | 79.25 | 87.255 | 88.645 | 91.437 | 93.413 | 235.457 | 233.965 | 190.711 | 155.156 | 238.713 | 266.424 | 267.017 | 238.669 | 325.882 | 336.177 | 306.3 | 239.328 | 306.866 | 263.749 | 286.874 | 221.707 | 258.25 | 240.321 | 218.264 | 198.475 | 204.492 | 199.545 | 206.542 | 200.167 | 193.437 | 219.743 | 204.024 | 161.913 | 251.356 | 274.678 | 212.198 | 244.372 | 247.745 | 302.577 | 317.603 | 311.777 | 316 | 334.5 | 341.1 | 309.5 | 307.5 | 298.8 | 305.7 | 262.6 | 242 | 220.2 | 177.3 | 122.5 | 156.8 | 151.2 | 130.8 | 148.5 | 172.7 | 159 | 173.9 | 160.4 | 144.2 | 133 | 123 | 104.5 | 84.4 | 79.2 | 81.7 | 75.6 | 76.8 | 64.7 | 69.2 | 54.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 56.009 | 86.041 | 76.446 | 105.02 | 122.91 | 151.027 | 116.027 | 94.597 | 92.005 | 78.034 | 58.055 | 42.648 | 51.045 | 55.608 | 47.166 | 45.496 | 43.194 | 34.321 | 36.743 | 72.307 | 77.735 | 87.65 | 68.69 | 69.056 | 65.162 | 85.315 | 64.119 | 72.876 | 60.964 | 67.678 | 59.356 | 71.485 | 83.459 | 91.064 | 79.526 | 87.819 | 86.022 | 72.405 | 57.197 | 62.721 | 61.628 | 61.613 | 46.672 | 52.587 | 61.497 | 58.853 | 42.186 | 54.339 | 50.074 | 39.681 | 19.729 | 20.659 | 13.32 | 16.24 | 16.501 | 17.291 | 6.467 | 5.301 | -0.976 | -1.882 | -0.321 | -5.231 | -15.476 | -4.742 | 8.988 | 10.773 | 5.905 | 19.111 | 24.593 | 27.832 | 20.185 | 28.317 | 26.113 | 27.272 | 22.791 | 33.923 | 30.085 | 36.109 | 34.398 | 29.107 | 36.922 | 36.635 | 23.122 | 15.259 | 15.905 | 23.689 | 22.341 | 12.454 | 21.731 | 6.227 | 0.039 | -84.71 | -32.733 | -0.026 | -1.743 | 27.032 | 43.241 | 41.126 | 41.071 | 42.1 | 40.2 | 39.1 | 32.1 | 19.3 | 35.3 | 32 | 31 | 26.2 | 26.2 | 19.1 | 12.6 | 11.6 | 10.1 | 9.8 | 12.7 | 14.4 | 17.1 | 19.6 | 17.2 | 15.5 | 14.9 | 14.7 | 12.1 | 11.1 | 10.6 | 9.3 | 8.1 | 8.6 | 6.1 | 4.5 | 4.7 | 51.3 | 46.8 | 52 | 40.5 | 38.5 | 48.3 | 44.9 | 38.9 |
Brutowinstmarge
| 0.121 | 0.156 | 0.148 | 0.176 | 0.194 | 0.22 | 0.187 | 0.144 | 0.14 | 0.121 | 0.106 | 0.089 | 0.106 | 0.124 | 0.12 | 0.113 | 0.123 | 0.101 | 0.095 | 0.125 | 0.134 | 0.14 | 0.129 | 0.113 | 0.118 | 0.139 | 0.131 | 0.134 | 0.143 | 0.155 | 0.164 | 0.155 | 0.18 | 0.193 | 0.178 | 0.162 | 0.162 | 0.141 | 0.131 | 0.119 | 0.125 | 0.127 | 0.13 | 0.115 | 0.14 | 0.142 | 0.13 | 0.131 | 0.123 | 0.109 | 0.071 | 0.06 | 0.04 | 0.057 | 0.074 | 0.072 | 0.038 | 0.035 | -0.012 | -0.022 | -0.004 | -0.061 | -0.199 | -0.021 | 0.037 | 0.053 | 0.037 | 0.074 | 0.085 | 0.094 | 0.078 | 0.08 | 0.072 | 0.082 | 0.087 | 0.1 | 0.102 | 0.112 | 0.134 | 0.101 | 0.133 | 0.144 | 0.104 | 0.069 | 0.074 | 0.103 | 0.1 | 0.06 | 0.09 | 0.03 | 0 | -0.508 | -0.135 | -0 | -0.007 | 0.098 | 0.125 | 0.115 | 0.116 | 0.118 | 0.107 | 0.103 | 0.094 | 0.059 | 0.106 | 0.095 | 0.106 | 0.098 | 0.106 | 0.097 | 0.093 | 0.069 | 0.063 | 0.07 | 0.079 | 0.077 | 0.097 | 0.101 | 0.097 | 0.097 | 0.101 | 0.107 | 0.104 | 0.116 | 0.118 | 0.102 | 0.097 | 0.101 | 0.086 | 0.061 | 0.08 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 7.5 | 0 | 0 | 0 | 5.3 | 0 | 0 | 0 | 13.6 | 0 | 0 | 0 | 21.9 | 0 | 0 | 0 | 19.5 | 0 | 0 | 0 | 8.8 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 6.4 | 0 | 0 | 0 | 4.8 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 479.051 | 33.969 | 36.673 | 37.464 | 35.836 | 37.318 | 36.04 | 27.962 | 27.845 | 30.944 | 26.332 | 22.067 | 20.966 | 22.907 | 22.867 | 24.166 | 22.749 | 19.633 | 26.192 | 26.272 | 25.353 | 26.509 | 30.14 | 21.194 | 23.033 | 25.778 | 25.109 | 24.314 | 16.075 | 19.018 | 18.418 | 19.036 | 17.206 | 18.495 | 19.392 | 19.738 | 17.855 | 17.852 | 18.051 | 16.804 | 14.957 | 15.461 | 14.472 | 15.458 | 14.559 | 14.974 | 13.675 | 13.881 | 12.548 | 13.407 | 9.106 | 8.584 | 7.895 | 7.957 | 9.513 | 8.582 | 8.019 | 8.515 | 7.715 | 7.495 | 7.32 | 8.515 | 8.658 | 0 | 0.004 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.911 | 20.837 | 19.84 | 24.853 | 19.224 | 22.081 | 16.168 | 14.744 | 14.068 | 13.923 | 13.14 | 14.3 | 12.6 | 11.8 | 12.2 | 12.2 | 10.7 | 10.2 | 9.4 | 8.4 | 8.1 | 6.5 | 3.3 | 4 | 3.6 | 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 |
Verkoop- en marketingkosten
| 7.125 | 7.936 | 7.042 | 6.368 | 6.086 | 7.194 | 6.884 | 5.733 | 7.752 | 7.376 | 6.209 | 5.371 | 5.59 | 6.065 | 6.665 | 5.686 | 6.51 | 4.886 | 7.998 | 9.136 | 8.998 | 8.494 | 8.223 | 7.455 | 8.69 | 8.556 | 8.345 | 8.02 | 5.497 | 5.897 | 6.173 | 6.849 | 6.415 | 7.045 | 6.961 | 7.017 | 6.462 | 7.184 | 6.569 | 6.315 | 6.271 | 6.826 | 7.264 | 7.568 | 7.628 | 7.734 | 7.667 | 7.477 | 7.134 | 5.482 | 3.496 | 3.681 | 3.155 | 3.166 | 2.979 | 2.973 | 2.654 | 2.501 | 2.541 | 2.507 | 2.566 | 2.918 | 3.185 | 0 | 0.001 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 486.176 | 41.905 | 43.715 | 43.832 | 41.922 | 44.512 | 42.924 | 33.695 | 35.597 | 38.32 | 32.541 | 27.438 | 26.556 | 28.972 | 29.532 | 29.852 | 29.259 | 24.519 | 34.19 | 35.408 | 34.351 | 35.003 | 38.363 | 28.649 | 31.723 | 34.334 | 33.454 | 32.334 | 21.572 | 24.915 | 24.591 | 25.885 | 23.621 | 25.54 | 26.353 | 26.755 | 24.317 | 25.036 | 24.62 | 23.119 | 21.228 | 22.287 | 21.736 | 23.026 | 22.187 | 22.708 | 21.342 | 21.358 | 19.682 | 18.889 | 12.602 | 12.265 | 11.05 | 11.123 | 12.492 | 11.555 | 10.673 | 11.016 | 10.256 | 10.002 | 9.886 | 11.433 | 11.843 | 16.179 | 13.48 | 13.783 | 14.942 | 14.894 | 17.089 | 16.402 | 16.87 | 18.783 | 15.719 | 17.714 | 14.011 | 13.25 | 13.878 | 14.179 | 13.214 | 14.103 | 14.164 | 14.111 | 14.199 | 12.731 | 15.312 | 13.916 | 15.757 | 18.81 | 17.911 | 20.837 | 19.84 | 24.853 | 19.224 | 22.081 | 16.168 | 14.744 | 14.068 | 13.923 | 13.14 | 14.3 | 12.6 | 11.8 | 12.2 | 12.2 | 10.7 | 10.2 | 9.4 | 8.4 | 8.1 | 6.5 | 3.3 | 4 | 3.6 | 3 | 3 | 2.8 | 2.7 | 2.7 | 2.7 | 2.3 | 2.2 | 2.2 | 2 | 1.9 | 1.8 | 1.9 | 1.9 | 1.6 | 1.6 | 1.5 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 2.861 | 1.572 | 1.609 | 1.687 | 0.844 | 0.475 | 3.203 | 3.185 | 3.184 | -0.327 | 5.039 | -8.929 | 0.232 | -0.413 | -0.014 | 0.24 | -0.057 | 0.285 | 0.12 | 0.04 | 1.333 | 1.081 | -0.169 | 1.29 | 0.533 | 4.037 | 7.916 | 0.194 | 6.271 | 0.325 | 1.333 | -1.679 | 0.83 | -0.207 | -0.398 | -0.01 | -0.187 | 8.069 | -0.096 | -0.133 | -0.61 | -1.048 | 0.032 | 0.025 | 5.454 | -0.333 | 2.238 | -0.248 | 2.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.59 | 0 | 0 | 0 | 9.044 | 13.729 | 7.081 | 6.648 | 6.7 | 5.2 | 5 | 4.9 | 5.8 | 4.5 | 3.8 | 4.3 | 2.6 | 5 | 4.4 | 4.6 | 3.7 | 4 | 3.9 | 3.7 | 3.5 | 3.3 | 2.5 | 2.2 | 2.1 | 1.7 | 1.6 | 1.6 | 1.4 | 1.2 | 1.1 | 1 | 0.8 | 0.7 | 0.6 | 0.5 | -177.8 | 0 | 0 | 0 | -162.7 | 0 | 0 | 0 |
Bedrijfskosten
| 489.037 | 41.905 | 46.871 | 43.832 | 45.126 | 47.715 | 46.127 | 36.88 | 38.781 | 42.123 | 37.58 | 33.068 | 32.187 | 34.771 | 35.33 | 35.349 | 34.755 | 30.012 | 39.685 | 40.526 | 39.466 | 40.112 | 43.492 | 33.299 | 36.66 | 39.274 | 38.395 | 36.682 | 25.669 | 29.01 | 29.092 | 30.864 | 28.604 | 30.529 | 31.341 | 33.156 | 29.633 | 30.351 | 29.934 | 28.584 | 26.699 | 27.758 | 27.207 | 28.534 | 27.641 | 28.162 | 26.712 | 24.773 | 22.666 | 18.889 | 12.602 | 12.265 | 11.05 | 11.123 | 12.492 | 11.555 | 10.673 | 11.016 | 10.256 | 10.002 | 9.886 | 11.433 | 11.843 | 16.179 | 13.48 | 13.783 | 14.942 | 14.894 | 17.089 | 16.402 | 16.87 | 34.156 | 15.719 | 17.714 | 14.011 | 13.25 | 13.878 | 14.179 | 13.214 | 14.103 | 14.164 | 14.111 | 14.199 | 12.731 | 15.312 | 13.916 | 15.757 | 18.81 | 17.911 | 20.837 | 19.84 | 23.263 | 19.224 | 22.081 | 16.168 | 23.788 | 27.797 | 21.004 | 19.788 | 21 | 17.8 | 16.8 | 17.1 | 18 | 15.2 | 14 | 13.7 | 11 | 13.1 | 10.9 | 7.9 | 7.7 | 7.6 | 6.9 | 6.7 | 6.3 | 6 | 5.2 | 4.9 | 4.4 | 3.9 | 3.8 | 3.6 | 3.3 | 3 | 3 | 2.9 | 2.4 | 2.3 | 2.1 | 1.9 | -177.8 | 0 | 0 | 0 | -162.7 | 0 | 0 | 0 |
Bedrijfsresultaat
| -433.028 | 44.136 | 29.575 | 61.188 | 77.637 | 103.31 | 69.9 | 57.724 | 52.875 | 35.908 | 20.135 | -18.62 | 18.263 | 22.684 | 11.215 | 10.041 | 8.408 | 5.999 | -110.056 | 31.781 | 38.269 | 47.538 | 25.198 | 22.778 | 16.513 | 46.041 | 25.656 | 35.293 | 26.591 | 38.668 | 30.264 | 40.621 | 54.855 | 58.872 | 48.185 | 54.663 | 56.389 | 42.054 | 27.263 | 34.137 | 34.929 | 33.855 | 19.465 | 24.053 | 33.83 | 30.452 | 14.856 | 29.231 | 27.236 | 8.568 | 5.449 | 8.394 | 2.27 | 5.117 | 4.009 | 5.736 | -4.206 | -5.715 | -11.232 | -11.884 | -10.207 | -16.664 | -27.319 | -87.238 | -4.492 | -3.01 | -9.037 | 4.217 | 7.504 | 11.43 | 3.315 | -5.839 | 10.394 | 9.558 | 8.78 | 20.673 | 16.207 | 21.93 | 21.184 | 15.004 | 22.758 | 22.524 | 8.923 | 2.528 | 0.593 | -18.727 | 6.584 | -6.452 | 2.103 | -14.61 | -19.801 | -110.605 | -88.779 | -22.107 | -17.911 | 3.244 | 15.444 | 20.122 | 21.283 | 21.1 | 22.4 | 22.3 | 15 | 1.3 | 20.1 | 18 | 17.3 | 15.2 | 13.1 | 8.2 | 4.7 | 3.9 | 2.5 | 2.9 | 6 | 8.1 | 11.1 | 14.4 | 12.3 | 11.1 | 11 | 10.9 | 8.5 | 7.8 | 7.6 | 6.3 | 5.2 | 6.2 | 3.8 | 2.4 | 2.8 | -126.5 | 46.8 | 52 | 40.5 | -124.2 | 48.3 | 44.9 | 38.9 |
Bedrijfsresultaat ratio
| -0.933 | 0.08 | 0.057 | 0.103 | 0.123 | 0.15 | 0.113 | 0.088 | 0.081 | 0.056 | 0.037 | -0.039 | 0.038 | 0.05 | 0.029 | 0.025 | 0.024 | 0.018 | -0.284 | 0.055 | 0.066 | 0.076 | 0.047 | 0.037 | 0.03 | 0.075 | 0.052 | 0.065 | 0.063 | 0.089 | 0.083 | 0.088 | 0.118 | 0.125 | 0.108 | 0.101 | 0.106 | 0.082 | 0.062 | 0.065 | 0.071 | 0.07 | 0.054 | 0.052 | 0.077 | 0.074 | 0.046 | 0.07 | 0.067 | 0.024 | 0.02 | 0.025 | 0.007 | 0.018 | 0.018 | 0.024 | -0.025 | -0.038 | -0.143 | -0.139 | -0.116 | -0.193 | -0.351 | -0.378 | -0.018 | -0.015 | -0.056 | 0.016 | 0.026 | 0.039 | 0.013 | -0.016 | 0.029 | 0.029 | 0.033 | 0.061 | 0.055 | 0.068 | 0.083 | 0.052 | 0.082 | 0.088 | 0.04 | 0.012 | 0.003 | -0.081 | 0.03 | -0.031 | 0.009 | -0.069 | -0.122 | -0.664 | -0.367 | -0.104 | -0.074 | 0.012 | 0.045 | 0.056 | 0.06 | 0.059 | 0.06 | 0.059 | 0.044 | 0.004 | 0.06 | 0.053 | 0.059 | 0.057 | 0.053 | 0.042 | 0.035 | 0.023 | 0.015 | 0.021 | 0.037 | 0.043 | 0.063 | 0.074 | 0.069 | 0.07 | 0.074 | 0.079 | 0.073 | 0.082 | 0.085 | 0.069 | 0.062 | 0.073 | 0.054 | 0.033 | 0.047 | -2.466 | 1 | 1 | 1 | -3.226 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -5.251 | -4.791 | -4.865 | -4.057 | -4.088 | -4.512 | -4.607 | -4.289 | -5.389 | -5.545 | -4.984 | -14.026 | -5.615 | -6.447 | -6.164 | -6.051 | -5.806 | -5.597 | -6.152 | -6.477 | -5.38 | -5.939 | -7.259 | -5.82 | -6.511 | -3.114 | 0.462 | -7.142 | 3.084 | -2.563 | -1.657 | -5.403 | -3.076 | -4.144 | -4.493 | -4.799 | -4.971 | 3.267 | -10.555 | -5.394 | -6.064 | -6.781 | -5.685 | -6.504 | -6.857 | -6.91 | -5.297 | -8.038 | -7.549 | -5.497 | -0.737 | -0.919 | -1.084 | -1.804 | -0.77 | -1.027 | 2.28 | 0.113 | -127.76 | 19.782 | -56.252 | -1.272 | -0.95 | -1.613 | -1.126 | -1.203 | -1.043 | 2.763 | -1.437 | -1.651 | -1.453 | -1.277 | -2.474 | -1.221 | -1.619 | -2.273 | 1.007 | -2.12 | -2.552 | -2.333 | -2.044 | -3.763 | -2.015 | -4.276 | -30.234 | -8.541 | -5.154 | -8.484 | -10.422 | -7.067 | -6.735 | -10.113 | -8.458 | -6.81 | -10.253 | -49.767 | -7.261 | -7.804 | -6.312 | -1.9 | -5.4 | -4.7 | -4.2 | -6 | -1.8 | -0.7 | -4.8 | -4.3 | -4.2 | -3.6 | -3.2 | -1.8 | 0.1 | -2.7 | -2.4 | -2.2 | -1.6 | -1.2 | -0.6 | -0.2 | -0.4 | -0.6 | -0.6 | -0.2 | -0.3 | -0.3 | -0.2 | -0.4 | -0.2 | -0.2 | 0 | 126.5 | -46.8 | -52 | -40.5 | 124.2 | -48.3 | -44.9 | -38.9 |
Inkomen voor belasting
| -438.279 | 38.972 | 24.71 | 57.045 | 73.549 | 98.798 | 65.293 | 53.435 | 47.486 | 30.363 | 15.151 | -32.646 | 12.648 | 16.237 | 5.051 | 3.99 | 2.602 | 0.402 | -116.208 | 25.304 | 32.889 | 41.599 | 17.939 | 16.958 | 10.002 | 42.927 | 26.118 | 28.152 | 29.675 | 36.105 | 28.607 | 35.217 | 51.779 | 54.728 | 43.692 | 49.864 | 51.418 | 45.321 | 16.708 | 28.743 | 28.865 | 27.074 | 13.78 | 17.549 | 26.973 | 23.542 | 9.559 | 21.193 | 19.687 | 3.071 | 4.712 | 7.475 | 1.186 | 3.313 | 3.239 | 4.709 | -1.926 | -5.602 | -138.992 | 7.898 | -66.459 | -17.936 | -28.269 | -88.851 | -5.618 | -4.213 | -10.08 | 6.98 | 6.067 | 9.779 | 1.862 | -7.116 | 7.92 | 8.337 | 7.161 | 18.4 | 17.214 | 19.81 | 18.632 | 12.671 | 20.714 | 18.761 | 6.859 | -1.748 | -29.641 | -27.268 | 1.43 | -14.936 | -8.319 | -21.677 | -26.536 | -120.718 | -97.237 | -28.917 | -28.154 | -46.523 | 8.183 | 12.318 | 14.971 | 19.2 | 17 | 17.6 | 10.8 | -4.7 | 16.3 | 14.4 | 12.4 | 10.9 | 8.9 | 4.6 | 1.5 | 2.1 | 2.6 | 0.2 | 3.6 | 5.9 | 9.5 | 13.2 | 11.7 | 10.9 | 10.6 | 10.3 | 7.9 | 7.6 | 7.3 | 6 | 5 | 5.8 | 3.6 | 2.2 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| -0.944 | 0.071 | 0.048 | 0.096 | 0.116 | 0.144 | 0.105 | 0.081 | 0.072 | 0.047 | 0.028 | -0.068 | 0.026 | 0.036 | 0.013 | 0.01 | 0.007 | 0.001 | -0.3 | 0.044 | 0.057 | 0.066 | 0.034 | 0.028 | 0.018 | 0.07 | 0.053 | 0.052 | 0.07 | 0.083 | 0.079 | 0.076 | 0.112 | 0.116 | 0.098 | 0.092 | 0.097 | 0.088 | 0.038 | 0.054 | 0.059 | 0.056 | 0.038 | 0.038 | 0.061 | 0.057 | 0.029 | 0.051 | 0.049 | 0.008 | 0.017 | 0.022 | 0.004 | 0.012 | 0.015 | 0.019 | -0.011 | -0.037 | -1.776 | 0.093 | -0.752 | -0.208 | -0.363 | -0.385 | -0.023 | -0.021 | -0.063 | 0.027 | 0.021 | 0.033 | 0.007 | -0.02 | 0.022 | 0.025 | 0.027 | 0.054 | 0.059 | 0.061 | 0.073 | 0.044 | 0.075 | 0.074 | 0.031 | -0.008 | -0.138 | -0.118 | 0.006 | -0.073 | -0.034 | -0.103 | -0.164 | -0.724 | -0.402 | -0.136 | -0.116 | -0.169 | 0.024 | 0.034 | 0.042 | 0.054 | 0.045 | 0.046 | 0.032 | -0.014 | 0.049 | 0.043 | 0.042 | 0.041 | 0.036 | 0.023 | 0.011 | 0.012 | 0.016 | 0.001 | 0.022 | 0.032 | 0.054 | 0.068 | 0.066 | 0.068 | 0.072 | 0.075 | 0.068 | 0.08 | 0.081 | 0.066 | 0.06 | 0.068 | 0.051 | 0.03 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -108.406 | 9.768 | 6.423 | 6.541 | 18.068 | 24.324 | 13.897 | 11.834 | 11.13 | 7.624 | 3.077 | -7.333 | 1.64 | 3.985 | 1.834 | -1.504 | -1.285 | 0.548 | -9.561 | 6.929 | 7.429 | 10.639 | 3.159 | 5.374 | 5.338 | 11.025 | 4.846 | -21.204 | 10.728 | 13.16 | 8.434 | 12.217 | 18.401 | 19.197 | 16.168 | 16.578 | 19.538 | 16.672 | 6.234 | 9.655 | 10.558 | 10.835 | 6.484 | 7.126 | 10.737 | 9.407 | 3.824 | -58.991 | 1.246 | 1.129 | -0.352 | 0.024 | 0.094 | 0.011 | 0.042 | -0.15 | 0.012 | 0.998 | 0.087 | -2.96 | -0.055 | -0.001 | 0.015 | 23.055 | -1.288 | -1.01 | -3.693 | 1.344 | 2.289 | 3.904 | 0.866 | -2.163 | 2.931 | 3.29 | 2.824 | -1.295 | -6.441 | -29.448 | 0.153 | -0.319 | 0.42 | 0.499 | 2.064 | 4.276 | 30.234 | 37.041 | 5.154 | -3.331 | 12.139 | 7.067 | -11.947 | 14.23 | -35.864 | -10.8 | -10.424 | -18.148 | 3.191 | 4.804 | 5.839 | 7.5 | 6.6 | 7.3 | 4.4 | -2 | 6.5 | 5.7 | 5 | 4.5 | 3.8 | 1.8 | 0.6 | 0.9 | 2.4 | 0.1 | 1.4 | 1.3 | 3.7 | 5.1 | 4.7 | 4.3 | 4.2 | 4.1 | 3.1 | 2.9 | 3.2 | 2.3 | 1.9 | 2.2 | 1.4 | 0.9 | 1.1 | -2.1 | -1.6 | -2.2 | -1 | -0.3 | -1.2 | -0.8 | -0.5 |
Nettowinst
| -330.166 | 28.958 | 18.167 | 50.382 | 55.329 | 74.328 | 51.213 | 41.462 | 36.17 | 22.552 | 12.074 | -25.313 | 11.008 | 12.252 | 3.217 | 5.494 | 3.887 | -0.146 | -106.647 | 18.375 | 25.46 | 30.96 | 14.78 | 11.584 | 4.664 | 31.902 | 21.272 | 49.356 | 18.947 | 22.945 | 20.173 | 23 | 33.378 | 35.531 | 27.524 | 33.286 | 31.88 | 28.649 | 10.474 | 19.088 | 18.307 | 16.239 | 7.296 | 10.423 | 16.236 | 14.135 | 5.735 | 80.184 | 18.441 | 1.942 | 5.064 | 7.451 | 1.092 | 3.302 | 3.197 | 4.859 | -1.938 | -5.602 | -139.079 | 10.858 | -66.404 | -17.935 | -28.284 | -111.906 | -4.33 | -3.203 | -6.387 | 5.636 | 3.778 | 5.875 | 0.996 | -4.953 | 4.989 | 5.047 | 4.337 | 19.695 | 23.655 | 49.258 | 18.479 | 12.99 | 20.294 | 18.262 | 6.859 | -1.748 | -29.641 | -27.268 | 1.43 | -11.605 | -8.319 | -21.677 | -14.589 | -134.948 | -61.373 | -18.117 | -17.73 | -28.375 | 4.992 | 7.514 | 9.132 | 11.7 | 10.4 | 10.3 | 6.4 | -2.7 | 9.8 | 8.7 | 7.4 | 6.4 | 5.1 | 2.8 | 0.9 | 1.2 | 0.1 | 0.1 | 2.2 | 4.6 | 5.8 | 8.1 | 7 | 6.6 | 6.4 | 6.2 | 4.8 | 4.7 | 4.1 | 3.7 | 3.1 | 3.6 | 2.2 | 1.3 | 1.7 | 2.1 | 1.6 | 2.2 | 1 | 0.3 | 1.2 | 0.8 | 0.5 |
Nettowinstmarge
| -0.712 | 0.053 | 0.035 | 0.085 | 0.087 | 0.108 | 0.082 | 0.063 | 0.055 | 0.035 | 0.022 | -0.053 | 0.023 | 0.027 | 0.008 | 0.014 | 0.011 | -0 | -0.276 | 0.032 | 0.044 | 0.049 | 0.028 | 0.019 | 0.008 | 0.052 | 0.043 | 0.091 | 0.045 | 0.053 | 0.056 | 0.05 | 0.072 | 0.075 | 0.061 | 0.061 | 0.06 | 0.056 | 0.024 | 0.036 | 0.037 | 0.033 | 0.02 | 0.023 | 0.037 | 0.034 | 0.018 | 0.193 | 0.045 | 0.005 | 0.018 | 0.022 | 0.003 | 0.012 | 0.014 | 0.02 | -0.011 | -0.037 | -1.777 | 0.127 | -0.752 | -0.208 | -0.363 | -0.485 | -0.018 | -0.016 | -0.04 | 0.022 | 0.013 | 0.02 | 0.004 | -0.014 | 0.014 | 0.015 | 0.017 | 0.058 | 0.081 | 0.153 | 0.072 | 0.045 | 0.073 | 0.072 | 0.031 | -0.008 | -0.138 | -0.118 | 0.006 | -0.056 | -0.034 | -0.103 | -0.09 | -0.81 | -0.254 | -0.085 | -0.073 | -0.103 | 0.014 | 0.021 | 0.026 | 0.033 | 0.028 | 0.027 | 0.019 | -0.008 | 0.029 | 0.026 | 0.025 | 0.024 | 0.021 | 0.014 | 0.007 | 0.007 | 0.001 | 0.001 | 0.014 | 0.025 | 0.033 | 0.042 | 0.039 | 0.041 | 0.043 | 0.045 | 0.041 | 0.049 | 0.046 | 0.041 | 0.037 | 0.042 | 0.031 | 0.018 | 0.029 | 0.041 | 0.034 | 0.042 | 0.025 | 0.008 | 0.025 | 0.018 | 0.013 |
WPA (Winst Per Aandeel)
| -7.53 | 0.65 | 0.4 | 1.1 | 1.18 | 1.57 | 1.07 | 0.86 | 0.75 | 0.46 | 0.25 | -0.51 | 0.22 | 0.24 | 0.06 | 0.1 | 0.07 | -0.003 | -2.01 | 0.34 | 0.47 | 0.56 | 0.27 | 0.21 | 0.08 | 0.55 | 0.37 | 0.84 | 0.32 | 0.38 | 0.34 | 0.37 | 0.52 | 0.55 | 0.42 | 0.5 | 0.48 | 0.42 | 0.15 | 0.28 | 0.26 | 0.23 | 0.11 | 0.15 | 0.24 | 0.2 | 0.08 | 1.16 | 0.27 | 0.03 | 0.07 | 0.11 | 0.02 | 0.05 | 0.05 | 0.071 | -0.032 | -0.14 | -4.57 | 0.36 | -2.19 | -0.59 | -0.94 | -3.73 | -0.14 | -0.11 | -0.21 | 0.19 | 0.13 | 0.19 | 0.03 | -0.16 | 0.16 | 0.16 | 0.14 | 0.64 | 0.76 | 1.58 | 0.6 | 0.42 | 0.74 | 0.67 | 0.25 | -0.064 | -1.15 | -1.06 | 0.05 | -0.5 | -0.35 | -0.94 | -0.63 | -5.86 | -2.67 | -0.79 | -0.77 | -1.29 | 0.2 | 0.31 | 0.38 | 0.51 | 0.43 | 0.42 | 0.26 | -0.12 | 0.33 | 0.27 | 0.34 | 0.32 | 0.24 | 0.13 | 0.05 | 0.067 | 0.01 | 0.01 | 0.12 | 0.25 | 0.31 | 0.43 | 0.37 | 0.35 | 0.34 | 0.23 | 0.18 | 0.27 | 0.15 | 0.14 | 0.13 | 0.21 | 0.087 | 0.053 | 0.073 | 0.13 | 0.087 | 0.11 | 0.053 | 0.016 | 0.073 | 0.067 | 0.033 |
Verwaterde WPA
| -7.53 | 0.64 | 0.39 | 1.07 | 1.16 | 1.54 | 1.04 | 0.84 | 0.73 | 0.46 | 0.24 | -0.51 | 0.22 | 0.24 | 0.06 | 0.1 | 0.07 | -0.003 | -2.01 | 0.34 | 0.46 | 0.56 | 0.27 | 0.21 | 0.08 | 0.54 | 0.35 | 0.8 | 0.3 | 0.36 | 0.32 | 0.36 | 0.51 | 0.53 | 0.42 | 0.5 | 0.47 | 0.41 | 0.15 | 0.27 | 0.25 | 0.23 | 0.1 | 0.15 | 0.23 | 0.2 | 0.08 | 1.16 | 0.27 | 0.03 | 0.07 | 0.11 | 0.02 | 0.05 | 0.047 | 0.071 | -0.032 | -0.14 | -4.57 | 0.36 | -2.19 | -0.59 | -0.94 | -3.72 | -0.14 | -0.11 | -0.21 | 0.19 | 0.12 | 0.18 | 0.03 | -0.15 | 0.15 | 0.15 | 0.13 | 0.59 | 0.66 | 1.33 | 0.52 | 0.37 | 0.62 | 0.56 | 0.23 | -0.059 | -1.15 | -1.06 | 0.05 | -0.5 | -0.35 | -0.94 | -0.63 | -5.84 | -2.67 | -0.79 | -0.77 | -1.23 | 0.2 | 0.31 | 0.38 | 0.51 | 0.43 | 0.42 | 0.26 | -0.12 | 0.33 | 0.27 | 0.33 | 0.32 | 0.24 | 0.13 | 0.05 | 0.067 | 0.01 | 0.01 | 0.12 | 0.25 | 0.31 | 0.43 | 0.37 | 0.35 | 0.34 | 0.23 | 0.18 | 0.27 | 0.15 | 0.14 | 0.13 | 0.21 | 0.087 | 0.053 | 0.073 | 0.13 | 0.087 | 0.11 | 0.053 | 0.016 | 0.073 | 0.067 | 0.033 |
EBITDA
| -419.382 | 58.479 | 42.434 | 76.588 | 90.156 | 113.782 | 79.983 | 67.363 | 64.816 | 47.968 | 33.74 | -15.528 | 30.606 | 30.825 | 24.069 | 23.111 | 20.934 | 15.835 | -98.817 | 42.567 | 50.018 | 59.265 | 35.578 | 34.232 | 38.81 | 56.148 | 35.828 | 45.138 | 43.688 | 47.299 | 40.3 | 49.189 | 64.736 | 69.522 | 57.349 | 59.967 | 65.914 | 51.536 | 36.715 | 43.323 | 44.708 | 43.706 | 28.978 | 32.982 | 39.31 | 39.65 | 26.87 | 36.713 | 34.45 | 15.575 | 9.214 | 12.267 | 6.179 | 8.384 | 8.11 | 9.794 | 3.236 | -1.42 | -11.232 | 13.971 | -10.207 | -11.826 | -22.468 | -81.634 | 0.662 | 2.184 | -3.85 | 9.207 | 12.358 | 16.31 | 8.058 | -0.828 | 15.382 | 16.035 | 12.902 | 24.356 | 19.795 | 25.963 | 25.427 | 19.7 | 27.608 | 27.435 | 13.858 | 7.201 | 6.381 | 16.404 | 13.28 | 0.292 | 10.5 | -7.034 | -12.36 | -100.926 | -43.281 | -13.606 | -9.982 | 12.288 | 29.173 | 27.203 | 27.931 | 27.8 | 27.6 | 27.3 | 19.9 | 7.1 | 22.6 | 18.9 | 20.8 | 17.8 | 18.1 | 12.6 | 9.3 | 7.6 | 6.5 | 6.8 | 9.7 | 11.6 | 14.4 | 16.9 | 14.5 | 13.2 | 13 | 12.6 | 10.1 | 9.2 | 9 | 7.4 | 6.2 | 7 | 4.6 | 3.2 | 3.3 | -126.5 | 46.8 | 52 | 40.5 | -124.2 | 48.3 | 44.9 | 38.9 |
EBITDA ratio
| -0.904 | 0.105 | 0.082 | 0.124 | 0.144 | 0.166 | 0.129 | 0.094 | 0.099 | 0.074 | 0.062 | 0.013 | 0.065 | 0.058 | 0.061 | 0.039 | 0.059 | 0.048 | 0.021 | 0.064 | 0.086 | 0.095 | 0.067 | 0.068 | 0.071 | 0.09 | 0.089 | 0.075 | 0.118 | 0.109 | 0.111 | 0.095 | 0.139 | 0.147 | 0.127 | 0.11 | 0.124 | 0.116 | 0.084 | 0.075 | 0.09 | 0.088 | 0.081 | 0.074 | 0.089 | 0.097 | 0.085 | 0.079 | 0.085 | 0.057 | 0.039 | 0.036 | 0.007 | 0.031 | 0.036 | 0.04 | -0.025 | -0.009 | -0.087 | -0.079 | -0.116 | -0.138 | -0.289 | -0.065 | 0.003 | 0.012 | -0.025 | 0.02 | 0.043 | 0.056 | 0.031 | 0.04 | 0.044 | 0.047 | 0.049 | 0.074 | 0.058 | 0.082 | 0.103 | 0.069 | 0.096 | 0.112 | 0.059 | 0.036 | 0.131 | 0.187 | 0.047 | 0.001 | 0.058 | -0.037 | -0.07 | -0.531 | -0.021 | -0.066 | -0.033 | 0.206 | 0.092 | 0.082 | 0.085 | 0.073 | 0.079 | 0.076 | 0.062 | 0.03 | 0.075 | 0.065 | 0.074 | 0.066 | 0.073 | 0.064 | 0.068 | 0.043 | 0.04 | 0.047 | 0.06 | 0.061 | 0.081 | 0.086 | 0.08 | 0.08 | 0.085 | 0.091 | 0.086 | 0.096 | 0.098 | 0.08 | 0.073 | 0.082 | 0.064 | 0.042 | 0.052 | -2.466 | 1 | 1 | 1 | -3.226 | 1 | 1 | 1 |