Wynn Resorts Ltd
FSX:WYR.DE
78.51 (EUR) • At close November 8, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 1,732.932 | 1,862.909 | 1,840.46 | 1,671.936 | 1,595.822 | 1,423.679 | 1,004.937 | 889.722 | 908.832 | 953.334 | 1,053.124 | 994.644 | 990.113 | 725.783 | 685.995 | 370.452 | 85.698 | 953.716 | 1,653.459 | 1,647.762 | 1,658.332 | 1,651.546 | 1,687.586 | 1,709.072 | 1,605.424 | 1,715.578 | 1,689.096 | 1,612.331 | 1,529.261 | 1,475.68 | 1,300.433 | 1,109.822 | 1,058.364 | 997.678 | 946.902 | 996.285 | 1,040.458 | 1,092.238 | 1,137.975 | 1,370.01 | 1,412.063 | 1,513.613 | 1,519.897 | 1,390.112 | 1,332.273 | 1,378.654 | 1,289.084 | 2,688.626 | 1,253.207 | 1,313.498 | 1,343.863 | 1,298.304 | 1,367.353 | 1,260.272 | 1,237.188 | 1,005.949 | 1,032.643 | 908.918 | 809.329 | 773.071 | 723.256 | 739.955 | 614.275 | 769.186 | 825.157 | 778.706 | 711.275 | 653.386 | 687.541 | 635.317 | 563.57 | 318.092 | 273.37 | 277.225 | 269.412 | 251.441 | 201.12 | 0 | -0.107 | 0.001 | 0.103 | 0.198 | 0.279 | 0.261 | 0.285 | 0.193 | 0.22 | 0.207 |
| Kosten van de omzet
| 1,155.745 | 1,034.349 | 1,199.643 | 1,073.2 | 923.366 | 819.188 | 672.126 | 565.942 | 569.59 | 618.354 | 718.816 | 687.561 | 630.195 | 522.009 | 478.585 | 286.707 | 240.267 | 737.66 | 1,007.123 | 1,036.619 | 1,016.729 | 1,006.582 | 1,034.76 | 1,052.475 | 985.754 | 1,013.286 | 1,071.738 | 1,001.659 | 968.677 | 921.319 | 818.947 | 695.294 | 651.813 | 607.968 | 575.983 | 622.884 | 654.068 | 677.439 | 699.764 | 818.521 | 859.459 | 938.567 | 933.077 | 863.139 | 837.829 | 844.777 | 801.958 | 813.34 | 809.583 | 826.694 | 851.306 | 836.016 | 845.512 | 777.199 | 784.18 | 653.158 | 670.983 | 591.294 | 538.769 | 496.514 | 456.585 | 497.466 | 425.888 | 488.682 | 518.741 | 504.997 | 441.255 | 401.321 | 407.432 | 375.057 | 334.435 | 191.189 | 159.595 | 157.494 | 149.383 | 140.684 | 108.028 | 38.108 | 29.429 | 21.525 | 16.544 | 14.656 | 14.978 | 12.124 | 11.232 | 9.001 | 9.862 | 6.391 |
| Brutowinst
| 577.187 | 828.56 | 640.817 | 598.736 | 672.456 | 604.491 | 332.811 | 323.78 | 339.242 | 334.98 | 334.308 | 307.083 | 359.918 | 203.774 | 207.41 | 83.745 | -154.569 | 216.056 | 646.336 | 611.143 | 641.603 | 644.964 | 652.826 | 656.597 | 619.67 | 702.292 | 617.358 | 610.672 | 560.584 | 554.361 | 481.486 | 414.528 | 406.551 | 389.71 | 370.919 | 373.401 | 386.39 | 414.799 | 438.211 | 551.489 | 552.604 | 575.046 | 586.82 | 526.973 | 494.444 | 533.877 | 487.126 | 1,875.286 | 443.624 | 486.804 | 492.557 | 462.288 | 521.841 | 483.073 | 453.008 | 352.791 | 361.66 | 317.624 | 270.56 | 276.557 | 266.671 | 242.489 | 188.387 | 280.504 | 306.416 | 273.709 | 270.02 | 252.065 | 280.109 | 260.26 | 229.135 | 126.903 | 113.775 | 119.731 | 120.029 | 110.757 | 93.092 | -38.108 | -29.536 | -21.524 | -16.441 | -14.458 | -14.699 | -11.863 | -10.947 | -8.808 | -9.642 | -6.184 |
| Brutowinstmarge
| 0.333 | 0.445 | 0.348 | 0.358 | 0.421 | 0.425 | 0.331 | 0.364 | 0.373 | 0.351 | 0.317 | 0.309 | 0.364 | 0.281 | 0.302 | 0.226 | -1.804 | 0.227 | 0.391 | 0.371 | 0.387 | 0.391 | 0.387 | 0.384 | 0.386 | 0.409 | 0.365 | 0.379 | 0.367 | 0.376 | 0.37 | 0.374 | 0.384 | 0.391 | 0.392 | 0.375 | 0.371 | 0.38 | 0.385 | 0.403 | 0.391 | 0.38 | 0.386 | 0.379 | 0.371 | 0.387 | 0.378 | 0.697 | 0.354 | 0.371 | 0.367 | 0.356 | 0.382 | 0.383 | 0.366 | 0.351 | 0.35 | 0.349 | 0.334 | 0.358 | 0.369 | 0.328 | 0.307 | 0.365 | 0.371 | 0.351 | 0.38 | 0.386 | 0.407 | 0.41 | 0.407 | 0.399 | 0.416 | 0.432 | 0.446 | 0.44 | 0.463 | 0 | 276.037 | -21,524 | -159.621 | -73.02 | -52.685 | -45.452 | -38.411 | -45.637 | -43.827 | -29.874 |
| 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 |
| Algemene en administratieve kosten
| 264.727 | 271.616 | 279.484 | 268.445 | 257.321 | 259.772 | 232.017 | 201.275 | 200.378 | 196.78 | 221.923 | 197.35 | 197.545 | 179.774 | 173.544 | 160.896 | 152.081 | 234.328 | 230.682 | 246.442 | 202.224 | 217.322 | 204.122 | 192.327 | 183.631 | 169.585 | 182.848 | 178.506 | 164.169 | 159.962 | 166.985 | 144.206 | 119.505 | 117.445 | 112.247 | 116.639 | 113.707 | 122.2 | 125.833 | 126.834 | 128.52 | 111.277 | 116.472 | 105.026 | 132.381 | 94.909 | 120.187 | 115.785 | 99.777 | 105.95 | 389.053 | 107.935 | 91.912 | 87.661 | 391.254 | 103.03 | 95.668 | 87.001 | 366.785 | 88.946 | 83.105 | 1.765 | 319.303 | 85.371 | 84.973 | 79.262 | 310.82 | 77.904 | 74.294 | 78.166 | 231.515 | 56.195 | 49.011 | 46.965 | 118.98 | 44.814 | 31.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| 2.429 | 2.122 | 2.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.3 | 0 | 0 | 0 | 40.6 | 0 | 0 | 0 | 37.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.721 | 3.54 | 10.286 | -280.929 | 9.662 | 0 | 0 | -282.429 | 17.612 | 9.641 | 2.311 | -246.911 | 0.33 | 0.04 | 108.213 | -201.89 | 15.534 | 12.119 | 29.59 | -219.216 | 7.196 | 28.272 | 22.846 | -130.533 | 47.435 | 3.646 | 13.895 | -47.642 | 9.19 | 51.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 267.156 | 271.616 | 281.834 | 268.445 | 257.321 | 259.772 | 232.017 | 201.275 | 200.378 | 196.78 | 221.923 | 197.35 | 197.545 | 179.774 | 173.544 | 160.896 | 152.081 | 234.328 | 230.682 | 246.442 | 202.224 | 217.322 | 204.122 | 192.327 | 183.631 | 169.585 | 182.848 | 178.506 | 164.169 | 159.962 | 166.985 | 144.206 | 119.505 | 117.445 | 112.247 | 116.639 | 113.707 | 122.2 | 125.833 | 126.834 | 128.52 | 111.277 | 116.472 | 105.026 | 132.381 | 94.909 | 120.187 | 138.506 | 103.317 | 116.236 | 108.124 | 117.597 | 91.912 | 87.661 | 108.825 | 120.642 | 105.309 | 89.312 | 119.874 | 89.276 | 83.145 | 109.978 | 117.413 | 100.905 | 97.092 | 108.852 | 91.604 | 85.1 | 102.566 | 101.012 | 100.982 | 103.63 | 52.657 | 60.86 | 71.338 | 54.004 | 82.974 | 0.005 | 0.038 | 0.005 | 0.109 | 0.183 | 1.05 | 0.193 | 0.15 | 0.101 | 1.033 | 0.193 |
| Overige kosten
| -38.815 | -4.722 | 1.388 | 3.861 | 6.959 | 172.746 | 183.575 | 170.763 | 163.983 | 187.345 | -30.795 | -27.085 | -0.098 | -16.71 | -8.213 | 0.412 | 2.233 | 10.335 | 18.505 | -8.703 | 11.715 | -6.358 | -5.113 | 11.216 | -0.957 | -78.551 | 8.413 | -43.612 | -24.257 | -21.953 | 84.6 | -21.319 | 6.52 | -5.486 | 4.313 | 14.179 | 0.198 | 1.133 | 0.223 | -0.801 | 0.693 | -0.297 | 0.471 | 1.123 | 2.097 | 1.165 | 2.076 | 99.557 | 76.184 | 110.469 | 109.627 | 104.846 | 105.836 | 111.508 | 113.874 | 100.2 | 108.205 | 111.583 | 105.169 | 107.057 | 106.666 | 105.362 | 71.186 | 101.84 | 64.973 | 74.254 | 69.641 | 80.669 | 51.39 | 51.069 | 949.367 | 41.982 | 42.407 | 44.714 | 29.061 | 43.475 | 25.922 | 3.547 | 2.591 | 2.685 | 1.562 | 0.773 | -0.322 | 1.218 | 2.438 | 2.407 | 1.639 | 2.306 |
| Bedrijfskosten
| 305.971 | 463.584 | 280.446 | 441.284 | 422.12 | 432.518 | 415.592 | 372.038 | 364.361 | 384.125 | 415.739 | 375.446 | 383.788 | 373.889 | 362.267 | 356.847 | 361.88 | 436.238 | 417.392 | 425.092 | 415.957 | 387.014 | 365.209 | 346.784 | 331.307 | 316.978 | 324.857 | 325.052 | 306.53 | 301.395 | 319.136 | 319.083 | 247.681 | 229.891 | 212.487 | 219.64 | 216.797 | 227.236 | 225.918 | 217.274 | 209.162 | 188.281 | 214.812 | 210.382 | 214.808 | 194.883 | 225.733 | 238.063 | 179.501 | 226.705 | 217.751 | 222.443 | 308.808 | 199.169 | 222.699 | 220.842 | 213.514 | 200.895 | 225.043 | 196.333 | 189.811 | 215.34 | 188.599 | 202.745 | 162.065 | 183.106 | 161.245 | 165.769 | 153.956 | 152.081 | 1,050.349 | 145.612 | 95.064 | 105.574 | 100.399 | 97.479 | 108.896 | 3.552 | 2.629 | 2.69 | 1.671 | 0.956 | 0.728 | 1.411 | 2.588 | 2.508 | 2.672 | 2.499 |
| Bedrijfsresultaat
| 271.216 | 362.941 | 360.371 | 62.595 | 250.336 | 169.515 | -31.985 | -46.963 | -59.436 | -62.992 | -105.624 | -83.664 | -29.521 | -175.732 | -178.611 | -283.007 | -523.016 | -247.411 | 226.578 | 177.835 | 218.716 | 255.176 | 258.033 | 290.983 | 279.572 | -81.294 | 301.419 | 257.327 | 246.889 | 249.93 | 138.894 | 76.931 | 147.539 | 158.298 | 151.86 | 152.774 | 169.121 | 185.059 | 215.53 | 332.575 | 341.342 | 376.831 | 368.441 | 313.978 | 274.024 | 333.648 | 257.962 | 247.092 | 264.123 | 260.099 | 274.806 | 239.845 | 213.033 | 280.556 | 230.309 | 131.949 | 148.146 | 114.848 | 45.517 | 79.499 | 82.798 | 27.144 | -0.26 | 78.189 | 144.514 | 91.411 | 108.775 | 86.296 | 126.153 | 108.179 | 78.195 | -18.709 | 1.683 | 9.732 | 19.63 | 13.278 | -15.804 | -41.66 | -32.058 | -24.214 | -18.112 | -15.414 | -15.427 | -13.274 | -13.535 | -11.316 | -12.314 | -8.683 |
| Bedrijfsresultaat ratio
| 0.157 | 0.195 | 0.196 | 0.037 | 0.157 | 0.119 | -0.032 | -0.053 | -0.065 | -0.066 | -0.1 | -0.084 | -0.03 | -0.242 | -0.26 | -0.764 | -6.103 | -0.259 | 0.137 | 0.108 | 0.132 | 0.155 | 0.153 | 0.17 | 0.174 | -0.047 | 0.178 | 0.16 | 0.161 | 0.169 | 0.107 | 0.069 | 0.139 | 0.159 | 0.16 | 0.153 | 0.163 | 0.169 | 0.189 | 0.243 | 0.242 | 0.249 | 0.242 | 0.226 | 0.206 | 0.242 | 0.2 | 0.092 | 0.211 | 0.198 | 0.204 | 0.185 | 0.156 | 0.223 | 0.186 | 0.131 | 0.143 | 0.126 | 0.056 | 0.103 | 0.114 | 0.037 | -0 | 0.102 | 0.175 | 0.117 | 0.153 | 0.132 | 0.183 | 0.17 | 0.139 | -0.059 | 0.006 | 0.035 | 0.073 | 0.053 | -0.079 | 0 | 299.607 | -24,214 | -175.845 | -77.848 | -55.294 | -50.858 | -47.491 | -58.632 | -55.973 | -41.947 |
| Totaal overige inkomsten en kosten netto
| -117.008 | -26.232 | -86.002 | -141.633 | 31.295 | -167.351 | 4.524 | -159.438 | -153.268 | -190.478 | -25.992 | -26.647 | 0.874 | -13.623 | -6.994 | -7.957 | -8.247 | -33.397 | 19.584 | -31.216 | 1.481 | -10.641 | -41.19 | -7.866 | -9.748 | -542.83 | 5.032 | -92.681 | -53.992 | -25.76 | 63.27 | -38.665 | -5.847 | -8.816 | 1.206 | 5.932 | -5.354 | -121.977 | -1.519 | -3.087 | -8.016 | -10.61 | -15.643 | -4.727 | -16.19 | -0.837 | -5.779 | -18.224 | 1.821 | -1.311 | 5.25 | 4.409 | 4.183 | 2.401 | 4.98 | -65.596 | -4.281 | -4.828 | -4.869 | -6.11 | 21.331 | 11.649 | -15.868 | -5.963 | 24.082 | -14.404 | -12.798 | -28.875 | 2.846 | -0.177 | -60.182 | 880.382 | -14.647 | 1.92 | 6.778 | -5.589 | 0.203 | -0.053 | -96.499 | -0.781 | -26.148 | 0.008 | 1.075 | -0.58 | -0.258 | -0.234 | 0.53 | -0.139 |
| Inkomen voor belasting
| 154.208 | 196.512 | 274.369 | -123.29 | 132.14 | 2.164 | -27.461 | -206.401 | -212.704 | -253.47 | -258.302 | -244.828 | -172.7 | -335.686 | -309.723 | -424.168 | -653.931 | -374.453 | 139.949 | 46.61 | 140.243 | 161.416 | 154.547 | 215.888 | 195.578 | -248.523 | 209.939 | 105.512 | 109.403 | 135.415 | 133.549 | -19.211 | 86.549 | 109.71 | 88.604 | 87.079 | 90.501 | -10.705 | 136.15 | 257.894 | 259.166 | 305.652 | 284.151 | 241.53 | 193.84 | 267.002 | 182.608 | 157.545 | 194.553 | 198.292 | 227.109 | 189.455 | 160.562 | 228.441 | 176.312 | 6.965 | 90.838 | 62.928 | -9.381 | 24.381 | 45.026 | -17.92 | -60.858 | 34.264 | 133.872 | 42.005 | 87.701 | 54.123 | 103.435 | 81.974 | -5.628 | 836.053 | -19.761 | -11.434 | -90.836 | -14.19 | -35.162 | -41.713 | 77.873 | -24.995 | -44.26 | -15.406 | 21.683 | -13.854 | -12.677 | -9.006 | -11.784 | -8.822 |
| Inkomen voor belasting ratio
| 0.089 | 0.105 | 0.149 | -0.074 | 0.083 | 0.002 | -0.027 | -0.232 | -0.234 | -0.266 | -0.245 | -0.246 | -0.174 | -0.463 | -0.451 | -1.145 | -7.631 | -0.393 | 0.085 | 0.028 | 0.085 | 0.098 | 0.092 | 0.126 | 0.122 | -0.145 | 0.124 | 0.065 | 0.072 | 0.092 | 0.103 | -0.017 | 0.082 | 0.11 | 0.094 | 0.087 | 0.087 | -0.01 | 0.12 | 0.188 | 0.184 | 0.202 | 0.187 | 0.174 | 0.145 | 0.194 | 0.142 | 0.059 | 0.155 | 0.151 | 0.169 | 0.146 | 0.117 | 0.181 | 0.143 | 0.007 | 0.088 | 0.069 | -0.012 | 0.032 | 0.062 | -0.024 | -0.099 | 0.045 | 0.162 | 0.054 | 0.123 | 0.083 | 0.15 | 0.129 | -0.01 | 2.628 | -0.072 | -0.041 | -0.337 | -0.056 | -0.175 | 0 | -727.785 | -24,995 | -429.709 | -77.808 | 77.717 | -53.08 | -44.481 | -46.663 | -53.564 | -42.618 |
| Belastingkosten
| 7.935 | 20.014 | -499.408 | -2.749 | 4.305 | 1.018 | 6.084 | 1.39 | 0.718 | 1.14 | -1.871 | 1.155 | 0.697 | 0.493 | 0.568 | 407.365 | 80.938 | 75.8 | 157.419 | 19.727 | -1.991 | 1.685 | -372.713 | -3.884 | -9.702 | -111.045 | -334.025 | -0.457 | 2.607 | 2.89 | 6.983 | 0.12 | -2.893 | 3.918 | -16.19 | -3.906 | 13.298 | 3.197 | -12.043 | 4.888 | 0.764 | 2.609 | -6.335 | -7.281 | 1.124 | -5.142 | 16.782 | -7.626 | -4.74 | -0.117 | -31.153 | 4.27 | 5.231 | 2.106 | 4.438 | 9.019 | 1.921 | 5.069 | -22.613 | -9.829 | 19.547 | 15.894 | 98.776 | -16.866 | -138.121 | -4.712 | 22.248 | 9.383 | 13.885 | 23.569 | 49.795 | 120.397 | 0.309 | 36.518 | -86.979 | 27.931 | 19.609 | -4.033 | 95.656 | -1.508 | 23.807 | -2.166 | -14.843 | 1.569 | -0.858 | -2.31 | -1.571 | -0.489 |
| Nettowinst
| 111.943 | 144.216 | 729.156 | -116.678 | 105.184 | 12.332 | 32.411 | -207.791 | -213.422 | -254.61 | -177.19 | -166.249 | -131.369 | -280.978 | -269.502 | -758.142 | -637.564 | -402.037 | -72.942 | -3.496 | 94.551 | 104.872 | 476.616 | 156.115 | 155.756 | -204.307 | 491.682 | 79.767 | 74.916 | 100.816 | 113.8 | -17.437 | 70.391 | 75.221 | 87.221 | 73.766 | 56.46 | -44.601 | 109.346 | 191.406 | 203.906 | 226.896 | 213.884 | 182.02 | 129.785 | 202.963 | 111.373 | 112.035 | 138.064 | 140.564 | 190.473 | 127.063 | 122.031 | 173.804 | 114.242 | -33.508 | 52.405 | 26.988 | -5.221 | 34.21 | 25.479 | -33.814 | -159.634 | 51.13 | 271.993 | 46.717 | 65.453 | 44.74 | 89.55 | 58.405 | -55.423 | 715.656 | -20.07 | -11.434 | -3.857 | -14.19 | -35.162 | -37.627 | -127.714 | -22.706 | -41.919 | -13.248 | -12.367 | -14.843 | -12.677 | -9.006 | -10.743 | -8.194 |
| Nettowinstmarge
| 0.065 | 0.077 | 0.396 | -0.07 | 0.066 | 0.009 | 0.032 | -0.234 | -0.235 | -0.267 | -0.168 | -0.167 | -0.133 | -0.387 | -0.393 | -2.047 | -7.44 | -0.422 | -0.044 | -0.002 | 0.057 | 0.063 | 0.282 | 0.091 | 0.097 | -0.119 | 0.291 | 0.049 | 0.049 | 0.068 | 0.088 | -0.016 | 0.067 | 0.075 | 0.092 | 0.074 | 0.054 | -0.041 | 0.096 | 0.14 | 0.144 | 0.15 | 0.141 | 0.131 | 0.097 | 0.147 | 0.086 | 0.042 | 0.11 | 0.107 | 0.142 | 0.098 | 0.089 | 0.138 | 0.092 | -0.033 | 0.051 | 0.03 | -0.006 | 0.044 | 0.035 | -0.046 | -0.26 | 0.066 | 0.33 | 0.06 | 0.092 | 0.068 | 0.13 | 0.092 | -0.098 | 2.25 | -0.073 | -0.041 | -0.014 | -0.056 | -0.175 | 0 | 1,193.589 | -22,706 | -406.981 | -66.909 | -44.326 | -56.87 | -44.481 | -46.663 | -48.832 | -39.585 |
| WPA (Winst Per Aandeel)
| 1.01 | 1.3 | 6.53 | -1.03 | 0.93 | 0.11 | 0.29 | -1.85 | -1.87 | -2.21 | -1.54 | -1.45 | -1.15 | -2.53 | -2.52 | -7.1 | -5.97 | -3.77 | -0.68 | -0.033 | 0.88 | 0.98 | 4.43 | 1.44 | 1.44 | -1.99 | 4.8 | 0.78 | 0.73 | 0.99 | 1.12 | -0.17 | 0.69 | 0.74 | 0.86 | 0.95 | 0.56 | -0.44 | 1.08 | 1.9 | 2.02 | 2.25 | 2.12 | 1.81 | 1.29 | 2.02 | 1.11 | 1.12 | 1.38 | 1.25 | 1.69 | 1.02 | 0.98 | 1.4 | 0.92 | -0.27 | 0.43 | 0.22 | -0.043 | 0.28 | 0.21 | -0.3 | -1.42 | 0.5 | 2.45 | 0.42 | 0.58 | 0.42 | 0.88 | 0.58 | -0.55 | 7.12 | -0.2 | -0.12 | -0.039 | -0.14 | -0.36 | -0.38 | -1.37 | -0.26 | -0.49 | -0.16 | -0.15 | -0.18 | -0.16 | -0.12 | -0.14 | -0.2 |
| Verwaterde WPA
| 0.91 | 1.3 | 6.36 | -1.03 | 0.84 | -0.02 | 0.29 | -1.84 | -1.86 | -2.21 | -1.54 | -1.45 | -1.15 | -2.53 | -2.52 | -7.1 | -5.97 | -3.77 | -0.68 | -0.033 | 0.88 | 0.98 | 4.41 | 1.44 | 1.44 | -1.99 | 4.77 | 0.78 | 0.73 | 0.99 | 1.12 | -0.17 | 0.69 | 0.74 | 0.86 | 0.95 | 0.56 | -0.44 | 1.07 | 1.88 | 2 | 2.22 | 2.1 | 1.79 | 1.28 | 2 | 1.1 | 1.11 | 1.37 | 1.23 | 1.67 | 1.01 | 0.97 | 1.39 | 0.91 | -0.27 | 0.42 | 0.22 | -0.043 | 0.28 | 0.21 | -0.3 | -1.42 | 0.49 | 2.42 | 0.41 | 0.58 | 0.41 | 0.82 | 0.54 | -0.49 | 6.43 | -0.2 | -0.12 | -0.039 | -0.14 | -0.36 | -0.38 | -1.3 | -0.26 | -0.49 | -0.16 | -0.15 | -0.18 | -0.16 | -0.12 | -0.14 | -0.2 |
| EBITDA
| 447.621 | 575.359 | 536.898 | 382.744 | 468.009 | 338.128 | 140.307 | 125.539 | 103.532 | 121.564 | 59.28 | 82.169 | 160.059 | -0.8 | 22.349 | -87.171 | -330.967 | -23.148 | 426.973 | 356.773 | 383.895 | 395.436 | 430.252 | 465.435 | 432.137 | 450.34 | 446.989 | 388.437 | 374.563 | 377.304 | 391.089 | 184.271 | 247.922 | 235.799 | 244.275 | 250.052 | 253.075 | 273.451 | 297.143 | 418.822 | 428.289 | 468.188 | 468.793 | 414.542 | 379.5 | 437.099 | 361.437 | 345.315 | 360.325 | 354.534 | 372.169 | 343.406 | 316.926 | 386.252 | 331.477 | 232.355 | 250.185 | 221.973 | 150.65 | 182.5 | 180.082 | 128.926 | 71.935 | 146.464 | 214.714 | 165.217 | 186.205 | 176.925 | 181.854 | 164.385 | -702.384 | -847.452 | 81.877 | 64.949 | 64.188 | 57.968 | 16.32 | -34.814 | 108.881 | -17.969 | 24.117 | -10.427 | -11.499 | -2.237 | -9.555 | -8.323 | -10.363 | -6.377 |
| EBITDA ratio
| 0.258 | 0.309 | 0.292 | 0.229 | 0.293 | 0.238 | 0.14 | 0.141 | 0.114 | 0.128 | 0.056 | 0.083 | 0.162 | -0.001 | 0.033 | -0.235 | -3.862 | -0.024 | 0.258 | 0.217 | 0.231 | 0.239 | 0.255 | 0.272 | 0.269 | 0.263 | 0.265 | 0.241 | 0.245 | 0.256 | 0.301 | 0.166 | 0.234 | 0.236 | 0.258 | 0.251 | 0.243 | 0.25 | 0.261 | 0.306 | 0.303 | 0.309 | 0.308 | 0.298 | 0.285 | 0.317 | 0.28 | 0.128 | 0.288 | 0.27 | 0.277 | 0.265 | 0.232 | 0.306 | 0.268 | 0.231 | 0.242 | 0.244 | 0.186 | 0.236 | 0.249 | 0.174 | 0.117 | 0.19 | 0.26 | 0.212 | 0.262 | 0.271 | 0.264 | 0.259 | -1.246 | -2.664 | 0.3 | 0.234 | 0.238 | 0.231 | 0.081 | 0 | -1,017.579 | -17,969 | 234.146 | -52.662 | -41.215 | -8.571 | -33.526 | -43.124 | -47.105 | -30.807 |