United States Steel Corporation
NYSE:X
33.3 (USD) • At close January 7, 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
| 3,840 | 4,117 | 4,190 | 4,144 | 4,431 | 5,008 | 4,470 | 4,338 | 5,203 | 6,290 | 5,234 | 5,622 | 5,964 | 5,025 | 3,664 | 2,562 | 2,340 | 2,091 | 2,748 | 2,824 | 3,069 | 3,545 | 3,499 | 3,691 | 3,729 | 3,609 | 3,149 | 3,133 | 3,248 | 3,144 | 2,725 | 2,650 | 2,686 | 2,584 | 2,341 | 2,572 | 2,830 | 2,900 | 3,272 | 4,072 | 4,587 | 4,400 | 4,448 | 4,269 | 4,131 | 4,429 | 4,595 | 4,487 | 4,652 | 5,017 | 5,172 | 4,819 | 5,081 | 5,120 | 4,864 | 4,300 | 4,497 | 4,681 | 3,896 | 3,354 | 2,817 | 2,127 | 2,750 | 4,565 | 7,312 | 6,744 | 5,196 | 4,535 | 4,354 | 4,228 | 3,756 | 3,774 | 4,106 | 4,107 | 3,728 | 3,470 | 3,200 | 3,582 | 3,761 | 3,890 | 3,707 | 3,448 | 2,906 | 2,613 | 2,506 | 2,311 | 1,898 | 1,852 | 1,905 | 1,761 | 1,431 | 1,325 | 1,645 | 1,737 | 1,564 | 1,590 | 1,417 | 1,585 | 1,540 | 1,454 | 1,377 | 1,303 | 1,246 | 1,342 | 1,483 | 1,689 | 1,670 | 1,751 | 1,722 | 1,721 | 1,620 | 1,765 | 1,611 | 1,580 | 1,591 | 1,647 | 1,609 | 1,623 | 1,577 | 1,643 | 1,505 | 1,534 | 1,384 | 1,548 | 1,429 | 1,427 | 1,208 | 1,242 | 1,271 | 1,265 | 1,169 | 1,306 | 1,281 | 1,161 | 1,116 | 1,518.3 | 1,518.3 | 1,518.2 | 1,518.2 |
Kosten van de omzet
| 3,448 | 3,832 | 3,857 | 3,851 | 3,838 | 4,161 | 3,953 | 3,934 | 4,359 | 4,661 | 3,823 | 3,900 | 3,881 | 3,678 | 3,080 | 2,384 | 2,295 | 2,274 | 2,605 | 2,781 | 2,902 | 3,227 | 3,172 | 3,204 | 3,172 | 3,121 | 2,808 | 2,749 | 2,829 | 2,725 | 2,561 | 2,430 | 2,360 | 2,397 | 2,436 | 2,629 | 2,654 | 2,792 | 3,066 | 3,466 | 3,848 | 4,097 | 4,038 | 3,911 | 3,749 | 4,114 | 4,242 | 4,216 | 4,311 | 4,477 | 4,626 | 4,664 | 4,560 | 4,498 | 4,621 | 4,115 | 4,321 | 4,184 | 3,639 | 3,348 | 2,902 | 2,340 | 3,007 | 3,887 | 5,752 | 5,497 | 4,643 | 4,110 | 3,749 | 3,595 | 3,179 | 3,223 | 3,308 | 3,339 | 3,098 | 2,969 | 2,808 | 2,925 | 2,873 | 3,072 | 2,967 | 2,816 | 2,524 | 1,903 | 2,743 | 2,091 | 1,732 | 1,640 | 1,611 | 1,571 | 1,336 | 1,433 | 1,540 | 1,599 | 1,549 | 1,553 | 1,299 | 1,417 | 1,387 | 1,322 | 1,289 | 1,160 | 1,157 | 1,207 | 1,312 | 1,436 | 1,455 | 1,487 | 1,433 | 1,438 | 1,404 | 1,507 | 1,423 | 1,484 | 1,415 | 1,452 | 1,372 | 1,393 | 1,348 | 1,399 | 1,297 | 1,343 | 1,303 | 1,371 | 1,248 | 1,269 | 1,074 | 1,436 | 1,165 | 1,125 | 1,050 | 1,796 | 1,163 | 1,107 | 1,162 | 0 | 0 | 0 | 0 |
Brutowinst
| 392 | 285 | 333 | 293 | 593 | 847 | 517 | 404 | 844 | 1,629 | 1,411 | 1,722 | 2,083 | 1,347 | 584 | 178 | 45 | -183 | 143 | 43 | 167 | 318 | 327 | 487 | 557 | 488 | 341 | 384 | 419 | 419 | 164 | 220 | 326 | 187 | -95 | -57 | 176 | 108 | 206 | 606 | 739 | 303 | 410 | 358 | 382 | 315 | 353 | 271 | 341 | 540 | 546 | 155 | 521 | 622 | 243 | 185 | 176 | 497 | 257 | 6 | -85 | -213 | -257 | 678 | 1,560 | 1,247 | 553 | 425 | 605 | 633 | 577 | 551 | 798 | 768 | 630 | 501 | 392 | 657 | 888 | 818 | 740 | 632 | 382 | 710 | -237 | 220 | 166 | 212 | 294 | 190 | 95 | -108 | 105 | 138 | 15 | 37 | 118 | 168 | 153 | 132 | 88 | 143 | 89 | 135 | 171 | 253 | 215 | 264 | 289 | 283 | 216 | 258 | 188 | 96 | 176 | 195 | 237 | 230 | 229 | 244 | 208 | 191 | 81 | 177 | 181 | 158 | 134 | -194 | 106 | 140 | 119 | -490 | 118 | 54 | -46 | 1,518.3 | 1,518.3 | 1,518.2 | 1,518.2 |
Brutowinstmarge
| 0.102 | 0.069 | 0.079 | 0.071 | 0.134 | 0.169 | 0.116 | 0.093 | 0.162 | 0.259 | 0.27 | 0.306 | 0.349 | 0.268 | 0.159 | 0.069 | 0.019 | -0.088 | 0.052 | 0.015 | 0.054 | 0.09 | 0.093 | 0.132 | 0.149 | 0.135 | 0.108 | 0.123 | 0.129 | 0.133 | 0.06 | 0.083 | 0.121 | 0.072 | -0.041 | -0.022 | 0.062 | 0.037 | 0.063 | 0.149 | 0.161 | 0.069 | 0.092 | 0.084 | 0.092 | 0.071 | 0.077 | 0.06 | 0.073 | 0.108 | 0.106 | 0.032 | 0.103 | 0.121 | 0.05 | 0.043 | 0.039 | 0.106 | 0.066 | 0.002 | -0.03 | -0.1 | -0.093 | 0.149 | 0.213 | 0.185 | 0.106 | 0.094 | 0.139 | 0.15 | 0.154 | 0.146 | 0.194 | 0.187 | 0.169 | 0.144 | 0.123 | 0.183 | 0.236 | 0.21 | 0.2 | 0.183 | 0.131 | 0.272 | -0.095 | 0.095 | 0.087 | 0.114 | 0.154 | 0.108 | 0.066 | -0.082 | 0.064 | 0.079 | 0.01 | 0.023 | 0.083 | 0.106 | 0.099 | 0.091 | 0.064 | 0.11 | 0.071 | 0.101 | 0.115 | 0.15 | 0.129 | 0.151 | 0.168 | 0.164 | 0.133 | 0.146 | 0.117 | 0.061 | 0.111 | 0.118 | 0.147 | 0.142 | 0.145 | 0.149 | 0.138 | 0.125 | 0.059 | 0.114 | 0.127 | 0.111 | 0.111 | -0.156 | 0.083 | 0.111 | 0.102 | -0.375 | 0.092 | 0.047 | -0.041 | 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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134 | 0 | 62 | 72 | 66 | 63 | 82 | 78 | 85 | 81 | 92 | 78 | 110 | 89 | 79 | 97 | 49 | 73 | 64 | 69 | 107 | 99 | 107 | 102 | 117 | 125 | 143 | 138 | 161 | 153 | 151 | 145 | 142 | 166 | 173 | 173 | 183 | 181 | 189 | 180 | 162 | 148 | 152 | 148 | 158 | 163 | 154 | 143 | 161 | 151 | 171 | 142 | 178 | 134 | 138 | 139 | 146 | 144 | 156 | 158 | 192 | 161 | 176 | 169 | 218 | 172 | 169 | 190 | 83 | 319 | 142 | 129 | 173 | 74 | 100 | 71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 104 | 105 | 119 | 181 | 118 | 103 | 99 | 98 | 95 | 112 | 117 | 110 | 108 | 106 | 96 | 75 | 65 | 62 | 72 | 66 | 63 | 82 | 78 | 85 | 81 | 92 | 78 | 110 | 89 | 79 | 97 | 49 | 73 | 64 | 69 | 81 | 99 | 107 | 102 | 117 | 125 | 143 | 138 | 161 | 153 | 151 | 145 | 142 | 166 | 173 | 173 | 183 | 181 | 189 | 180 | 162 | 148 | 152 | 148 | 158 | 163 | 154 | 143 | 155 | 151 | 171 | 142 | 178 | 134 | 138 | 139 | 146 | 144 | 156 | 158 | 192 | 161 | 176 | 169 | 218 | 172 | 169 | 190 | 83 | 319 | 142 | 129 | 173 | 74 | 100 | 71 | 73 | 51 | 19 | -16 | -47 | -56 | -57 | -63 | -57 | -61 | -95 | -70 | -51 | -51 | -53 | -46 | -37 | -30 | -33 | -37 | -44 | -41 | -39 | -41 | -31 | -34 | -32 | -37 | -30 | -30 | -31 | -30 | -23 | -22 | -30 | -33 | -36 | -29 | -29 | -28 | 0 | -25 | -24 | -31 | 0 | 0 | 0 | 0 |
Overige kosten
| 253 | -19 | 13 | 343 | 198 | 180 | 213 | 184 | 60 | 192 | 197 | -52 | 37 | 29 | 31 | 2 | 6 | 8 | 8 | -22 | -23 | -23 | -23 | -16 | -19 | -17 | -17 | 122 | 118 | 116 | 137 | 122 | 125 | 129 | 129 | 130 | 135 | 137 | 144 | 126 | 158 | 165 | 166 | 164 | 174 | 169 | 177 | 164 | 162 | 158 | 161 | 166 | 168 | 168 | 168 | 160 | 161 | 158 | 164 | 170 | 164 | 124 | 154 | -2 | 139 | 157 | 153 | 141 | 125 | 117 | 104 | 93 | 112 | 112 | 111 | 88 | 81 | 87 | 96 | 84 | 94 | 90 | 89 | 35 | 140 | 48 | 84 | 81 | 84 | 54 | 88 | -187 | 0 | 146 | 132 | 197 | 127 | 139 | 132 | 122 | 135 | 136 | 126 | 106 | 131 | 133 | 125 | 136 | 135 | 139 | 133 | 127 | 126 | 134 | 136 | 126 | 137 | 133 | 132 | 131 | 132 | 134 | 135 | 132 | 132 | 132 | 127 | 126 | 123 | 124 | 123 | -2 | 113 | 110 | 112 | -5,598 | 0 | 0 | 0 |
Bedrijfskosten
| 357 | 124 | 106 | 524 | 316 | 319 | 312 | 282 | 278 | 304 | 314 | 304 | 297 | 304 | 278 | 237 | 227 | 221 | 237 | 213 | 225 | 231 | 221 | 219 | 206 | 223 | 206 | 234 | 207 | 195 | 234 | 171 | 198 | 193 | 198 | 211 | 234 | 244 | 246 | 243 | 283 | 308 | 304 | 325 | 327 | 320 | 322 | 306 | 328 | 331 | 334 | 349 | 349 | 357 | 348 | 322 | 309 | 310 | 312 | 328 | 327 | 278 | 297 | 153 | 290 | 328 | 295 | 319 | 259 | 255 | 243 | 239 | 256 | 268 | 269 | 280 | 242 | 263 | 265 | 302 | 266 | 259 | 279 | 118 | 459 | 190 | 213 | 254 | 158 | 154 | 159 | 230 | 145 | 165 | 116 | 150 | 71 | 82 | 69 | 65 | 74 | 41 | 56 | 55 | 80 | 80 | 79 | 99 | 105 | 106 | 96 | 83 | 85 | 95 | 95 | 95 | 103 | 101 | 95 | 101 | 102 | 103 | 105 | 109 | 110 | 102 | 94 | 90 | 94 | 95 | 95 | -2 | 88 | 86 | 81 | -5,598 | 0 | 0 | 0 |
Bedrijfsresultaat
| 36 | 161 | 227 | -231 | 277 | 564 | 208 | 117 | 626 | 1,469 | 1,112 | 1,077 | 1,712 | 960 | 215 | -57 | -182 | -404 | -94 | -170 | -58 | 87 | 106 | 268 | 351 | 265 | 135 | 152 | 212 | 313 | -98 | -64 | 132 | 28 | -261 | -306 | -170 | -392 | -187 | 397 | -141 | 35 | 122 | -229 | -1,702 | -7 | 38 | 5 | 62 | 253 | -73 | -160 | 199 | 300 | -91 | -114 | -138 | 198 | -57 | -329 | -412 | -465 | -478 | 549 | 1,327 | 954 | 266 | 116 | 360 | 391 | 346 | 341 | 561 | 514 | 369 | 227 | 159 | 413 | 640 | 547 | 494 | 388 | 151 | -34 | -694 | 42 | -44 | 2 | 140 | 47 | -61 | -252 | -25 | -27 | -101 | -113 | 47 | 86 | 84 | 67 | 14 | 102 | 33 | 80 | 91 | 173 | 136 | 165 | 184 | 177 | 120 | 175 | 103 | 1 | 81 | 100 | 134 | 129 | 134 | 143 | 106 | 88 | -24 | 68 | 71 | 56 | 40 | -284 | 12 | 45 | 24 | -488 | 30 | -32 | -127 | -4,079.7 | 1,518.3 | 1,518.2 | 1,518.2 |
Bedrijfsresultaat ratio
| 0.009 | 0.039 | 0.054 | -0.056 | 0.063 | 0.113 | 0.047 | 0.027 | 0.12 | 0.234 | 0.212 | 0.192 | 0.287 | 0.191 | 0.059 | -0.022 | -0.078 | -0.193 | -0.034 | -0.06 | -0.019 | 0.025 | 0.03 | 0.073 | 0.094 | 0.073 | 0.043 | 0.049 | 0.065 | 0.1 | -0.036 | -0.024 | 0.049 | 0.011 | -0.111 | -0.119 | -0.06 | -0.135 | -0.057 | 0.097 | -0.031 | 0.008 | 0.027 | -0.054 | -0.412 | -0.002 | 0.008 | 0.001 | 0.013 | 0.05 | -0.014 | -0.033 | 0.039 | 0.059 | -0.019 | -0.027 | -0.031 | 0.042 | -0.015 | -0.098 | -0.146 | -0.219 | -0.174 | 0.12 | 0.181 | 0.141 | 0.051 | 0.026 | 0.083 | 0.092 | 0.092 | 0.09 | 0.137 | 0.125 | 0.099 | 0.065 | 0.05 | 0.115 | 0.17 | 0.141 | 0.133 | 0.113 | 0.052 | -0.013 | -0.277 | 0.018 | -0.023 | 0.001 | 0.073 | 0.027 | -0.043 | -0.19 | -0.015 | -0.016 | -0.065 | -0.071 | 0.033 | 0.054 | 0.055 | 0.046 | 0.01 | 0.078 | 0.026 | 0.06 | 0.061 | 0.102 | 0.081 | 0.094 | 0.107 | 0.103 | 0.074 | 0.099 | 0.064 | 0.001 | 0.051 | 0.061 | 0.083 | 0.079 | 0.085 | 0.087 | 0.07 | 0.057 | -0.017 | 0.044 | 0.05 | 0.039 | 0.033 | -0.229 | 0.009 | 0.036 | 0.021 | -0.374 | 0.023 | -0.028 | -0.114 | -2.687 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 73 | 58 | -18 | -165 | 64 | 57 | -210 | -145 | -165 | -65 | -227 | -403 | 476 | -68 | -214 | -151 | -76 | -190 | -316 | -402 | -70 | -26 | -44 | -15 | -37 | -39 | -116 | -82 | -65 | -95 | -91 | -276 | -57 | -81 | -162 | -376 | 84 | -57 | -27 | -50 | -60 | -64 | -69 | -75 | -85 | -68 | -104 | -64 | -45 | -82 | -50 | -85 | -144 | -13 | 21 | -94 | 78 | -150 | -108 | -56 | -25 | -9 | -71 | 4 | -46 | -25 | 32 | -44 | -22 | -34 | -5 | -25 | -7 | -14 | -16 | -26 | -5 | -60 | -17 | 23 | -4 | -86 | -52 | -24 | -26 | 12 | -38 | -30 | -32 | -19 | -34 | -67 | -38 | -48 | 12 | -76 | -27 | 2 | -24 | -15 | -63 | -19 | -43 | 33 | 4 | 22 | -2 | 70 | -9 | -21 | 0 | -2 | -10 | 39 | -20 | -20 | 1 | -7 | -18 | -5 | -23 | -7 | -30 | 166 | -40 | -555 | -16 | -75 | -39 | -34 | -43 | 283 | -23 | -33 | -366 | 4,079.7 | -1,518.3 | -1,518.2 | -1,518.2 |
Inkomen voor belasting
| 109 | 239 | 209 | -165 | 341 | 621 | 250 | 225 | 644 | 1,262 | 1,128 | 1,015 | 2,262 | 975 | 92 | -45 | -258 | -594 | -410 | -447 | -128 | 61 | 62 | 253 | 314 | 226 | 19 | 70 | 147 | 245 | -161 | -107 | 70 | -53 | -326 | -393 | -223 | -447 | -249 | 347 | -201 | -29 | 53 | -304 | -1,787 | -75 | -66 | -59 | 17 | 171 | -123 | -263 | 55 | 287 | -70 | -208 | -60 | 48 | -165 | -385 | -437 | -474 | -549 | 526 | 1,281 | 929 | 298 | 72 | 338 | 357 | 341 | 316 | 554 | 500 | 353 | 201 | 143 | 350 | 618 | 570 | 490 | 302 | 99 | -58 | -720 | 54 | -82 | -28 | 108 | 28 | -95 | -319 | -63 | -75 | -89 | -189 | 33 | 88 | 67 | 52 | -49 | 83 | -10 | 113 | 95 | 195 | 134 | 235 | 175 | 156 | 120 | 173 | 93 | 40 | 61 | 80 | 135 | 122 | 116 | 138 | 83 | 81 | -54 | 234 | 31 | -499 | 24 | -359 | -27 | 11 | -19 | -205 | 7 | -65 | -493 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.028 | 0.058 | 0.05 | -0.04 | 0.077 | 0.124 | 0.056 | 0.052 | 0.124 | 0.201 | 0.216 | 0.181 | 0.379 | 0.194 | 0.025 | -0.018 | -0.11 | -0.284 | -0.149 | -0.158 | -0.042 | 0.017 | 0.018 | 0.069 | 0.084 | 0.063 | 0.006 | 0.022 | 0.045 | 0.078 | -0.059 | -0.04 | 0.026 | -0.021 | -0.139 | -0.153 | -0.079 | -0.154 | -0.076 | 0.085 | -0.044 | -0.007 | 0.012 | -0.071 | -0.433 | -0.017 | -0.014 | -0.013 | 0.004 | 0.034 | -0.024 | -0.055 | 0.011 | 0.056 | -0.014 | -0.048 | -0.013 | 0.01 | -0.042 | -0.115 | -0.155 | -0.223 | -0.2 | 0.115 | 0.175 | 0.138 | 0.057 | 0.016 | 0.078 | 0.084 | 0.091 | 0.084 | 0.135 | 0.122 | 0.095 | 0.058 | 0.045 | 0.098 | 0.164 | 0.147 | 0.132 | 0.088 | 0.034 | -0.022 | -0.287 | 0.023 | -0.043 | -0.015 | 0.057 | 0.016 | -0.066 | -0.241 | -0.038 | -0.043 | -0.057 | -0.119 | 0.023 | 0.056 | 0.044 | 0.036 | -0.036 | 0.064 | -0.008 | 0.084 | 0.064 | 0.115 | 0.08 | 0.134 | 0.102 | 0.091 | 0.074 | 0.098 | 0.058 | 0.025 | 0.038 | 0.049 | 0.084 | 0.075 | 0.074 | 0.084 | 0.055 | 0.053 | -0.039 | 0.151 | 0.022 | -0.35 | 0.02 | -0.289 | -0.021 | 0.009 | -0.016 | -0.157 | 0.005 | -0.056 | -0.442 | 0 | 0 | 0 | 0 |
Belastingkosten
| -10 | 56 | 38 | -85 | 42 | 144 | 51 | 51 | 154 | 284 | 246 | -54 | 260 | -37 | 1 | -94 | -24 | -5 | -19 | 233 | -44 | -7 | 8 | -339 | 23 | 12 | 1 | -89 | 90 | -16 | 19 | -2 | 19 | -7 | 14 | 606 | -50 | -186 | -174 | 72 | 6 | -11 | 1 | -182 | 4 | 3 | 7 | -8 | -27 | 70 | 96 | -37 | 33 | 65 | 16 | 41 | -9 | 72 | -7 | -117 | -130 | -82 | -110 | 210 | 339 | 255 | 58 | 31 | 68 | 53 | 66 | 7 | 136 | 91 | 90 | 89 | 28 | 93 | 155 | 88 | 126 | 86 | 51 | -36 | -366 | -3 | -49 | -39 | 2 | 1 | -12 | -145 | -40 | -45 | -98 | -50 | 14 | 32 | 24 | 16 | -18 | 28 | -1 | 37 | 30 | 59 | 47 | 83 | 59 | 59 | 33 | 46 | 23 | 8 | 15 | 18 | 49 | 41 | 42 | 48 | -7 | 25 | -19 | 119 | -5 | -166 | 11 | -102 | -20 | 5 | -6 | -40 | 2 | -26 | -185 | -77.5 | -77.5 | -77.5 | -77.5 |
Nettowinst
| 119 | 183 | 171 | -80 | 299 | 477 | 199 | 174 | 490 | 978 | 882 | 1,069 | 2,002 | 1,012 | 91 | 49 | -234 | -589 | -391 | -680 | -84 | 68 | 54 | 592 | 291 | 214 | 18 | 159 | 147 | 261 | -180 | -105 | 51 | -46 | -340 | -999 | -173 | -261 | -75 | 275 | -207 | -18 | 52 | -122 | -1,791 | -78 | -73 | -50 | 44 | 101 | -219 | -226 | 22 | 222 | -86 | -249 | -51 | -25 | -157 | -267 | -303 | -392 | -439 | 290 | 919 | 668 | 235 | 35 | 269 | 302 | 273 | 297 | 417 | 404 | 256 | 103 | 93 | 249 | 459 | 468 | 354 | 211 | 58 | -22 | -354 | -49 | -38 | 11 | 106 | 27 | -83 | -174 | -23 | -30 | 9 | -139 | 19 | 56 | 43 | 34 | -31 | 55 | -14 | 76 | 65 | 136 | 87 | 142 | 116 | 107 | 87 | 129 | 70 | 32 | 46 | 61 | 85 | 81 | 74 | 90 | 90 | 56 | -35 | 46 | 36 | -333 | 13 | -1,592 | -7 | 6 | -13 | -165 | 5 | -39 | -308 | 77.5 | 77.5 | 77.5 | 77.5 |
Nettowinstmarge
| 0.031 | 0.044 | 0.041 | -0.019 | 0.067 | 0.095 | 0.045 | 0.04 | 0.094 | 0.155 | 0.169 | 0.19 | 0.336 | 0.201 | 0.025 | 0.019 | -0.1 | -0.282 | -0.142 | -0.241 | -0.027 | 0.019 | 0.015 | 0.16 | 0.078 | 0.059 | 0.006 | 0.051 | 0.045 | 0.083 | -0.066 | -0.04 | 0.019 | -0.018 | -0.145 | -0.388 | -0.061 | -0.09 | -0.023 | 0.068 | -0.045 | -0.004 | 0.012 | -0.029 | -0.434 | -0.018 | -0.016 | -0.011 | 0.009 | 0.02 | -0.042 | -0.047 | 0.004 | 0.043 | -0.018 | -0.058 | -0.011 | -0.005 | -0.04 | -0.08 | -0.108 | -0.184 | -0.16 | 0.064 | 0.126 | 0.099 | 0.045 | 0.008 | 0.062 | 0.071 | 0.073 | 0.079 | 0.102 | 0.098 | 0.069 | 0.03 | 0.029 | 0.07 | 0.122 | 0.12 | 0.095 | 0.061 | 0.02 | -0.008 | -0.141 | -0.021 | -0.02 | 0.006 | 0.056 | 0.015 | -0.058 | -0.131 | -0.014 | -0.017 | 0.006 | -0.087 | 0.013 | 0.035 | 0.028 | 0.023 | -0.023 | 0.042 | -0.011 | 0.057 | 0.044 | 0.081 | 0.052 | 0.081 | 0.067 | 0.062 | 0.054 | 0.073 | 0.043 | 0.02 | 0.029 | 0.037 | 0.053 | 0.05 | 0.047 | 0.055 | 0.06 | 0.037 | -0.025 | 0.03 | 0.025 | -0.233 | 0.011 | -1.282 | -0.006 | 0.005 | -0.011 | -0.126 | 0.004 | -0.034 | -0.276 | 0.051 | 0.051 | 0.051 | 0.051 |
WPA (Winst Per Aandeel)
| 0.54 | 0.81 | 0.76 | -0.36 | 1.34 | 2.11 | 0.88 | 0.75 | 2.07 | 3.42 | 3.02 | 3.97 | 7.41 | 3.75 | 0.36 | 0.22 | -1.06 | -3.36 | -2.3 | -4 | -0.49 | 0.39 | 0.31 | 3.36 | 1.64 | 1.21 | 0.1 | 0.91 | 0.84 | 1.49 | -1.03 | -0.61 | 0.32 | -0.32 | -2.32 | -6.83 | -1.18 | -1.79 | -0.52 | 1.89 | -1.42 | -0.12 | 0.36 | -0.84 | -12.38 | -0.54 | -0.51 | -0.35 | 0.3 | 0.7 | -1.52 | -1.57 | 0.15 | 1.54 | -0.6 | -1.73 | -0.36 | -0.17 | -1.09 | -1.86 | -2.11 | -2.91 | -3.78 | 2.65 | 7.84 | 5.69 | 2 | 0.3 | 2.28 | 2.55 | 2.31 | 2.51 | 3.44 | 3.6 | 2.31 | 0.95 | 0.77 | 2.14 | 3.95 | 4.1 | 3.08 | 1.82 | 0.51 | -0.21 | -3.43 | -0.47 | -0.37 | 0.11 | 1.04 | 0.28 | -0.93 | -1.95 | -0.26 | -0.34 | 0.1 | -1.57 | 0.19 | 0.62 | 0.45 | 0.38 | -0.35 | 0.6 | -0.16 | 0.85 | 0.72 | 1.53 | 0.98 | 1.64 | 1.32 | 1.23 | 0.96 | 1.53 | 0.76 | 0.32 | 0.49 | 0.75 | 0.98 | 0.99 | 0.89 | 1.18 | 1.11 | 0.65 | -0.48 | 0.63 | 0.44 | -5.54 | 0.18 | -26.05 | -0.11 | 0.1 | -0.27 | -3.43 | 0.09 | -0.77 | -6.06 | 1.52 | 1.5 | 1.5 | 1.5 |
Verwaterde WPA
| 0.48 | 0.72 | 0.68 | -0.36 | 1.19 | 1.88 | 0.77 | 0.71 | 1.85 | 3.41 | 3.01 | 3.75 | 6.97 | 3.53 | 0.35 | 0.22 | -1.06 | -3.36 | -2.3 | -4 | -0.49 | 0.39 | 0.31 | 3.34 | 1.62 | 1.2 | 0.1 | 0.9 | 0.83 | 1.48 | -1.03 | -0.61 | 0.32 | -0.31 | -2.32 | -6.83 | -1.18 | -1.79 | -0.51 | 1.83 | -1.42 | -0.12 | 0.34 | -0.84 | -12.38 | -0.54 | -0.51 | -0.35 | 0.28 | 0.62 | -1.52 | -1.57 | 0.15 | 1.33 | -0.6 | -1.73 | -0.36 | -0.17 | -1.09 | -1.86 | -2.11 | -2.91 | -3.78 | 2.65 | 7.79 | 5.65 | 1.98 | 0.3 | 2.27 | 2.54 | 2.3 | 2.5 | 3.42 | 3.22 | 2.04 | 0.82 | 0.71 | 1.91 | 3.48 | 3.58 | 2.72 | 1.62 | 0.47 | -0.18 | -3.43 | -0.47 | -0.37 | 0.11 | 1.04 | 0.28 | -0.93 | -1.94 | -0.26 | -0.34 | 0.1 | -1.57 | 0.19 | 0.62 | 0.45 | 0.38 | -0.35 | 0.59 | -0.16 | 0.85 | 0.71 | 1.46 | 0.95 | 1.59 | 1.25 | 1.06 | 0.93 | 1.48 | 0.75 | 0.32 | 0.48 | 0.73 | 0.94 | 0.95 | 0.86 | 1.14 | 1.05 | 0.64 | -0.48 | 0.63 | 0.44 | -5.54 | 0.18 | -26.05 | -0.11 | 0.1 | -0.27 | -3.43 | 0.09 | -0.77 | -6.06 | 1.52 | 1.5 | 1.5 | 1.5 |
EBITDA
| 349 | 458 | 421 | 85 | 587 | 865 | 498 | 454 | 880 | 1,499 | 1,376 | 1,281 | 2,533 | 1,261 | 373 | 108 | -12 | -371 | -200 | -231 | 65 | 242 | 239 | 389 | 472 | 378 | 197 | 281 | 330 | 421 | 34 | 86 | 254 | 136 | -144 | -357 | -31 | -256 | -54 | 495 | 14 | 196 | 280 | -72 | -1,553 | 153 | 190 | 136 | 225 | 401 | 89 | -31 | 274 | 506 | 149 | 10 | 153 | 262 | 43 | -175 | -224 | -277 | -355 | 681 | 1,470 | 1,130 | 500 | 263 | 501 | 534 | 478 | 431 | 697 | 613 | 497 | 315 | 244 | 490 | 741 | 726 | 568 | 466 | 201 | 45 | -560 | 117 | 43 | 79 | 225 | 125 | 24 | -168 | 54 | 49 | -81 | 25 | 129 | 190 | 166 | 143 | 92 | 181 | 104 | 143 | 162 | 245 | 213 | 243 | 235 | 256 | 194 | 245 | 172 | 76 | 159 | 177 | 214 | 213 | 211 | 220 | 185 | 168 | 54 | 149 | 148 | 136 | 116 | -210 | 85 | 118 | 92 | -421 | 94 | 27 | -64 | -4,079.7 | 1,518.3 | 1,518.2 | 1,518.2 |
EBITDA ratio
| 0.091 | 0.092 | 0.104 | 0.018 | 0.129 | 0.151 | 0.096 | 0.072 | 0.174 | 0.265 | 0.25 | 0.348 | 0.249 | 0.257 | 0.137 | 0.026 | -0.006 | -0.135 | 0.135 | 0.074 | 0.051 | 0.067 | 0.072 | 0.109 | 0.127 | 0.105 | 0.084 | 0.087 | 0.109 | 0.087 | 0.036 | 0.11 | 0.1 | 0.045 | -0.065 | -0.036 | 0.069 | 0.006 | 0.079 | 0.124 | 0.275 | 0.04 | 0.058 | 0.111 | 0.056 | 0.034 | 0.042 | 0.028 | 0.048 | 0.074 | 0.132 | -0.008 | 0.054 | 0.084 | 0.029 | 0.003 | 0.01 | 0.074 | 0.027 | -0.04 | -0.081 | -0.147 | -0.164 | 0.144 | 0.2 | 0.167 | 0.096 | 0.052 | 0.112 | 0.127 | 0.123 | 0.106 | 0.168 | 0.149 | 0.129 | 0.093 | 0.075 | 0.133 | 0.191 | 0.176 | 0.153 | 0.135 | 0.055 | 0.249 | -0.223 | 0.042 | 0.022 | 0.043 | 0.117 | 0.069 | 0.016 | -0.088 | 0.03 | 0.028 | -0.052 | 0.111 | 0.073 | 0.087 | 0.099 | 0.091 | 0.098 | 0.138 | 0.112 | 0.095 | 0.1 | 0.119 | 0.112 | 0.089 | 0.141 | 0.139 | 0.112 | 0.122 | 0.094 | 0.005 | 0.094 | 0.101 | 0.112 | 0.113 | 0.12 | 0.114 | 0.112 | 0.09 | 0.033 | -0.016 | 0.096 | 0.328 | 0.07 | -0.144 | 0.063 | 0.085 | 0.079 | -0.559 | 0.057 | 0.018 | 0.236 | -2.687 | 1 | 1 | 1 |