YIT Oyj
HEL:YIT.HE
1.828 (EUR) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 453 | 434 | 412 | 597 | 553 | 558 | 455 | 780 | 560 | 545 | 518 | 929 | 587 | 733 | 606 | 975 | 687 | 700 | 708 | 1,152.4 | 807.5 | 756.5 | 701.6 | 1,269 | 979.2 | 908.8 | 532.3 | 612.4 | 420.2 | 509 | 452.2 | 525.1 | 419.3 | 396.4 | 337.6 | 511.6 | 363.8 | 462.9 | 394 | 529.3 | 492.4 | 353.7 | 403.2 | 497.3 | 363 | 437.1 | 1,035.2 | 1,284.9 | 1,103.6 | 1,218.9 | 1,098.4 | 1,190.3 | 1,084.8 | 1,137.2 | 969.7 | 1,338.026 | 829.6 | 854.7 | 765.3 | 992.059 | 754.3 | 862.8 | 843.2 | 984.922 | 984.922 | 984.922 | 984.922 | 926.635 | 926.635 | 926.635 | 926.635 | 821.099 | 821.099 | 821.099 | 821.099 | 755.94 | 755.94 | 755.94 | 755.94 | 758.358 | 758.358 | 758.358 | 758.358 | 597.417 | 597.417 | 597.417 | 597.417 | 440.762 | 440.762 | 440.762 | 440.762 | 405.786 | 405.786 | 405.786 | 405.786 | 308.845 | 308.845 | 308.845 | 308.845 | 305.52 | 305.52 | 305.52 | 305.52 | 1,734.846 | 1,734.846 | 1,734.846 | 1,734.846 | 1,399.194 | 1,399.194 | 1,399.194 | 1,399.194 |
Kosten van de omzet
| 410 | 402 | 373 | 552 | 158 | 72 | 29 | 165 | 65 | 48 | 27 | 276 | 61 | 166 | 112 | 243 | 132 | 62 | 137 | 379.5 | 128.3 | 118.5 | 106.4 | 363 | 196.7 | 169.1 | 55.3 | 159.8 | 41.8 | 107 | 50.7 | 80.1 | 80.8 | 29.8 | 0 | 350.2 | 0 | 0 | 0 | 304.3 | 0 | 0 | 0 | 185.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 409.895 | 409.895 | 409.895 | 409.895 | 346.417 | 346.417 | 346.417 | 346.417 | 253.903 | 253.903 | 253.903 | 253.903 | 236.649 | 236.649 | 236.649 | 236.649 | 179.373 | 179.373 | 179.373 | 179.373 | 185.351 | 185.351 | 185.351 | 185.351 | 1,509.966 | 1,509.966 | 1,509.966 | 1,509.966 | 1,219.729 | 1,219.729 | 1,219.729 | 1,219.729 |
Brutowinst
| 43 | 32 | 39 | 45 | 395 | 486 | 426 | 615 | 495 | 497 | 491 | 653 | 526 | 567 | 494 | 732 | 555 | 638 | 571 | 772.9 | 679.2 | 638 | 595.2 | 906 | 782.5 | 739.7 | 477 | 452.6 | 378.4 | 402 | 401.5 | 445 | 338.5 | 366.6 | 337.6 | 161.4 | 363.8 | 462.9 | 394 | 225 | 492.4 | 353.7 | 403.2 | 312.1 | 363 | 437.1 | 1,035.2 | 1,284.9 | 1,103.6 | 1,218.9 | 1,098.4 | 1,190.3 | 1,084.8 | 1,137.2 | 969.7 | 1,338.026 | 829.6 | 854.7 | 765.3 | 992.059 | 754.3 | 862.8 | 843.2 | 984.922 | 984.922 | 984.922 | 984.922 | 926.635 | 926.635 | 926.635 | 926.635 | 821.099 | 821.099 | 821.099 | 821.099 | 755.94 | 755.94 | 755.94 | 755.94 | 348.463 | 348.463 | 348.463 | 348.463 | 251 | 251 | 251 | 251 | 186.859 | 186.859 | 186.859 | 186.859 | 169.136 | 169.136 | 169.136 | 169.136 | 129.472 | 129.472 | 129.472 | 129.472 | 120.169 | 120.169 | 120.169 | 120.169 | 224.88 | 224.88 | 224.88 | 224.88 | 179.465 | 179.465 | 179.465 | 179.465 |
Brutowinstmarge
| 0.095 | 0.074 | 0.095 | 0.075 | 0.714 | 0.871 | 0.936 | 0.788 | 0.884 | 0.912 | 0.948 | 0.703 | 0.896 | 0.774 | 0.815 | 0.751 | 0.808 | 0.911 | 0.806 | 0.671 | 0.841 | 0.843 | 0.848 | 0.714 | 0.799 | 0.814 | 0.896 | 0.739 | 0.901 | 0.79 | 0.888 | 0.847 | 0.807 | 0.925 | 1 | 0.315 | 1 | 1 | 1 | 0.425 | 1 | 1 | 1 | 0.628 | 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 | 0.459 | 0.459 | 0.459 | 0.459 | 0.42 | 0.42 | 0.42 | 0.42 | 0.424 | 0.424 | 0.424 | 0.424 | 0.417 | 0.417 | 0.417 | 0.417 | 0.419 | 0.419 | 0.419 | 0.419 | 0.393 | 0.393 | 0.393 | 0.393 | 0.13 | 0.13 | 0.13 | 0.13 | 0.128 | 0.128 | 0.128 | 0.128 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 11 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.9 | 0 | 0 | 0 | 15.8 | 0 | 0 | 0 | 15.8 | 0 | 0 | 0 | 14.5 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 342 | 350 | 339 | 440 | 391 | 376 | 331 | 417 | 375 | 436 | 384 | 507.9 | 433.1 | 432.2 | 397.1 | 513.1 | 488 | 454.9 | 309.1 | 260 | 237.7 | 258.3 | 229.9 | 0 | 231.6 | 211.1 | 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 | 868.265 | 868.265 | 868.265 | 868.265 | 753.775 | 753.775 | 753.775 | 753.775 | 687.295 | 687.295 | 687.295 | 687.295 | 601.244 | 601.244 | 601.244 | 601.244 | 215.311 | 215.311 | 215.311 | 215.311 | 150.709 | 150.709 | 150.709 | 150.709 | 104.348 | 104.348 | 104.348 | 104.348 | 93.564 | 93.564 | 93.564 | 93.564 | 68.181 | 68.181 | 68.181 | 68.181 | 63.768 | 63.768 | 63.768 | 63.768 | 368.337 | 368.337 | 368.337 | 368.337 | 328.233 | 328.233 | 328.233 | 328.233 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34 | 64 | 58 | 61 | 46 | 65 | 38 | 68 | 342 | 350 | 339 | 440 | 391 | 376 | 331 | 417 | 375 | 436 | 384 | 507.9 | 433.1 | 432.2 | 397.1 | 513.1 | 488 | 454.9 | 309.1 | 260 | 237.7 | 258.3 | 229.9 | 401.1 | 231.6 | 211.1 | 0 | 1,064.3 | 0 | 0 | 0 | 1,182.4 | 0 | 0 | 0 | 1,281.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 868.265 | 868.265 | 868.265 | 868.265 | 753.775 | 753.775 | 753.775 | 753.775 | 687.295 | 687.295 | 687.295 | 687.295 | 601.244 | 601.244 | 601.244 | 601.244 | 215.311 | 215.311 | 215.311 | 215.311 | 150.709 | 150.709 | 150.709 | 150.709 | 104.348 | 104.348 | 104.348 | 104.348 | 93.564 | 93.564 | 93.564 | 93.564 | 68.181 | 68.181 | 68.181 | 68.181 | 63.768 | 63.768 | 63.768 | 63.768 | 368.337 | 368.337 | 368.337 | 368.337 | 328.233 | 328.233 | 328.233 | 328.233 |
Overige kosten
| 5 | 1 | 20 | 49 | 2 | 3 | 437 | 587 | 142 | 132 | 133 | 203 | 132 | 169 | 157 | 266 | 199 | 203 | 206 | 263.2 | 226.5 | 229.1 | 230 | 360.5 | 251.9 | 276.9 | 202.3 | 182.3 | 125 | 122.2 | 447.7 | 278.1 | 439.9 | 389.6 | 330.9 | 143.4 | 362.2 | 438.4 | 366.8 | 201.7 | 464.4 | 345.5 | 380 | 293.5 | 351.3 | 404.9 | 999.8 | 105.7 | 1,039.8 | 1,151.3 | 1,043.2 | -1,188.8 | 1,049.4 | 1,069.3 | 930.5 | -666.78 | 795.7 | 818.8 | 731.4 | -794.784 | 721.5 | 819.1 | 814.5 | -1,804.909 | -1,804.909 | -1,804.909 | -1,804.909 | -1,604.021 | -1,604.021 | -1,604.021 | -1,604.021 | -1,448.853 | -1,448.853 | -1,448.853 | -1,448.853 | -1,303.487 | -1,303.487 | -1,303.487 | -1,303.487 | -534.571 | -534.571 | -534.571 | -534.571 | -380.748 | -380.748 | -380.748 | -380.748 | -272.005 | -272.005 | -272.005 | -272.005 | -240.617 | -240.617 | -240.617 | -240.617 | -177.884 | -177.884 | -177.884 | -177.884 | -165.724 | -165.724 | -165.724 | -165.724 | -529.448 | -529.448 | -529.448 | -529.448 | -434.094 | -434.094 | -434.094 | -434.094 |
Bedrijfskosten
| 29 | 63 | 38 | 12 | 386 | 478 | 437 | 587 | 484 | 482 | 472 | 643 | 523 | 545 | 488 | 683 | 574 | 639 | 590 | 771.1 | 659.6 | 661.3 | 627.1 | 873.6 | 739.9 | 731.8 | 511.4 | 442.3 | 362.7 | 380.5 | 447.7 | 278.1 | 439.9 | 389.6 | 330.9 | 143.4 | 362.2 | 438.4 | 366.8 | 201.7 | 464.4 | 345.5 | 380 | 293.5 | 351.3 | 404.9 | 999.8 | 105.7 | 1,039.8 | 1,151.3 | 1,043.2 | -1,188.8 | 1,049.4 | 1,069.3 | 930.5 | -666.78 | 795.7 | 818.8 | 731.4 | -794.784 | 721.5 | 819.1 | 814.5 | -936.644 | -936.644 | -936.644 | -936.644 | -850.246 | -850.246 | -850.246 | -850.246 | -761.558 | -761.558 | -761.558 | -761.558 | -702.243 | -702.243 | -702.243 | -702.243 | -319.26 | -319.26 | -319.26 | -319.26 | -230.039 | -230.039 | -230.039 | -230.039 | -167.658 | -167.658 | -167.658 | -167.658 | -147.052 | -147.052 | -147.052 | -147.052 | -109.703 | -109.703 | -109.703 | -109.703 | -101.956 | -101.956 | -101.956 | -101.956 | -161.111 | -161.111 | -161.111 | -161.111 | -105.862 | -105.862 | -105.862 | -105.862 |
Bedrijfsresultaat
| 14 | -31 | 1 | 33 | 13 | 10 | -11 | 42 | 16 | 22 | 22 | 19 | 6 | 25 | 14 | 55 | -16 | 2 | -3 | 97 | 18.4 | -22.8 | -34.6 | 78.5 | 44.1 | 6.6 | -34.6 | 44.1 | 15.6 | 21.1 | 4.7 | 25.3 | -20.9 | 6.6 | 6.7 | 28.4 | 1.5 | 24.6 | 27.1 | 35.2 | 28.1 | 8.3 | 23.2 | 29 | 11.7 | 32.3 | 35.3 | 72.8 | 63.6 | 67.7 | 55.2 | 57.5 | 35.4 | 67.9 | 39.2 | 116.441 | 33.9 | 35.1 | 33.9 | 60.74 | 32.8 | 38.6 | 28.7 | 48.277 | 48.277 | 48.277 | 48.277 | 76.39 | 76.39 | 76.39 | 76.39 | 59.541 | 59.541 | 59.541 | 59.541 | 53.697 | 53.697 | 53.697 | 53.697 | 29.203 | 29.203 | 29.203 | 29.203 | 20.961 | 20.961 | 20.961 | 20.961 | 19.201 | 19.201 | 19.201 | 19.201 | 22.084 | 22.084 | 22.084 | 22.084 | 19.769 | 19.769 | 19.769 | 19.769 | 18.213 | 18.213 | 18.213 | 18.213 | 63.769 | 63.769 | 63.769 | 63.769 | 73.604 | 73.604 | 73.604 | 73.604 |
Bedrijfsresultaat ratio
| 0.031 | -0.071 | 0.002 | 0.055 | 0.024 | 0.018 | -0.024 | 0.054 | 0.029 | 0.04 | 0.042 | 0.02 | 0.01 | 0.034 | 0.023 | 0.056 | -0.023 | 0.003 | -0.004 | 0.084 | 0.023 | -0.03 | -0.049 | 0.062 | 0.045 | 0.007 | -0.065 | 0.072 | 0.037 | 0.041 | 0.01 | 0.048 | -0.05 | 0.017 | 0.02 | 0.056 | 0.004 | 0.053 | 0.069 | 0.067 | 0.057 | 0.023 | 0.058 | 0.058 | 0.032 | 0.074 | 0.034 | 0.057 | 0.058 | 0.056 | 0.05 | 0.048 | 0.033 | 0.06 | 0.04 | 0.087 | 0.041 | 0.041 | 0.044 | 0.061 | 0.043 | 0.045 | 0.034 | 0.049 | 0.049 | 0.049 | 0.049 | 0.082 | 0.082 | 0.082 | 0.082 | 0.073 | 0.073 | 0.073 | 0.073 | 0.071 | 0.071 | 0.071 | 0.071 | 0.039 | 0.039 | 0.039 | 0.039 | 0.035 | 0.035 | 0.035 | 0.035 | 0.044 | 0.044 | 0.044 | 0.044 | 0.054 | 0.054 | 0.054 | 0.054 | 0.064 | 0.064 | 0.064 | 0.064 | 0.06 | 0.06 | 0.06 | 0.06 | 0.037 | 0.037 | 0.037 | 0.037 | 0.053 | 0.053 | 0.053 | 0.053 |
Totaal overige inkomsten en kosten netto
| -21 | -26 | -23 | -28 | -12 | -11 | -8 | -6 | -5 | -8 | -8 | -6 | -7 | -8 | -8 | -9 | -11 | -10 | -13 | -9.5 | -11 | -8.9 | -13.4 | -7.9 | -7 | -12.4 | -8.3 | -4.6 | -3.4 | -6.4 | -0.2 | 9.8 | -3.9 | -4.8 | -7.9 | 5.1 | -6.6 | -2.1 | -4.7 | 9.4 | -6.8 | -4.8 | -4.4 | -1.2 | -2.9 | -4.1 | -1.8 | -5.6 | -4.4 | -6.1 | -5.3 | -7.6 | -7.8 | -4.9 | -4.5 | -3.211 | -6.9 | -7.2 | -7.2 | -10.235 | -8.7 | -8.2 | -11.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.355 | 0.355 | 0.355 | 0.355 | 0.124 | 0.124 | 0.124 | 0.124 | 0.203 | 0.203 | 0.203 | 0.203 | 0.109 | 0.109 | 0.109 | 0.109 | 0.085 | 0.085 | 0.085 | 0.085 | 0.208 | 0.208 | 0.208 | 0.208 | 4.383 | 4.383 | 4.383 | 4.383 | 4.829 | 4.829 | 4.829 | 4.829 |
Inkomen voor belasting
| -7 | -57 | -22 | 5 | 1 | -1 | -19 | 36 | 11 | 14 | 14 | 13 | -1 | 17 | 6 | 46 | -27 | -8 | -16 | 87.5 | 7.4 | -32.2 | -45.3 | 70.6 | 37.1 | -5.8 | -42.7 | 39.5 | 12.2 | 14.7 | 4.5 | 21.7 | -24.8 | 1.8 | -1.2 | 21.5 | -5.1 | 22.5 | 22.4 | 30.7 | 21.3 | 3.5 | 18.8 | 27.8 | 8.8 | 28.2 | 33.5 | 67.2 | 59.2 | 61.6 | 49.9 | 49.9 | 27.6 | 63 | 34.7 | 113.23 | 27 | 27.9 | 26.7 | 50.505 | 17.2 | 30.4 | 8.8 | 48.277 | 48.277 | 48.277 | 48.277 | 76.39 | 76.39 | 76.39 | 76.39 | 59.541 | 59.541 | 59.541 | 59.541 | 53.697 | 53.697 | 53.697 | 53.697 | 29.558 | 29.558 | 29.558 | 29.558 | 21.085 | 21.085 | 21.085 | 21.085 | 19.404 | 19.404 | 19.404 | 19.404 | 22.193 | 22.193 | 22.193 | 22.193 | 19.854 | 19.854 | 19.854 | 19.854 | 18.421 | 18.421 | 18.421 | 18.421 | 68.152 | 68.152 | 68.152 | 68.152 | 78.432 | 78.432 | 78.432 | 78.432 |
Inkomen voor belasting ratio
| -0.015 | -0.131 | -0.053 | 0.008 | 0.002 | -0.002 | -0.042 | 0.046 | 0.02 | 0.026 | 0.027 | 0.014 | -0.002 | 0.023 | 0.01 | 0.047 | -0.039 | -0.011 | -0.023 | 0.076 | 0.009 | -0.043 | -0.065 | 0.056 | 0.038 | -0.006 | -0.08 | 0.065 | 0.029 | 0.029 | 0.01 | 0.041 | -0.059 | 0.005 | -0.004 | 0.042 | -0.014 | 0.049 | 0.057 | 0.058 | 0.043 | 0.01 | 0.047 | 0.056 | 0.024 | 0.065 | 0.032 | 0.052 | 0.054 | 0.051 | 0.045 | 0.042 | 0.025 | 0.055 | 0.036 | 0.085 | 0.033 | 0.033 | 0.035 | 0.051 | 0.023 | 0.035 | 0.01 | 0.049 | 0.049 | 0.049 | 0.049 | 0.082 | 0.082 | 0.082 | 0.082 | 0.073 | 0.073 | 0.073 | 0.073 | 0.071 | 0.071 | 0.071 | 0.071 | 0.039 | 0.039 | 0.039 | 0.039 | 0.035 | 0.035 | 0.035 | 0.035 | 0.044 | 0.044 | 0.044 | 0.044 | 0.055 | 0.055 | 0.055 | 0.055 | 0.064 | 0.064 | 0.064 | 0.064 | 0.06 | 0.06 | 0.06 | 0.06 | 0.039 | 0.039 | 0.039 | 0.039 | 0.056 | 0.056 | 0.056 | 0.056 |
Belastingkosten
| -1 | -6 | -6 | -4 | -3 | 1 | -5 | 7 | 4 | -2 | 2 | 18 | 2 | 6 | 2 | 11 | -2 | -53 | -6 | 28.9 | 1 | 10.4 | -7.2 | 20.1 | 4.7 | 2.1 | -7 | 7.9 | 2 | 3.3 | 1 | 6.8 | -2.2 | 0.4 | -0.2 | 5.2 | -1.1 | 4.9 | 4.9 | 8.3 | 5.1 | 0.9 | 4.2 | 10 | 1.2 | 6.2 | 8.4 | 17.5 | 12.8 | 15 | 12.9 | 14.9 | 8.7 | 16.9 | 9.8 | 30.609 | 8.3 | 7.5 | 7.8 | 19.671 | 8.4 | 10.6 | 2 | 14.69 | 14.69 | 14.69 | 14.69 | 19.396 | 19.396 | 19.396 | 19.396 | 15.692 | 15.692 | 15.692 | 15.692 | 14.479 | 14.479 | 14.479 | 14.479 | 8.199 | 8.199 | 8.199 | 8.199 | 8.865 | 8.865 | 8.865 | 8.865 | 8.445 | 8.445 | 8.445 | 8.445 | 6.694 | 6.694 | 6.694 | 6.694 | 6.093 | 6.093 | 6.093 | 6.093 | 3.039 | 3.039 | 3.039 | 3.039 | 21.507 | 21.507 | 21.507 | 21.507 | 12.747 | 12.747 | 12.747 | 12.747 |
Nettowinst
| -6 | -51 | -16 | 17 | 1 | -1 | -14 | 28 | 7 | 16 | 12 | -8 | -3 | 11 | 4 | 39 | -26 | 45 | -32 | 73.1 | 27 | -46.9 | -38 | 50.4 | 32.4 | -7.9 | -35.8 | 31.6 | 10.2 | 11.4 | 3.4 | 15 | -22.6 | 1.4 | -0.9 | 16.1 | -4 | 17.7 | 17.5 | 22.4 | 16.2 | 2.7 | 14.6 | 17.8 | 7.6 | 22 | 22.9 | 49 | 46.3 | 35.1 | 36.4 | 34.8 | 18.6 | 46.1 | 24.8 | 81.521 | 19.8 | 20.2 | 18.8 | 30.894 | 9.1 | 19.7 | 7.1 | 33.587 | 33.587 | 33.587 | 33.587 | 56.994 | 56.994 | 56.994 | 56.994 | 43.849 | 43.849 | 43.849 | 43.849 | 39.218 | 39.218 | 39.218 | 39.218 | 21.358 | 21.358 | 21.358 | 21.358 | 12.22 | 12.22 | 12.22 | 12.22 | 10.96 | 10.96 | 10.96 | 10.96 | 15.499 | 15.499 | 15.499 | 15.499 | 13.761 | 13.761 | 13.761 | 13.761 | 15.382 | 15.382 | 15.382 | 15.382 | 46.645 | 46.645 | 46.645 | 46.645 | 65.686 | 65.686 | 65.686 | 65.686 |
Nettowinstmarge
| -0.013 | -0.118 | -0.039 | 0.028 | 0.002 | -0.002 | -0.031 | 0.036 | 0.013 | 0.029 | 0.023 | -0.009 | -0.005 | 0.015 | 0.007 | 0.04 | -0.038 | 0.064 | -0.045 | 0.063 | 0.033 | -0.062 | -0.054 | 0.04 | 0.033 | -0.009 | -0.067 | 0.052 | 0.024 | 0.022 | 0.008 | 0.029 | -0.054 | 0.004 | -0.003 | 0.031 | -0.011 | 0.038 | 0.044 | 0.042 | 0.033 | 0.008 | 0.036 | 0.036 | 0.021 | 0.05 | 0.022 | 0.038 | 0.042 | 0.029 | 0.033 | 0.029 | 0.017 | 0.041 | 0.026 | 0.061 | 0.024 | 0.024 | 0.025 | 0.031 | 0.012 | 0.023 | 0.008 | 0.034 | 0.034 | 0.034 | 0.034 | 0.062 | 0.062 | 0.062 | 0.062 | 0.053 | 0.053 | 0.053 | 0.053 | 0.052 | 0.052 | 0.052 | 0.052 | 0.028 | 0.028 | 0.028 | 0.028 | 0.02 | 0.02 | 0.02 | 0.02 | 0.025 | 0.025 | 0.025 | 0.025 | 0.038 | 0.038 | 0.038 | 0.038 | 0.045 | 0.045 | 0.045 | 0.045 | 0.05 | 0.05 | 0.05 | 0.05 | 0.027 | 0.027 | 0.027 | 0.027 | 0.047 | 0.047 | 0.047 | 0.047 |
WPA (Winst Per Aandeel)
| -0.026 | -0.22 | -0.069 | 0.081 | 0.005 | -0.005 | -0.067 | 0.13 | 0.03 | 0.077 | 0.058 | -0.039 | -0.02 | 0.05 | 0.02 | 0.2 | -0.12 | 0.22 | -0.15 | 0.34 | 0.13 | -0.22 | -0.18 | 0.24 | 0.17 | -0.04 | -0.2 | 0.17 | 0.08 | 0.09 | 0.03 | 0.12 | -0.18 | 0.01 | -0.007 | 0.13 | -0.032 | 0.14 | 0.14 | 0.18 | 0.13 | 0.02 | 0.12 | 0.14 | 0.06 | 2.46 | 0.18 | 0.39 | 0.37 | 0.28 | 0.29 | 0.28 | 0.15 | 0.37 | 0.2 | 0.66 | 0.16 | 0.16 | 0.15 | 0.25 | 0.08 | 0.15 | 0.06 | 0.26 | 0.26 | 0.26 | 0.26 | 0.45 | 0.45 | 0.45 | 0.45 | 0.35 | 0.35 | 0.35 | 0.35 | 0.32 | 0.32 | 0.32 | 0.32 | 0.17 | 0.17 | 0.17 | 0.17 | 0.1 | 0.1 | 0.1 | 0.1 | 0.095 | 0.095 | 0.095 | 0.095 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.1 | 0.1 | 0.1 | 0.1 | 0.31 | 0.31 | 0.31 | 0.31 | 0.43 | 0.43 | 0.43 | 0.43 |
Verwaterde WPA
| -0.026 | -0.22 | -0.069 | 0.081 | 0.005 | -0.005 | -0.067 | 0.13 | 0.03 | 0.077 | 0.058 | -0.039 | -0.02 | 0.05 | 0.02 | 0.2 | -0.12 | 0.22 | -0.15 | 0.34 | 0.13 | -0.22 | -0.18 | 0.24 | 0.17 | -0.04 | -0.2 | 0.17 | 0.08 | 0.09 | 0.03 | 0.12 | -0.18 | 0.01 | -0.007 | 0.13 | -0.032 | 0.14 | 0.14 | 0.18 | 0.13 | 0.02 | 0.12 | 0.14 | 0.06 | 2.46 | 0.18 | 0.39 | 0.37 | 0.28 | 0.29 | 0.28 | 0.15 | 0.37 | 0.2 | 0.66 | 0.16 | 0.16 | 0.15 | 0.25 | 0.08 | 0.15 | 0.06 | 0.26 | 0.26 | 0.26 | 0.26 | 0.45 | 0.45 | 0.45 | 0.45 | 0.35 | 0.35 | 0.35 | 0.35 | 0.32 | 0.32 | 0.32 | 0.32 | 0.17 | 0.17 | 0.17 | 0.17 | 0.1 | 0.1 | 0.1 | 0.1 | 0.095 | 0.095 | 0.095 | 0.095 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.1 | 0.1 | 0.1 | 0.1 | 0.31 | 0.31 | 0.31 | 0.31 | 0.43 | 0.43 | 0.43 | 0.43 |
EBITDA
| 18 | -26 | 6 | 40 | 16 | 16 | -3 | 41 | 26 | 26 | 26 | 25 | 14 | 34 | 24 | 79 | -4 | 13 | 22 | 109.7 | 31.5 | -1.1 | -15.3 | 94.4 | 61.3 | 22.7 | -24.9 | 43.1 | 19.1 | 26.2 | 8 | 18.6 | -17.2 | 10 | 9.9 | 19.4 | 4.5 | 27.7 | 30.2 | 24.3 | 31.1 | 11.4 | 26.5 | 34.2 | 15.4 | 36.1 | 46.4 | 76.6 | 76.5 | 81.1 | 66.5 | 67.1 | 45.5 | 77.2 | 49.9 | 126.249 | 41.8 | 43.6 | 40.8 | 65.092 | 34.3 | 47 | 28.8 | 56.235 | 56.235 | 56.235 | 56.235 | 190.175 | 190.175 | 190.175 | 190.175 | 157.127 | 157.127 | 157.127 | 157.127 | 59.677 | 59.677 | 59.677 | 59.677 | 41.137 | 41.137 | 41.137 | 41.137 | 30.406 | 30.406 | 30.406 | 30.406 | 26.621 | 26.621 | 26.621 | 26.621 | 28.634 | 28.634 | 28.634 | 28.634 | 24.492 | 24.492 | 24.492 | 24.492 | 22.862 | 22.862 | 22.862 | 22.862 | 89.712 | 89.712 | 89.712 | 89.712 | 97.428 | 97.428 | 97.428 | 97.428 |
EBITDA ratio
| 0.04 | -0.06 | 0.015 | 0.067 | 0.029 | 0.029 | -0.007 | 0.053 | 0.046 | 0.048 | 0.05 | 0.027 | 0.024 | 0.046 | 0.04 | 0.081 | -0.006 | 0.019 | 0.031 | 0.095 | 0.039 | -0.001 | -0.022 | 0.074 | 0.063 | 0.025 | -0.047 | 0.07 | 0.045 | 0.051 | 0.018 | 0.035 | -0.041 | 0.025 | 0.029 | 0.038 | 0.012 | 0.06 | 0.077 | 0.046 | 0.063 | 0.032 | 0.066 | 0.069 | 0.042 | 0.083 | 0.045 | 0.06 | 0.069 | 0.067 | 0.061 | 0.056 | 0.042 | 0.068 | 0.051 | 0.094 | 0.05 | 0.051 | 0.053 | 0.066 | 0.045 | 0.054 | 0.034 | 0.057 | 0.057 | 0.057 | 0.057 | 0.205 | 0.205 | 0.205 | 0.205 | 0.191 | 0.191 | 0.191 | 0.191 | 0.079 | 0.079 | 0.079 | 0.079 | 0.054 | 0.054 | 0.054 | 0.054 | 0.051 | 0.051 | 0.051 | 0.051 | 0.06 | 0.06 | 0.06 | 0.06 | 0.071 | 0.071 | 0.071 | 0.071 | 0.079 | 0.079 | 0.079 | 0.079 | 0.075 | 0.075 | 0.075 | 0.075 | 0.052 | 0.052 | 0.052 | 0.052 | 0.07 | 0.07 | 0.07 | 0.07 |