Namkwang Engineering & Construction Co., Ltd.
KRX:001260.KS
6270 (KRW) • At close October 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 124,033.369 | 142,625.049 | 140,440.72 | 139,301.439 | 135,685.901 | 132,255.488 | 143,989.585 | 116,882.893 | 106,815.968 | 82,691.006 | 127,724.2 | 82,559.653 | 85,922.078 | 60,534.089 | 83,889.18 | 45,906.324 | 57,597.021 | 50,568.975 | 71,097.476 | 63,094.484 | 58,056.304 | 43,931.39 | 68,844.618 | 32,885.407 | 32,873.265 | 22,569.64 | 32,232.288 | 30,318.578 | 29,812.944 | 22,947.363 | 46,029.392 | 50,986.514 | 40,495.29 | 46,087.515 | 88,906.599 | 77,651.454 | 74,787.328 | 61,043.306 | 66,685.478 | 77,454.587 | 74,752.896 | 59,745.156 | 77,066.691 | 62,150.236 | 81,968.98 | 63,072.607 | 97,520.609 | 59,208.868 | 131,772.789 | 104,717.901 | 0 | 135,118.837 | 206,027.925 | 157,566.472 | 0 | 149,644.925 | 164,588.423 | 162,058.927 | 0 | 186,383.015 | 205,262.409 | 145,548.89 | 200,629.848 | 183,732.053 | 167,745.715 | 117,767.27 | 200,864.499 | 128,937.852 | 172,019.229 | 112,795.476 |
| Kosten van de omzet
| 116,299.784 | 131,934.138 | 127,349.531 | 131,596.775 | 137,241.734 | 126,873.467 | 132,170.981 | 108,742.811 | 97,848.689 | 76,281.425 | 109,000.18 | 77,853.226 | 76,265.742 | 52,531.884 | 70,170.033 | 38,319.958 | 50,701.241 | 44,690.003 | 67,323.71 | 54,014.316 | 52,907.984 | 39,498.423 | 55,124.396 | 29,263.086 | 27,886.9 | 20,093.454 | 30,043.8 | 25,663.791 | 27,821.173 | 21,919.524 | 49,494.561 | 45,260.283 | 41,159.823 | 48,792.139 | 110,793.925 | 72,550.529 | 90,724.731 | 68,470.974 | 92,943.154 | 75,951.522 | 81,417.642 | 57,227.687 | 78,709.616 | 64,868.551 | 80,260.302 | 64,869.44 | 83,641.818 | 74,080.024 | 137,993.568 | 102,695.566 | 0 | 146,818.567 | 197,013.546 | 150,778.363 | 0 | 132,684.493 | 163,017.576 | 151,152.072 | 0 | 171,961.318 | 185,699.342 | 135,814.507 | 182,064.927 | 171,804.777 | 151,785.876 | 103,478.342 | 169,215.365 | 109,522.204 | 142,826.903 | 96,641.234 |
| Brutowinst
| 7,733.585 | 10,690.911 | 13,091.189 | 7,704.664 | -1,555.833 | 5,382.021 | 11,818.604 | 8,140.082 | 8,967.279 | 6,409.581 | 18,724.02 | 4,706.428 | 9,656.336 | 8,002.205 | 13,719.146 | 7,586.367 | 6,895.78 | 5,878.972 | 3,773.766 | 9,080.168 | 5,148.32 | 4,432.967 | 13,720.222 | 3,622.321 | 4,986.365 | 2,476.186 | 2,188.487 | 4,654.787 | 1,991.771 | 1,027.839 | -3,465.168 | 5,726.231 | -664.533 | -2,704.624 | -21,887.326 | 5,100.925 | -15,937.403 | -7,427.668 | -26,257.675 | 1,503.065 | -6,664.746 | 2,517.469 | -1,642.924 | -2,718.315 | 1,708.678 | -1,796.833 | 13,878.791 | -14,871.156 | -6,220.779 | 2,022.335 | 0 | -11,699.73 | 9,014.379 | 6,788.109 | 0 | 16,960.432 | 1,570.847 | 10,906.855 | 0 | 14,421.697 | 19,563.067 | 9,734.383 | 18,564.921 | 11,927.276 | 15,959.839 | 14,288.928 | 31,649.134 | 19,415.648 | 29,192.326 | 16,154.242 |
| Brutowinstmarge
| 0.062 | 0.075 | 0.093 | 0.055 | -0.011 | 0.041 | 0.082 | 0.07 | 0.084 | 0.078 | 0.147 | 0.057 | 0.112 | 0.132 | 0.164 | 0.165 | 0.12 | 0.116 | 0.053 | 0.144 | 0.089 | 0.101 | 0.199 | 0.11 | 0.152 | 0.11 | 0.068 | 0.154 | 0.067 | 0.045 | -0.075 | 0.112 | -0.016 | -0.059 | -0.246 | 0.066 | -0.213 | -0.122 | -0.394 | 0.019 | -0.089 | 0.042 | -0.021 | -0.044 | 0.021 | -0.028 | 0.142 | -0.251 | -0.047 | 0.019 | 0 | -0.087 | 0.044 | 0.043 | 0 | 0.113 | 0.01 | 0.067 | 0 | 0.077 | 0.095 | 0.067 | 0.093 | 0.065 | 0.095 | 0.121 | 0.158 | 0.151 | 0.17 | 0.143 |
| Onderzoek- en ontwikkelingskosten
| 0 | 1,107.764 | 256.296 | 0 | 0 | 0 | 3.75 | 11.75 | 3.5 | 12 | 23.5 | 10 | 0 | 16.9 | 0 | 23.55 | 20 | 5 | 65 | 6.25 | 14.15 | 17.875 | 419.097 | 0 | 12.5 | 0 | 0 | -7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,717.943 | 5,578.946 | 3,459.18 | 4,071.516 | 1,640.334 | 399.666 | 929.255 | 3,787.539 | 2,715.753 | 611.41 | 557.884 | -1,189.172 | 3,520.749 | 1,927.128 | -3,327.046 | 2,365.959 | 2,348.522 | 1,714.324 | -396.413 | 3,441.075 | 1,756.72 | 434.758 | 1,105.713 | 560.724 | 2,014.099 | 298.162 | -1,325.69 | -3.516 | 3,209.58 | 188.147 | 518.743 | 506.464 | 98.892 | 118.767 | 916.182 | 487.805 | 295.235 | 328.696 | 442.701 | 309.839 | 587.656 | 515.913 | 396.104 | 3,785.056 | 440.539 | 456.735 | 821.279 | 118,061.013 | 3,390.823 | 1,016.903 | 0 | 3,006.042 | 1,749.011 | 1,594.466 | 0 | 3,444.47 | 5,546.821 | 2,583.986 | 0 | 1,575.51 | 1,316.742 | 2,894.061 | 4,701.268 | 3,864.442 | 1,835.229 | 1,285.147 | 3,419.928 | 2,527.21 | 3,739.007 | 2,836.934 |
| Verkoop- en marketingkosten
| -247.83 | -1,199.972 | 135.315 | -510.882 | 116.485 | 436.808 | 240.223 | 415.643 | 555.541 | 485.154 | 2,196.147 | 17.044 | 505.066 | 413.144 | 0 | 104.874 | 439.897 | 331.481 | 341.742 | 442.212 | 131.842 | 298.631 | 248.908 | 367.51 | 381.233 | 405.231 | 161.294 | 63.427 | 378.393 | 270.374 | 203.575 | 598.75 | 297.681 | 262.711 | 861.455 | 315.184 | 251.684 | 366.432 | 415.466 | 291.203 | 383.221 | 347.31 | 945.467 | 454.208 | 539.352 | 632.151 | 909.812 | 0 | 1,035.28 | 1,188.355 | 0 | 1,617.158 | 634.321 | 607.683 | 0 | 1,493.838 | 884.162 | 1,451.345 | 0 | 842.925 | 812.711 | 873.39 | 1,492.578 | 2,666.048 | 2,803.775 | 1,449.496 | 2,201.196 | 1,882.599 | 2,119.031 | 2,928.766 |
| Verkoop-, algemene en administratieve kosten
| 6,849.785 | 4,378.974 | 8,446.131 | 4,071.516 | 1,756.819 | 836.474 | 1,169.478 | 4,203.182 | 3,271.294 | 1,096.564 | 2,754.031 | -1,172.128 | 4,025.815 | 2,340.272 | -403.509 | 2,365.959 | 2,788.419 | 2,045.805 | -54.671 | 3,883.287 | 1,888.562 | 733.389 | 1,354.621 | 928.234 | 2,395.332 | 703.393 | -1,164.396 | 59.911 | 3,587.973 | 458.521 | 722.318 | 1,105.214 | 396.573 | 381.478 | 1,777.637 | 802.989 | 546.919 | 695.128 | 858.167 | 601.042 | 970.877 | 863.223 | 1,341.571 | 3,785.056 | 979.891 | 1,088.886 | 1,731.091 | 118,061.013 | 4,426.103 | 2,205.258 | 0 | 4,623.2 | 2,383.332 | 2,202.149 | 0 | 4,938.308 | 6,430.983 | 4,035.331 | 0 | 2,418.435 | 2,129.453 | 3,767.451 | 6,193.846 | 6,530.49 | 4,639.004 | 2,734.643 | 5,621.124 | 4,409.809 | 5,858.038 | 5,765.7 |
| Overige kosten
| -122.038 | -61.588 | 430.198 | -8,143.032 | 542.045 | 3,521.341 | 3,847.3 | 3,661.381 | 3,318.765 | 3,618.962 | 1,093.038 | 646.094 | 294.753 | 364.095 | 5,335.659 | -2,750.694 | 604.533 | 1,355.769 | 1,423.224 | -596.889 | 142.916 | 643.152 | 394.864 | 34.11 | -1,577.473 | 208.93 | -447.493 | 1,373.066 | 108.753 | -213.5 | 1,165.141 | 887.93 | 3,166.588 | 2.522 | -2,834.778 | -8,087.824 | -2,563.698 | -13,710.784 | -196,790.439 | -11,004.063 | -1,957.211 | -987.555 | -49,763.287 | -4,608.758 | -2,978.532 | 287.744 | 76,116.78 | -95,975.138 | -8,606.388 | 15,379.297 | 0 | 1,509.801 | -284.778 | -109.422 | 0 | -27,422.399 | -95,737.104 | -10,209 | 0 | -2,067.936 | -5,071.793 | 461.226 | 533.694 | -4,171.506 | 1,368.507 | 414.274 | -7,226.058 | 4,960.555 | -3,356.839 | 188.561 |
| Bedrijfskosten
| 6,971.823 | 5,548.326 | 8,015.933 | -4,071.516 | 5,191.348 | 4,357.815 | 5,020.528 | 7,876.313 | 6,593.559 | 4,727.526 | 5,732.295 | 1,846.328 | 6,878.189 | 5,005.733 | 7,331.847 | 2,365.959 | 3,840.324 | 4,112.844 | 3,923.537 | 7,609.337 | 5,710.171 | 2,969.384 | 4,180.239 | 3,057.534 | 3,884.7 | 2,341.821 | 524.546 | 1,327.366 | 4,564.718 | 1,917.034 | 1,954.993 | 1,910.374 | 1,684.002 | 2,641.594 | 3,622.745 | 2,087.372 | 2,437.052 | 2,623.026 | 3,673.548 | 2,372.438 | 2,437.311 | 3,042.757 | 6,549.645 | 3,785.056 | 4,096.632 | 4,384.201 | -10,804.163 | 118,061.013 | 20,293.704 | 17,875.354 | 0 | 30,548.184 | 19,124.659 | 11,395.772 | 0 | 10,985.595 | 55,226.712 | 9,785.004 | 0 | 11,128.478 | 13,118.92 | 12,965.947 | 17,334.757 | 14,475.619 | 15,816.117 | 11,210.462 | 18,558.107 | 11,633.159 | 13,016.23 | 13,479.447 |
| Bedrijfsresultaat
| 761.762 | 5,142.585 | 5,075.256 | 3,633.148 | -6,775.954 | 2,705.393 | 11,426.623 | 750.126 | 2,344.194 | 1,682.054 | 12,169.926 | 2,860.102 | 2,778.146 | 2,996.473 | 5,839.553 | 5,220.408 | 2,486.465 | 1,668.909 | 305.428 | 2,643.367 | 408.633 | 1,463.584 | 9,340.827 | 564.786 | 1,101.665 | 134.367 | 1,663.942 | 3,327.421 | -2,572.948 | -889.192 | -5,420.162 | 3,815.857 | -2,348.534 | -5,346.218 | -25,510.07 | 3,013.553 | -18,374.456 | -10,050.694 | -29,931.222 | -869.372 | -9,102.058 | -525.287 | -8,192.569 | -6,503.371 | -2,387.953 | -6,181.034 | 24,682.954 | -132,932.169 | -26,514.483 | -15,853.247 | 0 | -42,237.653 | -10,112.382 | -4,609.28 | 0 | 5,974.836 | -53,655.864 | 1,121.85 | 0 | 3,293.222 | 6,444.146 | -3,231.564 | 1,230.163 | -2,548.341 | 143.723 | 3,078.469 | 13,091.026 | 7,782.489 | 16,176.098 | 2,674.795 |
| Bedrijfsresultaat ratio
| 0.006 | 0.036 | 0.036 | 0.026 | -0.05 | 0.02 | 0.079 | 0.006 | 0.022 | 0.02 | 0.095 | 0.035 | 0.032 | 0.05 | 0.07 | 0.114 | 0.043 | 0.033 | 0.004 | 0.042 | 0.007 | 0.033 | 0.136 | 0.017 | 0.034 | 0.006 | 0.052 | 0.11 | -0.086 | -0.039 | -0.118 | 0.075 | -0.058 | -0.116 | -0.287 | 0.039 | -0.246 | -0.165 | -0.449 | -0.011 | -0.122 | -0.009 | -0.106 | -0.105 | -0.029 | -0.098 | 0.253 | -2.245 | -0.201 | -0.151 | 0 | -0.313 | -0.049 | -0.029 | 0 | 0.04 | -0.326 | 0.007 | 0 | 0.018 | 0.031 | -0.022 | 0.006 | -0.014 | 0.001 | 0.026 | 0.065 | 0.06 | 0.094 | 0.024 |
| Totaal overige inkomsten en kosten netto
| -189.909 | -291.959 | -260.625 | -308.506 | 1,079.338 | -464.521 | -471.155 | -291.485 | 363.803 | -45.996 | -225.643 | -1,000.781 | 722.783 | 422.245 | 833.68 | -2,732.413 | -2,046.5 | 1,264.936 | 605.459 | -499.719 | 279.913 | 1,253.643 | -4,204.587 | -34.469 | -1,354.163 | -9.311 | -1,502.172 | 1,366.333 | -85.536 | 268.127 | 984.857 | 1,016.811 | 4,761.426 | 34.354 | 1,824.116 | -5,944.993 | -6,514.721 | -15,472.868 | -37,032.552 | -10,260.987 | -10,504.7 | -7,762.123 | 4,821.461 | -9,255.853 | -9,654.908 | -4,492.33 | 36,246.052 | -124,664.386 | -12,221.102 | 11,029.002 | 0 | -6,441.838 | -6,420.832 | -4,267.281 | 0 | -32,235.911 | -114,633.302 | -20,993.214 | 0 | -11,062.394 | -18,774.116 | 1,081.771 | 1,162.669 | -1,185.977 | -2,096.17 | -4,824.931 | -15,404.728 | 4,290.685 | -3,229.015 | -878.037 |
| Inkomen voor belasting
| 571.853 | 4,850.626 | 4,814.632 | 3,324.642 | -5,696.617 | 2,240.872 | 10,955.468 | 458.641 | 2,707.997 | 1,636.058 | 13,269.369 | 3,705.646 | 3,500.93 | 3,418.717 | 7,220.979 | 2,487.995 | 1,008.956 | 3,031.064 | 455.688 | 971.112 | -281.937 | 2,717.226 | 5,335.396 | 530.318 | -252.498 | 125.054 | 161.769 | 4,693.754 | -2,658.483 | -621.068 | -4,435.304 | 4,832.668 | 2,412.891 | -5,311.864 | -23,685.955 | -2,931.44 | -24,889.176 | -25,523.562 | -66,963.776 | -11,130.36 | -19,606.757 | -8,287.411 | -3,371.109 | -15,759.224 | -12,042.862 | -10,673.364 | 60,929.006 | -257,596.555 | -38,735.585 | -4,824.017 | 0 | -48,689.752 | -16,531.112 | -8,874.944 | 0 | -26,261.074 | -168,289.167 | -19,871.363 | 0 | -7,769.175 | -12,329.969 | -2,149.793 | 2,392.833 | -3,734.32 | -1,952.448 | -1,746.465 | -2,313.701 | 12,073.174 | 12,947.081 | 1,796.758 |
| Inkomen voor belasting ratio
| 0.005 | 0.034 | 0.034 | 0.024 | -0.042 | 0.017 | 0.076 | 0.004 | 0.025 | 0.02 | 0.104 | 0.045 | 0.041 | 0.056 | 0.086 | 0.054 | 0.018 | 0.06 | 0.006 | 0.015 | -0.005 | 0.062 | 0.077 | 0.016 | -0.008 | 0.006 | 0.005 | 0.155 | -0.089 | -0.027 | -0.096 | 0.095 | 0.06 | -0.115 | -0.266 | -0.038 | -0.333 | -0.418 | -1.004 | -0.144 | -0.262 | -0.139 | -0.044 | -0.254 | -0.147 | -0.169 | 0.625 | -4.351 | -0.294 | -0.046 | 0 | -0.36 | -0.08 | -0.056 | 0 | -0.175 | -1.022 | -0.123 | 0 | -0.042 | -0.06 | -0.015 | 0.012 | -0.02 | -0.012 | -0.015 | -0.012 | 0.094 | 0.075 | 0.016 |
| Belastingkosten
| 277.055 | -0 | 387.351 | -15.707 | 338.653 | -2,015.368 | -3,767.701 | -89.977 | 193.289 | 45.996 | 1,820.704 | -973.922 | 394.542 | 433.014 | -547.746 | -67.79 | -12.616 | 1,380.015 | 3.051 | -463.198 | -4.859 | 1,287.811 | 12.537 | 0.493 | 10.058 | 299.417 | -596.154 | 1,400.652 | -48.978 | 300.725 | 1,093.194 | 1,035.461 | 3,459.632 | 168.894 | -2,379.218 | -10,457.084 | -2,562.434 | -13,446.451 | -193,675.777 | -10,932.751 | -1,816.259 | -749.953 | -49,535.032 | -4,420.737 | -2,757.678 | 354.808 | -1,154.064 | -115,275.654 | 60,683.493 | 18,906.712 | 0 | -5,400.059 | 1,495.569 | 2,487.96 | 0 | -6,337.95 | -27,270.982 | -3,891.776 | 0 | -1,652.393 | -2,643.767 | 13.789 | 3,822.026 | -954.219 | -412.65 | -340.294 | -3,290.011 | 2,809.393 | 3,607.561 | 649.672 |
| Nettowinst
| 294.798 | 4,850.626 | 4,427.281 | 3,340.349 | -6,035.27 | 4,256.24 | 14,723.168 | 458.641 | 2,514.708 | 1,636.058 | 11,448.665 | 3,705.646 | 3,106.388 | 3,418.717 | 7,220.979 | 2,487.995 | 1,021.572 | 3,031.064 | 452.637 | 971.112 | -277.078 | 2,717.226 | 5,322.859 | 530.318 | -262.556 | 125.054 | 286.053 | 4,693.754 | -2,658.483 | -621.068 | -4,082.867 | 4,832.668 | 2,412.891 | -5,311.864 | -23,685.955 | -2,931.44 | -24,889.176 | -25,523.562 | -66,963.776 | -11,130.36 | -19,606.757 | -8,287.411 | -3,286.241 | -15,759.224 | -12,042.862 | -10,673.364 | 62,082.453 | -257,596.555 | -99,419.078 | -4,824.017 | 0 | -43,289.692 | -18,026.682 | -11,362.904 | 0 | -19,923.124 | -141,018.186 | -15,979.587 | 0 | -6,116.782 | -9,686.201 | -2,163.582 | -1,429.194 | -2,780.101 | -1,539.798 | -1,406.171 | 976.309 | 9,263.781 | 9,339.521 | 1,147.086 |
| Nettowinstmarge
| 0.002 | 0.034 | 0.032 | 0.024 | -0.044 | 0.032 | 0.102 | 0.004 | 0.024 | 0.02 | 0.09 | 0.045 | 0.036 | 0.056 | 0.086 | 0.054 | 0.018 | 0.06 | 0.006 | 0.015 | -0.005 | 0.062 | 0.077 | 0.016 | -0.008 | 0.006 | 0.009 | 0.155 | -0.089 | -0.027 | -0.089 | 0.095 | 0.06 | -0.115 | -0.266 | -0.038 | -0.333 | -0.418 | -1.004 | -0.144 | -0.262 | -0.139 | -0.043 | -0.254 | -0.147 | -0.169 | 0.637 | -4.351 | -0.754 | -0.046 | 0 | -0.32 | -0.087 | -0.072 | 0 | -0.133 | -0.857 | -0.099 | 0 | -0.033 | -0.047 | -0.015 | -0.007 | -0.015 | -0.009 | -0.012 | 0.005 | 0.072 | 0.054 | 0.01 |
| WPA (Winst Per Aandeel)
| 30.01 | 493.77 | 450.67 | 340.03 | -614.36 | 433.27 | 1,499.28 | 47 | 256.08 | 167 | 1,166.02 | 377 | 316 | 348 | 735.35 | 253 | 104 | 309 | 46.1 | 99 | -28 | 276 | 542.21 | 54 | -27 | 13 | 29.21 | 479 | -272 | -63 | -417.15 | 494 | 246 | -542.29 | -16,373.07 | -2,025 | -17,770 | -22,559.99 | -334,864.08 | -446,285.49 | -784,364.4 | -42,765.79 | -17,065.27 | -81,640.05 | -68,479.82 | -60,720.01 | 45,216,644 | -187,615,844.87 | -72,410,107.79 | -1,216,956.86 | -733,440 | -33,583,934.83 | -13,985,013.19 | -8,815,286.27 | -168,960 | -15,456,263.77 | -109,316,423.26 | -12,612,144.44 | 102,720 | -5,342,167.69 | -9,524,288.1 | -27,733.96 | -19,110.96 | -37,175.08 | -20,652.91 | -18,882.64 | 15,396 | 146,102 | 12,355,649 | 23,169 |
| Verwaterde WPA
| 30.01 | 493.77 | 450.67 | 340.03 | -614.36 | 433.27 | 1,499.28 | 46.7 | 256.08 | 166.6 | 1,166.02 | 377 | 316 | 348 | 735.35 | 253 | 104 | 309 | 46.1 | 99 | -28 | 276 | 542.21 | 54 | -27 | 13 | 29.21 | 479 | -272 | -63 | -417.15 | 494 | 246 | -542.29 | -16,373.07 | -2,025 | -17,770 | -22,559.99 | -334,864.08 | -446,285.49 | -784,364.4 | -42,765.79 | -17,020.81 | -81,640.05 | -68,479.82 | -60,720.01 | 45,216,644 | -187,615,844.87 | -72,410,107.79 | -1,216,956.86 | -733,440 | -33,583,934.83 | -13,985,013.19 | -8,815,286.27 | -168,960 | -15,456,263.77 | -109,316,423.26 | -12,612,144.44 | 102,720 | -5,342,167.69 | -9,524,288.1 | -27,733.96 | -19,110.96 | -37,175.08 | -20,652.91 | -18,882.64 | 15,396 | 146,102 | 12,355,649 | 23,169 |
| EBITDA
| 2,770.155 | 5,209.272 | 7,434.433 | 7,704.664 | -5,172.859 | 2,737.067 | 12,733.88 | 840.103 | 3,234.887 | 1,961.486 | 13,507.833 | 3,785.28 | 3,884.906 | 3,497.436 | 4,634.428 | 5,220.408 | 3,770.367 | 3,373.149 | 1,948.338 | 1,120.708 | 129.617 | 2,829.663 | 10,128.334 | 623.61 | -128.286 | 547.591 | 1,313.88 | 4,831.794 | -2,542.529 | -505.988 | -3,893.513 | 4,929.232 | 1,182.207 | -5,101.149 | -27,758.992 | -7,166.756 | -20,655.102 | -23,177.234 | -222,988.884 | -11,585.194 | -10,583.988 | -883.902 | -57,122.813 | -10,716.66 | -4,886.532 | -5,449.881 | 71,994.633 | -248,130.188 | -32,119.661 | 3,410.904 | 0 | -38,604.268 | -5,976.643 | 1,502.258 | 0 | -16,540.943 | -156,746.412 | -7,416.258 | 0 | 3,318.522 | -399.088 | 8,283.046 | 14,132.148 | 5,850.185 | 5,917.722 | 4,359.361 | 8,259.126 | 16,255.166 | 17,383.46 | 6,269.219 |
| EBITDA ratio
| 0.022 | 0.037 | 0.053 | 0.055 | -0.038 | 0.021 | 0.088 | 0.007 | 0.03 | 0.024 | 0.106 | 0.046 | 0.045 | 0.058 | 0.055 | 0.114 | 0.065 | 0.067 | 0.027 | 0.018 | 0.002 | 0.064 | 0.147 | 0.019 | -0.004 | 0.024 | 0.041 | 0.159 | -0.085 | -0.022 | -0.085 | 0.097 | 0.029 | -0.111 | -0.312 | -0.092 | -0.276 | -0.38 | -3.344 | -0.15 | -0.142 | -0.015 | -0.741 | -0.172 | -0.06 | -0.086 | 0.738 | -4.191 | -0.244 | 0.033 | 0 | -0.286 | -0.029 | 0.01 | 0 | -0.111 | -0.952 | -0.046 | 0 | 0.018 | -0.002 | 0.057 | 0.07 | 0.032 | 0.035 | 0.037 | 0.041 | 0.126 | 0.101 | 0.056 |