Kyung Nong Corporation
KRX:002100.KS
9190 (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
| 108,190.978 | 136,724.595 | 42,067.637 | 42,592.7 | 103,495.994 | 159,251.458 | 56,489.294 | 47,872.302 | 109,533.324 | 147,709.654 | 35,202.375 | 40,512.355 | 84,375.363 | 110,179.356 | 28,576.242 | 34,279.03 | 80,606.756 | 104,833.495 | 23,769.562 | 30,653.496 | 77,900.591 | 95,187.292 | 19,696.493 | 26,916.879 | 71,109.488 | 94,931.757 | 18,322.105 | 23,887.347 | 68,525.64 | 95,799.29 | 20,336.108 | 20,548.047 | 70,533.755 | 92,567.029 | 12,243.614 | 19,745.604 | 66,880.971 | 97,548.521 | 12,149.621 | 15,719.845 | 66,999.129 | 93,614.552 | 12,272.303 | 17,011.255 | 70,792.277 | 96,283.116 | 1,266.743 | 12,131.249 | 42,389.55 | 81,165.658 | 0 | 12,930.392 | 42,403.001 | 70,818.857 | 9,400.192 | 15,078.489 | 40,577.02 | 77,987.181 | -8,099.661 | 19,845.291 | 47,152.045 | 90,934.199 | 3,358.462 | 19,082.699 | 47,931.415 | 70,429.017 | -798.471 | 15,261.926 | 32,156.109 | 82,372.464 |
| Kosten van de omzet
| 76,055.286 | 83,491.321 | 31,640.868 | 31,229.369 | 78,231.396 | 105,417.736 | 41,717.415 | 36,249.723 | 82,855.801 | 90,357.139 | 27,565.793 | 29,925.467 | 61,549.235 | 68,010.704 | 20,840.857 | 26,305.108 | 57,645.901 | 62,892.423 | 18,030.985 | 24,371.598 | 53,459.853 | 57,235.659 | 16,081.074 | 20,049.989 | 47,937.283 | 55,843.115 | 15,286.688 | 19,867.599 | 44,790.609 | 58,914.999 | 15,243.574 | 16,528.79 | 46,851.416 | 56,748.098 | 9,404.233 | 14,597.842 | 43,673.121 | 59,430.441 | 8,276.127 | 11,997.337 | 45,289.882 | 57,216.491 | 7,798.479 | 12,949.831 | 48,163.396 | 60,249.433 | 4,126.968 | 6,805.135 | 26,547.729 | 50,129.01 | 0 | 8,530.521 | 26,750.304 | 44,667.218 | 5,286.95 | 10,528.378 | 27,478.21 | 49,885.778 | -5,210.391 | 15,447.05 | 30,126.706 | 54,786.268 | 9,329.293 | 13,791.792 | 28,570.427 | 42,099.715 | 646.172 | 10,796.875 | 16,519.038 | 49,901.375 |
| Brutowinst
| 32,135.692 | 53,233.274 | 10,426.769 | 11,363.331 | 25,264.598 | 53,833.722 | 14,771.878 | 11,622.579 | 26,677.522 | 57,352.515 | 7,636.583 | 10,586.889 | 22,826.128 | 42,168.652 | 7,735.385 | 7,973.922 | 22,960.855 | 41,941.071 | 5,738.578 | 6,281.898 | 24,440.738 | 37,951.633 | 3,615.42 | 6,866.89 | 23,172.205 | 39,088.642 | 3,035.417 | 4,019.748 | 23,735.031 | 36,884.291 | 5,092.534 | 4,019.257 | 23,682.339 | 35,818.931 | 2,839.381 | 5,147.762 | 23,207.85 | 38,118.08 | 3,873.493 | 3,722.508 | 21,709.247 | 36,398.061 | 4,473.824 | 4,061.424 | 22,628.881 | 36,033.683 | -2,860.225 | 5,326.114 | 15,841.821 | 31,036.648 | 0 | 4,399.871 | 15,652.697 | 26,151.639 | 4,113.242 | 4,550.111 | 13,098.81 | 28,101.403 | -2,889.27 | 4,398.241 | 17,025.339 | 36,147.931 | -5,970.831 | 5,290.907 | 19,360.988 | 28,329.302 | -1,444.643 | 4,465.051 | 15,637.071 | 32,471.089 |
| Brutowinstmarge
| 0.297 | 0.389 | 0.248 | 0.267 | 0.244 | 0.338 | 0.261 | 0.243 | 0.244 | 0.388 | 0.217 | 0.261 | 0.271 | 0.383 | 0.271 | 0.233 | 0.285 | 0.4 | 0.241 | 0.205 | 0.314 | 0.399 | 0.184 | 0.255 | 0.326 | 0.412 | 0.166 | 0.168 | 0.346 | 0.385 | 0.25 | 0.196 | 0.336 | 0.387 | 0.232 | 0.261 | 0.347 | 0.391 | 0.319 | 0.237 | 0.324 | 0.389 | 0.365 | 0.239 | 0.32 | 0.374 | -2.258 | 0.439 | 0.374 | 0.382 | 0 | 0.34 | 0.369 | 0.369 | 0.438 | 0.302 | 0.323 | 0.36 | 0.357 | 0.222 | 0.361 | 0.398 | -1.778 | 0.277 | 0.404 | 0.402 | 1.809 | 0.293 | 0.486 | 0.394 |
| Onderzoek- en ontwikkelingskosten
| 2,582.515 | 1,586.924 | 3,348.277 | 679.692 | 2,616.499 | 504.4 | 2,453.56 | 738.713 | 2,095.663 | 337.651 | 2,798.929 | 728.956 | 2,474.501 | 430.518 | 3,059.897 | 524.847 | 3,267.478 | 306.465 | 3,030.476 | 982.564 | 2,580.642 | 274.268 | 3,079.589 | 897.51 | 2,915.704 | 516.955 | 3,998.043 | 1,805.76 | 1,656.067 | 990.136 | 5,536.819 | 859.853 | 4,036.318 | 1,209.43 | 4,950.887 | 702.188 | 2,937.436 | 1,197.963 | 4,458.128 | 980.307 | 2,117.744 | 958.606 | 3,031.207 | 552.078 | 1,702.316 | 491.292 | 3,048.992 | 692.476 | 1,247.906 | 1,334.232 | 0 | 0 | 0 | 475.307 | 1,284.81 | 1,684.801 | 2,310.44 | 970.963 | 2,801.196 | 1,378.821 | 1,532.866 | 710.839 | 1,489.75 | 725.309 | 1,051.156 | 618.89 | 1,906.759 | 569.816 | 587.656 | 401.646 |
| Algemene en administratieve kosten
| 23,324.12 | 17,299.668 | 10,908.127 | 15,299.381 | 22,792.15 | 5,727.379 | 8,992.079 | 4,177.126 | 7,715.3 | 1,635.825 | -11,117.667 | 4,511.423 | 7,752.332 | 1,318.594 | 4,440.519 | 1,440.99 | 1,500.094 | 1,667.649 | 3,464.08 | 1,764.001 | 2,762.368 | 1,782.56 | 3,092.929 | 1,455.672 | 1,352.916 | 1,599.35 | 2,407.185 | 1,425.907 | 1,256.19 | 1,447.587 | 1,882.83 | 1,334.893 | 1,355.465 | 1,861.817 | 1,563.725 | 1,318.709 | 1,395.299 | 1,788.292 | 1,735.677 | 1,258.209 | 1,191.729 | 1,605.172 | 1,830.568 | 1,082.636 | 1,425.263 | 2,183.491 | 1,752.909 | 1,022.005 | 1,116.74 | 1,854.232 | 0 | 7,532.182 | 8,575.138 | 2,055.068 | 1,508.729 | 1,073.937 | 1,167.755 | 1,930.612 | 1,311.419 | 1,423.541 | 1,273.658 | 1,760.208 | 1,715.888 | 1,087.906 | 1,074.247 | 1,545.857 | 1,447.788 | 1,031.887 | 994.553 | 1,477.005 |
| Verkoop- en marketingkosten
| -3,318.151 | -2,323.611 | 978.586 | 990.341 | 2,150.827 | 1,686.942 | 950.712 | 1,080.332 | 2,350.765 | 5,707.069 | 17,896.395 | 528.191 | 2,353.731 | 4,885.792 | 4,633.059 | 4,325.186 | 7,333.314 | 4,855.667 | 4,464.484 | 4,003.775 | 7,387.892 | 4,321.262 | 3,981.771 | 2,718.506 | 8,888.443 | 3,958.98 | 3,590.169 | 3,246.598 | 6,788.571 | 3,829.685 | 3,423.501 | 2,369.189 | 6,501.82 | 4,000.673 | 3,380.501 | 2,838.888 | 6,085.924 | 4,066.959 | 2,634.554 | 2,202.463 | 5,931.553 | 3,832.802 | 2,413.3 | 2,276.13 | 5,742.083 | 3,954.329 | 2,347.326 | 1,083.016 | 1,868.968 | 2,078.578 | 0 | 0 | 0 | 1,406.311 | 2,246.008 | 1,075.477 | 2,532.804 | 1,348.102 | 495.664 | 1,658.935 | 3,252.223 | 2,357.078 | 1,586.922 | 1,283.046 | 3,308.312 | 1,859.582 | 1,489.343 | 1,251.396 | 3,122.934 | 1,773.621 |
| Verkoop-, algemene en administratieve kosten
| 20,005.969 | 14,976.057 | 18,749.648 | 15,299.381 | 22,792.15 | 7,414.321 | 9,942.791 | 5,257.458 | 10,066.065 | 7,342.894 | 6,778.728 | 5,039.614 | 10,106.063 | 6,204.386 | 9,073.578 | 5,766.176 | 8,833.408 | 6,523.316 | 7,928.564 | 5,767.776 | 10,150.26 | 6,103.822 | 7,074.7 | 4,174.178 | 10,241.359 | 5,558.33 | 5,997.354 | 4,672.505 | 8,044.761 | 5,277.272 | 5,306.331 | 3,704.082 | 7,857.285 | 5,862.49 | 4,944.226 | 4,157.597 | 7,481.223 | 5,855.251 | 4,370.231 | 3,460.672 | 7,123.282 | 5,437.974 | 4,243.868 | 3,358.766 | 7,167.346 | 6,137.82 | 4,100.235 | 2,105.021 | 2,985.708 | 3,932.81 | 0 | 7,532.182 | 8,575.138 | 3,461.379 | 3,754.737 | 2,149.414 | 3,700.559 | 3,278.714 | 1,807.083 | 3,082.476 | 4,525.881 | 4,117.286 | 3,302.81 | 2,370.952 | 4,382.559 | 3,405.439 | 2,937.131 | 2,283.283 | 4,117.487 | 3,250.626 |
| Overige kosten
| -23,324.12 | 520.919 | 1,276.859 | -30,598.762 | -45,584.3 | 7,666.139 | 8,164.228 | 7,488.019 | 8,070.835 | 7,491.516 | 8,119.183 | 1,018.005 | 1,197.805 | 738.783 | 560.862 | 779.939 | 886.853 | 667.426 | 1,567.486 | 417.722 | -138.058 | 617.158 | 779.636 | 259.304 | 1,178.965 | -176.646 | 766.266 | 1,176.66 | 4,301.524 | 3.075 | 720.002 | 56.981 | 2,535.029 | -669.11 | -1,442.137 | 542.054 | 989.337 | -142.473 | 1,008.716 | 452.787 | 281.044 | -401.552 | -911.151 | 401.734 | 81.859 | 813.542 | -1,188.809 | -21.089 | -2,475.78 | 424.308 | 0 | 266.512 | -3,671.838 | 1,498.957 | -2,750.586 | 1,198.587 | 1,590.832 | 755.955 | 1,615.039 | 1,937.823 | 2,256.756 | 857.467 | 3,577.351 | 1,016.477 | 679.561 | 629.071 | 2,587.483 | 855.656 | 957.415 | 427.271 |
| Bedrijfskosten
| 22,588.484 | 16,562.981 | 22,097.925 | -15,299.381 | -22,792.15 | 15,584.86 | 20,560.579 | 13,484.19 | 20,232.563 | 15,172.061 | 17,696.84 | 13,424.922 | 20,231.02 | 15,106.478 | 16,723.078 | 13,894.015 | 19,521.247 | 16,190.918 | 14,659.621 | 14,786.212 | 20,584.531 | 15,691.741 | 14,608.569 | 12,129.503 | 19,093.037 | 11,699.679 | 16,391.27 | 14,049.01 | 15,943.192 | 13,155.03 | 15,771.002 | 11,247.308 | 18,851.796 | 13,574.471 | 14,876.43 | 11,500.143 | 16,367.789 | 14,457.169 | 12,451.947 | 10,833.309 | 15,635.422 | 12,215.334 | 11,330.451 | 9,603.429 | 15,087.928 | 12,392.5 | 10,686.724 | 7,639.345 | 8,934.965 | 9,163.544 | 0 | 7,402.959 | 8,358.879 | 9,355.298 | 9,960.572 | 7,441.793 | 10,078.911 | 8,335.962 | 10,424.861 | 8,594.616 | 9,894.669 | 9,686.839 | 8,690.214 | 7,265.693 | 9,298.974 | 8,084.133 | 8,918.88 | 6,516.882 | 8,351.398 | 7,576.646 |
| Bedrijfsresultaat
| 9,547.208 | 36,670.293 | -11,671.156 | -3,936.05 | 2,472.448 | 38,079.076 | 969.153 | -1,861.611 | 4,799.051 | 42,180.454 | -10,060.257 | -2,838.033 | 2,595.108 | 27,062.174 | -8,987.692 | -5,920.093 | 3,439.608 | 25,750.154 | -8,921.042 | -8,504.314 | 3,856.208 | 22,259.893 | -11,435.73 | -5,262.61 | 4,079.168 | 27,388.965 | -13,355.853 | -10,029.262 | 7,791.839 | 23,729.259 | -10,678.468 | -7,228.051 | 4,830.543 | 22,244.461 | -12,037.049 | -6,352.381 | 6,840.062 | 23,660.911 | -8,578.453 | -7,110.802 | 6,073.825 | 24,182.726 | -6,856.627 | -5,542.004 | 7,540.953 | 23,641.183 | -13,546.949 | -2,313.232 | 6,906.856 | 21,992.394 | 0 | -3,003.088 | 7,293.818 | 16,922.704 | -5,847.33 | -2,891.683 | 3,019.899 | 19,765.442 | -13,314.133 | -4,196.374 | 7,130.668 | 26,461.093 | -14,661.045 | -1,974.786 | 10,062.015 | 20,245.168 | -10,363.524 | -2,051.832 | 7,285.672 | 24,894.441 |
| Bedrijfsresultaat ratio
| 0.088 | 0.268 | -0.277 | -0.092 | 0.024 | 0.239 | 0.017 | -0.039 | 0.044 | 0.286 | -0.286 | -0.07 | 0.031 | 0.246 | -0.315 | -0.173 | 0.043 | 0.246 | -0.375 | -0.277 | 0.05 | 0.234 | -0.581 | -0.196 | 0.057 | 0.289 | -0.729 | -0.42 | 0.114 | 0.248 | -0.525 | -0.352 | 0.068 | 0.24 | -0.983 | -0.322 | 0.102 | 0.243 | -0.706 | -0.452 | 0.091 | 0.258 | -0.559 | -0.326 | 0.107 | 0.246 | -10.694 | -0.191 | 0.163 | 0.271 | 0 | -0.232 | 0.172 | 0.239 | -0.622 | -0.192 | 0.074 | 0.253 | 1.644 | -0.211 | 0.151 | 0.291 | -4.365 | -0.103 | 0.21 | 0.287 | 12.979 | -0.134 | 0.227 | 0.302 |
| Totaal overige inkomsten en kosten netto
| -703.09 | -1,735.485 | 796.653 | -586.385 | -646.56 | -1,118.497 | -3,352.885 | -3,673.799 | -200.682 | -932.382 | -196.132 | -12,918.568 | 443.864 | -37.277 | 3,373.349 | 268.25 | 564.684 | -886.106 | 1,201.078 | -937.862 | -1,343.422 | -222.495 | -2,798.112 | -543.374 | -233.85 | -522.866 | 300.028 | 357.469 | 3,644.112 | 492.925 | -648.626 | -174.308 | 551.292 | -1,207.497 | -2,374.061 | -552.911 | 163.402 | -608.418 | -1,886.453 | -438.946 | 18.408 | -1,030.409 | -2,785.999 | 447.427 | 2,415.016 | -674.646 | 6,674.868 | -1,212.372 | -5,341.994 | 431.332 | 0 | -247.778 | -3,835.922 | 1,532.359 | -3,971.48 | 429.078 | 1,017.653 | 1,256.621 | 471.018 | 1,356.458 | 3,558.688 | 839.875 | 3,346.489 | -426.021 | 577.297 | -67.985 | -297.361 | 805.826 | 1,951.95 | -146.979 |
| Inkomen voor belasting
| 8,844.118 | 34,934.808 | -10,874.503 | -4,522.435 | 1,825.888 | 36,960.579 | -2,383.732 | -5,535.41 | 4,598.369 | 41,248.071 | -10,256.39 | -2,331.68 | 3,038.972 | 27,024.896 | -5,614.343 | -5,651.843 | 4,004.292 | 24,864.048 | -7,719.965 | -9,442.176 | 2,512.785 | 22,037.397 | -13,791.262 | -5,805.987 | 3,845.318 | 26,866.097 | -13,055.825 | -9,671.793 | 11,435.951 | 24,222.186 | -11,327.094 | -7,402.359 | 5,381.835 | 21,036.963 | -14,411.11 | -6,905.292 | 7,003.463 | 23,052.493 | -10,464.907 | -7,549.747 | 6,092.233 | 23,152.318 | -9,642.627 | -5,094.578 | 9,955.969 | 22,966.537 | -6,872.081 | -3,525.603 | 1,564.862 | 22,304.436 | 0 | -3,250.866 | 3,457.896 | 18,328.7 | -9,818.81 | -2,462.604 | 4,037.552 | 21,022.062 | -12,843.113 | -2,839.917 | 10,689.358 | 27,300.967 | -11,314.556 | -2,400.807 | 10,639.311 | 20,177.184 | -10,660.884 | -1,246.005 | 9,237.623 | 24,747.464 |
| Inkomen voor belasting ratio
| 0.082 | 0.256 | -0.259 | -0.106 | 0.018 | 0.232 | -0.042 | -0.116 | 0.042 | 0.279 | -0.291 | -0.058 | 0.036 | 0.245 | -0.196 | -0.165 | 0.05 | 0.237 | -0.325 | -0.308 | 0.032 | 0.232 | -0.7 | -0.216 | 0.054 | 0.283 | -0.713 | -0.405 | 0.167 | 0.253 | -0.557 | -0.36 | 0.076 | 0.227 | -1.177 | -0.35 | 0.105 | 0.236 | -0.861 | -0.48 | 0.091 | 0.247 | -0.786 | -0.299 | 0.141 | 0.239 | -5.425 | -0.291 | 0.037 | 0.275 | 0 | -0.251 | 0.082 | 0.259 | -1.045 | -0.163 | 0.1 | 0.27 | 1.586 | -0.143 | 0.227 | 0.3 | -3.369 | -0.126 | 0.222 | 0.286 | 13.352 | -0.082 | 0.287 | 0.3 |
| Belastingkosten
| 1,704.216 | 7,269.032 | 37.057 | 177.352 | 645.016 | 7,497.943 | -1,956.731 | -1,289.149 | 2,502.473 | 7,790.213 | -4,490.813 | -1,777.572 | 1,129.738 | 6,506.866 | -1,399.306 | -422.171 | 251.987 | 5,876.708 | -1,431.645 | -928.153 | 851.01 | 4,882.165 | -440.511 | -60.395 | 715.308 | 6,021.338 | -2,154.172 | -2,174.834 | 1,779.434 | 5,400.649 | -2,939.213 | -1,592.525 | 945.532 | 4,909.747 | -3,319.652 | -1,365.916 | 1,055.773 | 5,388.958 | -2,236.513 | -1,414.623 | 2,016.36 | 5,765.367 | -2,453.792 | -763.222 | 2,091.1 | 5,360.967 | -2,305.067 | -615.202 | 667.09 | 5,175.454 | 0 | -596.275 | 1,106.898 | 4,527.234 | -2,316.432 | -417.424 | 1,255.031 | 4,957.5 | -3,920.064 | 65.623 | 2,607.756 | 6,778.287 | -2,814.849 | -296.351 | 2,857.065 | 5,787.67 | -4,427.958 | -692.364 | 5,031.967 | 7,158.105 |
| Nettowinst
| 5,731.909 | 27,435.626 | -10,107.577 | -3,476.572 | 2,162.51 | 30,335.406 | -427.001 | -4,246.261 | 2,095.896 | 29,623.199 | -5,765.577 | 540.523 | 1,245.004 | 20,069.831 | -3,985.814 | -4,787.147 | 2,557.751 | 18,827.25 | -6,121.879 | -7,513.769 | 1,076.867 | 17,097.623 | -12,142.677 | -5,319.93 | 2,449.643 | 20,548.815 | -10,271.043 | -6,899.135 | 8,771.522 | 18,553.501 | -7,744.251 | -5,662.178 | 3,785.17 | 16,143.621 | -10,894.166 | -5,268.903 | 5,265.615 | 17,662.055 | -8,074.534 | -5,696.158 | 3,567.054 | 17,729.677 | -7,324.592 | -3,979.367 | 7,343.789 | 17,484.717 | -3,958.714 | -2,916.628 | 907.067 | 17,128.982 | 0 | -2,654.591 | 2,350.999 | 13,801.465 | -7,502.378 | -2,045.18 | 2,782.522 | 16,064.563 | -8,923.049 | -2,905.54 | 8,081.602 | 20,522.68 | -8,499.706 | -2,104.456 | 7,782.246 | 14,389.514 | -6,232.926 | -553.641 | 4,205.656 | 17,589.358 |
| Nettowinstmarge
| 0.053 | 0.201 | -0.24 | -0.082 | 0.021 | 0.19 | -0.008 | -0.089 | 0.019 | 0.201 | -0.164 | 0.013 | 0.015 | 0.182 | -0.139 | -0.14 | 0.032 | 0.18 | -0.258 | -0.245 | 0.014 | 0.18 | -0.616 | -0.198 | 0.034 | 0.216 | -0.561 | -0.289 | 0.128 | 0.194 | -0.381 | -0.276 | 0.054 | 0.174 | -0.89 | -0.267 | 0.079 | 0.181 | -0.665 | -0.362 | 0.053 | 0.189 | -0.597 | -0.234 | 0.104 | 0.182 | -3.125 | -0.24 | 0.021 | 0.211 | 0 | -0.205 | 0.055 | 0.195 | -0.798 | -0.136 | 0.069 | 0.206 | 1.102 | -0.146 | 0.171 | 0.226 | -2.531 | -0.11 | 0.162 | 0.204 | 7.806 | -0.036 | 0.131 | 0.214 |
| WPA (Winst Per Aandeel)
| 320.85 | 1,535.75 | -565.79 | -194.61 | 121.05 | 1,698.07 | -23.9 | -237.99 | 117.32 | 1,658.2 | -323.57 | 30 | 70 | 1,123 | -223.2 | -268 | 143 | 1,054 | -342.68 | -420 | 60 | 957 | -679.7 | -322 | 137 | 1,150 | -574.94 | -420 | 491 | 1,039 | -433.5 | -317 | 212 | 904 | -619.46 | -295 | 295 | 989 | -467.06 | -329 | 206 | 1,026 | -423.68 | -230 | 425 | 1,011 | -229.38 | -169 | 52 | 991 | -599 | -153.55 | 136 | 798 | -434.07 | -118 | 161 | 929 | -515.94 | -168 | 467 | 1,187 | -492.53 | -121 | 443 | 820 | -359.78 | -31.55 | 240 | 1,008.52 |
| Verwaterde WPA
| 320.85 | 1,535.75 | -565.79 | -194.61 | 121.05 | 1,698.07 | -23.9 | -237.69 | 117.32 | 1,658.2 | -322.87 | 30 | 70 | 1,123 | -223.11 | -268 | 143 | 1,054 | -342.68 | -420 | 60 | 957 | -679.7 | -322 | 137 | 1,150 | -574.94 | -420 | 491 | 1,039 | -433.5 | -317 | 212 | 904 | -609.82 | -295 | 295 | 989 | -467.06 | -329 | 206 | 1,026 | -423.68 | -230 | 425 | 1,011 | -229.38 | -169 | 52 | 991 | -599 | -153.55 | 136 | 798 | -432.86 | -118 | 161 | 929 | -515.94 | -168 | 467 | 1,187 | -488.71 | -121 | 443 | 820 | -355.19 | -31.55 | 240 | 1,008.52 |
| EBITDA
| 11,396.075 | 38,695.665 | -9,404.271 | 11,363.331 | 25,264.598 | 39,584.345 | 2,753.625 | -4,716.781 | 6,344.478 | 43,622.195 | -6,988.844 | -109.284 | 5,248.097 | 29,376.877 | -6,004.654 | -2,939.399 | 6,542.424 | 27,268.637 | -5,566.821 | -6,299.681 | 5,818.771 | 24,343.831 | -8,655.482 | -3,437.408 | 6,093.083 | 28,751.603 | -10,427.29 | -7,386.816 | 13,363.768 | 25,899.965 | -9,239.165 | -5,665.549 | 8,196.455 | 22,464.914 | -12,206.392 | -4,954.131 | 8,919.618 | 24,746.821 | -6,585.601 | -5,538.152 | 8,116.929 | 24,811.591 | -6,682.203 | -3,005.723 | 12,186.462 | 25,043.876 | -6,688.951 | -2,019.636 | 4,792.595 | 22,676.756 | 0 | -2,048.9 | 7,293.818 | 18,828.832 | -8,276.34 | -1,025.685 | 5,363.315 | 22,114.039 | -11,110.551 | -1,145.753 | 12,038.696 | 28,383.947 | -9,212.867 | -1,032.954 | 11,752.864 | 21,199.56 | -7,036.961 | 179.122 | 9,820.87 | 25,798.012 |
| EBITDA ratio
| 0.105 | 0.283 | -0.224 | 0.267 | 0.244 | 0.249 | 0.049 | -0.099 | 0.058 | 0.295 | -0.199 | -0.003 | 0.062 | 0.267 | -0.21 | -0.086 | 0.081 | 0.26 | -0.234 | -0.206 | 0.075 | 0.256 | -0.439 | -0.128 | 0.086 | 0.303 | -0.569 | -0.309 | 0.195 | 0.27 | -0.454 | -0.276 | 0.116 | 0.243 | -0.997 | -0.251 | 0.133 | 0.254 | -0.542 | -0.352 | 0.121 | 0.265 | -0.544 | -0.177 | 0.172 | 0.26 | -5.28 | -0.166 | 0.113 | 0.279 | 0 | -0.158 | 0.172 | 0.266 | -0.88 | -0.068 | 0.132 | 0.284 | 1.372 | -0.058 | 0.255 | 0.312 | -2.743 | -0.054 | 0.245 | 0.301 | 8.813 | 0.012 | 0.305 | 0.313 |