Yunnan Luoping Zinc&Electricity Co., Ltd.
SZSE:002114.SZ
6.66 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 279.502 | 304.945 | 398.568 | 387.761 | 330.017 | 471.416 | 348.817 | 454.378 | 578.617 | 510.816 | 424.879 | 184.966 | 645.658 | 593.359 | 400.678 | 643.516 | 551.65 | 331.419 | 195.932 | 538.285 | 465.897 | 418.467 | 444.025 | 299.78 | 181.441 | 285.39 | 307.312 | 505.357 | 602.373 | 272.023 | 239.006 | 387.495 | 367.698 | 168.33 | 80.202 | 383.328 | 249.426 | 217.74 | 88.597 | 156.096 | 198.592 | 100.569 | 209.452 | 470.117 | 206.699 | 63.539 | 115.121 | 411.712 | 446.995 | 135.195 | 268.299 | 439.869 | 221.537 | 334.061 | 262.388 | 590.041 | 333.777 | 176.807 | 109.263 | 541.599 | 297.266 | 171.293 | 126.926 | 141.505 | 264.294 | 188.795 | 270.155 | 317.241 | 365.343 | 300.986 | 255.188 | 406.532 | 225.586 | 167.182 | 117.478 |
| Kosten van de omzet
| 231.502 | 264.188 | 396.882 | 421.751 | 342.86 | 516.076 | 327.275 | 582.389 | 599.525 | 486.383 | 381.82 | 131.924 | 574.189 | 525.396 | 346.973 | 603.724 | 466.449 | 372.614 | 212.076 | 466.602 | 431.019 | 374.992 | 406.363 | 341.791 | 161.117 | 269.097 | 257.65 | 436.355 | 529.236 | 225.945 | 197.443 | 289.699 | 280.379 | 132.215 | 90.888 | 295.503 | 211.785 | 178.967 | 65.126 | 115.469 | 123.407 | 56.562 | 187.13 | 419.833 | 168.711 | 58.691 | 124.524 | 366.191 | 385.803 | 131.94 | 230.222 | 515.507 | 211.369 | 342.409 | 225.695 | 558.447 | 244.51 | 191.495 | 93.9 | 485.049 | 266.751 | 147.046 | 103.481 | 151.742 | 265.342 | 157.284 | 276.424 | 272.62 | 309.1 | 246.926 | 238.093 | 362.435 | 208.365 | 139.956 | 91.302 |
| Brutowinst
| 47.999 | 40.757 | 1.686 | -33.99 | -12.843 | -44.66 | 21.542 | -128.011 | -20.908 | 24.433 | 43.058 | 53.042 | 71.469 | 67.962 | 53.705 | 39.793 | 85.201 | -41.195 | -16.144 | 71.684 | 34.878 | 43.475 | 37.662 | -42.01 | 20.324 | 16.293 | 49.662 | 69.002 | 73.137 | 46.078 | 41.563 | 97.796 | 87.32 | 36.115 | -10.686 | 87.825 | 37.641 | 38.773 | 23.47 | 40.627 | 75.185 | 44.007 | 22.322 | 50.285 | 37.988 | 4.847 | -9.404 | 45.521 | 61.192 | 3.255 | 38.078 | -75.638 | 10.168 | -8.348 | 36.693 | 31.594 | 89.267 | -14.688 | 15.363 | 56.55 | 30.516 | 24.247 | 23.445 | -10.237 | -1.048 | 31.512 | -6.269 | 44.621 | 56.243 | 54.06 | 17.096 | 44.096 | 17.221 | 27.227 | 26.176 |
| Brutowinstmarge
| 0.172 | 0.134 | 0.004 | -0.088 | -0.039 | -0.095 | 0.062 | -0.282 | -0.036 | 0.048 | 0.101 | 0.287 | 0.111 | 0.115 | 0.134 | 0.062 | 0.154 | -0.124 | -0.082 | 0.133 | 0.075 | 0.104 | 0.085 | -0.14 | 0.112 | 0.057 | 0.162 | 0.137 | 0.121 | 0.169 | 0.174 | 0.252 | 0.237 | 0.215 | -0.133 | 0.229 | 0.151 | 0.178 | 0.265 | 0.26 | 0.379 | 0.438 | 0.107 | 0.107 | 0.184 | 0.076 | -0.082 | 0.111 | 0.137 | 0.024 | 0.142 | -0.172 | 0.046 | -0.025 | 0.14 | 0.054 | 0.267 | -0.083 | 0.141 | 0.104 | 0.103 | 0.142 | 0.185 | -0.072 | -0.004 | 0.167 | -0.023 | 0.141 | 0.154 | 0.18 | 0.067 | 0.108 | 0.076 | 0.163 | 0.223 |
| Onderzoek- en ontwikkelingskosten
| 0.474 | 0.556 | 0.194 | -0.181 | 0.443 | 0.849 | 0.893 | 1.012 | 1.266 | 1 | 1.118 | 1.303 | 1.04 | 1.017 | 1.006 | 1.302 | 0.985 | 0.866 | 0.934 | 1.226 | 0.961 | 0.608 | 1.585 | 0.871 | 0.668 | 2.078 | 0.718 | 3.145 | 0.64 | 1.011 | 0 | 2.237 | 0 | 1.039 | 0 | 1.717 | 0 | 0.782 | 0 | 1.665 | 0 | 0.875 | 0 | 2.033 | 0 | 1.004 | 0 | 2.069 | 0 | 0 | 0 | 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
| 42.951 | -2.519 | 17.211 | -22.546 | 37.596 | -6.822 | 14.117 | 14.832 | 73.715 | -17.782 | 41.794 | -53.442 | 71.943 | -12.79 | 26.536 | -49.606 | 25.365 | -11.075 | 26.27 | -46.631 | 24.903 | -6.962 | 22.537 | -11.332 | 52.816 | 29.616 | 19.969 | -31.276 | 16.858 | -10.085 | 22.093 | -27.989 | 18.193 | -5.011 | 16.386 | -24.777 | 13.143 | -3.142 | 16.98 | -19.026 | 17.235 | 3.466 | 24.853 | -11.742 | 11.92 | -6.506 | 13.458 | -16.928 | 10.82 | 12.419 | 11.479 | -18.681 | 13.741 | -4.993 | 15.778 | -20.342 | 11.762 | -0.359 | 13.761 | -13.75 | 10.626 | 9.023 | 9.001 | 15.876 | 9.932 | 0.134 | 10.935 | -0.578 | 7.213 | 7.005 | 4.719 | 11.753 | 5.252 | 6.599 | 3.872 |
| Verkoop- en marketingkosten
| 3.174 | 1.382 | 1.282 | 1.485 | 0.721 | 0.767 | 0.671 | 1.337 | 0.824 | 0.868 | 1.049 | 1.081 | 0.853 | 0.777 | 0.953 | -16.588 | 10.215 | 5.883 | 4.272 | 9.061 | 6.665 | 6.885 | 4.535 | 5.525 | 1.05 | 5.401 | 4.398 | 12.632 | 11.679 | 6.274 | 2.995 | 11.866 | 9.566 | 6.114 | 3.134 | 13.334 | 7.495 | 6.6 | 2.459 | 4.77 | 4.247 | 1.468 | 1.993 | 12.911 | 9.626 | 6.085 | 1.161 | 12.062 | 8.6 | 6.521 | 4.108 | 12.372 | 4.947 | 9.57 | 7.319 | 11.828 | 11.24 | 5.624 | 5.074 | 10.134 | 9.635 | 5.406 | 4.04 | 6.388 | 7.911 | 4.141 | 4.492 | 5.783 | 4.77 | 4.127 | 3.603 | 6.456 | 3.075 | 2.472 | 2.477 |
| Verkoop-, algemene en administratieve kosten
| 46.125 | -1.138 | 18.493 | -21.061 | 38.317 | -6.055 | 14.788 | 9.901 | 74.539 | -16.914 | 42.843 | -52.36 | 72.796 | -12.013 | 27.489 | -66.195 | 35.58 | -5.192 | 30.542 | -37.569 | 31.567 | -0.077 | 27.072 | -5.807 | 53.865 | 35.017 | 24.368 | -18.643 | 28.537 | -3.811 | 25.088 | -16.123 | 27.759 | 1.103 | 19.519 | -11.443 | 20.638 | 3.459 | 19.438 | -14.256 | 21.482 | 4.935 | 26.847 | 1.169 | 21.546 | -0.421 | 14.619 | -4.866 | 19.42 | 18.941 | 15.587 | -6.309 | 18.688 | 4.577 | 23.096 | -8.514 | 23.002 | 5.265 | 18.834 | -3.615 | 20.26 | 14.429 | 13.041 | 22.264 | 17.843 | 4.275 | 15.427 | 5.205 | 11.984 | 11.132 | 8.322 | 18.21 | 8.327 | 9.071 | 6.349 |
| Overige kosten
| -25.285 | 6.528 | -0.01 | -0.26 | -0.114 | -0.779 | 2.384 | -17.355 | -39.09 | 48.416 | 1.258 | -27.904 | -0.558 | -0.452 | -0.234 | -17.218 | -1.229 | -0.07 | -0.513 | -0.895 | -0.819 | -0.39 | -0.158 | -1.829 | -32.985 | -5.967 | 0.094 | 8.452 | -0.066 | -0.184 | 0.382 | 36.594 | 0.578 | 17.381 | 0.104 | 7.496 | 4.978 | -3.639 | -0.057 | 4.923 | 0.002 | 0.7 | 1.399 | 2.209 | 0.012 | 4.222 | 0.008 | 5.366 | 9.821 | -0.103 | -0.172 | 1.538 | -0.03 | -0.113 | -0.017 | 5.701 | -0.022 | 0.466 | 4.992 | 5.801 | -0.19 | 0.773 | 0.017 | 0.03 | -0.099 | 0.096 | -0.219 | 0.867 | -1.115 | -0.022 | 0.929 | 14.518 | -0.139 | 4.943 | -0.044 |
| Bedrijfskosten
| 21.313 | 25.599 | 18.425 | 33.41 | 13.299 | 21.783 | 18.064 | -6.442 | 36.716 | 32.503 | 45.218 | 48.134 | 41.17 | 35.798 | 32.161 | 29.619 | 40.259 | 40.899 | 32.254 | 49.852 | 35.074 | 32.201 | 22.895 | 58.122 | 58.145 | 66.237 | 30.297 | 56.768 | 30.354 | 25.841 | 28.8 | 39.012 | 28.869 | 22.035 | 21.044 | 44.182 | 22.174 | 26.266 | 20.517 | 29.277 | 23.519 | 22.963 | 28.599 | 43.446 | 21.721 | 18.722 | 15.066 | 29.511 | 20.483 | 18.941 | 16.414 | 31.58 | 18.704 | 24.775 | 23.22 | 33.261 | 23.12 | 20.359 | 18.848 | 34.402 | 21.062 | 14.351 | 13.422 | 22.427 | 19.074 | 4.978 | 16.897 | 6.571 | 14.009 | 11.446 | 9.993 | 20.271 | 7.995 | 9.979 | 7.123 |
| Bedrijfsresultaat
| 26.686 | 28.102 | -29.865 | -91.115 | -19.618 | -88.747 | -2.757 | -121.569 | -39.774 | -8.07 | -2.16 | -6.333 | 33.793 | 28.423 | 13.913 | 4.017 | 44.072 | -58.303 | -95.083 | 23.774 | -1.604 | 8.397 | 3.229 | -115.118 | -23.467 | -83.428 | 10.264 | 6.811 | 44.078 | 7.369 | 7.259 | 45.829 | 52.991 | 2.792 | -22.455 | 24.063 | 11.795 | -15.145 | -11.461 | -0.462 | 60.073 | 0.415 | -17.982 | -3.759 | 17.183 | -27.757 | -38.333 | -4.798 | 78.961 | -72.574 | 2.907 | -74.485 | -97.433 | -83.681 | -2.003 | 68.272 | 62.993 | -136.194 | -20.682 | 7.83 | -8.8 | 0.424 | 4.288 | -45.337 | -12.256 | 18.459 | -23.294 | 18.415 | 41.801 | 39.675 | 10.915 | 57.366 | 11.311 | 23.118 | 16.163 |
| Bedrijfsresultaat ratio
| 0.095 | 0.092 | -0.075 | -0.235 | -0.059 | -0.188 | -0.008 | -0.268 | -0.069 | -0.016 | -0.005 | -0.034 | 0.052 | 0.048 | 0.035 | 0.006 | 0.08 | -0.176 | -0.485 | 0.044 | -0.003 | 0.02 | 0.007 | -0.384 | -0.129 | -0.292 | 0.033 | 0.013 | 0.073 | 0.027 | 0.03 | 0.118 | 0.144 | 0.017 | -0.28 | 0.063 | 0.047 | -0.07 | -0.129 | -0.003 | 0.302 | 0.004 | -0.086 | -0.008 | 0.083 | -0.437 | -0.333 | -0.012 | 0.177 | -0.537 | 0.011 | -0.169 | -0.44 | -0.25 | -0.008 | 0.116 | 0.189 | -0.77 | -0.189 | 0.014 | -0.03 | 0.002 | 0.034 | -0.32 | -0.046 | 0.098 | -0.086 | 0.058 | 0.114 | 0.132 | 0.043 | 0.141 | 0.05 | 0.138 | 0.138 |
| Totaal overige inkomsten en kosten netto
| -95.9 | 6.528 | -0.01 | -0.26 | -0.114 | -0.779 | -0.072 | -0.245 | -0.137 | 0.004 | -37.549 | -27.904 | -0.558 | -0.452 | -0.234 | -17.218 | -1.229 | -0.07 | -0.513 | -0.895 | -0.819 | -0.39 | -0.158 | -1.829 | -32.985 | -0.613 | 0.094 | 8.537 | -0.095 | -0.225 | 0.362 | 17.406 | 0.578 | -0.095 | 0.104 | 6.911 | 4.978 | -0.479 | -0.144 | 4.342 | -0.164 | -1.442 | 1.399 | -1.034 | 0.012 | -10.328 | -13.855 | 5.25 | 48.073 | 0.082 | -0.172 | -3.805 | -0.03 | -0.113 | -0.017 | 5.688 | -0.022 | 0.466 | 4.992 | 5.832 | -0.266 | 0.717 | -0.069 | -0.201 | -0.099 | 0.096 | -0.219 | -0.608 | -4.456 | -0.022 | 0.929 | -6.892 | -0.139 | -0.242 | -0.044 |
| Inkomen voor belasting
| -69.214 | 34.63 | -29.876 | -91.375 | -19.732 | -89.526 | -2.829 | -121.814 | -39.911 | -26.192 | -46.382 | -34.236 | 33.235 | 27.971 | 13.68 | -13.201 | 42.843 | -58.373 | -95.596 | 22.879 | -2.423 | 8.007 | 3.071 | -116.947 | -56.452 | -84.041 | 10.358 | 15.353 | 43.984 | 7.144 | 7.621 | 63.235 | 53.569 | 2.697 | -22.351 | 30.974 | 16.773 | -15.624 | -11.605 | 3.88 | 59.909 | -1.027 | -16.582 | -4.793 | 17.195 | -23.596 | -38.325 | 0.452 | 88.782 | -72.492 | 2.736 | -78.29 | -97.463 | -83.794 | -2.02 | 73.959 | 62.971 | -135.727 | -15.69 | 13.662 | -9.065 | 1.141 | 4.219 | -45.539 | -12.355 | 18.556 | -23.513 | 17.807 | 37.346 | 39.654 | 11.844 | 50.474 | 11.172 | 22.877 | 16.118 |
| Inkomen voor belasting ratio
| -0.248 | 0.114 | -0.075 | -0.236 | -0.06 | -0.19 | -0.008 | -0.268 | -0.069 | -0.051 | -0.109 | -0.185 | 0.051 | 0.047 | 0.034 | -0.021 | 0.078 | -0.176 | -0.488 | 0.043 | -0.005 | 0.019 | 0.007 | -0.39 | -0.311 | -0.294 | 0.034 | 0.03 | 0.073 | 0.026 | 0.032 | 0.163 | 0.146 | 0.016 | -0.279 | 0.081 | 0.067 | -0.072 | -0.131 | 0.025 | 0.302 | -0.01 | -0.079 | -0.01 | 0.083 | -0.371 | -0.333 | 0.001 | 0.199 | -0.536 | 0.01 | -0.178 | -0.44 | -0.251 | -0.008 | 0.125 | 0.189 | -0.768 | -0.144 | 0.025 | -0.03 | 0.007 | 0.033 | -0.322 | -0.047 | 0.098 | -0.087 | 0.056 | 0.102 | 0.132 | 0.046 | 0.124 | 0.05 | 0.137 | 0.137 |
| Belastingkosten
| 4.087 | 3.212 | 0.199 | 1.686 | 1.076 | 1.561 | 3.833 | 0.752 | 4.934 | 3.397 | 0.344 | 1.743 | 4.942 | 4.694 | 2.32 | 3.671 | 1.158 | -1.293 | -0.122 | 1.406 | 1.896 | 4.466 | -0.069 | 0.661 | 4.281 | 3.772 | 2.71 | 7.731 | 3.346 | 5.727 | 2.585 | 7.348 | 3.463 | 3.062 | 1.652 | -13.684 | 6.218 | 7.012 | 3.799 | 7.09 | 6.033 | 6.545 | 3.186 | 0.903 | 1.801 | -14.197 | -13.536 | -1.819 | 39.014 | -57.283 | -19.347 | 35.505 | -10.061 | -5.117 | 0.196 | -3.188 | 12.898 | -11.755 | -0.264 | -0.465 | -0.191 | 0.942 | 3.107 | -12.517 | 0.214 | 0.129 | 1.727 | -5.543 | 3.318 | 4.315 | 3.15 | 4.707 | 1.985 | 2.247 | 1.913 |
| Nettowinst
| -72.803 | 31.912 | -29.526 | -94.915 | -19.219 | -88.075 | -6.662 | -117.584 | -44.845 | -29.589 | -46.725 | -28.991 | 26.438 | 22.825 | 10.302 | -15.721 | 40.301 | -56.786 | -95.129 | 21.968 | -3.791 | 4.033 | 3.355 | -117.147 | -60.603 | -87.788 | 7.765 | 7.762 | 39.732 | 2.065 | 5.731 | 56.753 | 49.786 | 0.148 | -23.774 | 44.853 | 10.687 | -22.564 | -15.247 | -2.035 | 54.534 | -6.8 | -19.351 | -5.438 | 16.31 | -23.28 | -38.652 | 1.614 | 88.02 | -72.096 | 3.326 | -112.468 | -87.853 | -80.075 | -2.299 | 76.347 | 46.302 | -123.846 | -15.254 | 14.769 | -8.558 | 0.46 | 1.265 | -32.739 | -13.269 | 18.638 | -25.226 | 22.544 | 33.973 | 35.309 | 8.694 | 45.255 | 9.187 | 20.379 | 14.205 |
| Nettowinstmarge
| -0.26 | 0.105 | -0.074 | -0.245 | -0.058 | -0.187 | -0.019 | -0.259 | -0.078 | -0.058 | -0.11 | -0.157 | 0.041 | 0.038 | 0.026 | -0.024 | 0.073 | -0.171 | -0.486 | 0.041 | -0.008 | 0.01 | 0.008 | -0.391 | -0.334 | -0.308 | 0.025 | 0.015 | 0.066 | 0.008 | 0.024 | 0.146 | 0.135 | 0.001 | -0.296 | 0.117 | 0.043 | -0.104 | -0.172 | -0.013 | 0.275 | -0.068 | -0.092 | -0.012 | 0.079 | -0.366 | -0.336 | 0.004 | 0.197 | -0.533 | 0.012 | -0.256 | -0.397 | -0.24 | -0.009 | 0.129 | 0.139 | -0.7 | -0.14 | 0.027 | -0.029 | 0.003 | 0.01 | -0.231 | -0.05 | 0.099 | -0.093 | 0.071 | 0.093 | 0.117 | 0.034 | 0.111 | 0.041 | 0.122 | 0.121 |
| WPA (Winst Per Aandeel)
| -0.23 | 0.099 | -0.09 | -0.29 | -0.059 | -0.27 | -0.021 | -0.35 | -0.14 | -0.093 | -0.15 | -0.084 | 0.077 | 0.067 | 0.03 | -0.047 | 0.12 | -0.18 | -0.29 | 0.058 | -0.01 | 0.012 | 0.01 | -0.38 | -0.19 | -0.23 | 0.02 | 0.023 | 0.12 | 0.007 | 0.02 | 0.21 | 0.18 | 0.001 | -0.09 | 0.17 | 0.04 | -0.089 | -0.06 | -0.008 | 0.2 | -0.025 | -0.11 | -0.03 | 0.09 | -0.13 | -0.21 | 0.009 | 0.48 | -0.43 | 0.02 | -0.61 | -0.48 | -0.35 | -0.01 | 0.43 | 0.26 | -0.65 | -0.08 | 0.086 | -0.05 | 0.003 | 0.007 | -0.18 | -0.07 | 0.1 | -0.14 | 0.12 | 0.18 | 0.23 | 0.056 | 0.33 | 0.067 | 0.15 | 0.11 |
| Verwaterde WPA
| -0.23 | 0.099 | -0.09 | -0.29 | -0.059 | -0.27 | -0.021 | -0.35 | -0.14 | -0.093 | -0.15 | -0.084 | 0.077 | 0.067 | 0.03 | -0.047 | 0.12 | -0.17 | -0.29 | 0.058 | -0.01 | 0.012 | 0.01 | -0.37 | -0.19 | -0.23 | 0.02 | 0.023 | 0.12 | 0.007 | 0.02 | 0.21 | 0.18 | 0.001 | -0.09 | 0.17 | 0.04 | -0.089 | -0.06 | -0.008 | 0.2 | -0.025 | -0.11 | -0.03 | 0.09 | -0.13 | -0.21 | 0.009 | 0.48 | -0.43 | 0.02 | -0.61 | -0.48 | -0.35 | -0.01 | 0.43 | 0.26 | -0.65 | -0.08 | 0.086 | -0.05 | 0.003 | 0.007 | -0.17 | -0.07 | 0.1 | -0.14 | 0.12 | 0.18 | 0.23 | 0.056 | 0.33 | 0.067 | 0.15 | 0.11 |
| EBITDA
| -59.392 | 22.01 | 10.492 | -50.084 | 21.145 | -45.629 | 32.271 | -106.279 | -22.099 | 0.094 | -15.991 | 1.536 | 63.173 | 60.968 | 48.223 | 22.593 | 81.512 | -25.033 | -64.509 | 50.775 | 21.906 | 34.975 | 31.381 | -103.362 | -54.73 | -58.726 | 20.877 | 33.958 | 47.315 | 15.967 | 12.763 | 93.954 | 58.451 | 30.822 | -31.73 | 57.089 | 15.467 | 0.603 | 2.954 | 14.01 | 51.666 | 14.336 | -5.128 | 13.976 | 16.267 | -20.373 | -15.747 | 22.88 | 40.709 | 23.33 | 21.664 | -234.89 | 60.726 | -40.669 | 13.473 | -75.988 | 66.148 | -53.183 | -3.484 | 6.869 | 9.454 | 9.162 | 10.023 | 12.965 | -20.678 | 34.96 | -28.304 | 46.915 | 45.502 | 44.468 | 7.103 | 64.455 | 9.226 | 17.248 | 19.053 |
| EBITDA ratio
| -0.212 | 0.072 | -0.048 | -0.21 | -0.075 | -0.152 | 0.016 | -0.234 | -0.078 | -0.006 | -0.091 | -0.14 | 0.064 | 0.05 | 0.047 | -0.008 | 0.079 | -0.259 | -0.261 | 0.043 | 0.008 | 0.021 | 0.024 | -0.345 | -0.339 | -0.206 | 0.068 | 0.056 | 0.071 | 0.059 | 0.044 | 0.3 | 0.16 | 0.28 | -0.658 | 0.149 | 0.06 | 0.003 | 0.034 | 0.106 | 0.206 | 0.143 | -0.024 | 0.04 | 0.079 | -0.329 | -0.213 | 0.076 | 0.006 | 0.173 | 0.08 | -0.534 | 0.274 | -0.122 | 0.055 | -0.129 | 0.198 | -0.301 | -0.032 | 0.013 | 0.036 | 0.053 | 0.078 | 0.092 | -0.078 | 0.186 | -0.105 | 0.148 | 0.125 | 0.148 | 0.027 | 0.159 | 0.041 | 0.103 | 0.162 |