Hong Kong Ferry (Holdings) Company Limited
HKEX:0050.HK
4.32 (HKD) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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
| 210.743 | 203.336 | 171.269 | 141.685 | 138.947 | 129.908 | 114.289 | 103.064 | 105.205 | 128.365 | 170.481 | 163.948 | 924.615 | 219.839 | 227.798 | 0 | 255.191 | 0 | 802.757 | 198.326 | 3,308.641 | 194.956 | 245.285 | 0 | 154.045 | 154.045 | 154.045 | 0 | 158.76 | 0 | 158.76 | 0 | 227.927 | 0 | 227.927 | 0 | 534.681 | 534.681 | 534.681 | 130.59 | 130.59 | 130.59 | 130.59 | 168.33 | 168.33 | 168.33 | 168.33 | 176.991 | 176.991 | 176.991 | 176.991 | 191.032 | 191.032 | 191.032 | 191.032 | 248.476 | 248.476 | 248.476 | 248.476 | 260.33 | 260.33 | 260.33 | 260.33 | 336.267 | 336.267 | 336.267 | 336.267 | 350.674 | 350.674 | 350.674 | 350.674 | 194.131 | 194.131 | 194.131 | 194.131 | 222.306 | 222.306 | 222.306 | 222.306 | 240.898 | 240.898 | 240.898 | 240.898 | 273.425 | 273.425 | 273.425 | 273.425 |
Kosten van de omzet
| 130.787 | 127.934 | 106.181 | 100.213 | 79.561 | 87.576 | 77.046 | 83.364 | 65.687 | 82.649 | 94.109 | 103.063 | 591.252 | 115.543 | 112.237 | 0 | 117.749 | 0 | 560.006 | 186.744 | 2,089.453 | 115.421 | 115.401 | 0 | 72.485 | 72.485 | 72.485 | 0 | 82.496 | 0 | 82.496 | 0 | 131.484 | 0 | 131.484 | 0 | 297.012 | 297.012 | 297.012 | 95.929 | 95.929 | 95.929 | 95.929 | 103.892 | 103.892 | 103.892 | 103.892 | 106.271 | 106.271 | 106.271 | 106.271 | 118.224 | 118.224 | 118.224 | 118.224 | 145.628 | 145.628 | 145.628 | 145.628 | 163.639 | 163.639 | 163.639 | 163.639 | 203.738 | 203.738 | 203.738 | 203.738 | 244.598 | 244.598 | 244.598 | 244.598 | 137.261 | 137.261 | 137.261 | 137.261 | 166.474 | 166.474 | 166.474 | 166.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 79.956 | 75.402 | 65.088 | 41.472 | 59.386 | 42.332 | 37.243 | 19.7 | 39.518 | 45.716 | 76.372 | 60.885 | 333.363 | 104.296 | 115.561 | 0 | 137.442 | 0 | 242.751 | 11.582 | 1,219.188 | 79.535 | 129.884 | 0 | 81.561 | 81.561 | 81.561 | 0 | 76.264 | 0 | 76.264 | 0 | 96.443 | 0 | 96.443 | 0 | 237.669 | 237.669 | 237.669 | 34.661 | 34.661 | 34.661 | 34.661 | 64.438 | 64.438 | 64.438 | 64.438 | 70.721 | 70.721 | 70.721 | 70.721 | 72.809 | 72.809 | 72.809 | 72.809 | 102.847 | 102.847 | 102.847 | 102.847 | 96.69 | 96.69 | 96.69 | 96.69 | 132.529 | 132.529 | 132.529 | 132.529 | 106.076 | 106.076 | 106.076 | 106.076 | 56.871 | 56.871 | 56.871 | 56.871 | 55.832 | 55.832 | 55.832 | 55.832 | 240.898 | 240.898 | 240.898 | 240.898 | 273.425 | 273.425 | 273.425 | 273.425 |
Brutowinstmarge
| 0.379 | 0.371 | 0.38 | 0.293 | 0.427 | 0.326 | 0.326 | 0.191 | 0.376 | 0.356 | 0.448 | 0.371 | 0.361 | 0.474 | 0.507 | 0 | 0.539 | 0 | 0.302 | 0.058 | 0.368 | 0.408 | 0.53 | 0 | 0.529 | 0.529 | 0.529 | 0 | 0.48 | 0 | 0.48 | 0 | 0.423 | 0 | 0.423 | 0 | 0.445 | 0.445 | 0.445 | 0.265 | 0.265 | 0.265 | 0.265 | 0.383 | 0.383 | 0.383 | 0.383 | 0.4 | 0.4 | 0.4 | 0.4 | 0.381 | 0.381 | 0.381 | 0.381 | 0.414 | 0.414 | 0.414 | 0.414 | 0.371 | 0.371 | 0.371 | 0.371 | 0.394 | 0.394 | 0.394 | 0.394 | 0.302 | 0.302 | 0.302 | 0.302 | 0.293 | 0.293 | 0.293 | 0.293 | 0.251 | 0.251 | 0.251 | 0.251 | 1 | 1 | 1 | 1 | 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 |
Algemene en administratieve kosten
| 45.115 | 39.081 | 35.917 | 36.383 | 26.452 | 27.733 | 24.672 | 25.662 | 24.601 | 23.444 | 25.15 | 24.69 | 25.291 | 22.291 | 21.972 | 0 | 20.77 | 0 | 24.522 | 23.57 | 20.363 | 26.144 | 20.958 | 0 | 21.072 | 21.072 | 21.072 | 0 | 16.468 | 0 | 16.468 | 0 | 20.876 | 0 | 20.876 | 0 | 32.018 | 32.018 | 32.018 | 14.805 | 14.805 | 14.805 | 14.805 | 19.684 | 19.684 | 19.684 | 19.684 | 26.542 | 26.542 | 26.542 | 26.542 | 18.932 | 18.932 | 18.932 | 18.932 | 21.846 | 21.846 | 21.846 | 21.846 | 23.48 | 23.48 | 23.48 | 23.48 | 23.116 | 23.116 | 23.116 | 23.116 | 14.506 | 14.506 | 14.506 | 14.506 | 18.844 | 18.844 | 18.844 | 18.844 | 28.622 | 28.622 | 28.622 | 28.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 3.877 | 7.439 | 5.297 | 5.19 | 2.263 | 4.994 | 0.01 | 0.016 | 0.158 | 0.283 | 0.311 | 1.923 | 30.593 | 1.846 | 9.538 | 0 | 17.578 | 0 | 56.584 | 17.289 | 98.51 | 34.904 | 21.935 | 0 | 10.363 | 10.363 | 10.363 | 0 | 4.905 | 0 | 4.905 | 0 | 10.54 | 0 | 10.54 | 0 | 21.836 | 21.836 | 21.836 | 4.367 | 4.367 | 4.367 | 4.367 | 6.07 | 6.07 | 6.07 | 6.07 | 9.731 | 9.731 | 9.731 | 9.731 | 7.566 | 7.566 | 7.566 | 7.566 | 11.226 | 11.226 | 11.226 | 11.226 | 12.517 | 12.517 | 12.517 | 12.517 | 11.346 | 11.346 | 11.346 | 11.346 | 1.21 | 1.21 | 1.21 | 1.21 | 0.573 | 0.573 | 0.573 | 0.573 | 1.236 | 1.236 | 1.236 | 1.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 48.992 | 46.462 | 41.214 | 41.573 | 28.715 | 32.588 | 24.682 | 25.646 | 24.759 | 23.727 | 25.461 | 26.613 | 55.884 | 24.137 | 31.51 | 0 | 38.348 | 0 | 81.106 | 40.859 | 118.873 | 61.048 | 42.893 | 0 | 31.435 | 31.435 | 31.435 | 0 | 21.373 | 0 | 21.373 | 0 | 31.416 | 0 | 31.416 | 0 | 53.855 | 53.855 | 53.855 | 19.172 | 19.172 | 19.172 | 19.172 | 25.754 | 25.754 | 25.754 | 25.754 | 36.273 | 36.273 | 36.273 | 36.273 | 26.497 | 26.497 | 26.497 | 26.497 | 33.072 | 33.072 | 33.072 | 33.072 | 35.997 | 35.997 | 35.997 | 35.997 | 34.462 | 34.462 | 34.462 | 34.462 | 15.716 | 15.716 | 15.716 | 15.716 | 19.417 | 19.417 | 19.417 | 19.417 | 29.859 | 29.859 | 29.859 | 29.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -41.472 | 0.406 | 0.481 | 1.423 | 1.244 | 0 | 0 | 0.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -69.443 | 0 | -57.367 | -57.367 | -57.367 | 0 | 61.243 | 0 | 61.243 | 0 | 3.919 | 0 | 3.919 | 0 | 2.767 | 2.767 | 2.767 | -22.889 | -22.889 | -22.889 | -22.889 | 10.244 | 10.244 | 10.244 | 10.244 | -78.167 | -78.167 | -78.167 | -78.167 | -41.944 | -41.944 | -41.944 | -41.944 | -35.305 | -35.305 | -35.305 | -35.305 | -58.898 | -58.898 | -58.898 | -58.898 | -62.069 | -62.069 | -62.069 | -62.069 | -36.512 | -36.512 | -36.512 | -36.512 | -44.116 | -44.116 | -44.116 | -44.116 | -52.744 | -52.744 | -52.744 | -52.744 | -207.479 | -207.479 | -207.479 | -207.479 | -225.861 | -225.861 | -225.861 | -225.861 |
Bedrijfskosten
| 7.52 | 46.056 | 40.733 | 40.15 | 27.471 | 32.588 | 24.682 | 24.719 | 24.759 | 23.727 | 25.461 | 8.021 | 13.068 | 52.531 | 53.814 | 0 | 14.815 | 0 | 31.27 | 38.053 | 10.558 | 59.917 | 17.58 | 0 | -25.932 | -25.932 | -25.932 | 0 | 82.615 | 0 | 82.615 | 0 | 35.334 | 0 | 35.334 | 0 | 56.622 | 56.622 | 56.622 | -3.718 | -3.718 | -3.718 | -3.718 | 35.998 | 35.998 | 35.998 | 35.998 | -41.894 | -41.894 | -41.894 | -41.894 | -15.447 | -15.447 | -15.447 | -15.447 | -2.233 | -2.233 | -2.233 | -2.233 | -22.901 | -22.901 | -22.901 | -22.901 | -27.607 | -27.607 | -27.607 | -27.607 | -20.796 | -20.796 | -20.796 | -20.796 | -24.699 | -24.699 | -24.699 | -24.699 | -22.886 | -22.886 | -22.886 | -22.886 | -207.479 | -207.479 | -207.479 | -207.479 | -225.861 | -225.861 | -225.861 | -225.861 |
Bedrijfsresultaat
| 72.436 | 29.346 | 24.355 | 1.322 | 31.915 | 9.744 | 12.561 | -5.019 | 14.759 | 21.989 | 50.911 | 44.431 | 302.853 | 89.492 | 114.505 | 0 | 154.193 | 0 | 170.008 | -24.188 | 1,100.839 | 2.794 | 90.704 | 0 | 55.628 | 55.628 | 55.628 | 0 | 66.299 | 0 | 66.299 | 0 | 131.777 | 0 | 131.777 | 0 | 294.291 | 294.291 | 294.291 | 30.944 | 30.944 | 30.944 | 30.944 | 100.436 | 100.436 | 100.436 | 100.436 | 28.827 | 28.827 | 28.827 | 28.827 | 57.362 | 57.362 | 57.362 | 57.362 | 100.614 | 100.614 | 100.614 | 100.614 | 73.789 | 73.789 | 73.789 | 73.789 | 104.922 | 104.922 | 104.922 | 104.922 | 85.28 | 85.28 | 85.28 | 85.28 | 32.172 | 32.172 | 32.172 | 32.172 | 32.946 | 32.946 | 32.946 | 32.946 | 33.419 | 33.419 | 33.419 | 33.419 | 47.564 | 47.564 | 47.564 | 47.564 |
Bedrijfsresultaat ratio
| 0.344 | 0.144 | 0.142 | 0.009 | 0.23 | 0.075 | 0.11 | -0.049 | 0.14 | 0.171 | 0.299 | 0.271 | 0.328 | 0.407 | 0.503 | 0 | 0.604 | 0 | 0.212 | -0.122 | 0.333 | 0.014 | 0.37 | 0 | 0.361 | 0.361 | 0.361 | 0 | 0.418 | 0 | 0.418 | 0 | 0.578 | 0 | 0.578 | 0 | 0.55 | 0.55 | 0.55 | 0.237 | 0.237 | 0.237 | 0.237 | 0.597 | 0.597 | 0.597 | 0.597 | 0.163 | 0.163 | 0.163 | 0.163 | 0.3 | 0.3 | 0.3 | 0.3 | 0.405 | 0.405 | 0.405 | 0.405 | 0.283 | 0.283 | 0.283 | 0.283 | 0.312 | 0.312 | 0.312 | 0.312 | 0.243 | 0.243 | 0.243 | 0.243 | 0.166 | 0.166 | 0.166 | 0.166 | 0.148 | 0.148 | 0.148 | 0.148 | 0.139 | 0.139 | 0.139 | 0.139 | 0.174 | 0.174 | 0.174 | 0.174 |
Totaal overige inkomsten en kosten netto
| -0.218 | 76.159 | -0.149 | -0.177 | -0.072 | -0.058 | -24.759 | -11.624 | -3.405 | -0.022 | 0.097 | 0.371 | 42.505 | 0.519 | 0.306 | 0 | 0.29 | 0 | 0.401 | 0.572 | 0.246 | 0.551 | 56.76 | 0 | 53.131 | 53.131 | 53.131 | 0 | 82.121 | 0 | 82.121 | 0 | 0.192 | 0 | 0.192 | 0 | -4.714 | -4.714 | -4.714 | -166.925 | -166.925 | -166.925 | -166.925 | 0.205 | 0.205 | 0.205 | 0.205 | 0.065 | 0.065 | 0.065 | 0.065 | -0.004 | -0.004 | -0.004 | -0.004 | 0.309 | 0.309 | 0.309 | 0.309 | -4.535 | -4.535 | -4.535 | -4.535 | -15.532 | -15.532 | -15.532 | -15.532 | -11.105 | -11.105 | -11.105 | -11.105 | -0.025 | -0.025 | -0.025 | -0.025 | -1.743 | -1.743 | -1.743 | -1.743 | -97.84 | -97.84 | -97.84 | -97.84 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 72.218 | 90.324 | 83.736 | 99.402 | 76.694 | 68.348 | 101.475 | 25.384 | 29.135 | 56.218 | 98.352 | 77.462 | 320.295 | 174.152 | 169.375 | 0 | 152.257 | 0 | 211.481 | -5.597 | 1,229.746 | 165.733 | 147.464 | 0 | 108.759 | 108.759 | 108.759 | 0 | 148.42 | 0 | 148.42 | 0 | 131.969 | 0 | 131.969 | 0 | 289.577 | 289.577 | 289.577 | -135.981 | -135.981 | -135.981 | -135.981 | 100.641 | 100.641 | 100.641 | 100.641 | 28.892 | 28.892 | 28.892 | 28.892 | 57.359 | 57.359 | 57.359 | 57.359 | 100.923 | 100.923 | 100.923 | 100.923 | 69.255 | 69.255 | 69.255 | 69.255 | 89.391 | 89.391 | 89.391 | 89.391 | 74.175 | 74.175 | 74.175 | 74.175 | 32.147 | 32.147 | 32.147 | 32.147 | 31.203 | 31.203 | 31.203 | 31.203 | -64.421 | -64.421 | -64.421 | -64.421 | 47.564 | 47.564 | 47.564 | 47.564 |
Inkomen voor belasting ratio
| 0.343 | 0.444 | 0.489 | 0.702 | 0.552 | 0.526 | 0.888 | 0.246 | 0.277 | 0.438 | 0.577 | 0.472 | 0.346 | 0.792 | 0.744 | 0 | 0.597 | 0 | 0.263 | -0.028 | 0.372 | 0.85 | 0.601 | 0 | 0.706 | 0.706 | 0.706 | 0 | 0.935 | 0 | 0.935 | 0 | 0.579 | 0 | 0.579 | 0 | 0.542 | 0.542 | 0.542 | -1.041 | -1.041 | -1.041 | -1.041 | 0.598 | 0.598 | 0.598 | 0.598 | 0.163 | 0.163 | 0.163 | 0.163 | 0.3 | 0.3 | 0.3 | 0.3 | 0.406 | 0.406 | 0.406 | 0.406 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.212 | 0.212 | 0.212 | 0.212 | 0.166 | 0.166 | 0.166 | 0.166 | 0.14 | 0.14 | 0.14 | 0.14 | -0.267 | -0.267 | -0.267 | -0.267 | 0.174 | 0.174 | 0.174 | 0.174 |
Belastingkosten
| 8.137 | 7.63 | 13.14 | 44.699 | 12.082 | 11.611 | 8.743 | 5.436 | 7.626 | 6.464 | 11.867 | 5.717 | 47.397 | 15.038 | 17.364 | 0 | 23.399 | 0 | 31.946 | 10.982 | 181.756 | 2.838 | 16.922 | 0 | 9.171 | 9.171 | 9.171 | 0 | 7.138 | 0 | 7.138 | 0 | 11.177 | 0 | 11.177 | 0 | 14.93 | 14.93 | 14.93 | -4.47 | -4.47 | -4.47 | -4.47 | 4.51 | 4.51 | 4.51 | 4.51 | -1.535 | -1.535 | -1.535 | -1.535 | -3.439 | -3.439 | -3.439 | -3.439 | 2.656 | 2.656 | 2.656 | 2.656 | 3.091 | 3.091 | 3.091 | 3.091 | -0.203 | -0.203 | -0.203 | -0.203 | 3.694 | 3.694 | 3.694 | 3.694 | 0.494 | 0.494 | 0.494 | 0.494 | 0.918 | 0.918 | 0.918 | 0.918 | 4.364 | 4.364 | 4.364 | 4.364 | 9.489 | 9.489 | 9.489 | 9.489 |
Nettowinst
| 89.596 | 100.366 | 90.027 | 1,234.063 | 65.073 | 50.212 | 68.037 | 8.424 | 18.164 | 49.931 | 86.485 | 71.745 | 272.898 | 159.114 | 152.011 | 0 | 128.858 | 0 | 179.535 | -16.579 | 1,047.99 | 162.895 | 130.542 | 0 | 99.589 | 99.589 | 99.589 | 0 | 141.281 | 0 | 141.281 | 0 | 120.792 | 0 | 120.792 | 0 | 274.647 | 274.647 | 274.647 | -131.511 | -131.511 | -131.511 | -131.511 | 96.131 | 96.131 | 96.131 | 96.131 | 30.427 | 30.427 | 30.427 | 30.427 | 60.798 | 60.798 | 60.798 | 60.798 | 98.267 | 98.267 | 98.267 | 98.267 | 66.164 | 66.164 | 66.164 | 66.164 | 89.594 | 89.594 | 89.594 | 89.594 | 70.482 | 70.482 | 70.482 | 70.482 | 31.653 | 31.653 | 31.653 | 31.653 | 30.285 | 30.285 | 30.285 | 30.285 | -68.785 | -68.785 | -68.785 | -68.785 | 38.074 | 38.074 | 38.074 | 38.074 |
Nettowinstmarge
| 0.425 | 0.494 | 0.526 | 8.71 | 0.468 | 0.387 | 0.595 | 0.082 | 0.173 | 0.389 | 0.507 | 0.438 | 0.295 | 0.724 | 0.667 | 0 | 0.505 | 0 | 0.224 | -0.084 | 0.317 | 0.836 | 0.532 | 0 | 0.646 | 0.646 | 0.646 | 0 | 0.89 | 0 | 0.89 | 0 | 0.53 | 0 | 0.53 | 0 | 0.514 | 0.514 | 0.514 | -1.007 | -1.007 | -1.007 | -1.007 | 0.571 | 0.571 | 0.571 | 0.571 | 0.172 | 0.172 | 0.172 | 0.172 | 0.318 | 0.318 | 0.318 | 0.318 | 0.395 | 0.395 | 0.395 | 0.395 | 0.254 | 0.254 | 0.254 | 0.254 | 0.266 | 0.266 | 0.266 | 0.266 | 0.201 | 0.201 | 0.201 | 0.201 | 0.163 | 0.163 | 0.163 | 0.163 | 0.136 | 0.136 | 0.136 | 0.136 | -0.286 | -0.286 | -0.286 | -0.286 | 0.139 | 0.139 | 0.139 | 0.139 |
WPA (Winst Per Aandeel)
| 0.25 | 0.28 | 0.25 | 3.46 | 0.18 | 0.14 | 0.19 | 0.024 | 0.051 | 0.14 | 0.24 | 0.2 | 0.77 | 0.45 | 0.43 | 0 | 0.36 | 0 | 0.5 | -0.047 | 2.94 | 0.46 | 0.37 | 0 | 0.28 | 0.28 | 0.28 | 0 | 0.4 | 0 | 0.4 | 0 | 0.34 | 0 | 0.34 | 0 | 0.77 | 0.77 | 0.77 | -0.37 | -0.37 | -0.37 | -0.37 | 0.27 | 0.27 | 0.27 | 0.27 | 0.086 | 0.086 | 0.086 | 0.086 | 0.17 | 0.17 | 0.17 | 0.17 | 0.28 | 0.28 | 0.28 | 0.28 | 0.19 | 0.19 | 0.19 | 0.19 | 0.25 | 0.25 | 0.25 | 0.25 | 0.2 | 0.2 | 0.2 | 0.2 | 0.089 | 0.089 | 0.089 | 0.089 | 0.085 | 0.085 | 0.085 | 0.085 | -0.19 | -0.19 | -0.19 | -0.19 | 0.11 | 0.11 | 0.11 | 0.11 |
Verwaterde WPA
| 0.25 | 0.28 | 0.25 | 3.46 | 0.18 | 0.14 | 0.19 | 0.024 | 0.051 | 0.14 | 0.24 | 0.2 | 0.77 | 0.45 | 0.43 | 0 | 0.36 | 0 | 0.5 | -0.047 | 2.94 | 0.46 | 0.37 | 0 | 0.28 | 0.28 | 0.28 | 0 | 0.4 | 0 | 0.4 | 0 | 0.34 | 0 | 0.34 | 0 | 0.77 | 0.77 | 0.77 | -0.37 | -0.37 | -0.37 | -0.37 | 0.27 | 0.27 | 0.27 | 0.27 | 0.086 | 0.086 | 0.086 | 0.086 | 0.17 | 0.17 | 0.17 | 0.17 | 0.28 | 0.28 | 0.28 | 0.28 | 0.19 | 0.19 | 0.19 | 0.19 | 0.25 | 0.25 | 0.25 | 0.25 | 0.2 | 0.2 | 0.2 | 0.2 | 0.089 | 0.089 | 0.089 | 0.089 | 0.085 | 0.085 | 0.085 | 0.085 | -0.19 | -0.19 | -0.19 | -0.19 | 0.11 | 0.11 | 0.11 | 0.11 |
EBITDA
| 72.489 | 99.05 | 93.515 | 21.787 | 81.768 | 16.35 | 63.161 | 18.17 | 32.742 | 44.749 | 81.575 | 47.16 | 305.569 | 92.24 | 117.433 | 0 | 94.642 | 0 | 172.969 | -21.229 | 1,103.84 | 5.839 | 93.718 | 0 | 108.759 | 108.759 | 108.759 | 0 | 148.42 | 0 | 148.42 | 0 | 131.969 | 0 | 131.969 | 0 | 290.024 | 290.024 | 290.024 | -135.739 | -135.739 | -135.739 | -135.739 | 100.641 | 100.641 | 100.641 | 100.641 | 28.892 | 28.892 | 28.892 | 28.892 | 57.359 | 57.359 | 57.359 | 57.359 | 100.923 | 100.923 | 100.923 | 100.923 | 69.255 | 69.255 | 69.255 | 69.255 | 89.391 | 89.391 | 89.391 | 89.391 | 74.175 | 74.175 | 74.175 | 74.175 | 32.172 | 32.172 | 32.172 | 32.172 | 32.946 | 32.946 | 32.946 | 32.946 | -64.421 | -64.421 | -64.421 | -64.421 | 47.564 | 47.564 | 47.564 | 47.564 |
EBITDA ratio
| 0.344 | 0.187 | 0.198 | 0.076 | 0.266 | 0.105 | 0.144 | -0.009 | 0.174 | 0.199 | 0.318 | 0.288 | 0.33 | 0.42 | 0.516 | 0 | 0.616 | 0 | 0.215 | -0.107 | 0.334 | 0.03 | 0.382 | 0 | 0.706 | 0.706 | 0.706 | 0 | 0.935 | 0 | 0.935 | 0 | 0.579 | 0 | 0.579 | 0 | 0.542 | 0.542 | 0.542 | -1.039 | -1.039 | -1.039 | -1.039 | 0.598 | 0.598 | 0.598 | 0.598 | 0.163 | 0.163 | 0.163 | 0.163 | 0.3 | 0.3 | 0.3 | 0.3 | 0.406 | 0.406 | 0.406 | 0.406 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.212 | 0.212 | 0.212 | 0.212 | 0.166 | 0.166 | 0.166 | 0.166 | 0.148 | 0.148 | 0.148 | 0.148 | -0.267 | -0.267 | -0.267 | -0.267 | 0.174 | 0.174 | 0.174 | 0.174 |