![logo](/logos/005300.KS.webp)
Lotte Chilsung Beverage Co., Ltd.
KRX:005300.KS
101900 (KRW) • At close February 5, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,065,041 | 1,099,249.543 | 936,890.866 | 918,359.639 | 830,365.144 | 796,160.596 | 679,795.103 | 669,041.965 | 784,256.423 | 762,188.492 | 626,260.17 | 599,557.967 | 698,822.022 | 668,936.173 | 538,777.108 | 507,358.739 | 645,241.721 | 597,997.336 | 507,375.505 | 520,019.755 | 657,141.961 | 677,478.099 | 574,887.451 | 554,250.449 | 669,873.732 | 599,508.366 | 522,645.312 | 463,530.732 | 668,351.538 | 642,191.711 | 546,549.001 | 532,211.125 | 665,918.633 | 628,524.606 | 542,815.632 | 514,098.567 | 645,461.353 | 620,937.743 | 535,707.562 | 498,562.254 | 632,572.439 | 609,291.762 | 523,615.417 | 497,984.056 | 622,772.406 | 583,149.453 | 512,015.263 | 484,274.481 | 617,298.411 | 594,661.468 | 502,350.85 | 501,126.971 | 556,039.443 | 572,570.15 | 457,502.273 | 0 | 378,064.157 | 338,032.148 | 286,483.761 | 0 | 346,630.609 | 325,130.059 | 282,290.397 | 0 | 344,091.14 | 319,826.991 | 260,478.268 | 0 | 306,524.352 | 302,572.542 | 248,262.448 |
Kosten van de omzet
| 687,204.337 | 733,260.463 | 643,595.467 | 636,942.405 | 498,987.148 | 474,912.042 | 401,099.041 | 411,088.724 | 466,864.554 | 450,147.528 | 365,677.146 | 361,019.184 | 395,278.015 | 388,177.671 | 315,804.355 | 305,412.989 | 372,704.444 | 357,924.992 | 313,480.034 | 320,923.603 | 386,916.39 | 393,285.955 | 344,773.711 | 336,495.341 | 392,906.343 | 365,457.639 | 322,581.882 | 302,234.249 | 382,103.814 | 363,914.825 | 313,725.856 | 306,759.624 | 370,921.058 | 348,928.518 | 307,572.552 | 302,132.419 | 367,532.091 | 355,866.026 | 300,571.003 | 295,648.735 | 366,488.092 | 347,726.194 | 296,309.023 | 288,982.464 | 361,177.036 | 333,490.965 | 300,421.96 | 286,475.792 | 364,436.461 | 356,327.555 | 300,704.229 | 300,632.591 | 317,849.445 | 344,950.202 | 271,777.639 | 0 | 226,974.521 | 202,582.458 | 171,553.343 | 0 | 215,831.68 | 202,658.546 | 177,456.38 | 0 | 218,828.626 | 192,686.98 | 156,992.747 | 0 | 189,793.854 | 184,498.263 | 151,408.259 |
Brutowinst
| 377,836.663 | 365,989.08 | 293,295.399 | 281,417.234 | 331,377.996 | 321,248.554 | 278,696.062 | 257,953.241 | 317,391.869 | 312,040.964 | 260,583.024 | 238,538.783 | 303,544.007 | 280,758.502 | 222,972.753 | 201,945.75 | 272,537.277 | 240,072.344 | 193,895.471 | 199,096.153 | 270,225.571 | 284,192.143 | 230,113.74 | 217,755.108 | 276,967.389 | 234,050.727 | 200,063.43 | 161,296.483 | 286,247.724 | 278,276.886 | 232,823.145 | 225,451.501 | 294,997.575 | 279,596.088 | 235,243.08 | 211,966.148 | 277,929.262 | 265,071.717 | 235,136.559 | 202,913.519 | 266,084.347 | 261,565.568 | 227,306.394 | 209,001.592 | 261,595.37 | 249,658.488 | 211,593.303 | 197,798.689 | 252,861.95 | 238,333.913 | 201,646.621 | 200,494.38 | 238,189.998 | 227,619.948 | 185,724.634 | 0 | 151,089.636 | 135,449.69 | 114,930.418 | 0 | 130,798.929 | 122,471.513 | 104,834.017 | 0 | 125,262.514 | 127,140.011 | 103,485.521 | 0 | 116,730.498 | 118,074.279 | 96,854.189 |
Brutowinstmarge
| 0.355 | 0.333 | 0.313 | 0.306 | 0.399 | 0.403 | 0.41 | 0.386 | 0.405 | 0.409 | 0.416 | 0.398 | 0.434 | 0.42 | 0.414 | 0.398 | 0.422 | 0.401 | 0.382 | 0.383 | 0.411 | 0.419 | 0.4 | 0.393 | 0.413 | 0.39 | 0.383 | 0.348 | 0.428 | 0.433 | 0.426 | 0.424 | 0.443 | 0.445 | 0.433 | 0.412 | 0.431 | 0.427 | 0.439 | 0.407 | 0.421 | 0.429 | 0.434 | 0.42 | 0.42 | 0.428 | 0.413 | 0.408 | 0.41 | 0.401 | 0.401 | 0.4 | 0.428 | 0.398 | 0.406 | 0 | 0.4 | 0.401 | 0.401 | 0 | 0.377 | 0.377 | 0.371 | 0 | 0.364 | 0.398 | 0.397 | 0 | 0.381 | 0.39 | 0.39 |
Onderzoek- en ontwikkelingskosten
| 0 | 6,381 | 7,951 | 6,801 | 7,524 | 10,247 | 8,049 | 6,083 | 8,451 | 5,592 | 6,304 | 6,057 | 5,965 | 4,251 | 5,739 | 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
| 16,120.967 | 21,379.625 | 15,197.093 | 19,198.564 | 247,124.066 | 262,090.384 | 219,397.22 | 7,980.494 | 10,659.635 | 11,635.499 | 7,863 | 8,800.764 | 9,171.203 | 9,964.089 | 7,338 | 11,548.661 | 8,460.183 | 9,731.088 | 8,038.339 | 12,198.202 | 11,764.317 | 12,949.124 | 11,722.356 | 13,605.807 | 11,584.021 | 14,676.563 | 9,821.045 | 12,021.258 | 13,966.979 | 15,122.222 | 11,260.866 | 14,137.683 | 12,446.499 | 11,973 | 11,862.788 | 12,388.138 | 12,378.918 | 12,098 | 11,793.925 | 11,792.767 | 13,489.557 | 14,306.082 | 10,877.483 | -3,373.953 | 14,550.887 | 14,217 | 14,902.254 | 10,819.542 | 11,439.511 | 12,851.337 | 13,546.523 | 19,920.33 | 14,089.612 | 12,876 | 15,117.984 | 0 | 8,006.718 | 7,612.392 | 7,680.7 | 0 | 7,638.367 | 7,012.509 | 6,794.544 | 0 | 8,371.81 | 7,777.798 | 7,336.487 | 0 | 7,608.697 | 7,557.509 | 7,581.352 |
Verkoop- en marketingkosten
| 138,228 | 151,269 | 120,816 | 126,950 | 114,853 | 119,912 | 90,676 | 102,566 | 108,197 | 111,830 | 80,750 | 87,477 | 99,055 | 113,076 | 82,055 | 80,565 | 99,945 | 89,685 | 78,737 | 81,537 | 103,125 | 113,858 | 89,806 | 96,849 | 113,800 | 89,409 | 80,843 | 64,139 | 133,793 | 132,859 | 96,142 | 102,225 | 120,677 | 111,133 | 87,887 | 96,089 | 111,171 | 104,963.342 | 85,083 | 97,216 | 117,686 | 113,268 | 80,431 | 86,765 | 89,928 | 86,030 | 73,476 | 79,680 | 94,270 | 79,907 | 66,818 | 68,362 | 79,603 | 71,553 | 56,151 | 0 | 41,964.31 | 43,853.693 | 32,259.316 | 0 | 38,983.567 | 35,279.822 | 26,826.677 | 0 | 35,127.44 | 33,034.785 | 28,383.903 | 0 | 31,327.53 | 35,091.468 | 27,773.045 |
Verkoop-, algemene en administratieve kosten
| 154,348.967 | 284,644.366 | 244,003.055 | 270,807.423 | 247,124.066 | 262,090.384 | 219,397.22 | 110,546.494 | 118,856.635 | 123,465.499 | 88,613 | 96,277.764 | 108,226.203 | 123,040.089 | 89,393 | 92,113.661 | 108,405.183 | 99,416.088 | 86,775.339 | 93,735.202 | 114,889.317 | 126,807.124 | 101,528.356 | 110,454.807 | 125,384.021 | 104,085.563 | 90,664.045 | 76,160.258 | 147,759.979 | 147,981.222 | 107,402.866 | 116,362.683 | 133,123.499 | 123,106 | 99,749.788 | 108,477.138 | 123,549.918 | 117,061.342 | 96,876.925 | 109,008.767 | 131,175.557 | 127,574.082 | 91,308.483 | 83,391.047 | 104,478.887 | 100,247 | 88,378.254 | 90,499.542 | 105,709.511 | 92,758.337 | 80,364.523 | 88,282.33 | 93,692.612 | 84,429 | 71,268.984 | 0 | 49,971.028 | 51,466.085 | 39,940.016 | 0 | 46,621.934 | 42,292.331 | 33,621.221 | 0 | 43,499.25 | 40,812.583 | 35,720.39 | 0 | 38,936.227 | 42,648.977 | 35,354.397 |
Overige kosten
| 144,768 | -14,739 | -4,581 | -2,651 | -494,248.133 | -524,180.768 | -438,794.44 | 123,032.341 | 123,540.822 | 124,798.54 | 112,257.331 | -2,976.117 | 10,585.138 | -1,761.052 | 560.031 | 19,308.868 | -674.95 | 11,850.492 | -1,360.056 | 15,063.259 | -1,884.959 | -17,820.13 | 198.485 | 7,306.191 | -2,291.935 | -1,990.347 | -949.807 | 371,598.73 | -9,857.904 | -19,562.534 | -2,641.079 | 834.181 | -1,347.754 | -1,619.379 | 4,266.952 | -7,877.532 | -365.656 | -19.828 | 423.293 | -5,485.066 | 232.692 | -1,606.263 | -580.144 | 570.193 | -366.725 | 2,459.979 | 2,143.772 | 2,317.825 | 13 | 14 | 15 | 100,251.362 | 85,550.768 | 79,046.881 | 74,310.525 | 0 | -2,649.329 | -455.811 | -497.022 | 0 | -22,937.991 | 602.005 | 169.42 | 0 | -336.262 | 128.428 | -422.16 | 0 | 66.996 | 597.252 | -841.808 |
Bedrijfskosten
| 299,116.967 | 305,764.366 | 256,535.055 | 273,458.423 | -247,124.067 | -262,090.384 | -219,397.22 | 233,578.835 | 242,397.457 | 248,264.039 | 200,870.331 | 219,599.73 | 218,131.088 | 235,179.976 | 190,684.871 | 198,621.823 | 214,174.636 | 210,784.088 | 187,639.985 | 206,031.185 | 221,194.47 | 237,875.195 | 210,860.982 | 216,021.888 | 225,809.294 | 210,597.563 | 191,456.045 | 173,634.407 | 249,701.979 | 255,252.222 | 206,106.866 | 221,790.9 | 238,565.499 | 228,872.03 | 197,267.788 | 208,422.138 | 223,960.918 | 215,903.342 | 197,600.925 | 207,178.767 | 231,886.557 | 228,874.082 | 187,672.483 | 190,048.047 | 197,300.887 | 190,143.4 | 181,959.254 | 183,800.354 | 201,588.278 | 190,635.207 | 164,434.223 | 188,533.692 | 179,243.38 | 163,475.881 | 145,579.509 | 0 | 113,712.019 | 112,746.612 | 95,167.072 | 0 | 104,739.754 | 99,986.558 | 85,551.543 | 0 | 101,884.009 | 101,104.66 | 84,875.489 | 0 | 92,463.363 | 98,730.221 | 79,490.309 |
Bedrijfsresultaat
| 78,719 | 60,224.714 | 36,760.344 | 7,958.811 | 84,253.929 | 59,158.17 | 59,298.842 | 36,289.312 | 74,994.412 | 63,776.925 | 59,712.693 | 18,939.053 | 85,412.919 | 45,578.525 | 32,287.883 | 3,323.927 | 58,362.641 | 29,288.256 | 6,255.487 | -6,935.032 | 49,031.101 | 46,316.948 | 19,252.758 | 1,733.219 | 51,158.095 | 23,453.164 | 8,607.385 | -12,337.924 | 36,545.746 | 23,024.664 | 26,716.279 | 3,660.601 | 56,432.077 | 50,724.057 | 37,975.291 | 3,544.011 | 53,968.343 | 49,168.375 | 37,535.634 | -4,265.247 | 34,197.791 | 32,691.485 | 39,633.911 | 18,953.545 | 64,294.484 | 59,515.088 | 29,634.048 | 22,525.336 | 46,988.672 | 45,894.707 | 34,918.398 | 6,276.688 | 57,675.618 | 62,619.543 | 36,205.125 | 0 | 37,377.616 | 22,703.08 | 19,763.346 | 0 | 26,059.174 | 22,484.954 | 19,282.474 | 0 | 23,378.504 | 26,035.351 | 18,610.029 | 0 | 24,267.137 | 19,344.059 | 17,363.877 |
Bedrijfsresultaat ratio
| 0.074 | 0.055 | 0.039 | 0.009 | 0.101 | 0.074 | 0.087 | 0.054 | 0.096 | 0.084 | 0.095 | 0.032 | 0.122 | 0.068 | 0.06 | 0.007 | 0.09 | 0.049 | 0.012 | -0.013 | 0.075 | 0.068 | 0.033 | 0.003 | 0.076 | 0.039 | 0.016 | -0.027 | 0.055 | 0.036 | 0.049 | 0.007 | 0.085 | 0.081 | 0.07 | 0.007 | 0.084 | 0.079 | 0.07 | -0.009 | 0.054 | 0.054 | 0.076 | 0.038 | 0.103 | 0.102 | 0.058 | 0.047 | 0.076 | 0.077 | 0.07 | 0.013 | 0.104 | 0.109 | 0.079 | 0 | 0.099 | 0.067 | 0.069 | 0 | 0.075 | 0.069 | 0.068 | 0 | 0.068 | 0.081 | 0.071 | 0 | 0.079 | 0.064 | 0.07 |
Totaal overige inkomsten en kosten netto
| -19,884 | -21,774.149 | -14,577.912 | 27,323.066 | 2,737.622 | -15,051.655 | -18,319.656 | -21,713.404 | -11,668.729 | -10,177.871 | -9,888.576 | -22,187.001 | 32,973.283 | -7,950.325 | -10,076.255 | -86,980.932 | -12,629.832 | -9,801.606 | -10,258.285 | -191,594.751 | -12,231.051 | -28,579.179 | -12,518.4 | -120,099.736 | -13,543.239 | -11,072.006 | -9,162.7 | 349,436.249 | -151,689.176 | -39,889.383 | -3,917.083 | -20,996.305 | -8,396.525 | -10,939.71 | -245.568 | -27,343.977 | -6,264.93 | -6,416.227 | -4,791.836 | -36,360.616 | -8,833.232 | -10,413.794 | -5,627.234 | -13,569.354 | -8,146.855 | 9,035.214 | -1,929.311 | -14,111.461 | -8,272.56 | -5,110.413 | -5,436.426 | -6,540.225 | -7,363.221 | -9,694.114 | -6,542.598 | 0 | 273.216 | -10,833.026 | -9,810.54 | 0 | -28,435.584 | 3,677.997 | 6,735.103 | 0 | 3,854.54 | 6,694.273 | 5,229.511 | 0 | 7,136.356 | 6,349.611 | 4,103.664 |
Inkomen voor belasting
| 58,835 | 35,336.164 | 15,735.737 | 29,026.19 | 86,991.552 | 44,106.515 | 40,979.186 | 2,661.003 | 63,325.683 | 53,587.054 | 49,813.118 | -3,247.948 | 118,386.201 | 37,620.2 | 22,211.628 | -83,657.005 | 45,732.809 | 19,400.649 | -4,398.798 | -198,529.783 | 36,451.05 | 17,428.769 | 6,734.358 | -118,366.518 | 37,614.856 | 12,381.158 | -555.315 | 337,098.324 | -115,143.431 | -17,596.391 | 16,689.622 | -17,644.705 | 48,932.958 | 39,784.347 | 37,729.723 | -23,799.966 | 47,703.413 | 42,752.148 | 32,876.85 | -40,625.864 | 28,239.885 | 22,518.815 | 34,006.677 | 5,384.191 | 56,147.628 | 62,620.118 | 27,704.737 | 8,413.875 | 41,756.283 | 42,057.612 | 29,481.972 | -263.537 | 50,312.397 | 52,925.429 | 29,662.527 | 0 | 37,650.832 | 11,870.054 | 9,952.806 | 0 | -2,376.41 | 26,162.951 | 26,017.577 | 0 | 27,233.044 | 32,729.624 | 23,839.54 | 0 | 31,403.493 | 25,693.67 | 21,467.541 |
Inkomen voor belasting ratio
| 0.055 | 0.032 | 0.017 | 0.032 | 0.105 | 0.055 | 0.06 | 0.004 | 0.081 | 0.07 | 0.08 | -0.005 | 0.169 | 0.056 | 0.041 | -0.165 | 0.071 | 0.032 | -0.009 | -0.382 | 0.055 | 0.026 | 0.012 | -0.214 | 0.056 | 0.021 | -0.001 | 0.727 | -0.172 | -0.027 | 0.031 | -0.033 | 0.073 | 0.063 | 0.07 | -0.046 | 0.074 | 0.069 | 0.061 | -0.081 | 0.045 | 0.037 | 0.065 | 0.011 | 0.09 | 0.107 | 0.054 | 0.017 | 0.068 | 0.071 | 0.059 | -0.001 | 0.09 | 0.092 | 0.065 | 0 | 0.1 | 0.035 | 0.035 | 0 | -0.007 | 0.08 | 0.092 | 0 | 0.079 | 0.102 | 0.092 | 0 | 0.102 | 0.085 | 0.086 |
Belastingkosten
| 14,351 | 17,369.953 | 6,050.687 | -10.88 | 19,204.129 | 11,091.119 | 10,561.168 | -3,133.74 | 16,653.99 | 12,116.055 | 12,656.271 | -60.723 | 25,935.086 | 6,156.711 | 5,862.126 | -21,533.122 | 12,398.535 | 3,914.28 | -900.197 | -68,688.296 | 6,655.254 | 62,462.212 | 5,660.927 | -37,966.499 | 11,750.202 | 5,929.583 | 1,374.334 | -9,587.725 | 10,234.712 | 12,062.852 | 8,407.228 | 7,800.448 | 9,667.022 | 10,743.487 | 11,447.436 | -1,873.268 | 13,567.648 | 15,596.515 | 10,045.001 | -6,176.414 | 9,691.001 | 8,952.654 | 9,417.38 | 7,097.411 | 13,602.026 | 15,770.274 | 9,223.248 | 1,111.437 | 15,728.228 | 13,640.282 | 8,278.933 | 13,054.787 | 17,568.141 | 15,590.387 | 9,295.455 | 0 | 7,761.985 | 5,063.75 | 4,192.807 | 0 | 4,110.67 | 6,409.484 | 7,108.399 | 0 | 8,401.346 | 9,385.072 | 7,028.685 | 0 | 8,995.704 | 6,756.002 | 6,238.523 |
Nettowinst
| 43,783.139 | 19,328.971 | 17,576.304 | 37,394.715 | 66,570.388 | 32,051.078 | 29,869.835 | 5,566.65 | 46,224.496 | 39,921.282 | 36,697.654 | -3,661.033 | 91,770.68 | 31,108.172 | 16,297.988 | -56,530.042 | 32,308.129 | 14,747.693 | -3,037.898 | -129,519.41 | 29,306.943 | -44,631.272 | 2,411.314 | -78,436.845 | 25,864.654 | 6,451.575 | -1,929.649 | 352,580.576 | -196,657.529 | -29,601.436 | 8,313.117 | -25,236.579 | 39,233.234 | 28,927.731 | 26,394.049 | -21,791.651 | 34,155.231 | 64,391 | 22,861.707 | -34,635.75 | 17,970.125 | 13,006.115 | 24,040.858 | -1,766.576 | 43,202.509 | 40,360.447 | 18,003.747 | 7,305.553 | 26,047.527 | 28,426.41 | 21,282.867 | -13,101.488 | 32,609.226 | 37,206.396 | 20,199.071 | 0 | 29,888.847 | 6,806.305 | 5,760 | 0 | -6,487.079 | 19,753.467 | 18,909.178 | 0 | 18,831.699 | 23,344.553 | 16,810.856 | 0 | 22,407.79 | 18,937.668 | 15,229.018 |
Nettowinstmarge
| 0.041 | 0.018 | 0.019 | 0.041 | 0.08 | 0.04 | 0.044 | 0.008 | 0.059 | 0.052 | 0.059 | -0.006 | 0.131 | 0.047 | 0.03 | -0.111 | 0.05 | 0.025 | -0.006 | -0.249 | 0.045 | -0.066 | 0.004 | -0.142 | 0.039 | 0.011 | -0.004 | 0.761 | -0.294 | -0.046 | 0.015 | -0.047 | 0.059 | 0.046 | 0.049 | -0.042 | 0.053 | 0.104 | 0.043 | -0.069 | 0.028 | 0.021 | 0.046 | -0.004 | 0.069 | 0.069 | 0.035 | 0.015 | 0.042 | 0.048 | 0.042 | -0.026 | 0.059 | 0.065 | 0.044 | 0 | 0.079 | 0.02 | 0.02 | 0 | -0.019 | 0.061 | 0.067 | 0 | 0.055 | 0.073 | 0.065 | 0 | 0.073 | 0.063 | 0.061 |
WPA (Winst Per Aandeel)
| 4,354.7 | 1,922.48 | 1,748.16 | 3,719.32 | 6,621.16 | 3,187.83 | 2,970.88 | 553.66 | 4,981.69 | 4,302.38 | 3,954.96 | -407.91 | 9,122 | 3,100 | 1,561 | -7,464.34 | 3,774 | 1,637 | -529 | -17,102 | 3,342 | -5,559 | 318.39 | -10,356.95 | 315 | 78.5 | -193.5 | 28,499 | -14,491 | -2,181.6 | 612.1 | -2,039.81 | 2,890 | 2,131.1 | 1,944.4 | -1,761.36 | 2,515.7 | 4,743.5 | 1,683.6 | -2,799.52 | 1,323.1 | 957.4 | 1,769.8 | -142.79 | 3,030.74 | 3,407.65 | 1,325.3 | 590.49 | 1,917.5 | 2,092.6 | 1,720.24 | -1,058.96 | 2,635.72 | 3,007.3 | 1,632.64 | -4,292 | 2,200.3 | 501.1 | 424 | -17,224 | -477.6 | 1,454.2 | 1,392 | 37 | 1,386.3 | 1,718.5 | 1,237.5 | 6,360.28 | 1,803.88 | 1,525.1 | 1,226.43 |
Verwaterde WPA
| 4,354.7 | 1,922.48 | 1,748.16 | 3,719.32 | 6,621.16 | 3,187.83 | 2,970.88 | 553.66 | 4,981.69 | 4,302.38 | 3,954.96 | -407.91 | 9,122 | 3,100 | 1,561 | -7,464.34 | 3,774 | 1,637 | -529 | -17,102 | 3,342 | -5,559 | 318.39 | -10,356.95 | 315 | 78.5 | -193.5 | 28,499 | -14,491 | -2,181.6 | 612.1 | -2,039.81 | 2,890 | 2,131.1 | 1,944.4 | -1,761.36 | 2,515.7 | 4,743.5 | 1,683.6 | -2,799.52 | 1,323.1 | 957.4 | 1,769.8 | -142.79 | 3,030.74 | 3,407.65 | 1,325.3 | 590.49 | 1,917.5 | 2,092.6 | 1,720.24 | -1,058.96 | 2,635.72 | 3,007.3 | 1,632.64 | -4,292 | 2,200.3 | 501.1 | 424 | -17,224 | -477.6 | 1,454.2 | 1,392 | 37 | 1,386.3 | 1,718.5 | 1,237.5 | 6,360.28 | 1,803.88 | 1,525.1 | 1,226.43 |
EBITDA
| 137,890.817 | 120,488.714 | 95,943.344 | 65,829.811 | 127,860.929 | 102,224.17 | 102,027.842 | 54,525.447 | 113,704.064 | 103,171.196 | 99,903.596 | 44,660.286 | 125,195.919 | 80,557.272 | 70,804.004 | -33,567.53 | 96,319.641 | 66,811.256 | 43,450.487 | -137,789.399 | 89,487.101 | 84,851.948 | 62,096.758 | -69,456.518 | 88,830.053 | 61,075.206 | 46,712.385 | 382,270.324 | -95,862.048 | 45,231.226 | 61,838.035 | 23,825.166 | 88,017.94 | 83,494.014 | 72,365.335 | 28,955.703 | 86,971.343 | 82,090.02 | 68,596.739 | 17,097.361 | 62,079.531 | 58,832.663 | 65,321.786 | 50,001.754 | 93,529.458 | 88,707.934 | 61,234.308 | 49,663.563 | 75,158.434 | 74,694.87 | 62,178.972 | 44,192.161 | 78,883.397 | 81,044.63 | 56,041.527 | 0 | 60,617.182 | 32,877.399 | 29,251.19 | 0 | 19,318.329 | 45,087.232 | 42,565.487 | 0 | 45,565.834 | 49,412.209 | 38,866.221 | 0 | 40,194.435 | 32,984.866 | 33,400.672 |
EBITDA ratio
| 0.129 | 0.11 | 0.102 | 0.072 | 0.399 | 0.403 | 0.41 | 0.116 | 0.138 | 0.134 | 0.16 | 0.103 | 0.186 | 0.13 | 0.128 | 0.089 | 0.146 | 0.112 | 0.083 | 0.039 | 0.133 | 0.101 | 0.113 | 0.082 | 0.134 | 0.103 | 0.093 | 0.868 | 0.094 | 0.052 | 0.116 | 0.054 | 0.147 | 0.137 | 0.154 | 0.056 | 0.127 | 0.133 | 0.139 | 0.034 | 0.105 | 0.113 | 0.133 | 0.086 | 0.149 | 0.156 | 0.116 | 0.103 | 0.129 | 0.112 | 0.162 | 0.114 | 0.091 | 0.149 | 0.148 | 0 | 0.16 | 0.052 | 0.114 | 0 | 0.069 | 0.138 | 0.14 | 0 | 0.133 | 0.156 | 0.151 | 0 | 0.13 | 0.114 | 0.135 |