Korea Steel Co., Ltd.
KRX:007280.KS
1546 (KRW) • At close November 4, 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
| 184,437.099 | 188,358.91 | 211,153.005 | 183,846.822 | 227,954.615 | 207,437.376 | 195,041.451 | 179,584.031 | 212,976.735 | 208,337.414 | 161,527.997 | 187,913.403 | 207,904.175 | 134,179.625 | 141,630.022 | 89,069.816 | 98,118.544 | 86,495.135 | 78,803.782 | 97,140.277 | 121,305.925 | 93,716.878 | 94,961.768 | 93,541.408 | 104,969.616 | 71,491.91 | 96,292.004 | 93,254.359 | 82,534.772 | 74,185.446 | 36,620.51 | 68,850.79 | 69,658.873 | 72,062.987 | 62,646.408 | 58,938.962 | 85,469.424 | 73,248.451 | 97,712.149 | 80,483.463 | 138,747.951 | 116,296.588 | 133,317.294 | 169,151.585 | 116,948.309 | 143,898.787 | 159,398.051 | 158,052.9 | 186,080.581 | 144,080.844 | 200,365.125 | 163,711.983 | 167,344.354 | 163,533.973 | 171,670.506 | 159,448.935 | 144,431.479 | 125,958.757 | 95,986.624 | 114,517.207 | 87,002.477 | 84,920.165 | 64,863.078 | 104,335.585 | 123,435.904 | 93,897.804 | 72,340.943 | 57,928.783 | 57,015.736 | 59,952.234 |
| Kosten van de omzet
| 176,622.36 | 181,046.379 | 194,050.605 | 169,380.486 | 199,180.253 | 192,564.538 | 183,902.323 | 169,266.233 | 193,288.073 | 195,536.871 | 148,949.335 | 168,249.008 | 185,234.129 | 127,666.409 | 135,731.412 | 86,272.382 | 88,634.785 | 80,824.589 | 79,684.506 | 95,397.659 | 113,533.633 | 95,244.785 | 91,774.359 | 90,078.842 | 94,937.372 | 70,136.013 | 90,058.299 | 87,377.748 | 78,030.886 | 68,287.16 | 39,173.097 | 68,906.671 | 59,888.874 | 67,986.276 | 63,101.822 | 61,160.534 | 88,732.823 | 71,412.688 | 90,098.249 | 73,906.999 | 134,210.164 | 112,656.448 | 127,244.024 | 164,471.6 | 111,067.139 | 135,791.833 | 152,114.471 | 151,385.851 | 172,997.981 | 141,073.906 | 190,447.086 | 158,952.861 | 157,003.529 | 147,697.758 | 160,816.085 | 156,150.693 | 132,841.713 | 121,083.746 | 92,994.467 | 109,175.445 | 83,243.246 | 88,846.42 | 100,119.286 | 89,133.929 | 92,192.931 | 78,925.393 | 65,834.24 | 54,125.869 | 51,033.059 | 53,469.268 |
| Brutowinst
| 7,814.739 | 7,312.531 | 17,102.4 | 14,466.336 | 28,774.362 | 14,872.838 | 11,139.127 | 10,317.799 | 19,688.662 | 12,800.542 | 12,578.662 | 19,664.395 | 22,670.046 | 6,513.216 | 5,898.61 | 2,797.433 | 9,483.759 | 5,670.546 | -880.724 | 1,742.619 | 7,772.292 | -1,527.907 | 3,187.409 | 3,462.566 | 10,032.244 | 1,355.897 | 6,233.705 | 5,876.611 | 4,503.886 | 5,898.286 | -2,552.587 | -55.881 | 9,769.999 | 4,076.711 | -455.414 | -2,221.572 | -3,263.399 | 1,835.763 | 7,613.901 | 6,576.464 | 4,537.787 | 3,640.14 | 6,073.271 | 4,679.985 | 5,881.17 | 8,106.954 | 7,283.58 | 6,667.049 | 13,082.6 | 3,006.938 | 9,918.039 | 4,759.122 | 10,340.825 | 15,836.215 | 10,854.421 | 3,298.242 | 11,589.766 | 4,875.011 | 2,992.157 | 5,341.762 | 3,759.231 | -3,926.255 | -35,256.208 | 15,201.656 | 31,242.973 | 14,972.411 | 6,506.703 | 3,802.914 | 5,982.677 | 6,482.966 |
| Brutowinstmarge
| 0.042 | 0.039 | 0.081 | 0.079 | 0.126 | 0.072 | 0.057 | 0.057 | 0.092 | 0.061 | 0.078 | 0.105 | 0.109 | 0.049 | 0.042 | 0.031 | 0.097 | 0.066 | -0.011 | 0.018 | 0.064 | -0.016 | 0.034 | 0.037 | 0.096 | 0.019 | 0.065 | 0.063 | 0.055 | 0.08 | -0.07 | -0.001 | 0.14 | 0.057 | -0.007 | -0.038 | -0.038 | 0.025 | 0.078 | 0.082 | 0.033 | 0.031 | 0.046 | 0.028 | 0.05 | 0.056 | 0.046 | 0.042 | 0.07 | 0.021 | 0.049 | 0.029 | 0.062 | 0.097 | 0.063 | 0.021 | 0.08 | 0.039 | 0.031 | 0.047 | 0.043 | -0.046 | -0.544 | 0.146 | 0.253 | 0.159 | 0.09 | 0.066 | 0.105 | 0.108 |
| 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 | 33.793 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 6,355.051 | 6,033.608 | 447.278 | 6,321.341 | 7,421.065 | 7,388.012 | 387.295 | 365.882 | 368.514 | 455.715 | 393.14 | 436.631 | 359.891 | 538.535 | 88.481 | 464.798 | 391.844 | 327.208 | 349.154 | 339.354 | 351.354 | 358.885 | 348.006 | 302.026 | 241.591 | 260.759 | 255.129 | 256.801 | 233.249 | 238.232 | -1,363.861 | 262.713 | 310.365 | 276.15 | 390.542 | 213.722 | 243.88 | 276.482 | 601.488 | 261.999 | 353.656 | 298.19 | 286.25 | 279.201 | 277.46 | 266.755 | 350.677 | 283.667 | 321.051 | 245.263 | 206.543 | 220.509 | 247.011 | 186.824 | 201.09 | 169.368 | 213.927 | 162.29 | 182.886 | 229.319 | 240.211 | 166.129 | 219.844 | 210.065 | 298.81 | 152.815 | 191.878 | 133.258 | 196.771 | 144.716 |
| Verkoop- en marketingkosten
| -119.462 | -119.461 | 4,489.265 | 4,013.324 | 5,250.919 | 4,787.354 | 3,995.827 | 3,528.717 | 4,085.895 | 3,631.063 | 2,818.951 | 3,278.657 | 4,092.939 | 3,105.607 | 3,827.239 | 2,125.342 | 2,511.696 | 2,142.486 | 2,035.291 | 1,865.869 | 2,403.825 | 2,076.205 | 2,004.111 | 1,555.657 | 2,614.885 | 1,713.623 | 2,030.667 | 2,185.304 | 2,280.779 | 1,792.515 | 1,097.583 | 2,205.469 | 2,343.837 | 2,423.335 | 2,122.717 | 1,787.434 | 2,772.583 | 1,903.443 | 2,513.16 | 2,159.571 | 3,755.925 | 2,426.943 | 2,639.154 | 3,681.965 | 2,968.698 | 2,836.388 | 3,650.765 | 3,302.785 | 3,998.729 | 2,813.008 | 4,058.142 | 3,201.896 | 4,214.561 | 3,248.482 | 3,697.692 | 3,633.988 | 3,808.514 | 2,671.508 | 2,195.908 | 2,744.855 | 2,099.733 | 1,753.307 | 1,269.28 | 1,793.338 | 2,014.061 | 1,774.633 | 1,686.818 | 1,543.263 | 1,635.699 | 1,734.896 |
| Verkoop-, algemene en administratieve kosten
| 6,235.589 | 5,914.147 | 6,769.726 | 6,321.341 | 7,421.065 | 7,388.012 | 4,383.122 | 3,894.599 | 4,454.409 | 4,086.778 | 3,212.091 | 3,715.288 | 4,452.83 | 3,644.142 | 3,915.72 | 2,590.14 | 2,903.54 | 2,469.694 | 2,384.445 | 2,205.223 | 2,755.179 | 2,435.09 | 2,352.117 | 1,857.683 | 2,856.476 | 1,974.382 | 2,285.796 | 2,442.105 | 2,514.028 | 2,030.747 | -266.278 | 2,468.182 | 2,654.202 | 2,699.485 | 2,513.259 | 2,001.156 | 3,016.463 | 2,179.925 | 3,114.648 | 2,421.57 | 4,109.581 | 2,725.133 | 2,925.404 | 3,961.166 | 3,246.158 | 3,103.143 | 4,001.442 | 3,586.452 | 4,319.78 | 3,058.271 | 4,264.685 | 3,422.405 | 4,461.572 | 3,435.306 | 3,898.782 | 3,803.356 | 4,022.441 | 2,833.798 | 2,378.794 | 2,974.174 | 2,339.944 | 1,919.436 | 1,489.124 | 2,003.403 | 2,312.871 | 1,927.448 | 1,878.696 | 1,676.521 | 1,832.47 | 1,879.612 |
| Overige kosten
| -6,355.051 | 821.267 | 442.271 | -12,642.683 | 1,295.82 | -14,776.023 | 1,571.847 | 1,730.728 | 1,553.127 | 1,571.935 | 381.952 | 624.958 | 558.557 | 292.494 | 2,366.055 | 534.21 | 86.767 | 541.617 | 94.402 | 130.171 | 104.455 | -190.694 | 1,451.121 | 690.001 | 86.732 | 65.588 | 72.362 | 133.073 | 62.824 | 61.637 | 7,486.806 | 19,289.119 | 69.866 | 305.768 | -198.725 | 56.974 | 55.668 | 464.254 | -1,233.102 | 1,569.723 | 375.589 | -343.059 | -308.652 | 846.589 | 1,869.089 | -344.084 | 11,256.783 | 525.218 | -6,867.466 | 1,300.762 | 2,062.212 | 1,504.783 | 851.796 | 1,252.521 | -34.473 | 127.756 | 343.678 | 29.779 | 102.062 | 174.206 | -786.907 | 209.659 | -97.992 | 86.912 | 371.785 | 44.533 | 19.803 | 14.287 | -58.935 | 12.175 |
| Bedrijfskosten
| 6,235.589 | 5,914.147 | 6,769.726 | -6,321.342 | 7,421.065 | -7,388.011 | 5,954.969 | 5,625.327 | 6,007.536 | 5,658.713 | 5,032.372 | 5,439.869 | 5,908.525 | 5,034.087 | 5,351.473 | 3,777.254 | 4,102.425 | 3,337.497 | 4,000.988 | 3,472.658 | 4,009.989 | 3,854.068 | 3,292.252 | 3,023.824 | 4,063.871 | 3,120.158 | 2,979.057 | 3,593.623 | 4,232.709 | 3,200.842 | 3,190.888 | 3,664.974 | 5,399.82 | 3,871.686 | 3,680.64 | 3,515.276 | 4,606.612 | 3,745.98 | 4,662.886 | 3,962.875 | 7,573.686 | 4,552.271 | 4,488.072 | 5,725.301 | 5,223.457 | 9,243.545 | 15,258.225 | 4,111.67 | -2,547.686 | 4,359.033 | 6,326.897 | 4,927.188 | 5,313.368 | 4,687.827 | 8,194.94 | 5,357.419 | 5,193.881 | 4,308.395 | 3,619.178 | 4,248.046 | 3,890.667 | 3,673.521 | 2,987.188 | 3,659.014 | 3,529.82 | 3,055.716 | 3,281.705 | 2,684.636 | 2,706.958 | 2,714.073 |
| Bedrijfsresultaat
| 1,579.15 | 1,398.384 | 10,332.674 | 8,144.994 | 21,353.297 | 7,484.827 | 8,381.496 | 3,740.741 | 13,681.126 | 7,141.83 | 7,546.29 | 14,224.526 | 16,761.521 | 1,479.129 | 999.218 | -979.821 | 5,381.334 | 1,880.969 | -4,881.712 | -1,730.039 | 3,762.303 | -5,381.976 | -104.843 | 438.742 | 5,968.372 | -1,764.261 | 3,254.649 | 2,282.988 | 271.176 | 2,697.443 | -5,743.477 | -3,720.852 | 4,370.179 | 205.024 | -4,136.054 | -5,736.849 | -7,870.011 | -1,910.217 | 2,951.015 | 2,613.589 | -3,035.899 | -912.13 | 1,585.199 | -1,045.315 | 657.713 | -1,136.592 | -7,974.644 | 2,555.379 | 14,976.032 | -1,091.706 | 3,897.338 | -205.757 | 5,505.156 | 11,478.818 | 2,659.48 | -2,059.177 | 6,395.884 | 566.617 | -627.021 | 1,093.713 | -131.435 | -7,599.776 | -38,243.398 | 11,542.644 | 27,713.151 | 11,916.694 | 3,224.995 | 1,118.28 | 3,275.719 | 3,768.893 |
| Bedrijfsresultaat ratio
| 0.009 | 0.007 | 0.049 | 0.044 | 0.094 | 0.036 | 0.043 | 0.021 | 0.064 | 0.034 | 0.047 | 0.076 | 0.081 | 0.011 | 0.007 | -0.011 | 0.055 | 0.022 | -0.062 | -0.018 | 0.031 | -0.057 | -0.001 | 0.005 | 0.057 | -0.025 | 0.034 | 0.024 | 0.003 | 0.036 | -0.157 | -0.054 | 0.063 | 0.003 | -0.066 | -0.097 | -0.092 | -0.026 | 0.03 | 0.032 | -0.022 | -0.008 | 0.012 | -0.006 | 0.006 | -0.008 | -0.05 | 0.016 | 0.08 | -0.008 | 0.019 | -0.001 | 0.033 | 0.07 | 0.015 | -0.013 | 0.044 | 0.004 | -0.007 | 0.01 | -0.002 | -0.089 | -0.59 | 0.111 | 0.225 | 0.127 | 0.045 | 0.019 | 0.057 | 0.063 |
| Totaal overige inkomsten en kosten netto
| -3,560.513 | -3,161.714 | -2,391.469 | -3,449.63 | -2,857.74 | -3,298.691 | 2,524.957 | -2,623.346 | 1,965.803 | -2,477.696 | -1,827.982 | -2,222.46 | -962.504 | -2,099.357 | 1,156.657 | -687.165 | -1,175.942 | -2,458.779 | -4,175.026 | -2,545.891 | -2,050.662 | -2,312.346 | -1,462.265 | -1,585.017 | -3,086.055 | -2,141.315 | -837.323 | -2,300.122 | 6,445.452 | -592.013 | -4,284.147 | 22,738.74 | -3,317.667 | -2,491.48 | -28,663.313 | -4,872.584 | -3,883.263 | -3,184.976 | -4,370.582 | -2,424.139 | -1,600.935 | -3,944.787 | -2,894.442 | -564.997 | -2,254.11 | -4,895.608 | 8,216.193 | -3,145.864 | -5,110.315 | -3,223.601 | -3,111.793 | -6,262.992 | -2,829.516 | -2,588.028 | -3,294.423 | -651.454 | -5,629 | -3,129.075 | -3,767.463 | -739.109 | -2,618.908 | -4,299.588 | -3,625.472 | -4,096.102 | -1,445.457 | -768.242 | -1,644.221 | 334.813 | -350.832 | -377.542 |
| Inkomen voor belasting
| -1,981.363 | -1,763.331 | 7,941.205 | 4,695.364 | 18,495.557 | 4,186.136 | 10,906.453 | 1,117.395 | 15,646.93 | 4,664.133 | 6,023.88 | 12,002.066 | 15,799.017 | -620.228 | 1,703.794 | -1,666.986 | 4,205.393 | -125.729 | -9,056.738 | -4,275.931 | 1,711.641 | -7,694.321 | -1,567.108 | -1,146.275 | 2,882.318 | -3,905.576 | 2,417.325 | -17.134 | 6,716.629 | 2,105.431 | -10,027.622 | 19,017.885 | 1,052.512 | -2,286.455 | -32,799.367 | -10,609.432 | -11,753.274 | -5,095.193 | -1,419.567 | 189.45 | -4,636.834 | -4,856.918 | -1,309.244 | -1,610.313 | -1,596.397 | -6,032.199 | 241.548 | -590.485 | 10,519.971 | -4,575.696 | 479.349 | -6,431.058 | 2,197.941 | 8,560.36 | -634.942 | -2,710.631 | 766.885 | -2,562.459 | -4,394.484 | 354.607 | -2,750.344 | -11,899.364 | -41,868.868 | 7,446.54 | 26,267.696 | 11,148.453 | 1,580.777 | 1,453.091 | 2,924.887 | 3,391.351 |
| Inkomen voor belasting ratio
| -0.011 | -0.009 | 0.038 | 0.026 | 0.081 | 0.02 | 0.056 | 0.006 | 0.073 | 0.022 | 0.037 | 0.064 | 0.076 | -0.005 | 0.012 | -0.019 | 0.043 | -0.001 | -0.115 | -0.044 | 0.014 | -0.082 | -0.017 | -0.012 | 0.027 | -0.055 | 0.025 | -0 | 0.081 | 0.028 | -0.274 | 0.276 | 0.015 | -0.032 | -0.524 | -0.18 | -0.138 | -0.07 | -0.015 | 0.002 | -0.033 | -0.042 | -0.01 | -0.01 | -0.014 | -0.042 | 0.002 | -0.004 | 0.057 | -0.032 | 0.002 | -0.039 | 0.013 | 0.052 | -0.004 | -0.017 | 0.005 | -0.02 | -0.046 | 0.003 | -0.032 | -0.14 | -0.645 | 0.071 | 0.213 | 0.119 | 0.022 | 0.025 | 0.051 | 0.057 |
| Belastingkosten
| -462.336 | -372.333 | 1,484.554 | 1,286.739 | 3,435.62 | 985.857 | -4,275.45 | 23.904 | -3,642.019 | 7.076 | -2,908.727 | 6.123 | -682.744 | 6.291 | 485.163 | 3.568 | 20.841 | -9.077 | 3,017.886 | -3.405 | 0.969 | 0.497 | 36.75 | 7.577 | 2,032.254 | -97.62 | -89.266 | -26.415 | -222.247 | -36.072 | 6,345.738 | -1,866.371 | -693.948 | -90.61 | -4,136.471 | -520.732 | -614.496 | -268.787 | 9,738.194 | -295.659 | -199.816 | 215.093 | 2,542.287 | -353.243 | -363.432 | -1,326.482 | 953.477 | -127.75 | 2,299.16 | -994.68 | 177.758 | -1,529.845 | 586.992 | 2,005.195 | -134.893 | 3,337.583 | 48.571 | -562.449 | -1,204.168 | -2,327.226 | -8,417.039 | 5,902.631 | -14,827.397 | 999.509 | 6,443.824 | 2,610.546 | 279.856 | -32.605 | 731.574 | 900.202 |
| Nettowinst
| -1,519.027 | -1,390.998 | 6,456.651 | 3,408.625 | 15,059.937 | 3,200.28 | 15,181.903 | 1,093.492 | 19,288.949 | 4,657.057 | 8,932.607 | 11,995.944 | 16,481.761 | -626.52 | 1,218.632 | -1,670.554 | 4,241.012 | -116.652 | -12,074.625 | -4,272.525 | 1,710.672 | -7,694.818 | -1,603.858 | -1,153.852 | 850.064 | -3,807.956 | 2,506.592 | 9.281 | 6,938.876 | 2,141.504 | -16,373.36 | 20,884.256 | 1,746.46 | -2,195.844 | -28,662.896 | -10,088.7 | -11,138.778 | -4,826.406 | -11,157.759 | 485.109 | -4,437.019 | -5,072.011 | -3,851.531 | -1,257.07 | -1,232.965 | -4,705.717 | -711.929 | -462.735 | 8,220.811 | -3,581.016 | 301.59 | -4,901.214 | 1,610.949 | 6,555.165 | -500.048 | -6,048.213 | 718.313 | -2,000.01 | -3,190.317 | 2,681.833 | 5,666.695 | -17,801.996 | -27,041.471 | 6,447.03 | 19,823.872 | 8,537.908 | 1,300.921 | 1,485.696 | 2,193.312 | 2,491.15 |
| Nettowinstmarge
| -0.008 | -0.007 | 0.031 | 0.019 | 0.066 | 0.015 | 0.078 | 0.006 | 0.091 | 0.022 | 0.055 | 0.064 | 0.079 | -0.005 | 0.009 | -0.019 | 0.043 | -0.001 | -0.153 | -0.044 | 0.014 | -0.082 | -0.017 | -0.012 | 0.008 | -0.053 | 0.026 | 0 | 0.084 | 0.029 | -0.447 | 0.303 | 0.025 | -0.03 | -0.458 | -0.171 | -0.13 | -0.066 | -0.114 | 0.006 | -0.032 | -0.044 | -0.029 | -0.007 | -0.011 | -0.033 | -0.004 | -0.003 | 0.044 | -0.025 | 0.002 | -0.03 | 0.01 | 0.04 | -0.003 | -0.038 | 0.005 | -0.016 | -0.033 | 0.023 | 0.065 | -0.21 | -0.417 | 0.062 | 0.161 | 0.091 | 0.018 | 0.026 | 0.038 | 0.042 |
| WPA (Winst Per Aandeel)
| -25.01 | -22.93 | 106.56 | 56.26 | 248.56 | 52.82 | 250.57 | 15.53 | 275.86 | 66.7 | 166.87 | 225 | 310 | -11.77 | 35.66 | -49 | 131 | -4 | -373.21 | -132 | 53 | -237.84 | -89 | -64 | 47 | -211 | 139.09 | 1 | 385 | 119 | -908.58 | 1,159 | 175 | -219.58 | -2,868.25 | -1,009 | -1,114 | -482.64 | -1,115.78 | 4.9 | -44.4 | -507.2 | -385.15 | -125.7 | -123.3 | -470.6 | -71.19 | -46.3 | 822.1 | -358.1 | 30.16 | -490.12 | 161.1 | 655.5 | -50 | -604.8 | 71.8 | -200 | -319.1 | 268.2 | 566.7 | -1,780.2 | -2,704.13 | 644.7 | 1,982.4 | 853.8 | 130.08 | 148.57 | 219.3 | 249.12 |
| Verwaterde WPA
| -25.01 | -22.93 | 96.65 | 53.81 | 214.09 | 50.55 | 220.53 | 15.53 | 275.86 | 66.7 | 145.77 | 195 | 267 | -11.77 | 35.66 | -49 | 131 | -4 | -373.21 | -132 | 53 | -237.84 | -89 | -64 | 47 | -211 | 139.09 | 1 | 385 | 119 | -908.58 | 1,159 | 175 | -219.58 | -2,866.29 | -1,009 | -1,114 | -482.64 | -1,115.78 | 4.9 | -44.4 | -507.2 | -385.15 | -125.7 | -123.3 | -470.6 | -71.19 | -46.3 | 822.1 | -358.1 | 30.16 | -490.12 | 161.1 | 655.5 | -50 | -604.8 | 71.8 | -200 | -319.05 | 268.2 | 566.7 | -1,780.2 | -2,704.13 | 644.7 | 1,982.4 | 853.8 | 130.08 | 148.57 | 219.3 | 249.12 |
| EBITDA
| 5,725.847 | 5,503.683 | 15,865.596 | 14,466.336 | 28,774.362 | 14,872.838 | 11,424.541 | 5,368.988 | 17,439.795 | 8,162.813 | 9,024.186 | 15,384.965 | 17,501.693 | 904.138 | 6,126.353 | 3,057.469 | 8,692.541 | 4,418.065 | -454.885 | 1,259.07 | 7,053.408 | -2,395.457 | 5,057.852 | 4,715.493 | 5,078.077 | -1,713.429 | 15,842.667 | 2,335.688 | 322.19 | 2,751.829 | 13,395.383 | -3,660.319 | 4,425.002 | 271.006 | -28,328.113 | -5,670.685 | -7,803.849 | -1,844.054 | 4,934.528 | 2,677.311 | -2,973.091 | -852.146 | 3,957.113 | -982.606 | 726.92 | -1,064.549 | 4,975.009 | 2,630.023 | 16,621.851 | -1,520.884 | 9,416.255 | 2,411.514 | 10,729.29 | 16,642.411 | 8,038.015 | 4,131.775 | 9,907.448 | 6,193.501 | 4,305.821 | 8,491.204 | 3,994.802 | -7,721.889 | -37,048.411 | 10,924.561 | 28,773.137 | 13,705.848 | 4,675.919 | 2,775.468 | 5,079.204 | 5,328.783 |
| EBITDA ratio
| 0.031 | 0.029 | 0.075 | 0.079 | 0.126 | 0.072 | 0.059 | 0.03 | 0.082 | 0.039 | 0.056 | 0.082 | 0.084 | 0.007 | 0.043 | 0.034 | 0.089 | 0.051 | -0.006 | 0.013 | 0.058 | -0.026 | 0.053 | 0.05 | 0.048 | -0.024 | 0.165 | 0.025 | 0.004 | 0.037 | 0.366 | -0.053 | 0.064 | 0.004 | -0.452 | -0.096 | -0.091 | -0.025 | 0.051 | 0.033 | -0.021 | -0.007 | 0.03 | -0.006 | 0.006 | -0.007 | 0.031 | 0.017 | 0.089 | -0.011 | 0.047 | 0.015 | 0.064 | 0.102 | 0.047 | 0.026 | 0.069 | 0.049 | 0.045 | 0.074 | 0.046 | -0.091 | -0.571 | 0.105 | 0.233 | 0.146 | 0.065 | 0.048 | 0.089 | 0.089 |