Regal Hotels International Holdings Limited
HKEX:0078.HK
2.48 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 745.4 | 1,015.8 | 776.4 | 791.2 | 1,039.9 | 582.3 | 404.3 | 293.9 | 384.8 | 944.8 | 1,281.4 | 1,361.3 | 1,346.9 | 1,431.1 | 1,272.6 | 1,416.6 | 1,421.2 | 1,205.9 | 1,257.9 | 1,357 | 1,017.4 | 2,593.8 | 965.1 | 892.5 | 582.725 | 582.725 | 582.725 | 582.725 | 509.3 | 509.3 | 509.3 | 509.3 | 375.675 | 375.675 | 375.675 | 375.675 | 345.3 | 345.3 | 345.3 | 345.3 | 377.95 | 377.95 | 377.95 | 377.95 | 88.425 | 88.425 | 88.425 | 88.425 | 46.975 | 46.975 | 46.975 | 46.975 | 27.625 | 27.625 | 27.625 | 27.625 | 178.15 | 178.15 | 178.15 | 178.15 | 219.45 | 219.45 | 219.45 | 219.45 | 341.25 | 341.25 | 341.25 | 341.25 | 488.025 | 488.025 | 488.025 | 488.025 | 453.75 | 453.75 | 453.75 | 453.75 | 1,168.575 | 1,168.575 | 1,168.575 | 1,168.575 | 1,375.15 | 1,375.15 | 1,375.15 | 1,375.15 |
Kosten van de omzet
| 854.6 | 905.9 | 852.6 | 867.7 | 729.4 | 696.7 | 591.5 | 508.8 | 606.6 | 837.2 | 903.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 596.925 | 289.15 | 289.15 | 289.15 | 289.15 | 292.375 | 292.375 | 292.375 | 292.375 | 311.475 | 311.475 | 311.475 | 311.475 | 402.85 | 402.85 | 402.85 | 402.85 | 386.375 | 386.375 | 386.375 | 386.375 | 69.375 | 69.375 | 69.375 | 69.375 | 41.15 | 41.15 | 41.15 | 41.15 | 20.775 | 20.775 | 20.775 | 20.775 | 114.3 | 114.3 | 114.3 | 114.3 | 155.975 | 155.975 | 155.975 | 155.975 | 242.3 | 242.3 | 242.3 | 242.3 | 405.85 | 405.85 | 405.85 | 405.85 | 338.675 | 338.675 | 338.675 | 338.675 | 904.55 | 904.55 | 904.55 | 904.55 | 1,133 | 1,133 | 1,133 | 1,133 |
Brutowinst
| -109.2 | 109.9 | -76.2 | -76.5 | 310.5 | -114.4 | -187.2 | -214.9 | -221.8 | 107.6 | 377.9 | 1,361.3 | 1,346.9 | 1,431.1 | 1,272.6 | 1,416.6 | 1,421.2 | 1,205.9 | 1,257.9 | 1,357 | 1,017.4 | 2,593.8 | 965.1 | 295.575 | 293.575 | 293.575 | 293.575 | 293.575 | 216.925 | 216.925 | 216.925 | 216.925 | 64.2 | 64.2 | 64.2 | 64.2 | -57.55 | -57.55 | -57.55 | -57.55 | -8.425 | -8.425 | -8.425 | -8.425 | 19.05 | 19.05 | 19.05 | 19.05 | 5.825 | 5.825 | 5.825 | 5.825 | 6.85 | 6.85 | 6.85 | 6.85 | 63.85 | 63.85 | 63.85 | 63.85 | 63.475 | 63.475 | 63.475 | 63.475 | 98.95 | 98.95 | 98.95 | 98.95 | 82.175 | 82.175 | 82.175 | 82.175 | 115.075 | 115.075 | 115.075 | 115.075 | 264.025 | 264.025 | 264.025 | 264.025 | 242.15 | 242.15 | 242.15 | 242.15 |
Brutowinstmarge
| -0.146 | 0.108 | -0.098 | -0.097 | 0.299 | -0.196 | -0.463 | -0.731 | -0.576 | 0.114 | 0.295 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.331 | 0.504 | 0.504 | 0.504 | 0.504 | 0.426 | 0.426 | 0.426 | 0.426 | 0.171 | 0.171 | 0.171 | 0.171 | -0.167 | -0.167 | -0.167 | -0.167 | -0.022 | -0.022 | -0.022 | -0.022 | 0.215 | 0.215 | 0.215 | 0.215 | 0.124 | 0.124 | 0.124 | 0.124 | 0.248 | 0.248 | 0.248 | 0.248 | 0.358 | 0.358 | 0.358 | 0.358 | 0.289 | 0.289 | 0.289 | 0.289 | 0.29 | 0.29 | 0.29 | 0.29 | 0.168 | 0.168 | 0.168 | 0.168 | 0.254 | 0.254 | 0.254 | 0.254 | 0.226 | 0.226 | 0.226 | 0.226 | 0.176 | 0.176 | 0.176 | 0.176 |
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 |
Algemene en administratieve kosten
| 138.3 | 138.5 | 129.6 | 135.4 | 136.5 | 123.5 | 110.7 | 70.1 | 103 | 126.4 | 124.7 | 143.3 | 135.8 | 135 | 122.1 | 161.5 | 115.4 | 143.2 | 107.6 | 117.6 | 120 | 98.5 | 98 | 49.125 | 43.975 | 43.975 | 43.975 | 43.975 | 41.75 | 41.75 | 41.75 | 41.75 | 42.925 | 42.925 | 42.925 | 42.925 | 37.9 | 37.9 | 37.9 | 37.9 | 43.2 | 43.2 | 43.2 | 43.2 | 7.675 | 7.675 | 7.675 | 7.675 | 10.225 | 10.225 | 10.225 | 10.225 | 9.65 | 9.65 | 9.65 | 9.65 | 18.65 | 18.65 | 18.65 | 18.65 | 23.175 | 23.175 | 23.175 | 23.175 | 29.5 | 29.5 | 29.5 | 29.5 | 38.05 | 38.05 | 38.05 | 38.05 | 40.025 | 40.025 | 40.025 | 40.025 | 51.425 | 51.425 | 51.425 | 51.425 | 67.05 | 67.05 | 67.05 | 67.05 |
Verkoop- en marketingkosten
| 1.1 | 1 | 1.3 | 9.5 | 4.7 | 35.6 | 8.4 | 13.4 | 0.6 | 0 | 9.2 | 0 | 0 | 0 | 5.2 | 0.2 | 7.8 | 0 | 3.2 | 0 | 0 | 0 | 0 | 93.525 | 95 | 95 | 95 | 95 | 259.7 | 259.7 | 259.7 | 259.7 | 33.1 | 33.1 | 33.1 | 33.1 | 0 | 0 | 0 | 0 | 32.25 | 32.25 | 32.25 | 32.25 | 19.6 | 19.6 | 19.6 | 19.6 | 8.975 | 8.975 | 8.975 | 8.975 | -3.85 | -3.85 | -3.85 | -3.85 | 132.2 | 132.2 | 132.2 | 132.2 | 4.9 | 4.9 | 4.9 | 4.9 | 387.8 | 387.8 | 387.8 | 387.8 | 57.55 | 57.55 | 57.55 | 57.55 | -23.775 | -23.775 | -23.775 | -23.775 | 205.525 | 205.525 | 205.525 | 205.525 | 1,291.975 | 1,291.975 | 1,291.975 | 1,291.975 |
Verkoop-, algemene en administratieve kosten
| 139.4 | 139.5 | 130.9 | 144.9 | 141.2 | 159.1 | 119.1 | 83.5 | 103.6 | 126.4 | 133.9 | 143.3 | 135.8 | 135 | 127.3 | 161.3 | 123.2 | 143.2 | 110.8 | 117.6 | 120 | 98.5 | 98 | 142.65 | 138.975 | 138.975 | 138.975 | 138.975 | 301.45 | 301.45 | 301.45 | 301.45 | 76.025 | 76.025 | 76.025 | 76.025 | -48.95 | -48.95 | -48.95 | -48.95 | 75.45 | 75.45 | 75.45 | 75.45 | 27.275 | 27.275 | 27.275 | 27.275 | 19.2 | 19.2 | 19.2 | 19.2 | 5.8 | 5.8 | 5.8 | 5.8 | 150.85 | 150.85 | 150.85 | 150.85 | 28.075 | 28.075 | 28.075 | 28.075 | 417.3 | 417.3 | 417.3 | 417.3 | 95.6 | 95.6 | 95.6 | 95.6 | 16.25 | 16.25 | 16.25 | 16.25 | 256.95 | 256.95 | 256.95 | 256.95 | 1,359.025 | 1,359.025 | 1,359.025 | 1,359.025 |
Overige kosten
| 1,643 | 241.6 | 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 |
Bedrijfskosten
| 1,782.4 | -102.1 | 130.9 | 144.9 | 141.2 | 159.1 | 119.1 | 83.5 | 103.6 | 126.4 | 133.9 | 970.6 | 992.6 | 560.2 | 850.5 | 1,114.6 | 1,164.8 | 1,071.7 | 986 | 953 | 781 | 2,240.8 | 767.1 | 142.65 | 138.975 | 138.975 | 138.975 | 138.975 | 301.45 | 301.45 | 301.45 | 301.45 | 76.025 | 76.025 | 76.025 | 76.025 | -48.95 | -48.95 | -48.95 | -48.95 | 75.45 | 75.45 | 75.45 | 75.45 | 27.275 | 27.275 | 27.275 | 27.275 | 19.2 | 19.2 | 19.2 | 19.2 | 5.8 | 5.8 | 5.8 | 5.8 | 150.85 | 150.85 | 150.85 | 150.85 | 28.075 | 28.075 | 28.075 | 28.075 | 417.3 | 417.3 | 417.3 | 417.3 | 95.6 | 95.6 | 95.6 | 95.6 | 16.25 | 16.25 | 16.25 | 16.25 | 256.95 | 256.95 | 256.95 | 256.95 | 1,359.025 | 1,359.025 | 1,359.025 | 1,359.025 |
Bedrijfsresultaat
| -1,037 | 212 | -207.1 | -221.4 | 169.3 | -273.5 | -306.3 | -298.4 | -325.4 | -18.8 | 244 | 257 | 335.6 | 570.2 | 309.6 | 332.7 | 263 | 160.1 | 203.1 | 355.1 | 165.3 | 405.7 | 171.1 | 135.6 | 177.625 | 177.625 | 177.625 | 177.625 | 31.05 | 31.05 | 31.05 | 31.05 | 1,750.7 | 1,750.7 | 1,750.7 | 1,750.7 | 110.95 | 110.95 | 110.95 | 110.95 | -199.575 | -199.575 | -199.575 | -199.575 | -8.225 | -8.225 | -8.225 | -8.225 | -13.375 | -13.375 | -13.375 | -13.375 | 68.25 | 68.25 | 68.25 | 68.25 | -87 | -87 | -87 | -87 | 35.4 | 35.4 | 35.4 | 35.4 | -318.35 | -318.35 | -318.35 | -318.35 | -13.425 | -13.425 | -13.425 | -13.425 | 98.825 | 98.825 | 98.825 | 98.825 | 7.075 | 7.075 | 7.075 | 7.075 | -1,116.875 | -1,116.875 | -1,116.875 | -1,116.875 |
Bedrijfsresultaat ratio
| -1.391 | 0.209 | -0.267 | -0.28 | 0.163 | -0.47 | -0.758 | -1.015 | -0.846 | -0.02 | 0.19 | 0.189 | 0.249 | 0.398 | 0.243 | 0.235 | 0.185 | 0.133 | 0.161 | 0.262 | 0.162 | 0.156 | 0.177 | 0.152 | 0.305 | 0.305 | 0.305 | 0.305 | 0.061 | 0.061 | 0.061 | 0.061 | 4.66 | 4.66 | 4.66 | 4.66 | 0.321 | 0.321 | 0.321 | 0.321 | -0.528 | -0.528 | -0.528 | -0.528 | -0.093 | -0.093 | -0.093 | -0.093 | -0.285 | -0.285 | -0.285 | -0.285 | 2.471 | 2.471 | 2.471 | 2.471 | -0.488 | -0.488 | -0.488 | -0.488 | 0.161 | 0.161 | 0.161 | 0.161 | -0.933 | -0.933 | -0.933 | -0.933 | -0.028 | -0.028 | -0.028 | -0.028 | 0.218 | 0.218 | 0.218 | 0.218 | 0.006 | 0.006 | 0.006 | 0.006 | -0.812 | -0.812 | -0.812 | -0.812 |
Totaal overige inkomsten en kosten netto
| -511.8 | -555.9 | -618.1 | -318.5 | -145.9 | 68.8 | -64.9 | -111.4 | -451.8 | -57.4 | -251.7 | 36.1 | -21.1 | -67.1 | -158.4 | -194.7 | -118.9 | -127.3 | -39.1 | -61 | -9.3 | -161.1 | -69.9 | -49.15 | -19.35 | -19.35 | -19.35 | -19.35 | 5.7 | 5.7 | 5.7 | 5.7 | 15.5 | 15.5 | 15.5 | 15.5 | 0 | 0 | 0 | 0 | -2.475 | -2.475 | -2.475 | -2.475 | 362.525 | 362.525 | 362.525 | 362.525 | 76.6 | 76.6 | 76.6 | 76.6 | 58.575 | 58.575 | 58.575 | 58.575 | 392.55 | 392.55 | 392.55 | 392.55 | 137.1 | 137.1 | 137.1 | 137.1 | 373.55 | 373.55 | 373.55 | 373.55 | -546.05 | -546.05 | -546.05 | -546.05 | -204.75 | -204.75 | -204.75 | -204.75 | -514.975 | -514.975 | -514.975 | -514.975 | -605.7 | -605.7 | -605.7 | -605.7 |
Inkomen voor belasting
| -1,548.8 | -944.1 | -825.2 | -474.7 | 23.4 | -204.7 | -371.2 | 130.1 | -777.2 | -76.2 | 392.1 | 293.1 | 314.5 | 770.6 | 315.1 | 138 | 144.1 | 32.8 | 164 | 294.1 | 156 | 244.6 | 101.2 | 86.45 | 158.275 | 158.275 | 158.275 | 158.275 | 36.75 | 36.75 | 36.75 | 36.75 | 1,766.2 | 1,766.2 | 1,766.2 | 1,766.2 | 110.95 | 110.95 | 110.95 | 110.95 | -202.05 | -202.05 | -202.05 | -202.05 | 354.3 | 354.3 | 354.3 | 354.3 | 63.225 | 63.225 | 63.225 | 63.225 | 126.825 | 126.825 | 126.825 | 126.825 | 305.55 | 305.55 | 305.55 | 305.55 | 172.5 | 172.5 | 172.5 | 172.5 | 55.2 | 55.2 | 55.2 | 55.2 | -559.475 | -559.475 | -559.475 | -559.475 | -105.925 | -105.925 | -105.925 | -105.925 | -507.9 | -507.9 | -507.9 | -507.9 | -1,722.575 | -1,722.575 | -1,722.575 | -1,722.575 |
Inkomen voor belasting ratio
| -2.078 | -0.929 | -1.063 | -0.6 | 0.023 | -0.352 | -0.918 | 0.443 | -2.02 | -0.081 | 0.306 | 0.215 | 0.233 | 0.538 | 0.248 | 0.097 | 0.101 | 0.027 | 0.13 | 0.217 | 0.153 | 0.094 | 0.105 | 0.097 | 0.272 | 0.272 | 0.272 | 0.272 | 0.072 | 0.072 | 0.072 | 0.072 | 4.701 | 4.701 | 4.701 | 4.701 | 0.321 | 0.321 | 0.321 | 0.321 | -0.535 | -0.535 | -0.535 | -0.535 | 4.007 | 4.007 | 4.007 | 4.007 | 1.346 | 1.346 | 1.346 | 1.346 | 4.591 | 4.591 | 4.591 | 4.591 | 1.715 | 1.715 | 1.715 | 1.715 | 0.786 | 0.786 | 0.786 | 0.786 | 0.162 | 0.162 | 0.162 | 0.162 | -1.146 | -1.146 | -1.146 | -1.146 | -0.233 | -0.233 | -0.233 | -0.233 | -0.435 | -0.435 | -0.435 | -0.435 | -1.253 | -1.253 | -1.253 | -1.253 |
Belastingkosten
| -1.8 | -9.5 | -10 | -35 | 1 | -10.8 | -7.4 | 6.9 | 6 | 3.3 | 7.2 | 27.3 | 13.5 | 53.2 | 34.2 | 31.7 | 9.6 | 16.6 | 20.3 | 27.6 | 34.2 | 30.6 | 24.7 | 13.825 | 11.825 | 11.825 | 11.825 | 11.825 | 4.075 | 4.075 | 4.075 | 4.075 | 18.5 | 18.5 | 18.5 | 18.5 | 3.175 | 3.175 | 3.175 | 3.175 | 0.15 | 0.15 | 0.15 | 0.15 | 0.85 | 0.85 | 0.85 | 0.85 | 2.15 | 2.15 | 2.15 | 2.15 | 0.525 | 0.525 | 0.525 | 0.525 | -2.1 | -2.1 | -2.1 | -2.1 | -15.8 | -15.8 | -15.8 | -15.8 | -0.25 | -0.25 | -0.25 | -0.25 | -0.925 | -0.925 | -0.925 | -0.925 | 4.725 | 4.725 | 4.725 | 4.725 | 13.675 | 13.675 | 13.675 | 13.675 | 17.5 | 17.5 | 17.5 | 17.5 |
Nettowinst
| -1,599.2 | -1,086.5 | -820 | -554 | 80.9 | -161.2 | -333.2 | -89.3 | -910 | 18 | 322.1 | 196.1 | 236.8 | 631.3 | 270.3 | 93.8 | 119.9 | -4.8 | 123.8 | 243.2 | 167.1 | 196.4 | 60.5 | 72.625 | 146.45 | 146.45 | 146.45 | 146.45 | 32.675 | 32.675 | 32.675 | 32.675 | 1,747.7 | 1,747.7 | 1,747.7 | 1,747.7 | 107.775 | 107.775 | 107.775 | 107.775 | -202.2 | -202.2 | -202.2 | -202.2 | 353.45 | 353.45 | 353.45 | 353.45 | 61.075 | 61.075 | 61.075 | 61.075 | 126.3 | 126.3 | 126.3 | 126.3 | 307.65 | 307.65 | 307.65 | 307.65 | 188.3 | 188.3 | 188.3 | 188.3 | 55.45 | 55.45 | 55.45 | 55.45 | -558.55 | -558.55 | -558.55 | -558.55 | -110.65 | -110.65 | -110.65 | -110.65 | -521.575 | -521.575 | -521.575 | -521.575 | -1,740.075 | -1,740.075 | -1,740.075 | -1,740.075 |
Nettowinstmarge
| -2.145 | -1.07 | -1.056 | -0.7 | 0.078 | -0.277 | -0.824 | -0.304 | -2.365 | 0.019 | 0.251 | 0.144 | 0.176 | 0.441 | 0.212 | 0.066 | 0.084 | -0.004 | 0.098 | 0.179 | 0.164 | 0.076 | 0.063 | 0.081 | 0.251 | 0.251 | 0.251 | 0.251 | 0.064 | 0.064 | 0.064 | 0.064 | 4.652 | 4.652 | 4.652 | 4.652 | 0.312 | 0.312 | 0.312 | 0.312 | -0.535 | -0.535 | -0.535 | -0.535 | 3.997 | 3.997 | 3.997 | 3.997 | 1.3 | 1.3 | 1.3 | 1.3 | 4.572 | 4.572 | 4.572 | 4.572 | 1.727 | 1.727 | 1.727 | 1.727 | 0.858 | 0.858 | 0.858 | 0.858 | 0.162 | 0.162 | 0.162 | 0.162 | -1.145 | -1.145 | -1.145 | -1.145 | -0.244 | -0.244 | -0.244 | -0.244 | -0.446 | -0.446 | -0.446 | -0.446 | -1.265 | -1.265 | -1.265 | -1.265 |
WPA (Winst Per Aandeel)
| -1.84 | -1.21 | -0.91 | -0.62 | 0.09 | -0.18 | -0.37 | -0.099 | -1.01 | 0.02 | 0.36 | 0.22 | 0.26 | 0.7 | 0.3 | 0.1 | 0.13 | -0.005 | 0.13 | 0.26 | 0.18 | 0.2 | 0.063 | 0.076 | 0.15 | 0.15 | 0.15 | 0.15 | 0.033 | 0.033 | 0.033 | 0.033 | 1.73 | 1.73 | 1.73 | 1.73 | 0.11 | 0.11 | 0.11 | 0.11 | -0.2 | -0.2 | -0.2 | -0.2 | 0.39 | 0.39 | 0.39 | 0.39 | 0.067 | 0.067 | 0.067 | 0.067 | 0.14 | 0.14 | 0.14 | 0.14 | 0.37 | 0.37 | 0.37 | 0.37 | 0.45 | 0.45 | 0.45 | 0.45 | 0.16 | 0.16 | 0.16 | 0.16 | -1.69 | -1.69 | -1.69 | -1.69 | -0.36 | -0.36 | -0.36 | -0.36 | -1.7 | -1.7 | -1.7 | -1.7 | -6.12 | -6.12 | -6.12 | -6.12 |
Verwaterde WPA
| -1.84 | -1.21 | -0.91 | -0.62 | 0.09 | -0.18 | -0.37 | -0.099 | -1.01 | 0.02 | 0.36 | 0.22 | 0.26 | 0.7 | 0.3 | 0.1 | 0.13 | -0.005 | 0.13 | 0.26 | 0.18 | 0.2 | 0.063 | 0.076 | 0.15 | 0.15 | 0.15 | 0.15 | 0.033 | 0.033 | 0.033 | 0.033 | 1.73 | 1.73 | 1.73 | 1.73 | 0.11 | 0.11 | 0.11 | 0.11 | -0.2 | -0.2 | -0.2 | -0.2 | 0.39 | 0.39 | 0.39 | 0.39 | 0.067 | 0.067 | 0.067 | 0.067 | 0.14 | 0.14 | 0.14 | 0.14 | 0.37 | 0.37 | 0.37 | 0.37 | 0.45 | 0.45 | 0.45 | 0.45 | 0.16 | 0.16 | 0.16 | 0.16 | -1.69 | -1.69 | -1.69 | -1.69 | -0.36 | -0.36 | -0.36 | -0.36 | -1.7 | -1.7 | -1.7 | -1.7 | -6.12 | -6.12 | -6.12 | -6.12 |
EBITDA
| -734.8 | -80.7 | -101 | 156.9 | 479.1 | 197.5 | 30.5 | 502.7 | -337.2 | 408.9 | 849.7 | -33.6 | -85.3 | 114.3 | -5.1 | 26.4 | -133.5 | -148.3 | -59 | -84.3 | 36 | -178.7 | -85.9 | 235.9 | 272.625 | 272.625 | 272.625 | 272.625 | 122.425 | 122.425 | 122.425 | 122.425 | 1,790.55 | 1,790.55 | 1,790.55 | 1,790.55 | 112.55 | 112.55 | 112.55 | 112.55 | -198.575 | -198.575 | -198.575 | -198.575 | 354.3 | 354.3 | 354.3 | 354.3 | 28.85 | 28.85 | 28.85 | 28.85 | 68.475 | 68.475 | 68.475 | 68.475 | 198.55 | 198.55 | 198.55 | 198.55 | 87.75 | 87.75 | 87.75 | 87.75 | -18.125 | -18.125 | -18.125 | -18.125 | -413.6 | -413.6 | -413.6 | -413.6 | -25.675 | -25.675 | -25.675 | -25.675 | -301.725 | -301.725 | -301.725 | -301.725 | -1,305.5 | -1,305.5 | -1,305.5 | -1,305.5 |
EBITDA ratio
| -0.986 | 0.511 | 0.134 | 0.116 | 0.462 | -0.01 | -0.092 | -0.127 | -0.167 | 0.26 | 0.398 | -0.025 | -0.063 | 0.08 | -0.004 | -0.146 | -0.094 | -0.123 | -0.047 | -0.062 | 0.035 | -0.069 | -0.089 | 0.264 | 0.468 | 0.468 | 0.468 | 0.468 | 0.24 | 0.24 | 0.24 | 0.24 | 4.766 | 4.766 | 4.766 | 4.766 | 0.326 | 0.326 | 0.326 | 0.326 | -0.525 | -0.525 | -0.525 | -0.525 | 4.007 | 4.007 | 4.007 | 4.007 | 0.614 | 0.614 | 0.614 | 0.614 | 2.479 | 2.479 | 2.479 | 2.479 | 1.115 | 1.115 | 1.115 | 1.115 | 0.4 | 0.4 | 0.4 | 0.4 | -0.053 | -0.053 | -0.053 | -0.053 | -0.847 | -0.847 | -0.847 | -0.847 | -0.057 | -0.057 | -0.057 | -0.057 | -0.258 | -0.258 | -0.258 | -0.258 | -0.949 | -0.949 | -0.949 | -0.949 |