Kyungin Electronics Co., Ltd
KRX:009140.KS
20400 (KRW) • At close November 8, 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
| 5,565.639 | 5,567.018 | 5,299.668 | 4,632.6 | 5,190.808 | 6,013.186 | 3,988.973 | 5,567.434 | 4,671.911 | 5,829.598 | 6,912.457 | 9,630.349 | 5,161.845 | 5,686.017 | 3,415.914 | 7,368.596 | 7,171.577 | 2,839.652 | 3,358.734 | 4,000.088 | 3,248.407 | 2,703.672 | 4,271.412 | 6,425.913 | 3,875.537 | 3,894.617 | 4,373.457 | 6,677.236 | 5,440.915 | 5,526.644 | 6,265.248 | 8,369.197 | 5,763.239 | 6,176.738 | 8,654.175 | 8,153.771 | 5,418.662 | 6,110.935 | 9,344.711 | 7,794.798 | 8,516.605 | 8,371.687 | 13,960.31 | 16,772.079 | 8,562.877 | 7,283.563 | 10,857.897 | 11,429.572 | 11,892.504 | 4,321.004 | 0 | 3,400.127 | 2,747.86 | 2,612.397 | 0 | 2,932.686 | 5,338.844 | 1,743.018 | 2,665.873 | 2,488.053 | 4,035.018 | 3,526.372 | 0 | 4,980.363 | 3,679.37 | 1,817.523 | 1,382.627 | 1,575.566 | 2,175.3 | 1,987.273 |
| Kosten van de omzet
| 4,203.651 | 4,303.335 | 3,945.63 | 3,401.476 | 3,661.523 | 4,222.419 | 2,857.822 | 3,971.282 | 3,550.772 | 4,419.389 | 5,367.698 | 7,342.566 | 3,647.137 | 4,276.454 | 2,256.926 | 5,565.415 | 5,755.426 | 2,331.818 | 2,740.432 | 3,184.817 | 2,636.261 | 2,195.503 | 3,565.04 | 5,476.19 | 3,366.686 | 3,310.072 | 3,553.324 | 5,527.786 | 4,305.114 | 4,436.579 | 5,025.258 | 6,541.573 | 4,525.76 | 4,677.562 | 6,909.101 | 6,310.426 | 3,905.21 | 4,001.76 | 7,313.234 | 5,374.781 | 6,344.058 | 6,259.959 | 11,540.873 | 13,394.102 | 6,549.067 | 5,370.119 | 8,346.457 | 8,696.558 | 9,358.366 | 3,914.298 | 0 | 2,910.344 | 2,340.933 | 2,205.373 | 0 | 2,442.559 | 4,884.921 | 1,466.483 | 2,272.237 | 2,277.681 | 3,751.199 | 3,264.607 | 0 | 4,631.255 | 3,269.037 | 1,406.058 | 1,015.614 | 1,197.808 | 1,765.408 | 1,599.715 |
| Brutowinst
| 1,361.988 | 1,263.683 | 1,354.038 | 1,231.124 | 1,529.285 | 1,790.767 | 1,131.151 | 1,596.152 | 1,121.139 | 1,410.209 | 1,544.758 | 2,287.784 | 1,514.709 | 1,409.563 | 1,158.988 | 1,803.181 | 1,416.15 | 507.834 | 618.302 | 815.271 | 612.146 | 508.169 | 706.372 | 949.723 | 508.851 | 584.545 | 820.133 | 1,149.45 | 1,135.801 | 1,090.065 | 1,239.99 | 1,827.624 | 1,237.479 | 1,499.176 | 1,745.074 | 1,843.345 | 1,513.452 | 2,109.175 | 2,031.477 | 2,420.017 | 2,172.547 | 2,111.728 | 2,419.438 | 3,377.977 | 2,013.81 | 1,913.444 | 2,511.44 | 2,733.014 | 2,534.138 | 406.706 | 0 | 489.783 | 406.927 | 407.024 | 0 | 490.127 | 453.923 | 276.535 | 393.636 | 210.372 | 283.819 | 261.765 | 0 | 349.108 | 410.333 | 411.465 | 367.013 | 377.758 | 409.892 | 387.558 |
| Brutowinstmarge
| 0.245 | 0.227 | 0.255 | 0.266 | 0.295 | 0.298 | 0.284 | 0.287 | 0.24 | 0.242 | 0.223 | 0.238 | 0.293 | 0.248 | 0.339 | 0.245 | 0.197 | 0.179 | 0.184 | 0.204 | 0.188 | 0.188 | 0.165 | 0.148 | 0.131 | 0.15 | 0.188 | 0.172 | 0.209 | 0.197 | 0.198 | 0.218 | 0.215 | 0.243 | 0.202 | 0.226 | 0.279 | 0.345 | 0.217 | 0.31 | 0.255 | 0.252 | 0.173 | 0.201 | 0.235 | 0.263 | 0.231 | 0.239 | 0.213 | 0.094 | 0 | 0.144 | 0.148 | 0.156 | 0 | 0.167 | 0.085 | 0.159 | 0.148 | 0.085 | 0.07 | 0.074 | 0 | 0.07 | 0.112 | 0.226 | 0.265 | 0.24 | 0.188 | 0.195 |
| Onderzoek- en ontwikkelingskosten
| 77.05 | 82.588 | 81.675 | 88.167 | 74.016 | 75.61 | 30.635 | 94.223 | 103.796 | 2.581 | 10.833 | 12.593 | 4.66 | 12.541 | 23.443 | 9.827 | 9.549 | 2.582 | 9.297 | 17.983 | 5.774 | 14.778 | 9.442 | 13.727 | 2.287 | 4.418 | 5.981 | 1.277 | 0.565 | 2.228 | 0.022 | 0 | 0.021 | 0.04 | 0.085 | 15.082 | 0.348 | 0.246 | 0.016 | 0.52 | 0.892 | 0.021 | 0.115 | 0.164 | 0.287 | 2.298 | 0.276 | 3.216 | 3.287 | 0.482 | 0 | 0.138 | 1.781 | 3.196 | 0 | 0 | 0 | 6.771 | 1.235 | 2.435 | 1.661 | 5.91 | 0 | 2.417 | 2.413 | 5.715 | 1.682 | 2.79 | 6.177 | 8.676 |
| Algemene en administratieve kosten
| 174.752 | 1,530.341 | 168.222 | 163.588 | 174.935 | 176.172 | 186.193 | 163.28 | 138.162 | 177.738 | 136.333 | 161.791 | 106.435 | 106.985 | 166.371 | 55.754 | 49.145 | 110.092 | 76.386 | 136.394 | 104.409 | 124.651 | 119.033 | 136.999 | 107.407 | 135.785 | 193.684 | 178.931 | 161.788 | 176.118 | 238.39 | 175.952 | 145.088 | 224.731 | 202.516 | 218.152 | 182.752 | 216.865 | 185.922 | 223.914 | 195.463 | 208.768 | 285.76 | 233.848 | 244.374 | 226.417 | 910.314 | 243.64 | 258.252 | 79.841 | 0 | 66.375 | 43.62 | 70.432 | 0 | 72.606 | 35.286 | 64.329 | 34.43 | 68.535 | 29.841 | 56.197 | 0 | 43.982 | 41.443 | 33.878 | 34.777 | 60.836 | 44.163 | 37.19 |
| Verkoop- en marketingkosten
| 361.08 | -264.359 | 149.978 | 140.953 | 165.317 | 189.539 | 129.853 | 133.381 | 161.997 | 203.106 | 158.777 | 164.536 | 153.317 | 199.138 | 144.026 | 193.391 | 143.972 | 124.068 | 90.094 | 101.694 | 108.416 | 123.839 | 135.953 | 143.041 | 147.523 | 149.811 | 158.183 | 144.34 | 135.538 | 161.985 | 116.11 | 179.012 | 173.507 | 172.543 | 153.984 | 164.792 | 151.52 | 198.984 | 166.689 | 190.275 | 251.56 | 232.178 | 223.393 | 236.163 | 225.639 | 272.421 | 190.284 | 321.141 | 309.188 | 67.212 | 0 | 33.174 | 33.209 | 58.282 | 0 | 40.615 | 56.727 | 58.77 | 29.018 | 28.129 | 51.202 | 53.705 | 0 | 43.908 | 37.002 | 70.929 | 53.822 | 59.981 | 74.812 | 93.773 |
| Verkoop-, algemene en administratieve kosten
| 1,368.205 | 1,265.982 | 1,262.29 | 304.541 | 340.252 | 365.711 | 316.045 | 296.661 | 300.159 | 380.844 | 295.11 | 326.327 | 259.752 | 306.123 | 310.397 | 249.145 | 193.117 | 234.16 | 166.48 | 238.088 | 212.825 | 248.49 | 254.986 | 280.04 | 254.93 | 285.596 | 351.867 | 323.271 | 297.326 | 338.103 | 354.5 | 354.964 | 318.595 | 397.274 | 356.5 | 382.944 | 334.272 | 415.849 | 352.611 | 414.189 | 447.023 | 440.946 | 509.153 | 470.011 | 470.013 | 498.838 | 1,100.598 | 564.781 | 567.44 | 147.053 | 0 | 99.549 | 76.829 | 128.714 | 0 | 113.221 | 92.013 | 123.099 | 63.448 | 96.664 | 81.043 | 109.902 | 0 | 87.89 | 78.445 | 104.807 | 88.599 | 120.817 | 118.975 | 130.963 |
| Overige kosten
| -47.043 | -62.449 | -81.81 | -72.737 | -20.957 | 964.181 | 980.14 | 972.505 | 827.63 | 843.046 | -611.618 | 217.426 | -10.193 | 12.652 | 223.394 | 766.362 | 502.746 | 74.345 | 11.781 | -208.263 | -57.635 | 160.166 | -325.886 | 103.634 | 124.631 | 126.555 | -1,184.76 | -54.846 | -196.427 | -59.875 | 114.397 | -30.425 | -78.333 | 69.906 | -26.532 | -142.522 | -175.435 | -80.081 | 75.366 | 247.339 | -103.726 | 200.231 | -741.671 | -2.115 | -16.113 | 309.688 | -1,183.772 | -80.825 | 2.719 | 253.967 | 0 | 276.677 | 10.018 | 243.954 | 0 | -27.17 | 3.482 | 2.146 | 75.343 | 30.425 | 26.772 | 22.54 | 0 | 26.404 | 31.025 | 29.243 | 156.124 | 28.094 | -257.331 | 16.366 |
| Bedrijfskosten
| 1,492.298 | 1,411.019 | 1,425.775 | 1,445.574 | 1,413.915 | 1,405.502 | 1,326.82 | 1,363.39 | 1,231.585 | 1,226.471 | 1,396.994 | 1,275.098 | 1,024.519 | 1,061.442 | 1,031.547 | 999 | 929.034 | 957.945 | 1,042.752 | 1,079.809 | 1,010.367 | 1,032.604 | 1,150.898 | 1,207.473 | 1,043.581 | 1,089.154 | 1,230.922 | 1,276.157 | 1,167.016 | 1,241.362 | 1,266.026 | 1,268.925 | 1,250.349 | 1,337.914 | 1,375.499 | 1,397.432 | 1,325.621 | 1,441.538 | 1,493.744 | 1,458.254 | 1,486.155 | 1,573.875 | 1,623.409 | 1,623.643 | 1,706.731 | 1,717.671 | 2,180.362 | 1,735.125 | 1,763.284 | 401.502 | 0 | 376.364 | 88.628 | 375.864 | 0 | 390.553 | 379.958 | 388.702 | 343.303 | 363.366 | 303.755 | 345.839 | 0 | 379.691 | 359.378 | 375.217 | 437.991 | 427.51 | 403.556 | 444.023 |
| Bedrijfsresultaat
| -130.31 | -147.336 | -71.736 | -214.45 | 115.37 | 1,291.645 | 1,360.177 | 1,615.764 | 845.221 | 183.738 | 147.765 | 1,012.685 | 490.19 | 348.121 | 127.441 | 804.181 | 487.116 | -450.111 | -424.449 | -264.538 | -398.222 | -524.432 | -444.528 | -257.749 | -534.728 | -504.609 | -410.787 | -126.707 | -31.216 | -151.295 | -26.036 | 558.699 | -12.869 | 161.262 | 369.577 | 445.913 | 187.831 | 667.636 | 537.733 | 961.762 | 686.392 | 537.851 | 796.031 | 1,754.333 | 307.079 | 195.773 | 331.078 | 997.888 | 770.854 | -1,689.623 | 0 | -30.291 | 335.544 | 53.235 | 0 | 99.573 | 73.966 | -112.166 | 50.331 | -152.995 | -19.935 | -84.074 | 0 | -30.582 | 50.956 | 36.249 | -70.978 | -49.752 | 6.338 | -56.468 |
| Bedrijfsresultaat ratio
| -0.023 | -0.026 | -0.014 | -0.046 | 0.022 | 0.215 | 0.341 | 0.29 | 0.181 | 0.032 | 0.021 | 0.105 | 0.095 | 0.061 | 0.037 | 0.109 | 0.068 | -0.159 | -0.126 | -0.066 | -0.123 | -0.194 | -0.104 | -0.04 | -0.138 | -0.13 | -0.094 | -0.019 | -0.006 | -0.027 | -0.004 | 0.067 | -0.002 | 0.026 | 0.043 | 0.055 | 0.035 | 0.109 | 0.058 | 0.123 | 0.081 | 0.064 | 0.057 | 0.105 | 0.036 | 0.027 | 0.03 | 0.087 | 0.065 | -0.391 | 0 | -0.009 | 0.122 | 0.02 | 0 | 0.034 | 0.014 | -0.064 | 0.019 | -0.061 | -0.005 | -0.024 | 0 | -0.006 | 0.014 | 0.02 | -0.051 | -0.032 | 0.003 | -0.028 |
| Totaal overige inkomsten en kosten netto
| 1,730.937 | 1,120.821 | 3,795.692 | 515.868 | 1,113.387 | -0.94 | -2,039.501 | -0.857 | 1,903.205 | 232.605 | 546.99 | 811.848 | 238.056 | 506.49 | -727.539 | 325.727 | 464.446 | 1,011.798 | 733.349 | 530.632 | 345.782 | 269.768 | 35.231 | 368.167 | 959.563 | -276.46 | -1,450.37 | -190.685 | 27.469 | -626.676 | 3,347.965 | 93.261 | 81.513 | 148.146 | 44.176 | 446.323 | -72.049 | -25.709 | -3,668.145 | 43.525 | 318.844 | 187.64 | -1,647.428 | 515.49 | 132.797 | 434.041 | -487.677 | 43.006 | 1,437.011 | -1,416.871 | 0 | 70.944 | 256.943 | 545.742 | 0 | 1,671.641 | 433.936 | 740.106 | 363.255 | 336.375 | 6,141.361 | 951.985 | 0 | 406.693 | 1,056.362 | 477.076 | 972.514 | 1,220.527 | 9,717.115 | 330.832 |
| Inkomen voor belasting
| 1,600.627 | 973.485 | 3,723.956 | 301.417 | 1,228.757 | 1,290.705 | -679.324 | 1,614.907 | 2,748.426 | 416.343 | 694.755 | 1,824.533 | 728.246 | 854.611 | -600.098 | 1,129.908 | 951.562 | 561.687 | 308.899 | 266.094 | -52.44 | -254.667 | -409.295 | 110.417 | 424.833 | -781.069 | -1,861.159 | -317.392 | -3.746 | -777.973 | 3,321.929 | 651.96 | 68.643 | 309.408 | 413.751 | 892.236 | 115.782 | 641.928 | -3,130.412 | 1,005.288 | 1,005.236 | 725.493 | -851.399 | 2,269.824 | 439.876 | 629.814 | -156.599 | 1,040.895 | 2,207.865 | -1,411.667 | 0 | 184.363 | 575.242 | 576.902 | 0 | 1,771.215 | 507.901 | 627.939 | 413.588 | 183.381 | 6,121.425 | 867.911 | 0 | 376.11 | 1,107.317 | 513.324 | 901.536 | 1,170.775 | 9,723.451 | 274.367 |
| Inkomen voor belasting ratio
| 0.288 | 0.175 | 0.703 | 0.065 | 0.237 | 0.215 | -0.17 | 0.29 | 0.588 | 0.071 | 0.101 | 0.189 | 0.141 | 0.15 | -0.176 | 0.153 | 0.133 | 0.198 | 0.092 | 0.067 | -0.016 | -0.094 | -0.096 | 0.017 | 0.11 | -0.201 | -0.426 | -0.048 | -0.001 | -0.141 | 0.53 | 0.078 | 0.012 | 0.05 | 0.048 | 0.109 | 0.021 | 0.105 | -0.335 | 0.129 | 0.118 | 0.087 | -0.061 | 0.135 | 0.051 | 0.086 | -0.014 | 0.091 | 0.186 | -0.327 | 0 | 0.054 | 0.209 | 0.221 | 0 | 0.604 | 0.095 | 0.36 | 0.155 | 0.074 | 1.517 | 0.246 | 0 | 0.076 | 0.301 | 0.282 | 0.652 | 0.743 | 4.47 | 0.138 |
| Belastingkosten
| 66.905 | 92.813 | 239.293 | 86.273 | 264.202 | 76.94 | -441.496 | 1,117.109 | 229.999 | 487.29 | -123.68 | 361.021 | 127.562 | 37.383 | 282.32 | 192.402 | 149.531 | 68.273 | -94.048 | 121.927 | -14.831 | 11.803 | -23.218 | -32.48 | 70.03 | 11.31 | -135.4 | -30.046 | 188.648 | -3.883 | 977.89 | 142.681 | 152.648 | 125.656 | 83.839 | 205.134 | 171.312 | 267.973 | -317.546 | 359.3 | 294.768 | 263.84 | 6.656 | 475.992 | 175.327 | 175.749 | 127.275 | 385.145 | 394.87 | -327.026 | 0 | 32.379 | 106.154 | 126.682 | 0 | 415.004 | 96.871 | 122.892 | -65.628 | 134.052 | 1,486.924 | -250.534 | 0 | 103.461 | 309.199 | 123.525 | -47.216 | 455.446 | 2,668.515 | 62.251 |
| Nettowinst
| 1,362.274 | 613.165 | 3,391.332 | 215.145 | 964.556 | 1,213.765 | -237.828 | 497.797 | 2,518.428 | -70.947 | 818.435 | 1,463.512 | 600.684 | 817.228 | -882.419 | 937.506 | 802.031 | 493.414 | 402.947 | 144.167 | -37.609 | -266.47 | -386.076 | 142.897 | 354.803 | -792.379 | -1,725.759 | -287.346 | -192.394 | -774.091 | 2,344.04 | 509.279 | -84.005 | 183.752 | 329.912 | 687.102 | -55.529 | 373.955 | -2,812.866 | 645.988 | 710.468 | 461.653 | -858.054 | 1,793.833 | 264.549 | 454.065 | -283.873 | 655.75 | 1,812.996 | -1,084.642 | 0 | 151.984 | 469.089 | 450.22 | 0 | 1,356.211 | 411.03 | 505.046 | 479.216 | 49.329 | 4,634.501 | 1,118.445 | 0 | 272.65 | 798.118 | 389.8 | 948.751 | 715.329 | 7,054.937 | 212.116 |
| Nettowinstmarge
| 0.245 | 0.11 | 0.64 | 0.046 | 0.186 | 0.202 | -0.06 | 0.089 | 0.539 | -0.012 | 0.118 | 0.152 | 0.116 | 0.144 | -0.258 | 0.127 | 0.112 | 0.174 | 0.12 | 0.036 | -0.012 | -0.099 | -0.09 | 0.022 | 0.092 | -0.203 | -0.395 | -0.043 | -0.035 | -0.14 | 0.374 | 0.061 | -0.015 | 0.03 | 0.038 | 0.084 | -0.01 | 0.061 | -0.301 | 0.083 | 0.083 | 0.055 | -0.061 | 0.107 | 0.031 | 0.062 | -0.026 | 0.057 | 0.152 | -0.251 | 0 | 0.045 | 0.171 | 0.172 | 0 | 0.462 | 0.077 | 0.29 | 0.18 | 0.02 | 1.149 | 0.317 | 0 | 0.055 | 0.217 | 0.214 | 0.686 | 0.454 | 3.243 | 0.107 |
| WPA (Winst Per Aandeel)
| 1,045.86 | 470.98 | 2,605.94 | 165.32 | 741.18 | 932.67 | -182.75 | 383 | 1,935.19 | -55 | 629.13 | 1,125 | 462 | 628 | -678.06 | 720 | 616 | 373 | 302.01 | 108 | -28 | -199 | -287.01 | 104 | 259 | -578 | -1,258.13 | -209 | -140 | -564 | 1,708.87 | 371 | -61 | 134 | 240.52 | 501 | -40 | 273 | -2,050.66 | 471 | 518 | 337 | -625.55 | 1,308 | 193 | 331 | -203.9 | 470 | 1,299 | -777.02 | 90 | 109 | 336 | 323 | 704 | 972 | 294 | 362 | 349.73 | 36 | 3,337 | 807 | 1,205 | 200 | 573 | 280 | 682.11 | 514.25 | 5,072 | 152.49 |
| Verwaterde WPA
| 1,045.86 | 470.98 | 2,605.94 | 165.32 | 741.18 | 932.67 | -182.75 | 382.51 | 1,935.19 | -54.52 | 629.13 | 1,125 | 462 | 628 | -678.06 | 720 | 616 | 373 | 302.01 | 108 | -28 | -199 | -282.14 | 104 | 259 | -578 | -1,258.13 | -209 | -140 | -564 | 1,708.87 | 371 | -61 | 134 | 240.52 | 501 | -40 | 273 | -2,050.66 | 471 | 518 | 337 | -625.55 | 1,308 | 193 | 331 | -203.46 | 470 | 1,299 | -777.02 | 90 | 109 | 336 | 323 | 704 | 972 | 294 | 362 | 349.73 | 36 | 3,337 | 807 | 1,205 | 200 | 573 | 280 | 682.11 | 514.25 | 5,072 | 152.49 |
| EBITDA
| 26.519 | 15.926 | 92.246 | 451.641 | 753.683 | 1,447.585 | 1,503.95 | 1,832.664 | 916.286 | 319.886 | -777.508 | 1,138.459 | 290.149 | 463.73 | 244.989 | 918.403 | 599.882 | -339.133 | -282.69 | -186.557 | -273.15 | -403.76 | -389.457 | -117.113 | -405.772 | -288.362 | -525.564 | 76.793 | 103.618 | 48.078 | 105.575 | 555.735 | 128.083 | 309.527 | 515.93 | 601.004 | 342.013 | 736.43 | 2,629.872 | 1,112.686 | 348.566 | 709.082 | 778.179 | 1,954.331 | 475.923 | 357.446 | -1,121.481 | 957.619 | 643.439 | 1,751.216 | 0 | 214.379 | 595.862 | 597.515 | 0 | -164.056 | -54.251 | -318.075 | 471.971 | -219.531 | 857.071 | 901.375 | 0 | 509.977 | 1,187.555 | 463.458 | 638.674 | 496.64 | 515.054 | 311.136 |
| EBITDA ratio
| 0.005 | 0.003 | 0.017 | 0.097 | 0.145 | 0.241 | 0.377 | 0.329 | 0.196 | 0.055 | -0.112 | 0.118 | 0.056 | 0.082 | 0.072 | 0.125 | 0.084 | -0.119 | -0.084 | -0.047 | -0.084 | -0.149 | -0.091 | -0.018 | -0.105 | -0.074 | -0.12 | 0.012 | 0.019 | 0.009 | 0.017 | 0.066 | 0.022 | 0.05 | 0.06 | 0.074 | 0.063 | 0.121 | 0.281 | 0.143 | 0.041 | 0.085 | 0.056 | 0.117 | 0.056 | 0.049 | -0.103 | 0.084 | 0.054 | 0.405 | 0 | 0.063 | 0.217 | 0.229 | 0 | -0.056 | -0.01 | -0.182 | 0.177 | -0.088 | 0.212 | 0.256 | 0 | 0.102 | 0.323 | 0.255 | 0.462 | 0.315 | 0.237 | 0.157 |