Hanwha Solutions Corporation
KRX:009830.KS
17500 (KRW) • At close November 14, 2024
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
| 2,773,249 | 2,679,309 | 2,392,857 | 3,869,707.298 | 2,925,846.376 | 3,393,033.445 | 3,100,157.644 | 3,928,851.273 | 3,365,677.059 | 3,389,085.195 | 2,970,334.578 | 2,963,062.707 | 2,580,336.222 | 2,777,493.465 | 2,404,299.991 | 2,561,793.452 | 2,428,432.158 | 1,956,428.008 | 2,248,354.51 | 2,451,666.976 | 2,441,247.985 | 2,374,146.473 | 2,236,224.792 | 2,407,589.633 | 2,311,850.146 | 2,250,539.516 | 2,076,062.609 | 2,351,878.681 | 2,313,039.747 | 2,485,547.888 | 2,191,346.91 | 2,317,314.316 | 2,385,634.583 | 2,392,209.587 | 2,163,674.198 | 2,304,616.33 | 1,886,784.841 | 2,008,652.063 | 1,836,938.128 | 2,018,191.783 | 1,975,895.834 | 2,103,920.616 | 1,957,324.956 | 2,018,117.48 | 2,085,250.778 | 1,980,496.993 | 1,779,688.82 | 1,784,287.426 | 1,771,001.082 | 1,712,335.198 | 1,694,589.717 | 1,774,412.262 | 2,029,833.475 | 2,001,369.609 | 2,137,029.237 | 0 | 920,259.528 | 912,611.474 | 861,240.649 | 0 | 781,332.807 | 725,168.671 | 750,162.961 | 0 | 845,221.047 | 794,756.402 | 734,511.485 | 0 | 633,793.07 | 598,019.49 | 569,262.184 |
| Kosten van de omzet
| 0 | 2,368,514.78 | 2,231,030.467 | 3,395,264.459 | 2,461,639.521 | 2,804,618.833 | 2,424,320.705 | 3,248,852.057 | 2,586,528.791 | 2,633,600.814 | 2,383,591.198 | 2,453,813.019 | 2,063,603.691 | 2,180,377.417 | 1,831,218.218 | 2,102,327.208 | 1,875,477.332 | 1,517,523.8 | 1,781,623.756 | 1,993,895.543 | 1,961,601.229 | 1,937,826.835 | 1,838,810.371 | 2,113,209.097 | 1,936,220.612 | 1,777,503.446 | 1,631,628.817 | 1,879,802.312 | 1,815,109.539 | 1,981,911.451 | 1,709,450.06 | 1,847,950 | 1,857,012.451 | 1,796,318.534 | 1,709,937.425 | 1,909,925.53 | 1,480,646.053 | 1,642,469.055 | 1,507,595.989 | 1,708,557.89 | 1,666,046.266 | 1,795,965.45 | 1,606,577.836 | 1,682,978.363 | 1,744,804.295 | 1,654,007.882 | 1,517,121.959 | 1,542,433.7 | 1,458,814.99 | 1,419,412.672 | 1,406,647.388 | 1,617,968.695 | 1,697,955.253 | 1,564,735.534 | 1,681,847.211 | 0 | 706,891.101 | 727,161.475 | 684,096.113 | 0 | 628,698.454 | 532,918.319 | 547,725.103 | 0 | 712,423.233 | 662,136.406 | 617,564.67 | 0 | 525,997.82 | 504,309.532 | 489,440.856 |
| Brutowinst
| 2,773,249 | 310,794.22 | 161,826.533 | 474,442.839 | 464,206.855 | 588,414.612 | 675,836.939 | 679,999.217 | 779,148.268 | 755,484.381 | 586,743.379 | 509,249.688 | 516,732.531 | 597,116.048 | 573,081.773 | 459,466.244 | 552,954.826 | 438,904.208 | 466,730.755 | 457,771.432 | 479,646.757 | 436,319.638 | 397,414.421 | 294,380.536 | 375,629.534 | 473,036.07 | 444,433.792 | 472,076.369 | 497,930.208 | 503,636.437 | 481,896.85 | 469,364.316 | 528,622.132 | 595,891.053 | 453,736.773 | 394,690.801 | 406,138.788 | 366,183.008 | 329,342.139 | 309,633.893 | 309,849.568 | 307,955.166 | 350,747.12 | 335,139.117 | 340,446.483 | 326,489.111 | 262,566.861 | 241,853.726 | 312,186.092 | 292,922.526 | 287,942.329 | 156,443.567 | 331,878.222 | 436,634.075 | 455,182.026 | 0 | 213,368.427 | 185,449.999 | 177,144.536 | 0 | 152,634.353 | 192,250.352 | 202,437.858 | 0 | 132,797.814 | 132,619.996 | 116,946.815 | 0 | 107,795.25 | 93,709.958 | 79,821.328 |
| Brutowinstmarge
| 1 | 0.116 | 0.068 | 0.123 | 0.159 | 0.173 | 0.218 | 0.173 | 0.231 | 0.223 | 0.198 | 0.172 | 0.2 | 0.215 | 0.238 | 0.179 | 0.228 | 0.224 | 0.208 | 0.187 | 0.196 | 0.184 | 0.178 | 0.122 | 0.162 | 0.21 | 0.214 | 0.201 | 0.215 | 0.203 | 0.22 | 0.203 | 0.222 | 0.249 | 0.21 | 0.171 | 0.215 | 0.182 | 0.179 | 0.153 | 0.157 | 0.146 | 0.179 | 0.166 | 0.163 | 0.165 | 0.148 | 0.136 | 0.176 | 0.171 | 0.17 | 0.088 | 0.164 | 0.218 | 0.213 | 0 | 0.232 | 0.203 | 0.206 | 0 | 0.195 | 0.265 | 0.27 | 0 | 0.157 | 0.167 | 0.159 | 0 | 0.17 | 0.157 | 0.14 |
| Onderzoek- en ontwikkelingskosten
| 0 | 22,061.852 | 24,356.548 | 72,418.382 | 34,304.977 | 31,232.087 | 41,597.08 | 43,504.982 | 36,427.731 | 17,591.529 | 43,595.114 | 30,114.263 | 21,226.395 | 20,485.713 | 22,507.175 | 39,718.452 | 22,051.363 | 20,498.382 | 22,091.66 | 24,166.803 | 20,659.507 | 19,761.933 | 21,487.962 | 16,877.665 | 17,944.337 | 17,084.959 | 18,538.062 | 24,111.11 | 19,203.197 | 18,691.57 | 18,740.529 | 19,345.002 | 16,219.048 | 17,246.975 | 21,109.221 | 18,762.388 | 15,744.143 | 13,777.3 | 15,232.804 | 11,638.559 | 16,610.708 | 15,347.668 | 16,698.726 | 16,824.134 | 18,696.06 | 16,695.427 | 13,210.187 | 19,281.184 | 18,653.545 | 17,792.371 | 19,549.177 | 18,704.347 | 14,383.856 | 13,504.4 | 10,282.691 | 0 | 9,194.507 | 10,002.031 | 8,480.416 | 0 | 8,257.167 | 8,479.941 | 8,321.903 | 0 | 7,157.517 | 6,684.388 | 6,739.508 | 0 | 5,410.094 | 6,095.732 | 6,834.283 |
| Algemene en administratieve kosten
| 0 | 453,890.274 | 413,660.212 | 62,891.243 | 365,869.81 | 46,430.838 | 40,041.132 | 79,364.76 | 60,743.843 | 63,537.366 | 44,315.182 | 51,827.882 | 39,721.032 | 35,221.156 | 33,472.276 | 47,244.53 | 38,475.789 | 28,434.315 | 37,415.109 | 56,822.032 | 53,433.643 | 46,128.601 | 39,898.187 | 46,216.758 | 31,517.215 | 32,225.31 | 35,740.881 | 32,504.321 | 28,952.045 | 27,676.074 | 29,006.962 | 37,399.357 | 32,060.968 | 30,217.489 | 50,471.139 | 19,152.858 | 35,663.807 | 24,314.934 | 54,539.921 | 32,223.463 | 36,192.798 | 38,044.997 | 36,892.733 | 37,425.741 | 43,688.629 | 36,229.492 | 40,459.986 | 25,468.324 | 44,450.882 | 35,447.534 | 30,686.706 | 112,691.12 | 38,088.328 | 33,278.255 | 32,217.607 | 0 | 10,469.667 | 10,210.612 | 8,172.949 | 0 | 7,298.169 | 6,983.488 | 5,931.512 | 0 | 6,783.291 | 6,826.933 | 6,836.195 | 0 | 6,606.253 | 5,788.201 | 5,344.215 |
| Verkoop- en marketingkosten
| 0 | -57,573.047 | -62,161.199 | 130,471.485 | 115,704.89 | 124,188.614 | 123,931.044 | 163,865.152 | 103,538.09 | 166,489.423 | 154,154.977 | 140,817.779 | 132,977.985 | 140,286.765 | 122,689.346 | 126,408.819 | 121,979.603 | 108,837.184 | 109,039.991 | 158,486.562 | 119,436.468 | 127,157.97 | 111,078.576 | 127,646.806 | 105,159.017 | 105,590.892 | 105,461.376 | 110,177.158 | 119,879.73 | 94,266.811 | 103,186.982 | 114,478.124 | 135,939.325 | 108,517.471 | 95,873.179 | 88,122.58 | 91,531.695 | 95,083.573 | 95,411.245 | 109,296.251 | 85,900.048 | 94,872.648 | 97,067.888 | 103,503.432 | 94,367.094 | 102,282.981 | 90,350.993 | 91,676.866 | 91,779.99 | 87,379.576 | 89,908.628 | 30,165.267 | 82,045.477 | 76,370.85 | 71,608.097 | 0 | 31,292.526 | 30,360.667 | 29,259.355 | 0 | 30,638.882 | 27,611.73 | 34,610.029 | 0 | 34,269.117 | 26,410.199 | 29,038.884 | 0 | 26,186.24 | 26,065.142 | 25,212.068 |
| Verkoop-, algemene en administratieve kosten
| 0 | 396,317.227 | 351,499.013 | 340,213.055 | 365,869.81 | 170,619.452 | 163,972.176 | 243,229.912 | 164,281.933 | 230,026.789 | 198,470.159 | 192,645.661 | 172,699.017 | 175,507.921 | 156,161.622 | 173,653.349 | 160,455.392 | 137,271.499 | 146,455.1 | 215,308.594 | 172,870.111 | 173,286.571 | 150,976.763 | 173,863.564 | 136,676.232 | 137,816.202 | 141,202.257 | 142,681.479 | 148,831.775 | 121,942.885 | 132,193.944 | 151,877.481 | 168,000.293 | 138,734.96 | 146,344.318 | 107,275.438 | 127,195.502 | 119,398.507 | 149,951.166 | 141,519.714 | 122,092.846 | 132,917.645 | 133,960.621 | 140,929.173 | 138,055.723 | 138,512.473 | 130,810.979 | 117,145.19 | 136,230.872 | 122,827.11 | 120,595.334 | 142,856.387 | 120,133.805 | 109,649.105 | 103,825.704 | 0 | 41,762.193 | 40,571.279 | 37,432.304 | 0 | 37,937.051 | 34,595.218 | 40,541.541 | 0 | 41,052.408 | 33,237.132 | 35,875.079 | 0 | 32,792.493 | 31,853.343 | 30,556.283 |
| Overige kosten
| 2,854,240 | -2,787,066 | -2,609,500 | -23,421.939 | -731,739.62 | -7,389.843 | 198,341.921 | 208,605.583 | 230,063.954 | 230,054.22 | 186,798.981 | 202,221.46 | -152.448 | 5,053.056 | 3,287.141 | -33,320.92 | 6,090.92 | 1,025.124 | 4,453.166 | -70,650.814 | -8,225.156 | 3,108.743 | 2,088.99 | -102,275.945 | -22,763.872 | -779.321 | 108,711.234 | -8,282.056 | -7,055.775 | -3,508.284 | 17,303.041 | -11,852.922 | -8,462.408 | 3,022.039 | -8,045.24 | 17,703.678 | 54,545.54 | -2,640.21 | -3,741.833 | -15,310.798 | -8,157.546 | 6,522.807 | 4,830.989 | 50,374.629 | -451.456 | -6,392.585 | 32,858.765 | 105,614.078 | -12,150.882 | -727.159 | -7,443.287 | -22,640.332 | 20,321.451 | -1,236.444 | -5,396.909 | 0 | -3,098.014 | -500.722 | -14.39 | 0 | -1,258.352 | -1,120.547 | -1,954.927 | 0 | -4,171.26 | -2,263.329 | -2,521.024 | 0 | -2,610.581 | -1,316.76 | -1,722.149 |
| Bedrijfskosten
| 2,854,240 | 2,787,066 | 2,609,500 | 436,053.376 | -365,869.81 | 394,337.224 | 403,911.177 | 495,340.477 | 430,773.618 | 477,672.538 | 428,864.254 | 424,981.384 | 338,382.348 | 375,971.227 | 318,480.98 | 390,601.215 | 319,797.359 | 310,407.211 | 307,695.65 | 426,796.546 | 327,117.272 | 338,532.694 | 297,827.548 | 314,115.139 | 281,843.011 | 288,680.134 | 272,372.075 | 346,240.579 | 282,692.284 | 284,859.456 | 285,336.555 | 331,246.498 | 323,883.325 | 302,334.809 | 310,931.552 | 310,404.939 | 272,799.476 | 272,444.59 | 303,692.798 | 296,835.623 | 286,326.269 | 286,021.461 | 267,742.111 | 301,509.207 | 299,344.285 | 294,809.001 | 271,084.997 | 354,191.29 | 271,846.929 | 247,802.115 | 255,817.237 | 354,094.632 | 249,075.364 | 236,358.796 | 214,741.237 | 0 | 69,688.72 | 64,770.997 | 59,420.005 | 0 | 62,208.465 | 56,331.854 | 62,151.967 | 0 | 62,161.161 | 52,290.416 | 57,012.748 | 0 | 49,570.308 | 49,159.441 | 48,697.683 |
| Bedrijfsresultaat
| -80,991 | -107,757 | -216,643 | 38,389.463 | 98,337.045 | 194,065.313 | 271,439.64 | 116,221.656 | 225,886.809 | 277,752.52 | 157,878.856 | -9,546.798 | 178,372.121 | 221,133.326 | 254,576.179 | 65,380.507 | 233,157.467 | 128,496.996 | 159,035.105 | 29,979.114 | 152,459.311 | 97,543.621 | 98,343.621 | -95,858.427 | 93,786.523 | 184,355.936 | 172,061.717 | 125,835.791 | 215,237.924 | 218,776.981 | 196,560.294 | 138,117.819 | 204,738.807 | 293,556.244 | 142,805.221 | 84,285.861 | 133,339.313 | 93,738.417 | 25,649.341 | 12,798.27 | 23,523.298 | 21,933.704 | 83,005.01 | 33,629.912 | 41,102.198 | 31,680.111 | -8,518.136 | -112,337.564 | 40,339.163 | 45,120.411 | 32,125.092 | -197,651.065 | 82,802.858 | 200,275.279 | 240,440.789 | 0 | 143,679.705 | 120,679.003 | 117,724.531 | 0 | 90,425.888 | 135,918.499 | 140,285.892 | 0 | 70,636.656 | 80,329.58 | 59,934.066 | 0 | 58,224.939 | 44,550.518 | 31,123.645 |
| Bedrijfsresultaat ratio
| -0.029 | -0.04 | -0.091 | 0.01 | 0.034 | 0.057 | 0.088 | 0.03 | 0.067 | 0.082 | 0.053 | -0.003 | 0.069 | 0.08 | 0.106 | 0.026 | 0.096 | 0.066 | 0.071 | 0.012 | 0.062 | 0.041 | 0.044 | -0.04 | 0.041 | 0.082 | 0.083 | 0.054 | 0.093 | 0.088 | 0.09 | 0.06 | 0.086 | 0.123 | 0.066 | 0.037 | 0.071 | 0.047 | 0.014 | 0.006 | 0.012 | 0.01 | 0.042 | 0.017 | 0.02 | 0.016 | -0.005 | -0.063 | 0.023 | 0.026 | 0.019 | -0.111 | 0.041 | 0.1 | 0.113 | 0 | 0.156 | 0.132 | 0.137 | 0 | 0.116 | 0.187 | 0.187 | 0 | 0.084 | 0.101 | 0.082 | 0 | 0.092 | 0.074 | 0.055 |
| Totaal overige inkomsten en kosten netto
| -289,380 | -153,715.595 | -249,232.291 | -425,591.108 | -95,038.051 | -149,754.391 | -70,230.441 | -305,288.372 | -146,755.877 | 56,700.374 | -49,282.296 | -304,379.164 | -52,898.753 | 387.709 | 126,439.9 | -141,568.039 | 5,382.442 | 23,670.544 | -136,047.493 | -589,478.316 | 3,707.383 | -30,981.559 | 3,319.219 | -240,679.009 | -96,378.492 | 42,424.11 | 169,500.478 | -88,814.239 | 93,832.34 | 49,830.932 | 169,331.337 | -15,751.613 | 19,423.768 | 10,585.307 | -20,004.296 | -79,574.842 | 24,793.631 | -48,578.577 | -32,289.507 | -8,681.346 | -562.568 | -22,886.356 | -58,222.781 | -28,947.954 | -67,463.87 | -62,142.121 | 17,321.985 | 28,360.59 | -18,626.818 | -62,286.03 | -10,904.363 | -16,176.195 | -16,711.942 | -562.354 | -11,334.173 | 0 | 22,030.47 | 29,417.553 | 54,674.195 | 0 | 45,136.447 | 26,222.981 | -284.331 | 0 | -20,121.766 | -4,426.656 | -1,401.679 | 0 | 58,175.555 | 11,256.166 | 47,355.756 |
| Inkomen voor belasting
| -370,371 | -310,956 | -517,506 | -417,259.599 | 33,594.541 | 44,310.921 | 201,209.199 | -113,121.409 | 222,471.416 | 334,452.698 | 125,436.159 | -220,113.136 | 248,556.69 | 288,352.274 | 538,542.455 | -76,187.533 | 265,274.302 | 203,576.755 | 51,175.505 | -555,091.979 | 136,343.871 | 44,490.967 | 156,812.178 | -336,537.436 | -2,591.969 | 260,745.335 | 366,717.196 | 36,253.094 | 331,898.582 | 305,161.781 | 392,539.429 | 143,594.4 | 251,773.315 | 341,954.824 | 149,059.187 | 4,711.02 | 185,148.975 | 45,159.84 | -6,640.166 | 4,116.924 | 22,960.73 | -952.652 | 24,782.229 | 4,681.957 | -26,361.672 | -30,462.01 | 8,803.849 | -83,976.973 | 21,712.345 | -17,165.619 | 21,220.729 | -213,827.26 | 66,090.916 | 199,712.925 | 229,106.616 | 0 | 165,710.175 | 150,096.556 | 172,398.726 | 0 | 135,562.335 | 162,141.48 | 140,001.561 | 0 | 50,514.89 | 75,902.924 | 58,532.387 | 0 | 116,400.494 | 55,806.684 | 78,479.401 |
| Inkomen voor belasting ratio
| -0.134 | -0.116 | -0.216 | -0.108 | 0.011 | 0.013 | 0.065 | -0.029 | 0.066 | 0.099 | 0.042 | -0.074 | 0.096 | 0.104 | 0.224 | -0.03 | 0.109 | 0.104 | 0.023 | -0.226 | 0.056 | 0.019 | 0.07 | -0.14 | -0.001 | 0.116 | 0.177 | 0.015 | 0.143 | 0.123 | 0.179 | 0.062 | 0.106 | 0.143 | 0.069 | 0.002 | 0.098 | 0.022 | -0.004 | 0.002 | 0.012 | -0 | 0.013 | 0.002 | -0.013 | -0.015 | 0.005 | -0.047 | 0.012 | -0.01 | 0.013 | -0.121 | 0.033 | 0.1 | 0.107 | 0 | 0.18 | 0.164 | 0.2 | 0 | 0.174 | 0.224 | 0.187 | 0 | 0.06 | 0.096 | 0.08 | 0 | 0.184 | 0.093 | 0.138 |
| Belastingkosten
| 17,275 | 18,864 | -69,125 | -54,794.304 | 12,999.783 | 22,224.54 | 60,644.916 | 6,662.605 | 83,895.798 | 89,926.597 | 22,338.572 | -35,050.047 | 55,114.986 | 65,572.785 | 153,372.338 | 18,797.195 | 57,022.639 | 45,785.122 | -12,874.488 | -51,963.879 | 24,834.12 | 21,515.739 | 37,034.056 | -54,156.583 | 32,134.16 | 75,686.938 | 74,223.622 | 27,394.795 | 79,821.04 | 55,763.064 | 68,339.808 | -1,526.974 | 49,593.962 | 31,793.369 | 35,577.694 | -9,164.456 | 33,126.659 | 11,991.078 | 12,010.621 | 1,808.621 | 21,529.183 | -2,167.023 | 18,346.284 | -9,721.585 | 31,388.442 | 10,244.55 | 4,290.657 | 8,702.568 | 12,805.494 | 15,142.362 | 17,206.277 | -20,264.419 | 18,569.777 | 52,125.822 | 63,955.903 | 0 | 39,494.862 | 31,457.838 | 39,280.036 | 0 | 25,383.813 | 33,093.496 | 29,556.984 | 0 | 14,723.891 | 28,261.961 | 14,945.759 | 0 | 31,459.123 | 7,247.99 | 17,173.615 |
| Nettowinst
| -387,646 | -329,820 | -448,381 | -337,321.993 | 5,869.46 | 7,130.475 | 116,248.286 | -119,784.014 | 137,038.205 | 239,041.33 | 100,905.791 | -185,063.089 | 193,750.456 | 222,987.283 | 386,398.93 | -94,345.657 | 190,561.327 | 148,106.423 | 64,754.542 | -494,431.658 | 113,399.871 | 25,362.334 | 118,046.851 | -273,202.217 | -22,719.201 | 185,987.964 | 296,612.969 | 14,379.953 | 252,662.194 | 236,390.298 | 321,264.906 | 149,423.539 | 198,664.919 | 299,813.056 | 107,354.945 | 20,486.121 | 150,100.719 | 35,449.496 | -17,875.77 | 10,399.662 | 21,157.345 | 5,380.4 | 19,804.796 | 19,132.882 | -1,924.194 | -34,166.962 | 25,210.22 | -33,677.18 | 41,285.766 | -12,725.806 | 34,694.74 | -107,861.702 | 64,054.114 | 153,200.295 | 144,154.61 | 0 | 126,215.313 | 118,638.718 | 133,118.69 | 0 | 110,178.522 | 129,047.984 | 110,444.577 | 0 | 35,790.999 | 47,640.963 | 43,586.628 | 0 | 84,941.372 | 48,558.694 | 61,305.786 |
| Nettowinstmarge
| -0.14 | -0.123 | -0.187 | -0.087 | 0.002 | 0.002 | 0.037 | -0.03 | 0.041 | 0.071 | 0.034 | -0.062 | 0.075 | 0.08 | 0.161 | -0.037 | 0.078 | 0.076 | 0.029 | -0.202 | 0.046 | 0.011 | 0.053 | -0.113 | -0.01 | 0.083 | 0.143 | 0.006 | 0.109 | 0.095 | 0.147 | 0.064 | 0.083 | 0.125 | 0.05 | 0.009 | 0.08 | 0.018 | -0.01 | 0.005 | 0.011 | 0.003 | 0.01 | 0.009 | -0.001 | -0.017 | 0.014 | -0.019 | 0.023 | -0.007 | 0.02 | -0.061 | 0.032 | 0.077 | 0.067 | 0 | 0.137 | 0.13 | 0.155 | 0 | 0.141 | 0.178 | 0.147 | 0 | 0.042 | 0.06 | 0.059 | 0 | 0.134 | 0.081 | 0.108 |
| WPA (Winst Per Aandeel)
| -2,372.13 | -2,104.32 | -2,608.56 | -1,962.45 | 33.91 | 41.21 | 628.92 | -702.51 | 798.9 | 1,393.56 | 587.73 | -965.67 | 1,121.68 | 1,290.82 | 2,543.81 | -573.5 | 1,278.22 | 994.53 | 429.31 | -2,968.03 | 751.83 | 168.27 | 776.64 | -1,623.61 | -148.86 | 1,221.05 | 1,948.08 | 85.46 | 1,660.07 | 1,552.2 | 2,109.88 | 888.01 | 1,304.11 | 1,968.57 | 708.69 | 122.63 | 992.38 | 234.07 | -118.65 | 62.25 | 140.23 | 36.67 | 151.01 | 132.21 | -14.02 | -261.04 | 192 | -232.71 | 314.97 | -98.16 | 264.27 | -745.31 | 488.64 | 1,168.2 | 1,099.16 | 151 | 962.17 | 905 | 1,015.03 | -44 | 840.28 | 983.75 | 847.83 | -715 | 273.98 | 450.88 | 419.75 | 158.01 | 811.77 | 467.99 | 591.51 |
| Verwaterde WPA
| -2,372.13 | -2,104.32 | -2,608.56 | -1,962.45 | 33.91 | 41.21 | 628.92 | -702.51 | 798.9 | 1,393.56 | 587.73 | -965.67 | 1,121.68 | 1,290.82 | 2,543.81 | -573.5 | 1,278.22 | 994.53 | 429.31 | -2,968.03 | 751.83 | 168.27 | 776.64 | -1,623.61 | -148.86 | 1,221.05 | 1,948.08 | 85.46 | 1,660.07 | 1,552.2 | 2,109.88 | 888.01 | 1,304.11 | 1,968.57 | 708.69 | 122.63 | 992.38 | 234.07 | -118.65 | 62.25 | 140.23 | 36.67 | 151.01 | 132.21 | -14.02 | -261.04 | 192 | -232.71 | 314.97 | -98.16 | 264.27 | -745.31 | 488.64 | 1,168.2 | 1,099.16 | 151 | 962.17 | 905 | 1,015.03 | -44 | 840.28 | 983.75 | 847.83 | -715 | 273.98 | 450.88 | 419.75 | 158.01 | 811.77 | 467.99 | 591.51 |
| EBITDA
| -80,991 | 73,899.447 | -153,344.945 | -104,404.363 | 286,683.01 | 372,812.721 | 425,642.321 | 189,381.703 | 511,970.058 | 493,871.715 | 335,507.878 | -469.051 | 334,995.634 | 397,955.198 | 406,831.726 | 204,072.924 | 389,247.999 | 275,700.897 | 299,031.379 | -358,370.651 | 314,557.569 | 258,437.596 | 258,305.15 | -172,023.511 | 203,386.613 | 290,397.929 | 278,220.838 | 235,806.791 | 325,341.449 | 326,677.025 | 303,834.57 | 213,885.8 | 316,856.189 | 429,841.764 | 259,409.804 | 193,570.316 | 248,748.9 | 206,635.825 | 133,771.747 | 121,421.403 | 128,965.525 | 129,807.238 | 183,443.319 | 132,094.713 | 138,677.48 | 125,387.392 | 150,962.233 | 82,101.281 | 152,736.329 | 119,314.303 | 153,840.169 | -87,633.203 | 192,594.925 | 310,212.733 | 352,397.916 | 0 | 211,645.34 | 198,485.173 | 214,876.431 | 0 | 181,119.826 | 207,422.334 | 186,240.248 | 0 | 94,259.737 | 116,996.775 | 98,761.441 | 0 | 154,744.437 | 94,809.316 | 114,540.027 |
| EBITDA ratio
| -0.029 | -0.04 | -0.091 | 0.057 | 0.159 | 0.094 | 0.129 | 0.073 | 0.119 | 0.154 | 0.101 | 0.052 | 0.152 | 0.173 | 0.21 | 0.105 | 0.201 | 0.22 | 0.075 | 0.051 | 0.127 | 0.114 | 0.153 | -0 | 0.123 | 0.167 | 0.241 | 0.149 | 0.21 | 0.182 | 0.253 | 0.152 | 0.18 | 0.225 | 0.155 | 0.106 | 0.18 | 0.132 | 0.074 | 0.095 | 0.081 | 0.086 | 0.095 | 0.08 | 0.091 | 0.061 | 0.081 | 0.057 | 0.088 | 0.069 | 0.094 | -0.077 | 0.096 | 0.155 | 0.165 | 0 | 0.234 | 0.214 | 0.255 | 0 | 0.249 | 0.292 | 0.226 | 0 | 0.112 | 0.141 | 0.134 | 0 | 0.246 | 0.16 | 0.2 |