DB Inc.
KRX:012030.KS
1534 (KRW) • At close November 8, 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
| 137,978 | 153,621.001 | 118,884 | 137,596.717 | 113,342.194 | 94,838.358 | 112,806.594 | 101,719.199 | 102,092.822 | 104,860.706 | 92,672.775 | 88,609.65 | 84,466.795 | 85,961.413 | 67,876.748 | 74,586.105 | 63,192.449 | 69,901.235 | 64,766.051 | 68,058.551 | 58,191.898 | 59,412.663 | 52,842.482 | 61,014.958 | 83,488.722 | 55,890.477 | 36,718.479 | 58,319.984 | 56,819.717 | 43,790.262 | 40,599.555 | 49,112.443 | 51,104.074 | 58,914.321 | 45,679.131 | 54,170.361 | 44,662.036 | 42,484.365 | 62,354.439 | 57,776.474 | 72,373.5 | 86,557.591 | 91,957.952 | 153,614.97 | 98,009.042 | 131,441.991 | 142,384.778 | 158,650.566 | 148,460.019 | 125,311.46 | 112,120.723 | 159,974.82 | 113,275.727 | 132,353.262 | 105,473.241 | 100,307.296 | 31,359.918 | 56,832.477 | 66,734.575 | 42,908.156 | 43,518.871 | 50,540.746 | 58,386.974 | 34,098.744 | 49,592.648 | 46,591.319 | 50,775.337 | 45,578.882 | 31,609.006 | 36,361.782 | 46,412.509 |
| Kosten van de omzet
| 0 | 130,417.256 | 98,965.793 | 121,328.896 | 89,464.955 | 75,830.76 | 88,464.833 | 87,191.703 | 84,805.747 | 87,628.566 | 74,940.956 | 75,615.634 | 69,583.254 | 69,073.862 | 50,823.987 | 58,785.916 | 48,880.531 | 52,024.965 | 49,612.462 | 54,228.797 | 44,267.205 | 44,547.415 | 39,352.644 | 49,531.726 | 72,968.072 | 47,430.414 | 32,135.702 | 51,678.343 | 50,732.19 | 37,765.386 | 34,627.357 | 43,457.634 | 44,672.381 | 51,040.283 | 37,889.037 | 48,877.781 | 38,103.486 | 37,672.891 | 56,008.61 | 58,149.428 | 61,704.428 | 75,647.033 | 81,925.309 | 133,951.88 | 85,015.432 | 119,131.416 | 129,141.364 | 135,781.46 | 133,362.641 | 114,009.414 | 100,250.822 | 144,174.29 | 102,465.397 | 117,954.882 | 94,373.793 | 90,285.122 | 27,789.669 | 47,201.083 | 54,527.005 | 38,058.809 | 38,220.906 | 40,078.804 | 43,394.323 | 27,172.367 | 44,488.013 | 36,645.047 | 38,784.099 | 37,219.551 | 26,786.195 | 28,316.911 | 36,645.518 |
| Brutowinst
| 137,978 | 23,203.745 | 19,918.207 | 16,267.82 | 23,877.239 | 19,007.598 | 24,341.76 | 14,527.496 | 17,287.076 | 17,232.14 | 17,731.819 | 12,994.016 | 14,883.54 | 16,887.551 | 17,052.76 | 15,800.189 | 14,311.918 | 17,876.271 | 15,153.588 | 13,829.754 | 13,924.693 | 14,865.247 | 13,489.838 | 11,483.232 | 10,520.65 | 8,460.063 | 4,582.777 | 6,641.641 | 6,087.527 | 6,024.876 | 5,972.198 | 5,654.81 | 6,431.693 | 7,874.038 | 7,790.094 | 5,292.58 | 6,558.55 | 4,811.474 | 6,345.829 | -372.954 | 10,669.072 | 10,910.558 | 10,032.643 | 19,663.09 | 12,993.61 | 12,310.575 | 13,243.414 | 22,869.105 | 15,097.378 | 11,302.046 | 11,869.901 | 15,800.53 | 10,810.33 | 14,398.38 | 11,099.448 | 10,022.174 | 3,570.249 | 9,631.394 | 12,207.57 | 4,849.347 | 5,297.965 | 10,461.942 | 14,992.651 | 6,926.377 | 5,104.635 | 9,946.272 | 11,991.238 | 8,359.331 | 4,822.811 | 8,044.871 | 9,766.991 |
| Brutowinstmarge
| 1 | 0.151 | 0.168 | 0.118 | 0.211 | 0.2 | 0.216 | 0.143 | 0.169 | 0.164 | 0.191 | 0.147 | 0.176 | 0.196 | 0.251 | 0.212 | 0.226 | 0.256 | 0.234 | 0.203 | 0.239 | 0.25 | 0.255 | 0.188 | 0.126 | 0.151 | 0.125 | 0.114 | 0.107 | 0.138 | 0.147 | 0.115 | 0.126 | 0.134 | 0.171 | 0.098 | 0.147 | 0.113 | 0.102 | -0.006 | 0.147 | 0.126 | 0.109 | 0.128 | 0.133 | 0.094 | 0.093 | 0.144 | 0.102 | 0.09 | 0.106 | 0.099 | 0.095 | 0.109 | 0.105 | 0.1 | 0.114 | 0.169 | 0.183 | 0.113 | 0.122 | 0.207 | 0.257 | 0.203 | 0.103 | 0.213 | 0.236 | 0.183 | 0.153 | 0.221 | 0.21 |
| 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 | 565.548 | 426.993 | 612.28 | 507.405 | 0 | 0 | 569.012 | 579.665 | 690.695 | 733.391 | 1,586.48 | 1,011.405 | 1,744.849 | 1,033.832 | 858.667 | 679.134 | 1,005.795 | 1,135.125 | 886.39 | 788.853 | 805.712 | 683.827 | 659.937 | 541.709 |
| Algemene en administratieve kosten
| 0 | 14,979.684 | 12,161.601 | 704.192 | 10,046.283 | 12,433.501 | 458.263 | 616.801 | 525.893 | 514.911 | 371.735 | 449.107 | 336.627 | 382.806 | 347.844 | 389.2 | 414.615 | 389.244 | 405.171 | 464.743 | 402.23 | 368.867 | 444.579 | 372.632 | 364.455 | 385.562 | 309.535 | 417.962 | 313.958 | 327.359 | 351.109 | 425.182 | 359.275 | 271.988 | 390.537 | 394.963 | 357.53 | 393.483 | 281.505 | 1,092.702 | 856.163 | 1,345.17 | 1,420.298 | 1,338.699 | 1,920.059 | 1,508.994 | 1,436.749 | 962.802 | 1,061.228 | 1,073.873 | 961.405 | 703.563 | 1,108.217 | 1,038.569 | 940.13 | 989.294 | 1,072.49 | 1,794.184 | 1,648.973 | 1,859.116 | 1,570.352 | 1,650.373 | 1,627.533 | 1,999.772 | 2,000.942 | 1,921.215 | 1,654.401 | 1,521.685 | 1,144.972 | 1,162.973 | 1,180.997 |
| Verkoop- en marketingkosten
| 0 | -1,171.902 | 3,673.269 | 6,151.712 | 2,497.846 | 4,722.28 | 1,118.485 | 2,497.037 | 3,925.134 | 8,160.567 | 1,449.965 | 3,928.584 | 4,775.395 | 5,450.03 | 1,259.978 | 3,001.721 | 4,610.103 | 4,173.145 | 2,313.899 | 2,725.331 | 2,476.587 | 3,195.713 | 670.865 | 1,604.213 | 3,289.562 | 4,312.847 | 590.224 | 4,973.976 | 593.729 | 833.38 | 829.223 | 1,196.888 | 932.583 | 1,113.379 | 776.863 | 794.089 | 758.915 | -1,363.888 | 1,182.848 | 1,558.23 | 975.126 | 1,254.796 | 1,251.755 | 2,530.394 | 1,052.828 | 3,362.061 | 3,349.441 | 1,707.42 | 2,730.539 | 1,248.677 | 1,800.273 | 2,725.858 | 1,795.123 | 2,352.359 | 1,536.61 | 2,086.672 | 1,311.226 | 2,032.634 | 1,927.642 | 1,735.917 | 1,118.272 | 1,746.857 | 1,690.73 | 1,216.585 | 1,295.733 | 1,425.246 | 1,564.164 | 1,634.728 | 1,207.402 | 1,386.104 | 1,797.673 |
| Verkoop-, algemene en administratieve kosten
| 0 | 13,807.782 | 12,161.601 | 15,630.91 | 10,046.283 | 12,433.501 | 1,576.748 | 3,113.838 | 4,451.027 | 8,675.478 | 1,821.7 | 4,377.691 | 5,112.022 | 5,832.836 | 1,607.822 | 3,390.921 | 5,024.718 | 4,562.389 | 2,719.07 | 3,190.074 | 2,878.817 | 3,564.58 | 1,115.444 | 1,976.845 | 3,654.017 | 4,698.409 | 899.759 | 5,391.938 | 907.687 | 1,160.739 | 1,180.332 | 1,622.07 | 1,291.858 | 1,385.367 | 1,167.4 | 1,189.052 | 1,116.445 | -970.405 | 1,464.353 | 2,650.932 | 1,831.289 | 2,599.966 | 2,672.053 | 3,869.093 | 2,972.887 | 4,871.055 | 4,786.19 | 2,670.222 | 3,791.767 | 2,322.55 | 2,761.678 | 3,429.421 | 2,903.34 | 3,390.928 | 2,476.74 | 3,075.966 | 2,383.716 | 3,826.818 | 3,576.615 | 3,595.033 | 2,688.624 | 3,397.23 | 3,318.263 | 3,216.357 | 3,296.675 | 3,346.461 | 3,218.565 | 3,156.413 | 2,352.374 | 2,549.077 | 2,978.67 |
| Overige kosten
| -130,601 | -144,225 | -111,127 | -707.547 | -20,092.566 | -24,867.002 | 6,784.207 | 7,225.803 | 6,128.484 | 5,967.155 | 5,786.422 | 5,849.006 | 6.418 | 48.831 | 48.862 | -122.881 | -28.196 | -17.543 | -82.972 | 36.871 | -312.694 | -39.886 | 45.295 | -229.524 | -15.217 | 5.796 | -137.431 | -102.026 | 63.606 | 17.643 | -116.421 | 637.769 | -69.076 | 168.558 | -214.554 | -23,694.23 | -701.374 | 947.281 | -127.556 | -3,028.674 | -480.434 | 1,482.134 | -623.513 | 939.445 | -2,646.416 | 129.258 | 165.26 | 6,868.772 | 6,210.302 | 6,971.368 | 5,593.594 | 7,384.577 | 6,356.76 | 5,553.705 | 3,155.298 | 156.659 | 19.776 | 394.08 | -20.447 | 46.888 | 151.951 | 22.586 | 113.19 | -1,340.699 | 303.923 | 44.053 | 65.468 | 11.025 | 347.078 | -171.732 | -86.33 |
| Bedrijfskosten
| 130,601 | 13,807.782 | 111,127 | 15,630.91 | -10,046.283 | -12,433.501 | 8,360.955 | 10,339.641 | 10,579.511 | 14,642.633 | 7,608.122 | 10,226.697 | 10,177.931 | 11,139.815 | 6,800.757 | 9,444.621 | 10,145.857 | 9,317.526 | 7,359.765 | 10,400.886 | 9,425.713 | 10,088.72 | 7,701.202 | 13,541.531 | 7,367.663 | 8,417.534 | 4,142.893 | 7,541.19 | 4,355.334 | 4,305.981 | 4,442.94 | 4,804.253 | 4,373.384 | 3,559.128 | 4,110.612 | 3,499.399 | 3,732.241 | 2,320.721 | 3,694.992 | 22,300.557 | 8,607.775 | 8,368.269 | 8,440.037 | 8,733.339 | 9,917.66 | 10,719.056 | 10,798.426 | 10,104.542 | 10,429.062 | 9,906.198 | 8,862.677 | 10,813.998 | 9,260.1 | 9,513.645 | 6,211.703 | 9,603.038 | 4,568.417 | 7,676.205 | 7,362.656 | 8,052.366 | 5,380.104 | 5,885.255 | 6,003.164 | 7,108.055 | 6,387.457 | 6,018.356 | 5,991.253 | 5,715.763 | 5,017.656 | 5,184.246 | 5,792.887 |
| Bedrijfsresultaat
| 7,377 | 9,395.963 | 7,757 | 636.91 | 13,830.956 | 6,574.097 | 23,954.805 | 4,187.855 | 10,306.585 | 4,893.751 | 10,123.697 | 5,256.736 | 4,705.609 | 5,747.737 | 10,252.003 | 6,355.568 | 4,166.061 | 8,558.744 | 7,793.824 | 3,428.867 | 4,498.98 | 4,776.527 | 5,788.635 | -2,058.299 | 3,152.986 | 42.528 | 439.884 | -899.549 | 1,732.193 | 1,718.896 | 1,529.259 | 850.556 | 2,058.308 | 4,314.909 | 3,679.481 | 1,793.181 | 2,826.309 | 2,490.753 | 2,650.837 | -22,673.51 | 2,061.297 | 2,542.289 | 1,592.606 | 10,929.752 | 3,075.951 | 1,591.518 | 2,444.988 | 12,773.679 | 4,420.888 | 1,629.083 | 3,011.313 | 4,911.662 | 2,603.886 | 4,737.129 | 4,393.993 | 419.135 | -998.168 | 1,955.189 | 4,844.913 | -3,203.019 | -82.137 | 4,576.685 | 8,989.487 | -181.677 | -1,282.819 | 3,927.918 | 5,999.988 | 2,643.566 | -194.847 | 2,860.626 | 3,974.107 |
| Bedrijfsresultaat ratio
| 0.053 | 0.061 | 0.065 | 0.005 | 0.122 | 0.069 | 0.212 | 0.041 | 0.101 | 0.047 | 0.109 | 0.059 | 0.056 | 0.067 | 0.151 | 0.085 | 0.066 | 0.122 | 0.12 | 0.05 | 0.077 | 0.08 | 0.11 | -0.034 | 0.038 | 0.001 | 0.012 | -0.015 | 0.03 | 0.039 | 0.038 | 0.017 | 0.04 | 0.073 | 0.081 | 0.033 | 0.063 | 0.059 | 0.043 | -0.392 | 0.028 | 0.029 | 0.017 | 0.071 | 0.031 | 0.012 | 0.017 | 0.081 | 0.03 | 0.013 | 0.027 | 0.031 | 0.023 | 0.036 | 0.042 | 0.004 | -0.032 | 0.034 | 0.073 | -0.075 | -0.002 | 0.091 | 0.154 | -0.005 | -0.026 | 0.084 | 0.118 | 0.058 | -0.006 | 0.079 | 0.086 |
| Totaal overige inkomsten en kosten netto
| 61,669 | -3,122.563 | 1,667 | -20,269.886 | 934.414 | 1,001.792 | -665.851 | -17,402.711 | -2,244.418 | -899.488 | 2,104.544 | -2,028.428 | 1,304.601 | 102.648 | 2,712.203 | -13,309.985 | -1,330.303 | -1,316.923 | 744.653 | -6,538.63 | -902.144 | -1,308.609 | -26.737 | -3,410.124 | -1,746.214 | -877.482 | -262.053 | -13,321.045 | -1,717.379 | -1,246.168 | -606.948 | -1,856 | -833.383 | -21,595.414 | -904.58 | -95,851.265 | -7,290.774 | -4,160.407 | 63,339.926 | -72,115.793 | -6,582.957 | -68,937.048 | -2,980.966 | -56,787.049 | -11,968.617 | -23,212.166 | -5,337.344 | -10,242.299 | -13,309.31 | 8,024.808 | -533.945 | 1,259.041 | -11,550.699 | -2,263.216 | 4,109.719 | -7,655.345 | -266.51 | -3,467 | -1,992.033 | -3,113.396 | -2,661.42 | -2,167.857 | -314.345 | -3,640.021 | -531.137 | -3,974.827 | 14,321.23 | 3,048.645 | -671.003 | -3,117.177 | -353.802 |
| Inkomen voor belasting
| 69,046 | 6,273.4 | 9,424 | -19,632.975 | 14,765.37 | 7,575.889 | 23,288.954 | -13,214.856 | 8,062.167 | 3,994.263 | 12,228.241 | 3,228.308 | 6,010.211 | 5,850.384 | 12,964.207 | -6,954.417 | 2,835.758 | 7,241.822 | 8,538.476 | -3,109.763 | 3,596.836 | 3,467.918 | 5,761.899 | -5,468.423 | 1,406.773 | -834.953 | 177.831 | -14,220.593 | 14.814 | 472.727 | 922.31 | -1,005.444 | 1,224.926 | -17,280.504 | 2,774.902 | -94,058.085 | -4,464.465 | -1,669.654 | 65,990.763 | -94,789.304 | -4,521.66 | -66,394.759 | -1,388.36 | -45,857.298 | -8,892.667 | -21,620.647 | -2,892.356 | 2,522.264 | -8,640.994 | 9,420.656 | 2,473.279 | 6,245.573 | -10,000.469 | 2,621.519 | 8,997.464 | -7,236.209 | -1,264.678 | -1,511.811 | 2,852.881 | -6,316.415 | -2,743.559 | 2,408.83 | 8,675.142 | -3,821.699 | -1,813.959 | -46.911 | 20,321.215 | 5,692.213 | -865.848 | -256.552 | 3,620.302 |
| Inkomen voor belasting ratio
| 0.5 | 0.041 | 0.079 | -0.143 | 0.13 | 0.08 | 0.206 | -0.13 | 0.079 | 0.038 | 0.132 | 0.036 | 0.071 | 0.068 | 0.191 | -0.093 | 0.045 | 0.104 | 0.132 | -0.046 | 0.062 | 0.058 | 0.109 | -0.09 | 0.017 | -0.015 | 0.005 | -0.244 | 0 | 0.011 | 0.023 | -0.02 | 0.024 | -0.293 | 0.061 | -1.736 | -0.1 | -0.039 | 1.058 | -1.641 | -0.062 | -0.767 | -0.015 | -0.299 | -0.091 | -0.164 | -0.02 | 0.016 | -0.058 | 0.075 | 0.022 | 0.039 | -0.088 | 0.02 | 0.085 | -0.072 | -0.04 | -0.027 | 0.043 | -0.147 | -0.063 | 0.048 | 0.149 | -0.112 | -0.037 | -0.001 | 0.4 | 0.125 | -0.027 | -0.007 | 0.078 |
| Belastingkosten
| 7,697 | 4,998.715 | 2,026 | -3,545.89 | 3,001.353 | 1,445.497 | 4,477.835 | 565.071 | 1,556.287 | 714.463 | 2,520.948 | 775.037 | 1,206.34 | 1,204.668 | 3,162.001 | 1,050.807 | 629.76 | 1,844.806 | 1,866.946 | 2,004.851 | 520.076 | 953.036 | 1,779.014 | -1,005.635 | 483.103 | -247.132 | 26.311 | -14,143.972 | -76.661 | 1,983.321 | 202.908 | 295.002 | 239.974 | 5,220.494 | 611.211 | -21,761.6 | -2,215.318 | -1,988.059 | 15,659.74 | -18,555.185 | -1,003.284 | -13,949.963 | -1,089.329 | -8,233.675 | -2,514.334 | -4,620.958 | -92.034 | 741.494 | -1,520.849 | 1,983.52 | 1,618.647 | 1,133.502 | -2,140.551 | -83.611 | 2,375.372 | 2,267.806 | 2,321.032 | -277.656 | 854.361 | -1,348.853 | -553.233 | 703.676 | 2,243.196 | -8,313.431 | -287.47 | 304.945 | 6,140.752 | 1,854.822 | -217.022 | -42.247 | 1,028.839 |
| Nettowinst
| 61,349 | 14,937.006 | 7,335.252 | -16,474.459 | 11,808.694 | 6,130.391 | 18,811.119 | -13,779.926 | 6,505.88 | 3,279.801 | 9,707.293 | 2,453.272 | 4,803.871 | 4,645.716 | 9,802.206 | -8,005.224 | 2,205.999 | 5,398.78 | 6,671.531 | -5,170.041 | 3,076.76 | 2,514.881 | 3,982.885 | -4,462.788 | 923.67 | -587.821 | 151.52 | -76.621 | 91.475 | -1,510.581 | 695.879 | -1,299.173 | 958.645 | -22,519.035 | 2,146.784 | -24,596.354 | -2,089.736 | -9,969.88 | 49,842.906 | -67,978.827 | -3,803.077 | -52,444.796 | -299.031 | -37,623.623 | -6,378.333 | -16,999.689 | -2,800.323 | 1,780.77 | -7,120.144 | 7,437.136 | 854.632 | 5,112.07 | -7,859.918 | 2,705.129 | 6,622.091 | 12,705.038 | -381.492 | -1,234.154 | 1,998.52 | -4,967.561 | -2,190.326 | 1,705.154 | 6,431.946 | 4,491.732 | -1,526.489 | -351.856 | 14,180.463 | 3,837.391 | -648.827 | -214.305 | 2,591.463 |
| Nettowinstmarge
| 0.445 | 0.097 | 0.062 | -0.12 | 0.104 | 0.065 | 0.167 | -0.135 | 0.064 | 0.031 | 0.105 | 0.028 | 0.057 | 0.054 | 0.144 | -0.107 | 0.035 | 0.077 | 0.103 | -0.076 | 0.053 | 0.042 | 0.075 | -0.073 | 0.011 | -0.011 | 0.004 | -0.001 | 0.002 | -0.034 | 0.017 | -0.026 | 0.019 | -0.382 | 0.047 | -0.454 | -0.047 | -0.235 | 0.799 | -1.177 | -0.053 | -0.606 | -0.003 | -0.245 | -0.065 | -0.129 | -0.02 | 0.011 | -0.048 | 0.059 | 0.008 | 0.032 | -0.069 | 0.02 | 0.063 | 0.127 | -0.012 | -0.022 | 0.03 | -0.116 | -0.05 | 0.034 | 0.11 | 0.132 | -0.031 | -0.008 | 0.279 | 0.084 | -0.021 | -0.006 | 0.056 |
| WPA (Winst Per Aandeel)
| 304.04 | 78.19 | 36.46 | -86.24 | 61.82 | 32.09 | 98.47 | -72.13 | 34.06 | 17.17 | 51 | 23.32 | 25 | 24 | 51 | -42.34 | 12 | 28 | 35 | -27.06 | 16 | 13 | 21 | -23.36 | 5 | -3 | 1 | -0.44 | 0.58 | -8.73 | 4 | -7.55 | 6 | -131 | 1.2 | -143.05 | -1.2 | -5.8 | 289.8 | -395.33 | -21.1 | -304.9 | -1.7 | -218.88 | -37.1 | -98.8 | -16.3 | 10.35 | -41.4 | 49.9 | 8.36 | 49.82 | -76.6 | 26.34 | 64.51 | 252.15 | -7.57 | -24.61 | 39.75 | -98.98 | -43.61 | 33.99 | 128.08 | 89.35 | -30.36 | -7.02 | 282.42 | 76.39 | -12.92 | -4.26 | 51.61 |
| Verwaterde WPA
| 304.04 | 78.19 | 38.4 | -86.24 | 61.82 | 32.09 | 98.47 | -72.13 | 34.06 | 17.17 | 50.82 | 22.8 | 25 | 24 | 51 | -41.91 | 12 | 28 | 35 | -27.06 | 16 | 13 | 21 | -23.36 | 5 | -3 | 1 | -0.44 | 0.58 | -8.73 | 4 | -7.55 | 6 | -131 | 1.2 | -143.05 | -1.2 | -5.8 | 289.8 | -395.26 | -21.1 | -304.9 | -1.7 | -218.76 | -37.1 | -98.8 | -16.3 | 10.35 | -41.4 | 49.9 | 8.36 | 49.82 | -76.6 | 26.34 | 64.51 | 252.15 | -7.57 | -24.61 | 39.75 | -98.91 | -43.61 | 33.99 | 128.08 | 89.35 | -30.36 | -7.02 | 282.42 | 76.39 | -12.92 | -4.26 | 51.61 |
| EBITDA
| 7,377 | 11,004.165 | 19,918.664 | 2,303.356 | 23,877.239 | 19,007.598 | 25,588.611 | -8,630.433 | 11,930.539 | 6,554.884 | 14,864.051 | 6,851.37 | 8,288.707 | 8,956.974 | 14,745.501 | 7,645.061 | 6,188.546 | 10,750.351 | 12,164.737 | 10,014.155 | 7,707.322 | 8,159.189 | 10,669.407 | 5,882.884 | 3,793.913 | 884.582 | 2,187.37 | -385.682 | 2,336.928 | 2,740.851 | 2,032.592 | 2,248.126 | 2,483.799 | -12,423.34 | 4,624.482 | -18,587.506 | 1,705.115 | 3,955.161 | 5,373.548 | -59,490.594 | 864.75 | -40,193.568 | 4,748.771 | -39,526.722 | -2,431.774 | 5,615.309 | 2,638.412 | 9,079.036 | -1,937.943 | 16,931.183 | 8,427.94 | 13,629.312 | -1,976.574 | 9,402.075 | 14,701.286 | 40,064.549 | -39,208.95 | 4,172.035 | 8,377.989 | -2,245.33 | 468.873 | 5,434.49 | 11,375.518 | -460.894 | 709.062 | 5,008.536 | 8,952.217 | 3,147.647 | 966.137 | 4,169.804 | 5,390.036 |
| EBITDA ratio
| 0.053 | 0.072 | 0.168 | 0.017 | 0.211 | 0.2 | 0.227 | -0.085 | 0.117 | 0.063 | 0.16 | 0.077 | 0.098 | 0.104 | 0.217 | 0.102 | 0.098 | 0.154 | 0.188 | 0.147 | 0.132 | 0.137 | 0.202 | 0.096 | 0.045 | 0.016 | 0.06 | -0.007 | 0.041 | 0.063 | 0.05 | 0.046 | 0.049 | -0.211 | 0.101 | -0.343 | 0.038 | 0.093 | 0.086 | -1.03 | 0.012 | -0.464 | 0.052 | -0.257 | -0.025 | 0.043 | 0.019 | 0.057 | -0.013 | 0.135 | 0.075 | 0.085 | -0.017 | 0.071 | 0.139 | 0.399 | -1.25 | 0.073 | 0.126 | -0.052 | 0.011 | 0.108 | 0.195 | -0.014 | 0.014 | 0.107 | 0.176 | 0.069 | 0.031 | 0.115 | 0.116 |