Cheuk Nang (Holdings) Limited
HKEX:0131.HK
1.6 (HKD) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
| 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 54.786 | 54.786 | 39.236 | 39.236 | 20.059 | 9.979 | 25.987 | 12.6 | 24.753 | 12.564 | 32.32 | 15.805 | 116.965 | 57.865 | 880.729 | 439.43 | 262.122 | 124.327 | 304.494 | 152.113 | 170.041 | 86.067 | 14.704 | 14.704 | 16.482 | 16.482 | 17.694 | 17.694 | 7.467 | 7.467 | 833.926 | 833.926 | 10.329 | 10.329 | 12.574 | 12.574 | 13.553 | 13.553 | 12.684 | 12.684 | 12.477 | 12.477 | 12.405 | 12.405 | 14.594 | 14.594 | 11.788 | 11.788 | 9.393 | 9.393 | 9.393 | 10.118 | 10.118 | 10.118 | 10.118 | 9.698 | 9.698 | 9.698 | 9.698 | 11.737 | 11.737 | 11.737 | 11.737 | 16.818 | 16.818 | 16.818 | 16.818 | 23.535 | 23.535 | 23.535 | 23.535 | 7.472 | 7.472 | 7.472 | 7.472 | 25.262 | 25.262 | 25.262 | 25.262 | 12.532 | 12.532 | 12.532 | 12.532 | 22.745 | 22.745 | 22.745 | 22.745 | 6.162 | 6.162 | 6.162 | 6.162 |
| Kosten van de omzet
| 62.492 | 0 | 18.754 | 0 | 10.081 | 0 | 27.088 | 0 | 6.623 | 0 | 41.37 | 0 | 123.645 | 0 | 139.45 | 45.571 | 67.559 | 45.571 | 114.725 | 13.834 | 46.422 | 13.834 | 13.834 | 5.933 | 5.933 | 5.933 | 5.933 | 108.099 | 108.099 | 108.099 | 108.099 | 5.086 | 5.086 | 5.086 | 5.086 | 4.971 | 4.971 | 4.971 | 4.971 | 4.945 | 4.945 | 4.945 | 4.945 | 5.252 | 5.252 | 5.252 | 5.252 | 4.21 | 4.21 | 4.21 | 4.21 | 3.751 | 3.751 | 3.751 | 3.751 | 3.59 | 3.59 | 3.59 | 3.59 | 3.054 | 3.054 | 3.054 | 3.054 | 8.987 | 8.987 | 8.987 | 8.987 | 18.317 | 18.317 | 18.317 | 18.317 | 2.795 | 2.795 | 2.795 | 2.795 | 20.509 | 20.509 | 20.509 | 20.509 | 4.635 | 4.635 | 4.635 | 4.635 | 19.089 | 19.089 | 19.089 | 19.089 | 4.214 | 4.214 | 4.214 | 4.214 |
| Brutowinst
| -7.707 | 54.786 | 20.482 | 39.236 | 9.979 | 9.979 | -1.101 | 12.6 | 18.13 | 12.564 | -9.05 | 15.805 | -6.68 | 57.865 | 741.279 | 393.859 | 194.563 | 78.756 | 189.769 | 138.279 | 123.619 | 72.233 | 0.87 | 8.771 | 10.549 | 10.549 | 11.761 | -90.405 | -100.632 | -100.632 | 725.828 | 828.84 | 5.243 | 5.243 | 7.488 | 7.603 | 8.582 | 8.582 | 7.713 | 7.739 | 7.532 | 7.532 | 7.46 | 7.154 | 9.342 | 9.342 | 6.537 | 7.578 | 5.183 | 5.183 | 5.183 | 6.368 | 6.368 | 6.368 | 6.368 | 6.108 | 6.108 | 6.108 | 6.108 | 8.683 | 8.683 | 8.683 | 8.683 | 7.831 | 7.831 | 7.831 | 7.831 | 5.218 | 5.218 | 5.218 | 5.218 | 4.678 | 4.678 | 4.678 | 4.678 | 4.753 | 4.753 | 4.753 | 4.753 | 7.897 | 7.897 | 7.897 | 7.897 | 3.656 | 3.656 | 3.656 | 3.656 | 1.948 | 1.948 | 1.948 | 1.948 |
| Brutowinstmarge
| -0.141 | 1 | 0.522 | 1 | 0.497 | 1 | -0.042 | 1 | 0.732 | 1 | -0.28 | 1 | -0.057 | 1 | 0.842 | 0.896 | 0.742 | 0.633 | 0.623 | 0.909 | 0.727 | 0.839 | 0.059 | 0.597 | 0.64 | 0.64 | 0.665 | -5.11 | -13.477 | -13.477 | 0.87 | 0.994 | 0.508 | 0.508 | 0.596 | 0.605 | 0.633 | 0.633 | 0.608 | 0.61 | 0.604 | 0.604 | 0.601 | 0.577 | 0.64 | 0.64 | 0.555 | 0.643 | 0.552 | 0.552 | 0.552 | 0.629 | 0.629 | 0.629 | 0.629 | 0.63 | 0.63 | 0.63 | 0.63 | 0.74 | 0.74 | 0.74 | 0.74 | 0.466 | 0.466 | 0.466 | 0.466 | 0.222 | 0.222 | 0.222 | 0.222 | 0.626 | 0.626 | 0.626 | 0.626 | 0.188 | 0.188 | 0.188 | 0.188 | 0.63 | 0.63 | 0.63 | 0.63 | 0.161 | 0.161 | 0.161 | 0.161 | 0.316 | 0.316 | 0.316 | 0.316 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 14.105 | 14.105 | 14.18 | 14.18 | 21.184 | 21.184 | 13.635 | 13.635 | 17.709 | 17.709 | 13.845 | 13.845 | 44.801 | 44.801 | 18.655 | 18.655 | 29.293 | 29.293 | 25.368 | 25.368 | 18.851 | 18.851 | 15.577 | 15.577 | 58.003 | 58.003 | 14.203 | 14.203 | 29.818 | 29.818 | 33.038 | 33.038 | 16.591 | 16.591 | 12.952 | 12.952 | 15.519 | 15.519 | 8.198 | 8.198 | 8.412 | 8.412 | 7.456 | 7.456 | 6.762 | 6.762 | 6.761 | 6.761 | 8.138 | 8.138 | 8.138 | 6.542 | 6.542 | 6.542 | 6.542 | 7.257 | 7.257 | 7.257 | 7.257 | 5.773 | 5.773 | 5.773 | 5.773 | 7.354 | 7.354 | 7.354 | 7.354 | 4.237 | 4.237 | 4.237 | 4.237 | 2.735 | 2.735 | 2.735 | 2.735 | 2.271 | 2.271 | 2.271 | 2.271 | 2.276 | 2.276 | 2.276 | 2.276 | 2.273 | 2.273 | 2.273 | 2.273 | 2.21 | 2.21 | 2.21 | 2.21 |
| Verkoop- en marketingkosten
| -0.191 | -0.191 | 0.191 | 0.191 | 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 | 146.774 | 146.774 | 146.774 | 146.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.378 | 3.378 | 3.378 | 3.378 | -0.063 | -0.063 | -0.063 | -0.063 |
| Verkoop-, algemene en administratieve kosten
| 13.914 | 13.914 | 14.371 | 14.371 | 21.184 | 21.184 | 13.635 | 13.635 | 17.709 | 17.709 | 13.845 | 13.845 | 44.801 | 44.801 | 18.655 | 18.655 | 29.293 | 29.293 | 25.368 | 25.368 | 18.851 | 18.851 | 15.577 | 15.577 | 58.003 | 58.003 | 14.203 | 14.203 | 29.818 | 29.818 | 33.038 | 33.038 | 16.591 | 16.591 | 12.952 | 12.952 | 15.519 | 15.519 | 8.198 | 8.198 | 8.412 | 8.412 | 7.456 | 7.456 | 6.762 | 6.762 | 6.761 | 6.761 | -38.321 | -38.321 | -38.321 | 6.542 | 6.542 | 6.542 | 6.542 | -68.608 | -68.608 | -68.608 | -68.608 | 152.547 | 152.547 | 152.547 | 152.547 | -110.23 | -110.23 | -110.23 | -110.23 | -111.649 | -111.649 | -111.649 | -111.649 | -20.838 | -20.838 | -20.838 | -20.838 | -114.061 | -114.061 | -114.061 | -114.061 | -1.599 | -1.599 | -1.599 | -1.599 | 5.651 | 5.651 | 5.651 | 5.651 | 2.147 | 2.147 | 2.147 | 2.147 |
| Overige kosten
| 0 | 0 | -28.36 | 0 | -40.472 | 0 | -27.269 | 0 | -35.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.701 | 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
| 13.914 | 13.914 | 14.371 | 44.897 | 47.4 | 47.4 | 24.657 | 24.657 | 73.349 | 73.349 | 84.555 | 84.555 | 87.438 | 87.438 | 150.228 | 150.228 | 67.09 | 67.09 | 76.101 | 76.101 | 37.701 | 132.887 | 149.338 | 149.338 | 17.805 | 17.805 | 473.594 | 473.594 | 45.16 | 45.16 | 194.563 | 194.563 | 578.246 | 578.246 | 9.189 | 9.189 | 23.939 | 23.939 | 89.782 | 89.782 | 110.172 | 110.172 | 68.467 | 68.467 | 2.769 | 2.769 | 54.336 | 54.336 | -38.321 | -38.321 | -38.321 | 6.542 | 6.542 | 6.542 | 6.542 | -68.608 | -68.608 | -68.608 | -68.608 | 152.547 | 152.547 | 152.547 | 152.547 | -110.23 | -110.23 | -110.23 | -110.23 | -111.649 | -111.649 | -111.649 | -111.649 | -20.838 | -20.838 | -20.838 | -20.838 | -114.061 | -114.061 | -114.061 | -114.061 | -1.599 | -1.599 | -1.599 | -1.599 | 5.651 | 5.651 | 5.651 | 5.651 | 2.147 | 2.147 | 2.147 | 2.147 |
| Bedrijfsresultaat
| 40.872 | 40.872 | 24.865 | 15.488 | -22.309 | -6.364 | -28.37 | -14.579 | -17.287 | -8.456 | -36.74 | -18.725 | -96.281 | -48.759 | 703.97 | 351.051 | 137.227 | 61.255 | 139.034 | 69.383 | 85.918 | 44.005 | -5.329 | -5.329 | -46.975 | -46.975 | -2.921 | -2.921 | -85.602 | -85.602 | 647.942 | 647.942 | -10.279 | -10.279 | -6.533 | -6.533 | -6.848 | -6.848 | -0.574 | -0.574 | 4.155 | 4.155 | -5.031 | -5.031 | 2.068 | 2.068 | 0.288 | 0.288 | 43.504 | 43.504 | 43.504 | -0.174 | -0.174 | -0.174 | -0.174 | 74.715 | 74.715 | 74.715 | 74.715 | -143.864 | -143.864 | -143.864 | -143.864 | 118.061 | 118.061 | 118.061 | 118.061 | 116.867 | 116.867 | 116.867 | 116.867 | 25.515 | 25.515 | 25.515 | 25.515 | 118.814 | 118.814 | 118.814 | 118.814 | 9.496 | 9.496 | 9.496 | 9.496 | -1.996 | -1.996 | -1.996 | -1.996 | -0.199 | -0.199 | -0.199 | -0.199 |
| Bedrijfsresultaat ratio
| 0.746 | 0.746 | 0.634 | 0.395 | -1.112 | -0.638 | -1.092 | -1.157 | -0.698 | -0.673 | -1.137 | -1.185 | -0.823 | -0.843 | 0.799 | 0.799 | 0.524 | 0.493 | 0.457 | 0.456 | 0.505 | 0.511 | -0.362 | -0.362 | -2.85 | -2.85 | -0.165 | -0.165 | -11.464 | -11.464 | 0.777 | 0.777 | -0.995 | -0.995 | -0.52 | -0.52 | -0.505 | -0.505 | -0.045 | -0.045 | 0.333 | 0.333 | -0.406 | -0.406 | 0.142 | 0.142 | 0.024 | 0.024 | 4.632 | 4.632 | 4.632 | -0.017 | -0.017 | -0.017 | -0.017 | 7.705 | 7.705 | 7.705 | 7.705 | -12.257 | -12.257 | -12.257 | -12.257 | 7.02 | 7.02 | 7.02 | 7.02 | 4.966 | 4.966 | 4.966 | 4.966 | 3.415 | 3.415 | 3.415 | 3.415 | 4.703 | 4.703 | 4.703 | 4.703 | 0.758 | 0.758 | 0.758 | 0.758 | -0.088 | -0.088 | -0.088 | -0.088 | -0.032 | -0.032 | -0.032 | -0.032 |
| Totaal overige inkomsten en kosten netto
| -101.388 | -101.388 | -31.607 | -22.23 | 129.885 | 60.152 | 9.987 | -8.157 | 189.077 | 94.351 | -77.805 | -59.233 | 68.258 | -27.076 | -122.91 | -60.521 | -8.096 | 3.311 | 9.269 | -52.594 | 369.264 | 176.347 | 169.043 | 169.043 | 119.889 | 83.432 | 490.84 | 490.84 | -15.333 | -15.333 | -164.555 | -164.555 | 591.293 | 591.293 | -2.029 | -2.029 | 37.588 | 37.588 | 98.557 | 98.557 | 115.822 | 115.822 | 82.407 | 82.407 | 14.438 | 14.438 | 64.91 | 64.91 | -3.12 | -3.12 | -3.12 | 74.015 | 74.015 | 74.015 | 74.015 | -3.481 | -3.481 | -3.481 | -3.481 | 2.25 | 2.25 | 2.25 | 2.25 | -12.559 | -12.559 | -12.559 | -12.559 | 22.109 | 22.109 | 22.109 | 22.109 | 7.227 | 7.227 | 7.227 | 7.227 | -5.321 | -5.321 | -5.321 | -5.321 | -2.2 | -2.2 | -2.2 | -2.2 | -3.082 | -3.082 | -3.082 | -3.082 | -4.425 | -4.425 | -4.425 | -4.425 |
| Inkomen voor belasting
| -60.517 | -60.517 | -6.743 | -6.743 | 107.576 | 53.788 | -18.383 | -9.192 | 171.79 | 85.895 | -114.545 | -57.273 | -28.023 | -14.012 | 581.06 | 290.53 | 129.131 | 64.566 | 148.303 | 74.152 | 440.704 | 220.352 | 163.714 | 163.714 | 36.457 | 36.457 | 487.919 | 487.919 | -37.684 | -37.684 | 636.333 | 636.333 | 581.014 | 581.014 | -2.407 | -2.407 | 30.74 | 30.74 | 97.983 | 97.983 | 119.977 | 119.977 | 77.376 | 77.376 | 16.506 | 16.506 | 65.198 | 65.198 | 40.384 | 40.384 | 40.384 | 73.841 | 73.841 | 73.841 | 73.841 | 71.235 | 71.235 | 71.235 | 71.235 | -141.615 | -141.615 | -141.615 | -141.615 | 105.501 | 105.501 | 105.501 | 105.501 | 138.975 | 138.975 | 138.975 | 138.975 | 32.742 | 32.742 | 32.742 | 32.742 | 113.493 | 113.493 | 113.493 | 113.493 | 7.297 | 7.297 | 7.297 | 7.297 | -5.077 | -5.077 | -5.077 | -5.077 | -4.624 | -4.624 | -4.624 | -4.624 |
| Inkomen voor belasting ratio
| -1.105 | -1.105 | -0.172 | -0.172 | 5.363 | 5.39 | -0.707 | -0.73 | 6.94 | 6.837 | -3.544 | -3.624 | -0.24 | -0.242 | 0.66 | 0.661 | 0.493 | 0.519 | 0.487 | 0.487 | 2.592 | 2.56 | 11.134 | 11.134 | 2.212 | 2.212 | 27.576 | 27.576 | -5.047 | -5.047 | 0.763 | 0.763 | 56.251 | 56.251 | -0.191 | -0.191 | 2.268 | 2.268 | 7.725 | 7.725 | 9.616 | 9.616 | 6.237 | 6.237 | 1.131 | 1.131 | 5.531 | 5.531 | 4.299 | 4.299 | 4.299 | 7.298 | 7.298 | 7.298 | 7.298 | 7.346 | 7.346 | 7.346 | 7.346 | -12.065 | -12.065 | -12.065 | -12.065 | 6.273 | 6.273 | 6.273 | 6.273 | 5.905 | 5.905 | 5.905 | 5.905 | 4.382 | 4.382 | 4.382 | 4.382 | 4.493 | 4.493 | 4.493 | 4.493 | 0.582 | 0.582 | 0.582 | 0.582 | -0.223 | -0.223 | -0.223 | -0.223 | -0.75 | -0.75 | -0.75 | -0.75 |
| Belastingkosten
| 10.432 | 10.432 | 163.193 | 163.193 | 36.536 | 18.268 | -0.383 | 0.192 | 205.688 | 102.844 | 0.789 | 0.395 | -239.715 | 119.858 | 643.236 | 321.618 | 130.246 | 65.123 | 114.181 | 57.091 | -89.514 | 44.757 | 127.996 | 127.996 | 7.169 | 7.169 | 225.742 | 225.742 | 60.279 | 60.279 | 434.251 | 434.251 | 405.201 | 405.201 | 2.225 | 2.225 | 10.103 | 10.103 | 5.051 | 0.343 | 0.622 | 0.622 | 0.065 | 0.065 | 11.02 | 11.02 | 0.328 | 0.328 | -1.408 | -1.408 | -1.408 | -2.71 | -2.71 | -2.71 | -2.71 | 6.475 | 6.475 | 6.475 | 6.475 | -15.454 | -15.454 | -15.454 | -15.454 | 13.087 | 13.087 | 13.087 | 13.087 | 17.993 | 17.993 | 17.993 | 17.993 | 2.5 | 2.5 | 2.5 | 2.5 | 20.17 | 20.17 | 20.17 | 20.17 | 0.093 | 0.093 | 0.093 | 0.093 | 0.034 | 0.034 | 0.034 | 0.034 | -0.016 | -0.016 | -0.016 | -0.016 |
| Nettowinst
| -70.617 | -70.617 | 156.456 | 156.456 | 39.182 | 19.591 | -17.98 | -8.99 | -33.641 | -16.821 | -115.546 | -57.773 | 210.81 | 105.405 | -62.11 | -31.055 | 14.131 | 7.066 | 33.565 | 16.783 | 501.893 | 250.947 | 35.503 | 35.503 | 41.118 | 41.118 | 262.192 | 262.192 | 17.577 | 17.577 | 202.754 | 202.754 | 166.908 | 166.908 | -9.234 | -9.234 | 26.383 | 26.383 | 94.132 | 94.132 | 124.487 | 124.487 | 73.129 | 73.129 | -4.94 | -4.94 | 58.083 | 58.083 | 41.8 | 41.8 | 41.8 | 73.809 | 73.809 | 73.809 | 73.809 | 58.181 | 58.181 | 58.181 | 58.181 | -112.098 | -112.098 | -112.098 | -112.098 | 90.521 | 90.521 | 90.521 | 90.521 | 118.44 | 118.44 | 118.44 | 118.44 | 30.242 | 30.242 | 30.242 | 30.242 | 93.324 | 93.324 | 93.324 | 93.324 | 7.204 | 7.204 | 7.204 | 7.204 | -5.111 | -5.111 | -5.111 | -5.111 | -4.608 | -4.608 | -4.608 | -4.608 |
| Nettowinstmarge
| -1.289 | -1.289 | 3.988 | 3.988 | 1.953 | 1.963 | -0.692 | -0.714 | -1.359 | -1.339 | -3.575 | -3.655 | 1.802 | 1.822 | -0.071 | -0.071 | 0.054 | 0.057 | 0.11 | 0.11 | 2.952 | 2.916 | 2.415 | 2.415 | 2.495 | 2.495 | 14.819 | 14.819 | 2.354 | 2.354 | 0.243 | 0.243 | 16.159 | 16.159 | -0.734 | -0.734 | 1.947 | 1.947 | 7.421 | 7.421 | 9.978 | 9.978 | 5.895 | 5.895 | -0.338 | -0.338 | 4.927 | 4.927 | 4.45 | 4.45 | 4.45 | 7.295 | 7.295 | 7.295 | 7.295 | 6 | 6 | 6 | 6 | -9.551 | -9.551 | -9.551 | -9.551 | 5.382 | 5.382 | 5.382 | 5.382 | 5.033 | 5.033 | 5.033 | 5.033 | 4.047 | 4.047 | 4.047 | 4.047 | 3.694 | 3.694 | 3.694 | 3.694 | 0.575 | 0.575 | 0.575 | 0.575 | -0.225 | -0.225 | -0.225 | -0.225 | -0.748 | -0.748 | -0.748 | -0.748 |
| WPA (Winst Per Aandeel)
| -0.11 | -0.11 | 0.24 | 0.24 | 0.06 | 0.03 | -0.028 | -0.015 | -0.052 | -0.026 | -0.18 | -0.09 | 0.32 | 0.16 | -0.098 | -0.05 | 0.022 | 0.01 | 0.056 | 0.028 | 0.84 | 0.43 | 0.06 | 0.06 | 0.073 | 0.073 | 0.48 | 0.49 | 0.03 | 0.03 | 0.39 | 0.4 | 0.33 | 0.33 | -0.02 | -0.02 | 0.056 | 0.056 | 0.2 | 0.2 | 0.27 | 0.27 | 0.16 | 0.16 | -0.012 | -0.012 | 0.13 | 0.14 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.19 | 0.19 | 0.19 | 0.19 | -0.35 | -0.35 | -0.35 | -0.35 | 0.28 | 0.28 | 0.28 | 0.28 | 0.55 | 0.55 | 0.55 | 0.55 | 0.29 | 0.29 | 0.29 | 0.29 | 0.92 | 0.92 | 0.92 | 0.92 | 0.071 | 0.071 | 0.071 | 0.071 | -0.071 | -0.071 | -0.071 | -0.071 | -0.09 | -0.09 | -0.09 | -0.09 |
| Verwaterde WPA
| -0.11 | -0.11 | 0.24 | 0.24 | 0.06 | 0.03 | -0.028 | -0.014 | -0.052 | -0.026 | -0.18 | -0.089 | 0.32 | 0.16 | -0.098 | -0.049 | 0.022 | 0.011 | 0.056 | 0.028 | 0.84 | 0.43 | 0.062 | 0.062 | 0.073 | 0.073 | 0.49 | 0.49 | 0.034 | 0.034 | 0.39 | 0.39 | 0.33 | 0.33 | -0.019 | -0.019 | 0.055 | 0.055 | 0.2 | 0.2 | 0.27 | 0.27 | 0.16 | 0.16 | -0.011 | -0.011 | 0.14 | 0.14 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.18 | 0.18 | 0.18 | 0.18 | -0.35 | -0.35 | -0.35 | -0.35 | 0.27 | 0.27 | 0.27 | 0.27 | 0.54 | 0.54 | 0.54 | 0.54 | 0.29 | 0.29 | 0.29 | 0.29 | 0.92 | 0.92 | 0.92 | 0.92 | 0.071 | 0.071 | 0.071 | 0.071 | -0.071 | -0.071 | -0.071 | -0.071 | -0.09 | -0.09 | -0.09 | -0.09 |
| EBITDA
| 28.616 | 41.203 | 33.227 | 24.865 | -20.413 | -11.206 | -26.67 | 5.781 | -15.935 | -5.145 | -34.599 | 22.645 | -94.83 | 74.887 | 706.314 | -60.488 | 138.93 | 10.934 | 141.394 | 4.49 | 72.115 | 67.216 | -18.175 | -0.873 | -52.807 | 95.262 | -14.905 | 3.491 | -95.027 | 163.457 | -10.937 | -10.937 | -25.445 | -6.262 | -0.476 | -0.476 | -1.966 | -1.966 | 4.486 | 4.486 | 4.065 | 4.065 | 4.95 | 4.95 | 4.012 | 4.012 | 58.123 | 58.123 | 43.333 | 43.333 | 43.333 | 74.553 | 74.553 | 74.553 | 74.553 | 68.996 | 68.996 | 68.996 | 68.996 | -122.704 | -122.704 | -122.704 | -122.704 | 109.848 | 109.848 | 109.848 | 109.848 | 142.075 | 142.075 | 142.075 | 142.075 | 39.287 | 39.287 | 39.287 | 39.287 | 113.493 | 113.493 | 113.493 | 113.493 | 7.297 | 7.297 | 7.297 | 7.297 | -5.077 | -5.077 | -5.077 | -5.077 | -4.624 | -4.624 | -4.624 | -4.624 |
| EBITDA ratio
| 0.522 | 0.752 | 7.752 | 7.752 | -1.018 | 4.432 | -1.026 | 0.459 | -0.644 | 7.52 | -1.071 | -2.446 | -0.811 | 4.736 | 0.802 | -0.138 | 0.53 | 0.088 | 0.464 | 0.03 | 0.509 | 2.924 | 11.482 | 11.482 | 5.78 | 5.78 | 27.742 | 27.742 | 21.891 | 21.891 | -0.013 | -0.013 | 56.384 | 56.384 | -0.038 | -0.038 | 3.197 | 3.197 | 7.466 | 7.466 | 9.695 | 9.695 | 6.306 | 6.306 | 0.275 | 0.275 | 4.931 | 4.931 | 4.613 | 4.613 | 4.613 | 7.368 | 7.368 | 7.368 | 7.368 | 7.115 | 7.115 | 7.115 | 7.115 | -10.454 | -10.454 | -10.454 | -10.454 | 6.531 | 6.531 | 6.531 | 6.531 | 6.037 | 6.037 | 6.037 | 6.037 | 5.258 | 5.258 | 5.258 | 5.258 | 4.493 | 4.493 | 4.493 | 4.493 | 0.582 | 0.582 | 0.582 | 0.582 | -0.223 | -0.223 | -0.223 | -0.223 | -0.75 | -0.75 | -0.75 | -0.75 |