Lippo China Resources Limited
HKEX:0156.HK
0.73 (HKD) • At close September 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q2 | 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 | 2012 Q4 | 2012 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 374.147 | 389.086 | 194.543 | 350.352 | 175.176 | 328.397 | 164.199 | 278.995 | 139.498 | 327.684 | 320.863 | 166.507 | 162.595 | 162.595 | 365.171 | 181.069 | 512.368 | 246.792 | 1,247.692 | 607.292 | 1,270.29 | 635.145 | 593.99 | 593.99 | 606.329 | 606.329 | 591.402 | 591.402 | 639.267 | 639.267 | 615.011 | 615.011 | 650.775 | 650.775 | 680.924 | 680.924 | 693.925 | 693.925 | 678.667 | 678.667 | 707.038 | 707.038 | 101.559 | 101.559 | 61.093 | 61.093 | 61.093 | 61.093 | 71.234 | 71.234 | 71.234 | 71.234 | 338.347 | 338.347 | 338.347 | 338.347 | 94.773 | 94.773 | 94.773 | 94.773 | 245.323 | 245.323 | 245.323 | 245.323 | 388.064 | 388.064 | 388.064 | 388.064 | 620.935 | 620.935 | 620.935 | 620.935 | 698.319 | 698.319 | 698.319 | 698.319 | 452.988 | 452.988 | 452.988 | 452.988 | 279.154 | 279.154 | 279.154 | 279.154 |
Kosten van de omzet
| 142.651 | 155.603 | 76.896 | 153.715 | 78.533 | 153.187 | 75.691 | 137.743 | 70.708 | 160.405 | 156.154 | 84.174 | 75.4 | 75.4 | 139.546 | 75.527 | 143.761 | 78.101 | 687.546 | 352.638 | 715.908 | 368.958 | 357.955 | 357.955 | 345.364 | 345.364 | 334.939 | 334.939 | 394.639 | 394.639 | 401.062 | 401.062 | 380.86 | 380.86 | 411.799 | 411.799 | 388.167 | 388.167 | 368.071 | 368.071 | 363.16 | 363.16 | 35.151 | 35.151 | 4.729 | 4.729 | 4.729 | 4.729 | 9.406 | 9.406 | 9.406 | 9.406 | 229.306 | 229.306 | 229.306 | 229.306 | 46.755 | 46.755 | 46.755 | 46.755 | 188.289 | 188.289 | 188.289 | 188.289 | 293.013 | 293.013 | 293.013 | 293.013 | 464.173 | 464.173 | 464.173 | 464.173 | 574.88 | 574.88 | 574.88 | 574.88 | 300.37 | 300.37 | 300.37 | 300.37 | 188.979 | 188.979 | 188.979 | 188.979 |
Brutowinst
| 231.496 | 233.483 | 117.648 | 196.637 | 96.643 | 175.21 | 88.508 | 141.252 | 68.79 | 167.279 | 164.709 | 82.333 | 87.196 | 87.196 | 225.625 | 105.542 | 368.607 | 168.691 | 560.146 | 254.654 | 554.382 | 266.188 | 236.035 | 236.035 | 260.966 | 260.966 | 256.463 | 256.463 | 244.628 | 244.628 | 213.95 | 213.95 | 269.915 | 269.915 | 269.125 | 269.125 | 305.758 | 305.758 | 310.596 | 310.596 | 343.879 | 343.879 | 66.408 | 66.408 | 56.364 | 56.364 | 56.364 | 56.364 | 61.828 | 61.828 | 61.828 | 61.828 | 109.042 | 109.042 | 109.042 | 109.042 | 48.018 | 48.018 | 48.018 | 48.018 | 57.034 | 57.034 | 57.034 | 57.034 | 95.052 | 95.052 | 95.052 | 95.052 | 156.762 | 156.762 | 156.762 | 156.762 | 123.439 | 123.439 | 123.439 | 123.439 | 152.618 | 152.618 | 152.618 | 152.618 | 90.175 | 90.175 | 90.175 | 90.175 |
Brutowinstmarge
| 0.619 | 0.6 | 0.605 | 0.561 | 0.552 | 0.534 | 0.539 | 0.506 | 0.493 | 0.51 | 0.513 | 0.494 | 0.536 | 0.536 | 0.618 | 0.583 | 0.719 | 0.684 | 0.449 | 0.419 | 0.436 | 0.419 | 0.397 | 0.397 | 0.43 | 0.43 | 0.434 | 0.434 | 0.383 | 0.383 | 0.348 | 0.348 | 0.415 | 0.415 | 0.395 | 0.395 | 0.441 | 0.441 | 0.458 | 0.458 | 0.486 | 0.486 | 0.654 | 0.654 | 0.923 | 0.923 | 0.923 | 0.923 | 0.868 | 0.868 | 0.868 | 0.868 | 0.322 | 0.322 | 0.322 | 0.322 | 0.507 | 0.507 | 0.507 | 0.507 | 0.232 | 0.232 | 0.232 | 0.232 | 0.245 | 0.245 | 0.245 | 0.245 | 0.252 | 0.252 | 0.252 | 0.252 | 0.177 | 0.177 | 0.177 | 0.177 | 0.337 | 0.337 | 0.337 | 0.337 | 0.323 | 0.323 | 0.323 | 0.323 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.119 | 0 | 0 | 0 | 0.407 | 0 | 0.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 104.439 | 104.439 | 92.997 | 92.997 | 94.767 | 94.767 | 90.577 | 90.577 | 100.611 | 0 | 87.523 | 92.681 | 92.681 | 127.749 | 127.749 | 149.676 | 149.676 | 205.251 | 205.251 | 168.928 | 168.928 | 175.767 | 175.767 | 163.357 | 163.357 | 187.887 | 187.887 | 180.895 | 180.895 | 210.682 | 210.682 | 197.233 | 197.233 | 249.117 | 249.117 | 210.505 | 210.505 | 227.559 | 227.559 | 215.276 | 215.276 | 47.936 | 47.936 | 21.112 | 21.112 | 21.112 | 21.112 | 32.214 | 32.214 | 32.214 | 32.214 | 40.369 | 40.369 | 40.369 | 40.369 | 34.968 | 34.968 | 34.968 | 34.968 | 34.166 | 34.166 | 34.166 | 34.166 | 48.188 | 48.188 | 48.188 | 48.188 | 58.445 | 58.445 | 58.445 | 58.445 | 57.787 | 57.787 | 57.787 | 57.787 | 50.193 | 50.193 | 50.193 | 50.193 | 54.732 | 54.732 | 54.732 | 54.732 |
Verkoop- en marketingkosten
| 0 | 2.366 | 2.366 | -26.35 | 0 | 4.27 | 4.27 | -28.214 | 0 | 7.748 | 0 | 0 | 40.725 | 40.725 | 40.725 | 40.725 | 91.055 | 91.055 | 91.055 | 91.055 | 73.498 | 73.498 | 73.498 | 73.498 | 97.314 | 97.314 | 97.314 | 97.314 | 116.029 | 116.029 | 116.029 | 116.029 | 103.513 | 103.513 | 103.513 | 103.513 | 109.095 | 109.095 | 109.095 | 109.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.341 | -15.341 | -15.341 | -15.341 | 33.798 | 33.798 | 33.798 | 33.798 | -6.541 | -6.541 | -6.541 | -6.541 | -20.03 | -20.03 | -20.03 | -20.03 | -6.617 | -6.617 | -6.617 | -6.617 | -14.462 | -14.462 | -14.462 | -14.462 | -16.244 | -16.244 | -16.244 | -16.244 | -22.678 | -22.678 | -22.678 | -22.678 |
Verkoop-, algemene en administratieve kosten
| 0 | 106.804 | 106.804 | 92.997 | 92.997 | 99.037 | 99.037 | 62.363 | 90.577 | 60.863 | 54.049 | 87.523 | 92.681 | 92.681 | 67.879 | 141.252 | 128.648 | 149.676 | 33.591 | 205.251 | 168.928 | 168.928 | 175.767 | 175.767 | 163.357 | 163.357 | 187.887 | 187.887 | 180.895 | 180.895 | 210.682 | 210.682 | 197.233 | 197.233 | 249.117 | 249.117 | 210.505 | 210.505 | 227.559 | 227.559 | 215.276 | 215.276 | 47.936 | 47.936 | -37.65 | -37.65 | -37.65 | -37.65 | -113.538 | -113.538 | -113.538 | -113.538 | 25.028 | 25.028 | 25.028 | 25.028 | 68.766 | 68.766 | 68.766 | 68.766 | 27.625 | 27.625 | 27.625 | 27.625 | 28.157 | 28.157 | 28.157 | 28.157 | 51.829 | 51.829 | 51.829 | 51.829 | 43.324 | 43.324 | 43.324 | 43.324 | 33.949 | 33.949 | 33.949 | 33.949 | 32.054 | 32.054 | 32.054 | 32.054 |
Overige kosten
| -307.164 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -510.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -307.164 | 158.269 | 158.269 | 122.862 | 122.862 | 172.311 | 172.311 | 124.993 | 124.993 | 131.817 | 54.168 | 65.155 | 103.708 | 103.708 | 142.69 | 142.69 | 204.015 | 204.015 | 117.81 | 117.81 | 510.423 | 362.767 | 331.681 | 331.681 | 161.948 | 161.948 | 184.497 | 184.497 | 73.039 | 73.039 | 242.271 | 242.271 | 452.823 | 452.823 | 54.802 | 54.802 | 286.19 | 286.19 | 268.313 | 268.313 | 279.372 | 279.372 | 98.755 | 98.755 | -37.65 | -37.65 | -37.65 | -37.65 | -113.538 | -113.538 | -113.538 | -113.538 | 25.028 | 25.028 | 25.028 | 25.028 | 68.766 | 68.766 | 68.766 | 68.766 | 27.625 | 27.625 | 27.625 | 27.625 | 28.157 | 28.157 | 28.157 | 28.157 | 51.829 | 51.829 | 51.829 | 51.829 | 43.324 | 43.324 | 43.324 | 43.324 | 33.949 | 33.949 | 33.949 | 33.949 | 32.054 | 32.054 | 32.054 | 32.054 |
Bedrijfsresultaat
| -75.668 | -55.734 | -26.968 | -63.325 | -31.663 | -92.985 | -46.416 | -132.946 | -55.012 | -119.114 | 167.779 | -74.067 | -37.919 | -37.919 | -251.96 | -82.231 | -109.075 | -14.414 | 178.151 | -50.219 | 43.959 | 15.688 | -43.983 | -43.983 | 25.538 | 25.538 | 6.557 | 6.557 | -33.206 | -33.206 | -93.136 | -93.136 | -46.8 | -46.8 | -79.247 | -79.247 | -2.971 | -2.971 | -40.42 | -40.42 | 38.843 | 38.843 | -20.255 | -20.255 | 94.015 | 94.015 | 94.015 | 94.015 | 175.366 | 175.366 | 175.366 | 175.366 | 84.014 | 84.014 | 84.014 | 84.014 | -20.748 | -20.748 | -20.748 | -20.748 | 29.409 | 29.409 | 29.409 | 29.409 | 66.894 | 66.894 | 66.894 | 66.894 | 104.934 | 104.934 | 104.934 | 104.934 | 80.115 | 80.115 | 80.115 | 80.115 | 118.669 | 118.669 | 118.669 | 118.669 | 58.121 | 58.121 | 58.121 | 58.121 |
Bedrijfsresultaat ratio
| -0.202 | -0.143 | -0.139 | -0.181 | -0.181 | -0.283 | -0.283 | -0.477 | -0.394 | -0.364 | 0.523 | -0.445 | -0.233 | -0.233 | -0.69 | -0.454 | -0.213 | -0.058 | 0.143 | -0.083 | 0.035 | 0.025 | -0.074 | -0.074 | 0.042 | 0.042 | 0.011 | 0.011 | -0.052 | -0.052 | -0.151 | -0.151 | -0.072 | -0.072 | -0.116 | -0.116 | -0.004 | -0.004 | -0.06 | -0.06 | 0.055 | 0.055 | -0.199 | -0.199 | 1.539 | 1.539 | 1.539 | 1.539 | 2.462 | 2.462 | 2.462 | 2.462 | 0.248 | 0.248 | 0.248 | 0.248 | -0.219 | -0.219 | -0.219 | -0.219 | 0.12 | 0.12 | 0.12 | 0.12 | 0.172 | 0.172 | 0.172 | 0.172 | 0.169 | 0.169 | 0.169 | 0.169 | 0.115 | 0.115 | 0.115 | 0.115 | 0.262 | 0.262 | 0.262 | 0.262 | 0.208 | 0.208 | 0.208 | 0.208 |
Totaal overige inkomsten en kosten netto
| -83.159 | -62.733 | -27.4 | -0.062 | -6.951 | -115.837 | -49.542 | -0 | -9.034 | -0 | -0 | 80.755 | 12.731 | 12.731 | -0 | 37.099 | 0 | -34.947 | -0 | 411.759 | -263.487 | -125.452 | -60.431 | -60.431 | 65.329 | 65.329 | 60.031 | 60.031 | 201.326 | 201.326 | 60.455 | 60.455 | -141.407 | -141.407 | 288.413 | 288.413 | 17.37 | 17.37 | 53.606 | 53.606 | 0.542 | 0.542 | -32.894 | -32.894 | 0 | 0 | 0 | 0 | -3.452 | -3.452 | -3.452 | -3.452 | 18.602 | 18.602 | 18.602 | 18.602 | -108.131 | -108.131 | -108.131 | -108.131 | 215.392 | 215.392 | 215.392 | 215.392 | 143.867 | 143.867 | 143.867 | 143.867 | -9.553 | -9.553 | -9.553 | -9.553 | -46.884 | -46.884 | -46.884 | -46.884 | -40.006 | -40.006 | -40.006 | -40.006 | -30.317 | -30.317 | -30.317 | -30.317 |
Inkomen voor belasting
| -158.827 | -118.467 | -54.367 | -63.387 | -38.613 | -208.822 | -95.958 | -0 | -64.045 | -0 | 0 | 6.688 | -25.188 | -25.188 | -0 | -45.132 | -0 | -49.361 | 0 | 361.54 | -219.528 | -109.764 | -104.413 | -104.413 | 90.867 | 90.867 | 66.587 | 66.587 | 168.12 | 168.12 | -32.682 | -32.682 | -188.207 | -188.207 | 209.166 | 209.166 | 14.399 | 14.399 | 13.187 | 13.187 | 39.385 | 39.385 | -53.149 | -53.149 | 94.015 | 94.015 | 94.015 | 94.015 | 171.914 | 171.914 | 171.914 | 171.914 | 102.616 | 102.616 | 102.616 | 102.616 | -128.879 | -128.879 | -128.879 | -128.879 | 244.801 | 244.801 | 244.801 | 244.801 | 210.761 | 210.761 | 210.761 | 210.761 | 95.381 | 95.381 | 95.381 | 95.381 | 33.231 | 33.231 | 33.231 | 33.231 | 78.664 | 78.664 | 78.664 | 78.664 | 27.803 | 27.803 | 27.803 | 27.803 |
Inkomen voor belasting ratio
| -0.425 | -0.304 | -0.279 | -0.181 | -0.22 | -0.636 | -0.584 | -0 | -0.459 | -0 | 0 | 0.04 | -0.155 | -0.155 | -0 | -0.249 | 0 | -0.2 | 0 | 0.595 | -0.173 | -0.173 | -0.176 | -0.176 | 0.15 | 0.15 | 0.113 | 0.113 | 0.263 | 0.263 | -0.053 | -0.053 | -0.289 | -0.289 | 0.307 | 0.307 | 0.021 | 0.021 | 0.019 | 0.019 | 0.056 | 0.056 | -0.523 | -0.523 | 1.539 | 1.539 | 1.539 | 1.539 | 2.413 | 2.413 | 2.413 | 2.413 | 0.303 | 0.303 | 0.303 | 0.303 | -1.36 | -1.36 | -1.36 | -1.36 | 0.998 | 0.998 | 0.998 | 0.998 | 0.543 | 0.543 | 0.543 | 0.543 | 0.154 | 0.154 | 0.154 | 0.154 | 0.048 | 0.048 | 0.048 | 0.048 | 0.174 | 0.174 | 0.174 | 0.174 | 0.1 | 0.1 | 0.1 | 0.1 |
Belastingkosten
| 2.129 | -2.942 | 1.471 | 1.746 | 0.873 | -5.217 | 2.609 | -0 | 0.867 | -0 | 0 | 5.904 | 2.498 | 2.498 | -0 | 3.641 | -0 | 3.352 | 0 | 0.957 | 17.006 | 8.503 | 3.745 | 3.745 | 7.463 | 7.463 | 7.336 | 7.336 | 8.379 | 8.379 | 2.721 | 2.721 | 6.477 | 6.477 | 44.727 | 44.727 | 11.094 | 11.094 | 69.944 | 69.944 | 34.217 | 34.217 | 5.06 | 5.06 | 20.572 | 20.572 | 20.572 | 20.572 | 43.843 | 43.843 | 43.843 | 43.843 | 22.148 | 22.148 | 22.148 | 22.148 | -18.568 | -18.568 | -18.568 | -18.568 | 10.114 | 10.114 | 10.114 | 10.114 | 57.05 | 57.05 | 57.05 | 57.05 | 23.713 | 23.713 | 23.713 | 23.713 | 16.578 | 16.578 | 16.578 | 16.578 | 10.906 | 10.906 | 10.906 | 10.906 | -1.966 | -1.966 | -1.966 | -1.966 |
Nettowinst
| -137.289 | -87.274 | -43.637 | -59.146 | -29.573 | -144.944 | -72.472 | 918.691 | -66.473 | 918.691 | 918.691 | 25.973 | -18.802 | -18.802 | -125.98 | -125.98 | 9,186.913 | -54.538 | 918.691 | 89.076 | -256.384 | -128.192 | -123.35 | -123.35 | 62.174 | 62.174 | 51.132 | 51.132 | 142.761 | 142.761 | 2.248 | 2.248 | -156.834 | -156.834 | 196.577 | 196.577 | 3.012 | 3.012 | -17.321 | -17.321 | 79.515 | 79.515 | -61.039 | -61.039 | 72.114 | 72.114 | 72.114 | 72.114 | 181.796 | 181.796 | 181.796 | 181.796 | 80.966 | 80.966 | 80.966 | 80.966 | -99.218 | -99.218 | -99.218 | -99.218 | 237.982 | 237.982 | 237.982 | 237.982 | 153.711 | 153.711 | 153.711 | 153.711 | 71.668 | 71.668 | 71.668 | 71.668 | 11.465 | 11.465 | 11.465 | 11.465 | 50.796 | 50.796 | 50.796 | 50.796 | -63.023 | -63.023 | -63.023 | -63.023 |
Nettowinstmarge
| -0.367 | -0.224 | -0.224 | -0.169 | -0.169 | -0.441 | -0.441 | 3.293 | -0.477 | 2.804 | 2.863 | 0.156 | -0.116 | -0.116 | -0.345 | -0.696 | 17.93 | -0.221 | 0.736 | 0.147 | -0.202 | -0.202 | -0.208 | -0.208 | 0.103 | 0.103 | 0.086 | 0.086 | 0.223 | 0.223 | 0.004 | 0.004 | -0.241 | -0.241 | 0.289 | 0.289 | 0.004 | 0.004 | -0.026 | -0.026 | 0.112 | 0.112 | -0.601 | -0.601 | 1.18 | 1.18 | 1.18 | 1.18 | 2.552 | 2.552 | 2.552 | 2.552 | 0.239 | 0.239 | 0.239 | 0.239 | -1.047 | -1.047 | -1.047 | -1.047 | 0.97 | 0.97 | 0.97 | 0.97 | 0.396 | 0.396 | 0.396 | 0.396 | 0.115 | 0.115 | 0.115 | 0.115 | 0.016 | 0.016 | 0.016 | 0.016 | 0.112 | 0.112 | 0.112 | 0.112 | -0.226 | -0.226 | -0.226 | -0.226 |
WPA (Winst Per Aandeel)
| -0.15 | -0.095 | -0.048 | -0.064 | -0.032 | -0.16 | -0.079 | 1 | -0.072 | 1 | 1 | 0.028 | -0.021 | -0.021 | -0.14 | -0.14 | 10 | -0.059 | 1 | 0.097 | -0.28 | -0.14 | -0.13 | -0.13 | 0.068 | 0.068 | 0.056 | 0.056 | 0.16 | 0.16 | 0.002 | 0.002 | -0.17 | -0.17 | 0.21 | 0.21 | 0.003 | 0.003 | -0.019 | -0.019 | 0.087 | 0.087 | -0.067 | -0.067 | 0.008 | 0.008 | 0.008 | 0.008 | 0.02 | 0.02 | 0.02 | 0.02 | 0.009 | 0.009 | 0.009 | 0.009 | -0.011 | -0.011 | -0.011 | -0.011 | 0.026 | 0.026 | 0.026 | 0.026 | 0.017 | 0.017 | 0.017 | 0.017 | 0.008 | 0.008 | 0.008 | 0.008 | 0.001 | 0.001 | 0.001 | 0.001 | 0.006 | 0.006 | 0.006 | 0.006 | -0.67 | -0.67 | -0.67 | -0.67 |
Verwaterde WPA
| -0.15 | -0.095 | -0.048 | -0.064 | -0.032 | -0.16 | -0.079 | 1 | -0.072 | 1 | 1 | 0.028 | -0.021 | -0.021 | -0.14 | -0.14 | 10 | -0.059 | 1 | 0.097 | -0.28 | -0.14 | -0.13 | -0.13 | 0.068 | 0.068 | 0.056 | 0.056 | 0.16 | 0.16 | 0.002 | 0.002 | -0.17 | -0.17 | 0.21 | 0.21 | 0.003 | 0.003 | -0.019 | -0.019 | 0.087 | 0.087 | -0.066 | -0.066 | 0.008 | 0.008 | 0.008 | 0.008 | 0.02 | 0.02 | 0.02 | 0.02 | 0.009 | 0.009 | 0.009 | 0.009 | -0.011 | -0.011 | -0.011 | -0.011 | 0.026 | 0.026 | 0.026 | 0.026 | 0.017 | 0.017 | 0.017 | 0.017 | 0.008 | 0.008 | 0.008 | 0.008 | 0.001 | 0.001 | 0.001 | 0.001 | 0.006 | 0.006 | 0.006 | 0.006 | -0.67 | -0.67 | -0.67 | -0.67 |
EBITDA
| -9.473 | 10.862 | -9.153 | 3.322 | -13.984 | -31.14 | -29.69 | 1.734 | -37.849 | -4.44 | 3.349 | -61.561 | -25.413 | -25.413 | -6.126 | -68.15 | 6.704 | 3.768 | -1.913 | -33.423 | 79.28 | 33.348 | -26.204 | -26.204 | 41.493 | 41.493 | 26.676 | 26.676 | -14.058 | -14.058 | -72.358 | -72.358 | -20.85 | -20.85 | -53.228 | -53.228 | 22.781 | 22.781 | -10.733 | -10.733 | 65.272 | 65.272 | -19.128 | -19.128 | 93.696 | 93.696 | 93.696 | 93.696 | 232.648 | 232.648 | 232.648 | 232.648 | 122.583 | 122.583 | 122.583 | 122.583 | -96.296 | -96.296 | -96.296 | -96.296 | 248.096 | 248.096 | 248.096 | 248.096 | 210.761 | 210.761 | 210.761 | 210.761 | 95.381 | 95.381 | 95.381 | 95.381 | 28.043 | 28.043 | 28.043 | 28.043 | 61.702 | 61.702 | 61.702 | 61.702 | -64.99 | -64.99 | -64.99 | -64.99 |
EBITDA ratio
| -0.025 | 0.028 | -0.047 | 0.009 | -0.08 | -0.095 | -0.181 | 0.006 | -0.271 | -0.014 | 0.01 | -0.37 | -0.156 | -0.156 | -0.017 | -0.376 | 0.013 | 0.015 | -0.002 | -0.055 | 0.062 | 0.053 | -0.044 | -0.044 | 0.068 | 0.068 | 0.045 | 0.045 | -0.022 | -0.022 | -0.118 | -0.118 | -0.032 | -0.032 | -0.078 | -0.078 | 0.033 | 0.033 | -0.016 | -0.016 | 0.092 | 0.092 | -0.188 | -0.188 | 1.534 | 1.534 | 1.534 | 1.534 | 3.266 | 3.266 | 3.266 | 3.266 | 0.362 | 0.362 | 0.362 | 0.362 | -1.016 | -1.016 | -1.016 | -1.016 | 1.011 | 1.011 | 1.011 | 1.011 | 0.543 | 0.543 | 0.543 | 0.543 | 0.154 | 0.154 | 0.154 | 0.154 | 0.04 | 0.04 | 0.04 | 0.04 | 0.136 | 0.136 | 0.136 | 0.136 | -0.233 | -0.233 | -0.233 | -0.233 |