Daehyun Co.,Ltd.
KRX:016090.KS
2055 (KRW) • At close November 13, 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
| 59,879.949 | 73,831.847 | 98,763.98 | 55,406.195 | 64,593.449 | 76,539.888 | 100,162.601 | 67,355.042 | 73,145.226 | 78,642.411 | 96,967.518 | 55,891.394 | 64,940.606 | 70,096.924 | 81,358.321 | 51,058.349 | 58,075.778 | 62,706.498 | 94,703.21 | 61,097.536 | 64,544.026 | 79,239.207 | 92,143.462 | 58,561.259 | 60,436.406 | 75,257.89 | 88,706.759 | 58,516.278 | 59,834.864 | 76,636.472 | 89,639.868 | 56,832.582 | 60,359.951 | 73,340.982 | 86,020.041 | 51,366.509 | 54,735.921 | 67,448.585 | 77,033.265 | 47,526.362 | 52,204.234 | 68,639.555 | 80,310.968 | 46,425.542 | 53,158.867 | 65,395.6 | 73,631.453 | 41,846.44 | 46,869.47 | 54,544.169 | 61,349.383 | 38,272.211 | 44,440.482 | 52,147.506 | 60,264.178 | 37,747.753 | 41,853.048 | 45,262.892 | 0 | 34,623.28 | 38,505.639 | 42,468.754 | 0 | 30,105.543 | 36,388.934 | 41,929.123 | 0 | 31,124.547 | 35,644.66 | 40,713.29 |
Kosten van de omzet
| 24,564.598 | 34,314.728 | 46,715.522 | 23,574.66 | 26,118.864 | 31,142.716 | 41,961.584 | 28,070.208 | 29,102.57 | 33,690.896 | 39,407.486 | 25,042.825 | 29,727.686 | 30,452.008 | 41,147.06 | 23,159.293 | 28,116.895 | 27,812.142 | 40,762.757 | 27,586.83 | 27,072.185 | 34,491.194 | 39,473.673 | 26,275.544 | 25,789.69 | 32,586.96 | 37,836.706 | 26,271.124 | 27,310.423 | 34,394.779 | 37,258.263 | 25,456.001 | 26,755.988 | 33,072.247 | 37,195.578 | 24,481.42 | 25,340.398 | 30,741.19 | 34,089.503 | 22,418.099 | 22,533.271 | 29,997.366 | 34,502.054 | 21,367.395 | 22,129.121 | 26,358.365 | 29,496.085 | 20,906.924 | 20,418.771 | 21,925.517 | 27,830.139 | 16,356.672 | 17,369.6 | 21,825.797 | 24,274.096 | 16,717.779 | 15,690.605 | 18,741.853 | 0 | 15,412.911 | 14,073.282 | 19,519.673 | 0 | 14,623.806 | 14,946.027 | 20,576.612 | 0 | 15,065.892 | 15,937.946 | 18,162.049 |
Brutowinst
| 35,315.352 | 39,517.119 | 52,048.458 | 31,831.535 | 38,474.585 | 45,397.172 | 58,201.017 | 39,284.834 | 44,042.657 | 44,951.515 | 57,560.032 | 30,848.569 | 35,212.92 | 39,644.916 | 40,211.262 | 27,899.056 | 29,958.883 | 34,894.355 | 53,940.453 | 33,510.706 | 37,471.841 | 44,748.013 | 52,669.789 | 32,285.715 | 34,646.716 | 42,670.93 | 50,870.053 | 32,245.154 | 32,524.441 | 42,241.693 | 52,381.605 | 31,376.581 | 33,603.963 | 40,268.735 | 48,824.463 | 26,885.089 | 29,395.523 | 36,707.395 | 42,943.761 | 25,108.263 | 29,670.963 | 38,642.189 | 45,808.914 | 25,058.147 | 31,029.746 | 39,037.235 | 44,135.367 | 20,939.516 | 26,450.699 | 32,618.652 | 33,519.244 | 21,915.539 | 27,070.882 | 30,321.709 | 35,990.082 | 21,029.974 | 26,162.443 | 26,521.039 | 0 | 19,210.369 | 24,432.357 | 22,949.081 | 0 | 15,481.737 | 21,442.907 | 21,352.511 | 0 | 16,058.655 | 19,706.714 | 22,551.241 |
Brutowinstmarge
| 0.59 | 0.535 | 0.527 | 0.575 | 0.596 | 0.593 | 0.581 | 0.583 | 0.602 | 0.572 | 0.594 | 0.552 | 0.542 | 0.566 | 0.494 | 0.546 | 0.516 | 0.556 | 0.57 | 0.548 | 0.581 | 0.565 | 0.572 | 0.551 | 0.573 | 0.567 | 0.573 | 0.551 | 0.544 | 0.551 | 0.584 | 0.552 | 0.557 | 0.549 | 0.568 | 0.523 | 0.537 | 0.544 | 0.557 | 0.528 | 0.568 | 0.563 | 0.57 | 0.54 | 0.584 | 0.597 | 0.599 | 0.5 | 0.564 | 0.598 | 0.546 | 0.573 | 0.609 | 0.581 | 0.597 | 0.557 | 0.625 | 0.586 | 0 | 0.555 | 0.635 | 0.54 | 0 | 0.514 | 0.589 | 0.509 | 0 | 0.516 | 0.553 | 0.554 |
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 |
Algemene en administratieve kosten
| 31,119.533 | 36,405.903 | 309.243 | 29,829.71 | 289.127 | 2,468.893 | 341.838 | 359.436 | 1,711.01 | 2,066.978 | -561.89 | 673.052 | 487.64 | 1,707.994 | 1,430.661 | 1,763.785 | 455.285 | 2,235.882 | 5,118.867 | 614.082 | 1,285.421 | 2,203.66 | 6,592.725 | 5,357.569 | 4,492.138 | 5,769.512 | 6,309.465 | 5,578.289 | 4,789.26 | 5,726.161 | 5,660.573 | 4,947.166 | 4,276.668 | 5,029.904 | 4,711.302 | 3,888.529 | 3,437.435 | 4,379.214 | 4,041.145 | 3,394.775 | 2,695.448 | 3,596.034 | 3,378.749 | 2,651.536 | 2,245.083 | 2,996.834 | 2,180.724 | 2,441.31 | 1,844.458 | 2,304.05 | 1,970.752 | 1,842.2 | 1,478.133 | 2,012.657 | 761.594 | 1,079.698 | 773.199 | 1,084.553 | 0 | 846.631 | 673.309 | 769.278 | 0 | 887.245 | 731.726 | 1,028.225 | 0 | 1,049.015 | 824.926 | 1,129.265 |
Verkoop- en marketingkosten
| 0 | -2,015.782 | 33,066.723 | 19,762.37 | 23,098.201 | 24,937.509 | 34,688.474 | 23,836.002 | 24,531.48 | 25,058.192 | 33,408.185 | 19,307.27 | 22,453.572 | 22,439.566 | 26,224.639 | 16,772.737 | 19,901.834 | 20,449.523 | 28,517.33 | 22,141.267 | 22,550.059 | 26,002.664 | 31,289.488 | 19,679.58 | 21,020.137 | 24,624.828 | 30,378.185 | 19,667.198 | 20,952.581 | 25,337.097 | 31,308.449 | 19,652.362 | 21,401.012 | 24,702.855 | 29,843.939 | 17,978.504 | 19,687.92 | 22,876.451 | 27,834.607 | 17,404.188 | 19,788.103 | 24,846.769 | 30,455.565 | 17,617.501 | 20,727.16 | 24,784.741 | 29,187.179 | 16,459.207 | 18,551.686 | 20,790.354 | 24,254.446 | 14,951.618 | 17,388.973 | 19,528.641 | 24,728.843 | 14,788.487 | 16,556.982 | 17,557.702 | 0 | 13,603.943 | 15,308.465 | 16,118.221 | 0 | 11,699.431 | 14,297.489 | 16,220.554 | 0 | 12,570.531 | 14,574.89 | 15,375.857 |
Verkoop-, algemene en administratieve kosten
| 31,119.533 | 34,390.121 | 45,095.481 | 29,829.71 | 23,387.328 | 27,406.402 | 35,030.312 | 24,195.438 | 26,242.49 | 27,125.17 | 32,846.295 | 19,980.322 | 22,941.212 | 24,147.56 | 27,655.3 | 18,536.522 | 20,357.119 | 22,685.405 | 33,636.197 | 22,755.349 | 23,835.48 | 28,206.324 | 37,882.213 | 25,037.149 | 25,512.275 | 30,394.34 | 36,687.65 | 25,245.487 | 25,741.841 | 31,063.258 | 36,969.022 | 24,599.528 | 25,677.68 | 29,732.759 | 34,555.241 | 21,867.033 | 23,125.355 | 27,255.665 | 31,875.752 | 20,798.963 | 22,483.551 | 28,442.803 | 33,834.314 | 20,269.037 | 22,972.243 | 27,781.575 | 31,367.903 | 18,900.517 | 20,396.144 | 23,094.404 | 26,225.198 | 16,793.818 | 18,867.106 | 21,541.298 | 25,490.437 | 15,868.185 | 17,330.181 | 18,642.255 | 0 | 14,450.574 | 15,981.774 | 16,887.499 | 0 | 12,586.676 | 15,029.215 | 17,248.779 | 0 | 13,619.546 | 15,399.816 | 16,505.122 |
Overige kosten
| -383.913 | -275.089 | -99.968 | -59,659.42 | 16.91 | 10,603.89 | 12,531.388 | 10,129.533 | 10,234.603 | 10,795.91 | 30.177 | 28.332 | 12.446 | 314.136 | 29.047 | 12.842 | 335.263 | -2.621 | -135.53 | -59.28 | 89.674 | -0.327 | -376.92 | -66.318 | 250.874 | -904.304 | 52.712 | -105.765 | 408.174 | 30.512 | -858.024 | -118.68 | -1,122.105 | -531.324 | 145.566 | -166.232 | -189.561 | -130.133 | 179.467 | -104.916 | 209.427 | -434.202 | 265.585 | -51.694 | 336.65 | -257.344 | 5,638.14 | 5,814.424 | 5,240.755 | 4,580.625 | 4,517.113 | 4,791.415 | 3,831.549 | 4,102.412 | -1,542.711 | 131.958 | 410.698 | -976.068 | 0 | 116.88 | -103.809 | 182.602 | 0 | -249.123 | 377.09 | 127.199 | 0 | -160.199 | 102.153 | 234.55 |
Bedrijfskosten
| 29,266.809 | 34,665.21 | 45,195.449 | -29,829.71 | 33,384.34 | 38,010.292 | 47,561.7 | 34,324.971 | 36,477.093 | 37,921.08 | 45,522.269 | 29,063.625 | 32,286.407 | 33,979.365 | 37,141.785 | 27,340.753 | 29,513.81 | 31,836.147 | 45,661.407 | 32,063.809 | 33,093.632 | 38,607.951 | 45,083.404 | 31,346.366 | 31,321.613 | 36,621.51 | 43,902.004 | 31,430.324 | 31,436.526 | 37,230.484 | 43,942.644 | 30,666.945 | 31,268.857 | 35,692.183 | 40,737.196 | 28,265.914 | 29,020.293 | 33,684.891 | 38,548.178 | 27,506.84 | 28,296.327 | 34,596.771 | 40,227.197 | 26,409.398 | 28,539.517 | 33,403.745 | 37,006.043 | 24,714.941 | 25,636.899 | 27,675.029 | 30,742.311 | 21,585.233 | 22,698.655 | 25,643.71 | 31,040.305 | 20,917.163 | 22,277.722 | 23,329.6 | 0 | 18,882.92 | 20,392.684 | 21,123.657 | 0 | 17,059.603 | 19,634.844 | 21,997.165 | 0 | 18,792.717 | 20,019.272 | 21,692.586 |
Bedrijfsresultaat
| 6,048.543 | 4,851.908 | 6,853.009 | 2,001.825 | 5,090.243 | 7,386.877 | 10,639.318 | 4,959.865 | 7,565.564 | 7,030.435 | 12,037.763 | 1,784.946 | 2,926.514 | 5,665.551 | 3,069.476 | 558.304 | 445.073 | 3,058.208 | 8,279.046 | 1,446.897 | 4,378.207 | 6,140.061 | 7,586.385 | 939.35 | 3,325.103 | 6,049.42 | 6,968.049 | 814.83 | 1,087.915 | 5,011.209 | 8,438.961 | 709.636 | 2,335.106 | 4,576.551 | 8,087.268 | -1,380.825 | 375.229 | 3,022.504 | 4,395.584 | -2,398.576 | 1,374.635 | 4,045.418 | 5,581.718 | -1,351.25 | 2,490.23 | 5,633.49 | 7,368.193 | -3,783.145 | 606.766 | 4,919.509 | 2,564.742 | 340.218 | 4,216.296 | 4,701.002 | 4,949.777 | 112.81 | 3,884.722 | 3,191.439 | 0 | 327.449 | 4,039.671 | 1,825.423 | 0 | -1,577.867 | 1,808.063 | -644.655 | 0 | -2,734.061 | -312.556 | 858.654 |
Bedrijfsresultaat ratio
| 0.101 | 0.066 | 0.069 | 0.036 | 0.079 | 0.097 | 0.106 | 0.074 | 0.103 | 0.089 | 0.124 | 0.032 | 0.045 | 0.081 | 0.038 | 0.011 | 0.008 | 0.049 | 0.087 | 0.024 | 0.068 | 0.077 | 0.082 | 0.016 | 0.055 | 0.08 | 0.079 | 0.014 | 0.018 | 0.065 | 0.094 | 0.012 | 0.039 | 0.062 | 0.094 | -0.027 | 0.007 | 0.045 | 0.057 | -0.05 | 0.026 | 0.059 | 0.07 | -0.029 | 0.047 | 0.086 | 0.1 | -0.09 | 0.013 | 0.09 | 0.042 | 0.009 | 0.095 | 0.09 | 0.082 | 0.003 | 0.093 | 0.071 | 0 | 0.009 | 0.105 | 0.043 | 0 | -0.052 | 0.05 | -0.015 | 0 | -0.088 | -0.009 | 0.021 |
Totaal overige inkomsten en kosten netto
| 980.524 | 1,761.215 | 1,322.32 | 1,342.963 | 1,145.02 | 1,663.924 | 715.616 | 710.95 | -921.156 | -272.338 | 590.933 | 596.348 | 542.355 | -49.915 | 342.28 | 3,087.666 | 710.347 | -21.59 | 114.524 | 423.854 | 525.16 | -68.681 | 143.39 | 382.668 | 784.255 | -502.398 | 166.518 | 208.841 | 636.604 | 267.212 | -487.804 | 75.956 | -1,162.107 | 47,060.125 | -209.544 | -461.662 | 915.216 | -455.214 | -417.14 | -451.71 | -379.614 | -726.163 | -463.044 | -425.322 | -480.508 | -515.969 | -417.656 | -242.906 | -521.332 | -173.546 | -130.667 | -237.723 | -178.797 | -143.229 | 4,450.791 | -208.064 | 414.919 | -893.506 | 0 | -102.478 | -49.199 | -2.107 | 0 | -820.198 | 144.12 | -35.572 | 0 | -761.444 | -1,206.737 | 166.251 |
Inkomen voor belasting
| 7,029.067 | 6,613.124 | 8,175.329 | 3,344.787 | 6,235.263 | 8,804.734 | 11,354.933 | 5,898.691 | 6,610.387 | 8,131.205 | 12,628.695 | 2,381.294 | 3,468.869 | 5,615.636 | 3,411.757 | 3,645.97 | 1,155.42 | 3,036.618 | 8,393.57 | 1,870.751 | 4,903.366 | 6,071.38 | 7,729.775 | 1,322.017 | 4,109.358 | 5,547.022 | 7,134.567 | 1,023.671 | 1,724.519 | 5,278.421 | 7,951.157 | 785.592 | 1,172.999 | 51,636.676 | 7,877.724 | -1,842.487 | 1,290.445 | 2,567.29 | 3,978.444 | -2,850.286 | 995.021 | 3,319.255 | 5,118.674 | -1,776.572 | 2,009.722 | 5,117.521 | 6,950.536 | -4,026.051 | 440.648 | 4,745.963 | 2,434.075 | 102.495 | 4,037.499 | 4,557.773 | 9,400.568 | -95.254 | 4,299.641 | 2,297.933 | 0 | 224.971 | 3,990.472 | 1,823.316 | 0 | -2,398.065 | 1,952.183 | -680.227 | 0 | -3,495.505 | -1,519.293 | 1,024.905 |
Inkomen voor belasting ratio
| 0.117 | 0.09 | 0.083 | 0.06 | 0.097 | 0.115 | 0.113 | 0.088 | 0.09 | 0.103 | 0.13 | 0.043 | 0.053 | 0.08 | 0.042 | 0.071 | 0.02 | 0.048 | 0.089 | 0.031 | 0.076 | 0.077 | 0.084 | 0.023 | 0.068 | 0.074 | 0.08 | 0.017 | 0.029 | 0.069 | 0.089 | 0.014 | 0.019 | 0.704 | 0.092 | -0.036 | 0.024 | 0.038 | 0.052 | -0.06 | 0.019 | 0.048 | 0.064 | -0.038 | 0.038 | 0.078 | 0.094 | -0.096 | 0.009 | 0.087 | 0.04 | 0.003 | 0.091 | 0.087 | 0.156 | -0.003 | 0.103 | 0.051 | 0 | 0.006 | 0.104 | 0.043 | 0 | -0.08 | 0.054 | -0.016 | 0 | -0.112 | -0.043 | 0.025 |
Belastingkosten
| 1,646.644 | 1,478.902 | -464.401 | 732.459 | 1,164.953 | 1,854.727 | 2,084.993 | 781.487 | 1,477.818 | 2,219.784 | 2,307.342 | 515.402 | 678.301 | 1,350.341 | 455.021 | 761.42 | 232.922 | 782.118 | 1,859.088 | 418.159 | 1,034.793 | 1,288.317 | 1,359.832 | 262.143 | 719.742 | 1,407.583 | 880.447 | 189.301 | 439.059 | 1,173.473 | 2,133.236 | 91.546 | 205.507 | 12,238.011 | 995.615 | -357.612 | 416.263 | 553.398 | 337.871 | -603.328 | 212.499 | 814.67 | 488.808 | -399.407 | 471.072 | 1,116.202 | 1,002.246 | -1,098.559 | 204.395 | 1,178.352 | 682.496 | 33.371 | 985.862 | 1,091.671 | 102.092 | -25.282 | 1,330.298 | 525.353 | 0 | 54.196 | 1,321.539 | 443.716 | 0 | -1,410.526 | 1,033.278 | -133.06 | 0 | -1,207.759 | -663.309 | 903.772 |
Nettowinst
| 5,382.423 | 5,134.221 | 9,466.742 | 2,433.309 | 4,792.416 | 6,579.908 | 9,269.94 | 5,117.204 | 5,132.569 | 5,911.422 | 10,321.354 | 1,865.892 | 2,790.568 | 4,265.295 | 2,956.736 | 2,884.55 | 922.498 | 2,254.5 | 6,534.482 | 1,452.592 | 3,868.574 | 4,783.063 | 6,369.944 | 1,059.875 | 3,389.617 | 4,139.439 | 6,254.12 | 834.371 | 1,285.46 | 4,104.948 | 5,817.922 | 694.046 | 967.492 | 39,398.665 | 6,882.109 | -1,484.875 | 874.181 | 2,013.892 | 3,640.573 | -2,246.959 | 782.522 | 2,504.585 | 4,629.865 | -1,377.164 | 1,538.65 | 4,001.32 | 5,948.29 | -2,927.492 | 236.253 | 3,567.611 | 1,751.58 | 69.124 | 3,051.637 | 3,466.102 | 9,298.476 | -69.973 | 2,969.342 | 1,772.58 | 0 | 170.775 | 2,668.933 | 1,379.6 | 0 | -1,087.707 | -184.253 | -547.167 | 0 | -2,287.746 | -855.985 | 121.133 |
Nettowinstmarge
| 0.09 | 0.07 | 0.096 | 0.044 | 0.074 | 0.086 | 0.093 | 0.076 | 0.07 | 0.075 | 0.106 | 0.033 | 0.043 | 0.061 | 0.036 | 0.056 | 0.016 | 0.036 | 0.069 | 0.024 | 0.06 | 0.06 | 0.069 | 0.018 | 0.056 | 0.055 | 0.071 | 0.014 | 0.021 | 0.054 | 0.065 | 0.012 | 0.016 | 0.537 | 0.08 | -0.029 | 0.016 | 0.03 | 0.047 | -0.047 | 0.015 | 0.036 | 0.058 | -0.03 | 0.029 | 0.061 | 0.081 | -0.07 | 0.005 | 0.065 | 0.029 | 0.002 | 0.069 | 0.066 | 0.154 | -0.002 | 0.071 | 0.039 | 0 | 0.005 | 0.069 | 0.032 | 0 | -0.036 | -0.005 | -0.013 | 0 | -0.074 | -0.024 | 0.003 |
WPA (Winst Per Aandeel)
| 121.55 | 115.94 | 195.11 | 54.95 | 108.22 | 148.59 | 209.34 | 116 | 116 | 133.49 | 232.33 | 42 | 63 | 96 | 66.77 | 65 | 21 | 51 | 147.56 | 33 | 87 | 108 | 143.85 | 24 | 77 | 93 | 141.23 | 19 | 29 | 93 | 131.38 | 16 | 22 | 890 | 155.41 | -34 | 20 | 45 | 82.21 | -51 | 18 | 57 | 104.55 | -31 | 35 | 90 | 134.33 | -66 | 5 | 81 | 39.55 | 2 | 69 | 77 | 265.77 | -2 | 66 | 39 | 76 | 4 | 59 | 30 | 55 | -24 | -4 | -12 | 81.75 | -49.81 | -19 | 2.68 |
Verwaterde WPA
| 121.55 | 115.94 | 195.11 | 54.95 | 108.22 | 148.59 | 209.34 | 115.56 | 115.91 | 133.49 | 232.33 | 42 | 63 | 96 | 66.77 | 65 | 21 | 51 | 147.56 | 33 | 87 | 108 | 143.85 | 24 | 77 | 93 | 141.23 | 19 | 29 | 93 | 131.38 | 16 | 22 | 890 | 155.41 | -34 | 20 | 45 | 82.21 | -51 | 18 | 57 | 104.55 | -31 | 35 | 90 | 134.33 | -66 | 5 | 81 | 39.55 | 2 | 69 | 77 | 265.77 | -2 | 66 | 39 | 76 | 4 | 59 | 30 | 55 | -24 | -4 | -12 | 81.75 | -49.81 | -19 | 2.68 |
EBITDA
| 8,932.169 | 8,399.677 | 10,036.685 | 5,106.107 | 7,930.327 | 10,403.74 | 12,997.341 | 7,571.803 | 8,286.592 | 9,843.169 | 14,361.11 | 4,010.207 | 5,010.173 | 7,141.344 | 3,930.042 | 5,387.318 | 2,743.015 | 4,729.548 | 10,079.102 | 3,489.016 | 6,696.641 | 7,461.73 | 9,664.718 | 2,220.216 | 4,487.353 | 7,287.828 | 8,452.929 | 2,182.046 | 3,081.173 | 6,349.845 | 9,295.813 | 2,162.896 | 2,612.369 | 53,304.552 | 9,766.436 | 152.449 | 3,355.007 | 4,925.094 | 6,159.853 | -605.825 | 3,174.924 | 5,900.334 | 7,583.524 | 304.079 | 4,541.904 | 7,036.342 | 8,978.06 | -2,338.379 | 1,850.941 | 6,070.507 | 3,601.909 | 1,381.22 | 5,306.078 | 5,791.181 | 10,681.762 | 1,062.746 | 5,356.229 | 3,276.5 | 0 | 1,208.139 | 4,901.503 | 2,749.622 | 0 | -1,300.32 | 3,043.794 | 125.482 | 0 | -2,213.346 | -464.799 | 2,055.5 |
EBITDA ratio
| 0.149 | 0.09 | 0.088 | 0.575 | 0.124 | 0.137 | 0.131 | 0.114 | 0.137 | 0.127 | 0.149 | 0.073 | 0.078 | 0.114 | 0.05 | 0.055 | 0.047 | 0.084 | 0.109 | 0.058 | 0.105 | 0.101 | 0.105 | 0.038 | 0.074 | 0.097 | 0.097 | 0.037 | 0.052 | 0.083 | 0.102 | 0.038 | 0.046 | 0.077 | 0.115 | 0.003 | 0.062 | 0.073 | 0.084 | -0.013 | 0.065 | 0.08 | 0.094 | 0.007 | 0.085 | 0.108 | 0.122 | -0.056 | 0.044 | 0.112 | 0.062 | 0.036 | 0.122 | 0.111 | 0.19 | 0.028 | 0.132 | 0.073 | 0 | 0.035 | 0.129 | 0.07 | 0 | -0.038 | 0.077 | 0.003 | 0 | -0.07 | 0.003 | 0.05 |