Woongjin Co., Ltd.
KRX:016880.KS
923 (KRW) • At close November 5, 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
| 257,465.251 | 246,434.34 | 252,014.685 | 252,110.118 | 257,164.947 | 257,285.968 | 259,502.094 | 268,203.253 | 266,075.364 | 256,060.581 | 268,194.178 | 240,989.432 | 237,052.186 | 233,630.44 | 223,023.171 | 223,500.763 | 212,443.71 | 214,603.909 | 228,776.336 | 243,435.187 | 245,265.908 | 102,439.244 | 70,413.041 | 73,360.788 | 76,561.637 | 70,076.124 | 71,812.978 | 74,734.784 | 69,087.796 | 67,198.553 | 52,742.54 | 60,206.631 | 73,372.495 | 63,579.516 | 82,706.529 | 119,083.229 | 116,794.708 | 131,990.059 | 77,146.759 | 130,512.995 | 135,548.442 | 113,717.713 | 96,009.033 | 125,252.946 | 100,158.388 | 100,160.234 | -392,022.838 | 372,399.543 | 412,955.228 | 308,691.09 | 402,431.045 | 386,024.846 | 389,011.762 | 309,967.077 | 0 | 134,848.824 | 100,725.667 | 91,239.072 | 0 | 79,086.416 | 55,982.183 | 13,334.455 | 0 | 14,552.296 | 13,210.188 | 11,838.929 | 0 | 1,402.168 | 715.814 | 161,765.659 |
| Kosten van de omzet
| 149,074.565 | 129,351.95 | 139,015.333 | 127,031.883 | 138,290.225 | 141,298.564 | 140,618.245 | 138,804.409 | 145,234.016 | 135,844.943 | 138,340.751 | 131,740.93 | 130,212.528 | 128,844.162 | 126,035.589 | 124,748.725 | 121,309.271 | 121,584.018 | 125,803.23 | 113,284.577 | 132,753.324 | 73,117.111 | 67,058.836 | 63,255.508 | 68,523.043 | 62,004.626 | 58,940.779 | 61,218.49 | 56,647.703 | 54,304.354 | 52,399.385 | 51,640.509 | 56,203.6 | 52,258.074 | 66,477.383 | 97,323.911 | 94,359.193 | 113,215.692 | 86,564.892 | 107,842.779 | 119,672.9 | 95,545.087 | 63,703.903 | 122,153.748 | 83,770.988 | 93,412.99 | -213,049.464 | 356,966.742 | 412,411.007 | 286,318.628 | 354,341.095 | 337,619.927 | 328,103.143 | 290,982.208 | 0 | 110,551.654 | 86,870.577 | 79,553.686 | 0 | 67,680.688 | 47,321.482 | 7,288.861 | 0 | 7,759.78 | 7,113.869 | 6,095.785 | 0 | 0 | 54.106 | 17,262.858 |
| Brutowinst
| 108,390.686 | 117,082.39 | 112,999.352 | 125,078.235 | 118,874.722 | 115,987.404 | 118,883.849 | 129,398.844 | 120,841.348 | 120,215.638 | 129,853.427 | 109,248.503 | 106,839.657 | 104,786.277 | 96,987.582 | 98,752.038 | 91,134.439 | 93,019.892 | 102,973.107 | 130,150.61 | 112,512.584 | 29,322.133 | 3,354.205 | 10,105.28 | 8,038.594 | 8,071.498 | 12,872.199 | 13,516.294 | 12,440.093 | 12,894.199 | 343.155 | 8,566.122 | 17,168.895 | 11,321.442 | 16,229.147 | 21,759.318 | 22,435.515 | 18,774.367 | -9,418.133 | 22,670.216 | 15,875.542 | 18,172.626 | 32,305.13 | 3,099.198 | 16,387.4 | 6,747.244 | -178,973.374 | 15,432.801 | 544.221 | 22,372.462 | 48,089.95 | 48,404.919 | 60,908.619 | 18,984.869 | 0 | 24,297.17 | 13,855.09 | 11,685.386 | 0 | 11,405.728 | 8,660.701 | 6,045.594 | 0 | 6,792.516 | 6,096.319 | 5,743.144 | 0 | 1,402.168 | 661.708 | 144,502.801 |
| Brutowinstmarge
| 0.421 | 0.475 | 0.448 | 0.496 | 0.462 | 0.451 | 0.458 | 0.482 | 0.454 | 0.469 | 0.484 | 0.453 | 0.451 | 0.449 | 0.435 | 0.442 | 0.429 | 0.433 | 0.45 | 0.535 | 0.459 | 0.286 | 0.048 | 0.138 | 0.105 | 0.115 | 0.179 | 0.181 | 0.18 | 0.192 | 0.007 | 0.142 | 0.234 | 0.178 | 0.196 | 0.183 | 0.192 | 0.142 | -0.122 | 0.174 | 0.117 | 0.16 | 0.336 | 0.025 | 0.164 | 0.067 | 0.457 | 0.041 | 0.001 | 0.072 | 0.119 | 0.125 | 0.157 | 0.061 | 0 | 0.18 | 0.138 | 0.128 | 0 | 0.144 | 0.155 | 0.453 | 0 | 0.467 | 0.461 | 0.485 | 0 | 1 | 0.924 | 0.893 |
| Onderzoek- en ontwikkelingskosten
| 532.168 | 553.65 | 539.225 | 560.004 | 548.453 | 535.289 | 549.173 | 551.598 | 462.932 | 516.536 | 415.6 | 387.902 | 375.782 | 373.937 | 383.329 | 350.045 | 317.069 | 305.951 | 0 | 261.093 | 229.789 | 36.945 | 2,264.213 | 24.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189.128 | 98.371 | 194.49 | 193.52 | 174.608 | 272.248 | 181.876 | 18.509 | 0 | 0 | 27.082 | -128.752 | 53.708 | 267.256 | 130.166 | 384.979 | 284.494 | 333.057 | 224.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.691 |
| Algemene en administratieve kosten
| 108,930.707 | 116,756.207 | 25,151.784 | 114,166.354 | 107,859.137 | 15,559.687 | 14,419.863 | 12,881.831 | 12,385.089 | 16,718.011 | 16,836.926 | 12,039.828 | 14,059.509 | 11,449.006 | 10,643.744 | 11,261.194 | 12,546.078 | 12,278.605 | 153,986.2 | 10,397.09 | 13,947.041 | 4,103.575 | 3,621.23 | 3,002.561 | 3,016.979 | 2,352.584 | 1,453.284 | 658.307 | 2,187.585 | 1,465.212 | 3,574.594 | 1,193.977 | 3,146.239 | 2,443.714 | 1,458.219 | 3,038.271 | 2,805.535 | 3,240.304 | -3,302.688 | 2,673.314 | 578.823 | 2,136.319 | -5,121.68 | 10,637.452 | 12,910.91 | 2,476.192 | 39,548.63 | 2,690.574 | 3,305.566 | 4,488.78 | 2,879.576 | 6,194.604 | 3,778.106 | 7,649.999 | 0 | 1,359.724 | 1,607.536 | 2,051.846 | 0 | 1,599.287 | 1,539.303 | 1,428.37 | 0 | 1,167.554 | 1,384.802 | 1,352.809 | 0 | 1,009.625 | 367.34 | 15,487.756 |
| Verkoop- en marketingkosten
| -14,298.582 | 0.003 | 44,269.092 | 40,836.839 | 37,298.553 | 44,518.389 | 40,469.005 | 40,074.434 | 39,376.184 | 50,813.084 | 47,193.576 | 37,425.147 | 37,060.752 | 40,393.145 | 33,903.602 | 32,234.334 | 31,243.773 | 35,484.738 | -79,997.47 | 32,255.34 | 30,049.746 | 17,692.384 | 7,719.253 | 6,937.966 | 13,721.083 | 3,189.177 | 1,560.675 | 2,356.053 | 2,763.721 | 1,938.732 | 747.799 | 2,133.619 | 1,951.89 | 1,587.066 | 338.645 | 1,168.144 | 1,105.405 | 2,094.245 | -4,293.587 | 5,724.005 | 3,907.137 | 3,078.965 | 3,260 | 9,392.235 | 1,297.771 | 1,088.114 | -13,089.931 | 13,761.951 | 7,390.038 | 3,455.932 | 5,427.694 | 12,680.49 | 3,384.524 | 4,689.692 | 0 | 574.891 | 1,830.433 | 1,632.423 | 0 | 1,671.053 | 1,067.183 | 1,809.434 | 0 | 923.786 | 1,376.986 | 6,952.049 | 0 | 6,853.401 | 0 | 80,674.586 |
| Verkoop-, algemene en administratieve kosten
| 94,632.125 | 116,756.21 | 110,402.492 | 114,166.354 | 107,859.137 | 60,078.076 | 54,888.868 | 52,956.265 | 51,761.273 | 67,531.095 | 64,030.502 | 49,464.975 | 51,120.261 | 51,842.152 | 44,547.345 | 43,495.528 | 43,789.851 | 47,763.343 | 73,988.73 | 42,652.429 | 43,996.787 | 21,795.959 | 11,340.482 | 9,940.527 | 16,738.062 | 5,541.761 | 3,013.959 | 3,014.36 | 4,951.306 | 3,403.944 | 4,322.392 | 3,327.596 | 5,098.129 | 4,030.78 | 1,796.863 | 4,206.415 | 3,910.939 | 5,334.548 | -7,596.274 | 8,397.319 | 4,485.96 | 5,215.284 | -1,861.68 | 20,029.687 | 14,208.681 | 3,564.306 | 26,458.699 | 16,452.525 | 10,695.604 | 7,944.712 | 8,307.27 | 18,875.094 | 7,162.63 | 12,339.691 | 0 | 1,934.615 | 3,437.969 | 3,684.269 | 0 | 3,270.34 | 2,606.486 | 3,237.804 | 0 | 2,091.34 | 2,761.788 | 8,304.858 | 0 | 7,863.026 | 367.34 | 96,162.342 |
| Overige kosten
| -108,930.707 | -233,512.414 | 861.16 | -228,332.708 | -215,718.274 | 57,301.247 | 56,665.55 | 55,889.653 | 52,357.906 | 51,718.65 | 2,106.417 | -98.438 | 1,085.397 | 1,248.417 | -5,240.042 | 3,935.505 | 3,088.524 | 3,062.021 | 17,572.389 | 2,212.171 | -3,256.039 | 73,682.477 | 4,395.876 | 659.043 | 57.216 | -79.244 | -2,586.23 | 463.557 | 1,489.547 | 391.266 | -3,566.618 | -5,542.079 | 511.844 | -1,918.4 | 133.776 | 1,334.375 | 1,235.408 | -566.617 | 3,201.768 | -1,564.254 | -551.978 | -449.78 | -2,639.378 | 444.038 | 4,723.407 | 243,146.5 | -67,421.866 | -693.706 | 8,763.075 | -9,289.526 | -14,518.491 | 2,597.11 | 612.789 | 1,114.384 | 0 | -93.587 | 84.48 | 169.046 | 0 | -28.438 | 118.355 | 11.345 | 0 | 91.606 | 2.683 | 216.029 | 0 | 11.962 | 22.529 | -2,241.816 |
| Bedrijfskosten
| 95,164.293 | -116,756.207 | 110,941.717 | -114,166.354 | -107,859.137 | 117,914.612 | 112,103.591 | 109,397.516 | 104,582.11 | 119,766.281 | 118,546.046 | 95,207.583 | 95,592.056 | 97,135.048 | 92,142.862 | 85,606.313 | 86,840.053 | 91,453.912 | 108,948.774 | 85,550.858 | 82,449.061 | 38,869.731 | 46,903.876 | 23,099.389 | 27,987.162 | 15,800.985 | 10,614.678 | 9,644.169 | 11,132.064 | 9,954.676 | 10,663.988 | 9,981.255 | 13,899.367 | 12,716.922 | 11,209.438 | 14,746.454 | 14,468.86 | 16,354.505 | -6,968.216 | 21,349.834 | 13,557.918 | 14,642.226 | 4,673.397 | 31,675.397 | 22,795.152 | 14,278.752 | -10,612.528 | 51,549.201 | 27,565.401 | 26,062.18 | 26,515.957 | 39,031.274 | 25,560.27 | 31,178.869 | 0 | 6,162.889 | 7,891.738 | 7,873.328 | 0 | 7,256.552 | 5,559.26 | 4,466.376 | 0 | 3,388.342 | 3,914.421 | 9,639.779 | 0 | 8,383.007 | 367.34 | 132,075.688 |
| Bedrijfsresultaat
| 13,226.393 | 117,082.39 | 2,057.635 | 10,911.881 | 11,015.585 | -599.794 | 6,780.257 | 20,001.328 | 15,096.428 | 2,293.795 | 9,896.902 | 14,180.403 | 11,084.906 | 7,790.712 | 4,903.91 | 11,749.022 | 4,987.988 | 1,218.218 | 10,097.389 | 44,599.752 | 30,063.523 | -9,547.599 | -43,549.67 | -12,994.11 | -19,948.571 | -7,729.49 | 2,257.523 | 3,872.123 | 1,308.027 | 2,939.521 | -10,320.838 | -1,415.134 | 3,269.531 | -1,395.48 | 5,019.707 | 7,012.865 | 7,966.655 | 2,419.862 | -2,449.92 | 1,320.382 | 2,317.625 | 3,530.402 | 27,631.731 | -28,576.199 | -6,407.753 | -7,531.51 | 471,557.216 | -685,105.862 | -31,464.222 | 9,824.727 | -173,075.487 | 22,122.479 | 56,761.753 | 6,636.382 | 0 | 18,134.216 | 19,323.438 | 14,882.496 | 0 | 10,942.303 | 25,492.636 | 8,727.039 | 0 | 1,416.003 | 4,535.46 | -5,184.281 | 0 | -9,655.282 | -376.593 | 12,427.114 |
| Bedrijfsresultaat ratio
| 0.051 | 0.475 | 0.008 | 0.043 | 0.043 | -0.002 | 0.026 | 0.075 | 0.057 | 0.009 | 0.037 | 0.059 | 0.047 | 0.033 | 0.022 | 0.053 | 0.023 | 0.006 | 0.044 | 0.183 | 0.123 | -0.093 | -0.618 | -0.177 | -0.261 | -0.11 | 0.031 | 0.052 | 0.019 | 0.044 | -0.196 | -0.024 | 0.045 | -0.022 | 0.061 | 0.059 | 0.068 | 0.018 | -0.032 | 0.01 | 0.017 | 0.031 | 0.288 | -0.228 | -0.064 | -0.075 | -1.203 | -1.84 | -0.076 | 0.032 | -0.43 | 0.057 | 0.146 | 0.021 | 0 | 0.134 | 0.192 | 0.163 | 0 | 0.138 | 0.455 | 0.654 | 0 | 0.097 | 0.343 | -0.438 | 0 | -6.886 | -0.526 | 0.077 |
| Totaal overige inkomsten en kosten netto
| -5,958.69 | -5,081.86 | -41,364.009 | -5,853.284 | -3,681.381 | -6,425.967 | -17,128.52 | -6,335.495 | -5,766.343 | -6,059.535 | -19,621.055 | -1,570.475 | 25,958.643 | -2,827.444 | -10,561.487 | -1,482.846 | -1,219.64 | -10,951.101 | -211,904.01 | -27,930.778 | -36,769.929 | -6,541.556 | -2,454.686 | -12,531.151 | -582.329 | -1,261.505 | -2,114.617 | 5,894.963 | 63.942 | 1,323.22 | 3,087.657 | -134.871 | 6,339.235 | 10,688.298 | 11,955.779 | -1,931.562 | 7,432.742 | -3,972.292 | -35,434.858 | -17,669.298 | -6,457.275 | 148,888.473 | -43,237.529 | -7,805.819 | -58,798.364 | 709,125.851 | -469,776.893 | -709,355.835 | -19,423.859 | -12,524.849 | -230,294.442 | -21,412.014 | -3,902.6 | -7,362.672 | 0 | 33,519.153 | -19.353 | -3,261.067 | 0 | -7,162.5 | 2,326.564 | -3,385.783 | 0 | -13,314.538 | -1,357.5 | -10,350.584 | 0 | -6,679.183 | -5.62 | -534.534 |
| Inkomen voor belasting
| 7,267.703 | -7,514.23 | -39,306.374 | 5,058.597 | 7,334.204 | -7,025.761 | -10,348.263 | 13,665.832 | 9,330.085 | -3,765.74 | -17,808.496 | 12,470.445 | 37,206.244 | 4,823.785 | -5,716.767 | 11,662.879 | 3,074.746 | -9,385.121 | -217,879.678 | 16,668.974 | -6,706.407 | -16,089.154 | -46,004.357 | -25,525.26 | -20,530.897 | -8,990.992 | 142.904 | 9,767.088 | 1,371.971 | 4,262.743 | -7,233.177 | -1,550.004 | 9,608.763 | 9,292.818 | 16,975.488 | 5,081.302 | 15,399.397 | -1,552.43 | -37,884.775 | -16,348.916 | -4,139.651 | 152,418.873 | -15,605.796 | -36,382.018 | -65,206.116 | 701,594.343 | -638,137.739 | -745,472.235 | -46,445.039 | -16,214.567 | -208,720.449 | -12,038.369 | 31,445.749 | -19,556.672 | 0 | 42,153.158 | 5,943.999 | 550.991 | 0 | -3,013.324 | 5,428.005 | -1,806.565 | 0 | -9,910.364 | 824.398 | -14,247.219 | 0 | -13,660.022 | 288.748 | 11,892.579 |
| Inkomen voor belasting ratio
| 0.028 | -0.03 | -0.156 | 0.02 | 0.029 | -0.027 | -0.04 | 0.051 | 0.035 | -0.015 | -0.066 | 0.052 | 0.157 | 0.021 | -0.026 | 0.052 | 0.014 | -0.044 | -0.952 | 0.068 | -0.027 | -0.157 | -0.653 | -0.348 | -0.268 | -0.128 | 0.002 | 0.131 | 0.02 | 0.063 | -0.137 | -0.026 | 0.131 | 0.146 | 0.205 | 0.043 | 0.132 | -0.012 | -0.491 | -0.125 | -0.031 | 1.34 | -0.163 | -0.29 | -0.651 | 7.005 | 1.628 | -2.002 | -0.112 | -0.053 | -0.519 | -0.031 | 0.081 | -0.063 | 0 | 0.313 | 0.059 | 0.006 | 0 | -0.038 | 0.097 | -0.135 | 0 | -0.681 | 0.062 | -1.203 | 0 | -9.742 | 0.403 | 0.074 |
| Belastingkosten
| 2,589.145 | -425.3 | -9,085.541 | -52.569 | 578.297 | -623.288 | -5,483.144 | 2,343.947 | 2,663.298 | 986.648 | -11,005.178 | 2,725.043 | 9,086.537 | 1,634.168 | -269.66 | 3,075.281 | 11,388.384 | 168.666 | -35,938.272 | 9,547.57 | 5,054.296 | 8,869.557 | 1,154.898 | 766.898 | -1,142.209 | 911.301 | -289.76 | 4,688.217 | 16.624 | 133.714 | -94.285 | 802.043 | 2,174.277 | 734.403 | 5,773.917 | -753.886 | 2,375.408 | -290.23 | 7,948.358 | -3,084.498 | -765.195 | 10,943.15 | -40,852.361 | -176.781 | 2,279.326 | 121,141.923 | -50,455.884 | -101,171.533 | -1,728.352 | -1,462.42 | -51,860.578 | -1,687.795 | 6,957.62 | -870.695 | 0 | 5,426.13 | -331.437 | 108.024 | 0 | -980.658 | -2,558.968 | 1,488.164 | 0 | -793.221 | 3,677.361 | -2,711.344 | 0 | -2,870.548 | -8,465.365 | 3,174.043 |
| Nettowinst
| 4,106.108 | -3,433.896 | -18,033.249 | 4,651.473 | 5,666.579 | -6,402.473 | -4,865.119 | 11,321.885 | 6,666.787 | -4,752.389 | 1,251.625 | 6,333.409 | 15,057.295 | 350.177 | -3,793.721 | 3,566.303 | -12,411.326 | -8,224.758 | -112,326.602 | 2,644.878 | -27,176.172 | -28,125.22 | -48,454.55 | -23,664.152 | -19,146.337 | -10,400.916 | -537.389 | 5,941.743 | 189.105 | 2,992.374 | -11,103.29 | 517.068 | 5,387.589 | 4,640.688 | 5,854.47 | 10,974.813 | 14,223.314 | -268.3 | -52,496.251 | -1,945.197 | -250.516 | 147,208.454 | -154,604.868 | -11,656.84 | -24,548.186 | 590,944.71 | -652,890.953 | -599,354.245 | -28,351.584 | -5,312.039 | -155,337.127 | -505.363 | 18,608.897 | -8,951.156 | 0 | 36,727.028 | 6,275.436 | 442.967 | 0 | -2,032.666 | 7,986.973 | -3,294.729 | 0 | -9,117.142 | -2,852.963 | -11,535.875 | 0 | -10,789.474 | 9,951.365 | 8,718.536 |
| Nettowinstmarge
| 0.016 | -0.014 | -0.072 | 0.018 | 0.022 | -0.025 | -0.019 | 0.042 | 0.025 | -0.019 | 0.005 | 0.026 | 0.064 | 0.001 | -0.017 | 0.016 | -0.058 | -0.038 | -0.491 | 0.011 | -0.111 | -0.275 | -0.688 | -0.323 | -0.25 | -0.148 | -0.007 | 0.08 | 0.003 | 0.045 | -0.211 | 0.009 | 0.073 | 0.073 | 0.071 | 0.092 | 0.122 | -0.002 | -0.68 | -0.015 | -0.002 | 1.295 | -1.61 | -0.093 | -0.245 | 5.9 | 1.665 | -1.609 | -0.069 | -0.017 | -0.386 | -0.001 | 0.048 | -0.029 | 0 | 0.272 | 0.062 | 0.005 | 0 | -0.026 | 0.143 | -0.247 | 0 | -0.627 | -0.216 | -0.974 | 0 | -7.695 | 13.902 | 0.054 |
| WPA (Winst Per Aandeel)
| 52.84 | -44.18 | -232.04 | 59.85 | 72.06 | -80.66 | -61.13 | 142.04 | 83.94 | -59.62 | -216.52 | 71 | 181 | -5 | -47.98 | 45 | -157 | -104 | -1,518.94 | 36 | -367 | -380 | -668.7 | -327 | -264 | -144 | -7.42 | 82 | 3 | 41 | -185.5 | 8 | 83 | 61 | 111.19 | 208 | 270 | -5.08 | -997.99 | -37 | -5 | 2,786 | -3,637.42 | -274 | -1,442 | 24,553 | -171,726.82 | -174,198.68 | -12,238.31 | -1,397.2 | -40,858.31 | -132.93 | 4,890.49 | -2,354.5 | -4,785.48 | 9,675.97 | 1,695.17 | 120.01 | 885.09 | -540.05 | 2,280.23 | -990.1 | -13,981.4 | -2,730.27 | -855.09 | -3,465.35 | -10,929.96 | -6,614.81 | 9,045.9 | 15,340 |
| Verwaterde WPA
| 52.84 | -44.18 | -232.04 | 59.85 | 72.06 | -80.66 | -61.13 | 142.04 | 83.64 | -59.62 | -216.19 | 71 | 181 | -5 | -47.92 | 45 | -157 | -104 | -1,518.94 | 36 | -367 | -380 | -668.7 | -327 | -264 | -144 | -7.42 | 81 | 2 | 40 | -185.5 | 7 | 78 | 50 | 111.19 | 208 | 270 | -5.08 | -997.49 | -37 | -5 | 2,786 | -3,637.42 | -274 | -1,442 | 24,553 | -171,726.82 | -174,198.68 | -12,238.31 | -1,397.2 | -40,858.31 | -132.93 | 4,860.49 | -2,354.5 | -4,785.48 | 9,075.91 | 1,620.16 | 120.01 | 885.09 | -540.05 | 2,280.23 | -990.1 | -13,981.4 | -2,730.27 | -855.09 | -3,465.35 | -10,929.96 | -6,441.42 | 8,940.89 | 15,340 |
| EBITDA
| 31,756.515 | 117,082.39 | 21,948.579 | 125,078.235 | 118,874.722 | 20,783.949 | 29,891.646 | 41,394.463 | 36,731.31 | 19,170.648 | 30,508.982 | 29,035.443 | 27,470.852 | 22,854.124 | 12,876.79 | 29,439.808 | 21,023.794 | 17,479.307 | 23,106.154 | 58,481.765 | 33,147.628 | -3,022.483 | -41,042.644 | -21,100.427 | -14,635.736 | -5,521.022 | 1,556.474 | 11,032.419 | 2,917.5 | 5,805.231 | -6,075.95 | -2,066.928 | 10,682.958 | 13,526.226 | 21,319.538 | -1,306.948 | 29,391.67 | 9,999.008 | -41,975.664 | 24,170.3 | 15,648.385 | 173,136.038 | 120,229.105 | -5,710.904 | -26,860.167 | 751,861.295 | -318,087.548 | -161,201.564 | -5,478.49 | 16,311.776 | 21,155.668 | 45,110.136 | 74,085.748 | 26,619.589 | 0 | 57,712.811 | 8,290.475 | 5,985.625 | 0 | 6,561.309 | -2,349.133 | 2,218.4 | 0 | 4,828.448 | 3,421.779 | -3,439.686 | 0 | -6,846.548 | 3,419.612 | 20,554.657 |
| EBITDA ratio
| 0.123 | 0.475 | 0.087 | 0.496 | 0.462 | 0.081 | 0.115 | 0.154 | 0.138 | 0.075 | 0.114 | 0.12 | 0.116 | 0.098 | 0.058 | 0.132 | 0.099 | 0.081 | 0.101 | 0.24 | 0.135 | -0.03 | -0.583 | -0.288 | -0.191 | -0.079 | 0.022 | 0.148 | 0.042 | 0.086 | -0.115 | -0.034 | 0.146 | 0.213 | 0.258 | -0.011 | 0.252 | 0.076 | -0.544 | 0.185 | 0.115 | 1.523 | 1.252 | -0.046 | -0.268 | 7.507 | 0.811 | -0.433 | -0.013 | 0.053 | 0.053 | 0.117 | 0.19 | 0.086 | 0 | 0.428 | 0.082 | 0.066 | 0 | 0.083 | -0.042 | 0.166 | 0 | 0.332 | 0.259 | -0.291 | 0 | -4.883 | 4.777 | 0.127 |