Lippo Limited
HKEX:0226.HK
0.87 (HKD) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
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 | 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
| 205.004 | 205.004 | 426.62 | 213.31 | 386.902 | 193.451 | 362.827 | 181.414 | 314.946 | 157.473 | 366.865 | 183.433 | 361.427 | 193.714 | 193.714 | 399.225 | 198.096 | 547.749 | 264.482 | 1,246.799 | 623.4 | 1,307.411 | 653.706 | 620.726 | 620.726 | 627.938 | 627.938 | 624.495 | 624.495 | 710.699 | 710.699 | 668.42 | 668.42 | 1,259.923 | 1,259.923 | 737.387 | 737.387 | 749.711 | 749.711 | 1,697.71 | 1,697.71 | 1,668.293 | 1,668.293 | 129.075 | 129.075 | 84.541 | 84.541 | 84.541 | 84.541 | 99.383 | 99.383 | 99.383 | 99.383 | 363.742 | 363.742 | 363.742 | 363.742 | 144.831 | 144.831 | 144.831 | 144.831 | 314.267 | 314.267 | 314.267 | 314.267 | 387.416 | 387.416 | 387.416 | 387.416 | 621.483 | 621.483 | 621.483 | 621.483 | 706.825 | 706.825 | 706.825 | 706.825 | 452.937 | 452.937 | 452.937 | 452.937 | 279.093 | 279.093 | 279.093 | 279.093 |
Kosten van de omzet
| 72.198 | 72.198 | 156.462 | 77.327 | 154.846 | 79.544 | 153.991 | 75.374 | 138.689 | 71.45 | 161.531 | 84.348 | 159.371 | 83.768 | 83.768 | 140.536 | 77.129 | 144.416 | 50.044 | 688.438 | 351.78 | 717.905 | 368.151 | 353.246 | 353.246 | 344.877 | 344.877 | 346.504 | 346.504 | 362.326 | 362.326 | 415.94 | 415.94 | 786.534 | 786.534 | 435.028 | 435.028 | 403.954 | 403.954 | 839.824 | 839.824 | 945.198 | 945.198 | 38.922 | 38.922 | 9.555 | 9.555 | 9.555 | 9.555 | 15.018 | 15.018 | 15.018 | 15.018 | 235.782 | 235.782 | 235.782 | 235.782 | 70.307 | 70.307 | 70.307 | 70.307 | 217.507 | 217.507 | 217.507 | 217.507 | 293.013 | 293.013 | 293.013 | 293.013 | 464.543 | 464.543 | 464.543 | 464.543 | 583.739 | 583.739 | 583.739 | 583.739 | 298.978 | 298.978 | 298.978 | 298.978 | 190.069 | 190.069 | 190.069 | 190.069 |
Brutowinst
| 132.807 | 132.807 | 270.158 | 135.984 | 232.056 | 113.908 | 208.836 | 106.04 | 176.257 | 86.023 | 205.334 | 99.085 | 202.056 | 109.946 | 109.946 | 258.689 | 120.967 | 403.333 | 214.438 | 558.361 | 271.62 | 589.506 | 285.555 | 267.48 | 267.48 | 283.062 | 283.062 | 277.991 | 277.991 | 348.373 | 348.373 | 252.481 | 252.481 | 473.389 | 473.389 | 302.36 | 302.36 | 345.757 | 345.757 | 857.886 | 857.886 | 723.095 | 723.095 | 90.153 | 90.153 | 74.986 | 74.986 | 74.986 | 74.986 | 84.364 | 84.364 | 84.364 | 84.364 | 127.96 | 127.96 | 127.96 | 127.96 | 74.524 | 74.524 | 74.524 | 74.524 | 96.76 | 96.76 | 96.76 | 96.76 | 94.403 | 94.403 | 94.403 | 94.403 | 156.94 | 156.94 | 156.94 | 156.94 | 123.086 | 123.086 | 123.086 | 123.086 | 153.959 | 153.959 | 153.959 | 153.959 | 89.024 | 89.024 | 89.024 | 89.024 |
Brutowinstmarge
| 0.648 | 0.648 | 0.633 | 0.637 | 0.6 | 0.589 | 0.576 | 0.585 | 0.56 | 0.546 | 0.56 | 0.54 | 0.559 | 0.568 | 0.568 | 0.648 | 0.611 | 0.736 | 0.811 | 0.448 | 0.436 | 0.451 | 0.437 | 0.431 | 0.431 | 0.451 | 0.451 | 0.445 | 0.445 | 0.49 | 0.49 | 0.378 | 0.378 | 0.376 | 0.376 | 0.41 | 0.41 | 0.461 | 0.461 | 0.505 | 0.505 | 0.433 | 0.433 | 0.698 | 0.698 | 0.887 | 0.887 | 0.887 | 0.887 | 0.849 | 0.849 | 0.849 | 0.849 | 0.352 | 0.352 | 0.352 | 0.352 | 0.515 | 0.515 | 0.515 | 0.515 | 0.308 | 0.308 | 0.308 | 0.308 | 0.244 | 0.244 | 0.244 | 0.244 | 0.253 | 0.253 | 0.253 | 0.253 | 0.174 | 0.174 | 0.174 | 0.174 | 0.34 | 0.34 | 0.34 | 0.34 | 0.319 | 0.319 | 0.319 | 0.319 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 111.397 | 111.397 | 114.663 | 114.663 | 103.899 | 103.899 | 103.899 | 103.899 | 101.643 | 101.643 | 112.792 | 112.792 | 0 | 102.162 | 102.162 | 60.937 | 140.484 | 161.391 | 161.391 | 220.401 | 220.401 | 178.901 | 178.901 | 190.355 | 190.355 | 176.815 | 176.815 | 208.775 | 208.775 | 198.183 | 198.183 | 231.017 | 231.017 | 219.656 | 219.656 | 279.212 | 279.212 | 241.993 | 241.993 | 253.402 | 253.402 | 238.158 | 238.158 | 75.942 | 75.942 | 51.508 | 51.508 | 51.508 | 51.508 | 61.908 | 61.908 | 61.908 | 61.908 | 68.022 | 68.022 | 68.022 | 68.022 | 62.883 | 62.883 | 62.883 | 62.883 | 61.524 | 61.524 | 61.524 | 61.524 | 49.24 | 49.24 | 49.24 | 49.24 | 59.703 | 59.703 | 59.703 | 59.703 | 58.907 | 58.907 | 58.907 | 58.907 | 51.345 | 51.345 | 51.345 | 51.345 | 55.343 | 55.343 | 55.343 | 55.343 |
Verkoop- en marketingkosten
| 0 | 0 | 2.619 | 2.619 | -33.146 | 0 | 4.798 | 4.798 | -35.289 | 0 | 8.345 | 8.345 | 0 | 54.614 | 54.614 | 54.614 | 54.614 | 106.947 | 106.947 | 106.947 | 106.947 | 87.822 | 87.822 | 87.822 | 87.822 | 113.467 | 113.467 | 113.467 | 113.467 | 138.049 | 138.049 | 138.049 | 138.049 | 128.436 | 128.436 | 128.436 | 128.436 | 147.882 | 147.882 | 147.882 | 147.882 | 0 | 0 | 0 | 0 | 38.389 | 38.389 | 38.389 | 38.389 | 25.512 | 25.512 | 25.512 | 25.512 | -12.435 | -12.435 | -12.435 | -12.435 | 57.85 | 57.85 | 57.85 | 57.85 | 37.364 | 37.364 | 37.364 | 37.364 | 29.912 | 29.912 | 29.912 | 29.912 | 52.418 | 52.418 | 52.418 | 52.418 | 44.428 | 44.428 | 44.428 | 44.428 | 34.927 | 34.927 | 34.927 | 34.927 | 32.976 | 32.976 | 32.976 | 32.976 |
Verkoop-, algemene en administratieve kosten
| 111.397 | 111.397 | 117.281 | 117.281 | 103.899 | 103.899 | 108.697 | 108.697 | 66.354 | 101.643 | 65.023 | 121.137 | 58 | 102.162 | 102.162 | 71.967 | 154.615 | 132.812 | 161.391 | 37.806 | 220.401 | 178.901 | 178.901 | 190.355 | 190.355 | 176.815 | 176.815 | 208.775 | 208.775 | 198.183 | 198.183 | 231.017 | 231.017 | 219.656 | 219.656 | 279.212 | 279.212 | 241.993 | 241.993 | 253.402 | 253.402 | 238.158 | 238.158 | 75.942 | 75.942 | 89.896 | 89.896 | 89.896 | 89.896 | 87.42 | 87.42 | 87.42 | 87.42 | 55.587 | 55.587 | 55.587 | 55.587 | 120.732 | 120.732 | 120.732 | 120.732 | 98.888 | 98.888 | 98.888 | 98.888 | 79.152 | 79.152 | 79.152 | 79.152 | 112.12 | 112.12 | 112.12 | 112.12 | 103.335 | 103.335 | 103.335 | 103.335 | 86.272 | 86.272 | 86.272 | 86.272 | 88.319 | 88.319 | 88.319 | 88.319 |
Overige kosten
| 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -556.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 111.397 | 111.397 | 137.269 | 137.269 | 90.63 | 90.63 | 90.207 | 90.207 | 5.874 | 5.874 | 86.474 | 86.474 | 58 | 496.895 | 496.895 | 1,244.899 | 80.374 | 214.857 | 214.857 | 89.376 | 89.376 | 556.16 | 448.49 | 211.192 | 211.192 | 165.306 | 165.306 | 287.228 | 287.228 | 83.155 | 83.155 | 347.369 | 347.369 | 477.157 | 477.157 | 331.007 | 331.007 | 374.838 | 374.838 | 577.991 | 577.991 | 307.655 | 307.655 | 139.121 | 139.121 | 89.896 | 89.896 | 89.896 | 89.896 | 87.42 | 87.42 | 87.42 | 87.42 | 55.587 | 55.587 | 55.587 | 55.587 | 120.732 | 120.732 | 120.732 | 120.732 | 98.888 | 98.888 | 98.888 | 98.888 | 79.152 | 79.152 | 79.152 | 79.152 | 112.12 | 112.12 | 112.12 | 112.12 | 103.335 | 103.335 | 103.335 | 103.335 | 86.272 | 86.272 | 86.272 | 86.272 | 88.319 | 88.319 | 88.319 | 88.319 |
Bedrijfsresultaat
| 21.41 | 21.41 | -52.998 | -25.45 | -62.099 | -31.05 | -85.888 | -42.868 | 105.461 | -55.044 | 262.579 | -63.332 | 237.491 | -32.468 | -32.468 | -99.068 | -95.861 | 88.753 | 108.19 | 46.218 | -63.967 | 33.346 | 11.288 | -39.654 | -39.654 | 23.769 | 23.769 | -12.584 | -12.584 | 38.74 | 38.74 | -94.393 | -94.393 | 107.735 | 107.735 | -141.237 | -141.237 | -26.063 | -26.063 | 441.655 | 441.655 | 365.695 | 365.695 | -27.313 | -27.313 | 185.665 | 185.665 | 185.665 | 185.665 | -3.056 | -3.056 | -3.056 | -3.056 | 37.609 | 37.609 | 37.609 | 37.609 | -71.445 | -71.445 | -71.445 | -71.445 | 373.698 | 373.698 | 373.698 | 373.698 | 146.444 | 146.444 | 146.444 | 146.444 | 44.82 | 44.82 | 44.82 | 44.82 | 19.752 | 19.752 | 19.752 | 19.752 | 67.687 | 67.687 | 67.687 | 67.687 | 0.705 | 0.705 | 0.705 | 0.705 |
Bedrijfsresultaat ratio
| 0.104 | 0.104 | -0.124 | -0.119 | -0.161 | -0.161 | -0.237 | -0.236 | 0.335 | -0.35 | 0.716 | -0.345 | 0.657 | -0.168 | -0.168 | -0.248 | -0.484 | 0.162 | 0.409 | 0.037 | -0.103 | 0.026 | 0.017 | -0.064 | -0.064 | 0.038 | 0.038 | -0.02 | -0.02 | 0.055 | 0.055 | -0.141 | -0.141 | 0.086 | 0.086 | -0.192 | -0.192 | -0.035 | -0.035 | 0.26 | 0.26 | 0.219 | 0.219 | -0.212 | -0.212 | 2.196 | 2.196 | 2.196 | 2.196 | -0.031 | -0.031 | -0.031 | -0.031 | 0.103 | 0.103 | 0.103 | 0.103 | -0.493 | -0.493 | -0.493 | -0.493 | 1.189 | 1.189 | 1.189 | 1.189 | 0.378 | 0.378 | 0.378 | 0.378 | 0.072 | 0.072 | 0.072 | 0.072 | 0.028 | 0.028 | 0.028 | 0.028 | 0.149 | 0.149 | 0.149 | 0.149 | 0.003 | 0.003 | 0.003 | 0.003 |
Totaal overige inkomsten en kosten netto
| -316.269 | -316.269 | -100.824 | -50.115 | -21.791 | -13.861 | -138.796 | -3.41 | 15.62 | 133.209 | 22.052 | 235.899 | 183.958 | -371.472 | -371.472 | 5.435 | 54.802 | 20.509 | 20.509 | 292.891 | 287.89 | -478.096 | -197.008 | 78.601 | -38.178 | -4.434 | -4.434 | -9.523 | -91.322 | 106.054 | 217.504 | -10.157 | -126.014 | -122.512 | -268.51 | 763.474 | 763.474 | -141.584 | -141.584 | -357.002 | -357.002 | -97.752 | -97.752 | -46.219 | -46.219 | 101.037 | 101.037 | 101.037 | 101.037 | 708.425 | 708.425 | 708.425 | 708.425 | -29.618 | -29.618 | -29.618 | -29.618 | -82.501 | -82.501 | -82.501 | -82.501 | 0 | 0 | 0 | 0 | 59.692 | 59.692 | 59.692 | 59.692 | 48.288 | 48.288 | 48.288 | 48.288 | 66.132 | 66.132 | 66.132 | 66.132 | 22.719 | 22.719 | 22.719 | 22.719 | 75.053 | 75.053 | 75.053 | 75.053 |
Inkomen voor belasting
| -294.859 | -294.859 | -153.822 | -31.413 | -83.89 | -2.11 | -224.684 | -6.067 | 0 | 78.165 | 0 | 172.567 | 0 | -403.94 | -403.94 | -0 | 21.154 | 0 | 73.556 | 0 | 339.109 | -371.441 | -185.721 | 38.947 | 38.947 | 101.814 | 101.814 | -22.106 | -22.106 | 256.244 | 256.244 | -104.55 | -104.55 | -14.777 | -14.777 | 622.238 | 622.238 | -37.82 | -37.82 | 247.482 | 247.482 | 387.186 | 387.186 | -73.532 | -73.532 | 286.701 | 286.701 | 286.701 | 286.701 | 705.369 | 705.369 | 705.369 | 705.369 | 7.991 | 7.991 | 7.991 | 7.991 | -153.946 | -153.946 | -153.946 | -153.946 | 373.698 | 373.698 | 373.698 | 373.698 | 206.136 | 206.136 | 206.136 | 206.136 | 93.108 | 93.108 | 93.108 | 93.108 | 85.884 | 85.884 | 85.884 | 85.884 | 90.406 | 90.406 | 90.406 | 90.406 | 75.757 | 75.757 | 75.757 | 75.757 |
Inkomen voor belasting ratio
| -1.438 | -1.438 | -0.361 | -0.147 | -0.217 | -0.011 | -0.619 | -0.033 | 0 | 0.496 | 0 | 0.941 | 0 | -2.085 | -2.085 | -0 | 0.107 | 0 | 0.278 | 0 | 0.544 | -0.284 | -0.284 | 0.063 | 0.063 | 0.162 | 0.162 | -0.035 | -0.035 | 0.361 | 0.361 | -0.156 | -0.156 | -0.012 | -0.012 | 0.844 | 0.844 | -0.05 | -0.05 | 0.146 | 0.146 | 0.232 | 0.232 | -0.57 | -0.57 | 3.391 | 3.391 | 3.391 | 3.391 | 7.098 | 7.098 | 7.098 | 7.098 | 0.022 | 0.022 | 0.022 | 0.022 | -1.063 | -1.063 | -1.063 | -1.063 | 1.189 | 1.189 | 1.189 | 1.189 | 0.532 | 0.532 | 0.532 | 0.532 | 0.15 | 0.15 | 0.15 | 0.15 | 0.122 | 0.122 | 0.122 | 0.122 | 0.2 | 0.2 | 0.2 | 0.2 | 0.271 | 0.271 | 0.271 | 0.271 |
Belastingkosten
| 2.565 | 2.565 | -2.357 | 1.179 | 3.994 | 1.997 | -3.696 | 1.848 | 0 | 1.891 | 0 | 11.146 | 0 | 6.411 | 6.411 | -0 | 2.601 | 0 | 3.774 | 0 | 0.062 | 17.568 | 8.784 | 5.087 | 5.087 | 9.819 | 9.819 | 6.242 | 6.242 | 12.384 | 12.384 | 6.678 | 6.678 | 33.219 | 33.219 | 51.403 | 51.403 | 21.344 | 21.344 | 339.123 | 339.123 | 107.211 | 107.211 | 8.386 | 8.386 | 20.224 | 20.224 | 20.224 | 20.224 | 43.213 | 43.213 | 43.213 | 43.213 | 21.765 | 21.765 | 21.765 | 21.765 | -8.299 | -8.299 | -8.299 | -8.299 | 7.79 | 7.79 | 7.79 | 7.79 | 57.073 | 57.073 | 57.073 | 57.073 | 23.708 | 23.708 | 23.708 | 23.708 | 16.672 | 16.672 | 16.672 | 16.672 | 21.236 | 21.236 | 21.236 | 21.236 | 30.671 | 30.671 | 30.671 | 30.671 |
Nettowinst
| -218.471 | -218.471 | -38.092 | -19.046 | 2.711 | 1.356 | 19.82 | 9.91 | 493.154 | 52.731 | 493.154 | 131.29 | 493.154 | -321.594 | -321.594 | 493.154 | -49.534 | 493.154 | 46.064 | 493.154 | 24.57 | -311.664 | -153.499 | -1 | -1 | 52.868 | 52.868 | -25.923 | -25.923 | 153.904 | 153.904 | -60.04 | -60.04 | -24.84 | -24.84 | 424.214 | 424.214 | -52.289 | -52.289 | -79.99 | -79.99 | 136.076 | 136.076 | -64.914 | -64.914 | 266.478 | 266.478 | 266.478 | 266.478 | 662.156 | 662.156 | 662.156 | 662.156 | -13.774 | -13.774 | -13.774 | -13.774 | -145.647 | -145.647 | -145.647 | -145.647 | 365.908 | 365.908 | 365.908 | 365.908 | 149.062 | 149.062 | 149.062 | 149.062 | 69.4 | 69.4 | 69.4 | 69.4 | 69.211 | 69.211 | 69.211 | 69.211 | 69.17 | 69.17 | 69.17 | 69.17 | 45.087 | 45.087 | 45.087 | 45.087 |
Nettowinstmarge
| -1.066 | -1.066 | -0.089 | -0.089 | 0.007 | 0.007 | 0.055 | 0.055 | 1.566 | 0.335 | 1.344 | 0.716 | 1.364 | -1.66 | -1.66 | 1.235 | -0.25 | 0.9 | 0.174 | 0.396 | 0.039 | -0.238 | -0.235 | -0.002 | -0.002 | 0.084 | 0.084 | -0.042 | -0.042 | 0.217 | 0.217 | -0.09 | -0.09 | -0.02 | -0.02 | 0.575 | 0.575 | -0.07 | -0.07 | -0.047 | -0.047 | 0.082 | 0.082 | -0.503 | -0.503 | 3.152 | 3.152 | 3.152 | 3.152 | 6.663 | 6.663 | 6.663 | 6.663 | -0.038 | -0.038 | -0.038 | -0.038 | -1.006 | -1.006 | -1.006 | -1.006 | 1.164 | 1.164 | 1.164 | 1.164 | 0.385 | 0.385 | 0.385 | 0.385 | 0.112 | 0.112 | 0.112 | 0.112 | 0.098 | 0.098 | 0.098 | 0.098 | 0.153 | 0.153 | 0.153 | 0.153 | 0.162 | 0.162 | 0.162 | 0.162 |
WPA (Winst Per Aandeel)
| -0.44 | -0.44 | -0.077 | -0.039 | 0.006 | 0.003 | 0.04 | 0.02 | 1 | 0.11 | 1 | 0.27 | 1 | -0.65 | -0.65 | 1 | -0.1 | 1 | 0.093 | 1 | 0.05 | -0.63 | -0.31 | -0.002 | -0.002 | 0.11 | 0.11 | -0.053 | -0.053 | 0.31 | 0.31 | -0.12 | -0.12 | -0.05 | -0.05 | 0.86 | 0.86 | -0.11 | -0.11 | -0.16 | -0.16 | 0.28 | 0.28 | -0.13 | -0.13 | 0.53 | 0.53 | 0.53 | 0.53 | 1.32 | 1.32 | 1.32 | 1.32 | -0.028 | -0.028 | -0.028 | -0.028 | -0.29 | -0.29 | -0.29 | -0.29 | 0.84 | 0.84 | 0.84 | 0.84 | 0.34 | 0.34 | 0.34 | 0.34 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.1 | 0.1 | 0.1 | 0.1 |
Verwaterde WPA
| -0.44 | -0.44 | -0.077 | -0.039 | 0.006 | 0.003 | 0.04 | 0.02 | 1 | 0.11 | 1 | 0.27 | 1 | -0.65 | -0.65 | 1 | -0.1 | 1 | 0.093 | 1 | 0.05 | -0.63 | -0.31 | -0.002 | -0.002 | 0.11 | 0.11 | -0.053 | -0.053 | 0.31 | 0.31 | -0.12 | -0.12 | -0.05 | -0.05 | 0.86 | 0.86 | -0.11 | -0.11 | -0.16 | -0.16 | 0.28 | 0.28 | -0.13 | -0.13 | 0.53 | 0.53 | 0.53 | 0.53 | 1.32 | 1.32 | 1.32 | 1.32 | -0.028 | -0.028 | -0.028 | -0.028 | -0.29 | -0.29 | -0.29 | -0.29 | 0.84 | 0.84 | 0.84 | 0.84 | 0.34 | 0.34 | 0.34 | 0.34 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.1 | 0.1 | 0.1 | 0.1 |
EBITDA
| 4.801 | -13.642 | 18.002 | -5.5 | 8.654 | -11.386 | -19.987 | -24.171 | 3.782 | -35.951 | -22.292 | -45.105 | 5.527 | -18.069 | -18.069 | -331.213 | -79.797 | 7.547 | 128.284 | -0.124 | -45.039 | 72.822 | 31.026 | -19.989 | -19.989 | 41.556 | 41.556 | 9.679 | 9.679 | 59.746 | 59.746 | -70.87 | -70.87 | 135.967 | 135.967 | -112.358 | -112.358 | 0.84 | 0.84 | 472.391 | 472.391 | 392.996 | 392.996 | -23.704 | -23.704 | 189.379 | 189.379 | 189.379 | 189.379 | 478.492 | 478.492 | 478.492 | 478.492 | 47.909 | 47.909 | 47.909 | 47.909 | -60.94 | -60.94 | -60.94 | -60.94 | 377.906 | 377.906 | 377.906 | 377.906 | 150.363 | 150.363 | 150.363 | 150.363 | 93.108 | 93.108 | 93.108 | 93.108 | 61.282 | 61.282 | 61.282 | 61.282 | 63.108 | 63.108 | 63.108 | 63.108 | 5.252 | 5.252 | 5.252 | 5.252 |
EBITDA ratio
| 0.023 | -0.067 | 0.042 | -0.026 | 0.022 | -0.059 | -0.055 | -0.133 | 0.012 | -0.228 | -0.061 | -0.246 | 0.015 | -0.093 | -0.093 | -0.013 | -0.403 | 0.014 | 0.485 | -0 | -0.072 | 0.056 | 0.047 | -0.032 | -0.032 | 0.066 | 0.066 | 0.015 | 0.015 | 0.084 | 0.084 | -0.106 | -0.106 | 0.108 | 0.108 | -0.152 | -0.152 | 0.001 | 0.001 | 0.278 | 0.278 | 0.236 | 0.236 | -0.184 | -0.184 | 2.24 | 2.24 | 2.24 | 2.24 | 4.815 | 4.815 | 4.815 | 4.815 | 0.132 | 0.132 | 0.132 | 0.132 | -0.421 | -0.421 | -0.421 | -0.421 | 1.203 | 1.203 | 1.203 | 1.203 | 0.388 | 0.388 | 0.388 | 0.388 | 0.15 | 0.15 | 0.15 | 0.15 | 0.087 | 0.087 | 0.087 | 0.087 | 0.139 | 0.139 | 0.139 | 0.139 | 0.019 | 0.019 | 0.019 | 0.019 |