Minmetals Land Limited
HKEX:0230.HK
0.39 (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 | 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 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 5,023.251 | 2,511.626 | 4,287.634 | 2,143.817 | 8,343.105 | 4,171.553 | 3,781.319 | 1,890.66 | 6,283.21 | 3,141.605 | 7,959.799 | 3,979.9 | 4,925.839 | 2,462.92 | 4,988.52 | 2,494.26 | 2,673.126 | 1,336.563 | 5,660.89 | 2,830.445 | 5,600.541 | 2,800.271 | 2,488.909 | 2,488.909 | 2,976.504 | 2,976.504 | 3,779.819 | 3,779.819 | 2,187.934 | 2,187.934 | 3,894.353 | 3,894.353 | 1,893.82 | 1,893.82 | 2,548.545 | 2,548.545 | 1,078.089 | 1,078.089 | 2,162.31 | 2,162.31 | 829.508 | 829.508 | 1,885.724 | 1,885.724 | 1,067.204 | 1,067.204 | 1,355.4 | 1,355.4 | 1,076.614 | 1,076.614 | 1,076.614 | 1,332.32 | 1,332.32 | 1,332.32 | 1,332.32 | 414.703 | 414.703 | 414.703 | 414.703 | 311.039 | 311.039 | 311.039 | 311.039 | 291.577 | 291.577 | 291.577 | 291.577 | 107.802 | 107.802 | 107.802 | 107.802 | 75.771 | 75.771 | 75.771 | 75.771 | 57.831 | 57.831 | 57.831 | 57.831 | 21.651 | 21.651 | 21.651 | 21.651 | 40.235 | 40.235 | 40.235 | 40.235 | 83.042 | 83.042 | 83.042 | 83.042 | 78.895 | 78.895 | 78.895 | 78.895 | 117.66 | 117.66 | 117.66 | 117.66 | 282.719 | 282.719 | 282.719 | 282.719 |
Kosten van de omzet
| 4,648.058 | 2,463.308 | 3,918.09 | 2,114.425 | 6,540.081 | 3,366.178 | 3,575.228 | 1,978.344 | 5,435.987 | 2,802.466 | 6,644.597 | 3,298.5 | 3,855.568 | 1,927.784 | 4,221.352 | 2,110.676 | 2,209.84 | 1,104.92 | 4,973.411 | 2,486.706 | 3,614.66 | 1,807.33 | 1,727.876 | 1,727.876 | 1,791.389 | 1,791.389 | 2,545.895 | 2,545.895 | 1,375.073 | 1,375.073 | 3,188.36 | 3,188.36 | 1,469.657 | 1,469.657 | 2,029.299 | 2,029.299 | 801.641 | 801.641 | 1,792.187 | 1,792.187 | 586.255 | 586.255 | 1,493.854 | 1,493.854 | 737.846 | 737.846 | 1,010.578 | 1,010.578 | 759.238 | 759.238 | 759.238 | 909.589 | 909.589 | 909.589 | 909.589 | 258.021 | 258.021 | 258.021 | 258.021 | 240.914 | 240.914 | 240.914 | 240.914 | 236.376 | 236.376 | 236.376 | 236.376 | 93.024 | 93.024 | 93.024 | 93.024 | 59.815 | 59.815 | 59.815 | 59.815 | 43.503 | 43.503 | 43.503 | 43.503 | 10.708 | 10.708 | 10.708 | 10.708 | 30.535 | 30.535 | 30.535 | 30.535 | 79.708 | 79.708 | 79.708 | 79.708 | 74.252 | 74.252 | 74.252 | 74.252 | 91.169 | 91.169 | 91.169 | 91.169 | 204.759 | 204.759 | 204.759 | 204.759 |
Brutowinst
| 375.193 | 48.318 | 369.544 | 29.392 | 1,803.024 | 805.375 | 206.091 | -87.684 | 847.223 | 339.14 | 1,315.202 | 681.4 | 1,070.271 | 535.136 | 767.168 | 383.584 | 463.286 | 231.643 | 687.479 | 343.74 | 1,985.881 | 992.941 | 761.033 | 761.033 | 1,185.115 | 1,185.115 | 1,233.924 | 1,233.924 | 812.862 | 812.862 | 705.993 | 705.993 | 424.163 | 424.163 | 519.246 | 519.246 | 276.448 | 276.448 | 370.123 | 370.123 | 243.253 | 243.253 | 391.87 | 391.87 | 329.358 | 329.358 | 344.823 | 344.823 | 317.376 | 317.376 | 317.376 | 422.731 | 422.731 | 422.731 | 422.731 | 156.682 | 156.682 | 156.682 | 156.682 | 70.126 | 70.126 | 70.126 | 70.126 | 55.201 | 55.201 | 55.201 | 55.201 | 14.778 | 14.778 | 14.778 | 14.778 | 15.956 | 15.956 | 15.956 | 15.956 | 14.328 | 14.328 | 14.328 | 14.328 | 10.944 | 10.944 | 10.944 | 10.944 | 9.7 | 9.7 | 9.7 | 9.7 | 3.334 | 3.334 | 3.334 | 3.334 | 4.644 | 4.644 | 4.644 | 4.644 | 26.492 | 26.492 | 26.492 | 26.492 | 77.961 | 77.961 | 77.961 | 77.961 |
Brutowinstmarge
| 0.075 | 0.019 | 0.086 | 0.014 | 0.216 | 0.193 | 0.055 | -0.046 | 0.135 | 0.108 | 0.165 | 0.171 | 0.217 | 0.217 | 0.154 | 0.154 | 0.173 | 0.173 | 0.121 | 0.121 | 0.355 | 0.355 | 0.306 | 0.306 | 0.398 | 0.398 | 0.326 | 0.326 | 0.372 | 0.372 | 0.181 | 0.181 | 0.224 | 0.224 | 0.204 | 0.204 | 0.256 | 0.256 | 0.171 | 0.171 | 0.293 | 0.293 | 0.208 | 0.208 | 0.309 | 0.309 | 0.254 | 0.254 | 0.295 | 0.295 | 0.295 | 0.317 | 0.317 | 0.317 | 0.317 | 0.378 | 0.378 | 0.378 | 0.378 | 0.225 | 0.225 | 0.225 | 0.225 | 0.189 | 0.189 | 0.189 | 0.189 | 0.137 | 0.137 | 0.137 | 0.137 | 0.211 | 0.211 | 0.211 | 0.211 | 0.248 | 0.248 | 0.248 | 0.248 | 0.505 | 0.505 | 0.505 | 0.505 | 0.241 | 0.241 | 0.241 | 0.241 | 0.04 | 0.04 | 0.04 | 0.04 | 0.059 | 0.059 | 0.059 | 0.059 | 0.225 | 0.225 | 0.225 | 0.225 | 0.276 | 0.276 | 0.276 | 0.276 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 139.717 | 139.717 | 178.338 | 178.338 | 115.992 | 115.992 | 149.106 | 149.106 | 142.098 | 142.098 | 242.92 | 242.92 | 104.823 | 104.823 | 282.946 | 282.946 | 87.196 | 87.196 | 186.256 | 186.256 | 97.288 | 97.288 | 141.543 | 141.543 | 105.389 | 105.389 | 145.028 | 145.028 | 93.058 | 93.058 | 125.471 | 125.471 | 86.481 | 86.481 | 174.465 | 174.465 | 81.332 | 81.332 | 145.95 | 145.95 | 82.158 | 82.158 | 149.263 | 149.263 | 74.86 | 74.86 | 76.092 | 76.092 | 73.324 | 73.324 | 73.324 | 74.186 | 74.186 | 74.186 | 74.186 | 36.024 | 36.024 | 36.024 | 36.024 | 21.237 | 21.237 | 21.237 | 21.237 | 18.273 | 18.273 | 18.273 | 18.273 | 14.826 | 14.826 | 14.826 | 14.826 | 7.542 | 7.542 | 7.542 | 7.542 | 10.94 | 10.94 | 10.94 | 10.94 | 7.693 | 7.693 | 7.693 | 7.693 | 19.708 | 19.708 | 19.708 | 19.708 | 30.762 | 30.762 | 30.762 | 30.762 | 51.429 | 51.429 | 51.429 | 51.429 | 35.67 | 35.67 | 35.67 | 35.67 | 71.069 | 71.069 | 71.069 | 71.069 |
Verkoop- en marketingkosten
| 126.924 | 126.924 | 125.46 | 125.46 | 82.665 | 82.665 | 114.223 | 114.223 | 83.028 | 83.028 | 156.603 | 156.603 | 77.608 | 77.608 | 86.17 | 86.17 | 41.764 | 41.764 | 93.132 | 93.132 | 27.886 | 27.886 | 55.801 | 55.801 | 31.952 | 31.952 | 55.564 | 55.564 | 37.221 | 37.221 | 72.639 | 72.639 | 36.41 | 36.41 | 113.467 | 113.467 | 32.132 | 32.132 | 118.447 | 118.447 | 26.046 | 26.046 | 57.502 | 57.502 | 34.952 | 34.952 | 45.477 | 45.477 | 37.545 | 37.545 | 37.545 | 37.072 | 37.072 | 37.072 | 37.072 | 15.255 | 15.255 | 15.255 | 15.255 | 5.719 | 5.719 | 5.719 | 5.719 | 10.116 | 10.116 | 10.116 | 10.116 | 5.868 | 5.868 | 5.868 | 5.868 | 3.508 | 3.508 | 3.508 | 3.508 | 2.938 | 2.938 | 2.938 | 2.938 | 0 | 0 | 0 | 0 | 2.858 | 2.858 | 2.858 | 2.858 | 1.18 | 1.18 | 1.18 | 1.18 | 0.959 | 0.959 | 0.959 | 0.959 | 2.278 | 2.278 | 2.278 | 2.278 | 1.647 | 1.647 | 1.647 | 1.647 |
Verkoop-, algemene en administratieve kosten
| 782.746 | 391.373 | 754.499 | 390.793 | 395.211 | 198.492 | 352.661 | 259.122 | 599.294 | 228.76 | 746.128 | 401.938 | 377.87 | 186.835 | 763.244 | 377.117 | 279.044 | 128.224 | 558.18 | 276.442 | 270.22 | 126.204 | 197.791 | 197.791 | 140.152 | 140.152 | 200.592 | 200.592 | 130.279 | 130.279 | 198.11 | 198.11 | 122.89 | 122.89 | 287.932 | 287.932 | 113.464 | 113.464 | 264.397 | 264.397 | 108.204 | 108.204 | 206.764 | 206.764 | 109.812 | 109.812 | 121.569 | 121.569 | 110.868 | 110.868 | 110.868 | 111.258 | 111.258 | 111.258 | 111.258 | 51.279 | 51.279 | 51.279 | 51.279 | 26.955 | 26.955 | 26.955 | 26.955 | 28.388 | 28.388 | 28.388 | 28.388 | 20.694 | 20.694 | 20.694 | 20.694 | 11.05 | 11.05 | 11.05 | 11.05 | 13.878 | 13.878 | 13.878 | 13.878 | -10.8 | -10.8 | -10.8 | -10.8 | 22.566 | 22.566 | 22.566 | 22.566 | 31.942 | 31.942 | 31.942 | 31.942 | 52.389 | 52.389 | 52.389 | 52.389 | 37.947 | 37.947 | 37.947 | 37.947 | 72.716 | 72.716 | 72.716 | 72.716 |
Overige kosten
| 0 | 0 | -310.76 | 0 | -192.274 | 0 | -550.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.325 | -0.325 | -0.325 | -0.325 | -0.646 | -0.646 | -0.646 | -0.646 | -1.091 | -1.091 | -1.091 | -1.091 | -8.907 | -8.907 | -8.907 | -8.907 | -10.25 | -10.25 | -10.25 | -10.25 | -3.642 | -3.642 | -3.642 | -3.642 | -4.989 | -4.989 | -4.989 | -4.989 | -18.597 | -18.597 | -18.597 | -18.597 | 0 | 0 | 0 | 0 | -96.852 | -96.852 | -96.852 | -96.852 | -0.628 | -0.628 | -0.628 | -0.628 | -0.692 | -0.692 | -0.692 | -0.692 | 3.825 | 3.825 | 3.825 | 3.825 | -22.152 | -22.152 | -22.152 | -22.152 | -5.823 | -5.823 | -5.823 | -5.823 | 0 | 0 | 0 | 0 | 0.023 | 0.023 | 0.023 | 0.023 | -1.23 | -1.23 | -1.23 | -1.23 | -6.265 | -6.265 | -6.265 | -6.265 | -8.879 | -8.879 | -8.879 | -8.879 | -9.574 | -9.574 | -9.574 | -9.574 |
Bedrijfskosten
| 391.373 | 391.373 | 1,065.259 | 413.367 | 587.485 | 217.433 | 903.064 | 578.373 | 599.294 | 229.361 | 746.128 | 523.429 | 377.87 | 234.12 | 763.244 | 249.361 | 279.044 | 64.829 | 558.18 | 230.85 | 270.22 | 98.635 | 177.133 | 177.133 | 97.624 | 97.624 | 202.318 | 202.318 | 101.537 | 101.537 | 131.468 | 131.468 | 102.007 | 102.007 | 221.535 | 221.535 | 53.358 | 53.358 | 115.359 | 115.359 | 71.384 | 71.384 | 107.662 | 107.662 | 86.596 | 86.596 | 103.161 | 103.161 | 92.272 | 92.272 | 92.272 | 111.258 | 111.258 | 111.258 | 111.258 | -45.573 | -45.573 | -45.573 | -45.573 | 26.327 | 26.327 | 26.327 | 26.327 | 27.697 | 27.697 | 27.697 | 27.697 | 24.519 | 24.519 | 24.519 | 24.519 | -11.102 | -11.102 | -11.102 | -11.102 | 8.055 | 8.055 | 8.055 | 8.055 | -10.8 | -10.8 | -10.8 | -10.8 | 22.589 | 22.589 | 22.589 | 22.589 | 30.712 | 30.712 | 30.712 | 30.712 | 46.124 | 46.124 | 46.124 | 46.124 | 29.068 | 29.068 | 29.068 | 29.068 | 63.142 | 63.142 | 63.142 | 63.142 |
Bedrijfsresultaat
| -607.682 | -343.055 | -695.715 | -361.401 | 1,215.539 | 606.883 | -696.973 | -346.806 | 247.929 | 110.38 | 569.074 | 279.463 | 692.401 | 348.301 | 3.924 | 6.467 | 184.242 | 103.419 | 129.299 | 67.298 | 1,715.661 | 866.737 | 563.242 | 563.242 | 1,044.963 | 1,044.963 | 1,033.332 | 1,033.332 | 682.583 | 682.583 | 507.884 | 507.884 | 301.273 | 301.273 | 231.315 | 231.315 | 162.984 | 162.984 | 105.727 | 105.727 | 135.049 | 135.049 | 185.106 | 185.106 | 219.546 | 219.546 | 223.254 | 223.254 | 204.299 | 204.299 | 204.299 | 320.607 | 320.607 | 320.607 | 320.607 | 184.586 | 184.586 | 184.586 | 184.586 | 50.196 | 50.196 | 50.196 | 50.196 | 53.053 | 53.053 | 53.053 | 53.053 | -9.741 | -9.741 | -9.741 | -9.741 | 27.058 | 27.058 | 27.058 | 27.058 | 6.273 | 6.273 | 6.273 | 6.273 | 21.744 | 21.744 | 21.744 | 21.744 | -12.889 | -12.889 | -12.889 | -12.889 | -27.378 | -27.378 | -27.378 | -27.378 | -82.012 | -82.012 | -82.012 | -82.012 | 7.105 | 7.105 | 7.105 | 7.105 | 25.587 | 25.587 | 25.587 | 25.587 |
Bedrijfsresultaat ratio
| -0.121 | -0.137 | -0.162 | -0.169 | 0.146 | 0.145 | -0.184 | -0.183 | 0.039 | 0.035 | 0.071 | 0.07 | 0.141 | 0.141 | 0.001 | 0.003 | 0.069 | 0.077 | 0.023 | 0.024 | 0.306 | 0.31 | 0.226 | 0.226 | 0.351 | 0.351 | 0.273 | 0.273 | 0.312 | 0.312 | 0.13 | 0.13 | 0.159 | 0.159 | 0.091 | 0.091 | 0.151 | 0.151 | 0.049 | 0.049 | 0.163 | 0.163 | 0.098 | 0.098 | 0.206 | 0.206 | 0.165 | 0.165 | 0.19 | 0.19 | 0.19 | 0.241 | 0.241 | 0.241 | 0.241 | 0.445 | 0.445 | 0.445 | 0.445 | 0.161 | 0.161 | 0.161 | 0.161 | 0.182 | 0.182 | 0.182 | 0.182 | -0.09 | -0.09 | -0.09 | -0.09 | 0.357 | 0.357 | 0.357 | 0.357 | 0.108 | 0.108 | 0.108 | 0.108 | 1.004 | 1.004 | 1.004 | 1.004 | -0.32 | -0.32 | -0.32 | -0.32 | -0.33 | -0.33 | -0.33 | -0.33 | -1.04 | -1.04 | -1.04 | -1.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.091 | 0.091 | 0.091 | 0.091 |
Totaal overige inkomsten en kosten netto
| -318.825 | -163.371 | -91.678 | -92.218 | -128.603 | -91.483 | 83.474 | -300.042 | -8.538 | 25.089 | 74.502 | -60.732 | -56.289 | -35.065 | 404.448 | 192.144 | 213.587 | 102.175 | 286.323 | 136.363 | 137.116 | 59.652 | 54.016 | 54.016 | 69.487 | 69.487 | 7.561 | 7.561 | 55.418 | 55.418 | 110.509 | 110.509 | 79.081 | 79.081 | 101.601 | 101.601 | 90.802 | 90.802 | 155.224 | 155.224 | 48.088 | 48.088 | 105.814 | 105.814 | 2.166 | 2.166 | -51.499 | -51.499 | -7.689 | -7.689 | -7.689 | 32.56 | 32.56 | 32.56 | 32.56 | 19.996 | 19.996 | 19.996 | 19.996 | 6.581 | 6.581 | 6.581 | 6.581 | -3.12 | -3.12 | -3.12 | -3.12 | 49.979 | 49.979 | 49.979 | 49.979 | -0.237 | -0.237 | -0.237 | -0.237 | -0.146 | -0.146 | -0.146 | -0.146 | -0.346 | -0.346 | -0.346 | -0.346 | 3.59 | 3.59 | 3.59 | 3.59 | -6.679 | -6.679 | -6.679 | -6.679 | -13.689 | -13.689 | -13.689 | -13.689 | -5.029 | -5.029 | -5.029 | -5.029 | -0.078 | -0.078 | -0.078 | -0.078 |
Inkomen voor belasting
| -926.507 | -506.426 | -787.393 | -453.619 | 1,086.936 | 515.4 | -613.499 | -646.847 | 239.391 | 135.469 | 643.576 | 218.731 | 636.112 | 313.236 | 408.372 | 198.611 | 397.829 | 205.595 | 415.622 | 203.661 | 1,852.777 | 926.389 | 617.258 | 617.258 | 1,114.45 | 1,114.45 | 1,040.893 | 1,040.893 | 738.001 | 738.001 | 618.392 | 618.392 | 380.354 | 380.354 | 332.916 | 332.916 | 253.785 | 253.785 | 260.95 | 260.95 | 183.137 | 183.137 | 290.92 | 290.92 | 221.712 | 221.712 | 171.755 | 171.755 | 196.61 | 196.61 | 196.61 | 353.166 | 353.166 | 353.166 | 353.166 | 204.582 | 204.582 | 204.582 | 204.582 | 56.777 | 56.777 | 56.777 | 56.777 | 49.933 | 49.933 | 49.933 | 49.933 | 40.238 | 40.238 | 40.238 | 40.238 | 26.821 | 26.821 | 26.821 | 26.821 | 6.127 | 6.127 | 6.127 | 6.127 | 21.398 | 21.398 | 21.398 | 21.398 | -9.299 | -9.299 | -9.299 | -9.299 | -34.056 | -34.056 | -34.056 | -34.056 | -95.701 | -95.701 | -95.701 | -95.701 | 2.076 | 2.076 | 2.076 | 2.076 | 25.509 | 25.509 | 25.509 | 25.509 |
Inkomen voor belasting ratio
| -0.184 | -0.202 | -0.184 | -0.212 | 0.13 | 0.124 | -0.162 | -0.342 | 0.038 | 0.043 | 0.081 | 0.055 | 0.129 | 0.127 | 0.082 | 0.08 | 0.149 | 0.154 | 0.073 | 0.072 | 0.331 | 0.331 | 0.248 | 0.248 | 0.374 | 0.374 | 0.275 | 0.275 | 0.337 | 0.337 | 0.159 | 0.159 | 0.201 | 0.201 | 0.131 | 0.131 | 0.235 | 0.235 | 0.121 | 0.121 | 0.221 | 0.221 | 0.154 | 0.154 | 0.208 | 0.208 | 0.127 | 0.127 | 0.183 | 0.183 | 0.183 | 0.265 | 0.265 | 0.265 | 0.265 | 0.493 | 0.493 | 0.493 | 0.493 | 0.183 | 0.183 | 0.183 | 0.183 | 0.171 | 0.171 | 0.171 | 0.171 | 0.373 | 0.373 | 0.373 | 0.373 | 0.354 | 0.354 | 0.354 | 0.354 | 0.106 | 0.106 | 0.106 | 0.106 | 0.988 | 0.988 | 0.988 | 0.988 | -0.231 | -0.231 | -0.231 | -0.231 | -0.41 | -0.41 | -0.41 | -0.41 | -1.213 | -1.213 | -1.213 | -1.213 | 0.018 | 0.018 | 0.018 | 0.018 | 0.09 | 0.09 | 0.09 | 0.09 |
Belastingkosten
| 37.099 | 18.55 | 211.588 | 105.794 | 437.661 | 218.831 | 116.682 | 58.341 | 220.785 | 110.393 | 202.343 | 101.172 | 229.784 | 114.892 | 210.958 | 105.479 | 160.112 | 80.056 | 149.086 | 74.543 | 758.43 | 379.215 | 378.398 | 378.398 | 479.739 | 479.739 | 692.653 | 692.653 | 361.841 | 361.841 | 350.25 | 350.25 | 149.907 | 149.907 | 192.822 | 192.822 | 84.076 | 84.076 | 126.644 | 126.644 | 99.478 | 99.478 | 121.035 | 121.035 | 103.699 | 103.699 | 74.426 | 74.426 | 89.233 | 89.233 | 89.233 | 160.221 | 160.221 | 160.221 | 160.221 | 52.391 | 52.391 | 52.391 | 52.391 | 17.919 | 17.919 | 17.919 | 17.919 | 17.737 | 17.737 | 17.737 | 17.737 | 0.363 | 0.363 | 0.363 | 0.363 | 0.36 | 0.36 | 0.36 | 0.36 | -0.911 | -0.911 | -0.911 | -0.911 | 0.244 | 0.244 | 0.244 | 0.244 | 0.024 | 0.024 | 0.024 | 0.024 | 0.091 | 0.091 | 0.091 | 0.091 | 3.486 | 3.486 | 3.486 | 3.486 | 0.598 | 0.598 | 0.598 | 0.598 | 8.12 | 8.12 | 8.12 | 8.12 |
Nettowinst
| -1,044.489 | -522.245 | -1,127.211 | -563.606 | 111.693 | 55.847 | -1,452.761 | -726.381 | 90.293 | 45.147 | 27.803 | 13.902 | 61.406 | 30.703 | 58.072 | 29.036 | 54.298 | 27.149 | 128.587 | 64.293 | 814.102 | 407.051 | 110.842 | 110.842 | 356.641 | 356.641 | 158.745 | 158.745 | 197.712 | 197.712 | 127.487 | 127.487 | 128.542 | 128.542 | 20.957 | 20.957 | 118.122 | 118.122 | 125.921 | 125.921 | 86.665 | 86.665 | 169.264 | 169.264 | 69.152 | 69.152 | 67.934 | 67.934 | 107.377 | 107.377 | 107.377 | 192.946 | 192.946 | 192.946 | 192.946 | 152.191 | 152.191 | 152.191 | 152.191 | 38.858 | 38.858 | 38.858 | 38.858 | 32.196 | 32.196 | 32.196 | 32.196 | 39.875 | 39.875 | 39.875 | 39.875 | 26.461 | 26.461 | 26.461 | 26.461 | 7.037 | 7.037 | 7.037 | 7.037 | 21.154 | 21.154 | 21.154 | 21.154 | -9.322 | -9.322 | -9.322 | -9.322 | -34.147 | -34.147 | -34.147 | -34.147 | -99.187 | -99.187 | -99.187 | -99.187 | 1.479 | 1.479 | 1.479 | 1.479 | 17.389 | 17.389 | 17.389 | 17.389 |
Nettowinstmarge
| -0.208 | -0.208 | -0.263 | -0.263 | 0.013 | 0.013 | -0.384 | -0.384 | 0.014 | 0.014 | 0.003 | 0.003 | 0.012 | 0.012 | 0.012 | 0.012 | 0.02 | 0.02 | 0.023 | 0.023 | 0.145 | 0.145 | 0.045 | 0.045 | 0.12 | 0.12 | 0.042 | 0.042 | 0.09 | 0.09 | 0.033 | 0.033 | 0.068 | 0.068 | 0.008 | 0.008 | 0.11 | 0.11 | 0.058 | 0.058 | 0.104 | 0.104 | 0.09 | 0.09 | 0.065 | 0.065 | 0.05 | 0.05 | 0.1 | 0.1 | 0.1 | 0.145 | 0.145 | 0.145 | 0.145 | 0.367 | 0.367 | 0.367 | 0.367 | 0.125 | 0.125 | 0.125 | 0.125 | 0.11 | 0.11 | 0.11 | 0.11 | 0.37 | 0.37 | 0.37 | 0.37 | 0.349 | 0.349 | 0.349 | 0.349 | 0.122 | 0.122 | 0.122 | 0.122 | 0.977 | 0.977 | 0.977 | 0.977 | -0.232 | -0.232 | -0.232 | -0.232 | -0.411 | -0.411 | -0.411 | -0.411 | -1.257 | -1.257 | -1.257 | -1.257 | 0.013 | 0.013 | 0.013 | 0.013 | 0.062 | 0.062 | 0.062 | 0.062 |
WPA (Winst Per Aandeel)
| -0.31 | -0.16 | -0.34 | -0.17 | 0.033 | 0.017 | -0.43 | -0.22 | 0.027 | 0.014 | 0.008 | 0.004 | 0.018 | 0.009 | 0.017 | 0.009 | 0.016 | 0.008 | 0.038 | 0.019 | 0.24 | 0.12 | 0.033 | 0.033 | 0.11 | 0.11 | 0.047 | 0.047 | 0.059 | 0.059 | 0.038 | 0.038 | 0.038 | 0.038 | 0.006 | 0.006 | 0.035 | 0.035 | 0.038 | 0.038 | 0.026 | 0.026 | 0.051 | 0.051 | 0.021 | 0.021 | 0.02 | 0.02 | 0.032 | 0.032 | 0.032 | 0.058 | 0.058 | 0.058 | 0.058 | 0.055 | 0.055 | 0.055 | 0.055 | 0.024 | 0.024 | 0.024 | 0.024 | 0.036 | 0.036 | 0.036 | 0.036 | 0.052 | 0.052 | 0.052 | 0.052 | 0.034 | 0.034 | 0.034 | 0.034 | 0.009 | 0.009 | 0.009 | 0.009 | 0.027 | 0.027 | 0.027 | 0.027 | -0.012 | -0.012 | -0.012 | -0.012 | -0.044 | -0.044 | -0.044 | -0.044 | -0.13 | -0.13 | -0.13 | -0.13 | 0.002 | 0.002 | 0.002 | 0.002 | 0.023 | 0.023 | 0.023 | 0.023 |
Verwaterde WPA
| -0.31 | -0.16 | -0.34 | -0.17 | 0.033 | 0.017 | -0.43 | -0.22 | 0.027 | 0.014 | 0.008 | 0.004 | 0.018 | 0.009 | 0.017 | 0.009 | 0.016 | 0.008 | 0.038 | 0.019 | 0.24 | 0.12 | 0.033 | 0.033 | 0.11 | 0.11 | 0.047 | 0.047 | 0.059 | 0.059 | 0.038 | 0.038 | 0.038 | 0.038 | 0.006 | 0.006 | 0.035 | 0.035 | 0.038 | 0.038 | 0.026 | 0.026 | 0.051 | 0.051 | 0.021 | 0.021 | 0.02 | 0.02 | 0.032 | 0.032 | 0.032 | 0.058 | 0.058 | 0.058 | 0.058 | 0.055 | 0.055 | 0.055 | 0.055 | 0.024 | 0.024 | 0.024 | 0.024 | 0.036 | 0.036 | 0.036 | 0.036 | 0.052 | 0.052 | 0.052 | 0.052 | 0.034 | 0.034 | 0.034 | 0.034 | 0.009 | 0.009 | 0.009 | 0.009 | 0.027 | 0.027 | 0.027 | 0.027 | -0.012 | -0.012 | -0.012 | -0.012 | -0.044 | -0.044 | -0.044 | -0.044 | -0.13 | -0.13 | -0.13 | -0.13 | 0.002 | 0.002 | 0.002 | 0.002 | 0.023 | 0.023 | 0.023 | 0.023 |
EBITDA
| -619.835 | -338.396 | -540.416 | -353.943 | 1,347.745 | 614.61 | -523.521 | -338.895 | 333.557 | 125.469 | 787.332 | 294.24 | 710.692 | 361.154 | 461.537 | 17.594 | 453.241 | 111.845 | 426.342 | 75.367 | 1,893.56 | 871.05 | 565.115 | 565.115 | 1,047.224 | 1,047.224 | 1,034.945 | 1,034.945 | 684.572 | 684.572 | 509.237 | 509.237 | 303.581 | 303.581 | 233.706 | 233.706 | 165.558 | 165.558 | 108.424 | 108.424 | 138.199 | 138.199 | 188.026 | 188.026 | 222.523 | 222.523 | 226.423 | 226.423 | 207.166 | 207.166 | 207.166 | 322.48 | 322.48 | 322.48 | 322.48 | 185.567 | 185.567 | 185.567 | 185.567 | 51.102 | 51.102 | 51.102 | 51.102 | 53.885 | 53.885 | 53.885 | 53.885 | 40.238 | 40.238 | 40.238 | 40.238 | 26.821 | 26.821 | 26.821 | 26.821 | 6.127 | 6.127 | 6.127 | 6.127 | 21.398 | 21.398 | 21.398 | 21.398 | -7.696 | -7.696 | -7.696 | -7.696 | -32.197 | -32.197 | -32.197 | -32.197 | -80.367 | -80.367 | -80.367 | -80.367 | 8.917 | 8.917 | 8.917 | 8.917 | 36.79 | 36.79 | 36.79 | 36.79 |
EBITDA ratio
| -0.123 | -0.135 | -0.159 | -0.165 | 0.148 | 0.147 | -0.18 | -0.179 | 0.044 | 0.04 | 0.075 | 0.074 | 0.146 | 0.147 | 0.005 | 0.007 | 0.075 | 0.084 | 0.026 | 0.027 | 0.308 | 0.311 | 0.227 | 0.227 | 0.352 | 0.352 | 0.274 | 0.274 | 0.313 | 0.313 | 0.131 | 0.131 | 0.16 | 0.16 | 0.092 | 0.092 | 0.154 | 0.154 | 0.05 | 0.05 | 0.167 | 0.167 | 0.1 | 0.1 | 0.209 | 0.209 | 0.167 | 0.167 | 0.192 | 0.192 | 0.192 | 0.242 | 0.242 | 0.242 | 0.242 | 0.447 | 0.447 | 0.447 | 0.447 | 0.164 | 0.164 | 0.164 | 0.164 | 0.185 | 0.185 | 0.185 | 0.185 | 0.373 | 0.373 | 0.373 | 0.373 | 0.354 | 0.354 | 0.354 | 0.354 | 0.106 | 0.106 | 0.106 | 0.106 | 0.988 | 0.988 | 0.988 | 0.988 | -0.191 | -0.191 | -0.191 | -0.191 | -0.388 | -0.388 | -0.388 | -0.388 | -1.019 | -1.019 | -1.019 | -1.019 | 0.076 | 0.076 | 0.076 | 0.076 | 0.13 | 0.13 | 0.13 | 0.13 |