Tian Teck Land Limited
HKEX:0266.HK
2.18 (HKD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 75.555 | 75.555 | 165.085 | 76.724 | 161.884 | 75.802 | 161.549 | 79.137 | 148.333 | 73.07 | 166.016 | 82.105 | 200.645 | 98.435 | 252.765 | 124.006 | 302.09 | 147.193 | 312.784 | 152.835 | 153.689 | 153.689 | 157.676 | 157.676 | 158.409 | 158.409 | 164.4 | 164.4 | 166.469 | 166.469 | 170.254 | 170.254 | 170.78 | 170.78 | 169.492 | 169.492 | 166.589 | 166.589 | 161.863 | 161.863 | 157.36 | 157.36 | 151.22 | 151.22 | 141.581 | 141.581 | 122.171 | 122.171 | 115.495 | 115.495 | 95.658 | 95.658 | 95.658 | 95.658 | 32.013 | 32.013 | 32.013 | 32.013 | 6.442 | 6.442 | 6.442 | 6.442 | 6.569 | 6.569 | 6.569 | 6.569 | 6.569 | 6.569 | 6.569 | 6.569 | 88.214 | 88.214 | 88.214 | 88.214 | 112.046 | 112.046 | 112.046 | 112.046 | 85.96 | 85.96 | 85.96 | 85.96 | 106.016 | 106.016 | 106.016 | 106.016 | 100.779 | 100.779 | 100.779 | 100.779 |
| Kosten van de omzet
| 48.094 | 0 | 48.771 | 0 | 43.334 | 0 | 44.388 | 0 | 45.449 | 0 | 45.62 | 0 | 40.821 | 0 | 55.541 | 23.042 | 46.142 | 23.042 | 46.025 | 21.81 | 21.81 | 21.81 | 21.338 | 21.338 | 21.338 | 21.338 | 20.984 | 20.984 | 20.984 | 20.984 | 20.528 | 20.528 | 20.528 | 20.528 | 20.461 | 20.461 | 20.461 | 20.461 | 17.115 | 17.115 | 17.115 | 17.115 | 17.241 | 17.241 | 17.241 | 17.241 | 16.157 | 16.157 | 16.157 | 16.157 | 20.092 | 20.092 | 20.092 | 20.092 | 10.307 | 10.307 | 10.307 | 10.307 | 4.078 | 4.078 | 4.078 | 4.078 | 4.127 | 4.127 | 4.127 | 4.127 | 4.471 | 4.471 | 4.471 | 4.471 | 29.203 | 29.203 | 29.203 | 29.203 | 36.249 | 36.249 | 36.249 | 36.249 | 28.988 | 28.988 | 28.988 | 28.988 | 34.07 | 34.07 | 34.07 | 34.07 | 34.846 | 34.846 | 34.846 | 34.846 |
| Brutowinst
| 27.461 | 75.555 | 116.314 | 76.724 | 118.55 | 75.802 | 117.161 | 79.137 | 102.884 | 73.07 | 120.396 | 82.105 | 159.824 | 98.435 | 197.224 | 100.964 | 255.948 | 124.151 | 266.759 | 131.025 | 131.879 | 131.879 | 136.338 | 136.338 | 137.071 | 137.071 | 143.417 | 143.417 | 145.486 | 145.486 | 149.726 | 149.726 | 150.252 | 150.252 | 149.031 | 149.031 | 146.128 | 146.128 | 144.748 | 144.748 | 140.245 | 140.245 | 133.979 | 133.979 | 124.34 | 124.34 | 106.014 | 106.014 | 99.339 | 99.339 | 75.566 | 75.566 | 75.566 | 75.566 | 21.706 | 21.706 | 21.706 | 21.706 | 2.364 | 2.364 | 2.364 | 2.364 | 2.442 | 2.442 | 2.442 | 2.442 | 2.098 | 2.098 | 2.098 | 2.098 | 59.011 | 59.011 | 59.011 | 59.011 | 75.797 | 75.797 | 75.797 | 75.797 | 56.972 | 56.972 | 56.972 | 56.972 | 71.947 | 71.947 | 71.947 | 71.947 | 65.932 | 65.932 | 65.932 | 65.932 |
| Brutowinstmarge
| 0.363 | 1 | 0.705 | 1 | 0.732 | 1 | 0.725 | 1 | 0.694 | 1 | 0.725 | 1 | 0.797 | 1 | 0.78 | 0.814 | 0.847 | 0.843 | 0.853 | 0.857 | 0.858 | 0.858 | 0.865 | 0.865 | 0.865 | 0.865 | 0.872 | 0.872 | 0.874 | 0.874 | 0.879 | 0.879 | 0.88 | 0.88 | 0.879 | 0.879 | 0.877 | 0.877 | 0.894 | 0.894 | 0.891 | 0.891 | 0.886 | 0.886 | 0.878 | 0.878 | 0.868 | 0.868 | 0.86 | 0.86 | 0.79 | 0.79 | 0.79 | 0.79 | 0.678 | 0.678 | 0.678 | 0.678 | 0.367 | 0.367 | 0.367 | 0.367 | 0.372 | 0.372 | 0.372 | 0.372 | 0.319 | 0.319 | 0.319 | 0.319 | 0.669 | 0.669 | 0.669 | 0.669 | 0.676 | 0.676 | 0.676 | 0.676 | 0.663 | 0.663 | 0.663 | 0.663 | 0.679 | 0.679 | 0.679 | 0.679 | 0.654 | 0.654 | 0.654 | 0.654 |
| 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 |
| Algemene en administratieve kosten
| 11.449 | 11.449 | 9.859 | 9.859 | 11.395 | 11.395 | 9.818 | 9.818 | 11.32 | 11.32 | 9.675 | 9.675 | 10.566 | 10.566 | 8.32 | 8.32 | 11.101 | 11.101 | 9.085 | 9.085 | 10.844 | 10.844 | 8.926 | 8.926 | 11.895 | 11.895 | 8.628 | 8.628 | 11.095 | 11.095 | 9.121 | 9.121 | 10.989 | 10.989 | 9.693 | 9.693 | 11.954 | 11.954 | 9.784 | 9.784 | 12.626 | 12.626 | 9.099 | 9.099 | 11.762 | 11.762 | 9.162 | 9.162 | 10.062 | 10.062 | 9.212 | 9.212 | 9.212 | 9.212 | 8.93 | 8.93 | 8.93 | 8.93 | 12.266 | 12.266 | 12.266 | 12.266 | 10.016 | 10.016 | 10.016 | 10.016 | 10.61 | 10.61 | 10.61 | 10.61 | 25.98 | 25.98 | 25.98 | 25.98 | 28.06 | 28.06 | 28.06 | 28.06 | 24.36 | 24.36 | 24.36 | 24.36 | 27.976 | 27.976 | 27.976 | 27.976 | 25.437 | 25.437 | 25.437 | 25.437 |
| Verkoop- en marketingkosten
| 0 | 0 | -7.563 | 0 | -9.118 | 0 | -7.659 | 0 | -9.165 | 0 | -7.541 | 0 | -8.396 | 0 | -6.162 | 0 | -8.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | -0.4 | -0.4 | -0.4 | -0.019 | -0.019 | -0.019 | -0.019 | -2.197 | -2.197 | -2.197 | -2.197 | -0.171 | -0.171 | -0.171 | -0.171 | -4.899 | -4.899 | -4.899 | -4.899 | -1.342 | -1.342 | -1.342 | -1.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.143 | 0.143 | 0.143 | 0.143 | 0.18 | 0.18 | 0.18 | 0.18 | 0.159 | 0.159 | 0.159 | 0.159 | 4.521 | 4.521 | 4.521 | 4.521 | 6.586 | 6.586 | 6.586 | 6.586 | 4.804 | 4.804 | 4.804 | 4.804 | 6.19 | 6.19 | 6.19 | 6.19 | 5.613 | 5.613 | 5.613 | 5.613 |
| Verkoop-, algemene en administratieve kosten
| 11.449 | 11.449 | 2.296 | 9.859 | 2.277 | 11.395 | 2.159 | 9.818 | 2.155 | 11.32 | 2.134 | 9.675 | 2.17 | 10.566 | 2.158 | 8.32 | 2.157 | 11.101 | 9.085 | 9.085 | 10.844 | 10.844 | 8.926 | 8.926 | 11.895 | 11.895 | 8.628 | 8.628 | 11.095 | 11.095 | 9.121 | 9.121 | 10.989 | 10.989 | 9.693 | 9.693 | 11.954 | 11.954 | 9.784 | 9.784 | 12.626 | 12.626 | 9.099 | 9.099 | 11.762 | 11.762 | 9.162 | 9.162 | 8.72 | 8.72 | -191.209 | -191.209 | -191.209 | -191.209 | -679.737 | -679.737 | -679.737 | -679.737 | 12.409 | 12.409 | 12.409 | 12.409 | 10.196 | 10.196 | 10.196 | 10.196 | 10.768 | 10.768 | 10.768 | 10.768 | 30.5 | 30.5 | 30.5 | 30.5 | 34.646 | 34.646 | 34.646 | 34.646 | 29.164 | 29.164 | 29.164 | 29.164 | 34.166 | 34.166 | 34.166 | 34.166 | 31.049 | 31.049 | 31.049 | 31.049 |
| Overige kosten
| 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -125.728 | -125.728 | -125.728 | -125.728 | 0 | 0 | 0 | 0 | -63.996 | -63.996 | -63.996 | -63.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bedrijfskosten
| 112.407 | 112.407 | 157.802 | 157.802 | 287.915 | 287.915 | 631.503 | 631.503 | 378.715 | 378.715 | 319.302 | 319.302 | 541.406 | 541.406 | 428.019 | 428.019 | 402.253 | 402.253 | 320.806 | 320.806 | 158.19 | 158.19 | 41.552 | 41.552 | 33.67 | 33.67 | 220.551 | 220.551 | 277.859 | 277.859 | 99.403 | 99.403 | 175.696 | 175.696 | 33.274 | 33.274 | 309.737 | 309.737 | 67.947 | 67.947 | 315.266 | 315.266 | 128.629 | 128.629 | 488.831 | 488.831 | 677.819 | 677.819 | 8.72 | 8.72 | -191.209 | -191.209 | -191.209 | -191.209 | -679.737 | -679.737 | -679.737 | -679.737 | 12.409 | 12.409 | 12.409 | 12.409 | -115.532 | -115.532 | -115.532 | -115.532 | 10.768 | 10.768 | 10.768 | 10.768 | -33.495 | -33.495 | -33.495 | -33.495 | 34.646 | 34.646 | 34.646 | 34.646 | 29.164 | 29.164 | 29.164 | 29.164 | 34.166 | 34.166 | 34.166 | 34.166 | 31.049 | 31.049 | 31.049 | 31.049 |
| Bedrijfsresultaat
| 40.759 | 40.759 | 233.36 | 42.561 | -202.471 | 43.285 | -556.874 | 47.143 | -309.593 | 39.628 | -244.431 | 49.626 | -461.853 | 67.58 | -315.77 | 88.322 | -273.271 | 113.501 | 248.59 | 121.058 | 121.822 | 121.822 | 126.518 | 126.518 | 125.344 | 125.344 | 134.686 | 134.686 | 134.694 | 134.694 | 140.647 | 140.647 | 139.505 | 139.505 | 139.068 | 139.068 | 135.295 | 135.295 | 131.994 | 131.994 | 127.962 | 127.962 | 124.982 | 124.982 | 112.838 | 112.838 | 96.006 | 96.006 | 90.619 | 90.619 | 266.775 | 266.775 | 266.775 | 266.775 | 701.443 | 701.443 | 701.443 | 701.443 | -10.046 | -10.046 | -10.046 | -10.046 | 117.974 | 117.974 | 117.974 | 117.974 | -8.67 | -8.67 | -8.67 | -8.67 | 92.507 | 92.507 | 92.507 | 92.507 | 41.151 | 41.151 | 41.151 | 41.151 | 27.808 | 27.808 | 27.808 | 27.808 | 37.781 | 37.781 | 37.781 | 37.781 | 34.883 | 34.883 | 34.883 | 34.883 |
| Bedrijfsresultaat ratio
| 0.539 | 0.539 | 1.414 | 0.555 | -1.251 | 0.571 | -3.447 | 0.596 | -2.087 | 0.542 | -1.472 | 0.604 | -2.302 | 0.687 | -1.249 | 0.712 | -0.905 | 0.771 | 0.795 | 0.792 | 0.793 | 0.793 | 0.802 | 0.802 | 0.791 | 0.791 | 0.819 | 0.819 | 0.809 | 0.809 | 0.826 | 0.826 | 0.817 | 0.817 | 0.82 | 0.82 | 0.812 | 0.812 | 0.815 | 0.815 | 0.813 | 0.813 | 0.826 | 0.826 | 0.797 | 0.797 | 0.786 | 0.786 | 0.785 | 0.785 | 2.789 | 2.789 | 2.789 | 2.789 | 21.911 | 21.911 | 21.911 | 21.911 | -1.56 | -1.56 | -1.56 | -1.56 | 17.96 | 17.96 | 17.96 | 17.96 | -1.32 | -1.32 | -1.32 | -1.32 | 1.049 | 1.049 | 1.049 | 1.049 | 0.367 | 0.367 | 0.367 | 0.367 | 0.324 | 0.324 | 0.324 | 0.324 | 0.356 | 0.356 | 0.356 | 0.356 | 0.346 | 0.346 | 0.346 | 0.346 |
| Totaal overige inkomsten en kosten netto
| -107.92 | -74.339 | 195.084 | 195.084 | -252.875 | -252.875 | -598.72 | -598.72 | -345.328 | -345.328 | -286.383 | -286.383 | -509.708 | -509.708 | -390.839 | -390.839 | -366.66 | -366.66 | -580.917 | -287.221 | -124.737 | -124.737 | -9.047 | -9.047 | 259.594 | 67.125 | -190.537 | -190.537 | -245.728 | -245.728 | 1.986 | -69.331 | 207.188 | 207.188 | -2.498 | -2.498 | 341.274 | 341.274 | 98.237 | 98.237 | 344.627 | 344.627 | 154.991 | 154.991 | 517.646 | 517.646 | 704.461 | 704.461 | 51.341 | 51.341 | -2.294 | -2.294 | -2.294 | -2.294 | -1.081 | -1.081 | -1.081 | -1.081 | -42.235 | -42.235 | -42.235 | -42.235 | -0.035 | -0.035 | -0.035 | -0.035 | 172.526 | 172.526 | 172.526 | 172.526 | 0.809 | 0.809 | 0.809 | 0.809 | 5.899 | 5.899 | 5.899 | 5.899 | 5.666 | 5.666 | 5.666 | 5.666 | -6.639 | -6.639 | -6.639 | -6.639 | -0.263 | -0.263 | -0.263 | -0.263 |
| Inkomen voor belasting
| -67.161 | -33.581 | 0 | 237.645 | -0 | -209.59 | -0 | -551.578 | -0 | -305.7 | -0 | -236.757 | -0 | -442.128 | -0 | -302.518 | -0 | -253.159 | -332.327 | -166.164 | -2.915 | -2.915 | 117.472 | 117.472 | 192.469 | 192.469 | -55.851 | -55.851 | -111.034 | -111.034 | 71.316 | 71.316 | 346.693 | 346.693 | 136.57 | 136.57 | 476.569 | 476.569 | 230.232 | 230.232 | 472.588 | 472.588 | 279.973 | 279.973 | 630.484 | 630.484 | 800.466 | 800.466 | 141.96 | 141.96 | 264.481 | 264.481 | 264.481 | 264.481 | 700.362 | 700.362 | 700.362 | 700.362 | -52.281 | -52.281 | -52.281 | -52.281 | 117.938 | 117.938 | 117.938 | 117.938 | 163.856 | 163.856 | 163.856 | 163.856 | 93.316 | 93.316 | 93.316 | 93.316 | 47.05 | 47.05 | 47.05 | 47.05 | 33.474 | 33.474 | 33.474 | 33.474 | 31.142 | 31.142 | 31.142 | 31.142 | 34.62 | 34.62 | 34.62 | 34.62 |
| Inkomen voor belasting ratio
| -0.889 | -0.444 | 0 | 3.097 | -0 | -2.765 | -0 | -6.97 | -0 | -4.184 | -0 | -2.884 | -0 | -4.492 | -0 | -2.44 | -0 | -1.72 | -1.062 | -1.087 | -0.019 | -0.019 | 0.745 | 0.745 | 1.215 | 1.215 | -0.34 | -0.34 | -0.667 | -0.667 | 0.419 | 0.419 | 2.03 | 2.03 | 0.806 | 0.806 | 2.861 | 2.861 | 1.422 | 1.422 | 3.003 | 3.003 | 1.851 | 1.851 | 4.453 | 4.453 | 6.552 | 6.552 | 1.229 | 1.229 | 2.765 | 2.765 | 2.765 | 2.765 | 21.877 | 21.877 | 21.877 | 21.877 | -8.116 | -8.116 | -8.116 | -8.116 | 17.955 | 17.955 | 17.955 | 17.955 | 24.944 | 24.944 | 24.944 | 24.944 | 1.058 | 1.058 | 1.058 | 1.058 | 0.42 | 0.42 | 0.42 | 0.42 | 0.389 | 0.389 | 0.389 | 0.389 | 0.294 | 0.294 | 0.294 | 0.294 | 0.344 | 0.344 | 0.344 | 0.344 |
| Belastingkosten
| 12.625 | 6.313 | 0 | 6.712 | -0 | 6.92 | -0 | 7.691 | -0 | 6.421 | -0 | 8.278 | -0 | 11.096 | -0 | 14.382 | -0 | 19.258 | 39.318 | 19.659 | 19.932 | 19.932 | 20.675 | 20.675 | 20.486 | 20.486 | 22.246 | 22.246 | 22.213 | 22.213 | 23.148 | 23.148 | 22.951 | 22.951 | 23.024 | 23.024 | 22.403 | 22.403 | 21.861 | 21.861 | 21.243 | 21.243 | 20.75 | 20.75 | 18.841 | 18.841 | 15.982 | 15.982 | 25.526 | 25.526 | 2.056 | 2.056 | 2.056 | 2.056 | 115.511 | 115.511 | 115.511 | 115.511 | -8.826 | -8.826 | -8.826 | -8.826 | 12.711 | 12.711 | 12.711 | 12.711 | 27.888 | 27.888 | 27.888 | 27.888 | 16.38 | 16.38 | 16.38 | 16.38 | 7.079 | 7.079 | 7.079 | 7.079 | 2.726 | 2.726 | 2.726 | 2.726 | 6.383 | 6.383 | 6.383 | 6.383 | 5.737 | 5.737 | 5.737 | 5.737 |
| Nettowinst
| -19.814 | -19.814 | 474.732 | 116.68 | 474.732 | -101.236 | 474.732 | -278.437 | 474.732 | -154.797 | 474.732 | -122.216 | 474.732 | -230.927 | 474.732 | -157.885 | 474.732 | -136.636 | -186.853 | -93.427 | -11.806 | -11.806 | 48.641 | 48.641 | 89.911 | 89.911 | -35.848 | -35.848 | -71.579 | -71.579 | 26.273 | 26.273 | 162.089 | 162.089 | 57.394 | 57.394 | 235.043 | 235.043 | 104.955 | 104.955 | 230.629 | 230.629 | 134.424 | 134.424 | 315.254 | 315.254 | 397.596 | 397.596 | 62.725 | 62.725 | 160.27 | 160.27 | 160.27 | 160.27 | 296.19 | 296.19 | 296.19 | 296.19 | -21.598 | -21.598 | -21.598 | -21.598 | 105.228 | 105.228 | 105.228 | 105.228 | 135.968 | 135.968 | 135.968 | 135.968 | 76.936 | 76.936 | 76.936 | 76.936 | 39.971 | 39.971 | 39.971 | 39.971 | 30.748 | 30.748 | 30.748 | 30.748 | 24.759 | 24.759 | 24.759 | 24.759 | 28.883 | 28.883 | 28.883 | 28.883 |
| Nettowinstmarge
| -0.262 | -0.262 | 2.876 | 1.521 | 2.933 | -1.336 | 2.939 | -3.518 | 3.2 | -2.118 | 2.86 | -1.489 | 2.366 | -2.346 | 1.878 | -1.273 | 1.571 | -0.928 | -0.597 | -0.611 | -0.077 | -0.077 | 0.308 | 0.308 | 0.568 | 0.568 | -0.218 | -0.218 | -0.43 | -0.43 | 0.154 | 0.154 | 0.949 | 0.949 | 0.339 | 0.339 | 1.411 | 1.411 | 0.648 | 0.648 | 1.466 | 1.466 | 0.889 | 0.889 | 2.227 | 2.227 | 3.254 | 3.254 | 0.543 | 0.543 | 1.675 | 1.675 | 1.675 | 1.675 | 9.252 | 9.252 | 9.252 | 9.252 | -3.353 | -3.353 | -3.353 | -3.353 | 16.02 | 16.02 | 16.02 | 16.02 | 20.698 | 20.698 | 20.698 | 20.698 | 0.872 | 0.872 | 0.872 | 0.872 | 0.357 | 0.357 | 0.357 | 0.357 | 0.358 | 0.358 | 0.358 | 0.358 | 0.234 | 0.234 | 0.234 | 0.234 | 0.287 | 0.287 | 0.287 | 0.287 |
| WPA (Winst Per Aandeel)
| -0.084 | -0.042 | 474,731,824 | 0.25 | 474,731,824 | -0.21 | 474,731,824 | -0.59 | 1 | -0.33 | 1 | -0.26 | 1 | -0.49 | 1 | -0.33 | 1 | -0.29 | -0.39 | -0.2 | -0.025 | -0.025 | 0.1 | 0.1 | 0.19 | 0.19 | -0.076 | -0.076 | -0.15 | -0.15 | 0.055 | 0.055 | 0.34 | 0.34 | 0.12 | 0.12 | 0.5 | 0.5 | 0.22 | 0.22 | 0.49 | 0.49 | 0.28 | 0.28 | 0.66 | 0.66 | 0.84 | 0.84 | 0.13 | 0.13 | 0.34 | 0.34 | 0.34 | 0.34 | 0.62 | 0.62 | 0.62 | 0.62 | -0.046 | -0.046 | -0.046 | -0.046 | 0.22 | 0.22 | 0.22 | 0.22 | 0.29 | 0.29 | 0.29 | 0.29 | 0.16 | 0.16 | 0.16 | 0.16 | 0.082 | 0.082 | 0.082 | 0.082 | 0.063 | 0.063 | 0.063 | 0.063 | 0.054 | 0.054 | 0.054 | 0.054 | 0.061 | 0.061 | 0.061 | 0.061 |
| Verwaterde WPA
| -0.084 | -0.042 | 378,692,000 | 0.25 | -514,941,000 | -0.21 | -1,200,680,000 | -0.59 | 1 | -0.33 | 1 | -0.26 | 1 | -0.49 | 1 | -0.33 | 1 | -0.29 | -0.39 | -0.2 | -0.025 | -0.025 | 0.1 | 0.1 | 0.19 | 0.19 | -0.076 | -0.076 | -0.15 | -0.15 | 0.055 | 0.055 | 0.34 | 0.34 | 0.12 | 0.12 | 0.5 | 0.5 | 0.22 | 0.22 | 0.49 | 0.49 | 0.28 | 0.28 | 0.66 | 0.66 | 0.84 | 0.84 | 0.13 | 0.13 | 0.34 | 0.34 | 0.34 | 0.34 | 0.62 | 0.62 | 0.62 | 0.62 | -0.046 | -0.046 | -0.046 | -0.046 | 0.22 | 0.22 | 0.22 | 0.22 | 0.29 | 0.29 | 0.29 | 0.29 | 0.16 | 0.16 | 0.16 | 0.16 | 0.082 | 0.082 | 0.082 | 0.082 | 0.063 | 0.063 | 0.063 | 0.063 | 0.054 | 0.054 | 0.054 | 0.054 | 0.061 | 0.061 | 0.061 | 0.061 |
| EBITDA
| 96.348 | -54.26 | 13.423 | 80.831 | 13.84 | -137.601 | 15.381 | -317.889 | 12.842 | -188.004 | 16.555 | -163.564 | 22.192 | -287.411 | 28.763 | -231.825 | -230.879 | -230.879 | 250.775 | -194.825 | -113.696 | -113.696 | -57.203 | -57.203 | -14.947 | -14.947 | -148.289 | -148.289 | -184.06 | -184.06 | -91.226 | -91.226 | 45.535 | 45.535 | -58.651 | -58.651 | 122.151 | 122.151 | -5.179 | -5.179 | 123.91 | 123.91 | 30.192 | 30.192 | 221.257 | 221.257 | 317.572 | 317.572 | 90.649 | 90.649 | 166.284 | 166.284 | 166.284 | 166.284 | 415.009 | 415.009 | 415.009 | 415.009 | -28.405 | -28.405 | -28.405 | -28.405 | 120.003 | 120.003 | 120.003 | 120.003 | 165.929 | 165.929 | 165.929 | 165.929 | 98.757 | 98.757 | 98.757 | 98.757 | 53.029 | 53.029 | 53.029 | 53.029 | 38.416 | 38.416 | 38.416 | 38.416 | 36.837 | 36.837 | 36.837 | 36.837 | 40.786 | 40.786 | 40.786 | 40.786 |
| EBITDA ratio
| 1.275 | -0.718 | 0.081 | 1.054 | 0.085 | -1.815 | 0.095 | -4.017 | 0.087 | -2.573 | 0.1 | -1.992 | 0.111 | -2.92 | 0.114 | -1.869 | 0.127 | -1.569 | 0.802 | -1.275 | -0.74 | -0.74 | -0.363 | -0.363 | -0.094 | -0.094 | -0.902 | -0.902 | -1.106 | -1.106 | -0.536 | -0.536 | 0.267 | 0.267 | -0.346 | -0.346 | 0.733 | 0.733 | -0.032 | -0.032 | 0.787 | 0.787 | 0.2 | 0.2 | 1.563 | 1.563 | 2.599 | 2.599 | 0.785 | 0.785 | 1.738 | 1.738 | 1.738 | 1.738 | 12.964 | 12.964 | 12.964 | 12.964 | -4.41 | -4.41 | -4.41 | -4.41 | 18.269 | 18.269 | 18.269 | 18.269 | 25.259 | 25.259 | 25.259 | 25.259 | 1.12 | 1.12 | 1.12 | 1.12 | 0.473 | 0.473 | 0.473 | 0.473 | 0.447 | 0.447 | 0.447 | 0.447 | 0.347 | 0.347 | 0.347 | 0.347 | 0.405 | 0.405 | 0.405 | 0.405 |