Daewoo Engineering & Construction Co., Ltd.
KRX:047040.KS
3705 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
| 2024 Q3 | 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
| 2,547,800 | 2,821,467.567 | 2,487,337.157 | 2,778,178.849 | 2,990,107.87 | 3,271,396.7 | 2,608,117.446 | 3,208,335.573 | 2,520,510.829 | 2,440,885.164 | 2,249,481.566 | 2,438,732.508 | 2,100,121.747 | 2,207,390.634 | 1,938,962.791 | 2,291,402.287 | 1,896,270.053 | 1,963,206.648 | 1,985,826.748 | 2,309,293.369 | 2,080,855.481 | 2,230,829.301 | 2,030,874.071 | 2,260,263.048 | 2,728,502.574 | 2,963,903.387 | 2,652,824.836 | 2,914,601.9 | 3,098,039.753 | 3,114,054.064 | 2,640,144.771 | 2,689,894.348 | 2,817,732.667 | 3,028,401.462 | 2,569,901.62 | 2,599,028.765 | 2,565,345.273 | 2,577,575.115 | 2,193,785.153 | 2,677,476.128 | 2,606,308.854 | 2,545,879.539 | 2,165,358.178 | 2,166,358.755 | 2,019,634.558 | 2,326,916.141 | 2,269,286.185 | 2,154,158.296 | 2,234,696.562 | 2,196,561.912 | 1,638,015.99 | 2,127,140.162 | 1,527,221.957 | 1,758,839.536 | 1,606,389.889 | 0 | 1,482,703.653 | 1,805,814.037 | 1,638,318.717 | 0 | 1,758,910.628 | 1,791,102.266 | 1,540,943.451 | 0 | 1,545,050.087 | 1,709,799.852 | 1,302,671.376 | 0 | 1,465,718.168 | 1,594,971.074 | 1,371,042.269 |
| Kosten van de omzet
| 0 | 2,536,847.431 | 2,266,206.749 | 2,492,293.46 | 2,694,237.408 | 2,938,286.925 | 2,321,328.621 | 2,831,919.154 | 2,186,397.341 | 2,232,468.497 | 1,914,734.763 | 2,088,677.346 | 1,860,455.552 | 1,898,253.765 | 1,598,956.44 | 1,907,297.064 | 1,687,356.118 | 1,772,964.552 | 1,768,796.941 | 2,120,735.022 | 1,869,408.733 | 1,988,983.499 | 1,817,671.173 | 2,075,061.684 | 2,441,628.519 | 2,684,150.068 | 2,374,545.767 | 2,927,235.294 | 2,884,666.144 | 2,792,561.125 | 2,330,651.232 | 3,226,937.78 | 2,571,765.809 | 2,799,234.625 | 2,412,936.115 | 2,450,304.449 | 2,333,247.558 | 2,381,792.266 | 2,042,372.393 | 2,484,974.735 | 2,439,800.032 | 2,369,981.417 | 1,936,629.199 | 2,471,647.143 | 1,805,068.353 | 2,102,494.779 | 2,062,983.886 | 1,944,043.391 | 2,028,285.06 | 1,986,368.591 | 1,445,159.872 | 1,949,099.96 | 1,382,698.036 | 1,561,742.148 | 1,443,225.188 | 0 | 1,521,631.815 | 1,671,959.694 | 1,495,991.173 | 0 | 1,621,485.751 | 1,651,001.608 | 1,418,529.759 | 0 | 1,368,574.796 | 1,503,523.456 | 1,153,007.685 | 0 | 1,235,084.217 | 1,361,877.685 | 1,163,675.411 |
| Brutowinst
| 2,547,800 | 284,620.135 | 221,130.407 | 285,885.389 | 295,870.462 | 333,109.775 | 286,788.825 | 376,416.419 | 334,113.488 | 208,416.667 | 334,746.804 | 350,055.161 | 239,666.195 | 309,136.869 | 340,006.351 | 384,105.223 | 208,913.935 | 190,242.096 | 217,029.807 | 188,558.347 | 211,446.748 | 241,845.802 | 213,202.898 | 185,201.364 | 286,874.055 | 279,753.319 | 278,279.069 | -12,633.394 | 213,373.609 | 321,492.939 | 309,493.539 | -537,043.432 | 245,966.858 | 229,166.837 | 156,965.505 | 148,724.316 | 232,097.715 | 195,782.849 | 151,412.76 | 192,501.393 | 166,508.822 | 175,898.122 | 228,728.979 | -305,288.388 | 214,566.205 | 224,421.362 | 206,302.299 | 210,114.905 | 206,411.502 | 210,193.321 | 192,856.118 | 178,040.202 | 144,523.921 | 197,097.388 | 163,164.701 | 0 | -38,928.162 | 133,854.343 | 142,327.544 | 0 | 137,424.877 | 140,100.658 | 122,413.692 | 0 | 176,475.291 | 206,276.396 | 149,663.691 | 0 | 230,633.951 | 233,093.389 | 207,366.858 |
| Brutowinstmarge
| 1 | 0.101 | 0.089 | 0.103 | 0.099 | 0.102 | 0.11 | 0.117 | 0.133 | 0.085 | 0.149 | 0.144 | 0.114 | 0.14 | 0.175 | 0.168 | 0.11 | 0.097 | 0.109 | 0.082 | 0.102 | 0.108 | 0.105 | 0.082 | 0.105 | 0.094 | 0.105 | -0.004 | 0.069 | 0.103 | 0.117 | -0.2 | 0.087 | 0.076 | 0.061 | 0.057 | 0.09 | 0.076 | 0.069 | 0.072 | 0.064 | 0.069 | 0.106 | -0.141 | 0.106 | 0.096 | 0.091 | 0.098 | 0.092 | 0.096 | 0.118 | 0.084 | 0.095 | 0.112 | 0.102 | 0 | -0.026 | 0.074 | 0.087 | 0 | 0.078 | 0.078 | 0.079 | 0 | 0.114 | 0.121 | 0.115 | 0 | 0.157 | 0.146 | 0.151 |
| Onderzoek- en ontwikkelingskosten
| 0 | 22,476 | 16,649 | 9,352 | 2,524 | 2,740 | 2,612 | 4,663 | 3,934 | 3,609 | 3,546 | 5,607 | 3,414 | 3,104 | 2,796 | 3,825 | 3,746 | 3,547 | 2,787 | 3,120 | 2,647 | 4,577 | 3,424 | 3,780 | 2,903 | 3,499 | 2,485 | 3,286 | 2,631 | 2,537 | 2,648 | 3,530 | 3,287 | 3,448 | 3,693 | 3,292 | 4,876 | 2,836 | 3,353 | 3,386 | 3,187 | 3,130 | 2,980 | 4,163 | 3,667 | 4,879 | 3,411 | 4,399 | 4,699 | 4,499 | 3,626 | 5,662 | 2,890 | 4,715 | 5,949 | 0 | 7,991 | 4,946 | 4,983 | 0 | 4,055 | 3,883 | 4,106 | 0 | 4,102 | 5,578 | 5,482 | 0 | 3,612 | 3,675 | 4,608 |
| Algemene en administratieve kosten
| 0 | 170,803.651 | 100,086.506 | 26,034.849 | 105,624.71 | 115,433.83 | 110,111.507 | 35,773.345 | 33,266.802 | 40,415 | 24,783.714 | 39,965.298 | 32,894.572 | 35,538.303 | 18,414.919 | 25,856.111 | 30,939.98 | 27,923.262 | 19,469.187 | 26,726.521 | 23,097.006 | 42,056.905 | 21,585.288 | 25,919.514 | 23,800.445 | 34,522.634 | 20,977.468 | 30,807.149 | 24,477.641 | 36,339.945 | 12,212 | 31,158.937 | 27,929.025 | 27,138.695 | 15,645.367 | 39,787.632 | 18,401.43 | 16,425.53 | 12,967.298 | 42,384.986 | 15,878.823 | 17,743 | 15,523.251 | 50,094.124 | 18,716.95 | 20,093 | 17,305 | 46,931.457 | 15,074.365 | 27,928.911 | 17,940 | 53,672.167 | 14,299.93 | 17,697.442 | 15,737.233 | 0 | 27,406.177 | 24,381.498 | 20,677.113 | 0 | 29,482 | 27,897.311 | 16,366.522 | 0 | 26,677.631 | 20,223.036 | 15,288.69 | 0 | 15,472.607 | 30,530.253 | 26,655.411 |
| Verkoop- en marketingkosten
| 0 | 96 | -9,771 | 7,100 | 6,210 | 6,348 | 5,841 | 7,127 | 10,861 | 8,130 | 7,846 | 10,726 | 10,589 | 8,210 | 5,198 | 7,357 | 5,879 | 8,400 | 5,525 | 4,265 | 7,046 | 10,347 | 9,759 | 10,447 | 9,805 | 9,524 | 14,218 | 12,881 | 10,651 | 9,547 | 12,144 | 18,381 | 7,848 | 13,999 | 10,442 | 10,447 | 8,523 | 11,009 | 9,983 | 12,147 | 8,243 | 11,809 | 11,281 | 10,099 | 8,638 | 13,534 | 10,002 | 15,783 | 15,247 | 17,892 | 8,876 | 11,399 | 14,547 | 18,740 | 5,526 | 0 | 6,169 | 4,883 | 6,694 | 0 | 9,310 | 10,348 | 8,355 | 0 | 7,861 | 9,209 | 10,374 | 0 | 10,882 | 10,785 | 0 |
| Verkoop-, algemene en administratieve kosten
| 0 | 170,899.651 | 90,315.506 | 206,669.849 | 105,624.71 | 115,433.83 | 110,111.507 | 42,900.345 | 44,127.802 | 48,545 | 32,629.714 | 50,691.298 | 43,483.572 | 43,748.303 | 23,612.919 | 33,213.111 | 36,818.98 | 36,323.262 | 24,994.187 | 30,991.521 | 30,143.006 | 52,403.905 | 31,344.288 | 36,366.514 | 33,605.445 | 44,046.634 | 35,195.468 | 43,688.149 | 35,128.641 | 45,886.945 | 24,356 | 49,539.937 | 35,777.025 | 41,137.695 | 26,087.367 | 50,234.632 | 26,924.43 | 27,434.53 | 22,950.298 | 54,531.986 | 24,121.823 | 29,552 | 26,804.251 | 60,193.124 | 27,354.95 | 33,627 | 27,307 | 62,714.457 | 30,321.365 | 45,820.911 | 26,816 | 65,071.167 | 28,846.93 | 36,437.442 | 21,263.233 | 0 | 33,575.177 | 29,264.498 | 27,371.113 | 0 | 38,792 | 38,245.311 | 24,721.522 | 0 | 34,538.631 | 29,432.036 | 25,662.69 | 0 | 26,354.607 | 41,315.253 | 26,655.411 |
| Overige kosten
| -2,485,500 | -5,129 | -2,372,500 | 20,173.483 | -211,249.42 | -230,867.66 | 885 | 142,616 | 88,924 | 83,244 | 72,909 | -29,995.481 | 7,270.106 | -3,807.027 | -6,747.971 | 6,166.708 | 15,041.061 | 6,943.633 | -44,610.259 | 103,237.105 | 5,930.496 | 3,208.211 | -9,834.586 | 87,941.644 | -20,838.392 | -47,149.306 | 1,325.209 | -1,634.677 | 31,322.504 | -13,497.689 | 4,577.374 | -265,312.372 | -28,000.806 | -26,976.937 | -48,897.937 | -2,602.005 | -53,155.174 | 17,607.202 | -20,479.281 | -57,704.125 | -75,083.364 | -29,371 | -15,396.041 | -404,539.564 | -11,024.81 | -105,874.413 | -6,570.3 | 95,719.376 | 80,657.517 | 5,951.742 | 6,410.038 | 47,571.156 | -22,256.837 | 8,919.217 | 20,178.699 | 0 | -180,628.418 | -30,680.527 | -12,641.136 | 0 | -17,418.923 | -17,482.465 | -1,085.249 | 0 | 85,332.543 | -13,509.956 | 1,024.253 | 0 | 21,020.387 | 1,010.216 | 26,228.846 |
| Bedrijfskosten
| 2,485,500 | 198,504.651 | 106,964.506 | 216,021.849 | -105,624.71 | -115,433.83 | 113,608.507 | 190,179.345 | 136,985.802 | 135,398 | 109,084.714 | 188,274.298 | 157,408.572 | 124,368.303 | 113,515.919 | 155,600.111 | 111,635.98 | 99,860.262 | 95,415.187 | 140,332.521 | 125,483.006 | 138,998.905 | 111,648.288 | 140,312.514 | 95,405.445 | 118,064.634 | 96,253.468 | 138,884.149 | 99,751.641 | 75,679.945 | 88,384.592 | 194,343.937 | 148,317.025 | 123,206.695 | 96,430.367 | 87,813.632 | 112,064.43 | 91,524.53 | 93,181.298 | 103,468.986 | 72,699.823 | 62,127.782 | 98,368.251 | 263,539.124 | 110,342.95 | 119,526.311 | 91,257.5 | 162,832.833 | 115,677.882 | 56,271.653 | 133,107.927 | 118,304.323 | 102,145.674 | 26,019.449 | 66,478.504 | 0 | 91,339.177 | 87,136.498 | 84,072.113 | 0 | 83,870.511 | 89,640.311 | 68,419.522 | 0 | 78,844.631 | 70,031.036 | 89,984.69 | 0 | 69,295.607 | 75,177.253 | 80,351.411 |
| Bedrijfsresultaat
| 62,300 | 86,115.485 | 114,165.901 | 69,863.539 | 190,245.752 | 217,675.945 | 176,677.317 | 183,848.602 | 205,489.685 | 86,453.665 | 221,287.089 | 204,351.864 | 112,287.623 | 192,304.566 | 229,369.432 | 253,270.112 | 102,919.955 | 81,119.834 | 120,947.62 | 44,777.826 | 118,999.742 | 101,747.897 | 98,535.61 | 93,550.849 | 191,468.61 | 161,688.684 | 182,025.601 | -151,517.542 | 113,621.969 | 245,812.994 | 221,108.946 | -731,387.369 | 97,649.833 | 105,960.142 | 60,535.139 | 60,910.685 | 120,033.284 | 104,258.319 | 58,231.463 | 89,032.407 | 93,808.998 | 113,770.341 | 130,360.728 | -568,827.511 | 104,223.254 | 104,895.051 | 115,044.799 | 99,660.072 | 69,452.62 | 126,505.667 | 50,068.191 | 11,260.878 | 80,880.247 | 157,432.938 | 73,738.197 | 0 | -130,267.339 | 46,717.845 | 58,255.431 | 0 | 53,554.366 | 50,460.347 | 53,994.17 | 0 | 97,630.66 | 136,245.359 | 59,679 | 0 | 161,338.345 | 157,916.136 | 127,015.447 |
| Bedrijfsresultaat ratio
| 0.024 | 0.031 | 0.046 | 0.025 | 0.064 | 0.067 | 0.068 | 0.057 | 0.082 | 0.035 | 0.098 | 0.084 | 0.053 | 0.087 | 0.118 | 0.111 | 0.054 | 0.041 | 0.061 | 0.019 | 0.057 | 0.046 | 0.049 | 0.041 | 0.07 | 0.055 | 0.069 | -0.052 | 0.037 | 0.079 | 0.084 | -0.272 | 0.035 | 0.035 | 0.024 | 0.023 | 0.047 | 0.04 | 0.027 | 0.033 | 0.036 | 0.045 | 0.06 | -0.263 | 0.052 | 0.045 | 0.051 | 0.046 | 0.031 | 0.058 | 0.031 | 0.005 | 0.053 | 0.09 | 0.046 | 0 | -0.088 | 0.026 | 0.036 | 0 | 0.03 | 0.028 | 0.035 | 0 | 0.063 | 0.08 | 0.046 | 0 | 0.11 | 0.099 | 0.093 |
| Totaal overige inkomsten en kosten netto
| -3,500 | 12,203.463 | 24,530.879 | 87,333.376 | -44,869.777 | 92,577.914 | -46,771.091 | -11,083.061 | 32,624.399 | -18,290.018 | 13,167.226 | -12,769.873 | -116,483.612 | 1,972.789 | -29,179.886 | -59,436.892 | -35,893.443 | -17,137.943 | -47,905.51 | -5,687.054 | -12,906.248 | 11,707.302 | -24,430.1 | -10,785.118 | -47,847.301 | -56,020.551 | -33,622.478 | -50,558.343 | 1,873.663 | -68,291.416 | 1,590.885 | -350,694.48 | -51,896.33 | -61,403.064 | -79,900.769 | -28,589.938 | -91,148.176 | -27,604.159 | -27,301.945 | -74,188.222 | -91,458.445 | -70,365.347 | -34,777.195 | -438,952.569 | -39,694.546 | -42,125.685 | -74,287.451 | -12,868.45 | -29,767.778 | -63,572.344 | -17,529.259 | -73,469.693 | -23,297.424 | -32,149.593 | -30,944.841 | 0 | -240,076.493 | -109,947.856 | -52,706.436 | 0 | -39,024.57 | 155,247.679 | -33,544.192 | 0 | 50,572.104 | -46,331.301 | 14,392.594 | 0 | 35,589.671 | 12,881.836 | 37,853.514 |
| Inkomen voor belasting
| 58,800 | 98,318.948 | 138,696.78 | 157,196.915 | 145,375.975 | 310,253.859 | 129,906.226 | 172,765.541 | 238,114.085 | 68,163.647 | 234,454.316 | 91,158.597 | 123,182.583 | 186,741.355 | 197,310.546 | 169,068.22 | 61,384.512 | 73,243.892 | 73,709.111 | 42,538.772 | 73,057.494 | 114,554.199 | 77,124.51 | 34,103.732 | 143,621.309 | 105,668.134 | 148,403.123 | -202,075.886 | 115,495.631 | 177,521.578 | 222,699.832 | -1,082,081.849 | 45,753.503 | 44,557.078 | -19,365.631 | 32,320.745 | 28,885.109 | 76,654.16 | 30,929.517 | 14,844.185 | 2,350.554 | 43,404.993 | 95,583.533 | -1,007,780.081 | 64,528.709 | 62,769.366 | 40,757.348 | 34,413.622 | 60,965.842 | 90,349.324 | 42,218.932 | -13,733.813 | 19,080.823 | 138,928.346 | 65,741.356 | 0 | -370,343.832 | -63,230.011 | 5,548.995 | 0 | 14,529.796 | 205,708.026 | 20,449.978 | 0 | 148,202.764 | 89,914.059 | 74,071.595 | 0 | 196,928.015 | 170,797.972 | 164,868.961 |
| Inkomen voor belasting ratio
| 0.023 | 0.035 | 0.056 | 0.057 | 0.049 | 0.095 | 0.05 | 0.054 | 0.094 | 0.028 | 0.104 | 0.037 | 0.059 | 0.085 | 0.102 | 0.074 | 0.032 | 0.037 | 0.037 | 0.018 | 0.035 | 0.051 | 0.038 | 0.015 | 0.053 | 0.036 | 0.056 | -0.069 | 0.037 | 0.057 | 0.084 | -0.402 | 0.016 | 0.015 | -0.008 | 0.012 | 0.011 | 0.03 | 0.014 | 0.006 | 0.001 | 0.017 | 0.044 | -0.465 | 0.032 | 0.027 | 0.018 | 0.016 | 0.027 | 0.041 | 0.026 | -0.006 | 0.012 | 0.079 | 0.041 | 0 | -0.25 | -0.035 | 0.003 | 0 | 0.008 | 0.115 | 0.013 | 0 | 0.096 | 0.053 | 0.057 | 0 | 0.134 | 0.107 | 0.12 |
| Belastingkosten
| 18,500 | 38,742.634 | 44,920.349 | 50,171.713 | 35,460.265 | 106,202.563 | 31,652.934 | 61,146.134 | 63,764.306 | 19,742.132 | 60,834.777 | -17,459.783 | 33,756.059 | 47,721.104 | 49,449.199 | 56,770.54 | 5,403.176 | 20,859.829 | 11,768.466 | 20,818.702 | 25,557.219 | 31,961.575 | 27,697.907 | 2,563.047 | 75,938.118 | 18,938.769 | 37,025.932 | -48,156.757 | 26,251.684 | 46,872.825 | 30,779.774 | -266,686.821 | 2,845.597 | 7,799.54 | -167.93 | 9,878.228 | 8,161.739 | -1,428.69 | 10,140.885 | 10,298.846 | 4,028.034 | 12,954.763 | 26,791.435 | -173,728.944 | 18,191.282 | 24,276.155 | 9,572.854 | 1,700.363 | 20,319.003 | 21,375.656 | 11,523.769 | -26,708.826 | 11,361.64 | 34,582.399 | 17,227.575 | 0 | -86,360.032 | -85,705.093 | 2,617.79 | 0 | -1,737.755 | 44,598.909 | 9,052.369 | 0 | 23,892.277 | 25,286.719 | 22,008.817 | 0 | 55,805.598 | 51,681.122 | 43,082.152 |
| Nettowinst
| 40,300 | 94,687.634 | 88,364.467 | 106,659.345 | 108,524.83 | 199,463.689 | 97,062.375 | 110,346.66 | 171,371.563 | 48,796.621 | 173,492.068 | 108,527.596 | 89,170.188 | 139,059.524 | 147,927.212 | 113,011.815 | 56,359.769 | 52,570.531 | 61,869.26 | 21,724.392 | 47,562.362 | 82,894.222 | 56,434.501 | 31,584.556 | 67,908.011 | 87,634.89 | 111,559.002 | -153,794.646 | 89,490.677 | 131,140.063 | 192,101.034 | -797,066.917 | 43,105.723 | 36,864.213 | -18,749.874 | 22,209.057 | 20,911.775 | 79,511.782 | 20,659.69 | 7,538.897 | -1,374.051 | 30,095.722 | 68,542.407 | -833,880.6 | 46,536.078 | 38,673.833 | 30,863.627 | 34,058.179 | 42,870.722 | 69,065.955 | 30,906.698 | 16,373.67 | 7,771.495 | 104,385.42 | 48,543.666 | 0 | -283,983.8 | 22,475.082 | 2,931.204 | 0 | 16,267.551 | 161,109.117 | 11,397.609 | 0 | 124,310.487 | 64,627.34 | 52,062.778 | 0 | 141,122.417 | 119,116.85 | 121,786.808 |
| Nettowinstmarge
| 0.016 | 0.034 | 0.036 | 0.038 | 0.036 | 0.061 | 0.037 | 0.034 | 0.068 | 0.02 | 0.077 | 0.045 | 0.042 | 0.063 | 0.076 | 0.049 | 0.03 | 0.027 | 0.031 | 0.009 | 0.023 | 0.037 | 0.028 | 0.014 | 0.025 | 0.03 | 0.042 | -0.053 | 0.029 | 0.042 | 0.073 | -0.296 | 0.015 | 0.012 | -0.007 | 0.009 | 0.008 | 0.031 | 0.009 | 0.003 | -0.001 | 0.012 | 0.032 | -0.385 | 0.023 | 0.017 | 0.014 | 0.016 | 0.019 | 0.031 | 0.019 | 0.008 | 0.005 | 0.059 | 0.03 | 0 | -0.192 | 0.012 | 0.002 | 0 | 0.009 | 0.09 | 0.007 | 0 | 0.08 | 0.038 | 0.04 | 0 | 0.096 | 0.075 | 0.089 |
| WPA (Winst Per Aandeel)
| 98.08 | 230.45 | 215.06 | 259.58 | 264.12 | 485.45 | 236.23 | 268.56 | 417 | 119 | 422 | 264.35 | 217 | 338 | 360 | 275.04 | 137 | 128 | 151 | 52.87 | 116 | 202 | 137 | 76.87 | 165 | 213 | 272 | -374.39 | 218 | 319 | 468 | -1,939.87 | 104.98 | 89.66 | -45.36 | 54.05 | 51 | 194 | 50 | 18.35 | -3 | 73 | 167 | -2,040.35 | 113 | 94 | 75 | 82.89 | 104 | 168 | 75 | 39.85 | 19 | 254 | 118 | 0 | -887 | 70 | 9 | 0 | 51 | 503 | 36 | 0 | 388 | 202 | 161 | 0 | 415.93 | 351 | 358.95 |
| Verwaterde WPA
| 97.96 | 230.16 | 214.79 | 259.58 | 263.8 | 484.85 | 235.93 | 268.56 | 416.56 | 118.61 | 421.72 | 264.35 | 216 | 338 | 360 | 275.04 | 137 | 128 | 150 | 52.87 | 116 | 201 | 137 | 76.87 | 165 | 213 | 271 | -374.3 | 218 | 319 | 467 | -1,939.87 | 104.98 | 89.66 | -45.36 | 54.05 | 51 | 193 | 50 | 18.35 | -3 | 73 | 167 | -2,029.47 | 113 | 94 | 75 | 82.89 | 104 | 168 | 75 | 39.85 | 19 | 254 | 118 | 0 | -887 | 70 | 9 | 0 | 51 | 502 | 35 | 0 | 387 | 201 | 160 | 0 | 415.93 | 349 | 358.95 |
| EBITDA
| 62,300 | 116,676.485 | 146,130.901 | 102,381.539 | 295,870.462 | 333,109.775 | 286,788.825 | 216,565.602 | 263,985.289 | 125,833.038 | 268,599.032 | 136,089.254 | 146,578.499 | 231,153.223 | 243,082.394 | 275,438.027 | 139,655.346 | 133,636.265 | 113,303.607 | 167,123.509 | 112,770.813 | 176,009.1 | 143,902.103 | 172,001.279 | 196,168.179 | 145,425.787 | 213,451.226 | -126,659.879 | 175,644.981 | 256,631.509 | 272,299.223 | -999,000.768 | 122,158.503 | 96,718.13 | 46,964.238 | 81,701.786 | 77,347.109 | 133,103.686 | 73,977.911 | 76,082.629 | 49,430.465 | 122,177.935 | 148,033.253 | -956,054.272 | 111,592.988 | 23,879.882 | 120,872.261 | 75,709.474 | 112,431.399 | 167,687.874 | 95,700.431 | 95,810.771 | 33,811.872 | 212,530.956 | 142,506.745 | 0 | -286,296.528 | 15,600.557 | 77,304.816 | 0 | 86,636.42 | 250,777.522 | 89,336.362 | 0 | 226,094.33 | 158,927.239 | 104,410.351 | 0 | 227,434.823 | 198,880.138 | 194,937 |
| EBITDA ratio
| 0.024 | 0.041 | 0.059 | 0.037 | 0.099 | 0.102 | 0.11 | 0.068 | 0.105 | 0.052 | 0.119 | 0.056 | 0.07 | 0.105 | 0.125 | 0.12 | 0.074 | 0.068 | 0.057 | 0.072 | 0.054 | 0.079 | 0.071 | 0.076 | 0.072 | 0.049 | 0.08 | -0.043 | 0.057 | 0.082 | 0.103 | -0.371 | 0.043 | 0.032 | 0.018 | 0.031 | 0.03 | 0.052 | 0.034 | 0.028 | 0.019 | 0.048 | 0.068 | -0.441 | 0.055 | 0.01 | 0.053 | 0.035 | 0.05 | 0.076 | 0.058 | 0.045 | 0.022 | 0.121 | 0.089 | 0 | -0.193 | 0.009 | 0.047 | 0 | 0.049 | 0.14 | 0.058 | 0 | 0.146 | 0.093 | 0.08 | 0 | 0.155 | 0.125 | 0.142 |