Aceso Life Science Group Limited
HKEX:0474.HK
0.06 (HKD) • At close November 5, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| -11 | -11 | 132 | 16.5 | 163 | 82.5 | 183 | 21 | 167 | 36.5 | 184 | 48.5 | 169 | -125.5 | 227 | 61 | 242.532 | -39.5 | 157.547 | 27 | 33.105 | 33.105 | 54.624 | 54.624 | 57.591 | 57.591 | 67.621 | 67.621 | 42.173 | 42.173 | 17.047 | 17.047 | 18.642 | 18.642 | 2.412 | 2.412 | -3.047 | -3.047 | 0.32 | 0.32 | 8.233 | 8.233 | 4.81 | 4.81 | -30.814 | -30.814 | 30.168 | 30.168 | 35.77 | 35.77 | 30.525 | 30.525 | 30.525 | 30.525 | 24.257 | 24.257 | 24.257 | 24.257 | 41.626 | 41.626 | 41.626 | 41.626 | 44.201 | 44.201 | 44.201 | 44.201 | 39.127 | 39.127 | 39.127 | 39.127 | 37.764 | 37.764 | 37.764 | 37.764 | 32.645 | 32.645 | 32.645 | 32.645 |
| Kosten van de omzet
| 71 | 0 | 90 | 0 | 98 | 26 | 111 | -26 | 129 | 0 | 92 | 0 | 86 | 0 | 98 | 32.262 | 101.657 | 32.262 | 84.292 | 41.544 | 41.544 | 41.544 | 46.073 | 46.073 | 46.073 | 46.073 | 9.181 | 9.181 | 9.181 | 9.181 | -15.45 | -15.45 | -13.855 | -13.855 | -12.813 | -12.813 | -18.272 | -18.272 | -9.761 | -9.761 | -1.847 | -1.847 | 22.601 | 22.601 | 22.601 | 22.601 | 26.59 | 26.59 | 26.59 | 26.59 | 25.768 | 25.768 | 25.768 | 25.768 | 21.41 | 21.41 | 21.41 | 21.41 | 32.14 | 32.14 | 32.14 | 32.14 | 30.293 | 30.293 | 30.293 | 30.293 | 24.694 | 24.694 | 24.694 | 24.694 | 23.323 | 23.323 | 23.323 | 23.323 | 18.69 | 18.69 | 18.69 | 18.69 |
| Brutowinst
| -82 | -11 | 42 | 16.5 | 65 | 56.5 | 72 | 47 | 38 | 36.5 | 92 | 48.5 | 83 | -125.5 | 129 | 28.738 | 140.875 | -71.762 | 73.255 | -14.544 | -8.439 | -8.439 | 8.551 | 8.551 | 11.518 | 11.518 | 58.439 | 58.439 | 32.992 | 32.992 | 32.497 | 32.497 | 32.497 | 32.497 | 15.225 | 15.225 | 15.225 | 15.225 | 10.081 | 10.081 | 10.081 | 10.081 | -17.791 | -17.791 | -53.415 | -53.415 | 3.578 | 3.578 | 9.18 | 9.18 | 4.757 | 4.757 | 4.757 | 4.757 | 2.847 | 2.847 | 2.847 | 2.847 | 9.486 | 9.486 | 9.486 | 9.486 | 13.908 | 13.908 | 13.908 | 13.908 | 14.433 | 14.433 | 14.433 | 14.433 | 14.441 | 14.441 | 14.441 | 14.441 | 13.955 | 13.955 | 13.955 | 13.955 |
| Brutowinstmarge
| 7.455 | 1 | 0.318 | 1 | 0.399 | 0.685 | 0.393 | 2.238 | 0.228 | 1 | 0.5 | 1 | 0.491 | 1 | 0.568 | 0.471 | 0.581 | 1.817 | 0.465 | -0.539 | -0.255 | -0.255 | 0.157 | 0.157 | 0.2 | 0.2 | 0.864 | 0.864 | 0.782 | 0.782 | 1.906 | 1.906 | 1.743 | 1.743 | 6.312 | 6.312 | -4.997 | -4.997 | 31.552 | 31.552 | 1.224 | 1.224 | -3.699 | -3.699 | 1.733 | 1.733 | 0.119 | 0.119 | 0.257 | 0.257 | 0.156 | 0.156 | 0.156 | 0.156 | 0.117 | 0.117 | 0.117 | 0.117 | 0.228 | 0.228 | 0.228 | 0.228 | 0.315 | 0.315 | 0.315 | 0.315 | 0.369 | 0.369 | 0.369 | 0.369 | 0.382 | 0.382 | 0.382 | 0.382 | 0.427 | 0.427 | 0.427 | 0.427 |
| 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 |
| Algemene en administratieve kosten
| 32 | 32 | 30 | 30 | 30.5 | 30.5 | 31 | 31 | 37 | 37 | 36 | 36 | 42.5 | 42.5 | 35 | 35 | 51 | 51 | 42.5 | 42.5 | 59.079 | 59.079 | 50.665 | 50.665 | 49.842 | 49.842 | 50.998 | 50.998 | 40.735 | 40.735 | 25.693 | 25.693 | 27.129 | 27.129 | 17.513 | 17.513 | 17.657 | 17.657 | 20.06 | 20.06 | 20.959 | 20.959 | 18.284 | 18.284 | 10.202 | 10.202 | 17.697 | 17.697 | 18.549 | 18.549 | 19.498 | 19.498 | 19.498 | 19.498 | 7.073 | 7.073 | 7.073 | 7.073 | 7.156 | 7.156 | 7.156 | 7.156 | 7.495 | 7.495 | 7.495 | 7.495 | 7.617 | 7.617 | 7.617 | 7.617 | 7.745 | 7.745 | 7.745 | 7.745 | 5.801 | 5.801 | 5.801 | 5.801 |
| Verkoop- en marketingkosten
| -16 | -0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1 | 1 | 1.5 | 1.5 | 2 | 2 | 5 | 5 | -0.029 | -0.029 | -0.029 | -0.029 | -1.101 | -1.101 | -1.101 | -1.101 | -3.01 | -3.01 | -3.01 | -3.01 | 7.313 | 7.313 | 7.313 | 7.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 0.58 | 0.65 | 0.65 | 0.65 | 0.65 | 0.883 | 0.883 | 1.049 | 1.049 | 1.049 | 1.049 | 0.587 | 0.587 | 0.587 | 0.587 | 0.927 | 0.927 | 0.927 | 0.927 | 1.057 | 1.057 | 1.057 | 1.057 | 0 | 0 | 0 | 0 | 1.073 | 1.073 | 1.073 | 1.073 | 0.957 | 0.957 | 0.957 | 0.957 |
| Verkoop-, algemene en administratieve kosten
| 31.5 | 31.5 | 34 | 30.5 | 13 | 31 | 25 | 32 | 49 | 38.5 | 19 | 38 | 24 | 47.5 | 27 | 54.5 | 27.317 | 52 | 42.5 | 42.5 | 59.079 | 59.079 | 50.665 | 50.665 | 62.323 | 62.323 | 50.998 | 50.998 | 40.735 | 40.735 | 25.693 | 25.693 | 27.129 | 27.129 | 17.513 | 17.513 | 17.657 | 17.657 | 20.06 | 20.06 | 20.959 | 20.959 | 18.284 | 18.284 | 9.553 | 9.553 | 18.347 | 18.347 | 19.432 | 19.432 | 20.547 | 20.547 | 20.547 | 20.547 | 7.66 | 7.66 | 7.66 | 7.66 | 8.083 | 8.083 | 8.083 | 8.083 | 8.552 | 8.552 | 8.552 | 8.552 | 7.617 | 7.617 | 7.617 | 7.617 | 8.817 | 8.817 | 8.817 | 8.817 | 6.757 | 6.757 | 6.757 | 6.757 |
| 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 | -44.642 | -44.642 | -44.642 | -44.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.149 | 1.149 | 1.149 | 1.149 | 4.782 | 4.782 | 4.782 | 4.782 | 1.966 | 1.966 | 1.966 | 1.966 | -3.128 | -3.128 | -3.128 | -3.128 | 1.772 | 1.772 | 1.772 | 1.772 | 1.56 | 1.56 | 1.56 | 1.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bedrijfskosten
| 270 | 270 | 147 | 147 | 186.5 | 186.5 | 23.5 | 23.5 | 260.5 | 260.5 | 102 | 102 | 187.5 | 187.5 | 284.5 | 284.5 | 56 | 56 | 65 | 65 | 47.209 | 47.209 | 280.809 | 280.809 | 237.183 | 237.183 | 157.224 | 157.224 | 1,150.088 | 1,150.088 | 752.503 | 752.503 | 317.373 | 317.373 | 22.995 | 22.995 | 261.236 | 261.236 | 664.587 | 664.587 | 21.613 | 21.613 | 44.735 | 44.735 | 2.224 | 2.224 | 66.998 | 66.998 | 24.213 | 24.213 | 22.512 | 22.512 | 22.512 | 22.512 | 4.532 | 4.532 | 4.532 | 4.532 | 9.854 | 9.854 | 9.854 | 9.854 | 10.112 | 10.112 | 10.112 | 10.112 | 7.617 | 7.617 | 7.617 | 7.617 | 8.817 | 8.817 | 8.817 | 8.817 | 6.757 | 6.757 | 6.757 | 6.757 |
| Bedrijfsresultaat
| -72.5 | -72.5 | -207 | -39.5 | -213 | 7 | -51 | -52 | -287 | 12 | -83 | -80 | 58 | -60 | -434 | -173 | -236.44 | -115 | -120.674 | -56.5 | -64.69 | -64.69 | -40.413 | -40.413 | -51.12 | -51.12 | -31.927 | -31.927 | -16.924 | -16.924 | -8.646 | -8.646 | -8.487 | -8.487 | -15.101 | -15.101 | -20.704 | -20.704 | -19.74 | -19.74 | -12.726 | -12.726 | -13.474 | -13.474 | -12.86 | -12.86 | -15.686 | -15.686 | -15.033 | -15.033 | -17.756 | -17.756 | -17.756 | -17.756 | -1.685 | -1.685 | -1.685 | -1.685 | -0.368 | -0.368 | -0.368 | -0.368 | 3.797 | 3.797 | 3.797 | 3.797 | 6.817 | 6.817 | 6.817 | 6.817 | 5.624 | 5.624 | 5.624 | 5.624 | 7.198 | 7.198 | 7.198 | 7.198 |
| Bedrijfsresultaat ratio
| 6.591 | 6.591 | -1.568 | -2.394 | -1.307 | 0.085 | -0.279 | -2.476 | -1.719 | 0.329 | -0.451 | -1.649 | 0.343 | 0.478 | -1.912 | -2.836 | -0.975 | 2.911 | -0.766 | -2.093 | -1.954 | -1.954 | -0.74 | -0.74 | -0.888 | -0.888 | -0.472 | -0.472 | -0.401 | -0.401 | -0.507 | -0.507 | -0.455 | -0.455 | -6.261 | -6.261 | 6.795 | 6.795 | -61.784 | -61.784 | -1.546 | -1.546 | -2.801 | -2.801 | 0.417 | 0.417 | -0.52 | -0.52 | -0.42 | -0.42 | -0.582 | -0.582 | -0.582 | -0.582 | -0.069 | -0.069 | -0.069 | -0.069 | -0.009 | -0.009 | -0.009 | -0.009 | 0.086 | 0.086 | 0.086 | 0.086 | 0.174 | 0.174 | 0.174 | 0.174 | 0.149 | 0.149 | 0.149 | 0.149 | 0.22 | 0.22 | 0.22 | 0.22 |
| Totaal overige inkomsten en kosten netto
| -208.5 | -208.5 | -0 | -91 | 0 | -111 | 0 | 49.5 | -0 | -236 | -0 | 26.5 | 0 | 122 | -0 | -50.5 | 0 | 19.5 | 39.064 | 18.5 | 50.586 | 50.586 | -185.772 | -185.772 | -128.473 | -128.473 | -57.676 | -57.676 | -1,090.991 | -1,090.991 | -726.81 | -726.81 | 344.502 | 344.502 | 40.508 | 40.508 | 278.893 | 278.893 | 684.647 | 684.647 | -0.654 | -0.654 | -26.451 | -26.451 | -15.73 | -15.73 | -21.145 | -21.145 | -73.652 | -73.652 | -6.397 | -6.397 | -6.397 | -6.397 | -115.321 | -115.321 | -115.321 | -115.321 | -4.967 | -4.967 | -4.967 | -4.967 | 2.941 | 2.941 | 2.941 | 2.941 | 1.766 | 1.766 | 1.766 | 1.766 | 2.19 | 2.19 | 2.19 | 2.19 | 1.502 | 1.502 | 1.502 | 1.502 |
| Inkomen voor belasting
| -281 | -281 | -0 | -130.5 | -0 | -104 | -0 | -2.5 | -0 | -224 | -0 | -53.5 | 0 | 62 | -0 | -223.5 | -0 | -95.5 | -81.61 | -38 | -14.104 | -14.104 | -226.185 | -226.185 | -179.593 | -179.593 | -89.603 | -89.603 | -1,107.915 | -1,107.915 | -735.456 | -735.456 | 336.015 | 336.015 | 25.407 | 25.407 | 258.189 | 258.189 | 664.907 | 664.907 | -13.38 | -13.38 | -39.925 | -39.925 | -28.59 | -28.59 | -36.831 | -36.831 | -88.685 | -88.685 | -24.152 | -24.152 | -24.152 | -24.152 | -117.006 | -117.006 | -117.006 | -117.006 | -5.335 | -5.335 | -5.335 | -5.335 | 6.737 | 6.737 | 6.737 | 6.737 | 8.583 | 8.583 | 8.583 | 8.583 | 7.814 | 7.814 | 7.814 | 7.814 | 8.7 | 8.7 | 8.7 | 8.7 |
| Inkomen voor belasting ratio
| 25.545 | 25.545 | -0 | -7.909 | -0 | -1.261 | 0 | -0.119 | -0 | -6.137 | -0 | -1.103 | 0 | -0.494 | -0 | -3.664 | -0 | 2.418 | -0.518 | -1.407 | -0.426 | -0.426 | -4.141 | -4.141 | -3.118 | -3.118 | -1.325 | -1.325 | -26.271 | -26.271 | -43.143 | -43.143 | 18.025 | 18.025 | 10.534 | 10.534 | -84.735 | -84.735 | 2,081.085 | 2,081.085 | -1.625 | -1.625 | -8.3 | -8.3 | 0.928 | 0.928 | -1.221 | -1.221 | -2.479 | -2.479 | -0.791 | -0.791 | -0.791 | -0.791 | -4.824 | -4.824 | -4.824 | -4.824 | -0.128 | -0.128 | -0.128 | -0.128 | 0.152 | 0.152 | 0.152 | 0.152 | 0.219 | 0.219 | 0.219 | 0.219 | 0.207 | 0.207 | 0.207 | 0.207 | 0.267 | 0.267 | 0.267 | 0.267 |
| Belastingkosten
| 1.5 | 1.5 | -0 | 5.5 | -0 | 2 | -0 | 0.5 | -0 | 9 | -0 | 11.5 | 0 | 7.5 | -0 | 5 | -0 | 11.5 | -11.907 | 6 | 16.847 | 16.847 | 15.124 | 15.124 | 17.52 | 17.52 | 11.209 | 11.209 | 139.504 | 139.504 | 109.443 | 109.443 | 109.928 | 109.928 | 18.507 | 18.507 | 29.832 | 29.832 | 132.075 | 132.075 | 0.128 | 0.128 | 0.551 | 0.551 | 0.086 | 0.086 | 0.086 | 0.086 | 1.003 | 1.003 | 0.009 | 0.009 | 0.009 | 0.009 | 0.346 | 0.346 | 0.346 | 0.346 | 0.383 | 0.383 | 0.383 | 0.383 | 1.192 | 1.192 | 1.192 | 1.192 | 1.57 | 1.57 | 1.57 | 1.57 | 1.113 | 1.113 | 1.113 | 1.113 | 1.154 | 1.154 | 1.154 | 1.154 |
| Nettowinst
| -127.5 | -127.5 | 7,274 | -103.5 | 7,317.282 | -106.5 | 7,321 | -25.5 | 7,387 | -143.5 | 7,026 | -41.5 | 6,932 | 29 | 6,198 | -217 | 6,091.887 | -118.5 | -47.278 | -23.5 | 3.407 | 3.407 | -193.842 | -193.842 | -149.018 | -149.018 | -73.436 | -73.436 | -912.628 | -912.628 | -626.823 | -626.823 | 255.25 | 255.25 | 6.95 | 6.95 | 228.374 | 228.374 | 532.909 | 532.909 | -13.582 | -13.582 | -39.829 | -39.829 | -28.503 | -28.503 | -36.917 | -36.917 | -94.615 | -94.615 | -24.162 | -24.162 | -24.162 | -24.162 | -117.352 | -117.352 | -117.352 | -117.352 | -5.718 | -5.718 | -5.718 | -5.718 | 5.545 | 5.545 | 5.545 | 5.545 | 7.013 | 7.013 | 7.013 | 7.013 | 6.701 | 6.701 | 6.701 | 6.701 | 7.546 | 7.546 | 7.546 | 7.546 |
| Nettowinstmarge
| 11.591 | 11.591 | 55.106 | -6.273 | 44.891 | -1.291 | 40.005 | -1.214 | 44.234 | -3.932 | 38.185 | -0.856 | 41.018 | -0.231 | 27.304 | -3.557 | 25.118 | 3 | -0.3 | -0.87 | 0.103 | 0.103 | -3.549 | -3.549 | -2.588 | -2.588 | -1.086 | -1.086 | -21.64 | -21.64 | -36.77 | -36.77 | 13.692 | 13.692 | 2.881 | 2.881 | -74.95 | -74.95 | 1,667.945 | 1,667.945 | -1.65 | -1.65 | -8.28 | -8.28 | 0.925 | 0.925 | -1.224 | -1.224 | -2.645 | -2.645 | -0.792 | -0.792 | -0.792 | -0.792 | -4.838 | -4.838 | -4.838 | -4.838 | -0.137 | -0.137 | -0.137 | -0.137 | 0.125 | 0.125 | 0.125 | 0.125 | 0.179 | 0.179 | 0.179 | 0.179 | 0.177 | 0.177 | 0.177 | 0.177 | 0.231 | 0.231 | 0.231 | 0.231 |
| WPA (Winst Per Aandeel)
| -0.018 | -0.018 | 7,274,000,000 | -0.014 | 7,317,282,054 | -0.015 | 7,321,000,000 | -0.004 | 1.01 | -0.02 | 1.38 | -0.008 | 0.15 | 0.001 | 1 | -0.035 | 1 | -0.02 | -0.009 | -0.004 | 0.001 | 0.001 | -0.04 | -0.04 | -0.031 | -0.031 | -0.015 | -0.015 | -0.19 | -0.19 | -0.13 | -0.13 | 0.059 | 0.059 | 0.002 | 0.002 | 0.064 | 0.064 | 0.21 | 0.21 | -0.007 | -0.007 | -0.078 | -0.019 | -0.057 | -0.057 | -0.073 | -0.073 | -0.16 | -0.16 | -0.06 | -0.06 | -0.06 | -0.06 | -0.93 | -0.93 | -0.93 | -0.93 | -0.07 | -0.07 | -0.07 | -0.07 | 0.069 | 0.069 | 0.069 | 0.069 | 0.088 | 0.088 | 0.088 | 0.088 | 0.084 | 0.084 | 0.084 | 0.084 | 0.094 | 0.094 | 0.094 | 0.094 |
| Verwaterde WPA
| -0.018 | -0.018 | -125,000,000 | -0.014 | -69,000,000 | -0.015 | 12,000,000 | -0.004 | 1 | -0.019 | 1 | -0.006 | 0.89 | 0.004 | 1 | -0.035 | 1 | -0.02 | -0.009 | -0.004 | 0.001 | 0.001 | -0.04 | -0.04 | -0.031 | -0.031 | -0.015 | -0.015 | -0.19 | -0.19 | -0.13 | -0.13 | 0.059 | 0.059 | 0.002 | 0.002 | 0.064 | 0.064 | 0.21 | 0.21 | -0.007 | -0.007 | -0.078 | -0.019 | -0.057 | -0.057 | -0.073 | -0.073 | -0.15 | -0.15 | -0.06 | -0.06 | -0.06 | -0.06 | -0.93 | -0.93 | -0.93 | -0.93 | -0.07 | -0.07 | -0.07 | -0.07 | 0.067 | 0.067 | 0.067 | 0.067 | 0.088 | 0.088 | 0.088 | 0.088 | 0.084 | 0.084 | 0.084 | 0.084 | 0.094 | 0.094 | 0.094 | 0.094 |
| EBITDA
| -53.5 | -53.5 | -11 | -58.5 | -4 | -111.5 | -1 | 27 | 18 | -146.5 | 23 | 50 | 15 | 96.5 | 10 | -39 | 22.422 | 8 | -91.09 | 39 | 84.944 | 84.944 | -138.306 | -138.306 | -80.379 | -80.379 | -30.3 | -30.3 | -756.2 | -756.2 | -508.735 | -508.735 | 373.664 | 373.664 | 40.558 | 40.558 | 278.91 | 278.91 | 684.723 | 684.723 | -0.729 | -0.729 | -26.355 | -26.355 | -15.557 | -15.557 | -21.145 | -21.145 | -79.198 | -79.198 | -15.318 | -15.318 | -15.318 | -15.318 | -114.807 | -114.807 | -114.807 | -114.807 | -4.883 | -4.883 | -4.883 | -4.883 | 7.167 | 7.167 | 7.167 | 7.167 | 8.932 | 8.932 | 8.932 | 8.932 | 8.384 | 8.384 | 8.384 | 8.384 | 9.297 | 9.297 | 9.297 | 9.297 |
| EBITDA ratio
| 4.864 | 4.864 | -0.083 | -3.545 | -0.025 | -1.352 | -0.005 | 1.286 | 0.108 | -4.014 | 0.125 | 1.031 | 0.089 | -0.769 | 0.044 | -0.639 | 0.092 | -0.203 | -0.578 | 1.444 | 2.566 | 2.566 | -2.532 | -2.532 | -1.396 | -1.396 | -0.448 | -0.448 | -17.931 | -17.931 | -29.843 | -29.843 | 20.044 | 20.044 | 16.815 | 16.815 | -91.536 | -91.536 | 2,143.11 | 2,143.11 | -0.088 | -0.088 | -5.479 | -5.479 | 0.505 | 0.505 | -0.701 | -0.701 | -2.214 | -2.214 | -0.502 | -0.502 | -0.502 | -0.502 | -4.733 | -4.733 | -4.733 | -4.733 | -0.117 | -0.117 | -0.117 | -0.117 | 0.162 | 0.162 | 0.162 | 0.162 | 0.228 | 0.228 | 0.228 | 0.228 | 0.222 | 0.222 | 0.222 | 0.222 | 0.285 | 0.285 | 0.285 | 0.285 |