Qingdao Holdings International Limited
HKEX:0499.HK
0.186 (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 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 22.19 | 21.634 | 4.135 | 4.377 | 17.11 | 16.68 | 24.731 | 69.642 | 42.781 | 45.687 | 23.583 | 13.985 | 13.985 | 13.985 | 13.985 | 29.221 | 2.102 | 7.921 | 2.102 | 0.657 | 0.657 | 0.657 | 0.657 | 1.165 | 1.165 | 1.165 | 1.165 | 1.933 | 1.933 | 1.933 | 1.933 | 2.281 | 2.281 | 2.281 | 2.281 | 2.335 | 2.335 | 2.335 | 2.335 | 2.046 | 2.046 | 2.046 | 2.046 | 2.4 | 2.4 | 2.4 | 2.4 | 8.117 | 8.117 | 8.117 | 8.117 | 3.162 | 3.162 | 3.162 | 3.162 | 2.766 | 2.766 | 2.766 | 2.766 | 3.302 | 3.302 | 3.302 | 3.302 | 3.168 | 3.168 | 3.168 | 3.168 | 2.419 | 2.419 | 2.419 | 2.419 | 2.639 | 2.639 | 2.639 | 2.639 | 2.395 | 2.395 | 2.395 | 2.395 | 13.35 | 13.35 | 13.35 | 13.35 | 41.342 | 41.342 | 41.342 | 41.342 | 23.003 | 23.003 | 23.003 | 23.003 |
| Kosten van de omzet
| 19.628 | 0 | 4.795 | 0 | 16.205 | 0 | 4.99 | 22.51 | 7.168 | 13.291 | 4.521 | 3.397 | 3.397 | 3.397 | 3.397 | 7.674 | 0.06 | 11.345 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Brutowinst
| 2.563 | 21.634 | -0.66 | 4.377 | 0.905 | 16.68 | 19.742 | 47.132 | 35.613 | 32.396 | 19.062 | 10.588 | 10.588 | 10.588 | 10.588 | 21.547 | 2.042 | -3.424 | 2.042 | 0.657 | 0.657 | 0.657 | 0.657 | 1.165 | 1.165 | 1.165 | 1.165 | 1.933 | 1.933 | 1.933 | 1.933 | 2.281 | 2.281 | 2.281 | 2.281 | 2.335 | 2.335 | 2.335 | 2.335 | 2.046 | 2.046 | 2.046 | 2.046 | 2.4 | 2.4 | 2.4 | 2.4 | 8.117 | 8.117 | 8.117 | 8.117 | 3.162 | 3.162 | 3.162 | 3.162 | 2.766 | 2.766 | 2.766 | 2.766 | 3.302 | 3.302 | 3.302 | 3.302 | 3.168 | 3.168 | 3.168 | 3.168 | 2.419 | 2.419 | 2.419 | 2.419 | 2.639 | 2.639 | 2.639 | 2.639 | 2.395 | 2.395 | 2.395 | 2.395 | 13.35 | 13.35 | 13.35 | 13.35 | 41.342 | 41.342 | 41.342 | 41.342 | 23.003 | 23.003 | 23.003 | 23.003 |
| Brutowinstmarge
| 0.115 | 1 | -0.16 | 1 | 0.053 | 1 | 0.798 | 0.677 | 0.832 | 0.709 | 0.808 | 0.757 | 0.757 | 0.757 | 0.757 | 0.737 | 0.971 | -0.432 | 0.971 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 15.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.252 | 1.252 | 1.252 | 1.252 | 1.561 | 1.561 | 1.561 | 1.561 | 1.662 | 1.662 | 1.662 | 1.662 | 1.735 | 1.735 | 1.735 | 1.735 | 1.921 | 1.921 | 1.921 | 1.921 | 2.032 | 2.032 | 2.032 | 2.032 | 2.801 | 2.801 | 2.801 | 2.801 | 4.225 | 4.225 | 4.225 | 4.225 | 3.437 | 3.437 | 3.437 | 3.437 |
| Verkoop-, algemene en administratieve kosten
| 4.655 | 4.538 | 3.763 | 3.982 | 3.783 | 3.688 | 2.851 | 2.818 | 3.054 | 2.578 | 3.191 | 6.13 | 6.13 | 6.13 | 6.13 | 2.437 | 3.665 | 3.665 | 3.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.905 | 3.905 | 3.905 | 3.905 | 3.03 | 3.03 | 3.03 | 3.03 | 3.254 | 3.254 | 3.254 | 3.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.252 | 1.252 | 1.252 | 1.252 | 1.561 | 1.561 | 1.561 | 1.561 | 1.662 | 1.662 | 1.662 | 1.662 | 1.735 | 1.735 | 1.735 | 1.735 | 1.921 | 1.921 | 1.921 | 1.921 | 2.032 | 2.032 | 2.032 | 2.032 | 2.801 | 2.801 | 2.801 | 2.801 | 4.225 | 4.225 | 4.225 | 4.225 | 3.437 | 3.437 | 3.437 | 3.437 |
| Overige kosten
| -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.826 | 0.826 | 0.826 | 0.826 | -3.989 | -3.989 | -3.989 | -3.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.633 | 0.633 | 0.633 | 0.633 | -1.435 | -1.435 | -1.435 | -1.435 | 4.379 | 4.379 | 4.379 | 4.379 | -3.239 | -3.239 | -3.239 | -3.239 | -11.127 | -11.127 | -11.127 | -11.127 | -6.708 | -6.708 | -6.708 | -6.708 | 4.122 | 4.122 | 4.122 | 4.122 | -6.137 | -6.137 | -6.137 | -6.137 | -24.43 | -24.43 | -24.43 | -24.43 | -33.211 | -33.211 | -33.211 | -33.211 | -35.376 | -35.376 | -35.376 | -35.376 | -96.429 | -96.429 | -96.429 | -96.429 | -80.131 | -80.131 | -80.131 | -80.131 |
| Bedrijfskosten
| 21.804 | 21.258 | 24.128 | 25.537 | 63.538 | 61.942 | 11.34 | 2.818 | 3.054 | 2.578 | 3.191 | 6.13 | 6.13 | 6.13 | 6.13 | 3.665 | 3.665 | 3.665 | 3.665 | 0.826 | 0.826 | 0.826 | 0.826 | -3.989 | -3.989 | -3.989 | -3.989 | 3.905 | 3.905 | 3.905 | 3.905 | 3.03 | 3.03 | 3.03 | 3.03 | 3.254 | 3.254 | 3.254 | 3.254 | 0.633 | 0.633 | 0.633 | 0.633 | -1.435 | -1.435 | -1.435 | -1.435 | 4.379 | 4.379 | 4.379 | 4.379 | -3.239 | -3.239 | -3.239 | -3.239 | -9.875 | -9.875 | -9.875 | -9.875 | -5.148 | -5.148 | -5.148 | -5.148 | 5.784 | 5.784 | 5.784 | 5.784 | -4.402 | -4.402 | -4.402 | -4.402 | -22.51 | -22.51 | -22.51 | -22.51 | -31.179 | -31.179 | -31.179 | -31.179 | -32.575 | -32.575 | -32.575 | -32.575 | -92.204 | -92.204 | -92.204 | -92.204 | -76.695 | -76.695 | -76.695 | -76.695 |
| Bedrijfsresultaat
| 2.417 | 2.356 | -7.034 | -7.445 | -24.281 | -23.671 | 3.767 | 5.86 | 4.224 | 0.809 | 1.626 | 7.876 | 7.876 | 7.876 | 7.876 | 1.899 | 3.878 | -10.305 | 3.878 | 1.483 | 1.483 | 1.483 | 1.483 | -2.824 | -2.824 | -2.824 | -2.824 | 1.854 | 1.854 | 1.854 | 1.854 | 0.145 | 0.145 | 0.145 | 0.145 | -0.354 | -0.354 | -0.354 | -0.354 | 2.679 | 2.679 | 2.679 | 2.679 | 0.965 | 0.965 | 0.965 | 0.965 | 12.496 | 12.496 | 12.496 | 12.496 | -0.077 | -0.077 | -0.077 | -0.077 | -7.109 | -7.109 | -7.109 | -7.109 | -1.846 | -1.846 | -1.846 | -1.846 | 8.952 | 8.952 | 8.952 | 8.952 | -1.984 | -1.984 | -1.984 | -1.984 | -19.871 | -19.871 | -19.871 | -19.871 | -28.785 | -28.785 | -28.785 | -28.785 | -19.225 | -19.225 | -19.225 | -19.225 | -50.862 | -50.862 | -50.862 | -50.862 | -53.692 | -53.692 | -53.692 | -53.692 |
| Bedrijfsresultaat ratio
| 0.109 | 0.109 | -1.701 | -1.701 | -1.419 | -1.419 | 0.152 | 0.084 | 0.099 | 0.018 | 0.069 | 0.563 | 0.563 | 0.563 | 0.563 | 0.065 | 1.845 | -1.301 | 1.845 | 2.256 | 2.256 | 2.256 | 2.256 | -2.424 | -2.424 | -2.424 | -2.424 | 0.959 | 0.959 | 0.959 | 0.959 | 0.063 | 0.063 | 0.063 | 0.063 | -0.151 | -0.151 | -0.151 | -0.151 | 1.31 | 1.31 | 1.31 | 1.31 | 0.402 | 0.402 | 0.402 | 0.402 | 1.539 | 1.539 | 1.539 | 1.539 | -0.024 | -0.024 | -0.024 | -0.024 | -2.571 | -2.571 | -2.571 | -2.571 | -0.559 | -0.559 | -0.559 | -0.559 | 2.826 | 2.826 | 2.826 | 2.826 | -0.82 | -0.82 | -0.82 | -0.82 | -7.531 | -7.531 | -7.531 | -7.531 | -12.021 | -12.021 | -12.021 | -12.021 | -1.44 | -1.44 | -1.44 | -1.44 | -1.23 | -1.23 | -1.23 | -1.23 | -2.334 | -2.334 | -2.334 | -2.334 |
| Totaal overige inkomsten en kosten netto
| -8.595 | -8.379 | -19.514 | -20.653 | -24.727 | -24.106 | 0 | 0 | 0 | 0 | 0 | -4.796 | -4.796 | -4.796 | -4.796 | 0 | -1.898 | 14.203 | -1.898 | 0.052 | 0.052 | 0.052 | 0.052 | -0.001 | -0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.013 | 0.013 | 0.013 | 0.013 | 0.021 | 0.021 | 0.021 | 0.021 | -0.074 | -0.074 | -0.074 | -0.074 | 7.767 | 7.767 | 7.767 | 7.767 | -0.354 | -0.354 | -0.354 | -0.354 | -19.059 | -19.059 | -19.059 | -19.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.413 | -0.413 | -0.413 | -0.413 | -0.411 | -0.411 | -0.411 | -0.411 | 0 | 0 | 0 | 0 | -5.286 | -5.286 | -5.286 | -5.286 | -30.867 | -30.867 | -30.867 | -30.867 | -3.991 | -3.991 | -3.991 | -3.991 |
| Inkomen voor belasting
| -6.178 | -6.023 | -26.548 | -28.098 | -49.007 | -47.776 | 0 | 0 | 0 | 0 | 0 | 3.08 | 3.08 | 3.08 | 3.08 | 0 | 1.979 | 3.898 | 1.979 | 1.534 | 1.534 | 1.534 | 1.534 | -2.825 | -2.825 | -2.825 | -2.825 | 1.854 | 1.854 | 1.854 | 1.854 | 0.158 | 0.158 | 0.158 | 0.158 | -0.333 | -0.333 | -0.333 | -0.333 | 2.606 | 2.606 | 2.606 | 2.606 | 8.733 | 8.733 | 8.733 | 8.733 | 12.143 | 12.143 | 12.143 | 12.143 | -19.136 | -19.136 | -19.136 | -19.136 | -7.109 | -7.109 | -7.109 | -7.109 | -1.846 | -1.846 | -1.846 | -1.846 | 8.952 | 8.952 | 8.952 | 8.952 | -2.396 | -2.396 | -2.396 | -2.396 | -20.282 | -20.282 | -20.282 | -20.282 | -28.785 | -28.785 | -28.785 | -28.785 | -24.511 | -24.511 | -24.511 | -24.511 | -81.729 | -81.729 | -81.729 | -81.729 | -57.683 | -57.683 | -57.683 | -57.683 |
| Inkomen voor belasting ratio
| -0.278 | -0.278 | -6.42 | -6.42 | -2.864 | -2.864 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0.22 | 0.22 | 0.22 | 0 | 0.942 | 0.492 | 0.942 | 2.335 | 2.335 | 2.335 | 2.335 | -2.425 | -2.425 | -2.425 | -2.425 | 0.959 | 0.959 | 0.959 | 0.959 | 0.069 | 0.069 | 0.069 | 0.069 | -0.143 | -0.143 | -0.143 | -0.143 | 1.274 | 1.274 | 1.274 | 1.274 | 3.639 | 3.639 | 3.639 | 3.639 | 1.496 | 1.496 | 1.496 | 1.496 | -6.052 | -6.052 | -6.052 | -6.052 | -2.571 | -2.571 | -2.571 | -2.571 | -0.559 | -0.559 | -0.559 | -0.559 | 2.826 | 2.826 | 2.826 | 2.826 | -0.991 | -0.991 | -0.991 | -0.991 | -7.687 | -7.687 | -7.687 | -7.687 | -12.021 | -12.021 | -12.021 | -12.021 | -1.836 | -1.836 | -1.836 | -1.836 | -1.977 | -1.977 | -1.977 | -1.977 | -2.508 | -2.508 | -2.508 | -2.508 |
| Belastingkosten
| 3.798 | 3.702 | 3.161 | 3.346 | 9.877 | 9.629 | 0 | 0 | 0 | 0 | 0 | 0.461 | 0.461 | 0.461 | 0.461 | 0 | 0.703 | 2.713 | 0.703 | 0.043 | 0.043 | 0.043 | 0.043 | 0.041 | 0.041 | 0.041 | 0.041 | 0.056 | 0.056 | 0.056 | 0.056 | -0.034 | -0.034 | -0.034 | -0.034 | 0.021 | 0.021 | 0.021 | 0.021 | 0.555 | 0.555 | 0.555 | 0.555 | 1.336 | 1.336 | 1.336 | 1.336 | 1.273 | 1.273 | 1.273 | 1.273 | -0.016 | -0.016 | -0.016 | -0.016 | -0.038 | -0.038 | -0.038 | -0.038 | -0.055 | -0.055 | -0.055 | -0.055 | -0.061 | -0.061 | -0.061 | -0.061 | 0.025 | 0.025 | 0.025 | 0.025 | 0.163 | 0.163 | 0.163 | 0.163 | 0.165 | 0.165 | 0.165 | 0.165 | 0.032 | 0.032 | 0.032 | 0.032 | 0.067 | 0.067 | 0.067 | 0.067 | 0.029 | 0.029 | 0.029 | 0.029 |
| Nettowinst
| -5.253 | -5.121 | -20.398 | -21.589 | -37.716 | -36.768 | 998.553 | 998.553 | 618.548 | 0 | 534.939 | 2.619 | 2.619 | 2.619 | 2.619 | 534.939 | 1.276 | 1.897 | 1.276 | 1.492 | 1.492 | 1.492 | 1.492 | -2.866 | -2.866 | -2.866 | -2.866 | 1.799 | 1.799 | 1.799 | 1.799 | 0.191 | 0.191 | 0.191 | 0.191 | -0.354 | -0.354 | -0.354 | -0.354 | 2.05 | 2.05 | 2.05 | 2.05 | 7.397 | 7.397 | 7.397 | 7.397 | 10.869 | 10.869 | 10.869 | 10.869 | -19.12 | -19.12 | -19.12 | -19.12 | -7.071 | -7.071 | -7.071 | -7.071 | -1.791 | -1.791 | -1.791 | -1.791 | 9.013 | 9.013 | 9.013 | 9.013 | -2.421 | -2.421 | -2.421 | -2.421 | -20.444 | -20.444 | -20.444 | -20.444 | -28.95 | -28.95 | -28.95 | -28.95 | -24.544 | -24.544 | -24.544 | -24.544 | -81.796 | -81.796 | -81.796 | -81.796 | -57.712 | -57.712 | -57.712 | -57.712 |
| Nettowinstmarge
| -0.237 | -0.237 | -4.933 | -4.933 | -2.204 | -2.204 | 40.376 | 14.338 | 14.458 | 0 | 22.683 | 0.187 | 0.187 | 0.187 | 0.187 | 18.307 | 0.607 | 0.239 | 0.607 | 2.27 | 2.27 | 2.27 | 2.27 | -2.46 | -2.46 | -2.46 | -2.46 | 0.93 | 0.93 | 0.93 | 0.93 | 0.084 | 0.084 | 0.084 | 0.084 | -0.151 | -0.151 | -0.151 | -0.151 | 1.002 | 1.002 | 1.002 | 1.002 | 3.082 | 3.082 | 3.082 | 3.082 | 1.339 | 1.339 | 1.339 | 1.339 | -6.047 | -6.047 | -6.047 | -6.047 | -2.557 | -2.557 | -2.557 | -2.557 | -0.543 | -0.543 | -0.543 | -0.543 | 2.845 | 2.845 | 2.845 | 2.845 | -1.001 | -1.001 | -1.001 | -1.001 | -7.748 | -7.748 | -7.748 | -7.748 | -12.09 | -12.09 | -12.09 | -12.09 | -1.838 | -1.838 | -1.838 | -1.838 | -1.979 | -1.979 | -1.979 | -1.979 | -2.509 | -2.509 | -2.509 | -2.509 |
| WPA (Winst Per Aandeel)
| -0.005 | -0.005 | -0.02 | -0.022 | -0.038 | -0.037 | 0.99 | 1.456 | 1.013 | 0 | 1 | 0.005 | 0.005 | 0.005 | 0.005 | 1.07 | 0.003 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | -0.006 | -0.006 | -0.006 | -0.006 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | 0.004 | 0.004 | 0.004 | 0.004 | 0.015 | 0.015 | 0.015 | 0.015 | 0.022 | 0.022 | 0.022 | 0.022 | -0.2 | -0.2 | -0.2 | -0.2 | -0.21 | -0.21 | -0.21 | -0.21 | -0.06 | -0.06 | -0.06 | -0.06 | 0.3 | 0.3 | 0.3 | 0.3 | -0.081 | -0.081 | -0.081 | -0.081 | -0.7 | -0.7 | -0.7 | -0.7 | -0.99 | -0.99 | -0.99 | -0.99 | -1.66 | -1.66 | -1.66 | -1.66 | -6.99 | -6.99 | -6.99 | -6.99 | -8.25 | -8.25 | -8.25 | -8.25 |
| Verwaterde WPA
| -0.005 | -0.005 | -0.02 | -0.022 | -0.038 | -0.037 | 1 | 1.447 | 1.003 | 0 | 0.996 | 0.005 | 0.005 | 0.005 | 0.005 | 1.07 | 0.003 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | -0.006 | -0.006 | -0.006 | -0.006 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | 0.004 | 0.004 | 0.004 | 0.004 | 0.015 | 0.015 | 0.015 | 0.015 | 0.022 | 0.022 | 0.022 | 0.022 | -0.2 | -0.2 | -0.2 | -0.2 | -0.21 | -0.21 | -0.21 | -0.21 | -0.06 | -0.06 | -0.06 | -0.06 | 0.3 | 0.3 | 0.3 | 0.3 | -0.081 | -0.081 | -0.081 | -0.081 | -0.7 | -0.7 | -0.7 | -0.7 | -0.99 | -0.99 | -0.99 | -0.99 | -1.66 | -1.66 | -1.66 | -1.66 | -6.99 | -6.99 | -6.99 | -6.99 | -8.25 | -8.25 | -8.25 | -8.25 |
| EBITDA
| -3.872 | -3.775 | -10.203 | -10.799 | -3.558 | -3.469 | 1.85 | 4.895 | 3.648 | 4.452 | 1.875 | 8.983 | 8.983 | 8.983 | 8.983 | 1.566 | 4.308 | -9.321 | 4.308 | 1.851 | 1.851 | 1.851 | 1.851 | -2.731 | -2.731 | -2.731 | -2.731 | 1.856 | 1.856 | 1.856 | 1.856 | 0.149 | 0.149 | 0.149 | 0.149 | -0.348 | -0.348 | -0.348 | -0.348 | 2.68 | 2.68 | 2.68 | 2.68 | 8.893 | 8.893 | 8.893 | 8.893 | 12.496 | 12.496 | 12.496 | 12.496 | -14.148 | -14.148 | -14.148 | -14.148 | -6.634 | -6.634 | -6.634 | -6.634 | -1.218 | -1.218 | -1.218 | -1.218 | 9.956 | 9.956 | 9.956 | 9.956 | -0.333 | -0.333 | -0.333 | -0.333 | -18.314 | -18.314 | -18.314 | -18.314 | -28.631 | -28.631 | -28.631 | -28.631 | -24.423 | -24.423 | -24.423 | -24.423 | -81.729 | -81.729 | -81.729 | -81.729 | -57.683 | -57.683 | -57.683 | -57.683 |
| EBITDA ratio
| -0.174 | -0.174 | -2.467 | -2.467 | -0.208 | -0.208 | 0.075 | 0.07 | 0.085 | 0.097 | 0.08 | 0.642 | 0.642 | 0.642 | 0.642 | 0.054 | 2.05 | -1.177 | 2.05 | 2.818 | 2.818 | 2.818 | 2.818 | -2.344 | -2.344 | -2.344 | -2.344 | 0.96 | 0.96 | 0.96 | 0.96 | 0.065 | 0.065 | 0.065 | 0.065 | -0.149 | -0.149 | -0.149 | -0.149 | 1.31 | 1.31 | 1.31 | 1.31 | 3.705 | 3.705 | 3.705 | 3.705 | 1.539 | 1.539 | 1.539 | 1.539 | -4.474 | -4.474 | -4.474 | -4.474 | -2.399 | -2.399 | -2.399 | -2.399 | -0.369 | -0.369 | -0.369 | -0.369 | 3.142 | 3.142 | 3.142 | 3.142 | -0.138 | -0.138 | -0.138 | -0.138 | -6.941 | -6.941 | -6.941 | -6.941 | -11.957 | -11.957 | -11.957 | -11.957 | -1.829 | -1.829 | -1.829 | -1.829 | -1.977 | -1.977 | -1.977 | -1.977 | -2.508 | -2.508 | -2.508 | -2.508 |