Applied Development Holdings Limited
HKEX:0519.HK
0.065 (HKD) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 23.055 | 11.528 | 24.61 | 12.305 | 72.652 | 36.326 | 8.196 | 4.098 | 6.836 | 3.418 | 58.5 | 29.25 | 196.375 | 99.281 | 26.584 | 13.292 | 225.63 | 112.86 | 17.241 | 8.621 | 1.735 | 1.735 | 1.629 | 1.629 | 2.398 | 2.398 | 3.738 | 3.738 | 5.008 | 5.008 | 3.294 | 3.294 | 0.975 | 0.975 | 2.52 | 2.52 | -1.161 | -1.161 | 0.225 | 0.225 | 0.07 | 0.002 | 0.035 | 0.035 | 0.213 | 0.213 | 0.92 | 0.92 | 0.92 | 1.421 | 1.421 | 1.421 | 1.421 | 1.212 | 1.212 | 1.212 | 1.212 | 1.265 | 1.265 | 1.265 | 1.265 | 1.469 | 1.469 | 1.469 | 1.469 | 30.153 | 30.153 | 30.153 | 30.153 | 26.909 | 26.909 | 26.909 | 26.909 | 26.324 | 26.324 | 26.324 | 26.324 | 26.018 | 26.018 | 26.018 | 26.018 | 31.467 | 31.467 | 31.467 | 31.467 |
| Kosten van de omzet
| 14.292 | 0 | 15.159 | 0 | 55.011 | 0 | 2.713 | 0 | 1.204 | 0 | 43.481 | 0 | 188.767 | 55.828 | 9.194 | 55.828 | 214.119 | 108.607 | 0 | 4.368 | -2.518 | 0.799 | 0.693 | 0.693 | 1.462 | -1.176 | 0.164 | 0.164 | 1.435 | 3.103 | 1.389 | 1.389 | -0.931 | 0.312 | 1.857 | 1.857 | -1.824 | -1.231 | 0.155 | 0.155 | 0 | 0 | 0.033 | 0.033 | 0.211 | -0.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.083 | 27.083 | 27.083 | 27.083 | 23.476 | 23.476 | 23.476 | 23.476 | 22.85 | 22.85 | 22.85 | 22.85 | 17.717 | 17.717 | 17.717 | 17.717 | 23.656 | 23.656 | 23.656 | 23.656 |
| Brutowinst
| 8.763 | 11.528 | 9.451 | 12.305 | 17.641 | 36.326 | 5.483 | 4.098 | 5.632 | 3.418 | 15.019 | 29.25 | 7.608 | 43.452 | 17.39 | -42.536 | 11.511 | 4.253 | 17.241 | 4.253 | 4.253 | 0.936 | 0.936 | 0.936 | 0.936 | 3.573 | 3.573 | 3.573 | 3.573 | 1.906 | 1.906 | 1.906 | 1.906 | 0.663 | 0.663 | 0.663 | 0.663 | 0.07 | 0.07 | 0.07 | 0.07 | 0.002 | 0.002 | 0.002 | 0.002 | 0.92 | 0.92 | 0.92 | 0.92 | 1.421 | 1.421 | 1.421 | 1.421 | 1.212 | 1.212 | 1.212 | 1.212 | 1.265 | 1.265 | 1.265 | 1.265 | 1.469 | 1.469 | 1.469 | 1.469 | 3.07 | 3.07 | 3.07 | 3.07 | 3.433 | 3.433 | 3.433 | 3.433 | 3.474 | 3.474 | 3.474 | 3.474 | 8.301 | 8.301 | 8.301 | 8.301 | 7.811 | 7.811 | 7.811 | 7.811 |
| Brutowinstmarge
| 0.38 | 1 | 0.384 | 1 | 0.243 | 1 | 0.669 | 1 | 0.824 | 1 | 0.257 | 1 | 0.039 | 0.438 | 0.654 | -3.2 | 0.051 | 0.038 | 1 | 0.493 | 2.451 | 0.539 | 0.574 | 0.574 | 0.39 | 1.49 | 0.956 | 0.956 | 0.714 | 0.38 | 0.578 | 0.578 | 1.954 | 0.68 | 0.263 | 0.263 | -0.571 | -0.06 | 0.311 | 0.311 | 1 | 1 | 0.064 | 0.064 | 0.011 | 4.317 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.102 | 0.102 | 0.102 | 0.102 | 0.128 | 0.128 | 0.128 | 0.128 | 0.132 | 0.132 | 0.132 | 0.132 | 0.319 | 0.319 | 0.319 | 0.319 | 0.248 | 0.248 | 0.248 | 0.248 |
| 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 |
| Algemene en administratieve kosten
| 7.41 | 7.41 | 7.54 | 7.54 | 5.509 | 5.509 | 9.238 | 9.238 | 6.1 | 6.1 | 5.229 | 5.229 | 4.723 | 4.723 | 3.198 | 3.198 | 7.808 | 7.808 | 5.353 | 5.353 | 4.745 | 4.745 | 7.784 | 7.784 | 4.04 | 4.04 | 3.631 | 3.631 | 4.191 | 4.191 | 2.828 | 2.828 | 3.797 | 3.797 | 3.735 | 3.735 | 8.15 | 8.15 | 11.802 | 11.802 | 7.205 | 7.205 | 8.688 | 8.688 | 3.918 | 3.918 | 5.977 | 5.977 | 5.977 | 6.944 | 6.944 | 6.944 | 6.944 | 5.836 | 5.836 | 5.836 | 5.836 | 6.347 | 6.347 | 6.347 | 6.347 | 7.905 | 7.905 | 7.905 | 7.905 | 9.968 | 9.968 | 9.968 | 9.968 | 7.388 | 7.388 | 7.388 | 7.388 | 6.037 | 6.037 | 6.037 | 6.037 | 18.341 | 18.341 | 18.341 | 18.341 | 19.418 | 19.418 | 19.418 | 19.418 |
| Verkoop- en marketingkosten
| 0.842 | 0.842 | 0.337 | 0.337 | 0.983 | 0.983 | 0.838 | 0.838 | 1.64 | 1.64 | 0.896 | 0.896 | 1.263 | 1.263 | 0.952 | 0.952 | 4.21 | 4.21 | 4.768 | 4.768 | 2.482 | 2.482 | 1.075 | 1.075 | 1.12 | 1.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.243 | -0.243 | -0.243 | -0.243 | 0.519 | 0.519 | 0.519 | 0.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.996 | -17.996 | -17.996 | -17.996 | 41.636 | 41.636 | 41.636 | 41.636 |
| Verkoop-, algemene en administratieve kosten
| 8.252 | 8.252 | 7.877 | 7.877 | 6.491 | 6.491 | 10.076 | 10.076 | 7.74 | 7.74 | 6.125 | 6.125 | 5.986 | 5.986 | 4.149 | 4.149 | 12.018 | 12.018 | 10.12 | 10.12 | 7.227 | 7.227 | 8.859 | 8.859 | 5.16 | 5.16 | 3.631 | 3.631 | 4.191 | 4.191 | 2.828 | 2.828 | 3.797 | 3.797 | 3.735 | 3.735 | 8.15 | 8.15 | 11.802 | 11.802 | 7.205 | 7.205 | 8.688 | 8.688 | 3.918 | 3.918 | 5.977 | 5.977 | 5.977 | 6.944 | 6.944 | 6.944 | 6.944 | 5.836 | 5.836 | 5.836 | 5.836 | 6.347 | 6.347 | 6.347 | 6.347 | 7.905 | 7.905 | 7.905 | 7.905 | 9.968 | 9.968 | 9.968 | 9.968 | 7.388 | 7.388 | 7.388 | 7.388 | -24.084 | -24.084 | -24.084 | -24.084 | 0.345 | 0.345 | 0.345 | 0.345 | 61.054 | 61.054 | 61.054 | 61.054 |
| Overige kosten
| -16.504 | 0 | -15.753 | 0 | -4.532 | 0 | -3.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.991 | -90.566 | -27.991 | -27.991 | -1.724 | -1.724 | -1.724 | -1.724 | 65.355 | 65.355 | 65.355 | 65.355 | 87.762 | 87.762 | 87.762 | 87.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.098 | -15.098 | -15.098 | -15.098 | -28.849 | -28.849 | -28.849 | -28.849 | 6.035 | 6.035 | 6.035 | 6.035 | -10.298 | -10.298 | -10.298 | -10.298 | -4.049 | -4.049 | -4.049 | -4.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bedrijfskosten
| 27.014 | 27.014 | 19.464 | 19.464 | 47.87 | 47.87 | 63.984 | 63.984 | 21.515 | 21.515 | 45.606 | 45.606 | 109.741 | 109.741 | 84.682 | 84.682 | 165.24 | 165.24 | 90.566 | 62.5 | 22.015 | 22.015 | 6.871 | 6.871 | 1.546 | 1.546 | 119.95 | 119.95 | 16.984 | 16.984 | 157.205 | 157.205 | 21.63 | 21.63 | 4.133 | 4.133 | 6.301 | 6.301 | 38.57 | 38.57 | 7.176 | 7.176 | 3.768 | 3.768 | 0.819 | 0.819 | -9.121 | -9.121 | -9.121 | -21.905 | -21.905 | -21.905 | -21.905 | 11.871 | 11.871 | 11.871 | 11.871 | -3.951 | -3.951 | -3.951 | -3.951 | 3.856 | 3.856 | 3.856 | 3.856 | 9.968 | 9.968 | 9.968 | 9.968 | 7.388 | 7.388 | 7.388 | 7.388 | -24.084 | -24.084 | -24.084 | -24.084 | 0.345 | 0.345 | 0.345 | 0.345 | 61.054 | 61.054 | 61.054 | 61.054 |
| Bedrijfsresultaat
| -7.741 | -3.871 | -6.302 | -3.151 | 13.109 | 2.33 | 2.229 | -7.335 | -8.41 | -4.924 | 10.447 | 1.385 | 5.322 | -1.089 | -68.178 | -0.58 | -14.074 | -6.217 | -73.325 | -34.288 | -5.492 | -5.492 | -7.23 | -7.23 | -2.763 | -2.763 | 0.107 | 0.107 | 0.817 | 0.817 | 0.466 | 0.466 | -2.822 | -2.822 | -1.201 | -1.201 | -9.311 | -9.311 | -11.631 | -11.631 | -7.205 | -7.205 | -8.653 | -8.653 | -3.705 | -3.705 | -8.201 | -8.201 | -8.201 | -20.484 | -20.484 | -20.484 | -20.484 | 13.083 | 13.083 | 13.083 | 13.083 | -2.686 | -2.686 | -2.686 | -2.686 | 5.325 | 5.325 | 5.325 | 5.325 | 28.284 | 28.284 | 28.284 | 28.284 | 4.006 | 4.006 | 4.006 | 4.006 | 26.054 | 26.054 | 26.054 | 26.054 | 25.805 | 25.805 | 25.805 | 25.805 | -42.562 | -42.562 | -42.562 | -42.562 |
| Bedrijfsresultaat ratio
| -0.336 | -0.336 | -0.256 | -0.256 | 0.18 | 0.064 | 0.272 | -1.79 | -1.23 | -1.44 | 0.179 | 0.047 | 0.027 | -0.011 | -2.565 | -0.044 | -0.062 | -0.055 | -4.253 | -3.977 | -3.165 | -3.165 | -4.438 | -4.438 | -1.152 | -1.152 | 0.028 | 0.028 | 0.163 | 0.163 | 0.141 | 0.141 | -2.894 | -2.894 | -0.477 | -0.477 | 8.02 | 8.02 | -51.806 | -51.806 | -103.297 | -3,202.222 | -247.229 | -247.229 | -17.392 | -17.392 | -8.919 | -8.919 | -8.919 | -14.412 | -14.412 | -14.412 | -14.412 | 10.796 | 10.796 | 10.796 | 10.796 | -2.124 | -2.124 | -2.124 | -2.124 | 3.625 | 3.625 | 3.625 | 3.625 | 0.938 | 0.938 | 0.938 | 0.938 | 0.149 | 0.149 | 0.149 | 0.149 | 0.99 | 0.99 | 0.99 | 0.99 | 0.992 | 0.992 | 0.992 | 0.992 | -1.353 | -1.353 | -1.353 | -1.353 |
| Totaal overige inkomsten en kosten netto
| -28.377 | -14.189 | -12.904 | -6.452 | -40.737 | -16.144 | -124.665 | -53.884 | -30.59 | -14.577 | -46.016 | -19.17 | -29.318 | -10.91 | -78.482 | -72.751 | -96.17 | -48.905 | -43.339 | -24.045 | 24.716 | 24.716 | 11.84 | 11.84 | 2.55 | 2.55 | 123.376 | 123.376 | 21.175 | 21.175 | 159.535 | 159.535 | 27.872 | 27.872 | 10.233 | 10.233 | 4.119 | 4.119 | -30.371 | -30.371 | 1.832 | 1.832 | 6.193 | 6.193 | 4.455 | 4.455 | -1.578 | -1.578 | -1.578 | -13.386 | -13.386 | -13.386 | -13.386 | -0.116 | -0.116 | -0.116 | -0.116 | -0.266 | -0.266 | -0.266 | -0.266 | -0.957 | -0.957 | -0.957 | -0.957 | -0.97 | -0.97 | -0.97 | -0.97 | -1.316 | -1.316 | -1.316 | -1.316 | -1.023 | -1.023 | -1.023 | -1.023 | -3.241 | -3.241 | -3.241 | -3.241 | -12.639 | -12.639 | -12.639 | -12.639 |
| Inkomen voor belasting
| -36.118 | -18.059 | -19.206 | -9.603 | -27.628 | -13.814 | -122.436 | -61.218 | -39 | -19.5 | -35.569 | -17.785 | -23.996 | -11.998 | -146.66 | -73.33 | -110.244 | -55.122 | -116.664 | -58.332 | 19.225 | 19.225 | 4.611 | 4.611 | -0.213 | -0.213 | 123.483 | 123.483 | 21.992 | 21.992 | 160.001 | 160.001 | 25.05 | 25.05 | 9.032 | 9.032 | -5.193 | -5.193 | -42.001 | -42.001 | -5.374 | -5.374 | -2.461 | -2.461 | 0.751 | 0.751 | -9.779 | -9.779 | -9.779 | -33.87 | -33.87 | -33.87 | -33.87 | 12.967 | 12.967 | 12.967 | 12.967 | -2.953 | -2.953 | -2.953 | -2.953 | 4.368 | 4.368 | 4.368 | 4.368 | 27.314 | 27.314 | 27.314 | 27.314 | 2.69 | 2.69 | 2.69 | 2.69 | 25.031 | 25.031 | 25.031 | 25.031 | 22.565 | 22.565 | 22.565 | 22.565 | -55.201 | -55.201 | -55.201 | -55.201 |
| Inkomen voor belasting ratio
| -1.567 | -1.567 | -0.78 | -0.78 | -0.38 | -0.38 | -14.939 | -14.939 | -5.705 | -5.705 | -0.608 | -0.608 | -0.122 | -0.121 | -5.517 | -5.517 | -0.489 | -0.488 | -6.767 | -6.767 | 11.08 | 11.08 | 2.83 | 2.83 | -0.089 | -0.089 | 33.039 | 33.039 | 4.391 | 4.391 | 48.573 | 48.573 | 25.692 | 25.692 | 3.585 | 3.585 | 4.472 | 4.472 | -187.087 | -187.087 | -77.039 | -2,388.222 | -70.3 | -70.3 | 3.523 | 3.523 | -10.635 | -10.635 | -10.635 | -23.831 | -23.831 | -23.831 | -23.831 | 10.701 | 10.701 | 10.701 | 10.701 | -2.335 | -2.335 | -2.335 | -2.335 | 2.973 | 2.973 | 2.973 | 2.973 | 0.906 | 0.906 | 0.906 | 0.906 | 0.1 | 0.1 | 0.1 | 0.1 | 0.951 | 0.951 | 0.951 | 0.951 | 0.867 | 0.867 | 0.867 | 0.867 | -1.754 | -1.754 | -1.754 | -1.754 |
| Belastingkosten
| -0.554 | 0.277 | -1.05 | 0.525 | -2.118 | 1.059 | 0.734 | 0.367 | 0.707 | 0.354 | 1.211 | 0.606 | -0.549 | 0.275 | 3.859 | 1.93 | -5.614 | 2.807 | -0.464 | 0.232 | -0.116 | -0.461 | 0.921 | 0.921 | -0.461 | -0.008 | 0.016 | 0.016 | -0.008 | 0.017 | 0.033 | 0.033 | 0.017 | 0.407 | 0.407 | 0.407 | 0.407 | 0.33 | 0.66 | 0.66 | 0.33 | -0.287 | 0.573 | 0.573 | -0.287 | 1.442 | 1.442 | 1.442 | 1.442 | -0.498 | -0.498 | -0.498 | -0.498 | 1.074 | 1.074 | 1.074 | 1.074 | 0.266 | 0.266 | 0.266 | 0.266 | -0.108 | -0.108 | -0.108 | -0.108 | -0.015 | -0.015 | -0.015 | -0.015 | 0.202 | 0.202 | 0.202 | 0.202 | -0.666 | -0.666 | -0.666 | -0.666 | 0.105 | 0.105 | 0.105 | 0.105 | -0.716 | -0.716 | -0.716 | -0.716 |
| Nettowinst
| -33.353 | -16.677 | -17.939 | -9.078 | -25.51 | -12.755 | -123.17 | -61.585 | -39.707 | -19.854 | -36.78 | -18.39 | -23.447 | -11.724 | -150.519 | -75.26 | -104.63 | -52.315 | -116.2 | -58.1 | 19.225 | 19.225 | 5.532 | 5.532 | -0.213 | -0.213 | 123.498 | 123.498 | 21.992 | 21.992 | 159.968 | 159.968 | 25.05 | 25.05 | 9.032 | 9.032 | -5.193 | -5.193 | -42.661 | -42.661 | -5.374 | -5.374 | -1.888 | -1.888 | 0.751 | 0.751 | -11.221 | -11.221 | -11.221 | -33.371 | -33.371 | -33.371 | -33.371 | 11.893 | 11.893 | 11.893 | 11.893 | -3.219 | -3.219 | -3.219 | -3.219 | 4.476 | 4.476 | 4.476 | 4.476 | 27.329 | 27.329 | 27.329 | 27.329 | 2.488 | 2.488 | 2.488 | 2.488 | 25.697 | 25.697 | 25.697 | 25.697 | 22.459 | 22.459 | 22.459 | 22.459 | -54.485 | -54.485 | -54.485 | -54.485 |
| Nettowinstmarge
| -1.447 | -1.447 | -0.729 | -0.738 | -0.351 | -0.351 | -15.028 | -15.028 | -5.809 | -5.809 | -0.629 | -0.629 | -0.119 | -0.118 | -5.662 | -5.662 | -0.464 | -0.464 | -6.74 | -6.74 | 11.08 | 11.08 | 3.396 | 3.396 | -0.089 | -0.089 | 33.043 | 33.043 | 4.391 | 4.391 | 48.563 | 48.563 | 25.692 | 25.692 | 3.585 | 3.585 | 4.472 | 4.472 | -190.024 | -190.024 | -77.039 | -2,388.222 | -53.929 | -53.929 | 3.523 | 3.523 | -12.203 | -12.203 | -12.203 | -23.48 | -23.48 | -23.48 | -23.48 | 9.815 | 9.815 | 9.815 | 9.815 | -2.545 | -2.545 | -2.545 | -2.545 | 3.047 | 3.047 | 3.047 | 3.047 | 0.906 | 0.906 | 0.906 | 0.906 | 0.092 | 0.092 | 0.092 | 0.092 | 0.976 | 0.976 | 0.976 | 0.976 | 0.863 | 0.863 | 0.863 | 0.863 | -1.732 | -1.732 | -1.732 | -1.732 |
| WPA (Winst Per Aandeel)
| -0.012 | -0.006 | -0.007 | -0.004 | -0.01 | -0.005 | -0.049 | -0.025 | -0.016 | -0.008 | -0.015 | -0.007 | -0.009 | -0.005 | -0.06 | -0.03 | -0.042 | -0.021 | -0.046 | -0.023 | 0.008 | 0.008 | 0.002 | 0.002 | -0 | -0 | 0.059 | 0.059 | 0.011 | 0.011 | 0.077 | 0.077 | 0.014 | 0.014 | 0.005 | 0.005 | -0.003 | -0.003 | -0.029 | -0.029 | -0.006 | -0.005 | -0.002 | -0.002 | 0.001 | 0.001 | -0.011 | -0.011 | -0.011 | -0.032 | -0.032 | -0.032 | -0.032 | 0.011 | 0.011 | 0.011 | 0.011 | -0.003 | -0.003 | -0.003 | -0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.025 | 0.025 | 0.025 | 0.025 | 0.002 | 0.002 | 0.002 | 0.002 | 0.022 | 0.022 | 0.022 | 0.022 | 0.019 | 0.019 | 0.019 | 0.019 | -0.046 | -0.046 | -0.046 | -0.046 |
| Verwaterde WPA
| -0.012 | -0.006 | -0.007 | -0.004 | -0.01 | -0.005 | -0.049 | -0.025 | -0.016 | -0.008 | -0.015 | -0.007 | -0.009 | -0.005 | -0.06 | -0.03 | -0.042 | -0.021 | -0.046 | -0.023 | 0.008 | 0.008 | 0.002 | 0.002 | -0 | -0 | 0.059 | 0.059 | 0.011 | 0.011 | 0.077 | 0.077 | 0.014 | 0.014 | 0.005 | 0.005 | -0.003 | -0.003 | -0.029 | -0.029 | -0.006 | -0.005 | -0.002 | -0.002 | 0.001 | 0.001 | -0.011 | -0.011 | -0.011 | -0.032 | -0.032 | -0.032 | -0.032 | 0.011 | 0.011 | 0.011 | 0.011 | -0.003 | -0.003 | -0.003 | -0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.025 | 0.025 | 0.025 | 0.025 | 0.002 | 0.002 | 0.002 | 0.002 | 0.022 | 0.022 | 0.022 | 0.022 | 0.019 | 0.019 | 0.019 | 0.019 | -0.046 | -0.046 | -0.046 | -0.046 |
| EBITDA
| -6.55 | -12.529 | -5.114 | -5.402 | 14.297 | -14.026 | 3.424 | -53.884 | -7.066 | -14.577 | 11.852 | -19.17 | 5.797 | -10.361 | -67.7 | -72.751 | -13.599 | -43.291 | -73.24 | -23.581 | 24.716 | 24.716 | 13.682 | 13.682 | 2.55 | 2.55 | 123.407 | 123.407 | 21.175 | 21.175 | 159.535 | 159.535 | 27.872 | 27.872 | 10.233 | 10.233 | 4.119 | 4.119 | -30.371 | -30.371 | 1.832 | 1.832 | 7.339 | 7.339 | 4.455 | 4.455 | -8.008 | -8.008 | -8.008 | -20.196 | -20.196 | -20.196 | -20.196 | 13.497 | 13.497 | 13.497 | 13.497 | -1.566 | -1.566 | -1.566 | -1.566 | 6.92 | 6.92 | 6.92 | 6.92 | 30.209 | 30.209 | 30.209 | 30.209 | 5.765 | 5.765 | 5.765 | 5.765 | 27.818 | 27.818 | 27.818 | 27.818 | 27.676 | 27.676 | 27.676 | 27.676 | -40.24 | -40.24 | -40.24 | -40.24 |
| EBITDA ratio
| -0.284 | -1.087 | -0.208 | -0.439 | 0.197 | -0.386 | 0.418 | -13.149 | -1.034 | -4.265 | 0.203 | -0.655 | 0.03 | -0.104 | -2.547 | -5.473 | -0.06 | -0.384 | -4.248 | -2.735 | 14.246 | 14.246 | 8.399 | 8.399 | 1.064 | 1.064 | 33.019 | 33.019 | 4.228 | 4.228 | 48.432 | 48.432 | 28.587 | 28.587 | 4.062 | 4.062 | -3.547 | -3.547 | -135.281 | -135.281 | 26.258 | 814 | 209.671 | 209.671 | 20.915 | 20.915 | -8.709 | -8.709 | -8.709 | -14.21 | -14.21 | -14.21 | -14.21 | 11.139 | 11.139 | 11.139 | 11.139 | -1.238 | -1.238 | -1.238 | -1.238 | 4.711 | 4.711 | 4.711 | 4.711 | 1.002 | 1.002 | 1.002 | 1.002 | 0.214 | 0.214 | 0.214 | 0.214 | 1.057 | 1.057 | 1.057 | 1.057 | 1.064 | 1.064 | 1.064 | 1.064 | -1.279 | -1.279 | -1.279 | -1.279 |