China Unicom (Hong Kong) Limited
HKEX:0762.HK
6.69 (HKD) • At close October 30, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 97,845 | 99,496 | 90,904 | 89,860 | 94,611 | 97,222 | 90,966 | 87,717 | 87,239 | 89,022 | 83,365 | 80,315 | 81,902 | 82,272 | 78,483 | 74,958 | 76,573 | 73,824 | 73,395 | 72,166 | 71,807 | 73,147 | 71,165 | 70,607 | 74,170 | 74,935 | 69,051 | 67,618 | 69,155 | 69,005 | 67,058 | 66,884 | 69,915 | 70,340 | 65,136 | 67,228 | 70,382 | 74,303 | 69,342 | 65,770 | 73,098 | 76,471 | 74,868 | 75,863 | 73,707 | 70,600 | 63,734 | 63,502 | 60,497 | 61,193 | 53,234 | 54,533 | 52,374 | 49,026 | 46,189 | 42,996 | 41,698 | 40,415 | 39,017 | 38,609 | 38,402 | 37,917 | 96,427.463 | 17,360.43 | 17,559.057 | 25,474.298 | 25,672.672 | 24,910.332 | 25,276.429 | 23,815.726 | 23,980.671 | 23,510.902 | 23,879.329 | 22,900.229 | 21,795.696 | 23,017.261 | 21,621.973 | 20,855.061 | 20,124.315 | 19,835.283 | 19,686.028 | 19,592.965 | 18,087.7 | 17,581.4 | 15,982.815 | 15,984.445 | 11,336.378 | 11,269.633 | 8,983.419 | 8,986.664 | 7,916.229 | 7,876.169 | 6,800.047 | 6,800.869 | 6,581.325 | 6,588.202 | 5,252.409 | 5,252.409 |
Kosten van de omzet
| 43,138 | 42,952 | 33,518 | 24,857 | 43,964 | 43,596 | 31,753 | 24,792 | 39,298 | 40,357 | 35,058 | 36,701 | 23,196 | 22,840 | 24,541 | 18,837 | 21,811 | 18,533 | 47,709 | 18,877 | 20,448 | 20,074 | 27,231 | 20,591 | 26,178 | 24,618 | 29,191 | 17,622 | 26,294 | 24,207 | 33,978 | 23,031 | 25,152 | 27,055 | 34,471 | 21,896 | 23,546 | 27,246 | 32,628 | 19,855 | 24,033 | 27,249 | 35,411 | 30,177 | 29,227 | 28,496 | 43,544 | 19,247 | 17,608 | 20,989 | 37,665 | 7,489 | 7,199 | 6,835 | 32,351 | 104 | 9,930 | 9,308 | -1,419 | 10,329 | 7,944 | 8,402 | 8,701.15 | 2,722.71 | 2,576.57 | 6,384.184 | 6,199.69 | 6,348.13 | 6,523.582 | 6,036.785 | 6,119.859 | 5,783.359 | 6,023.812 | 1,001.62 | 5,125.762 | 5,480.85 | 5,164.564 | 5,256.046 | 5,318.753 | 4,492.908 | 4,291.02 | 4,335.416 | 4,224.853 | 3,710.085 | 2,881.848 | 3,076.442 | 0 | 0 | 1,584.208 | 0 | 0 | 0 | 1,125.784 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 54,707 | 56,544 | 57,386 | 65,003 | 50,647 | 53,626 | 59,213 | 62,925 | 47,941 | 48,665 | 48,307 | 43,614 | 58,706 | 59,432 | 53,942 | 56,121 | 54,762 | 55,291 | 25,686 | 53,289 | 51,359 | 53,073 | 43,934 | 50,016 | 47,992 | 50,317 | 39,860 | 49,996 | 42,861 | 44,798 | 33,080 | 43,853 | 44,763 | 43,285 | 30,665 | 45,332 | 46,836 | 47,057 | 36,714 | 45,915 | 49,065 | 49,222 | 39,457 | 45,686 | 44,480 | 42,104 | 20,190 | 44,255 | 42,889 | 40,204 | 15,569 | 47,044 | 45,175 | 42,191 | 13,838 | 42,892 | 31,768 | 31,107 | 40,436 | 28,280 | 30,458 | 29,515 | 87,726.313 | 14,637.721 | 14,982.487 | 19,090.113 | 19,472.983 | 18,562.202 | 18,752.847 | 17,778.941 | 17,860.812 | 17,727.543 | 17,855.517 | 21,898.609 | 16,669.934 | 17,536.41 | 16,457.409 | 15,599.015 | 14,805.562 | 15,342.376 | 15,395.008 | 15,257.549 | 13,862.847 | 13,871.315 | 13,100.967 | 12,908.003 | 11,336.378 | 11,269.633 | 7,399.212 | 8,986.664 | 7,916.229 | 7,876.169 | 5,674.263 | 6,800.869 | 6,581.325 | 6,588.202 | 5,252.409 | 5,252.409 |
Brutowinstmarge
| 0.559 | 0.568 | 0.631 | 0.723 | 0.535 | 0.552 | 0.651 | 0.717 | 0.55 | 0.547 | 0.579 | 0.543 | 0.717 | 0.722 | 0.687 | 0.749 | 0.715 | 0.749 | 0.35 | 0.738 | 0.715 | 0.726 | 0.617 | 0.708 | 0.647 | 0.671 | 0.577 | 0.739 | 0.62 | 0.649 | 0.493 | 0.656 | 0.64 | 0.615 | 0.471 | 0.674 | 0.665 | 0.633 | 0.529 | 0.698 | 0.671 | 0.644 | 0.527 | 0.602 | 0.603 | 0.596 | 0.317 | 0.697 | 0.709 | 0.657 | 0.292 | 0.863 | 0.863 | 0.861 | 0.3 | 0.998 | 0.762 | 0.77 | 1.036 | 0.732 | 0.793 | 0.778 | 0.91 | 0.843 | 0.853 | 0.749 | 0.759 | 0.745 | 0.742 | 0.747 | 0.745 | 0.754 | 0.748 | 0.956 | 0.765 | 0.762 | 0.761 | 0.748 | 0.736 | 0.773 | 0.782 | 0.779 | 0.766 | 0.789 | 0.82 | 0.808 | 1 | 1 | 0.824 | 1 | 1 | 1 | 0.834 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 8,099 | 0 | 0 | 0 | 6,836 | 0 | 0 | 0 | 4,792 | 0 | 0 | 0 | 2,964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21,096 | 21,096 | 49,256 | 48,488 | 19,243 | 19,243 | -40,789 | 41,582 | 15,554 | 15,554 | 25,528 | 32,709 | -12,107 | 28,010 | -14,270 | 28,355 | -10,266 | 10,689 | 14,003 | 12,332 | 14,280 | 11,585 | 13,986 | 10,858 | 13,220 | 11,920 | 13,001 | 10,630 | 11,001 | 9,832 | 11,123 | 9,554 | 9,194 | 9,077 | 10,652 | 8,729 | 9,100 | 8,825 | 11,172 | 8,864 | 8,708 | 8,261 | 11,693 | 7,970 | 7,528 | 7,406 | -31,388 | 12,119 | 11,668 | 11,223 | 11,578 | 11,120 | 10,346 | 9,937 | 9,458 | 15,774 | 5,805 | 5,767 | 32,432 | 5,474 | 5,343 | 5,203 | 28,085.553 | -4,898.37 | 7,045.956 | 10,660.882 | 11,529.448 | 10,162.672 | 10,330.51 | 9,494.746 | 29,464.423 | 9,552.929 | 10,029.497 | 6,933.145 | 9,583.948 | 9,857.104 | 9,457.786 | 8,725.22 | 8,844.111 | 8,479.946 | 8,297.33 | 8,197.695 | 7,890.501 | 7,401.866 | 7,236.428 | 6,314.987 | 0 | 0 | 3,013.358 | 0 | 0 | 0 | 2,424.499 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 8,077 | 8,837 | 23,807 | 25,124 | 7,840 | 8,653 | -22,000 | 23,645 | 7,008 | 8,080 | 20,454 | 22,075 | -6,724 | 7,785 | -19,742 | 21,452 | -6,676 | 7,689 | 2,563 | -1,180 | 1,180 | 0 | 2,882 | -1,894 | 1,894 | 0 | 3,894 | -1,698 | 1,698 | 0 | 3,465 | 0 | 0 | 0 | 3,524 | 0 | 0 | 0 | 5,228 | 0 | 0 | 0 | 5,361 | 0 | 0 | 0 | 4,860 | 2,334 | 0 | 0 | 0 | 0 | 0 | 0 | 17,707 | 0 | 0 | 0 | 16,284 | 0 | 0 | 0 | 4,577.714 | 12,357.191 | 0 | 0 | 0 | 0 | 0 | 0 | -14,613.74 | 0 | 0 | 5,107.605 | 0 | 0 | 0 | 4,612.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 29,173 | 29,933 | 62,866 | 73,612 | 27,083 | 27,896 | -62,789 | 65,227 | 22,562 | 23,634 | 45,982 | 54,784 | -18,831 | 35,795 | -36,735 | 49,807 | -16,942 | 18,378 | 16,566 | 11,152 | 15,460 | 11,585 | 16,868 | 8,964 | 15,114 | 11,920 | 16,895 | 8,932 | 12,699 | 9,832 | 14,588 | 9,554 | 9,194 | 9,077 | 14,176 | 8,729 | 9,100 | 8,825 | 16,400 | 8,864 | 8,708 | 8,261 | 17,054 | 7,970 | 7,528 | 7,406 | -26,528 | 12,119 | 11,668 | 11,223 | 11,578 | 11,120 | 10,346 | 9,937 | 27,165 | 15,774 | 5,805 | 5,767 | 48,716 | 5,474 | 5,343 | 5,203 | 32,663.267 | 7,458.821 | 7,045.956 | 10,660.882 | 11,529.448 | 10,162.672 | 10,330.51 | 9,494.746 | 14,850.683 | 9,552.929 | 10,029.497 | 12,040.75 | 9,583.948 | 9,857.104 | 9,457.786 | 8,725.22 | 8,844.111 | 8,479.946 | 8,297.33 | 8,197.695 | 7,890.501 | 7,401.866 | 7,236.428 | 6,314.987 | 0 | 0 | 3,013.358 | 0 | 0 | 0 | 2,424.499 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 0 | 2,518 | 0 | 0 | -2,967 | 1,851 | 0 | 0 | 0 | 0 | 67,945 | 20,558 | 90,818 | 4,625 | 65,483 | 389 | 286 | 414 | 347 | 98 | 472 | 42 | -58 | 124 | 524 | 238 | 149 | 163 | 456 | 202 | 384 | 192 | 9,432 | 198 | 401 | 140 | 194 | 172 | 443 | 161 | 163 | 316 | 109 | 106 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33,245.125 | 0 | 0 | 0 | -24,129.345 | 0 | 0 | 0 | -18,447.868 | 0 | 0 | 0 |
Bedrijfskosten
| 29,173 | 49,321 | 56,403 | 65,409 | 42,203 | 47,027 | 47,920 | 64,412 | 40,779 | 42,921 | 47,349 | 38,498 | 49,114 | 56,353 | 54,083 | 54,432 | 48,541 | 51,938 | 22,485 | 50,214 | 48,311 | 48,555 | 39,474 | 52,300 | 40,776 | 46,425 | 35,860 | 50,861 | 36,570 | 42,847 | 30,191 | 42,890 | 42,594 | 42,085 | 30,117 | 41,017 | 40,901 | 41,071 | 33,612 | 39,857 | 44,040 | 43,440 | 36,607 | 41,040 | 39,575 | 38,738 | 17,868 | 40,842 | 39,177 | 38,049 | -27,760 | 45,077 | 42,138 | 41,547 | 13,670 | 41,586 | 29,965 | 29,225 | 40,858 | 26,355 | 25,634 | 24,821 | 69,943.989 | 12,641.782 | 12,529.615 | 16,399.15 | 17,437.834 | 15,756.944 | 15,903.701 | 15,126.993 | 15,435.01 | 15,323.273 | 15,642.942 | 17,485.101 | 14,882.291 | 15,187.508 | 14,419.238 | 13,742.938 | 13,930.388 | 13,208.368 | 12,921.522 | 12,758.93 | 11,982.697 | 11,515.528 | 11,336.479 | 10,394.376 | -33,245.125 | 0 | 5,683.788 | 0 | -24,129.345 | 0 | 4,360.974 | 0 | -18,447.868 | 0 | 0 | 0 |
Bedrijfsresultaat
| 25,534 | 5,429 | 788 | 6,496 | 6,605 | 4,438 | 1,574 | 6,088 | 6,790 | 3,903 | 3,582 | 1,243 | 6,986 | 4,901 | 2,707 | 4,509 | 6,017 | 4,541 | 2,229 | 4,074 | 4,484 | 5,396 | 1,692 | 4,080 | 4,171 | 4,705 | -2,451 | 4,068 | 3,500 | 2,713 | -189 | 1,589 | 2,300 | 1,992 | 2,224 | 4,182 | 6,147 | 6,015 | 2,421 | 6,305 | 5,526 | 6,020 | 4,165 | 5,017 | 5,070 | 3,497 | 2,401 | 3,413 | 3,712 | 2,155 | -257 | 1,967 | 3,037 | 644 | 248 | 1,328 | 1,825 | 1,900 | -396 | 1,939 | 4,849 | 4,720 | 18,213.429 | 1,955.44 | 2,452.872 | 2,690.963 | 2,035.148 | 2,805.258 | 2,849.146 | 2,651.948 | 2,330.052 | 2,404.27 | 2,212.576 | 4,413.508 | 1,787.643 | 2,348.902 | 2,038.172 | 1,856.077 | 875.174 | 2,134.008 | 2,473.486 | 2,498.619 | 1,880.15 | 2,355.788 | 1,764.488 | 2,513.627 | -21,908.747 | 11,269.633 | 1,715.423 | 8,986.664 | -16,213.116 | 7,876.169 | 1,313.289 | 6,800.869 | -11,866.544 | 6,588.202 | 5,252.409 | 5,252.409 |
Bedrijfsresultaat ratio
| 0.261 | 0.055 | 0.009 | 0.072 | 0.07 | 0.046 | 0.017 | 0.069 | 0.078 | 0.044 | 0.043 | 0.015 | 0.085 | 0.06 | 0.034 | 0.06 | 0.079 | 0.062 | 0.03 | 0.056 | 0.062 | 0.074 | 0.024 | 0.058 | 0.056 | 0.063 | -0.035 | 0.06 | 0.051 | 0.039 | -0.003 | 0.024 | 0.033 | 0.028 | 0.034 | 0.062 | 0.087 | 0.081 | 0.035 | 0.096 | 0.076 | 0.079 | 0.056 | 0.066 | 0.069 | 0.05 | 0.038 | 0.054 | 0.061 | 0.035 | -0.005 | 0.036 | 0.058 | 0.013 | 0.005 | 0.031 | 0.044 | 0.047 | -0.01 | 0.05 | 0.126 | 0.124 | 0.189 | 0.113 | 0.14 | 0.106 | 0.079 | 0.113 | 0.113 | 0.111 | 0.097 | 0.102 | 0.093 | 0.193 | 0.082 | 0.102 | 0.094 | 0.089 | 0.043 | 0.108 | 0.126 | 0.128 | 0.104 | 0.134 | 0.11 | 0.157 | -1.933 | 1 | 0.191 | 1 | -2.048 | 1 | 0.193 | 1 | -1.803 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -15,854 | 1,810 | 786 | -445 | 2,169 | 2,108 | -287 | -203 | 877 | 1,846 | -1,539 | 3,352 | -412 | -186 | -461 | -464 | -385 | 876 | -1,243 | 691 | 1,104 | 585 | -3,037 | 5,858 | -3,389 | 358 | -6,668 | 4,300 | -3,036 | 476 | -3,141 | 339 | -77 | 559 | 1,772 | -210 | 122 | -41 | -472 | 172 | 443 | 161 | 1,681 | 316 | 109 | 106 | 480 | 164 | 546 | 78 | -42,975 | 239 | 535 | 66 | 717 | 96 | 364 | 44 | 871 | 1,906 | -646 | 70 | -14,563.105 | 40.498 | 75.807 | 68.983 | 2,936.266 | 1,109.041 | -1,778.573 | 160.207 | -2,155.633 | -404.887 | -0.688 | -2,187.089 | 18.07 | 8.052 | 4.512 | 2.616 | 56.73 | -3.22 | 21.242 | 2.839 | -632.815 | -12.409 | -16.482 | 6.498 | 0 | 0 | 21.048 | 0 | 0 | 0 | 32.91 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 9,680 | 7,239 | 1,574 | 6,051 | 8,774 | 6,546 | 1,287 | 5,885 | 7,667 | 5,749 | 2,043 | 4,595 | 6,574 | 4,715 | 2,246 | 4,045 | 5,632 | 4,104 | 1,828 | 3,599 | 3,936 | 4,804 | 1,576 | 3,686 | 3,788 | 4,031 | -2,947 | 2,123 | 2,241 | 1,176 | -1,315 | 275 | 1,163 | 661 | 3,476 | 1,627 | 4,551 | 4,381 | 1,864 | 5,230 | 4,445 | 4,392 | 2,558 | 4,064 | 4,564 | 2,528 | 2,260 | 2,696 | 3,237 | 1,328 | -64 | 2,153 | 3,276 | 233 | 523 | 981 | 1,789 | 1,480 | 28 | 3,619 | 4,019 | 4,611 | 925.41 | 2,086.971 | 2,564.313 | 2,790.167 | 5,022.063 | 3,947.034 | 1,191.347 | 2,812.564 | 306.741 | 2,122.368 | 2,035.556 | 2,030.715 | 1,577.115 | 2,213.006 | 1,695.365 | 1,533.113 | 670.721 | 1,723.569 | 2,036.168 | 2,025.241 | 826.217 | 1,927.816 | 1,334.934 | 2,016.508 | 0 | 0 | 1,488.103 | 0 | 0 | 0 | 1,519.304 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.099 | 0.073 | 0.017 | 0.067 | 0.093 | 0.067 | 0.014 | 0.067 | 0.088 | 0.065 | 0.025 | 0.057 | 0.08 | 0.057 | 0.029 | 0.054 | 0.074 | 0.056 | 0.025 | 0.05 | 0.055 | 0.066 | 0.022 | 0.052 | 0.051 | 0.054 | -0.043 | 0.031 | 0.032 | 0.017 | -0.02 | 0.004 | 0.017 | 0.009 | 0.053 | 0.024 | 0.065 | 0.059 | 0.027 | 0.08 | 0.061 | 0.057 | 0.034 | 0.054 | 0.062 | 0.036 | 0.035 | 0.042 | 0.054 | 0.022 | -0.001 | 0.039 | 0.063 | 0.005 | 0.011 | 0.023 | 0.043 | 0.037 | 0.001 | 0.094 | 0.105 | 0.122 | 0.01 | 0.12 | 0.146 | 0.11 | 0.196 | 0.158 | 0.047 | 0.118 | 0.013 | 0.09 | 0.085 | 0.089 | 0.072 | 0.096 | 0.078 | 0.074 | 0.033 | 0.087 | 0.103 | 0.103 | 0.046 | 0.11 | 0.084 | 0.126 | 0 | 0 | 0.166 | 0 | 0 | 0 | 0.223 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 1,474 | 1,609 | 29 | 1,174 | 1,472 | 1,348 | 172 | 1,159 | 1,324 | 1,096 | 527 | 812 | 1,229 | 852 | 546 | 766 | 1,216 | 922 | 298 | 648 | 728 | 1,121 | 147 | 807 | 864 | 1,006 | -727 | 476 | 683 | 311 | -356 | 115 | 214 | 181 | 1,095 | 436 | 725 | 1,217 | 372 | 1,356 | 1,058 | 1,090 | 524 | 1,007 | 1,146 | 629 | 617 | 673 | 814 | 321 | -28 | 542 | 790 | 67 | -60 | 239 | 392 | 351 | -190 | 897 | 969 | 1,045 | -104.43 | 540.437 | 682.5 | 768.805 | 812.718 | 969.855 | 1,021.333 | 855.241 | 769.063 | 729.213 | 623.262 | 641.73 | 440.872 | 692.602 | 530.845 | 470.199 | 285.836 | 531.366 | 631.217 | 627.931 | 394.33 | 527.881 | 235.555 | 730.613 | -1,162.353 | -1,154.851 | 363.843 | -1,124.366 | -1,136.798 | -1,130.716 | 424.71 | -1,094.726 | -1,529.075 | -1,530.021 | -85.612 | -85.612 |
Nettowinst
| 8,180 | 5,613 | 1,480 | 4,855 | 7,236 | 5,155 | 1,078 | 4,710 | 6,323 | 4,634 | 1,445 | 3,756 | 5,304 | 3,863 | 1,669 | 3,255 | 4,387 | 3,182 | 1,488 | 2,965 | 3,202 | 3,675 | 1,369 | 2,916 | 2,887 | 3,005 | -2,242 | 1,655 | 1,553 | 865 | -964 | 160 | 949 | 480 | 2,381 | 1,191 | 3,826 | 3,164 | 1,492 | 3,874 | 3,387 | 3,302 | 2,034 | 3,057 | 3,418 | 1,899 | 1,643 | 2,023 | 2,423 | 1,007 | -36 | 1,611 | 2,486 | 145 | 583 | 742 | 1,397 | 1,209 | 218 | 2,722 | 3,050 | 3,566 | 26,921.569 | 2,573.269 | 2,208.588 | 2,021.047 | 4,209.328 | 2,976.819 | 169.429 | 1,987.403 | -460.221 | 1,392.499 | 1,412.054 | 1,386.763 | 1,136.001 | 1,520.412 | 1,164.52 | 1,062.915 | 384.884 | 1,192.203 | 1,404.959 | 1,397.31 | 431.888 | 1,399.935 | 1,099.38 | 1,285.895 | 1,162.353 | 1,154.851 | 1,124.259 | 1,124.366 | 1,136.798 | 1,130.716 | 1,094.594 | 1,094.726 | 1,529.075 | 1,530.021 | 85.612 | 85.612 |
Nettowinstmarge
| 0.084 | 0.056 | 0.016 | 0.054 | 0.076 | 0.053 | 0.012 | 0.054 | 0.072 | 0.052 | 0.017 | 0.047 | 0.065 | 0.047 | 0.021 | 0.043 | 0.057 | 0.043 | 0.02 | 0.041 | 0.045 | 0.05 | 0.019 | 0.041 | 0.039 | 0.04 | -0.032 | 0.024 | 0.022 | 0.013 | -0.014 | 0.002 | 0.014 | 0.007 | 0.037 | 0.018 | 0.054 | 0.043 | 0.022 | 0.059 | 0.046 | 0.043 | 0.027 | 0.04 | 0.046 | 0.027 | 0.026 | 0.032 | 0.04 | 0.016 | -0.001 | 0.03 | 0.047 | 0.003 | 0.013 | 0.017 | 0.034 | 0.03 | 0.006 | 0.071 | 0.079 | 0.094 | 0.279 | 0.148 | 0.126 | 0.079 | 0.164 | 0.12 | 0.007 | 0.083 | -0.019 | 0.059 | 0.059 | 0.061 | 0.052 | 0.066 | 0.054 | 0.051 | 0.019 | 0.06 | 0.071 | 0.071 | 0.024 | 0.08 | 0.069 | 0.08 | 0.103 | 0.102 | 0.125 | 0.125 | 0.144 | 0.144 | 0.161 | 0.161 | 0.232 | 0.232 | 0.016 | 0.016 |
WPA (Winst Per Aandeel)
| 0.27 | 0.18 | 0.048 | 0.16 | 0.23 | 0 | 0.035 | 0 | 0.21 | 0.151 | 0.047 | 0.123 | 0.17 | 0.13 | 0.055 | 0.11 | 0.14 | 0.1 | 0.049 | 0.096 | 0.1 | 0.12 | 0.045 | 0.095 | 0.095 | 0.098 | -0.074 | 0.069 | 0.065 | 0.036 | -0.04 | 0.007 | 0.04 | 0.02 | 0.099 | 0.05 | 0.16 | 0.13 | 0.07 | 0.16 | 0.14 | 0.14 | 0.09 | 0.12 | 0.15 | 0.08 | 0.07 | 0.08 | 0.11 | 0.04 | -0.002 | 0.07 | 0.1 | 0.01 | -0.02 | 0.06 | 0.07 | 0.05 | 0.01 | 0.11 | 0.13 | 0.15 | 1.2 | -0.37 | 0.19 | 0.15 | 1.2 | 0.23 | 0.013 | 0.15 | -0.036 | 0.11 | 0.11 | 0.11 | 0.088 | 0.12 | 0.093 | 0.085 | 0.024 | 0.095 | 0.11 | 0.11 | 0.018 | 0.11 | 0.088 | 0.1 | 0.099 | 0.092 | 0.089 | 0.089 | 0.093 | 0.092 | 0.087 | 0.087 | 0.14 | 0.14 | 0.009 | 0.009 |
Verwaterde WPA
| 0.27 | 0.18 | 0.048 | 0.16 | 0.24 | 0 | 0.035 | 0 | 0.21 | 0.151 | 0.047 | 0.123 | 0.17 | 0.13 | 0.055 | 0.11 | 0.14 | 0.1 | 0.049 | 0.096 | 0.1 | 0.12 | 0.045 | 0.095 | 0.095 | 0.098 | -0.073 | 0.069 | 0.065 | 0.036 | -0.04 | 0.007 | 0.04 | 0.02 | 0.099 | 0.045 | 0.16 | 0.13 | 0.06 | 0.16 | 0.13 | 0.14 | 0.08 | 0.12 | 0.14 | 0.08 | 0.07 | 0.08 | 0.1 | 0.04 | -0.002 | 0.07 | 0.1 | 0.01 | -0.02 | 0.06 | 0.07 | 0.05 | 0.01 | 0.11 | 0.13 | 0.15 | 1.2 | -0.37 | 0.18 | 0.15 | 1.2 | 0.23 | 0.013 | 0.13 | -0.036 | 0.11 | 0.11 | 0.11 | 0.088 | 0.12 | 0.092 | 0.084 | 0.024 | 0.095 | 0.11 | 0.11 | 0.018 | 0.11 | 0.088 | 0.1 | 0.099 | 0.092 | 0.089 | 0.089 | 0.093 | 0.092 | 0.087 | 0.087 | 0.14 | 0.14 | 0.009 | 0.009 |
EBITDA
| 26,429.5 | 26,611 | 17,782 | 27,539 | 25,967 | 25,730 | 24,712 | 27,880 | 25,802 | 21,261.75 | 20,940.75 | 17,770.25 | 27,804 | 25,459 | 23,288 | 25,633 | 27,121 | 24,749 | 22,805 | 24,787 | 25,782 | 25,889 | 20,048 | 22,855 | 22,800 | 24,722 | 17,034 | 23,201 | 23,350 | 21,737 | 19,199 | 21,091 | 21,443 | 20,764 | 20,949 | 23,652 | 25,329 | 25,376 | 21,150 | 24,562 | 24,192 | 24,236 | 21,303 | 22,169 | 22,119 | 20,354 | 17,957 | 18,802 | 18,970 | 17,190 | 58,459 | 16,617 | 17,392 | 14,760 | 14,138 | 15,230 | 15,298 | 15,068 | 12,018 | 13,754 | 16,554 | 16,373 | 49,741.151 | 7,138.402 | 7,860.724 | 8,360.248 | 5,007.268 | 7,290.49 | 10,200.909 | 8,123.988 | 8,056.635 | 8,579.5 | 7,826.708 | 9,880.088 | 7,067.916 | 7,671.255 | 7,019.673 | 8,319.839 | 7,727.347 | 8,112.504 | 8,653.713 | 8,593.953 | 7,668.622 | 8,150.766 | 8,985.253 | 6,586.51 | -21,908.747 | 11,269.633 | 4,364.806 | 8,986.664 | -16,213.116 | 7,876.169 | 3,216.854 | 6,800.869 | -11,866.544 | 6,588.202 | 5,252.409 | 5,252.409 |
EBITDA ratio
| 0.27 | 0.267 | 0.196 | 0.306 | 0.274 | 0.265 | 0.272 | 0.318 | 0.296 | 0.239 | 0.251 | 0.221 | 0.339 | 0.309 | 0.297 | 0.342 | 0.354 | 0.335 | 0.311 | 0.343 | 0.359 | 0.354 | 0.282 | 0.324 | 0.307 | 0.33 | 0.247 | 0.343 | 0.338 | 0.315 | 0.286 | 0.315 | 0.307 | 0.295 | 0.322 | 0.352 | 0.36 | 0.342 | 0.305 | 0.373 | 0.331 | 0.317 | 0.285 | 0.292 | 0.3 | 0.288 | 0.282 | 0.296 | 0.314 | 0.281 | 1.098 | 0.305 | 0.332 | 0.301 | 0.306 | 0.354 | 0.367 | 0.373 | 0.308 | 0.356 | 0.431 | 0.432 | 0.516 | 0.411 | 0.448 | 0.328 | 0.195 | 0.293 | 0.404 | 0.341 | 0.336 | 0.365 | 0.328 | 0.431 | 0.324 | 0.333 | 0.325 | 0.399 | 0.384 | 0.409 | 0.44 | 0.439 | 0.424 | 0.464 | 0.562 | 0.412 | -1.933 | 1 | 0.486 | 1 | -2.048 | 1 | 0.473 | 1 | -1.803 | 1 | 1 | 1 |