CST Group Limited
HKEX:0985.HK
0.99 (HKD) • At close November 21, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 57.866 | 57.866 | 55.7 | 55.7 | 22.619 | 22.619 | 11.898 | 11.898 | 10.99 | 10.99 | 28.366 | 28.366 | 42.603 | 42.603 | 55.576 | 55.576 | 14.214 | 21.672 | 8.085 | 8.085 | 9.147 | 9.147 | 7.062 | 7.062 | 5.067 | 5.067 | 8.402 | 8.402 | 9.526 | 9.526 | 19.491 | 19.491 | 24.542 | 24.542 | 35.037 | 35.037 | 32.505 | 32.505 | 45.83 | 45.83 | 40.687 | 40.687 | 45.484 | 45.484 | 37.435 | 37.435 | 12.413 | 12.413 | 12.413 | 12.413 | 0.85 | 0.85 | 0.85 | 0.85 | 0.69 | 0.69 | 0.69 | 0.69 | 0.212 | 0.212 | 0.212 | 0.212 | 0.213 | 0.213 | 0.213 | 0.213 | 0.197 | 0.197 | 0.197 | 0.197 | 0.126 | 0.126 | 0.126 | 0.126 | 0.026 | 0.026 | 0.026 | 0.026 | 0.158 | 0.158 | 0.158 | 0.158 | 0.009 | 0.009 | 0.009 | 0.009 |
| Kosten van de omzet
| 36.83 | 36.83 | 27.891 | 27.891 | 8.221 | 8.221 | 4.441 | 4.441 | 5.283 | 5.283 | 15.842 | 15.842 | 34.046 | 34.046 | 27.014 | 27.014 | 2.92 | 8.137 | 2.75 | 2.75 | 4.019 | 4.019 | 4.434 | 4.434 | 4.803 | 4.803 | 4.087 | 4.087 | 15.588 | 15.588 | 18.68 | 18.68 | 28.123 | 28.123 | 22.801 | 22.801 | 50.472 | 50.472 | 39.738 | 39.738 | 31.118 | 31.118 | 31.842 | 31.842 | 26.685 | 26.685 | 6.725 | 6.725 | 6.725 | 6.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.036 | 21.036 | 27.809 | 27.809 | 14.398 | 14.398 | 7.457 | 7.457 | 5.707 | 5.707 | 12.524 | 12.524 | 8.557 | 8.557 | 28.563 | 28.563 | 11.294 | 13.535 | 5.335 | 5.335 | 5.128 | 5.128 | 2.629 | 2.629 | 0.264 | 0.264 | 4.316 | 4.316 | -6.062 | -6.062 | 0.811 | 0.811 | -3.581 | -3.581 | 12.236 | 12.236 | -17.967 | -17.967 | 6.092 | 6.092 | 9.569 | 9.569 | 13.642 | 13.642 | 10.749 | 10.749 | 5.689 | 5.689 | 5.689 | 5.689 | 0.85 | 0.85 | 0.85 | 0.85 | 0.69 | 0.69 | 0.69 | 0.69 | 0.212 | 0.212 | 0.212 | 0.212 | 0.213 | 0.213 | 0.213 | 0.213 | 0.197 | 0.197 | 0.197 | 0.197 | 0.126 | 0.126 | 0.126 | 0.126 | 0.026 | 0.026 | 0.026 | 0.026 | 0.158 | 0.158 | 0.158 | 0.158 | 0.009 | 0.009 | 0.009 | 0.009 |
| Brutowinstmarge
| 0.364 | 0.364 | 0.499 | 0.499 | 0.637 | 0.637 | 0.627 | 0.627 | 0.519 | 0.519 | 0.442 | 0.442 | 0.201 | 0.201 | 0.514 | 0.514 | 0.795 | 0.625 | 0.66 | 0.66 | 0.561 | 0.561 | 0.372 | 0.372 | 0.052 | 0.052 | 0.514 | 0.514 | -0.636 | -0.636 | 0.042 | 0.042 | -0.146 | -0.146 | 0.349 | 0.349 | -0.553 | -0.553 | 0.133 | 0.133 | 0.235 | 0.235 | 0.3 | 0.3 | 0.287 | 0.287 | 0.458 | 0.458 | 0.458 | 0.458 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.12 | 11.12 | 10.213 | 10.213 | 9.602 | 9.602 | 7.269 | 7.269 | 8.749 | 8.749 | 8.607 | 8.607 | 13.219 | 13.219 | 10.986 | 10.986 | 11.686 | 14.447 | 7.078 | 7.078 | 7.939 | 7.939 | 5.187 | 5.187 | 8.856 | 8.856 | 5.19 | 5.19 | 8.688 | 8.688 | 5.594 | 5.594 | 7.98 | 7.98 | 6.218 | 6.218 | 8.703 | 8.703 | 9.603 | 9.603 | 12.486 | 12.486 | 6.2 | 6.2 | 8.63 | 8.63 | 6.15 | 6.15 | 6.15 | 6.15 | 2.747 | 2.747 | 2.747 | 2.747 | 2.319 | 2.319 | 2.319 | 2.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.437 | 0.437 | 0.437 | 0.437 | 0.386 | 0.386 | 0.386 | 0.386 | 0.169 | 0.169 | 0.169 | 0.169 | 0.293 | 0.293 | 0.293 | 0.293 | 0.237 | 0.237 | 0.237 | 0.237 |
| Verkoop- en marketingkosten
| 10.795 | 10.795 | 7.286 | 7.286 | 1.814 | 1.814 | 0 | 0 | 0.167 | 0.167 | 4.902 | 4.902 | 12.05 | 12.05 | 10.941 | 10.941 | 2.56 | 2.56 | 0.024 | 0.024 | 0.001 | 0.001 | 0.003 | 0.003 | 0.132 | 0.132 | 0.571 | 0.571 | 0.775 | 0.775 | 0.753 | 0.753 | 1.306 | 1.306 | 1.654 | 1.654 | 1.842 | 1.842 | 2.331 | 2.331 | 1.385 | 1.385 | 3.005 | 3.005 | 3.239 | 3.239 | 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 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 21.915 | 21.915 | 17.498 | 17.498 | 11.416 | 11.416 | 7.269 | 7.269 | 8.915 | 8.915 | 13.509 | 13.509 | 25.269 | 25.269 | 21.927 | 21.927 | 14.246 | 17.007 | 7.101 | 7.101 | 7.94 | 7.94 | 5.189 | 5.189 | 8.988 | 8.988 | 5.761 | 5.761 | 9.463 | 9.463 | 6.346 | 6.346 | 9.286 | 9.286 | 7.872 | 7.872 | 10.545 | 10.545 | 11.934 | 11.934 | 13.871 | 13.871 | 9.205 | 9.205 | 11.869 | 11.869 | 6.669 | 6.669 | 6.669 | 6.669 | 2.747 | 2.747 | 2.747 | 2.747 | 2.319 | 2.319 | 2.319 | 2.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.437 | 0.437 | 0.437 | 0.437 | 0.386 | 0.386 | 0.386 | 0.386 | 0.169 | 0.169 | 0.169 | 0.169 | 0.293 | 0.293 | 0.293 | 0.293 | 0.237 | 0.237 | 0.237 | 0.237 |
| Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.894 | -0.894 | -0.894 | -0.894 | -3.298 | -3.298 | -3.298 | -3.298 | 0 | 0 | 0 | 0 | 6.831 | 6.831 | 6.831 | 6.831 | 0.005 | 0.005 | 0.005 | 0.005 | 1.198 | 1.198 | 1.198 | 1.198 | -0.328 | -0.328 | -0.328 | -0.328 | 1.593 | 1.593 | 1.593 | 1.593 | 6.888 | 6.888 | 6.888 | 6.888 | -5.494 | -5.494 | -5.494 | -5.494 | -3.879 | -3.879 | -3.879 | -3.879 | -0.833 | -0.833 | -0.833 | -0.833 | -0.344 | -0.344 | -0.344 | -0.344 | -0.849 | -0.849 | -0.849 | -0.849 | -0.772 | -0.772 | -0.772 | -0.772 | -0.325 | -0.325 | -0.325 | -0.325 | -0.577 | -0.577 | -0.577 | -0.577 | -0.475 | -0.475 | -0.475 | -0.475 |
| Bedrijfskosten
| 59.018 | 59.018 | 67.937 | 67.937 | 6.659 | 6.659 | 243.084 | 243.084 | 125.874 | 125.874 | 55.237 | 55.237 | 123.726 | 123.726 | 63.289 | 63.289 | 12.308 | 24.794 | 23.603 | 23.603 | 36.385 | 36.385 | 22.022 | 22.022 | 112.257 | 112.257 | 45.335 | 45.335 | 37.853 | 37.853 | 8.456 | 8.456 | 24.377 | 24.377 | 29.334 | 29.334 | 0.634 | 0.634 | 22.921 | 22.921 | 21.57 | 21.57 | 98.171 | 98.171 | 13.462 | 13.462 | 13.557 | 13.557 | 13.557 | 13.557 | -2.747 | -2.747 | -2.747 | -2.747 | -1.561 | -1.561 | -1.561 | -1.561 | -0.833 | -0.833 | -0.833 | -0.833 | -0.344 | -0.344 | -0.344 | -0.344 | -0.412 | -0.412 | -0.412 | -0.412 | -0.386 | -0.386 | -0.386 | -0.386 | -0.156 | -0.156 | -0.156 | -0.156 | -0.284 | -0.284 | -0.284 | -0.284 | -0.237 | -0.237 | -0.237 | -0.237 |
| Bedrijfsresultaat
| -0.879 | -0.879 | 10.311 | 10.311 | 2.982 | 2.982 | 0.188 | 0.188 | -3.208 | -3.208 | -0.985 | -0.985 | -16.712 | -16.712 | 6.636 | 6.636 | -2.918 | -5.117 | 0.984 | 0.984 | -2.887 | -2.887 | -2.676 | -2.676 | -12.478 | -12.478 | -1.515 | -1.515 | -27.144 | -27.144 | -5.536 | -5.536 | -22.408 | -22.408 | 4.364 | 4.364 | -53.907 | -53.907 | -5.842 | -5.842 | -5.145 | -5.145 | 4.437 | 4.437 | -2.713 | -2.713 | -7.868 | -7.868 | -7.868 | -7.868 | -1.897 | -1.897 | -1.897 | -1.897 | -0.87 | -0.87 | -0.87 | -0.87 | -0.621 | -0.621 | -0.621 | -0.621 | -0.131 | -0.131 | -0.131 | -0.131 | -0.215 | -0.215 | -0.215 | -0.215 | -0.26 | -0.26 | -0.26 | -0.26 | -0.13 | -0.13 | -0.13 | -0.13 | -0.126 | -0.126 | -0.126 | -0.126 | -0.228 | -0.228 | -0.228 | -0.228 |
| Bedrijfsresultaat ratio
| -0.015 | -0.015 | 0.185 | 0.185 | 0.132 | 0.132 | 0.016 | 0.016 | -0.292 | -0.292 | -0.035 | -0.035 | -0.392 | -0.392 | 0.119 | 0.119 | -0.205 | -0.236 | 0.122 | 0.122 | -0.316 | -0.316 | -0.379 | -0.379 | -2.463 | -2.463 | -0.18 | -0.18 | -2.85 | -2.85 | -0.284 | -0.284 | -0.913 | -0.913 | 0.125 | 0.125 | -1.658 | -1.658 | -0.127 | -0.127 | -0.126 | -0.126 | 0.098 | 0.098 | -0.072 | -0.072 | -0.634 | -0.634 | -0.634 | -0.634 | -2.231 | -2.231 | -2.231 | -2.231 | -1.261 | -1.261 | -1.261 | -1.261 | -2.929 | -2.929 | -2.929 | -2.929 | -0.614 | -0.614 | -0.614 | -0.614 | -1.088 | -1.088 | -1.088 | -1.088 | -2.075 | -2.075 | -2.075 | -2.075 | -5.015 | -5.015 | -5.015 | -5.015 | -0.795 | -0.795 | -0.795 | -0.795 | -24.791 | -24.791 | -24.791 | -24.791 |
| Totaal overige inkomsten en kosten netto
| -42.571 | -42.571 | -53.71 | -53.71 | 2.973 | 2.973 | -237.617 | -237.617 | 133.243 | 133.243 | 65.823 | 65.823 | -102.202 | -102.202 | -45.55 | -45.55 | -2.401 | -11.664 | -17.829 | -17.829 | -27.946 | -27.946 | 28.137 | 28.137 | -99.22 | -99.22 | -39.277 | -39.277 | -16.52 | -16.52 | 15.12 | 15.12 | -5.468 | -5.468 | 37.3 | 37.3 | 35.453 | 35.453 | -10.848 | -10.848 | -6.585 | -6.585 | 107.866 | 107.866 | -14.212 | -14.212 | 1.068 | 1.068 | 1.068 | 1.068 | 0.395 | 0.395 | 0.395 | 0.395 | -10.975 | -10.975 | -10.975 | -10.975 | -9.192 | -9.192 | -9.192 | -9.192 | -1.883 | -1.883 | -1.883 | -1.883 | 1.04 | 1.04 | 1.04 | 1.04 | -0.037 | -0.037 | -0.037 | -0.037 | -1.809 | -1.809 | -1.809 | -1.809 | -1.359 | -1.359 | -1.359 | -1.359 | -10.946 | -10.946 | -10.946 | -10.946 |
| Inkomen voor belasting
| -43.45 | -43.45 | -43.399 | -43.399 | 5.955 | 5.955 | -237.429 | -237.429 | 130.035 | 130.035 | 64.838 | 64.838 | -118.915 | -118.915 | -38.914 | -38.914 | -5.318 | -16.78 | -16.846 | -16.846 | -30.832 | -30.832 | 25.461 | 25.461 | -111.698 | -111.698 | -40.791 | -40.791 | -43.663 | -43.663 | 9.585 | 9.585 | -27.876 | -27.876 | 41.664 | 41.664 | -18.454 | -18.454 | -16.69 | -16.69 | -11.73 | -11.73 | 112.303 | 112.303 | -16.924 | -16.924 | -6.8 | -6.8 | -6.8 | -6.8 | -1.502 | -1.502 | -1.502 | -1.502 | -11.845 | -11.845 | -11.845 | -11.845 | -9.812 | -9.812 | -9.812 | -9.812 | -2.014 | -2.014 | -2.014 | -2.014 | 0.825 | 0.825 | 0.825 | 0.825 | -0.298 | -0.298 | -0.298 | -0.298 | -1.94 | -1.94 | -1.94 | -1.94 | -1.485 | -1.485 | -1.485 | -1.485 | -11.174 | -11.174 | -11.174 | -11.174 |
| Inkomen voor belasting ratio
| -0.751 | -0.751 | -0.779 | -0.779 | 0.263 | 0.263 | -19.956 | -19.956 | 11.833 | 11.833 | 2.286 | 2.286 | -2.791 | -2.791 | -0.7 | -0.7 | -0.374 | -0.774 | -2.084 | -2.084 | -3.371 | -3.371 | 3.605 | 3.605 | -22.046 | -22.046 | -4.855 | -4.855 | -4.584 | -4.584 | 0.492 | 0.492 | -1.136 | -1.136 | 1.189 | 1.189 | -0.568 | -0.568 | -0.364 | -0.364 | -0.288 | -0.288 | 2.469 | 2.469 | -0.452 | -0.452 | -0.548 | -0.548 | -0.548 | -0.548 | -1.766 | -1.766 | -1.766 | -1.766 | -17.163 | -17.163 | -17.163 | -17.163 | -46.306 | -46.306 | -46.306 | -46.306 | -9.446 | -9.446 | -9.446 | -9.446 | 4.182 | 4.182 | 4.182 | 4.182 | -2.372 | -2.372 | -2.372 | -2.372 | -74.568 | -74.568 | -74.568 | -74.568 | -9.404 | -9.404 | -9.404 | -9.404 | -1,214.659 | -1,214.659 | -1,214.659 | -1,214.659 |
| Belastingkosten
| 0.192 | 0.192 | 0.026 | 0.026 | 0.384 | 0.384 | 0.096 | 0.096 | 0.269 | 0.269 | 0.033 | 0.033 | 0.153 | 0.153 | 0.319 | 0.319 | 0.013 | 0.12 | 0.052 | 0.052 | 0.125 | 0.125 | 0.137 | 0.137 | 0.07 | 0.07 | 0.076 | 0.076 | 0.129 | 0.129 | 0.282 | 0.282 | 0.209 | 0.209 | 0.506 | 0.506 | 3.615 | 3.615 | 0.657 | 0.657 | 0.733 | 0.733 | 40.003 | 40.003 | 0.594 | 0.594 | -0.007 | -0.007 | -0.007 | -0.007 | 0.313 | 0.313 | 0.313 | 0.313 | -0.022 | -0.022 | -0.022 | -0.022 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.026 | 0.026 | 0.026 | 0.026 | 0.002 | 0.002 | 0.002 | 0.002 | -1.017 | -1.017 | -1.017 | -1.017 | -0.022 | -0.022 | -0.022 | -0.022 |
| Nettowinst
| -39.775 | -39.775 | -41.118 | -41.118 | 4.909 | 4.909 | -236.544 | -236.544 | 128.866 | 128.866 | 64.429 | 64.429 | -108.93 | -108.93 | -39.669 | -39.669 | -3.601 | -15.162 | -16.842 | -16.842 | -31.146 | -31.146 | 24.787 | 24.787 | -111.71 | -111.71 | -40.779 | -40.779 | -43.463 | -43.463 | 9.303 | 9.303 | -28.085 | -28.085 | 42.171 | 42.171 | -14.839 | -14.839 | -16.033 | -16.033 | -12.462 | -12.462 | 72.3 | 72.3 | -17.519 | -17.519 | -6.793 | -6.793 | -6.793 | -6.793 | -1.815 | -1.815 | -1.815 | -1.815 | -11.823 | -11.823 | -11.823 | -11.823 | -9.814 | -9.814 | -9.814 | -9.814 | -2.018 | -2.018 | -2.018 | -2.018 | 0.822 | 0.822 | 0.822 | 0.822 | -0.323 | -0.323 | -0.323 | -0.323 | -1.942 | -1.942 | -1.942 | -1.942 | -1.485 | -1.485 | -1.485 | -1.485 | -11.152 | -11.152 | -11.152 | -11.152 |
| Nettowinstmarge
| -0.687 | -0.687 | -0.738 | -0.738 | 0.217 | 0.217 | -19.882 | -19.882 | 11.726 | 11.726 | 2.271 | 2.271 | -2.557 | -2.557 | -0.714 | -0.714 | -0.253 | -0.7 | -2.083 | -2.083 | -3.405 | -3.405 | 3.51 | 3.51 | -22.049 | -22.049 | -4.853 | -4.853 | -4.563 | -4.563 | 0.477 | 0.477 | -1.144 | -1.144 | 1.204 | 1.204 | -0.457 | -0.457 | -0.35 | -0.35 | -0.306 | -0.306 | 1.59 | 1.59 | -0.468 | -0.468 | -0.547 | -0.547 | -0.547 | -0.547 | -2.135 | -2.135 | -2.135 | -2.135 | -17.13 | -17.13 | -17.13 | -17.13 | -46.313 | -46.313 | -46.313 | -46.313 | -9.465 | -9.465 | -9.465 | -9.465 | 4.163 | 4.163 | 4.163 | 4.163 | -2.577 | -2.577 | -2.577 | -2.577 | -74.641 | -74.641 | -74.641 | -74.641 | -9.404 | -9.404 | -9.404 | -9.404 | -1,212.265 | -1,212.265 | -1,212.265 | -1,212.265 |
| WPA (Winst Per Aandeel)
| -0.082 | -0.082 | -0.085 | -0.085 | 0.01 | 0.01 | -0.49 | -0.49 | 0.27 | 0.27 | 0.13 | 0.13 | -0.23 | -0.23 | -0.082 | -0.082 | -0.007 | -0.031 | -0.035 | -0.035 | -0.064 | -0.064 | 0.051 | 0.051 | -0.23 | -0.23 | -0.084 | -0.084 | -0.093 | -0.093 | 0.025 | 0.025 | -0.083 | -0.083 | 0.12 | 0.12 | -0.044 | -0.044 | -0.047 | -0.047 | -0.037 | -0.037 | 0.21 | 0.21 | -0.001 | -0.001 | -0 | -0 | -0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0 | -0 | -0 | -0 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.019 | -0.019 | -0.019 | -0.019 |
| Verwaterde WPA
| -0.082 | -0.082 | -0.085 | -0.085 | 0.01 | 0.01 | -0.49 | -0.49 | 0.27 | 0.27 | 0.13 | 0.13 | -0.23 | -0.23 | -0.082 | -0.082 | -0.007 | -0.031 | -0.035 | -0.035 | -0.064 | -0.064 | 0.051 | 0.051 | -0.23 | -0.23 | -0.084 | -0.084 | -0.093 | -0.093 | 0.025 | 0.025 | -0.083 | -0.083 | 0.12 | 0.12 | -0.044 | -0.044 | -0.047 | -0.047 | -0.037 | -0.037 | 0.21 | 0.21 | -0.001 | -0.001 | -0 | -0 | -0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0 | -0 | -0 | -0 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.019 | -0.019 | -0.019 | -0.019 |
| EBITDA
| 8.052 | 8.052 | 19.22 | 19.22 | 10.094 | 10.094 | 5.061 | 5.061 | 1.104 | 1.104 | 4.636 | 4.636 | -4.759 | -4.759 | 18.069 | 18.069 | 3.272 | 0.747 | 2.055 | 2.055 | -2.248 | -2.248 | -2.227 | -2.227 | -8.358 | -8.358 | -1.179 | -1.179 | -14.94 | -14.94 | -4.828 | -4.828 | -12.642 | -12.642 | 5.299 | 5.299 | -44.715 | -44.715 | 16.769 | 16.769 | 8.817 | 8.817 | 19.498 | 19.498 | -7.793 | -7.793 | -4.271 | -4.271 | -4.271 | -4.271 | -1.114 | -1.114 | -1.114 | -1.114 | -11.577 | -11.577 | -11.577 | -11.577 | -9.587 | -9.587 | -9.587 | -9.587 | -1.724 | -1.724 | -1.724 | -1.724 | 1.175 | 1.175 | 1.175 | 1.175 | -0.263 | -0.263 | -0.263 | -0.263 | -1.882 | -1.882 | -1.882 | -1.882 | -1.14 | -1.14 | -1.14 | -1.14 | -10.399 | -10.399 | -10.399 | -10.399 |
| EBITDA ratio
| 0.139 | 0.139 | 0.345 | 0.345 | 0.446 | 0.446 | 0.425 | 0.425 | 0.1 | 0.1 | 0.163 | 0.163 | -0.112 | -0.112 | 0.325 | 0.325 | 0.23 | 0.034 | 0.254 | 0.254 | -0.246 | -0.246 | -0.315 | -0.315 | -1.65 | -1.65 | -0.14 | -0.14 | -1.568 | -1.568 | -0.248 | -0.248 | -0.515 | -0.515 | 0.151 | 0.151 | -1.376 | -1.376 | 0.366 | 0.366 | 0.217 | 0.217 | 0.429 | 0.429 | -0.208 | -0.208 | -0.344 | -0.344 | -0.344 | -0.344 | -1.31 | -1.31 | -1.31 | -1.31 | -16.774 | -16.774 | -16.774 | -16.774 | -45.243 | -45.243 | -45.243 | -45.243 | -8.087 | -8.087 | -8.087 | -8.087 | 5.953 | 5.953 | 5.953 | 5.953 | -2.099 | -2.099 | -2.099 | -2.099 | -72.333 | -72.333 | -72.333 | -72.333 | -7.219 | -7.219 | -7.219 | -7.219 | -1,130.373 | -1,130.373 | -1,130.373 | -1,130.373 |