Royale Home Holdings Limited
HKEX:1198.HK
0.365 (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 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 136.018 | 137.19 | 169.098 | 157.457 | 573.424 | 286.712 | 991.941 | 450.518 | 710.995 | 1,084.027 | 442.479 | 1,222.851 | 220.639 | 467.136 | 384.948 | 213.021 | 213.021 | 208.537 | 208.537 | 208.537 | 212.231 | 212.231 | 212.231 | 181.91 | 181.91 | 181.91 | 164.925 | 164.925 | 164.925 | 164.925 | 229.539 | 229.539 | 229.539 | 229.539 | 248.508 | 248.508 | 248.508 | 248.508 | 265.934 | 265.934 | 265.934 | 265.934 | 386.83 | 386.83 | 386.83 | 386.83 | 302.501 | 302.501 | 302.501 | 302.501 | 172.11 | 172.11 | 172.11 | 172.11 | 197.725 | 197.725 | 197.725 | 197.725 | 153.758 | 153.758 | 153.758 | 153.758 | 122.286 | 122.286 | 122.286 | 122.286 | 103.314 | 103.314 | 103.314 | 103.314 | 100.942 | 100.942 | 100.942 | 100.942 | 75.18 | 75.18 | 75.18 | 75.18 | 51.755 | 51.755 | 51.755 | 51.755 |
Kosten van de omzet
| 126.494 | 127.584 | 211.511 | 200.276 | 460.253 | 229.853 | 869.855 | 395.297 | 590.376 | 835.772 | 377.527 | 1,054.945 | 233.81 | 331.627 | 259.923 | 146.842 | 146.842 | 141.736 | 141.736 | 141.736 | 149.826 | 149.826 | 149.826 | 130.661 | 130.661 | 130.661 | 137.435 | 137.435 | 137.435 | 137.435 | 188.251 | 188.251 | 188.251 | 188.251 | 224.392 | 224.392 | 224.392 | 224.392 | 188.344 | 188.344 | 188.344 | 188.344 | 265.168 | 265.168 | 265.168 | 265.168 | 209.303 | 209.303 | 209.303 | 209.303 | 113.25 | 113.25 | 113.25 | 113.25 | 137.263 | 137.263 | 137.263 | 137.263 | 111.709 | 111.709 | 111.709 | 111.709 | 90.401 | 90.401 | 90.401 | 90.401 | 68.571 | 68.571 | 68.571 | 68.571 | 63.264 | 63.264 | 63.264 | 63.264 | 48.278 | 48.278 | 48.278 | 48.278 | 33.462 | 33.462 | 33.462 | 33.462 |
Brutowinst
| 9.524 | 9.606 | -42.414 | -42.818 | 113.171 | 56.859 | 122.086 | 55.221 | 120.619 | 248.255 | 64.952 | 167.906 | -13.171 | 135.509 | 125.025 | 66.179 | 66.179 | 66.801 | 66.801 | 66.801 | 62.406 | 62.406 | 62.406 | 51.248 | 51.248 | 51.248 | 27.49 | 27.49 | 27.49 | 27.49 | 41.287 | 41.287 | 41.287 | 41.287 | 24.117 | 24.117 | 24.117 | 24.117 | 77.59 | 77.59 | 77.59 | 77.59 | 121.662 | 121.662 | 121.662 | 121.662 | 93.198 | 93.198 | 93.198 | 93.198 | 58.861 | 58.861 | 58.861 | 58.861 | 60.462 | 60.462 | 60.462 | 60.462 | 42.049 | 42.049 | 42.049 | 42.049 | 31.885 | 31.885 | 31.885 | 31.885 | 34.744 | 34.744 | 34.744 | 34.744 | 37.678 | 37.678 | 37.678 | 37.678 | 26.902 | 26.902 | 26.902 | 26.902 | 18.293 | 18.293 | 18.293 | 18.293 |
Brutowinstmarge
| 0.07 | 0.07 | -0.251 | -0.272 | 0.197 | 0.198 | 0.123 | 0.123 | 0.17 | 0.229 | 0.147 | 0.137 | -0.06 | 0.29 | 0.325 | 0.311 | 0.311 | 0.32 | 0.32 | 0.32 | 0.294 | 0.294 | 0.294 | 0.282 | 0.282 | 0.282 | 0.167 | 0.167 | 0.167 | 0.167 | 0.18 | 0.18 | 0.18 | 0.18 | 0.097 | 0.097 | 0.097 | 0.097 | 0.292 | 0.292 | 0.292 | 0.292 | 0.315 | 0.315 | 0.315 | 0.315 | 0.308 | 0.308 | 0.308 | 0.308 | 0.342 | 0.342 | 0.342 | 0.342 | 0.306 | 0.306 | 0.306 | 0.306 | 0.273 | 0.273 | 0.273 | 0.273 | 0.261 | 0.261 | 0.261 | 0.261 | 0.336 | 0.336 | 0.336 | 0.336 | 0.373 | 0.373 | 0.373 | 0.373 | 0.358 | 0.358 | 0.358 | 0.358 | 0.353 | 0.353 | 0.353 | 0.353 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 1.063 | 1.037 | 0 | 0 | 1.264 | 1.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34.701 | 35 | 52.097 | 49.902 | 34.419 | 34.419 | 30.055 | 28.253 | 43.678 | 0 | 0 | 0 | 0 | 0 | 22.456 | 22.456 | 22.456 | 22.354 | 22.354 | 22.354 | 22.384 | 22.384 | 22.384 | 18.873 | 18.873 | 18.873 | 28.103 | 28.103 | 28.103 | 28.103 | 33.045 | 33.045 | 33.045 | 33.045 | 34.448 | 34.448 | 34.448 | 34.448 | 24.193 | 24.193 | 24.193 | 24.193 | 20.818 | 20.818 | 20.818 | 20.818 | 15.385 | 15.385 | 15.385 | 15.385 | 14.304 | 14.304 | 14.304 | 14.304 | 17.086 | 17.086 | 17.086 | 17.086 | 15.811 | 15.811 | 15.811 | 15.811 | 14.772 | 14.772 | 14.772 | 14.772 | 12.652 | 12.652 | 12.652 | 12.652 | 7.989 | 7.989 | 7.989 | 7.989 | 6.006 | 6.006 | 6.006 | 6.006 | 5.132 | 5.132 | 5.132 | 5.132 |
Verkoop- en marketingkosten
| 36.13 | 36.442 | 46.421 | 44.106 | 44.597 | 44.597 | 21.138 | 19.567 | 43.388 | 0 | 0 | 0 | 0 | 0 | 21.112 | 21.112 | 21.112 | 21.297 | 21.297 | 21.297 | 26.366 | 26.366 | 26.366 | 22.375 | 22.375 | 22.375 | 29.042 | 29.042 | 29.042 | 29.042 | 48.163 | 48.163 | 48.163 | 48.163 | 55.29 | 55.29 | 55.29 | 55.29 | 45.213 | 45.213 | 45.213 | 45.213 | 38.935 | 38.935 | 38.935 | 38.935 | 31.865 | 31.865 | 31.865 | 31.865 | 26.484 | 26.484 | 26.484 | 26.484 | 48.779 | 48.779 | 48.779 | 48.779 | 24.463 | 24.463 | 24.463 | 24.463 | 20.76 | 20.76 | 20.76 | 20.76 | 14.421 | 14.421 | 14.421 | 14.421 | 4.237 | 4.237 | 4.237 | 4.237 | 3.64 | 3.64 | 3.64 | 3.64 | 1.705 | 1.705 | 1.705 | 1.705 |
Verkoop-, algemene en administratieve kosten
| 70.831 | 71.442 | 106.865 | 102.146 | 157.483 | 79.015 | 108.748 | 47.511 | 172.591 | 97.543 | 127.682 | 56.267 | 119.181 | 54.162 | 115.928 | 43.568 | 43.568 | 43.651 | 43.651 | 43.651 | 48.751 | 48.751 | 48.751 | 41.248 | 41.248 | 41.248 | 57.145 | 57.145 | 57.145 | 57.145 | 81.207 | 81.207 | 81.207 | 81.207 | 89.738 | 89.738 | 89.738 | 89.738 | 69.405 | 69.405 | 69.405 | 69.405 | 59.752 | 59.752 | 59.752 | 59.752 | 47.25 | 47.25 | 47.25 | 47.25 | 40.788 | 40.788 | 40.788 | 40.788 | 65.866 | 65.866 | 65.866 | 65.866 | 40.274 | 40.274 | 40.274 | 40.274 | 35.532 | 35.532 | 35.532 | 35.532 | 27.073 | 27.073 | 27.073 | 27.073 | 12.226 | 12.226 | 12.226 | 12.226 | 9.646 | 9.646 | 9.646 | 9.646 | 6.837 | 6.837 | 6.837 | 6.837 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 2.873 | 0 | 0 | -20.715 | 0 | 0 | 0 | 0 | -2.181 | -2.181 | -2.181 | -1.938 | -1.938 | -1.938 | -0.753 | -0.753 | -0.753 | -0.837 | -0.837 | -0.837 | -2.181 | -2.181 | -2.181 | -2.181 | -2.718 | -2.718 | -2.718 | -2.718 | -3.768 | -3.768 | -3.768 | -3.768 | -2.64 | -2.64 | -2.64 | -2.64 | -62.353 | -62.353 | -62.353 | -62.353 | -51.622 | -51.622 | -51.622 | -51.622 | -55.712 | -55.712 | -55.712 | -55.712 | -78.086 | -78.086 | -78.086 | -78.086 | -52.184 | -52.184 | -52.184 | -52.184 | -34.61 | -34.61 | -34.61 | -34.61 | -26.904 | -26.904 | -26.904 | -26.904 | -11.062 | -11.062 | -11.062 | -11.062 | -9.508 | -9.508 | -9.508 | -9.508 | -6.73 | -6.73 | -6.73 | -6.73 |
Bedrijfskosten
| 70.831 | 71.442 | 128.424 | 123.37 | 157.483 | 71.047 | 105.875 | 42.222 | 172.591 | 118.258 | 127.682 | 56.267 | 119.181 | 54.162 | 115.928 | 41.387 | 41.387 | 41.713 | 41.713 | 41.713 | 47.998 | 47.998 | 47.998 | 40.411 | 40.411 | 40.411 | 54.964 | 54.964 | 54.964 | 54.964 | 78.49 | 78.49 | 78.49 | 78.49 | 85.97 | 85.97 | 85.97 | 85.97 | 66.765 | 66.765 | 66.765 | 66.765 | -2.601 | -2.601 | -2.601 | -2.601 | -4.372 | -4.372 | -4.372 | -4.372 | -14.924 | -14.924 | -14.924 | -14.924 | -12.221 | -12.221 | -12.221 | -12.221 | -11.911 | -11.911 | -11.911 | -11.911 | 0.923 | 0.923 | 0.923 | 0.923 | 0.169 | 0.169 | 0.169 | 0.169 | 1.165 | 1.165 | 1.165 | 1.165 | 0.139 | 0.139 | 0.139 | 0.139 | 0.107 | 0.107 | 0.107 | 0.107 |
Bedrijfsresultaat
| -61.308 | -61.836 | -168.352 | -163.56 | -44.312 | -22.156 | 16.211 | -0.207 | -51.972 | 129.997 | -62.73 | 111.639 | -132.352 | 81.347 | 9.097 | 28.944 | 28.944 | 24.27 | 24.27 | 24.27 | 18.813 | 18.813 | 18.813 | 12.907 | 12.907 | 12.907 | -18.492 | -18.492 | -18.492 | -18.492 | -30.21 | -30.21 | -30.21 | -30.21 | -107.716 | -107.716 | -107.716 | -107.716 | 12.322 | 12.322 | 12.322 | 12.322 | 64.296 | 64.296 | 64.296 | 64.296 | 49.54 | 49.54 | 49.54 | 49.54 | 33.835 | 33.835 | 33.835 | 33.835 | -21.032 | -21.032 | -21.032 | -21.032 | 13.59 | 13.59 | 13.59 | 13.59 | -4.57 | -4.57 | -4.57 | -4.57 | 20.112 | 20.112 | 20.112 | 20.112 | 32.964 | 32.964 | 32.964 | 32.964 | 22.25 | 22.25 | 22.25 | 22.25 | 11.35 | 11.35 | 11.35 | 11.35 |
Bedrijfsresultaat ratio
| -0.451 | -0.451 | -0.996 | -1.039 | -0.077 | -0.077 | 0.016 | -0 | -0.073 | 0.12 | -0.142 | 0.091 | -0.6 | 0.174 | 0.024 | 0.136 | 0.136 | 0.116 | 0.116 | 0.116 | 0.089 | 0.089 | 0.089 | 0.071 | 0.071 | 0.071 | -0.112 | -0.112 | -0.112 | -0.112 | -0.132 | -0.132 | -0.132 | -0.132 | -0.433 | -0.433 | -0.433 | -0.433 | 0.046 | 0.046 | 0.046 | 0.046 | 0.166 | 0.166 | 0.166 | 0.166 | 0.164 | 0.164 | 0.164 | 0.164 | 0.197 | 0.197 | 0.197 | 0.197 | -0.106 | -0.106 | -0.106 | -0.106 | 0.088 | 0.088 | 0.088 | 0.088 | -0.037 | -0.037 | -0.037 | -0.037 | 0.195 | 0.195 | 0.195 | 0.195 | 0.327 | 0.327 | 0.327 | 0.327 | 0.296 | 0.296 | 0.296 | 0.296 | 0.219 | 0.219 | 0.219 | 0.219 |
Totaal overige inkomsten en kosten netto
| -19.434 | -19.602 | -19.559 | -18.539 | -53.651 | -20.536 | -48.101 | -13.395 | -30.814 | 87.59 | -24.036 | 1,064.867 | 2.5 | 9.841 | 3.997 | -3.016 | -3.016 | -2.051 | -2.051 | -2.051 | -3.361 | -3.361 | -3.361 | -7.201 | -7.201 | -7.201 | -9.714 | -9.714 | -9.714 | -9.714 | -10.494 | -10.494 | -10.494 | -10.494 | -8.695 | -8.695 | -8.695 | -8.695 | -3.845 | -3.845 | -3.845 | -3.845 | -0.333 | -0.333 | -0.333 | -0.333 | 1.492 | 1.492 | 1.492 | 1.492 | -0.291 | -0.291 | -0.291 | -0.291 | -0.778 | -0.778 | -0.778 | -0.778 | 0.011 | 0.011 | 0.011 | 0.011 | 10.423 | 10.423 | 10.423 | 10.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.464 | 1.464 | 1.464 | 1.464 |
Inkomen voor belasting
| -80.742 | -81.438 | -187.911 | -182.098 | -97.963 | -42.692 | -31.89 | -13.602 | -82.786 | 217.587 | -86.766 | 1,176.506 | -129.852 | 91.188 | 13.094 | 25.928 | 25.928 | 22.22 | 22.22 | 22.22 | 15.452 | 15.452 | 15.452 | 5.706 | 5.706 | 5.706 | -28.206 | -28.206 | -28.206 | -28.206 | -40.704 | -40.704 | -40.704 | -40.704 | -116.41 | -116.41 | -116.41 | -116.41 | 8.477 | 8.477 | 8.477 | 8.477 | 63.963 | 63.963 | 63.963 | 63.963 | 51.032 | 51.032 | 51.032 | 51.032 | 33.544 | 33.544 | 33.544 | 33.544 | -21.81 | -21.81 | -21.81 | -21.81 | 13.601 | 13.601 | 13.601 | 13.601 | 5.853 | 5.853 | 5.853 | 5.853 | 20.112 | 20.112 | 20.112 | 20.112 | 32.964 | 32.964 | 32.964 | 32.964 | 22.25 | 22.25 | 22.25 | 22.25 | 12.813 | 12.813 | 12.813 | 12.813 |
Inkomen voor belasting ratio
| -0.594 | -0.594 | -1.111 | -1.156 | -0.171 | -0.149 | -0.032 | -0.03 | -0.116 | 0.201 | -0.196 | 0.962 | -0.589 | 0.195 | 0.034 | 0.122 | 0.122 | 0.107 | 0.107 | 0.107 | 0.073 | 0.073 | 0.073 | 0.031 | 0.031 | 0.031 | -0.171 | -0.171 | -0.171 | -0.171 | -0.177 | -0.177 | -0.177 | -0.177 | -0.468 | -0.468 | -0.468 | -0.468 | 0.032 | 0.032 | 0.032 | 0.032 | 0.165 | 0.165 | 0.165 | 0.165 | 0.169 | 0.169 | 0.169 | 0.169 | 0.195 | 0.195 | 0.195 | 0.195 | -0.11 | -0.11 | -0.11 | -0.11 | 0.088 | 0.088 | 0.088 | 0.088 | 0.048 | 0.048 | 0.048 | 0.048 | 0.195 | 0.195 | 0.195 | 0.195 | 0.327 | 0.327 | 0.327 | 0.327 | 0.296 | 0.296 | 0.296 | 0.296 | 0.248 | 0.248 | 0.248 | 0.248 |
Belastingkosten
| 0.098 | 0.099 | 18.233 | 17.776 | -15.36 | -1.391 | -124.863 | 59.101 | 0.178 | 29.576 | -3.487 | 334.224 | 1.439 | 36.521 | 9.13 | 9.13 | 9.13 | 5.606 | 5.606 | 5.606 | 1.517 | 1.517 | 1.517 | -2.917 | -2.917 | -2.917 | -0.082 | -0.082 | -0.082 | -0.082 | 0.056 | 0.056 | 0.056 | 0.056 | 1.119 | 1.119 | 1.119 | 1.119 | 2.224 | 2.224 | 2.224 | 2.224 | 5.384 | 5.384 | 5.384 | 5.384 | 3.356 | 3.356 | 3.356 | 3.356 | 0.928 | 0.928 | 0.928 | 0.928 | 0.576 | 0.576 | 0.576 | 0.576 | 0.523 | 0.523 | 0.523 | 0.523 | 0.077 | 0.077 | 0.077 | 0.077 | 0.564 | 0.564 | 0.564 | 0.564 | 5.964 | 5.964 | 5.964 | 5.964 | 2.939 | 2.939 | 2.939 | 2.939 | 1.685 | 1.685 | 1.685 | 1.685 |
Nettowinst
| -79.321 | -80.004 | -168.627 | -163.333 | -82.603 | -41.302 | 79.367 | 39.465 | -73.781 | 160.176 | -83.279 | 846.071 | -131.291 | 50.319 | 12.657 | 16.798 | 16.798 | 16.614 | 16.614 | 16.614 | 13.935 | 13.935 | 13.935 | 8.623 | 8.623 | 8.623 | -28.124 | -28.124 | -28.124 | -28.124 | -40.76 | -40.76 | -40.76 | -40.76 | -117.529 | -117.529 | -117.529 | -117.529 | 6.254 | 6.254 | 6.254 | 6.254 | 58.579 | 58.579 | 58.579 | 58.579 | 47.676 | 47.676 | 47.676 | 47.676 | 32.617 | 32.617 | 32.617 | 32.617 | -22.385 | -22.385 | -22.385 | -22.385 | 13.078 | 13.078 | 13.078 | 13.078 | 5.776 | 5.776 | 5.776 | 5.776 | 19.548 | 19.548 | 19.548 | 19.548 | 27.001 | 27.001 | 27.001 | 27.001 | 19.311 | 19.311 | 19.311 | 19.311 | 11.129 | 11.129 | 11.129 | 11.129 |
Nettowinstmarge
| -0.583 | -0.583 | -0.997 | -1.037 | -0.144 | -0.144 | 0.08 | 0.088 | -0.104 | 0.148 | -0.188 | 0.692 | -0.595 | 0.108 | 0.033 | 0.079 | 0.079 | 0.08 | 0.08 | 0.08 | 0.066 | 0.066 | 0.066 | 0.047 | 0.047 | 0.047 | -0.171 | -0.171 | -0.171 | -0.171 | -0.178 | -0.178 | -0.178 | -0.178 | -0.473 | -0.473 | -0.473 | -0.473 | 0.024 | 0.024 | 0.024 | 0.024 | 0.151 | 0.151 | 0.151 | 0.151 | 0.158 | 0.158 | 0.158 | 0.158 | 0.19 | 0.19 | 0.19 | 0.19 | -0.113 | -0.113 | -0.113 | -0.113 | 0.085 | 0.085 | 0.085 | 0.085 | 0.047 | 0.047 | 0.047 | 0.047 | 0.189 | 0.189 | 0.189 | 0.189 | 0.267 | 0.267 | 0.267 | 0.267 | 0.257 | 0.257 | 0.257 | 0.257 | 0.215 | 0.215 | 0.215 | 0.215 |
WPA (Winst Per Aandeel)
| -0.032 | -0.032 | -0.068 | -0.066 | -0.033 | -0.017 | 0.032 | 0.016 | -0.03 | 0.062 | -0.032 | 0.33 | -0.051 | 0.021 | 0.006 | 0.007 | 0.007 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.005 | 0.005 | 0.005 | -0.018 | -0.018 | -0.018 | -0.018 | -0.029 | -0.029 | -0.029 | -0.03 | -0.093 | -0.093 | -0.093 | -0.093 | 0.007 | 0.007 | 0.007 | 0.007 | 0.069 | 0.069 | 0.069 | 0.069 | 0.068 | 0.068 | 0.068 | 0.068 | 0.058 | 0.058 | 0.058 | 0.058 | -0.057 | -0.057 | -0.057 | -0.057 | 0.035 | 0.035 | 0.035 | 0.035 | 0.018 | 0.018 | 0.018 | 0.018 | 0.061 | 0.061 | 0.061 | 0.061 | 0.089 | 0.089 | 0.089 | 0.089 | 0.065 | 0.065 | 0.065 | 0.065 | 0.041 | 0.041 | 0.041 | 0.041 |
Verwaterde WPA
| -0.032 | -0.032 | -0.068 | -0.066 | -0.033 | -0.017 | 0.032 | 0.016 | -0.03 | 0.062 | -0.032 | 0.33 | -0.051 | 0.021 | 0.006 | 0.007 | 0.007 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.005 | 0.005 | 0.005 | -0.018 | -0.018 | -0.018 | -0.018 | -0.029 | -0.029 | -0.029 | -0.029 | -0.093 | -0.093 | -0.093 | -0.093 | 0.007 | 0.007 | 0.007 | 0.007 | 0.067 | 0.067 | 0.067 | 0.067 | 0.065 | 0.065 | 0.065 | 0.065 | 0.057 | 0.057 | 0.057 | 0.057 | -0.057 | -0.057 | -0.057 | -0.057 | 0.034 | 0.034 | 0.034 | 0.034 | 0.017 | 0.017 | 0.017 | 0.017 | 0.061 | 0.061 | 0.061 | 0.061 | 0.087 | 0.087 | 0.087 | 0.087 | 0.063 | 0.063 | 0.063 | 0.063 | 0.041 | 0.041 | 0.041 | 0.041 |
EBITDA
| -48.073 | -48.487 | -122.827 | -119.583 | -12.784 | -6.392 | 117.811 | 30.63 | -17.107 | 208.557 | -31.073 | 157.644 | -92.588 | 135.48 | 42.028 | 51.697 | 51.697 | 42.805 | 42.805 | 42.805 | 31.887 | 31.887 | 31.887 | 28.129 | 28.129 | 28.129 | -1.36 | -1.36 | -1.36 | -1.36 | -9.949 | -9.949 | -9.949 | -9.949 | -85.545 | -85.545 | -85.545 | -85.545 | 27.956 | 27.956 | 27.956 | 27.956 | 78.969 | 78.969 | 78.969 | 78.969 | 61.252 | 61.252 | 61.252 | 61.252 | 44.333 | 44.333 | 44.333 | 44.333 | -10.604 | -10.604 | -10.604 | -10.604 | 20.037 | 20.037 | 20.037 | 20.037 | 5.853 | 5.853 | 5.853 | 5.853 | 24.827 | 24.827 | 24.827 | 24.827 | 33.035 | 33.035 | 33.035 | 33.035 | 22.356 | 22.356 | 22.356 | 22.356 | 12.813 | 12.813 | 12.813 | 12.813 |
EBITDA ratio
| -0.353 | -0.353 | -0.726 | -0.759 | -0.022 | -0.022 | 0.119 | 0.068 | -0.024 | 0.192 | -0.07 | 0.129 | -0.42 | 0.29 | 0.109 | 0.243 | 0.243 | 0.205 | 0.205 | 0.205 | 0.15 | 0.15 | 0.15 | 0.155 | 0.155 | 0.155 | -0.008 | -0.008 | -0.008 | -0.008 | -0.043 | -0.043 | -0.043 | -0.043 | -0.344 | -0.344 | -0.344 | -0.344 | 0.105 | 0.105 | 0.105 | 0.105 | 0.204 | 0.204 | 0.204 | 0.204 | 0.202 | 0.202 | 0.202 | 0.202 | 0.258 | 0.258 | 0.258 | 0.258 | -0.054 | -0.054 | -0.054 | -0.054 | 0.13 | 0.13 | 0.13 | 0.13 | 0.048 | 0.048 | 0.048 | 0.048 | 0.24 | 0.24 | 0.24 | 0.24 | 0.327 | 0.327 | 0.327 | 0.327 | 0.297 | 0.297 | 0.297 | 0.297 | 0.248 | 0.248 | 0.248 | 0.248 |