China Investment and Finance Group Limited
HKEX:1226.HK
0.54 (HKD) • At close October 24, 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| -1.625 | -1.625 | -2.29 | -12.114 | -1.629 | -24.606 | 7.038 | 9.818 | 1.575 | -13.983 | 2.448 | 11.723 | 3.656 | 9.37 | -4.917 | -3.667 | -5.045 | -26.157 | -10.934 | -24.79 | -48.619 | -48.619 | 11.259 | 11.259 | -57.814 | -57.814 | -499.863 | -499.863 | 252.477 | 252.477 | -26.11 | -26.11 | 46.057 | 46.057 | -27.958 | -27.958 | 10.829 | 10.829 | 2.99 | 2.99 | -36.953 | -36.953 | 2.682 | 2.682 | 2.267 | 2.267 | 1.948 | 1.948 | 1.353 | 1.353 | 0.047 | 0.047 | 0.047 | 0.047 | 0.031 | 0.031 | 0.031 | 0.031 | 0.243 | 0.243 | 0.243 | 0.243 | 0.07 | 0.07 | 0.07 | 0.07 | 9.5 | 9.5 | 9.5 | 9.5 | 3.912 | 3.912 | 3.912 | 3.912 | 0.623 | 0.623 | 0.623 | 0.623 | 0.444 | 0.444 | 0.444 | 0.444 | 0.572 | 0.572 | 0.572 | 0.572 |
| Kosten van de omzet
| 0 | 0 | -27.493 | 0 | -52.207 | 0 | -2.78 | 0 | -31.242 | 0 | 0 | 0 | 0 | 0 | -12.698 | 0 | -70.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.31 | 9.31 | 9.31 | 9.31 | 3.609 | 3.609 | 3.609 | 3.609 | 1.887 | 1.887 | 1.887 | 1.887 | 0.408 | 0.408 | 0.408 | 0.408 | 0.57 | 0.57 | 0.57 | 0.57 |
| Brutowinst
| -1.625 | -1.625 | 25.203 | -12.114 | 50.578 | -24.606 | 9.818 | 9.818 | 32.817 | -13.983 | 2.448 | 11.723 | 3.656 | 9.37 | 7.781 | -3.667 | 65.887 | -26.157 | -10.934 | -24.79 | -48.619 | -48.619 | 11.259 | 11.259 | -57.814 | -57.814 | -499.863 | -499.863 | 252.477 | 252.477 | -26.11 | -26.11 | 46.057 | 46.057 | -27.958 | -27.958 | 10.829 | 10.829 | 2.99 | 2.99 | -36.953 | -36.953 | 2.682 | 2.682 | 2.267 | 2.267 | 1.948 | 1.948 | 1.353 | 1.353 | 0.047 | 0.047 | 0.047 | 0.047 | 0.031 | 0.031 | 0.031 | 0.031 | 0.243 | 0.243 | 0.243 | 0.243 | 0.07 | 0.07 | 0.07 | 0.07 | 0.19 | 0.19 | 0.19 | 0.19 | 0.303 | 0.303 | 0.303 | 0.303 | -1.265 | -1.265 | -1.265 | -1.265 | 0.036 | 0.036 | 0.036 | 0.036 | 0.002 | 0.002 | 0.002 | 0.002 |
| Brutowinstmarge
| 1 | 1 | -11.006 | 1 | -31.048 | 1 | 1.395 | 1 | 20.836 | 1 | 1 | 1 | 1 | 1 | -1.582 | 1 | -13.06 | 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 | 0.02 | 0.02 | 0.02 | 0.02 | 0.077 | 0.077 | 0.077 | 0.077 | -2.031 | -2.031 | -2.031 | -2.031 | 0.081 | 0.081 | 0.081 | 0.081 | 0.003 | 0.003 | 0.003 | 0.003 |
| 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
| 1.938 | 1.938 | 1.633 | 1.633 | 1.498 | 1.498 | 3.463 | 3.463 | 1.639 | 1.639 | 3.715 | 3.715 | 1.714 | 1.714 | 2.723 | 2.723 | 2.35 | 2.35 | 1.558 | 1.558 | 5.73 | 5.73 | 1.697 | 1.697 | 3.644 | 3.644 | 1.681 | 1.681 | 3.57 | 3.57 | 3.164 | 3.164 | 3.363 | 3.363 | 2.808 | 2.808 | 6.093 | 6.093 | 5.302 | 5.302 | 6.55 | 6.55 | 3.91 | 3.91 | 5.22 | 5.22 | 3.761 | 3.761 | 6.553 | 6.553 | 2.565 | 2.565 | 2.565 | 2.565 | 2.048 | 2.048 | 2.048 | 2.048 | 2.234 | 2.234 | 2.234 | 2.234 | 2.435 | 2.435 | 2.435 | 2.435 | 1.911 | 1.911 | 1.911 | 1.911 | 1.348 | 1.348 | 1.348 | 1.348 | 0.821 | 0.821 | 0.821 | 0.821 | 0.83 | 0.83 | 0.83 | 0.83 | 0.393 | 0.393 | 0.393 | 0.393 |
| Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.023 | -0.023 | 0.023 | 0.023 | -1.422 | -1.422 | 0.023 | 0.023 | -0.004 | -0.004 | 0.034 | 0.034 | -0.019 | -0.019 | 0.019 | 0.019 | -0.016 | -0.016 | -0.148 | -0.148 | -0.148 | -0.148 | 0.653 | 0.653 | 0.404 | 0.404 | -0.371 | -0.371 | -0.371 | -0.371 | -5.193 | -5.193 | -5.193 | -5.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.478 | -1.478 | -1.478 | -1.478 | -2.428 | -2.428 | -2.428 | -2.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.375 | 2.375 | 2.375 | 2.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 1.938 | 1.938 | 1.633 | 1.633 | 1.498 | 1.498 | 3.463 | 3.463 | 1.639 | 1.639 | 3.715 | 3.715 | 1.714 | 1.714 | 2.723 | 2.723 | 2.327 | 2.327 | 1.581 | 1.581 | 4.308 | 4.308 | 1.719 | 1.719 | 3.64 | 3.64 | 1.714 | 1.714 | 3.551 | 3.551 | 3.183 | 3.183 | 3.347 | 3.347 | 3.031 | 3.031 | 6.468 | 6.468 | 5.955 | 5.955 | 6.954 | 6.954 | 5.178 | 5.178 | 6.54 | 6.54 | 5.305 | 5.305 | 1.36 | 1.36 | -0.385 | -0.385 | -0.385 | -0.385 | 2.048 | 2.048 | 2.048 | 2.048 | 0.756 | 0.756 | 0.756 | 0.756 | 0.008 | 0.008 | 0.008 | 0.008 | 1.911 | 1.911 | 1.911 | 1.911 | -2.036 | -2.036 | -2.036 | -2.036 | 3.196 | 3.196 | 3.196 | 3.196 | -0.609 | -0.609 | -0.609 | -0.609 | -0.917 | -0.917 | -0.917 | -0.917 |
| Overige kosten
| -17.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.908 | 0 | -3.908 | 0 | -7.427 | -7.427 | -7.427 | 0 | -5.354 | -5.354 | -5.354 | 0 | -6.734 | -6.734 | -6.734 | 0 | -6.346 | -6.346 | -6.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.096 | -4.096 | -4.096 | -4.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bedrijfskosten
| -15.372 | 3.302 | 1.632 | 1.632 | 2.083 | 2.083 | 3.463 | 3.463 | 2.712 | 2.712 | 3.715 | 3.715 | 1.032 | 1.032 | 2.682 | 2.682 | 10.844 | 10.844 | 1.581 | 1.581 | 4.308 | 4.308 | 1.716 | 1.716 | 3.64 | 3.64 | 1.714 | 1.714 | 3.551 | 3.551 | 3.155 | 3.155 | 3.093 | 3.093 | 5.73 | 5.73 | 6.464 | 6.464 | 5.95 | 5.95 | 7.679 | 7.679 | 4.717 | 4.717 | 6.208 | 6.208 | 5.305 | 5.305 | 1.36 | 1.36 | -0.385 | -0.385 | -0.385 | -0.385 | -2.048 | -2.048 | -2.048 | -2.048 | 0.756 | 0.756 | 0.756 | 0.756 | 0.008 | 0.008 | 0.008 | 0.008 | 1.911 | 1.911 | 1.911 | 1.911 | -2.036 | -2.036 | -2.036 | -2.036 | 3.196 | 3.196 | 3.196 | 3.196 | -0.609 | -0.609 | -0.609 | -0.609 | -0.917 | -0.917 | -0.917 | -0.917 |
| Bedrijfsresultaat
| 13.747 | -3.563 | -27.695 | -13.747 | -53.583 | -26.104 | 12.431 | 6.355 | -22.81 | -15.621 | 15.792 | 8.009 | 16.465 | 7.656 | -12.896 | -6.39 | -73.467 | -28.484 | -52.909 | -26.371 | -52.927 | -52.927 | 9.54 | 9.54 | -61.454 | -61.454 | -501.577 | -501.577 | 248.926 | 248.926 | -29.293 | -29.293 | 42.71 | 42.71 | -30.988 | -30.988 | 4.361 | 4.361 | -2.965 | -2.965 | -44.352 | -44.352 | -2.496 | -2.496 | -4.273 | -4.273 | -3.357 | -3.357 | -0.007 | -0.007 | -2.134 | -2.134 | -2.134 | -2.134 | -2.017 | -2.017 | -2.017 | -2.017 | -2.747 | -2.747 | -2.747 | -2.747 | -2.373 | -2.373 | -2.373 | -2.373 | -1.721 | -1.721 | -1.721 | -1.721 | 0.991 | 0.991 | 0.991 | 0.991 | -5.282 | -5.282 | -5.282 | -5.282 | -0.185 | -0.185 | -0.185 | -0.185 | 0.527 | 0.527 | 0.527 | 0.527 |
| Bedrijfsresultaat ratio
| -8.459 | 2.193 | 12.094 | 1.135 | 32.893 | 1.061 | 1.766 | 0.647 | -14.483 | 1.117 | 6.451 | 0.683 | 4.504 | 0.817 | 2.623 | 1.742 | 14.562 | 1.089 | 4.839 | 1.064 | 1.089 | 1.089 | 0.847 | 0.847 | 1.063 | 1.063 | 1.003 | 1.003 | 0.986 | 0.986 | 1.122 | 1.122 | 0.927 | 0.927 | 1.108 | 1.108 | 0.403 | 0.403 | -0.991 | -0.991 | 1.2 | 1.2 | -0.931 | -0.931 | -1.885 | -1.885 | -1.723 | -1.723 | -0.005 | -0.005 | -45.348 | -45.348 | -45.348 | -45.348 | -65.229 | -65.229 | -65.229 | -65.229 | -11.302 | -11.302 | -11.302 | -11.302 | -33.812 | -33.812 | -33.812 | -33.812 | -0.181 | -0.181 | -0.181 | -0.181 | 0.253 | 0.253 | 0.253 | 0.253 | -8.483 | -8.483 | -8.483 | -8.483 | -0.416 | -0.416 | -0.416 | -0.416 | 0.921 | 0.921 | 0.921 | 0.921 |
| Totaal overige inkomsten en kosten netto
| -18.784 | -1.474 | 0 | -0.101 | 0 | -0.688 | 0 | -0.14 | -0 | 4.216 | 0 | -0.113 | 0 | 0.577 | 0 | -0.059 | 0 | -8.616 | -0.084 | -0.084 | -0.076 | -0.076 | -0.163 | -0.163 | -0.286 | -0.286 | -0.791 | -0.791 | -0.965 | -0.965 | -0.449 | -0.449 | 0.19 | 0.19 | 8.7 | 8.7 | -0.012 | -0.012 | -0.013 | -0.013 | -0.317 | -0.317 | 0.461 | 0.461 | 0.332 | 0.332 | -0 | -0 | -0 | -0 | 0.054 | 0.054 | 0.054 | 0.054 | 0.818 | 0.818 | 0.818 | 0.818 | -0.033 | -0.033 | -0.033 | -0.033 | 1.013 | 1.013 | 1.013 | 1.013 | -0.071 | -0.071 | -0.071 | -0.071 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Inkomen voor belasting
| -5.037 | -5.037 | -0 | -13.848 | -0 | -26.792 | 0 | 6.216 | -0 | -11.405 | 0 | 7.896 | 0 | 8.233 | -0 | -6.448 | -0 | -37.1 | -52.909 | -26.455 | -53.003 | -53.003 | 9.377 | 9.377 | -61.74 | -61.74 | -502.368 | -502.368 | 247.961 | 247.961 | -29.741 | -29.741 | 42.9 | 42.9 | -22.289 | -22.289 | 4.35 | 4.35 | -2.977 | -2.977 | -44.669 | -44.669 | -2.035 | -2.035 | -3.941 | -3.941 | -3.357 | -3.357 | -0.007 | -0.007 | -2.08 | -2.08 | -2.08 | -2.08 | -1.199 | -1.199 | -1.199 | -1.199 | -2.78 | -2.78 | -2.78 | -2.78 | -1.36 | -1.36 | -1.36 | -1.36 | -1.792 | -1.792 | -1.792 | -1.792 | 0.991 | 0.991 | 0.991 | 0.991 | -5.282 | -5.282 | -5.282 | -5.282 | -0.185 | -0.185 | -0.185 | -0.185 | 0.527 | 0.527 | 0.527 | 0.527 |
| Inkomen voor belasting ratio
| 3.1 | 3.1 | 0 | 1.143 | 0 | 1.089 | 0 | 0.633 | -0 | 0.816 | 0 | 0.674 | 0 | 0.879 | 0 | 1.758 | 0 | 1.418 | 4.839 | 1.067 | 1.09 | 1.09 | 0.833 | 0.833 | 1.068 | 1.068 | 1.005 | 1.005 | 0.982 | 0.982 | 1.139 | 1.139 | 0.931 | 0.931 | 0.797 | 0.797 | 0.402 | 0.402 | -0.996 | -0.996 | 1.209 | 1.209 | -0.759 | -0.759 | -1.739 | -1.739 | -1.723 | -1.723 | -0.005 | -0.005 | -44.202 | -44.202 | -44.202 | -44.202 | -38.774 | -38.774 | -38.774 | -38.774 | -11.438 | -11.438 | -11.438 | -11.438 | -19.379 | -19.379 | -19.379 | -19.379 | -0.189 | -0.189 | -0.189 | -0.189 | 0.253 | 0.253 | 0.253 | 0.253 | -8.483 | -8.483 | -8.483 | -8.483 | -0.416 | -0.416 | -0.416 | -0.416 | 0.921 | 0.921 | 0.921 | 0.921 |
| Belastingkosten
| -0 | -1.474 | -0 | -0.101 | -0 | -0.791 | 0 | -0.279 | -0 | 4.082 | 0 | -0.225 | 0 | 0.472 | -0 | -0.183 | -0 | 0.366 | -0.168 | -0.274 | 0.606 | 0.606 | 0.059 | 0.059 | 1.147 | 1.147 | 44.4 | 44.4 | 40.338 | 40.338 | 0 | 1.383 | 2.766 | 2.766 | 0.638 | 0.638 | 1.277 | 1.277 | 0.039 | 0.039 | 0.077 | 0.077 | 0.042 | 0.042 | 0.085 | 0.085 | 0.062 | 0.062 | 0.062 | 0.062 | 0.08 | 0.08 | 0.08 | 0.08 | 0.864 | 0.864 | 0.864 | 0.864 | 0.022 | 0.022 | 0.022 | 0.022 | 1.013 | 1.013 | 1.013 | 1.013 | -0.071 | -0.071 | -0.071 | -0.071 | -0.05 | -0.05 | -0.05 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0.05 |
| Nettowinst
| -5.037 | -5.037 | 412.597 | -13.848 | 412.597 | -26.792 | 340.971 | 6.216 | 325.097 | -11.405 | 286.312 | 7.896 | 270.917 | 8.233 | 227.247 | -6.448 | 225.767 | -36.734 | -52.909 | -26.455 | -52.397 | -52.397 | 9.318 | 9.318 | -62.887 | -62.887 | -457.968 | -457.968 | 207.623 | 207.623 | -29.741 | -29.741 | 40.134 | 40.134 | -22.289 | -22.289 | 3.073 | 3.073 | -2.977 | -2.977 | -44.746 | -44.746 | -2.035 | -2.035 | -4.026 | -4.026 | -3.357 | -3.357 | -0.07 | -0.07 | -2.08 | -2.08 | -2.08 | -2.08 | -1.199 | -1.199 | -1.199 | -1.199 | -2.78 | -2.78 | -2.78 | -2.78 | -1.36 | -1.36 | -1.36 | -1.36 | -1.792 | -1.792 | -1.792 | -1.792 | 1.041 | 1.041 | 1.041 | 1.041 | -5.282 | -5.282 | -5.282 | -5.282 | -0.185 | -0.185 | -0.185 | -0.185 | 0.477 | 0.477 | 0.477 | 0.477 |
| Nettowinstmarge
| 3.1 | 3.1 | -180.173 | 1.143 | -253.282 | 1.089 | 48.447 | 0.633 | 206.411 | 0.816 | 116.958 | 0.674 | 74.102 | 0.879 | -46.217 | 1.758 | -44.751 | 1.404 | 4.839 | 1.067 | 1.078 | 1.078 | 0.828 | 0.828 | 1.088 | 1.088 | 0.916 | 0.916 | 0.822 | 0.822 | 1.139 | 1.139 | 0.871 | 0.871 | 0.797 | 0.797 | 0.284 | 0.284 | -0.996 | -0.996 | 1.211 | 1.211 | -0.759 | -0.759 | -1.776 | -1.776 | -1.723 | -1.723 | -0.051 | -0.051 | -44.202 | -44.202 | -44.202 | -44.202 | -38.774 | -38.774 | -38.774 | -38.774 | -11.438 | -11.438 | -11.438 | -11.438 | -19.379 | -19.379 | -19.379 | -19.379 | -0.189 | -0.189 | -0.189 | -0.189 | 0.266 | 0.266 | 0.266 | 0.266 | -8.483 | -8.483 | -8.483 | -8.483 | -0.416 | -0.416 | -0.416 | -0.416 | 0.833 | 0.833 | 0.833 | 0.833 |
| WPA (Winst Per Aandeel)
| -0.012 | -0.012 | 412,596,600 | -0.034 | 412,596,600 | -0.065 | 361,654,931 | 0.017 | 0.98 | -0.034 | 0.96 | 0.026 | 1 | 0.03 | 1 | -0.028 | 1 | -0.16 | -0.23 | -0.12 | -0.23 | -0.23 | 0.041 | 0.041 | -0.28 | -0.28 | -2.03 | -2.03 | 0.92 | 0.92 | -0.16 | -0.16 | 0.43 | 0.43 | -1.11 | -1.11 | 0.2 | 0.2 | -0.17 | -0.17 | -3.85 | -3.85 | -0.25 | -0.25 | -0.39 | -0.39 | -0.29 | -0.29 | -0.006 | -0.006 | -1.04 | -1.04 | -1.04 | -1.04 | -0.71 | -0.71 | -0.71 | -0.71 | -1.65 | -1.65 | -1.65 | -1.65 | -0.81 | -0.81 | -0.81 | -0.81 | -1.13 | -1.13 | -1.13 | -1.13 | 0.18 | 0.18 | 0.18 | 0.18 | -22.06 | -22.06 | -22.06 | -22.06 | -0.77 | -0.77 | -0.77 | -0.77 | 3.12 | 3.12 | 3.12 | 3.12 |
| Verwaterde WPA
| -0.012 | -0.012 | -202,000 | -0.034 | -1,376,000 | -0.065 | -279,000 | 0.017 | 0.98 | -0.034 | 0.96 | 0.026 | 1 | 0.03 | 1 | -0.028 | 1 | -0.16 | -0.23 | -0.12 | -0.23 | -0.23 | 0.041 | 0.041 | -0.28 | -0.28 | -2.03 | -2.03 | 0.92 | 0.92 | -0.16 | -0.16 | 0.43 | 0.43 | -1.11 | -1.11 | 0.2 | 0.2 | -0.17 | -0.17 | -3.85 | -3.85 | -0.17 | -0.17 | -0.35 | -0.35 | -0.29 | -0.29 | -0.006 | -0.006 | -1.04 | -1.04 | -1.04 | -1.04 | -0.71 | -0.71 | -0.71 | -0.71 | -1.65 | -1.65 | -1.65 | -1.65 | -0.81 | -0.81 | -0.81 | -0.81 | -1.13 | -1.13 | -1.13 | -1.13 | 0.18 | 0.18 | 0.18 | 0.18 | -22.06 | -22.06 | -22.06 | -22.06 | -0.77 | -0.77 | -0.77 | -0.77 | 3.12 | 3.12 | 3.12 | 3.12 |
| EBITDA
| -1.474 | -1.474 | -0.101 | -0.101 | -0.688 | -0.688 | -0.14 | -0.14 | 4.216 | 4.216 | -0.113 | -0.113 | 0.577 | 0.577 | -0.059 | -0.059 | -0.732 | -7.884 | -52.909 | -0.084 | 1.136 | 1.136 | -0.163 | -0.163 | -0.286 | -0.286 | 88.009 | 88.009 | 248.976 | 248.976 | -29.243 | -29.243 | 42.71 | 42.71 | -30.888 | -30.888 | 5.003 | 5.003 | -2.343 | -2.343 | -43.6 | -43.6 | -1.962 | -1.962 | -3.734 | -3.734 | -2.911 | -2.911 | 0.415 | 0.415 | -2.044 | -2.044 | -2.044 | -2.044 | -1.126 | -1.126 | -1.126 | -1.126 | -2.662 | -2.662 | -2.662 | -2.662 | -1.317 | -1.317 | -1.317 | -1.317 | -1.763 | -1.763 | -1.763 | -1.763 | 0.993 | 0.993 | 0.993 | 0.993 | -5.282 | -5.282 | -5.282 | -5.282 | -0.185 | -0.185 | -0.185 | -0.185 | 0.527 | 0.527 | 0.527 | 0.527 |
| EBITDA ratio
| 0.907 | 0.907 | 0.044 | 0.008 | 0.422 | 0.028 | -0.02 | -0.014 | 2.677 | -0.302 | -0.046 | -0.01 | 0.158 | 0.062 | 0.012 | 0.016 | 0.145 | 0.301 | 4.839 | 0.003 | -0.023 | -0.023 | -0.014 | -0.014 | 0.005 | 0.005 | -0.176 | -0.176 | 0.986 | 0.986 | 1.12 | 1.12 | 0.927 | 0.927 | 1.105 | 1.105 | 0.462 | 0.462 | -0.784 | -0.784 | 1.18 | 1.18 | -0.731 | -0.731 | -1.647 | -1.647 | -1.494 | -1.494 | 0.307 | 0.307 | -43.434 | -43.434 | -43.434 | -43.434 | -36.4 | -36.4 | -36.4 | -36.4 | -10.955 | -10.955 | -10.955 | -10.955 | -18.775 | -18.775 | -18.775 | -18.775 | -0.186 | -0.186 | -0.186 | -0.186 | 0.254 | 0.254 | 0.254 | 0.254 | -8.483 | -8.483 | -8.483 | -8.483 | -0.416 | -0.416 | -0.416 | -0.416 | 0.921 | 0.921 | 0.921 | 0.921 |