XiNing Special Steel Co., Ltd.
SSE:600117.SS
2.07 (CNY) • At close May 6, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 1,105.639 | 1,600.681 | 1,419.224 | 1,535.045 | 1,162.241 | 1,604.274 | 703.744 | 1,281.473 | 1,318.357 | 575.899 | 1,634.362 | 2,526.419 | 3,020.553 | 3,090.797 | 3,286.017 | 3,348.003 | 2,504.285 | 3,184.157 | 2,664.045 | 2,531.642 | 1,695.667 | 3,261.016 | 2,197.683 | 2,501.197 | 1,886.375 | 1,709.527 | 1,691.527 | 1,729.461 | 1,656.001 | 3,236.791 | 1,554.538 | 1,480.475 | 1,161.869 | 2,376.562 | 1,440.888 | 1,821.573 | 1,750.601 | 2,293.304 | 1,388.875 | 1,202.078 | 1,169.091 | 2,964.651 | 1,496.638 | 1,524.916 | 1,328.182 | 2,253.444 | 1,488.065 | 1,599.835 | 1,690.994 | 1,669.945 | 1,466.812 | 2,024.922 | 1,709.616 | 1,987.432 | 1,894.457 | 2,273.307 | 2,052.799 | 1,887.184 | 1,726.862 | 1,793.457 | 1,644.434 | 1,394.326 | 1,370.772 | 1,273.52 | 1,147.637 | 1,261.137 | 1,992.21 | 2,033.842 | 1,685.487 | 1,818.804 | 1,351.481 | 1,534.38 | 1,061.986 | 1,175.749 | 819.268 | 644.782 | 539.74 | 603.564 | 662.784 | 701.799 | 577.906 | 625.178 | 495.645 | 518.564 | 441.8 | 424.395 | 404.612 | 461.032 | 316.658 | 416.424 | 346.553 | 350.258 | 240.809 |
| Kosten van de omzet
| 1,131.981 | 1,706.812 | 1,574.83 | 1,610.24 | 1,214.808 | 1,907.517 | 771.644 | 1,347.153 | 1,348.252 | 690.35 | 1,741.566 | 2,483.055 | 2,912.348 | 2,942.659 | 3,067.692 | 2,970.888 | 2,221.585 | 2,776.748 | 2,242.763 | 2,244.47 | 1,520.002 | 2,673.509 | 1,960.547 | 2,140.845 | 1,658.282 | 2,061.917 | 1,824.66 | 1,503.406 | 1,382.155 | 3,340.816 | 1,414.678 | 1,131.993 | 879.583 | 1,824.589 | 1,148.241 | 1,622.728 | 1,766.972 | 2,716.782 | 1,388.345 | 1,063.221 | 989.166 | 2,279.041 | 1,197.362 | 1,218.581 | 1,137.34 | 1,936.082 | 1,245.516 | 1,260.157 | 1,357.064 | 1,370.351 | 1,246.516 | 1,631.22 | 1,402.203 | 1,634.568 | 1,458.961 | 1,797.38 | 1,625.389 | 1,451.284 | 1,380.073 | 1,485.295 | 1,359.561 | 1,161.869 | 1,151.883 | 1,105.291 | 972.25 | 1,327.12 | 1,616.02 | 1,498.053 | 1,320.543 | 1,511.283 | 1,086.355 | 1,206.377 | 898.942 | 978.056 | 653.694 | 496.717 | 456.713 | 503.268 | 581.09 | 596.86 | 503.683 | 534.645 | 416.332 | 432.547 | 364.029 | 355.155 | 326.56 | 383.139 | 256.787 | 324.731 | 279.911 | 285.689 | 201.435 |
| Brutowinst
| -26.341 | -106.131 | -155.607 | -75.195 | -52.567 | -303.243 | -67.9 | -65.68 | -29.896 | -114.451 | -107.205 | 43.364 | 108.205 | 148.138 | 218.325 | 377.115 | 282.7 | 407.409 | 421.281 | 287.171 | 175.666 | 587.507 | 237.136 | 360.352 | 228.093 | -352.39 | -133.132 | 226.055 | 273.846 | -104.025 | 139.86 | 348.483 | 282.286 | 551.973 | 292.647 | 198.845 | -16.371 | -423.478 | 0.53 | 138.857 | 179.925 | 685.611 | 299.276 | 306.335 | 190.843 | 317.363 | 242.549 | 339.678 | 333.93 | 299.594 | 220.296 | 393.702 | 307.412 | 352.864 | 435.496 | 475.926 | 427.41 | 435.9 | 346.79 | 308.162 | 284.873 | 232.457 | 218.889 | 168.229 | 175.387 | -65.983 | 376.19 | 535.789 | 364.944 | 307.521 | 265.126 | 328.003 | 163.044 | 197.693 | 165.574 | 148.064 | 83.027 | 100.296 | 81.694 | 104.939 | 74.223 | 90.533 | 79.313 | 86.017 | 77.772 | 69.24 | 78.052 | 77.893 | 59.871 | 91.694 | 66.642 | 64.569 | 39.374 |
| Brutowinstmarge
| -0.024 | -0.066 | -0.11 | -0.049 | -0.045 | -0.189 | -0.096 | -0.051 | -0.023 | -0.199 | -0.066 | 0.017 | 0.036 | 0.048 | 0.066 | 0.113 | 0.113 | 0.128 | 0.158 | 0.113 | 0.104 | 0.18 | 0.108 | 0.144 | 0.121 | -0.206 | -0.079 | 0.131 | 0.165 | -0.032 | 0.09 | 0.235 | 0.243 | 0.232 | 0.203 | 0.109 | -0.009 | -0.185 | 0 | 0.116 | 0.154 | 0.231 | 0.2 | 0.201 | 0.144 | 0.141 | 0.163 | 0.212 | 0.197 | 0.179 | 0.15 | 0.194 | 0.18 | 0.178 | 0.23 | 0.209 | 0.208 | 0.231 | 0.201 | 0.172 | 0.173 | 0.167 | 0.16 | 0.132 | 0.153 | -0.052 | 0.189 | 0.263 | 0.217 | 0.169 | 0.196 | 0.214 | 0.154 | 0.168 | 0.202 | 0.23 | 0.154 | 0.166 | 0.123 | 0.15 | 0.128 | 0.145 | 0.16 | 0.166 | 0.176 | 0.163 | 0.193 | 0.169 | 0.189 | 0.22 | 0.192 | 0.184 | 0.164 |
| Onderzoek- en ontwikkelingskosten
| 1.853 | 10.918 | 8.688 | 1.921 | 1.879 | 36.911 | 28.103 | 66.732 | 98.536 | 20.497 | 89.383 | 111.243 | 157.907 | 192.362 | 116.927 | 108.344 | 33.32 | 153.839 | 102.999 | 49.036 | 0.014 | 46.01 | 6.388 | 0.253 | 0.449 | 5.125 | 3.682 | 9.959 | 8.248 | 9.382 | 0 | 27.964 | 0 | 179.518 | 0 | 31.308 | 0 | 167.007 | 0 | 91.536 | 0 | 123.433 | 0 | 54.382 | 0 | 178.649 | 0 | 51.932 | 0 | 106.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 40.822 | -81.145 | 119.567 | -31.705 | 49.715 | 114.392 | 140.24 | -7.394 | 55.3 | -33.638 | 120.401 | -30.499 | 47.103 | -50.381 | 108.145 | -24.337 | 41.142 | -66.678 | 37.762 | -9 | 38.802 | -75.363 | 46.262 | -25.304 | 44.915 | -124.797 | 65.533 | -36.825 | 65.54 | -121.064 | 68.287 | -35.84 | 76.084 | -166.702 | 79.575 | -33.722 | 92.495 | -153.253 | 59.562 | -34.291 | 88.543 | -148.331 | 91.362 | -24.205 | 87.69 | -147.455 | 86.974 | -24.218 | 86.955 | -118.371 | 86.554 | -17.857 | 81.618 | -95.853 | 73.553 | -29.223 | 77.56 | -97.174 | 83.62 | 76.124 | 68.918 | 77.976 | 60.587 | 56.181 | 56.794 | 61.946 | 67.07 | 62.776 | 51.476 | 29.14 | 49.918 | 55.769 | 40.481 | 42.733 | 29.248 | 83.417 | 18.205 | 32.168 | 17.188 | 24.489 | 17.703 | 27.437 | 17.281 | 14.356 | 14.937 | 17.032 | 11.384 | 12.214 | 11.655 | 17.007 | 10.363 | 8.42 | 11.679 |
| Verkoop- en marketingkosten
| 11.006 | -9.269 | 21.036 | 9.338 | 6.81 | 10.382 | 7.466 | 9.74 | 8.356 | 8.366 | 12.817 | 14.044 | 17.165 | 25.168 | 17.415 | 18.6 | 17.916 | -124.731 | 72.287 | 83.397 | 63.326 | 108.786 | 63.395 | 62.861 | 50.073 | 60.373 | 55.599 | 52.629 | 38.506 | 43.916 | 42.958 | 66.375 | 49.431 | 54.274 | 64.772 | 49.713 | 32.969 | 74.076 | 62.112 | 60.189 | 45.274 | 55.991 | 49.857 | 52.244 | 52.677 | 60.1 | 50.509 | 63.734 | 57.335 | 66.004 | 74.137 | 72.96 | 59.241 | 69.764 | 65.633 | 60.972 | 48.011 | 60.488 | 54.992 | 50.484 | 35.82 | 63.663 | 42.39 | 18.104 | 21.095 | 23.487 | 52.994 | 64.564 | 30.666 | 13.768 | 13.596 | 13.649 | 9.762 | 8.56 | 19.876 | 9.839 | 10.282 | 1.683 | 8.99 | 10.092 | 10.526 | 0.66 | 10.532 | 12.783 | 14.894 | 10.138 | 15.589 | 14.822 | 11.711 | 9.831 | 8.699 | 10.587 | 4.98 |
| Verkoop-, algemene en administratieve kosten
| 51.828 | -90.414 | 52.636 | -22.367 | 56.525 | -900.035 | 147.706 | 2.346 | 63.656 | -25.272 | 133.218 | -16.456 | 64.268 | -25.213 | 125.56 | -5.737 | 59.057 | -191.409 | 110.049 | 74.397 | 102.128 | 33.423 | 109.658 | 37.557 | 94.988 | -64.424 | 121.132 | 15.804 | 104.046 | -77.148 | 111.245 | 30.535 | 125.515 | -112.427 | 144.348 | 15.991 | 125.464 | -79.178 | 121.674 | 25.898 | 133.817 | -92.34 | 141.219 | 28.039 | 140.367 | -87.355 | 137.484 | 39.515 | 144.291 | -52.367 | 160.69 | 55.103 | 140.86 | -26.089 | 139.186 | 31.75 | 125.571 | -36.686 | 138.611 | 126.608 | 104.738 | 141.64 | 102.977 | 74.285 | 77.888 | 85.433 | 120.065 | 127.34 | 82.141 | 42.908 | 63.514 | 69.418 | 50.243 | 51.293 | 49.124 | 93.256 | 28.487 | 33.851 | 26.177 | 34.581 | 28.228 | 28.097 | 27.813 | 27.139 | 29.831 | 27.17 | 26.973 | 27.035 | 23.366 | 26.839 | 19.062 | 19.007 | 16.659 |
| Overige kosten
| 127.79 | 570.454 | -118.31 | -21.432 | -8.928 | -249.529 | -1.862 | -10.85 | -7.057 | 114.55 | -66.174 | 92.643 | 19.244 | 15.468 | -37.023 | -11.957 | -4.768 | 3.069 | 3.433 | -11.165 | 0.281 | -5.358 | -2.13 | -0.405 | 0.706 | -261.099 | 0.911 | -0.449 | -0.079 | -8.929 | 3.266 | 3.52 | 3.294 | 117.056 | 8.127 | 3.898 | 7.336 | 9.789 | 5.192 | 5.813 | 3.721 | 111.882 | 51.729 | 3.857 | 0.957 | 17.761 | 2.132 | 7.133 | 4.729 | 14.975 | 13.502 | 19.205 | 3.902 | 28.751 | 3.18 | 2.531 | 0.184 | 3.662 | 10.492 | -11.425 | 1.85 | 16.802 | 12.264 | 5.098 | -0.13 | -2.565 | 3.517 | 181.905 | 1.124 | 236.745 | 0.248 | 6.113 | 1.558 | 11.691 | 12.554 | 21.262 | 3.263 | 5.934 | 2.73 | 1.095 | 1.163 | 75.449 | 2.626 | 34.467 | -0.811 | 1.441 | 1.333 | 34.645 | 1.036 | 53.968 | -22.471 | 24.189 | 1.246 |
| Bedrijfskosten
| 181.472 | 490.958 | 30.982 | 71.299 | 73.842 | -613.595 | 117.391 | 142.518 | 155.136 | 109.775 | 156.428 | 187.431 | 241.42 | 277.973 | 192.252 | 188.575 | 101.618 | 86.376 | 233.55 | 159.16 | 83.815 | 161.639 | 95.097 | 117.526 | 110.599 | 80.284 | 132.388 | 131.44 | 117.214 | 169.358 | 127.785 | 158.588 | 135.392 | 231.975 | 146.362 | 151.507 | 130.884 | 198.444 | 128.085 | 150.524 | 139.266 | 277.04 | 147.244 | 141.683 | 145.337 | 163.779 | 142.81 | 177.42 | 160.285 | 176.658 | 169.205 | 165.504 | 153.364 | 173.03 | 151.509 | 144.401 | 142.199 | 155.767 | 147.068 | 138.725 | 117.724 | 152.012 | 112.834 | 83.873 | 87.942 | 94.132 | 132.55 | 144.385 | 94.163 | 58.712 | 74.423 | 84.737 | 56.96 | 61.65 | 53.85 | 97.534 | 31.499 | 38.894 | 31.459 | 40.748 | 30.688 | 33.222 | 31.163 | 31 | 31.371 | 30.215 | 29.716 | 29.306 | 25.28 | 31.12 | 21.466 | 20.375 | 18.503 |
| Bedrijfsresultaat
| -207.813 | -597.089 | -247.755 | -155.686 | -236.278 | 310.352 | -186.1 | -839.573 | -362.599 | -512.372 | -428.062 | -144.067 | -133.215 | -2,564.481 | -103.24 | 54 | 29.439 | 97.031 | 51.977 | 158.626 | -80.028 | 72.355 | 19.011 | 42.099 | 4.129 | -1,155.16 | -593.168 | -6.18 | 14.18 | 258.068 | -168.07 | -4.551 | 7.754 | 347.701 | -14.498 | -92.887 | -282.273 | -1,203.811 | -292.804 | -168.79 | -79.791 | 173.625 | -27.05 | -15.818 | -76.053 | -21.547 | -34.341 | 27.92 | 60.06 | 25.383 | -39.525 | 93.543 | 14.077 | 15.575 | 164.037 | 217.96 | 185.191 | 173.688 | 94.234 | 86.455 | 65.892 | 33.791 | 14.89 | -0.508 | 2.829 | -268.215 | 113.056 | 293.081 | 187.759 | 174.25 | 123.543 | 136.52 | 60.997 | 108.796 | 78.625 | 62.267 | 29.061 | 44.202 | 42.9 | 46.066 | 26.562 | 40.671 | 33.274 | 34.767 | 24.227 | 16.762 | 32.498 | 38.854 | 15.245 | 52.527 | 32.539 | 31.619 | 11.379 |
| Bedrijfsresultaat ratio
| -0.188 | -0.373 | -0.175 | -0.101 | -0.203 | 0.193 | -0.264 | -0.655 | -0.275 | -0.89 | -0.262 | -0.057 | -0.044 | -0.83 | -0.031 | 0.016 | 0.012 | 0.03 | 0.02 | 0.063 | -0.047 | 0.022 | 0.009 | 0.017 | 0.002 | -0.676 | -0.351 | -0.004 | 0.009 | 0.08 | -0.108 | -0.003 | 0.007 | 0.146 | -0.01 | -0.051 | -0.161 | -0.525 | -0.211 | -0.14 | -0.068 | 0.059 | -0.018 | -0.01 | -0.057 | -0.01 | -0.023 | 0.017 | 0.036 | 0.015 | -0.027 | 0.046 | 0.008 | 0.008 | 0.087 | 0.096 | 0.09 | 0.092 | 0.055 | 0.048 | 0.04 | 0.024 | 0.011 | -0 | 0.002 | -0.213 | 0.057 | 0.144 | 0.111 | 0.096 | 0.091 | 0.089 | 0.057 | 0.093 | 0.096 | 0.097 | 0.054 | 0.073 | 0.065 | 0.066 | 0.046 | 0.065 | 0.067 | 0.067 | 0.055 | 0.039 | 0.08 | 0.084 | 0.048 | 0.126 | 0.094 | 0.09 | 0.047 |
| Totaal overige inkomsten en kosten netto
| -2.612 | -1.81 | 60.225 | -5.85 | -8.928 | 2,123.341 | -1.876 | -590.411 | -160.299 | -161.864 | -201.766 | -176.787 | -169.803 | -95.918 | -174.037 | -146.667 | -158.47 | -102.13 | -125.623 | 30.113 | -130.777 | -185.861 | -137.804 | -168.476 | -112.66 | -528.624 | -326.737 | -93.468 | -142.53 | 551.336 | -180.247 | -191.227 | -135.845 | 117.056 | -152.655 | -133.83 | -127.781 | -336.231 | -160.057 | -141.523 | -116.729 | -7.729 | -132.009 | -145.947 | -120.708 | -43.002 | -133.543 | -123.573 | -108.893 | -93.039 | -89.092 | 18.247 | 3.902 | 20.258 | 3.18 | 2.531 | 0.184 | -4.828 | 10.492 | -11.425 | 1.85 | 16.802 | 12.264 | 5.098 | -0.13 | -13.587 | 3.517 | -0.1 | 1.124 | 4.029 | 0.248 | 6.113 | 1.558 | -0.891 | 0.041 | 16.97 | 2.068 | 2.831 | -0.298 | -0.666 | -0.037 | -0.146 | -0.617 | -2.418 | -0.27 | 1.942 | 0.766 | 0.251 | 0.663 | -0.766 | -0.094 | 0.656 | 0.274 |
| Inkomen voor belasting
| -210.425 | -598.899 | -187.53 | -161.536 | -245.206 | 2,665.181 | -187.962 | -850.423 | -373.154 | -537.157 | -438.718 | -320.854 | -303.018 | -2,549.013 | -140.263 | 42.043 | 24.67 | 100.1 | 55.41 | 147.462 | -79.747 | 66.997 | 16.881 | 41.694 | 4.835 | -1,416.259 | -592.257 | -6.629 | 14.101 | 249.446 | -165.112 | -1.031 | 11.048 | 464.757 | -6.371 | -88.989 | -275.036 | -1,214.281 | -287.613 | -162.977 | -76.07 | 279.865 | 21.706 | -12.084 | -75.103 | -64.549 | -33.805 | 31.418 | 64.752 | 34.982 | -38.001 | 111.79 | 17.978 | 35.833 | 167.217 | 220.491 | 185.375 | 168.86 | 104.726 | 75.03 | 67.742 | 50.593 | 27.154 | 4.59 | 2.699 | -281.802 | 116.574 | 292.981 | 188.882 | 178.28 | 123.79 | 142.633 | 62.555 | 107.905 | 78.666 | 79.237 | 31.129 | 47.033 | 42.602 | 45.4 | 26.525 | 40.525 | 32.657 | 32.349 | 23.957 | 18.703 | 33.265 | 39.105 | 15.908 | 51.76 | 32.445 | 32.275 | 11.654 |
| Inkomen voor belasting ratio
| -0.19 | -0.374 | -0.132 | -0.105 | -0.211 | 1.661 | -0.267 | -0.664 | -0.283 | -0.933 | -0.268 | -0.127 | -0.1 | -0.825 | -0.043 | 0.013 | 0.01 | 0.031 | 0.021 | 0.058 | -0.047 | 0.021 | 0.008 | 0.017 | 0.003 | -0.828 | -0.35 | -0.004 | 0.009 | 0.077 | -0.106 | -0.001 | 0.01 | 0.196 | -0.004 | -0.049 | -0.157 | -0.529 | -0.207 | -0.136 | -0.065 | 0.094 | 0.015 | -0.008 | -0.057 | -0.029 | -0.023 | 0.02 | 0.038 | 0.021 | -0.026 | 0.055 | 0.011 | 0.018 | 0.088 | 0.097 | 0.09 | 0.089 | 0.061 | 0.042 | 0.041 | 0.036 | 0.02 | 0.004 | 0.002 | -0.223 | 0.059 | 0.144 | 0.112 | 0.098 | 0.092 | 0.093 | 0.059 | 0.092 | 0.096 | 0.123 | 0.058 | 0.078 | 0.064 | 0.065 | 0.046 | 0.065 | 0.066 | 0.062 | 0.054 | 0.044 | 0.082 | 0.085 | 0.05 | 0.124 | 0.094 | 0.092 | 0.048 |
| Belastingkosten
| 0.945 | 40.183 | -0.199 | -2.113 | -0.047 | -10.951 | 1.745 | 8.626 | 1.612 | 22.476 | -0.495 | 21.904 | -17.914 | -4.647 | 3.435 | 20.975 | 24.558 | 61.914 | 35.281 | 12.312 | 5.443 | -21.588 | 3.566 | 12.002 | -6.236 | 43.574 | -5.672 | -1.525 | 0.694 | 12.073 | 3.847 | 0.583 | 2.582 | 22.4 | -0.791 | 29.055 | 1.383 | -63.269 | -0.411 | -3.46 | 1.697 | 95.502 | 22.666 | 16.917 | 7.122 | 21.212 | 1.814 | -0.414 | 13.157 | 5.428 | 1.985 | 19.106 | 7.99 | 8.63 | 34.186 | 48.195 | 29.43 | 30.218 | 30.134 | 15.992 | 11.494 | 14.962 | 3.369 | 1.442 | 1.868 | -50.152 | -5.887 | 10.774 | 5.225 | 7.228 | 10.18 | 10.13 | 5.93 | 5.678 | 7.32 | 17.745 | 5.042 | -1.545 | 5.919 | 7.029 | 4.476 | 3.356 | 4.597 | 5.206 | 3.568 | 2.669 | 4.973 | 6.057 | 2.678 | 4.641 | 5.126 | 2.522 | 2.154 |
| Nettowinst
| -149.498 | -460.506 | -108.848 | -102.514 | -191.215 | 2,852.225 | -108.895 | -810.536 | -374.766 | -559.633 | -438.223 | -342.758 | -285.103 | -930.889 | -121.058 | -28.433 | -68.228 | 49.608 | -14.102 | 121.582 | -97.951 | 9.086 | 28.131 | 42.365 | 16.103 | -1,470.045 | -588.677 | 1.324 | 11.248 | 220.996 | -172.041 | 0.027 | 10.828 | 419.325 | 10.309 | -105.583 | -254.643 | -1,111.623 | -271.728 | -156.879 | -78.711 | 203.102 | -36.652 | -37.868 | -87.001 | -94.87 | -45.37 | 25.095 | 43.918 | 19.536 | -46.385 | 75.213 | -16.874 | 2.551 | 89.36 | 124.861 | 107.254 | 100.347 | 55.574 | 46.967 | 30.235 | 16.929 | 12.411 | 2.498 | 2.929 | -270.247 | 35.831 | 151.185 | 100.829 | 93.119 | 80.649 | 84.747 | 41.626 | 66.299 | 60.233 | 57.711 | 27.23 | 48.578 | 36.683 | 38.371 | 22.049 | 37.169 | 28.06 | 27.143 | 20.39 | 16.034 | 28.292 | 33.049 | 13.23 | 47.119 | 27.319 | 29.753 | 9.499 |
| Nettowinstmarge
| -0.135 | -0.288 | -0.077 | -0.067 | -0.165 | 1.778 | -0.155 | -0.633 | -0.284 | -0.972 | -0.268 | -0.136 | -0.094 | -0.301 | -0.037 | -0.008 | -0.027 | 0.016 | -0.005 | 0.048 | -0.058 | 0.003 | 0.013 | 0.017 | 0.009 | -0.86 | -0.348 | 0.001 | 0.007 | 0.068 | -0.111 | 0 | 0.009 | 0.176 | 0.007 | -0.058 | -0.145 | -0.485 | -0.196 | -0.131 | -0.067 | 0.069 | -0.024 | -0.025 | -0.066 | -0.042 | -0.03 | 0.016 | 0.026 | 0.012 | -0.032 | 0.037 | -0.01 | 0.001 | 0.047 | 0.055 | 0.052 | 0.053 | 0.032 | 0.026 | 0.018 | 0.012 | 0.009 | 0.002 | 0.003 | -0.214 | 0.018 | 0.074 | 0.06 | 0.051 | 0.06 | 0.055 | 0.039 | 0.056 | 0.074 | 0.09 | 0.05 | 0.08 | 0.055 | 0.055 | 0.038 | 0.059 | 0.057 | 0.052 | 0.046 | 0.038 | 0.07 | 0.072 | 0.042 | 0.113 | 0.079 | 0.085 | 0.039 |
| WPA (Winst Per Aandeel)
| -0.05 | -0.14 | -0.033 | -0.033 | -0.06 | 1.53 | -0.11 | -0.77 | -0.36 | -0.54 | -0.42 | -0.33 | -0.27 | -0.88 | -0.13 | -0.029 | -0.07 | 0.035 | -0.01 | 0.11 | -0.09 | 0.007 | 0.02 | 0.053 | 0.02 | -1.42 | -0.56 | 0.001 | 0.01 | 0.21 | -0.16 | 0 | 0.01 | 0.41 | 0.01 | -0.15 | -0.35 | -1.52 | -0.37 | -0.22 | -0.11 | 0.27 | -0.055 | -0.051 | -0.12 | -0.13 | -0.061 | 0.034 | 0.059 | 0.026 | -0.063 | 0.1 | -0.023 | 0.003 | 0.12 | 0.17 | 0.14 | 0.14 | 0.075 | 0.064 | 0.041 | 0.023 | 0.017 | 0.003 | 0.004 | -0.36 | 0.048 | 0.2 | 0.14 | 0.13 | 0.11 | 0.12 | 0.06 | 0.096 | 0.096 | 0.092 | 0.043 | 0.077 | 0.053 | 0.061 | 0.032 | 0.059 | 0.041 | 0.043 | 0.03 | 0.025 | 0.044 | 0.052 | 0.021 | 0.075 | 0.043 | 0.047 | 0.015 |
| Verwaterde WPA
| -0.05 | -0.14 | -0.033 | -0.033 | -0.06 | 1.53 | -0.11 | -0.77 | -0.36 | -0.54 | -0.42 | -0.33 | -0.27 | -0.88 | -0.12 | -0.029 | -0.07 | 0.035 | -0.01 | 0.11 | -0.09 | 0.007 | 0.02 | 0.053 | 0.02 | -1.4 | -0.56 | 0.001 | 0.01 | 0.21 | -0.16 | 0 | 0.01 | 0.41 | 0.01 | -0.14 | -0.34 | -1.51 | -0.37 | -0.22 | -0.11 | 0.27 | -0.055 | -0.051 | -0.12 | -0.13 | -0.061 | 0.034 | 0.059 | 0.026 | -0.063 | 0.1 | -0.023 | 0.003 | 0.12 | 0.17 | 0.14 | 0.14 | 0.075 | 0.064 | 0.041 | 0.023 | 0.017 | 0.003 | 0.004 | -0.36 | 0.048 | 0.2 | 0.14 | 0.13 | 0.11 | 0.12 | 0.058 | 0.096 | 0.09 | 0.092 | 0.041 | 0.077 | 0.053 | 0.061 | 0.032 | 0.059 | 0.041 | 0.043 | 0.03 | 0.025 | 0.044 | 0.052 | 0.021 | 0.075 | 0.043 | 0.047 | 0.015 |
| EBITDA
| -94.874 | -585.293 | -170.344 | -216.953 | -54.473 | 429.136 | -66.143 | -625.281 | -94.861 | -251.523 | -150.446 | -53.599 | -32.954 | -2,302.62 | 114.364 | 285.203 | 278.525 | 224.998 | 293.925 | 278.238 | 198.051 | 235.629 | 247.336 | 316.569 | 247.616 | -669.122 | -258.696 | 67.646 | 286.246 | 366.303 | 13.461 | 169.767 | 279.72 | 709.867 | 288.839 | 34.184 | -147.255 | -589.887 | 35.454 | -215.284 | 203.668 | 557.481 | 324.194 | 162.459 | 204.761 | -407.128 | 232.266 | 169.8 | 306.173 | 169.923 | 176.494 | 247.034 | 154.048 | -261.592 | 283.987 | 335.298 | 285.21 | -94.284 | 199.722 | -21.889 | 167.149 | -177.884 | 106.055 | 84.356 | 87.444 | -554.153 | 243.64 | 383.201 | 270.78 | 204.574 | 190.703 | 257.196 | 106.084 | 350.894 | 171.413 | 165.732 | 79.779 | 121.784 | 76.675 | 98.79 | 69.815 | 75.67 | 72.039 | 80.959 | 67.035 | 71.873 | 68.902 | 75.349 | 54.532 | 69.2 | 42.373 | 46.997 | 20.871 |
| EBITDA ratio
| -0.086 | -0.366 | -0.12 | -0.141 | -0.047 | 0.267 | -0.094 | -0.488 | -0.072 | -0.437 | -0.092 | -0.021 | -0.011 | -0.745 | 0.035 | 0.085 | 0.111 | 0.071 | 0.11 | 0.11 | 0.117 | 0.072 | 0.113 | 0.127 | 0.131 | -0.391 | -0.153 | 0.039 | 0.173 | 0.113 | 0.009 | 0.115 | 0.241 | 0.299 | 0.2 | 0.019 | -0.084 | -0.257 | 0.026 | -0.179 | 0.174 | 0.188 | 0.217 | 0.107 | 0.154 | -0.181 | 0.156 | 0.106 | 0.181 | 0.102 | 0.12 | 0.122 | 0.09 | -0.132 | 0.15 | 0.147 | 0.139 | -0.05 | 0.116 | -0.012 | 0.102 | -0.128 | 0.077 | 0.066 | 0.076 | -0.439 | 0.122 | 0.188 | 0.161 | 0.112 | 0.141 | 0.168 | 0.1 | 0.298 | 0.209 | 0.257 | 0.148 | 0.202 | 0.116 | 0.141 | 0.121 | 0.121 | 0.145 | 0.156 | 0.152 | 0.169 | 0.17 | 0.163 | 0.172 | 0.166 | 0.122 | 0.134 | 0.087 |