XinJiang Ba Yi Iron & Steel Co.,Ltd.
SSE:600581.SS
3.11 (CNY) • At close April 30, 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 | 2001 Q4 | 2001 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 3,511.107 | 3,846.284 | 5,459.14 | 5,855.705 | 3,490.035 | 5,134.973 | 6,597.287 | 7,174.281 | 4,008.912 | 3,357.38 | 6,617.369 | 7,973.502 | 5,096.065 | 7,065.618 | 9,154.413 | 8,433.349 | 6,225.893 | 6,054.652 | 5,864.233 | 6,629.294 | 3,175.013 | 5,121.759 | 5,948.322 | 5,619.117 | 3,923.292 | 4,728.673 | 7,163.106 | 4,804.916 | 3,408.652 | 4,185.703 | 5,487.362 | 4,245.338 | 2,838.451 | 3,000.319 | 3,216.903 | 2,680.375 | 992.238 | 1,353.736 | 3,147.885 | 3,651.5 | 2,402.329 | 3,975.051 | 5,848.515 | 6,160.405 | 4,652.37 | 4,800.96 | 6,369.466 | 6,846.2 | 5,179.269 | 5,081.325 | 7,363.32 | 8,319.727 | 5,821.872 | 5,846.832 | 8,079.831 | 7,329.664 | 6,694.87 | 5,591.66 | 6,686.287 | 6,236.818 | 5,151.238 | 4,305.176 | 4,628.923 | 4,251.327 | 3,267.147 | 3,250.464 | 6,368.721 | 5,982.786 | 4,433.562 | 3,419.455 | 3,403.445 | 3,299.989 | 2,667.866 | 2,549.612 | 2,452.406 | 2,213.955 | 1,521.208 | 2,070.998 | 2,417.224 | 1,817.515 | 1,507.683 | 1,523.034 | 1,810.902 | 2,014.084 | 1,189.771 | 1,165.726 | 1,434.007 | 1,337.47 | 819.334 | 617.365 | 1,087.219 | 465.567 | 914.235 |
| Kosten van de omzet
| 3,600.231 | 3,826.111 | 5,617.575 | 6,030.05 | 3,542.481 | 4,535.901 | 6,263.977 | 7,169.298 | 4,131.643 | 3,720.708 | 6,670.58 | 7,517.605 | 5,080.614 | 8,230.864 | 7,444.736 | 6,549.834 | 5,410.044 | 5,259.212 | 5,144.916 | 5,961.959 | 3,074.08 | 4,789.68 | 5,329.99 | 4,885.339 | 3,782.899 | 4,175.297 | 6,059.762 | 4,298.817 | 3,002.426 | 3,638.456 | 4,668.63 | 3,747.64 | 2,347.252 | 2,472.35 | 3,141.897 | 2,215.045 | 1,062.245 | 1,626.087 | 3,747.339 | 3,742.01 | 2,471.067 | 3,930.414 | 5,819.388 | 6,178.984 | 4,398.314 | 4,436.5 | 5,893.805 | 6,326.285 | 4,679.394 | 4,545.403 | 6,968.312 | 7,786.337 | 5,415.853 | 5,442.52 | 7,338.802 | 6,688.523 | 6,166.033 | 4,978.812 | 6,150.364 | 5,626.245 | 4,599.211 | 3,874.69 | 4,146.786 | 3,848.258 | 3,318.894 | 3,052.572 | 5,889.523 | 5,197.148 | 4,009.372 | 3,106.534 | 2,901.223 | 2,859.837 | 2,399.677 | 2,321.135 | 2,173.268 | 1,944.174 | 1,431.036 | 1,922.296 | 2,203.756 | 1,554.717 | 1,289.635 | 1,313.336 | 1,565.982 | 1,783.24 | 949.262 | 935.812 | 1,188.055 | 1,127.201 | 731.836 | 551.042 | 943.605 | 434.744 | 768.511 |
| Brutowinst
| -89.124 | 20.173 | -158.436 | -174.345 | -52.446 | 599.072 | 333.311 | 4.983 | -122.731 | -363.327 | -53.211 | 455.897 | 15.45 | -1,165.246 | 1,709.677 | 1,883.515 | 815.849 | 795.439 | 719.317 | 667.335 | 100.933 | 332.079 | 618.333 | 733.778 | 140.394 | 553.376 | 1,103.343 | 506.099 | 406.225 | 547.247 | 818.732 | 497.699 | 491.198 | 527.969 | 75.006 | 465.33 | -70.007 | -272.351 | -599.454 | -90.51 | -68.738 | 44.637 | 29.126 | -18.579 | 254.056 | 364.46 | 475.661 | 519.915 | 499.875 | 535.922 | 395.008 | 533.39 | 406.019 | 404.312 | 741.029 | 641.141 | 528.837 | 612.848 | 535.923 | 610.573 | 552.027 | 430.485 | 482.137 | 403.069 | -51.746 | 197.891 | 479.198 | 785.638 | 424.189 | 312.921 | 502.223 | 440.152 | 268.189 | 228.477 | 279.139 | 269.78 | 90.173 | 148.702 | 213.468 | 262.798 | 218.047 | 209.698 | 244.92 | 230.845 | 240.509 | 229.914 | 245.953 | 210.269 | 87.498 | 66.323 | 143.613 | 30.823 | 145.724 |
| Brutowinstmarge
| -0.025 | 0.005 | -0.029 | -0.03 | -0.015 | 0.117 | 0.051 | 0.001 | -0.031 | -0.108 | -0.008 | 0.057 | 0.003 | -0.165 | 0.187 | 0.223 | 0.131 | 0.131 | 0.123 | 0.101 | 0.032 | 0.065 | 0.104 | 0.131 | 0.036 | 0.117 | 0.154 | 0.105 | 0.119 | 0.131 | 0.149 | 0.117 | 0.173 | 0.176 | 0.023 | 0.174 | -0.071 | -0.201 | -0.19 | -0.025 | -0.029 | 0.011 | 0.005 | -0.003 | 0.055 | 0.076 | 0.075 | 0.076 | 0.097 | 0.105 | 0.054 | 0.064 | 0.07 | 0.069 | 0.092 | 0.087 | 0.079 | 0.11 | 0.08 | 0.098 | 0.107 | 0.1 | 0.104 | 0.095 | -0.016 | 0.061 | 0.075 | 0.131 | 0.096 | 0.092 | 0.148 | 0.133 | 0.101 | 0.09 | 0.114 | 0.122 | 0.059 | 0.072 | 0.088 | 0.145 | 0.145 | 0.138 | 0.135 | 0.115 | 0.202 | 0.197 | 0.172 | 0.157 | 0.107 | 0.107 | 0.132 | 0.066 | 0.159 |
| Onderzoek- en ontwikkelingskosten
| 7.989 | 232.567 | 298.241 | 155.608 | 2.397 | 695.597 | 1.377 | 1.392 | 0.767 | 170.125 | 179.328 | 103.971 | 23.635 | 10.517 | 161.214 | 151.313 | 100.499 | 211.585 | 4.289 | 1.097 | 0 | 4.088 | 43.88 | 24.543 | 0.047 | -41.132 | 34.588 | 37.376 | 0.029 | -104.645 | 102.671 | 104.684 | 0 | 38.497 | 0 | 24.803 | 0 | 36.756 | 0 | 17.045 | 0 | 196.395 | 0 | 66.635 | 0 | 194.375 | 0 | 121.618 | 0 | 100.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 69.089 | -277.723 | 97.444 | 35.66 | 72.57 | -28.962 | 131.799 | 60.675 | 105.932 | 67.448 | 113.725 | 36.293 | 86.625 | 112.088 | 43.005 | 13.773 | 42.055 | -13.009 | 37.314 | 29.197 | 24.064 | 12.94 | 56.482 | 51.448 | 38.924 | -7.126 | 43.935 | 33.868 | 29.331 | -119.875 | 110.351 | -11.689 | 24.795 | -245.799 | 97.393 | 33.845 | 112.514 | -79.708 | 75.575 | -11.037 | 38.833 | -157.712 | 105.61 | -3.757 | 45.579 | -303.921 | 97.524 | -31.591 | 101.567 | -107.614 | 104.69 | -3.717 | 33.838 | -347.862 | 257.025 | -24.435 | 53.474 | -85.161 | 57.174 | 66.808 | 20.333 | 105.649 | 69.316 | 20.131 | 19.402 | 21.244 | 45.73 | 113.194 | 22.514 | -51.344 | 166.593 | 97.513 | 12.647 | -15.74 | 30.836 | 35.433 | 23.731 | 21.753 | 15.512 | 26.939 | 19.367 | 25.34 | 49.118 | 22.501 | 40.131 | 31.554 | 32.339 | 30.27 | 21.574 | 12.473 | 11.156 | 47.743 | 12.814 |
| Verkoop- en marketingkosten
| 12.75 | -48.475 | 50.722 | 20.879 | 18.677 | 33.265 | 33.159 | 32.18 | 27.654 | 29.799 | 27.711 | 30.306 | 28.144 | -767.87 | 272.362 | 304.546 | 302.818 | 379.66 | 315.869 | 236.868 | 201.678 | 306.816 | 273.862 | 232.922 | 204.847 | 281.972 | 384.106 | 214.53 | 129.199 | 151.793 | 137.037 | 133.761 | 114.917 | 152.887 | 131.613 | 108.612 | 39.871 | 81.629 | 123.914 | 154.935 | 183.16 | 359.315 | 295.676 | 279.612 | 252.839 | 308.795 | 165.408 | 202.104 | 206.673 | 261.668 | 305.501 | 232.946 | 253.426 | 257.572 | 189.644 | 170.909 | 187.78 | 243.093 | 216.379 | 234.574 | 245.464 | 220.058 | 184.775 | 148.202 | 117.527 | 184.519 | 213.337 | 187.334 | 162.49 | 159.171 | 118.005 | 143.901 | 152.615 | 160.102 | 139.047 | 100.547 | 90.025 | 125.721 | 107.65 | 73.169 | 66.174 | 67.978 | 55.312 | 64.946 | 25.547 | 41.042 | 85.185 | 50.655 | 24.463 | 28.162 | 35.285 | 28.06 | 14.026 |
| Verkoop-, algemene en administratieve kosten
| 81.839 | -326.198 | 148.165 | 71.757 | 91.248 | 169.945 | 164.958 | 92.855 | 133.586 | 97.247 | 141.436 | 66.599 | 114.769 | -655.782 | 315.367 | 318.32 | 344.873 | 366.651 | 353.184 | 266.064 | 225.742 | 319.756 | 330.343 | 284.37 | 243.771 | 274.846 | 428.041 | 248.398 | 158.53 | 31.918 | 247.388 | 122.072 | 139.712 | -92.913 | 229.006 | 142.458 | 152.385 | 1.921 | 199.489 | 143.898 | 221.994 | 201.603 | 401.285 | 275.855 | 298.417 | 4.874 | 262.931 | 170.513 | 308.239 | 154.054 | 410.19 | 229.23 | 287.264 | -90.29 | 446.67 | 146.473 | 241.254 | 157.932 | 273.553 | 301.382 | 265.797 | 325.707 | 254.09 | 168.333 | 136.929 | 205.763 | 259.067 | 300.529 | 185.004 | 107.827 | 284.598 | 241.414 | 165.262 | 144.361 | 169.883 | 135.98 | 113.756 | 147.474 | 123.162 | 100.108 | 85.541 | 93.318 | 104.43 | 87.448 | 65.677 | 72.596 | 117.524 | 80.925 | 46.037 | 40.635 | 46.441 | 75.803 | 26.84 |
| Overige kosten
| 175.602 | 761.744 | 107.684 | 65.217 | -0.49 | -199.727 | -3.614 | -4.344 | 17.246 | 66.567 | -9.294 | 60.952 | 34.229 | -44.615 | -188.337 | 189.132 | 0.235 | -8.479 | 0.823 | 166.767 | 0.145 | -4.471 | 0.305 | 1.782 | 0.195 | -5.806 | 0.548 | 0.044 | 0.451 | -15.905 | -3.002 | -0.237 | 1.694 | 327.241 | 20.719 | 188.723 | 0.684 | 467.162 | 0.864 | 293.873 | 0.562 | 572.005 | -0.004 | 280.764 | 0.259 | 414.495 | 0.572 | 221.899 | 0.149 | 15.119 | -0.134 | 47.336 | 1.235 | 2.56 | 21.634 | -3.3 | 0.166 | 4.118 | 0.38 | -14.784 | 0.849 | 102.409 | 0.32 | 67.165 | 0.008 | -101.581 | -10.755 | -0.086 | 0.239 | 10.813 | -0.227 | -0.285 | -8.698 | 6.006 | 3.427 | 3.827 | 3.075 | -11.754 | 5.645 | 7.438 | 7.377 | 7.175 | 4.85 | 5.439 | 3.987 | -19.983 | 2.115 | -5.029 | 1.831 | 4.923 | 2.439 | -4.976 | 0.984 |
| Bedrijfskosten
| 265.431 | 680.254 | 554.09 | 162.148 | 114.117 | 1,065.269 | 181.97 | 172.545 | 151.599 | 333.94 | 311.469 | 231.522 | 172.633 | -542.418 | 513.346 | 521.247 | 483.807 | 634.366 | 382.046 | 295.136 | 214.289 | 383.176 | 394.758 | 324.638 | 251.173 | 281.826 | 516.296 | 307.85 | 169.321 | 105.029 | 276.657 | 240.032 | 155.77 | 215.16 | 238.4 | 233.013 | 155.028 | 206.271 | 211.348 | 213.72 | 224.675 | 496.947 | 416.024 | 401.563 | 301.862 | 323.755 | 294.157 | 401.74 | 308.557 | 319.804 | 437.819 | 268.985 | 287.265 | 422.362 | 462.573 | 296.123 | 260.261 | 478.193 | 294.757 | 308.946 | 277.638 | 333.116 | 258.31 | 178.021 | 143.474 | 211.967 | 262.519 | 317.865 | 202.069 | 116.759 | 286.451 | 260.671 | 174.37 | 153.397 | 175.01 | 136.785 | 113.757 | 155.601 | 134.567 | 105.764 | 91.241 | 96.864 | 114.611 | 99.006 | 69.167 | 77.657 | 127.19 | 91.497 | 48.082 | 43.001 | 53.463 | 76.892 | 31.202 |
| Bedrijfsresultaat
| -354.555 | -660.081 | -712.526 | -336.493 | -396.684 | -466.198 | 34.297 | -312.951 | -421.69 | -1,140.955 | -478.35 | 126.912 | -157.183 | -1,135.499 | 1,109.25 | 1,270.243 | 232.059 | 44.231 | 262.535 | 278.156 | -192.251 | -142.026 | 128.982 | 319.234 | -188.935 | 152.496 | 480.377 | 71.325 | 143.742 | 337.544 | 466.812 | 28.79 | 270.999 | 261.702 | -258.759 | 129.163 | -448.093 | -736.393 | -918.899 | -432.337 | -421.44 | -824.723 | -522.007 | -565.314 | -185.857 | -77.255 | 69.301 | 7.08 | 83.516 | 95.077 | -141.67 | 164.226 | 20.979 | -135.333 | 186.319 | 265.815 | 198.744 | 71.295 | 152.954 | 196.535 | 198.806 | 62.733 | 137.125 | -50.266 | -67.288 | -521.396 | 106.388 | 342.195 | 138.791 | 129.919 | 142.465 | 110.694 | 55.129 | 41.755 | 67.127 | 112.176 | -46.051 | -33.875 | 57.319 | 143.86 | 119.873 | 106.966 | 129.708 | 132.718 | 169.729 | 159.91 | 110.301 | 121.481 | 30.369 | 21.749 | 84.062 | -53.934 | 107.006 |
| Bedrijfsresultaat ratio
| -0.101 | -0.172 | -0.131 | -0.057 | -0.114 | -0.091 | 0.005 | -0.044 | -0.105 | -0.34 | -0.072 | 0.016 | -0.031 | -0.161 | 0.121 | 0.151 | 0.037 | 0.007 | 0.045 | 0.042 | -0.061 | -0.028 | 0.022 | 0.057 | -0.048 | 0.032 | 0.067 | 0.015 | 0.042 | 0.081 | 0.085 | 0.007 | 0.095 | 0.087 | -0.08 | 0.048 | -0.452 | -0.544 | -0.292 | -0.118 | -0.175 | -0.207 | -0.089 | -0.092 | -0.04 | -0.016 | 0.011 | 0.001 | 0.016 | 0.019 | -0.019 | 0.02 | 0.004 | -0.023 | 0.023 | 0.036 | 0.03 | 0.013 | 0.023 | 0.032 | 0.039 | 0.015 | 0.03 | -0.012 | -0.021 | -0.16 | 0.017 | 0.057 | 0.031 | 0.038 | 0.042 | 0.034 | 0.021 | 0.016 | 0.027 | 0.051 | -0.03 | -0.016 | 0.024 | 0.079 | 0.08 | 0.07 | 0.072 | 0.066 | 0.143 | 0.137 | 0.077 | 0.091 | 0.037 | 0.035 | 0.077 | -0.116 | 0.117 |
| Totaal overige inkomsten en kosten netto
| -1.409 | -8.564 | -8.182 | 43.606 | -0.49 | -176.969 | -3.614 | -4.344 | -4.117 | -1.331 | -1.202 | 73.861 | 1.852 | -44.615 | 0.849 | -0.055 | -2.665 | -8.479 | 0.823 | -3.508 | 0.145 | -4.471 | 0.305 | 1.782 | 0.195 | -5.806 | 0.548 | 0.076 | 0.451 | -15.905 | -3.002 | -0.229 | 1.694 | 327.241 | 20.719 | 4.447 | 0.684 | 10.257 | 0.864 | 42.112 | 0.562 | 26.631 | -0.03 | 0.274 | 0.259 | -4.031 | -1.417 | -102.682 | -107.738 | 5.311 | -99.09 | 47.335 | -10.627 | 18.551 | -14.251 | -11.192 | 0.166 | -15.373 | 0.38 | -0.214 | 0.849 | -0.086 | -3.298 | -0.585 | 0.008 | 0.464 | -10.755 | -0.086 | 0.239 | -14.253 | -0.227 | -0.285 | -8.698 | 0.773 | -2.736 | -0.529 | -0.123 | -13.043 | -0.094 | -0.503 | -0.104 | -0.486 | -2.783 | -0.344 | -0.134 | -24.916 | -0.162 | -9.991 | -0.466 | -0.586 | 0.178 | -7.17 | -0.088 |
| Inkomen voor belasting
| -355.964 | -668.645 | -720.708 | -295.534 | -397.175 | -643.167 | 30.683 | -317.295 | -425.808 | -1,142.286 | -479.552 | 200.773 | -285.688 | -1,180.114 | 1,110.099 | 1,270.188 | 232.294 | 35.752 | 263.358 | 274.648 | -192.106 | -146.497 | 129.288 | 321.016 | -188.74 | 146.689 | 480.925 | 71.401 | 144.193 | 321.639 | 463.81 | 28.561 | 272.693 | 588.944 | -238.04 | 133.61 | -447.409 | -726.136 | -918.035 | -390.225 | -420.878 | -798.093 | -522.038 | -565.041 | -185.599 | -81.286 | 67.884 | 12.787 | 83.58 | 100.389 | -142.003 | 211.561 | 21.924 | -116.782 | 172.068 | 254.623 | 198.91 | 55.922 | 153.334 | 196.321 | 199.656 | 62.647 | 133.827 | -50.851 | -67.281 | -520.932 | 95.633 | 342.109 | 139.03 | 115.666 | 142.238 | 110.41 | 46.431 | 42.528 | 64.39 | 111.647 | -46.174 | -46.917 | 57.225 | 143.358 | 119.769 | 106.48 | 126.926 | 132.374 | 169.596 | 134.994 | 110.138 | 111.49 | 29.903 | 21.163 | 84.239 | -61.104 | 106.918 |
| Inkomen voor belasting ratio
| -0.101 | -0.174 | -0.132 | -0.05 | -0.114 | -0.125 | 0.005 | -0.044 | -0.106 | -0.34 | -0.072 | 0.025 | -0.056 | -0.167 | 0.121 | 0.151 | 0.037 | 0.006 | 0.045 | 0.041 | -0.061 | -0.029 | 0.022 | 0.057 | -0.048 | 0.031 | 0.067 | 0.015 | 0.042 | 0.077 | 0.085 | 0.007 | 0.096 | 0.196 | -0.074 | 0.05 | -0.451 | -0.536 | -0.292 | -0.107 | -0.175 | -0.201 | -0.089 | -0.092 | -0.04 | -0.017 | 0.011 | 0.002 | 0.016 | 0.02 | -0.019 | 0.025 | 0.004 | -0.02 | 0.021 | 0.035 | 0.03 | 0.01 | 0.023 | 0.031 | 0.039 | 0.015 | 0.029 | -0.012 | -0.021 | -0.16 | 0.015 | 0.057 | 0.031 | 0.034 | 0.042 | 0.033 | 0.017 | 0.017 | 0.026 | 0.05 | -0.03 | -0.023 | 0.024 | 0.079 | 0.079 | 0.07 | 0.07 | 0.066 | 0.143 | 0.116 | 0.077 | 0.083 | 0.036 | 0.034 | 0.077 | -0.131 | 0.117 |
| Belastingkosten
| 14.34 | -358.945 | 1.18 | 12.916 | 16.234 | -217.853 | -0.848 | -13.286 | 44.501 | -367.169 | 11.303 | 6.779 | 48.404 | -172.508 | 154.902 | 190.105 | 38.675 | 22.008 | 30.025 | 14.572 | -1.231 | -17.394 | 12.692 | 3.222 | 5.407 | 23.661 | 119.031 | -126.924 | -93.162 | 18.943 | -75.263 | -100.2 | -64.43 | 0.001 | -95.365 | -103.154 | -223.058 | 53.352 | -0.001 | -128.107 | -128.027 | -4.246 | -0.969 | -30.896 | 0.004 | -5.673 | 19.153 | 9.674 | 26.432 | 15.651 | -21.295 | 38.192 | 5.045 | -45.773 | 8.76 | 34.434 | 29.841 | 14.781 | -2.876 | 18.222 | 49.904 | -99.356 | 3.8 | 30.566 | 33.164 | -111.767 | -8.743 | 49.307 | 20.855 | -27.78 | 21.295 | 15.481 | 6.826 | 2.116 | 9.563 | 2.871 | 0.418 | -19.264 | 8.448 | 21.288 | 17.788 | 34.624 | 8.746 | 29.766 | 25.188 | 22.424 | 19.338 | 18.459 | 4.877 | -18.562 | 22.256 | -15.044 | 16.038 |
| Nettowinst
| -369.902 | -306.734 | -725.385 | -308.224 | -411.808 | -423.973 | 32.349 | -304.165 | -470.309 | -775.116 | -490.855 | 191.371 | -334.092 | -1,047.697 | 955.197 | 1,080.084 | 193.619 | 13.744 | 233.333 | 260.076 | -190.875 | -129.103 | 116.596 | 317.794 | -194.147 | 123.029 | 361.894 | 71.401 | 144.193 | 302.696 | 463.81 | 128.761 | 272.693 | 588.942 | -238.04 | 133.61 | -447.409 | -779.487 | -918.034 | -390.225 | -420.878 | -793.846 | -521.069 | -534.145 | -185.603 | -75.613 | 48.731 | 3.114 | 57.149 | 84.738 | -120.708 | 173.368 | 16.879 | -71.009 | 163.307 | 220.188 | 169.069 | 41.141 | 156.209 | 178.1 | 149.752 | 162.004 | 130.027 | -81.418 | -100.445 | -409.165 | 104.376 | 292.802 | 118.175 | 143.446 | 120.943 | 94.928 | 39.605 | 40.411 | 54.828 | 108.776 | -46.592 | -27.653 | 48.777 | 122.07 | 101.981 | 71.856 | 118.18 | 102.608 | 144.408 | 112.569 | 90.801 | 93.124 | 24.932 | 40.149 | 61.984 | -46.06 | 90.881 |
| Nettowinstmarge
| -0.105 | -0.08 | -0.133 | -0.053 | -0.118 | -0.083 | 0.005 | -0.042 | -0.117 | -0.231 | -0.074 | 0.024 | -0.066 | -0.148 | 0.104 | 0.128 | 0.031 | 0.002 | 0.04 | 0.039 | -0.06 | -0.025 | 0.02 | 0.057 | -0.049 | 0.026 | 0.051 | 0.015 | 0.042 | 0.072 | 0.085 | 0.03 | 0.096 | 0.196 | -0.074 | 0.05 | -0.451 | -0.576 | -0.292 | -0.107 | -0.175 | -0.2 | -0.089 | -0.087 | -0.04 | -0.016 | 0.008 | 0 | 0.011 | 0.017 | -0.016 | 0.021 | 0.003 | -0.012 | 0.02 | 0.03 | 0.025 | 0.007 | 0.023 | 0.029 | 0.029 | 0.038 | 0.028 | -0.019 | -0.031 | -0.126 | 0.016 | 0.049 | 0.027 | 0.042 | 0.036 | 0.029 | 0.015 | 0.016 | 0.022 | 0.049 | -0.031 | -0.013 | 0.02 | 0.067 | 0.068 | 0.047 | 0.065 | 0.051 | 0.121 | 0.097 | 0.063 | 0.07 | 0.03 | 0.065 | 0.057 | -0.099 | 0.099 |
| WPA (Winst Per Aandeel)
| -0.24 | 0 | -0.47 | -0.2 | -0.27 | -0.28 | 0.021 | -0.2 | -0.31 | -0.51 | -0.32 | 0.13 | -0.22 | -0.69 | 0.61 | 0.69 | 0.12 | 0.009 | 0.15 | 0.17 | -0.12 | -0.086 | 0.076 | 0.21 | -0.13 | 0.08 | 0.24 | 0.047 | 0.094 | 0.2 | 0.3 | 0.085 | 0.089 | 0.38 | -0.16 | 0.087 | -0.3 | -0.51 | -0.6 | -0.25 | -0.28 | -0.52 | -0.34 | -0.35 | -0.12 | -0.047 | 0.03 | 0.002 | 0.035 | 0.056 | -0.079 | 0.1 | 0.005 | -0.047 | 0.11 | 0.14 | 0.11 | 0.026 | 0.1 | 0.12 | 0.1 | 0.11 | 0.085 | -0.055 | -0.065 | -0.27 | 0.07 | 0.19 | 0.1 | 0.096 | 0.11 | 0.065 | 0.027 | 0.028 | 0.035 | 0.072 | -0.031 | -0.018 | 0.024 | 0.081 | 0.05 | 0.048 | 0.058 | 0.068 | 0.071 | 0.075 | 0.045 | 0.062 | 0.012 | 0.027 | 0.041 | -0.031 | 0.06 |
| Verwaterde WPA
| -0.24 | 0 | -0.47 | -0.2 | -0.27 | -0.28 | 0.021 | -0.2 | -0.31 | -0.51 | -0.32 | 0.13 | -0.22 | -0.68 | 0.61 | 0.69 | 0.12 | 0.009 | 0.15 | 0.17 | -0.12 | -0.084 | 0.076 | 0.21 | -0.13 | 0.08 | 0.24 | 0.047 | 0.094 | 0.2 | 0.3 | 0.085 | 0.089 | 0.38 | -0.16 | 0.087 | -0.3 | -0.51 | -0.6 | -0.25 | -0.28 | -0.52 | -0.34 | -0.35 | -0.12 | -0.047 | 0.03 | 0.002 | 0.035 | 0.056 | -0.079 | 0.1 | 0.005 | -0.046 | 0.11 | 0.14 | 0.11 | 0.026 | 0.1 | 0.12 | 0.1 | 0.11 | 0.085 | -0.053 | -0.065 | -0.27 | 0.07 | 0.19 | 0.1 | 0.096 | 0.11 | 0.065 | 0.027 | 0.028 | 0.035 | 0.072 | -0.031 | -0.018 | 0.024 | 0.081 | 0.05 | 0.048 | 0.058 | 0.068 | 0.071 | 0.075 | 0.045 | 0.062 | 0.012 | 0.027 | 0.041 | -0.031 | 0.06 |
| EBITDA
| -214.636 | -540.362 | -419.68 | -6.324 | -165.974 | -154.017 | 467.501 | 130.642 | 31.593 | -702.302 | -59.837 | 498.482 | 144.017 | -1,065.177 | 1,504.684 | 1,574.735 | 536.335 | 319.188 | 544.117 | 546.96 | 80.887 | 8.789 | 401.53 | 591.889 | 81.414 | 131.433 | 676.767 | 195.593 | 326.624 | 239.792 | 538.911 | 99.954 | 335.429 | 793.914 | -149.667 | 109.221 | -100.188 | -445.729 | -810.802 | -277.597 | -293.413 | -428.829 | -386.872 | -422.062 | -47.806 | 23.533 | 181.504 | 113.564 | 191.318 | 268.864 | -90.946 | 311.536 | 107.135 | -30.88 | 314.342 | 186.467 | 268.576 | -204.009 | 241.167 | 283.335 | 274.389 | -172.768 | 223.826 | 77.147 | -416.304 | -145.962 | 216.68 | 471.154 | 222.12 | -72.22 | 215.772 | 166.403 | 93.819 | 39.015 | 170.578 | 210.426 | -20.386 | -9.868 | 147.128 | 192.499 | 172.581 | 158.213 | 175.914 | 181.713 | 217.996 | 172.539 | 165.665 | 141.968 | 67.817 | 34.9 | 88.204 | -47.586 | 114.522 |
| EBITDA ratio
| -0.061 | -0.14 | -0.077 | -0.001 | -0.048 | -0.03 | 0.071 | 0.018 | 0.008 | -0.209 | -0.009 | 0.063 | 0.028 | -0.151 | 0.164 | 0.187 | 0.086 | 0.053 | 0.093 | 0.083 | 0.025 | 0.002 | 0.068 | 0.105 | 0.021 | 0.028 | 0.094 | 0.041 | 0.096 | 0.057 | 0.098 | 0.024 | 0.118 | 0.265 | -0.047 | 0.041 | -0.101 | -0.329 | -0.258 | -0.076 | -0.122 | -0.108 | -0.066 | -0.069 | -0.01 | 0.005 | 0.028 | 0.017 | 0.037 | 0.053 | -0.012 | 0.037 | 0.018 | -0.005 | 0.039 | 0.025 | 0.04 | -0.036 | 0.036 | 0.045 | 0.053 | -0.04 | 0.048 | 0.018 | -0.127 | -0.045 | 0.034 | 0.079 | 0.05 | -0.021 | 0.063 | 0.05 | 0.035 | 0.015 | 0.07 | 0.095 | -0.013 | -0.005 | 0.061 | 0.106 | 0.114 | 0.104 | 0.097 | 0.09 | 0.183 | 0.148 | 0.116 | 0.106 | 0.083 | 0.057 | 0.081 | -0.102 | 0.125 |