Baidu, Inc.
HKEX:9888.HK
89.2 (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 | 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 33,931 | 34,951 | 34,951 | 34,447 | 34,056 | 31,144 | 33,077 | 32,540 | 29,647 | 28,411 | 33,088 | 31,921 | 31,350 | 28,134 | 30,263 | 28,232 | 26,034 | 22,545 | 28,884 | 28,080 | 26,326 | 24,123 | 27,195 | 28,203 | 25,972 | 20,907 | 23,556 | 23,489 | 20,874 | 16,890.785 | 18,212.385 | 18,252.759 | 18,263.648 | 15,820.572 | 18,698.794 | 18,383.081 | 16,575.238 | 12,724.616 | 14,050.229 | 13,519.756 | 11,985.782 | 9,496.552 | 9,522.913 | 8,891.658 | 7,560.815 | 5,968.538 | 6,335.346 | 6,250.72 | 5,456.232 | 4,263.727 | 4,474.093 | 4,175.465 | 3,415.022 | 2,436.206 | 1,914.394 | 1,293.915 | 11.369 | 1,278.703 | 1,097.469 | 810.711 | -883.082 | 918.689 | 802.222 | 574.051 | 572.86 | 495.77 | 400.59 | 275.108 | 270.077 | 239.849 | 191.675 | 135.49 | -161.162 | 88.947 | 69.702 | 45.679 | 29.363 | 29.363 | 29.363 | 29.363 | 10.149 | 10.141 | 10.141 | 10.141 |
Kosten van de omzet
| 16,398 | 17,418 | 17,418 | 16,294 | 15,973 | 15,152 | 16,945 | 16,273 | 15,171 | 15,546 | 17,289 | 16,126 | 15,897 | 15,002 | 14,522 | 12,815 | 13,134 | 14,687 | 15,517 | 16,378 | 16,116 | 14,839 | 15,611 | 14,218 | 12,012 | 9,903 | 11,446 | 11,801 | 10,582 | 9,233.256 | 9,721.57 | 9,256.37 | 8,737.821 | 7,563.184 | 8,149.327 | 7,479.58 | 6,503.02 | 5,326.103 | 5,438.351 | 5,068.337 | 4,541.422 | 3,837.34 | 3,656.489 | 3,078.969 | 2,637.118 | 2,099.264 | 1,993.313 | 1,696.512 | 1,508.168 | 1,250.55 | 1,240.588 | 1,106.218 | 880.364 | 669.713 | 518.336 | 426.405 | -8.22 | 442.851 | 398.591 | 322.235 | -344.554 | 309.196 | 280.844 | 228.453 | 216.672 | 180.429 | 146.55 | 101.722 | 77.308 | 68.549 | 56.656 | 42.749 | -30.447 | 24.325 | 16.623 | 12.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 17,533 | 17,533 | 17,533 | 18,153 | 18,083 | 15,992 | 16,132 | 16,267 | 14,476 | 12,865 | 15,799 | 15,795 | 15,453 | 13,132 | 15,741 | 15,417 | 12,900 | 7,858 | 13,367 | 11,702 | 10,210 | 9,284 | 11,584 | 13,985 | 13,960 | 11,004 | 12,110 | 11,688 | 10,292 | 7,657.529 | 8,490.815 | 8,996.389 | 9,525.827 | 8,257.388 | 10,549.467 | 10,903.501 | 10,072.218 | 7,398.513 | 8,611.878 | 8,451.419 | 7,444.36 | 5,659.212 | 5,866.424 | 5,812.689 | 4,923.697 | 3,869.274 | 4,342.033 | 4,554.208 | 3,948.064 | 3,013.177 | 3,233.505 | 3,069.247 | 2,534.658 | 1,766.493 | 1,396.058 | 867.51 | 19.589 | 835.852 | 698.878 | 488.476 | -538.528 | 609.493 | 521.378 | 345.597 | 356.188 | 315.342 | 254.041 | 173.386 | 192.769 | 171.3 | 135.019 | 92.741 | -130.715 | 64.623 | 53.079 | 32.881 | 29.363 | 29.363 | 29.363 | 29.363 | 10.149 | 10.141 | 10.141 | 10.141 |
Brutowinstmarge
| 0.517 | 0.502 | 0.502 | 0.527 | 0.531 | 0.513 | 0.488 | 0.5 | 0.488 | 0.453 | 0.477 | 0.495 | 0.493 | 0.467 | 0.52 | 0.546 | 0.496 | 0.349 | 0.463 | 0.417 | 0.388 | 0.385 | 0.426 | 0.496 | 0.538 | 0.526 | 0.514 | 0.498 | 0.493 | 0.453 | 0.466 | 0.493 | 0.522 | 0.522 | 0.564 | 0.593 | 0.608 | 0.581 | 0.613 | 0.625 | 0.621 | 0.596 | 0.616 | 0.654 | 0.651 | 0.648 | 0.685 | 0.729 | 0.724 | 0.707 | 0.723 | 0.735 | 0.742 | 0.725 | 0.729 | 0.67 | 1.723 | 0.654 | 0.637 | 0.603 | 0.61 | 0.663 | 0.65 | 0.602 | 0.622 | 0.636 | 0.634 | 0.63 | 0.714 | 0.714 | 0.704 | 0.684 | 0.811 | 0.727 | 0.762 | 0.72 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 5,889 | 6,287 | 6,287 | 6,101 | 6,381 | 5,423 | 5,658 | 5,757 | 6,292 | 5,608 | 7,390 | 6,167 | 6,283 | 5,098 | 5,670 | 4,561 | 4,839 | 4,443 | 4,756 | 4,690 | 4,734 | 4,166 | 4,529 | 3,916 | 4,033 | 3,294 | 3,704 | 3,242 | 3,148 | 2,834.825 | 2,971.521 | 2,613.573 | 2,464.952 | 2,100.707 | 2,486.778 | 2,689.97 | 2,712.681 | 2,286.333 | 2,135.506 | 1,831.59 | 1,737.216 | 1,276.65 | 1,263.835 | 1,090.549 | 941.766 | 810.682 | 701.575 | 614.541 | 545.549 | 443.162 | 413.779 | 382.706 | 298.668 | 239.282 | 159.271 | 122.129 | -11.958 | 116.691 | 95.853 | 85.67 | -70.007 | 78.196 | 71.042 | 51.373 | 46.68 | 37.375 | 31.714 | 24.923 | 20.775 | 24.576 | 18.27 | 15.536 | -20.687 | 11.005 | 8.642 | 6.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 417 | -7,346 | 0 | 6,492 | 463 | -4,319 | 0 | 4,869 | 0 | -5,749 | 0 | 0 | 5,245 | 5,094 | 0 | 0 | 3,852 | -6,544 | 0 | 0 | 0 | -4,157 | 0 | 0 | 0 | -968 | 0 | 0 | 0 | -4,365.832 | 0 | 0 | 1,645.944 | -5,272.187 | 0 | 0 | 0 | -1,405.629 | 0 | 0 | 0 | 1,671.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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- en marketingkosten
| 0 | 5,437 | 13,200 | 0 | 0 | 5,126 | 10,200 | 0 | -85 | 0 | 12,200 | 0 | 0 | 0 | 8,400 | 0 | 0 | 0 | 10,500 | 0 | 0 | 0 | 10,100 | 0 | 0 | 0 | 4,600 | 0 | 0 | 0 | 7,700 | 0 | 0 | 2,300 | 9,800 | 0 | 0 | 0 | 4,930 | 0 | 0 | 0 | 191.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,700 | 5,854 | 5,854 | 5,778 | 6,492 | 5,589 | 5,881 | 5,193 | 4,784 | 4,656 | 6,451 | 7,320 | 5,707 | 5,245 | 5,094 | 4,700 | 4,417 | 3,852 | 3,956 | 4,657 | 5,243 | 6,054 | 5,943 | 5,641 | 4,505 | 3,142 | 3,632 | 3,746 | 2,934 | 2,817.058 | 3,334.168 | 3,595.985 | 4,194.489 | 3,945.944 | 4,527.813 | 5,701.859 | 3,889.844 | 2,956.867 | 3,524.371 | 2,700.008 | 2,148.874 | 2,008.89 | 1,862.966 | 1,384.399 | 1,078.066 | 848.102 | 792.373 | 642.788 | 587.626 | 478.549 | 522.449 | 460.212 | 377.539 | 332.609 | 265.003 | 214.568 | 77.583 | 197.717 | 180.204 | 204.3 | -87.06 | 163.169 | 174.126 | 146.944 | 132.657 | 110.146 | 93.569 | 74.768 | 70.608 | 70.333 | 58.743 | 0 | -55.515 | 30.175 | 27.947 | 20.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -454 | -398 | -398 | 1,100 | -555 | 1,638 | 1,733 | -4,483 | 299 | -3,286 | 566 | -22,079 | -2,887 | 23,362 | 499 | 9,169 | 1,551 | -1,816 | -664 | -9,683 | 193 | 1,694 | -536 | 7,877 | 231 | 1,856 | -294 | 4,229 | 643 | 21.838 | 1,795.684 | 1,271.932 | 427.738 | 298.119 | 24,294.28 | 200.625 | 142.382 | 90.875 | 93.2 | 20.091 | 66.888 | 77.526 | 115.399 | 36.815 | 27.341 | 6.468 | 380.545 | 29.656 | 47.581 | -3.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | 0.007 | 0 | 0 | 0 | 0.015 | -0.008 | 0 | 0 | 0.008 | 0 | -23.928 | 16.524 | 4.528 | 3.046 | -106.449 | 0 | 0 | 0 | -49.868 | 0 | 0 | 0 |
Bedrijfskosten
| 11,589 | 12,141 | 12,141 | 11,879 | 12,873 | 11,012 | 11,539 | 10,950 | 11,076 | 10,264 | 13,841 | 13,487 | 11,990 | 10,343 | 10,764 | 9,261 | 9,256 | 8,295 | 8,712 | 9,347 | 9,977 | 10,220 | 10,472 | 9,557 | 8,538 | 6,436 | 7,336 | 6,988 | 6,082 | 5,651.883 | 6,305.689 | 6,209.558 | 6,659.441 | 6,046.651 | 7,014.591 | 8,391.829 | 6,602.525 | 5,243.2 | 5,659.877 | 4,531.598 | 3,886.09 | 3,285.54 | 3,126.801 | 2,474.948 | 2,019.832 | 1,658.784 | 1,493.948 | 1,257.329 | 1,133.175 | 921.711 | 936.228 | 842.918 | 676.207 | 571.891 | 424.274 | 336.697 | 65.625 | 314.408 | 276.057 | 289.97 | -157.066 | 241.359 | 245.175 | 198.317 | 179.336 | 147.521 | 125.298 | 99.683 | 91.383 | 94.91 | 77.02 | 15.536 | -100.13 | 57.704 | 41.118 | 30.141 | -106.449 | 0 | 0 | 0 | -49.868 | 0 | 0 | 0 |
Bedrijfsresultaat
| 5,944 | 5,392 | 5,392 | 6,274 | 5,210 | 4,980 | 4,593 | 5,317 | 3,400 | 2,601 | 1,958 | 2,308 | 3,463 | 2,789 | 4,977 | 6,156 | 3,644 | -437 | 4,655 | 2,355 | 233 | -936 | 1,112 | 4,428 | 5,422 | 4,568 | 4,774 | 4,700 | 4,210 | 2,005.646 | 2,185.126 | 2,786.831 | 2,866.386 | 2,210.737 | 3,534.876 | 2,511.672 | 3,469.693 | 2,155.313 | 2,952.001 | 3,919.821 | 3,558.27 | 2,373.672 | 2,739.623 | 3,337.741 | 2,903.865 | 2,210.49 | 2,848.085 | 3,296.879 | 2,814.889 | 2,091.466 | 2,297.277 | 2,226.329 | 1,858.451 | 1,194.602 | 971.784 | 530.813 | -46.036 | 521.444 | 422.821 | 198.506 | -381.461 | 368.134 | 276.203 | 147.281 | 176.852 | 167.82 | 128.742 | 73.703 | 101.386 | 76.391 | 57.999 | 26.909 | -30.585 | 6.919 | 11.962 | 2.74 | -77.086 | 29.363 | 29.363 | 29.363 | -39.719 | 10.141 | 10.141 | 10.141 |
Bedrijfsresultaat ratio
| 0.175 | 0.154 | 0.154 | 0.182 | 0.153 | 0.16 | 0.139 | 0.163 | 0.115 | 0.092 | 0.059 | 0.072 | 0.11 | 0.099 | 0.164 | 0.218 | 0.14 | -0.019 | 0.161 | 0.084 | 0.009 | -0.039 | 0.041 | 0.157 | 0.209 | 0.218 | 0.203 | 0.2 | 0.202 | 0.119 | 0.12 | 0.153 | 0.157 | 0.14 | 0.189 | 0.137 | 0.209 | 0.169 | 0.21 | 0.29 | 0.297 | 0.25 | 0.288 | 0.375 | 0.384 | 0.37 | 0.45 | 0.527 | 0.516 | 0.491 | 0.513 | 0.533 | 0.544 | 0.49 | 0.508 | 0.41 | -4.049 | 0.408 | 0.385 | 0.245 | 0.432 | 0.401 | 0.344 | 0.257 | 0.309 | 0.339 | 0.321 | 0.268 | 0.375 | 0.318 | 0.303 | 0.199 | 0.19 | 0.078 | 0.172 | 0.06 | -2.625 | 1 | 1 | 1 | -3.914 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -480 | -3,817 | -3,817 | 676 | 238 | 2,595 | 1,781 | -4,770 | 151 | -2,961 | -234 | -22,076 | -2,927 | 23,367 | 2 | 8,352 | -126 | -1,733 | -723 | -10,383 | 838 | 521 | -976 | 8,242 | 330 | 1,631 | -203 | 4,026 | 386 | -155.686 | 2,000.248 | 1,043.833 | 117.116 | 114.861 | 24,423.406 | 253.176 | 145.361 | 91.888 | 110.206 | -34.367 | 61.468 | 169.225 | 73.887 | 36.354 | 21.043 | 0.554 | 255.798 | -42.015 | -8.886 | -49.388 | 15.624 | -131.061 | -3.223 | 15.53 | -8.981 | 9.043 | 1.544 | 13.926 | 3.912 | 0.385 | -5.726 | 3.005 | 6.821 | -0.512 | 11.635 | 4.033 | 3.178 | 1.204 | 3.048 | -0.284 | 0.704 | -40.744 | 10.823 | -11.07 | 0.339 | 0.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 6,715 | 2,865 | 2,865 | 8,179 | 6,579 | 7,575 | 6,374 | 547 | 3,551 | -360 | 2,365 | -19,186 | 1,033 | 26,566 | 5,510 | 15,050 | 4,010 | -1,480 | 5,354 | -7,129 | 1,471 | -36 | 1,052 | 13,449 | 6,156 | 6,668 | 5,088 | 9,045 | 4,974 | 2,175.367 | 4,522.527 | 4,138.073 | 3,195.278 | 2,653.329 | 28,231.635 | 3,051.647 | 4,014.055 | 2,609.286 | 3,451.786 | 4,244.653 | 3,937.495 | 2,840.608 | 3,033.225 | 3,604.536 | 3,151.47 | 2,395.785 | 3,323.427 | 3,459.192 | 2,983.803 | 2,199.014 | 2,445.977 | 2,193.206 | 1,918.14 | 1,251.856 | 977.872 | 551.23 | -20.163 | 542.007 | 434.321 | 208.014 | -366.494 | 382.504 | 293.403 | 157.366 | 201.912 | 184.027 | 143.501 | 86.743 | 116.385 | 87.47 | 68.865 | 36.461 | -35.629 | 10.374 | 13.228 | 3.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.198 | 0.082 | 0.082 | 0.237 | 0.193 | 0.243 | 0.193 | 0.017 | 0.12 | -0.013 | 0.071 | -0.601 | 0.033 | 0.944 | 0.182 | 0.533 | 0.154 | -0.066 | 0.185 | -0.254 | 0.056 | -0.001 | 0.039 | 0.477 | 0.237 | 0.319 | 0.216 | 0.385 | 0.238 | 0.129 | 0.248 | 0.227 | 0.175 | 0.168 | 1.51 | 0.166 | 0.242 | 0.205 | 0.246 | 0.314 | 0.329 | 0.299 | 0.319 | 0.405 | 0.417 | 0.401 | 0.525 | 0.553 | 0.547 | 0.516 | 0.547 | 0.525 | 0.562 | 0.514 | 0.511 | 0.426 | -1.774 | 0.424 | 0.396 | 0.257 | 0.415 | 0.416 | 0.366 | 0.274 | 0.352 | 0.371 | 0.358 | 0.315 | 0.431 | 0.365 | 0.359 | 0.269 | 0.221 | 0.117 | 0.19 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 1,131 | -96 | -96 | 1,282 | 1,270 | 1,193 | 1,254 | 908 | 25 | 391 | 1,295 | -1,839 | 2,197 | 1,534 | 1,026 | 1,618 | 1,222 | 198 | 304 | 934 | 416 | 294 | 484 | 2,053 | 1,086 | 1,120 | 929 | 1,097 | 564 | 405.053 | 400.937 | 1,045.184 | 792.723 | 674.75 | 3,579.909 | 590.517 | 762.951 | 541 | 538.493 | 656.768 | 605.614 | 430.296 | 338.832 | 588.067 | 513.17 | 388.861 | 539.909 | 467.699 | 235.355 | 331.196 | 404.492 | 317.568 | 285.502 | 181.299 | 140.508 | 70.693 | -11.032 | 49.145 | 51.061 | 26.897 | -51.098 | 34.805 | 28.546 | 10.85 | -18.554 | 2.579 | 1.832 | 1.39 | -6.042 | 2.03 | 10.386 | 5.847 | -4.014 | 1.869 | 1.175 | 1.018 | -2.988 | -3.005 | -3.005 | -3.005 | 2.227 | 2.219 | 2.219 | 2.219 |
Nettowinst
| 5,488 | 2,599 | 2,599 | 6,681 | 5,210 | 5,825 | 4,953 | -361 | 3,637 | -751 | 1,715 | -16,559 | -583 | 25,653 | 5,174 | 13,678 | 3,579 | 41 | 6,345 | -6,373 | 2,412 | -327 | 2,081 | 12,396 | 6,402 | 6,694 | 4,159 | 7,949 | 4,415 | 1,777 | 4,129.285 | 3,102 | 2,414 | 1,986.831 | 24,711.811 | 2,841.069 | 3,662.013 | 2,449.28 | 3,229.069 | 3,876.112 | 3,546.696 | 2,535.192 | 2,784.263 | 3,047.981 | 2,643.889 | 2,042.832 | 2,795.482 | 3,007.701 | 2,769.87 | 1,882.975 | 2,053.67 | 1,881.631 | 1,632.779 | 1,070.557 | 837.364 | 480.537 | -9.131 | 492.862 | 383.26 | 181.117 | -310.787 | 347.859 | 264.985 | 146.509 | 220.466 | 181.448 | 141.661 | 85.353 | 127.03 | 85.441 | 58.487 | 35.218 | -31.615 | 8.505 | 12.053 | 2.5 | 2.988 | 3.005 | 3.005 | 3.005 | -2.227 | -2.219 | -2.219 | -2.219 |
Nettowinstmarge
| 0.162 | 0.074 | 0.074 | 0.194 | 0.153 | 0.187 | 0.15 | -0.011 | 0.123 | -0.026 | 0.052 | -0.519 | -0.019 | 0.912 | 0.171 | 0.484 | 0.137 | 0.002 | 0.22 | -0.227 | 0.092 | -0.014 | 0.077 | 0.44 | 0.246 | 0.32 | 0.177 | 0.338 | 0.212 | 0.105 | 0.227 | 0.17 | 0.132 | 0.126 | 1.322 | 0.155 | 0.221 | 0.192 | 0.23 | 0.287 | 0.296 | 0.267 | 0.292 | 0.343 | 0.35 | 0.342 | 0.441 | 0.481 | 0.508 | 0.442 | 0.459 | 0.451 | 0.478 | 0.439 | 0.437 | 0.371 | -0.803 | 0.385 | 0.349 | 0.223 | 0.352 | 0.379 | 0.33 | 0.255 | 0.385 | 0.366 | 0.354 | 0.31 | 0.47 | 0.356 | 0.305 | 0.26 | 0.196 | 0.096 | 0.173 | 0.055 | 0.102 | 0.102 | 0.102 | 0.102 | -0.219 | -0.219 | -0.219 | -0.219 |
WPA (Winst Per Aandeel)
| 2.12 | 0.92 | 5.35 | 2.31 | 1.79 | 2.02 | 1.72 | -0.13 | 1.31 | -0.27 | 0.57 | -5.96 | -0.21 | 9.51 | 1.91 | 5.03 | 1.29 | 0.01 | 2.29 | -2.29 | 0.85 | -0.12 | 0.74 | 4.44 | 2.29 | 2.36 | 1.56 | 3.03 | 1.42 | 0.58 | 1.43 | 1.07 | 0.82 | 0.67 | 8.89 | 0.99 | 1.28 | 0.85 | 1.13 | 1.38 | 1.26 | 0.9 | 0.99 | 1.08 | 0.94 | 0.74 | 1 | 1.08 | 0.98 | 0.67 | 0.74 | 0.67 | 0.59 | 0.38 | 0.3 | 0.17 | -0.003 | 0.18 | 0.14 | 0.066 | -0.11 | 0.13 | 0.097 | 0.054 | 0.081 | 0.067 | 0.052 | 0.032 | 0.047 | 0.032 | 0.022 | 0.013 | -0.017 | 0.004 | 0.012 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | -0.003 | -0.002 | -0.003 | -0.003 |
Verwaterde WPA
| 2.11 | 0.92 | 5.35 | 2.28 | 1.77 | 1.99 | 1.7 | -0.13 | 1.29 | -0.27 | 0.56 | -5.96 | -0.21 | 9.22 | 1.88 | 4.97 | 1.29 | 0.01 | 2.28 | -2.29 | 0.82 | -0.12 | 0.74 | 4.41 | 2.27 | 2.33 | 1.55 | 3.01 | 1.41 | 0.58 | 1.42 | 1.06 | 0.82 | 0.67 | 8.86 | 0.99 | 1.27 | 0.84 | 1.13 | 1.38 | 1.26 | 0.9 | 0.99 | 1.08 | 0.94 | 0.74 | 1 | 1.07 | 0.98 | 0.67 | 0.73 | 0.67 | 0.58 | 0.38 | 0.3 | 0.17 | -0.003 | 0.18 | 0.14 | 0.065 | -0.11 | 0.13 | 0.095 | 0.053 | 0.081 | 0.065 | 0.051 | 0.031 | 0.047 | 0.031 | 0.021 | 0.013 | -0.017 | 0.003 | 0.005 | 0.001 | 0.003 | 0.001 | 0.001 | 0.001 | -0.003 | -0.002 | -0.003 | -0.003 |
EBITDA
| 7,364 | 4,088 | 4,088 | 9,058 | 6,220 | 8,485 | 7,450 | 2,077 | 4,621 | 361 | 3,265 | -18,313 | 1,914 | 27,233 | 4,977 | 16,076 | 4,775 | -631 | 5,993 | -6,370 | 2,060 | 970 | 1,676 | 19,111 | 6,604 | 7,068 | 5,601 | 13,325 | 5,447 | 2,600.129 | 4,506.514 | 4,437.611 | 3,226.448 | 2,987.884 | 28,425 | 3,319.612 | 4,222.181 | 2,799.422 | 3,612.488 | 4,466.297 | 4,083.459 | 2,865.09 | 3,222.293 | 3,723.593 | 3,249.101 | 2,485.492 | 3,359.467 | 3,485.553 | 2,766.444 | 2,094.986 | 2,273.859 | 2,326.233 | 1,861.674 | 1,171.211 | 980.765 | 522.017 | -47.518 | 507.456 | 418.909 | 198.121 | -375.735 | 365.129 | 269.382 | 147.793 | 165.217 | 163.788 | 125.564 | 72.498 | 98.338 | 76.675 | 57.295 | 77.205 | -41.408 | 17.988 | 11.623 | 2.74 | -77.086 | 29.363 | 29.363 | 29.363 | -39.719 | 10.141 | 10.141 | 10.141 |
EBITDA ratio
| 0.217 | 0.117 | 0.117 | 0.263 | 0.183 | 0.272 | 0.225 | 0.064 | 0.156 | 0.013 | 0.099 | -0.574 | 0.061 | 0.968 | 0.164 | 0.569 | 0.183 | -0.028 | 0.207 | -0.227 | 0.078 | 0.04 | 0.062 | 0.678 | 0.254 | 0.338 | 0.238 | 0.567 | 0.261 | 0.154 | 0.247 | 0.243 | 0.177 | 0.189 | 1.52 | 0.181 | 0.255 | 0.22 | 0.257 | 0.33 | 0.341 | 0.302 | 0.338 | 0.419 | 0.43 | 0.416 | 0.53 | 0.558 | 0.507 | 0.491 | 0.508 | 0.557 | 0.545 | 0.481 | 0.512 | 0.403 | -4.18 | 0.397 | 0.382 | 0.244 | 0.425 | 0.397 | 0.336 | 0.257 | 0.288 | 0.33 | 0.313 | 0.264 | 0.364 | 0.32 | 0.299 | 0.57 | 0.257 | 0.202 | 0.167 | 0.06 | -2.625 | 1 | 1 | 1 | -3.914 | 1 | 1 | 1 |