Jardine Cycle & Carriage Limited
SGX:C07.SI
27.61 (SGD) • At close September 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SGD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 14,431.542 | 14,240.071 | 15,615.942 | 15,476.092 | 14,580.526 | 4,422 | 4,422 | 4,422 | 4,422 | 3,308.55 | 3,308.55 | 3,308.55 | 3,308.55 | 4,682.1 | 4,751.9 | 4,440.9 | 4,716.2 | 5,008.3 | 4,794.7 | 4,545.6 | 4,643.2 | 4,737.4 | 4,444.7 | 4,286.5 | 4,232.6 | 4,131.9 | 3,929.1 | 4,054.1 | 3,648.9 | 3,782.2 | 3,698.8 | 4,217.7 | 4,019.6 | 4,562.9 | 4,610.2 | 4,830.6 | 4,671.7 | 4,741.8 | 4,642.7 | 5,191.1 | 5,212.2 | 4,994.6 | 5,334.1 | 5,668.3 | 5,544.1 | 5,210.1 | 11,437.6 | 4,779.1 | 4,664.2 | 4,242.6 | 4,027 | 3,841.7 | 3,568.9 | 3,185.7 | 2,839.6 | 2,500.4 | 2,114.7 | 2,798.05 | 2,798.05 | 2,798.05 | 2,798.05 | 2,223.9 | 2,223.9 | 2,223.9 | 2,223.9 | 1,796.575 | 1,796.575 | 1,796.575 | 1,796.575 | 949.425 | 949.425 | 949.425 | 949.425 | 351.325 | 351.325 | 351.325 | 351.325 | 300.675 | 300.675 | 300.675 | 300.675 |
Kosten van de omzet
| 11,303.188 | 10,867.589 | 12,207.204 | 11,997.488 | 11,289.823 | 3,480.725 | 3,480.725 | 3,480.725 | 3,480.725 | 2,604.75 | 2,604.75 | 2,604.75 | 2,604.75 | 3,711.7 | 3,771.7 | 3,536.8 | 3,746.1 | 3,922.1 | 3,794.8 | 3,629.1 | 3,740.9 | 3,806.7 | 3,558.1 | 3,497.6 | 3,421.1 | 3,277.7 | 3,192.8 | 3,328.2 | 3,001.8 | 3,044.9 | 2,979.8 | 3,445.2 | 3,297.4 | 3,697.3 | 3,745 | 3,953.3 | 3,820.5 | 3,854.4 | 3,793.8 | 4,294.7 | 4,336 | 4,031.1 | 4,305.5 | 4,614.3 | 4,567.9 | 4,258.6 | 9,208 | 3,855.5 | 3,759.4 | 3,370.1 | 3,220 | 3,095.3 | 2,892.7 | 2,519.8 | 2,217.5 | 1,910.7 | 1,656.8 | 2,207.3 | 2,207.3 | 2,207.3 | 2,207.3 | 1,745.75 | 1,745.75 | 1,745.75 | 1,745.75 | 1,433.325 | 1,433.325 | 1,433.325 | 1,433.325 | 773.525 | 773.525 | 773.525 | 773.525 | 307.9 | 307.9 | 307.9 | 307.9 | 272.85 | 272.85 | 272.85 | 272.85 |
Brutowinst
| 3,128.354 | 3,372.481 | 3,408.738 | 3,478.604 | 3,290.703 | 941.275 | 941.275 | 941.275 | 941.275 | 703.8 | 703.8 | 703.8 | 703.8 | 970.4 | 980.2 | 904.1 | 970.1 | 1,086.2 | 999.9 | 916.5 | 902.3 | 930.7 | 886.6 | 788.9 | 811.5 | 854.2 | 736.3 | 725.9 | 647.1 | 737.3 | 719 | 772.5 | 722.2 | 865.6 | 865.2 | 877.3 | 851.2 | 887.4 | 848.9 | 896.4 | 876.2 | 963.5 | 1,028.6 | 1,054 | 976.2 | 951.5 | 2,229.6 | 923.6 | 904.8 | 872.5 | 807 | 746.4 | 676.2 | 665.9 | 622.1 | 589.7 | 457.9 | 590.75 | 590.75 | 590.75 | 590.75 | 478.15 | 478.15 | 478.15 | 478.15 | 363.25 | 363.25 | 363.25 | 363.25 | 175.9 | 175.9 | 175.9 | 175.9 | 43.425 | 43.425 | 43.425 | 43.425 | 27.825 | 27.825 | 27.825 | 27.825 |
Brutowinstmarge
| 0.217 | 0.237 | 0.218 | 0.225 | 0.226 | 0.213 | 0.213 | 0.213 | 0.213 | 0.213 | 0.213 | 0.213 | 0.213 | 0.207 | 0.206 | 0.204 | 0.206 | 0.217 | 0.209 | 0.202 | 0.194 | 0.196 | 0.199 | 0.184 | 0.192 | 0.207 | 0.187 | 0.179 | 0.177 | 0.195 | 0.194 | 0.183 | 0.18 | 0.19 | 0.188 | 0.182 | 0.182 | 0.187 | 0.183 | 0.173 | 0.168 | 0.193 | 0.193 | 0.186 | 0.176 | 0.183 | 0.195 | 0.193 | 0.194 | 0.206 | 0.2 | 0.194 | 0.189 | 0.209 | 0.219 | 0.236 | 0.217 | 0.211 | 0.211 | 0.211 | 0.211 | 0.215 | 0.215 | 0.215 | 0.215 | 0.202 | 0.202 | 0.202 | 0.202 | 0.185 | 0.185 | 0.185 | 0.185 | 0.124 | 0.124 | 0.124 | 0.124 | 0.093 | 0.093 | 0.093 | 0.093 |
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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 503 | 503 | 503 | 503 | 499.75 | 499.75 | 499.75 | 499.75 | 274.7 | 284.3 | 277.5 | 269.4 | 320.9 | 245.2 | 244.9 | 252.8 | 263.1 | 236.1 | 242.4 | 231 | 243.2 | 224.6 | 221.7 | 221.6 | 193.6 | 205.4 | 218.5 | 228.6 | 210.3 | 234.2 | 241.8 | 221.5 | 143.8 | 219.5 | 262 | 251.7 | 229.8 | 242.2 | 247.1 | 241.5 | 213.7 | 538.1 | 235.9 | 214.3 | 169.2 | 195.1 | 187.8 | 155.2 | 190.1 | 130.1 | 131 | 113.6 | 289.6 | 289.6 | 289.6 | 289.6 | 249.025 | 249.025 | 249.025 | 249.025 | 224.825 | 224.825 | 224.825 | 224.825 | 125.7 | 125.7 | 125.7 | 125.7 | 25.85 | 25.85 | 25.85 | 25.85 | 26.575 | 26.575 | 26.575 | 26.575 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 216.95 | 216.95 | 216.95 | 216.95 | 233.45 | 233.45 | 233.45 | 233.45 | 210.9 | 212 | 211.6 | 204.2 | 263.3 | 206.2 | 205 | 207.3 | 255.8 | 226.7 | 226.3 | 196.2 | 171.5 | 179.7 | 190.9 | 170.6 | 206.7 | 176.9 | 208.3 | 196.5 | 201 | 217.9 | 206.7 | 204.8 | 202.7 | 203.4 | 223.2 | 223.6 | 250.4 | 226.4 | 233 | 212 | 226.8 | 541.3 | 202 | 189.1 | 213.4 | 192.1 | 183.2 | 166 | 131.2 | 143.6 | 129.5 | 113.8 | 141.45 | 141.45 | 141.45 | 141.45 | 121.55 | 121.55 | 121.55 | 121.55 | 116.05 | 116.05 | 116.05 | 116.05 | 57.8 | 57.8 | 57.8 | 57.8 | 15.175 | 15.175 | 15.175 | 15.175 | 17.875 | 17.875 | 17.875 | 17.875 |
Verkoop-, algemene en administratieve kosten
| 1,302.504 | 1,498.806 | 1,372.956 | 1,471.294 | 1,339.626 | 719.95 | 719.95 | 719.95 | 719.95 | 733.2 | 733.2 | 733.2 | 733.2 | 485.6 | 496.3 | 489.1 | 473.6 | 584.2 | 451.4 | 449.9 | 460.1 | 518.9 | 462.8 | 468.7 | 427.2 | 414.7 | 404.3 | 412.6 | 392.2 | 400.3 | 382.3 | 426.8 | 425.1 | 411.3 | 452.1 | 448.5 | 426.3 | 346.5 | 422.9 | 485.2 | 475.3 | 480.2 | 468.6 | 480.1 | 453.5 | 440.5 | 1,079.4 | 437.9 | 403.4 | 382.6 | 387.2 | 371 | 321.2 | 321.3 | 273.7 | 260.5 | 227.4 | 431.05 | 431.05 | 431.05 | 431.05 | 370.575 | 370.575 | 370.575 | 370.575 | 340.875 | 340.875 | 340.875 | 340.875 | 183.5 | 183.5 | 183.5 | 183.5 | 41.025 | 41.025 | 41.025 | 41.025 | 44.45 | 44.45 | 44.45 | 44.45 |
Overige kosten
| 0 | 96.519 | 0 | 0 | 0 | -1,237.4 | -1,237.4 | -1,237.4 | -1,237.4 | -1,057.7 | -1,057.7 | -1,057.7 | -1,057.7 | 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 | 67.525 | 67.525 | 67.525 | 67.525 | 20.35 | 20.35 | 20.35 | 20.35 | 24.925 | 24.925 | 24.925 | 24.925 | 61.375 | 61.375 | 61.375 | 61.375 | 70.5 | 70.5 | 70.5 | 70.5 | 46.25 | 46.25 | 46.25 | 46.25 |
Bedrijfskosten
| 1,302.504 | 1,498.806 | 1,372.956 | 1,471.294 | 1,339.626 | -517.45 | -517.45 | -517.45 | -517.45 | -324.5 | -324.5 | -324.5 | -324.5 | 476.4 | 357.6 | 479.6 | 314.8 | 726.6 | 436.7 | 551 | 470.7 | 410.9 | 435.5 | 419.6 | 388.8 | 372.7 | 358.1 | 371.2 | 361.8 | 724.8 | 320.9 | 386.6 | 353.2 | 567.9 | 353.5 | 386.3 | 373.6 | 257.6 | 387.6 | 409.6 | 391.1 | 434.7 | 341.4 | 415.8 | 400.7 | 343.1 | 944.9 | 366.2 | 354 | -91.8 | 330.2 | 331.3 | 283.4 | 343.7 | 250 | 226.1 | 209.1 | 498.575 | 498.575 | 498.575 | 498.575 | 390.925 | 390.925 | 390.925 | 390.925 | 365.8 | 365.8 | 365.8 | 365.8 | 244.875 | 244.875 | 244.875 | 244.875 | 111.525 | 111.525 | 111.525 | 111.525 | 90.7 | 90.7 | 90.7 | 90.7 |
Bedrijfsresultaat
| 1,825.85 | 1,873.676 | 2,035.781 | 2,007.31 | 1,951.078 | 423.825 | 423.825 | 423.825 | 423.825 | 379.3 | 379.3 | 379.3 | 379.3 | 494 | 622.6 | 424.5 | 655.3 | 359.6 | 563.2 | 365.5 | 431.6 | 519.8 | 451.1 | 369.3 | 422.7 | 481.5 | 378.2 | 354.7 | 285.3 | 12.5 | 398.1 | 385.9 | 369 | 297.7 | 511.7 | 491 | 477.6 | 629.8 | 461.3 | 486.8 | 485.1 | 528.8 | 687.2 | 638.2 | 575.5 | 608.4 | 1,284.7 | 557.4 | 550.8 | 964.3 | 476.8 | 415.1 | 392.8 | 322.2 | 372.1 | 363.6 | 248.8 | 287.775 | 287.775 | 287.775 | 287.775 | 265.15 | 265.15 | 265.15 | 265.15 | 150.45 | 150.45 | 150.45 | 150.45 | 63.525 | 63.525 | 63.525 | 63.525 | 22.225 | 22.225 | 22.225 | 22.225 | 4.875 | 4.875 | 4.875 | 4.875 |
Bedrijfsresultaat ratio
| 0.127 | 0.132 | 0.13 | 0.13 | 0.134 | 0.096 | 0.096 | 0.096 | 0.096 | 0.115 | 0.115 | 0.115 | 0.115 | 0.106 | 0.131 | 0.096 | 0.139 | 0.072 | 0.117 | 0.08 | 0.093 | 0.11 | 0.101 | 0.086 | 0.1 | 0.117 | 0.096 | 0.087 | 0.078 | 0.003 | 0.108 | 0.091 | 0.092 | 0.065 | 0.111 | 0.102 | 0.102 | 0.133 | 0.099 | 0.094 | 0.093 | 0.106 | 0.129 | 0.113 | 0.104 | 0.117 | 0.112 | 0.117 | 0.118 | 0.227 | 0.118 | 0.108 | 0.11 | 0.101 | 0.131 | 0.145 | 0.118 | 0.103 | 0.103 | 0.103 | 0.103 | 0.119 | 0.119 | 0.119 | 0.119 | 0.084 | 0.084 | 0.084 | 0.084 | 0.067 | 0.067 | 0.067 | 0.067 | 0.063 | 0.063 | 0.063 | 0.063 | 0.016 | 0.016 | 0.016 | 0.016 |
Totaal overige inkomsten en kosten netto
| -221.866 | -49.542 | 142.988 | -441.458 | 134.058 | 134.575 | 134.575 | 134.575 | 134.575 | -9.2 | -9.2 | -9.2 | -9.2 | 120.8 | 117 | 55.5 | 59.3 | 105.8 | 138.3 | 109.8 | 101 | 84 | 143.5 | 158.7 | 145.3 | 36 | 110.8 | 122.6 | 71.4 | 120.1 | 98 | 122 | 110 | 146.5 | 102.8 | 171.1 | 140.8 | 127.3 | 138.5 | 156 | 140 | 89.2 | 133.1 | 148.3 | 166.6 | 149 | 421.7 | 180.2 | 166.3 | 156.7 | 146.1 | 154.5 | 121.1 | 97.3 | 80.5 | 59.3 | 43.2 | 69.725 | 69.725 | 69.725 | 69.725 | 20.35 | 20.35 | 20.35 | 20.35 | 24.925 | 24.925 | 24.925 | 24.925 | 61.375 | 61.375 | 61.375 | 61.375 | 70.5 | 70.5 | 70.5 | 70.5 | 46.25 | 46.25 | 46.25 | 46.25 |
Inkomen voor belasting
| 1,603.984 | 1,824.134 | 2,178.77 | 1,565.852 | 2,085.136 | 558.4 | 558.4 | 558.4 | 558.4 | 370.1 | 370.1 | 370.1 | 370.1 | 614.8 | 739.6 | 480 | 714.6 | 465.4 | 701.5 | 475.3 | 532.6 | 603.8 | 594.6 | 528 | 568 | 517.5 | 489 | 477.3 | 356.7 | 132.6 | 496.1 | 507.9 | 479 | 444.2 | 614.5 | 662.1 | 618.4 | 757.1 | 599.8 | 642.8 | 625.1 | 618 | 820.3 | 786.5 | 742.1 | 757.4 | 1,706.4 | 737.6 | 717.1 | 1,121 | 622.9 | 569.6 | 513.9 | 419.5 | 452.6 | 422.9 | 292 | 357.5 | 357.5 | 357.5 | 357.5 | 285.5 | 285.5 | 285.5 | 285.5 | 175.375 | 175.375 | 175.375 | 175.375 | 124.9 | 124.9 | 124.9 | 124.9 | 92.725 | 92.725 | 92.725 | 92.725 | 51.125 | 51.125 | 51.125 | 51.125 |
Inkomen voor belasting ratio
| 0.111 | 0.128 | 0.14 | 0.101 | 0.143 | 0.126 | 0.126 | 0.126 | 0.126 | 0.112 | 0.112 | 0.112 | 0.112 | 0.131 | 0.156 | 0.108 | 0.152 | 0.093 | 0.146 | 0.105 | 0.115 | 0.127 | 0.134 | 0.123 | 0.134 | 0.125 | 0.124 | 0.118 | 0.098 | 0.035 | 0.134 | 0.12 | 0.119 | 0.097 | 0.133 | 0.137 | 0.132 | 0.16 | 0.129 | 0.124 | 0.12 | 0.124 | 0.154 | 0.139 | 0.134 | 0.145 | 0.149 | 0.154 | 0.154 | 0.264 | 0.155 | 0.148 | 0.144 | 0.132 | 0.159 | 0.169 | 0.138 | 0.128 | 0.128 | 0.128 | 0.128 | 0.128 | 0.128 | 0.128 | 0.128 | 0.098 | 0.098 | 0.098 | 0.098 | 0.132 | 0.132 | 0.132 | 0.132 | 0.264 | 0.264 | 0.264 | 0.264 | 0.17 | 0.17 | 0.17 | 0.17 |
Belastingkosten
| 403.724 | 486.508 | 504.335 | 572.92 | 491.319 | 128.825 | 128.825 | 128.825 | 128.825 | 58.7 | 58.7 | 58.7 | 58.7 | 174.6 | 142.9 | 136.6 | 119.4 | 170.3 | 158.9 | 145.2 | 120.8 | 163.7 | 117 | 109.2 | 99 | 90.6 | 93.5 | 92.9 | 66 | 29.8 | 110.5 | 103.1 | 92.6 | 93.8 | 123.7 | 144.2 | 117.1 | 185.5 | 114.7 | 126.1 | 109.3 | 167 | 152.1 | 184 | 133.6 | 147.5 | 333.5 | 168.7 | 135 | 249.7 | 98.3 | 132.6 | 102.6 | 94.9 | 100.4 | 118.1 | 80 | 91.65 | 91.65 | 91.65 | 91.65 | 79.375 | 79.375 | 79.375 | 79.375 | 43.55 | 43.55 | 43.55 | 43.55 | 18.45 | 18.45 | 18.45 | 18.45 | 3.625 | 3.625 | 3.625 | 3.625 | 1.375 | 1.375 | 1.375 | 1.375 |
Nettowinst
| 651.05 | 765.534 | 866.35 | 351.356 | 665.513 | 429.575 | 429.575 | 429.575 | 429.575 | 311.4 | 311.4 | 311.4 | 311.4 | 152.5 | 301.4 | 115.1 | 312.4 | 44.7 | 200.9 | 37.7 | 135.4 | 201 | 211.1 | 186.8 | 210.4 | 187.9 | 186.2 | 187 | 140.6 | 144.1 | 182.2 | 182.3 | 178.1 | 173.8 | 213.2 | 215 | 218.2 | 240.4 | 222 | 221.7 | 230.9 | 152.7 | 323 | 245.8 | 265.6 | 255.6 | 584.2 | 234.7 | 250.5 | 360.1 | 225.7 | 180.7 | 177.8 | 144.4 | 147.5 | 120.7 | 90.2 | 265.85 | 265.85 | 265.85 | 265.85 | 206.125 | 206.125 | 206.125 | 206.125 | 131.825 | 131.825 | 131.825 | 131.825 | 106.45 | 106.45 | 106.45 | 106.45 | 89.1 | 89.1 | 89.1 | 89.1 | 49.75 | 49.75 | 49.75 | 49.75 |
Nettowinstmarge
| 0.045 | 0.054 | 0.055 | 0.023 | 0.046 | 0.097 | 0.097 | 0.097 | 0.097 | 0.094 | 0.094 | 0.094 | 0.094 | 0.033 | 0.063 | 0.026 | 0.066 | 0.009 | 0.042 | 0.008 | 0.029 | 0.042 | 0.047 | 0.044 | 0.05 | 0.045 | 0.047 | 0.046 | 0.039 | 0.038 | 0.049 | 0.043 | 0.044 | 0.038 | 0.046 | 0.045 | 0.047 | 0.051 | 0.048 | 0.043 | 0.044 | 0.031 | 0.061 | 0.043 | 0.048 | 0.049 | 0.051 | 0.049 | 0.054 | 0.085 | 0.056 | 0.047 | 0.05 | 0.045 | 0.052 | 0.048 | 0.043 | 0.095 | 0.095 | 0.095 | 0.095 | 0.093 | 0.093 | 0.093 | 0.093 | 0.073 | 0.073 | 0.073 | 0.073 | 0.112 | 0.112 | 0.112 | 0.112 | 0.254 | 0.254 | 0.254 | 0.254 | 0.165 | 0.165 | 0.165 | 0.165 |
WPA (Winst Per Aandeel)
| 1.65 | 1.94 | 2.19 | 0.89 | 1.68 | 1.09 | 1.09 | 1.09 | 1.09 | 0.79 | 0.79 | 0.79 | 0.79 | 0.39 | 0.76 | 0.29 | 0.79 | 0.11 | 0.51 | 0.1 | 0.34 | 0.85 | 0.52 | 0.47 | 0.54 | 0.48 | 0.47 | 0.47 | 0.36 | 0.38 | 0.49 | 0.5 | 0.48 | 0.47 | 0.58 | 0.59 | 0.6 | 0.66 | 0.61 | 0.61 | 0.63 | 0.42 | 0.88 | 0.67 | 0.72 | 0.7 | 0.79 | 0.64 | 0.68 | 1.79 | 0.62 | 0.49 | 0.49 | 0.42 | 0.4 | 0.33 | 0.25 | 0.73 | 0.73 | 0.73 | 0.73 | 0.58 | 0.58 | 0.58 | 0.58 | 0.38 | 0.38 | 0.38 | 0.38 | 0.31 | 0.31 | 0.31 | 0.31 | 0.26 | 0.26 | 0.26 | 0.26 | 0.17 | 0.17 | 0.17 | 0.17 |
Verwaterde WPA
| 1.65 | 1.94 | 2.19 | 0.89 | 1.68 | 1.09 | 1.09 | 1.09 | 1.09 | 0.79 | 0.79 | 0.79 | 0.79 | 0.39 | 0.76 | 0.29 | 0.79 | 0.11 | 0.51 | 0.1 | 0.34 | 0.85 | 0.52 | 0.47 | 0.54 | 0.48 | 0.47 | 0.47 | 0.36 | 0.38 | 0.49 | 0.5 | 0.48 | 0.47 | 0.58 | 0.59 | 0.6 | 0.66 | 0.61 | 0.61 | 0.63 | 0.42 | 0.88 | 0.67 | 0.72 | 0.7 | 0.79 | 0.64 | 0.68 | 1.79 | 0.62 | 0.49 | 0.49 | 0.42 | 0.4 | 0.33 | 0.25 | 0.73 | 0.73 | 0.73 | 0.73 | 0.58 | 0.58 | 0.58 | 0.58 | 0.38 | 0.38 | 0.38 | 0.38 | 0.31 | 0.31 | 0.31 | 0.31 | 0.26 | 0.26 | 0.26 | 0.26 | 0.17 | 0.17 | 0.17 | 0.17 |
EBITDA
| 2,573.352 | 2,578.194 | 2,724.13 | 3,314.137 | 2,615.635 | 329.7 | 329.7 | 329.7 | 329.7 | 241.325 | 241.325 | 241.325 | 241.325 | 863.2 | 1,120.7 | 832.2 | 1,062.9 | 664.9 | 943.4 | 709.4 | 752 | 737.5 | 792.1 | 724.5 | 759.4 | 641.1 | 674.9 | 661.5 | 537 | 244.9 | 680.6 | 694.5 | 673.6 | 592 | 828.5 | 854.9 | 805 | 929.3 | 802.8 | 868.1 | 846.5 | 818.6 | 1,034.9 | 992.8 | 949.9 | 946.4 | 2,122.1 | 913.1 | 882.9 | 1,314 | 771.4 | 706.2 | 644.5 | 582.9 | 554.5 | 502.3 | 379.3 | 217.425 | 217.425 | 217.425 | 217.425 | 285.5 | 285.5 | 285.5 | 285.5 | 175.375 | 175.375 | 175.375 | 175.375 | 124.9 | 124.9 | 124.9 | 124.9 | 90.975 | 90.975 | 90.975 | 90.975 | 47.025 | 47.025 | 47.025 | 47.025 |
EBITDA ratio
| 0.178 | 0.181 | 0.174 | 0.214 | 0.179 | 0.075 | 0.075 | 0.075 | 0.075 | 0.073 | 0.073 | 0.073 | 0.073 | 0.184 | 0.236 | 0.187 | 0.225 | 0.133 | 0.197 | 0.156 | 0.162 | 0.156 | 0.178 | 0.169 | 0.179 | 0.155 | 0.172 | 0.163 | 0.147 | 0.065 | 0.184 | 0.165 | 0.168 | 0.13 | 0.18 | 0.177 | 0.172 | 0.196 | 0.173 | 0.167 | 0.162 | 0.164 | 0.194 | 0.175 | 0.171 | 0.182 | 0.186 | 0.191 | 0.189 | 0.31 | 0.192 | 0.184 | 0.181 | 0.183 | 0.195 | 0.201 | 0.179 | 0.078 | 0.078 | 0.078 | 0.078 | 0.128 | 0.128 | 0.128 | 0.128 | 0.098 | 0.098 | 0.098 | 0.098 | 0.132 | 0.132 | 0.132 | 0.132 | 0.259 | 0.259 | 0.259 | 0.259 | 0.156 | 0.156 | 0.156 | 0.156 |