Credit Corp Group Limited
ASX:CCP.AX
15.55 (AUD) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 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 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 267.421 | 252.207 | 252.861 | 220.508 | 207.321 | 203.879 | 172.86 | 187.994 | 191.034 | 190.945 | 138.966 | 134.801 | 130.411 | 127.272 | 118.271 | 111.252 | 101.338 | 98.151 | 88.123 | 85.663 | 74.212 | 83.758 | 70.726 | 35.594 | 35.594 | 31.099 | 31.099 | 31.099 | 31.099 | 28.382 | 28.382 | 28.382 | 28.382 | 23.329 | 23.329 | 23.329 | 23.329 | 38.769 | 38.769 | 38.769 | 38.769 | 37.423 | 37.423 | 37.423 | 37.423 | 15.014 | 15.014 | 15.014 | 15.014 | 10.207 | 10.207 | 10.207 | 10.207 | 12.565 | 12.565 | 12.565 | 12.565 | 6.887 | 6.887 | 6.887 | 6.887 | 4.122 | 4.122 | 4.122 | 4.122 | 2.107 | 2.107 | 2.107 | 2.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 43.521 | 40.976 | 27.037 | 31.59 | 23.636 | 22.694 | 23.138 | 23.332 | 26.448 | 18.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.713 | 40.259 | 35.133 | 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 |
Brutowinst
| 223.9 | 211.231 | 225.824 | 188.918 | 183.685 | 181.185 | 149.722 | 164.662 | 164.586 | 172.937 | 138.966 | 134.801 | 130.411 | 127.272 | 118.271 | 111.252 | 101.338 | 98.151 | 88.123 | 85.663 | 43.5 | 43.5 | 35.594 | 35.594 | 35.594 | 31.099 | 31.099 | 31.099 | 31.099 | 28.382 | 28.382 | 28.382 | 28.382 | 23.329 | 23.329 | 23.329 | 23.329 | 38.769 | 38.769 | 38.769 | 38.769 | 37.423 | 37.423 | 37.423 | 37.423 | 15.014 | 15.014 | 15.014 | 15.014 | 10.207 | 10.207 | 10.207 | 10.207 | 12.565 | 12.565 | 12.565 | 12.565 | 6.887 | 6.887 | 6.887 | 6.887 | 4.122 | 4.122 | 4.122 | 4.122 | 2.107 | 2.107 | 2.107 | 2.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.837 | 0.838 | 0.893 | 0.857 | 0.886 | 0.889 | 0.866 | 0.876 | 0.862 | 0.906 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.586 | 0.519 | 0.503 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Algemene en administratieve kosten
| -1.445 | 111.349 | 107.497 | 96.203 | 87.885 | 80.648 | 75.062 | 80.132 | 79.775 | 81.252 | 66.009 | 66.247 | 63.068 | 64.762 | 60.19 | 56.953 | 51.505 | 49.77 | 48.262 | 45.28 | 21.927 | 21.927 | 18.326 | 18.326 | 18.326 | 16.664 | 16.664 | 16.664 | 16.664 | 15.18 | 15.18 | 15.18 | 15.18 | 10.939 | 10.939 | 10.939 | 10.939 | 8.794 | 8.794 | 8.794 | 8.794 | 10.534 | 10.534 | 10.534 | 10.534 | 8.643 | 8.643 | 8.643 | 8.643 | 4.977 | 4.977 | 4.977 | 4.977 | 2.919 | 2.919 | 2.919 | 2.919 | 1.757 | 1.757 | 1.757 | 1.757 | 1.224 | 1.224 | 1.224 | 1.224 | 0.642 | 0.642 | 0.642 | 0.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 5.701 | 8.227 | 2.825 | 9.513 | 6.72 | 6.596 | 3.649 | 4.741 | 3.438 | 7.123 | 5.624 | 6.938 | 4.389 | 6.847 | 3.499 | 5.902 | 3.944 | 7.815 | 6.443 | 2.8 | 3.195 | -13.359 | -12.917 | -12.917 | -12.917 | -12.543 | -12.543 | -12.543 | -12.543 | -11.149 | -11.149 | -11.149 | -11.149 | -5.948 | -5.948 | -5.948 | -5.948 | -3.156 | -3.156 | -3.156 | -3.156 | -5.031 | -5.031 | -5.031 | -5.031 | -3.962 | -3.962 | -3.962 | -3.962 | -3.266 | -3.266 | -3.266 | -3.266 | -1.414 | -1.414 | -1.414 | -1.414 | -0.717 | -0.717 | -0.717 | -0.717 | -0.16 | -0.16 | -0.16 | -0.16 | -0.248 | -0.248 | -0.248 | -0.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 113.985 | 119.576 | 110.322 | 105.716 | 5.238 | 5.272 | 5.263 | 5.575 | 6.371 | 88.375 | 71.633 | 73.185 | 67.457 | 71.609 | 63.689 | 62.855 | 55.449 | 57.585 | 54.705 | 48.08 | 46.41 | 44.493 | 37.45 | 5.409 | 5.409 | 4.121 | 4.121 | 4.121 | 4.121 | 4.031 | 4.031 | 4.031 | 4.031 | 4.991 | 4.991 | 4.991 | 4.991 | 5.637 | 5.637 | 5.637 | 5.637 | 5.503 | 5.503 | 5.503 | 5.503 | 4.681 | 4.681 | 4.681 | 4.681 | 1.712 | 1.712 | 1.712 | 1.712 | 1.505 | 1.505 | 1.505 | 1.505 | 1.04 | 1.04 | 1.04 | 1.04 | 1.064 | 1.064 | 1.064 | 1.064 | 0.394 | 0.394 | 0.394 | 0.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -91.098 | 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 | 0.928 | 0.928 | 0.928 | 0.928 | 0.334 | 0.334 | 0.334 | 0.334 | 0.282 | 0.282 | 0.282 | 0.282 | 0.2 | 0.2 | 0.2 | 0.2 |
Bedrijfskosten
| 149.919 | 155.073 | 131.522 | 134.79 | 118.982 | 111.561 | 100.9 | 109.121 | 124.984 | 109.106 | 86.456 | 86.769 | 80.963 | 84.71 | 75.482 | 75.095 | 66.09 | 67.663 | 61.942 | 56.73 | 49.141 | 59.09 | 48.911 | 5.409 | 5.409 | 4.121 | 4.121 | 4.121 | 4.121 | 4.031 | 4.031 | 4.031 | 4.031 | 4.991 | 4.991 | 4.991 | 4.991 | 5.637 | 5.637 | 5.637 | 5.637 | 5.503 | 5.503 | 5.503 | 5.503 | 4.681 | 4.681 | 4.681 | 4.681 | 1.712 | 1.712 | 1.712 | 1.712 | 1.505 | 1.505 | 1.505 | 1.505 | 1.04 | 1.04 | 1.04 | 1.04 | 1.064 | 1.064 | 1.064 | 1.064 | 0.394 | 0.394 | 0.394 | 0.394 | 0.928 | 0.928 | 0.928 | 0.928 | 0.334 | 0.334 | 0.334 | 0.334 | 0.282 | 0.282 | 0.282 | 0.282 | 0.2 | 0.2 | 0.2 | 0.2 |
Bedrijfsresultaat
| 103.337 | 85.37 | 110.886 | 79.183 | 50.533 | 50.183 | 45.853 | 42.277 | -23.162 | 81.839 | 52.51 | 48.032 | 49.448 | 42.562 | 42.789 | 36.157 | 35.248 | 30.488 | 26.181 | 28.933 | 25.071 | 24.668 | 21.815 | 11.57 | 11.57 | 9.901 | 9.901 | 9.901 | 9.901 | 8.86 | 8.86 | 8.86 | 8.86 | 7.082 | 7.082 | 7.082 | 7.082 | 23.968 | 23.968 | 23.968 | 23.968 | 20.815 | 20.815 | 20.815 | 20.815 | 1.451 | 1.451 | 1.451 | 1.451 | 3.387 | 3.387 | 3.387 | 3.387 | 3.32 | 3.32 | 3.32 | 3.32 | 2.094 | 2.094 | 2.094 | 2.094 | 1.219 | 1.219 | 1.219 | 1.219 | 0.825 | 0.825 | 0.825 | 0.825 | 0.928 | 0.928 | 0.928 | 0.928 | 0.334 | 0.334 | 0.334 | 0.334 | 0.282 | 0.282 | 0.282 | 0.282 | 0.2 | 0.2 | 0.2 | 0.2 |
Bedrijfsresultaat ratio
| 0.386 | 0.338 | 0.439 | 0.359 | 0.244 | 0.246 | 0.265 | 0.225 | -0.121 | 0.429 | 0.378 | 0.356 | 0.379 | 0.334 | 0.362 | 0.325 | 0.348 | 0.311 | 0.297 | 0.338 | 0.338 | 0.295 | 0.308 | 0.325 | 0.325 | 0.318 | 0.318 | 0.318 | 0.318 | 0.312 | 0.312 | 0.312 | 0.312 | 0.304 | 0.304 | 0.304 | 0.304 | 0.618 | 0.618 | 0.618 | 0.618 | 0.556 | 0.556 | 0.556 | 0.556 | 0.097 | 0.097 | 0.097 | 0.097 | 0.332 | 0.332 | 0.332 | 0.332 | 0.264 | 0.264 | 0.264 | 0.264 | 0.304 | 0.304 | 0.304 | 0.304 | 0.296 | 0.296 | 0.296 | 0.296 | 0.391 | 0.391 | 0.391 | 0.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -13.306 | -102.609 | -26.109 | -35.601 | 0 | 0 | 0 | 0 | 0 | -26.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.387 | -0.387 | -0.138 | -0.138 | -0.138 | -0.393 | -0.393 | -0.393 | -0.393 | -1.339 | -1.339 | -1.339 | -1.339 | -2.142 | -2.142 | -2.142 | -2.142 | -20.046 | -20.046 | -20.046 | -20.046 | -18.515 | -18.515 | -18.515 | -18.515 | 5.712 | 5.712 | 5.712 | 5.712 | 1.831 | 1.831 | 1.831 | 1.831 | -0.386 | -0.386 | -0.386 | -0.386 | -0.157 | -0.157 | -0.157 | -0.157 | -0.003 | -0.003 | -0.003 | -0.003 | -0.06 | -0.06 | -0.06 | -0.06 | -0.37 | -0.37 | -0.37 | -0.37 | -0.131 | -0.131 | -0.131 | -0.131 | -0.111 | -0.111 | -0.111 | -0.111 | -0.079 | -0.079 | -0.079 | -0.079 |
Inkomen voor belasting
| 90.031 | -17.239 | 84.777 | 43.582 | 0 | 0 | 0 | 0 | -0 | 55.155 | 52.51 | 48.032 | 49.448 | 42.562 | 42.789 | 36.157 | 35.248 | 30.488 | 26.181 | 28.933 | 25.071 | 24.668 | 21.815 | 11.432 | 11.432 | 9.508 | 9.508 | 9.508 | 9.508 | 7.521 | 7.521 | 7.521 | 7.521 | 4.94 | 4.94 | 4.94 | 4.94 | 3.922 | 3.922 | 3.922 | 3.922 | 2.3 | 2.3 | 2.3 | 2.3 | 7.163 | 7.163 | 7.163 | 7.163 | 5.219 | 5.219 | 5.219 | 5.219 | 2.934 | 2.934 | 2.934 | 2.934 | 1.937 | 1.937 | 1.937 | 1.937 | 1.217 | 1.217 | 1.217 | 1.217 | 0.765 | 0.765 | 0.765 | 0.765 | 0.558 | 0.558 | 0.558 | 0.558 | 0.204 | 0.204 | 0.204 | 0.204 | 0.172 | 0.172 | 0.172 | 0.172 | 0.121 | 0.121 | 0.121 | 0.121 |
Inkomen voor belasting ratio
| 0.337 | -0.068 | 0.335 | 0.198 | 0 | 0 | 0 | 0 | -0 | 0.289 | 0.378 | 0.356 | 0.379 | 0.334 | 0.362 | 0.325 | 0.348 | 0.311 | 0.297 | 0.338 | 0.338 | 0.295 | 0.308 | 0.321 | 0.321 | 0.306 | 0.306 | 0.306 | 0.306 | 0.265 | 0.265 | 0.265 | 0.265 | 0.212 | 0.212 | 0.212 | 0.212 | 0.101 | 0.101 | 0.101 | 0.101 | 0.061 | 0.061 | 0.061 | 0.061 | 0.477 | 0.477 | 0.477 | 0.477 | 0.511 | 0.511 | 0.511 | 0.511 | 0.234 | 0.234 | 0.234 | 0.234 | 0.281 | 0.281 | 0.281 | 0.281 | 0.295 | 0.295 | 0.295 | 0.295 | 0.363 | 0.363 | 0.363 | 0.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 27.199 | -5.114 | 25.354 | 11.754 | 0 | 0 | 0 | 0 | -0 | 16.539 | 15.799 | 14.458 | 14.952 | 12.768 | 12.828 | 10.96 | 10.576 | 9.239 | 7.911 | 8.792 | 7.538 | 7.436 | 6.546 | 3.436 | 3.436 | 2.864 | 2.864 | 2.864 | 2.864 | 2.265 | 2.265 | 2.265 | 2.265 | 1.554 | 1.554 | 1.554 | 1.554 | 1.206 | 1.206 | 1.206 | 1.206 | 0.96 | 0.96 | 0.96 | 0.96 | 2.243 | 2.243 | 2.243 | 2.243 | 1.618 | 1.618 | 1.618 | 1.618 | 2.934 | 2.934 | 2.934 | 2.934 | 1.937 | 1.937 | 1.937 | 1.937 | 1.217 | 1.217 | 1.217 | 1.217 | 0.765 | 0.765 | 0.765 | 0.765 | 0.558 | 0.558 | 0.558 | 0.558 | 0.204 | 0.204 | 0.204 | 0.204 | 0.172 | 0.172 | 0.172 | 0.172 | 0.121 | 0.121 | 0.121 | 0.121 |
Nettowinst
| 62.832 | -12.125 | 59.423 | 31.828 | 67.832 | 67.45 | 67.316 | 67.316 | 67.316 | 38.616 | 36.711 | 33.574 | 34.496 | 29.794 | 29.961 | 25.197 | 24.672 | 21.249 | 18.27 | 20.141 | 17.533 | 17.232 | 15.269 | 7.997 | 7.997 | 6.645 | 6.645 | 6.645 | 6.645 | 5.256 | 5.256 | 5.256 | 5.256 | 3.386 | 3.386 | 3.386 | 3.386 | 2.849 | 2.849 | 2.849 | 2.849 | 1.34 | 1.34 | 1.34 | 1.34 | 4.908 | 4.908 | 4.908 | 4.908 | 3.603 | 3.603 | 3.603 | 3.603 | 0.006 | 0.006 | 0.006 | 0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.835 | 0.835 | 0.835 | 0.835 | 0.529 | 0.529 | 0.529 | 0.529 | 0.368 | 0.368 | 0.368 | 0.368 | 0.131 | 0.131 | 0.131 | 0.131 | 0.11 | 0.11 | 0.11 | 0.11 | 0.078 | 0.078 | 0.078 | 0.078 |
Nettowinstmarge
| 0.235 | -0.048 | 0.235 | 0.144 | 0.327 | 0.331 | 0.389 | 0.358 | 0.352 | 0.202 | 0.264 | 0.249 | 0.265 | 0.234 | 0.253 | 0.226 | 0.243 | 0.216 | 0.207 | 0.235 | 0.236 | 0.206 | 0.216 | 0.225 | 0.225 | 0.214 | 0.214 | 0.214 | 0.214 | 0.185 | 0.185 | 0.185 | 0.185 | 0.145 | 0.145 | 0.145 | 0.145 | 0.073 | 0.073 | 0.073 | 0.073 | 0.036 | 0.036 | 0.036 | 0.036 | 0.327 | 0.327 | 0.327 | 0.327 | 0.353 | 0.353 | 0.353 | 0.353 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0.203 | 0.203 | 0.203 | 0.203 | 0.251 | 0.251 | 0.251 | 0.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.92 | -0.18 | 0.87 | 0.47 | 0.99 | 1 | 0.99 | 0.99 | 1.01 | 0.7 | 0.71 | 0.7 | 0.72 | 0.62 | 0.62 | 0.52 | 0.51 | 0.46 | 0.39 | 0.44 | 0.38 | 0.37 | 0.33 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.15 | 0.12 | 0.12 | 0.12 | 0.12 | 0.076 | 0.076 | 0.076 | 0.076 | 0.065 | 0.065 | 0.065 | 0.065 | 0.031 | 0.031 | 0.031 | 0.031 | 0.11 | 0.11 | 0.11 | 0.11 | 0.089 | 0.089 | 0.089 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0.025 | 0.018 | 0.018 | 0.018 | 0.018 | 0.013 | 0.013 | 0.013 | 0.013 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 |
Verwaterde WPA
| 0.91 | -0.18 | 0.87 | 0.46 | 0.99 | 1 | 0.99 | 0.99 | 1.01 | 0.7 | 0.71 | 0.7 | 0.72 | 0.62 | 0.62 | 0.52 | 0.51 | 0.46 | 0.39 | 0.44 | 0.38 | 0.37 | 0.33 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.15 | 0.12 | 0.12 | 0.12 | 0.12 | 0.076 | 0.076 | 0.076 | 0.076 | 0.065 | 0.065 | 0.065 | 0.065 | 0.031 | 0.031 | 0.031 | 0.031 | 0.11 | 0.11 | 0.11 | 0.11 | 0.089 | 0.089 | 0.089 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0.025 | 0.018 | 0.018 | 0.018 | 0.018 | 0.013 | 0.013 | 0.013 | 0.013 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 |
EBITDA
| 107.593 | 90.917 | 116.471 | 84.758 | 22.558 | 19.741 | 19.587 | 18.225 | -9.833 | 86.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.004 | 13.004 | 11.909 | 11.909 | 11.909 | 10.363 | 10.363 | 10.363 | 10.363 | 9.198 | 9.198 | 9.198 | 9.198 | 7.243 | 7.243 | 7.243 | 7.243 | 7.108 | 7.108 | 7.108 | 7.108 | 5.88 | 5.88 | 5.88 | 5.88 | 9.338 | 9.338 | 9.338 | 9.338 | 6.143 | 6.143 | 6.143 | 6.143 | 8.167 | 8.167 | 8.167 | 8.167 | 4.124 | 4.124 | 4.124 | 4.124 | 2.688 | 2.688 | 2.688 | 2.688 | 1.55 | 1.55 | 1.55 | 1.55 | 0.928 | 0.928 | 0.928 | 0.928 | 0.334 | 0.334 | 0.334 | 0.334 | 0.282 | 0.282 | 0.282 | 0.282 | 0.2 | 0.2 | 0.2 | 0.2 |
EBITDA ratio
| 0.402 | 0.36 | 0.461 | 0.384 | 0.109 | 0.097 | 0.113 | 0.097 | -0.051 | 0.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0.155 | 0.168 | 0.335 | 0.335 | 0.333 | 0.333 | 0.333 | 0.333 | 0.324 | 0.324 | 0.324 | 0.324 | 0.31 | 0.31 | 0.31 | 0.31 | 0.183 | 0.183 | 0.183 | 0.183 | 0.157 | 0.157 | 0.157 | 0.157 | 0.622 | 0.622 | 0.622 | 0.622 | 0.602 | 0.602 | 0.602 | 0.602 | 0.65 | 0.65 | 0.65 | 0.65 | 0.599 | 0.599 | 0.599 | 0.599 | 0.652 | 0.652 | 0.652 | 0.652 | 0.736 | 0.736 | 0.736 | 0.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |