CIB Marine Bancshares, Inc.
OTC:CIBH
19.77 (USD) • At close November 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
| 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 | 2012 Q4 | 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
| 15.175 | 18.956 | 13.428 | 12.967 | 12.485 | 12.45 | 7.281 | 6.935 | 7.724 | 7.554 | 7.171 | 8.575 | 9.966 | 8.918 | 10.875 | 12.29 | 14.289 | 9.815 | 7.589 | 7.039 | 8.687 | 7.532 | 6.199 | 6.491 | 8.094 | 7.967 | 6.695 | 7.071 | 7.173 | 7.37 | 6.517 | 6.388 | 7.197 | 7.273 | 6.433 | 4.597 | 5.421 | 5.321 | 5.179 | 5.082 | 4.948 | 4.669 | 4.603 | 3.467 | 4.935 | 5.079 | 5.791 | 5.781 | 5.178 | 5.413 | 5.876 | 5.341 | 5.479 | 5.981 | 5.765 | 3.57 | 3.504 | 4.539 | 5.539 | 9.99 | 5.816 | 6.454 | 5.842 | 5.897 | 7.953 | 7.347 | 9.207 | 9.671 | 7.003 | 10.854 | 7.091 | 17.395 | 10.607 | 10.195 | 8.855 | 10.033 | 17.273 | 19.679 | 26.064 | 29.469 | 37.009 | 37.098 | 31.187 | 31.318 | 32.628 | 30.025 |
| Kosten van de omzet
| 0 | 4.397 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.175 | 14.559 | 13.436 | 12.967 | 12.485 | 12.45 | 7.281 | 6.935 | 7.724 | 7.554 | 7.171 | 8.575 | 9.966 | 8.918 | 10.875 | 12.29 | 14.289 | 9.815 | 7.589 | 7.039 | 8.687 | 7.532 | 6.199 | 6.491 | 8.094 | 7.967 | 6.695 | 7.071 | 7.173 | 7.37 | 6.517 | 6.388 | 7.197 | 7.273 | 6.433 | 4.597 | 5.421 | 5.321 | 5.179 | 5.082 | 4.948 | 4.669 | 4.603 | 3.467 | 4.935 | 5.079 | 5.791 | 5.781 | 5.178 | 5.413 | 5.876 | 5.341 | 5.479 | 5.981 | 5.765 | 3.57 | 3.504 | 4.539 | 5.539 | 9.99 | 5.816 | 6.454 | 5.842 | 5.897 | 7.953 | 7.347 | 9.207 | 9.671 | 7.003 | 10.854 | 7.091 | 17.395 | 10.607 | 10.195 | 8.855 | 10.033 | 17.273 | 19.679 | 26.064 | 29.469 | 37.009 | 37.098 | 31.187 | 31.318 | 32.628 | 30.025 |
| Brutowinstmarge
| 1 | 0.768 | 1.001 | 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 | 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 |
| 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 | 0 |
| Algemene en administratieve kosten
| 0 | 4.7 | 4.289 | 0.533 | 0.573 | 5.101 | 4.55 | 4.61 | 4.24 | 4.175 | 4.229 | 6.687 | 5.436 | 5.099 | 5.956 | 8.35 | 7.329 | 5.451 | 4.421 | 6.044 | 5.309 | 4.445 | 3.687 | 4.206 | 4.514 | 4.682 | 4.398 | 4.334 | 4.469 | 4.734 | 4.072 | 4.593 | 4.868 | 4.555 | 0.512 | 0.499 | 0.536 | 0.531 | 0.408 | 0.522 | 0.448 | 0.534 | 0.528 | 0.64 | 3.263 | 3.16 | 3.195 | 3.178 | 3.199 | 2.955 | 3.18 | 3.352 | 2.997 | 3.327 | 5.704 | 2.945 | 2.993 | 4.017 | 3.295 | 4.266 | 4.036 | 4.778 | 4.035 | 4.012 | 5.004 | 5.116 | 4.376 | 5.005 | 5.272 | 5.831 | 5.505 | 6.528 | 6.603 | 7.06 | 6.346 | 6.8 | 9.571 | 10.269 | 11.694 | 11.263 | 13.308 | 13.539 | 10.228 | 9.317 | 10.724 | 10.308 |
| Verkoop- en marketingkosten
| 0 | 5.628 | 5.268 | 5.356 | 5.687 | 6.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.386 | 4.145 | 3.916 | 4.136 | 4.183 | 3.784 | 3.622 | 3.526 | 3.457 | 3.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.327 | 0.271 | 0 | 0 | 0.361 | 0.403 |
| Verkoop-, algemene en administratieve kosten
| 0 | 4.7 | 4.289 | 5.889 | 6.26 | 5.101 | 4.55 | 4.61 | 4.24 | 4.175 | 4.229 | 6.687 | 5.436 | 5.099 | 5.956 | 8.35 | 7.329 | 5.451 | 4.421 | 6.044 | 5.309 | 4.445 | 3.687 | 4.206 | 4.514 | 4.682 | 4.398 | 4.334 | 4.469 | 4.734 | 4.072 | 4.593 | 4.868 | 4.555 | 4.898 | 4.644 | 4.452 | 4.667 | 4.591 | 4.306 | 4.07 | 4.06 | 3.985 | 3.887 | 3.263 | 3.16 | 3.195 | 3.178 | 3.199 | 2.955 | 3.18 | 3.352 | 2.997 | 3.327 | 5.704 | 2.945 | 2.993 | 4.017 | 3.295 | 4.266 | 4.036 | 4.778 | 4.035 | 4.012 | 5.004 | 5.116 | 4.376 | 5.005 | 5.272 | 5.831 | 5.505 | 6.528 | 6.603 | 7.06 | 6.346 | 6.8 | 9.571 | 10.269 | 11.694 | 11.263 | 13.635 | 13.81 | 10.228 | 9.317 | 11.085 | 10.711 |
| Overige kosten
| -1.312 | -1.356 | -1.234 | -1.392 | -1.402 | -1.448 | -8.913 | -8.62 | -9.762 | -10.072 | -9.753 | -13.826 | -12.54 | -12.078 | -13.916 | -17.768 | -16.886 | -13.008 | -10.945 | -13.638 | -12.869 | -10.935 | -9.034 | -9.426 | -11.372 | -11.568 | -10.096 | -10.186 | -10.483 | -11.06 | -9.701 | -9.924 | -11.157 | -10.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.294 | 0.128 | 0.157 | 0.056 | 0.023 | 0.052 | 0.374 | 0.158 | 0.055 | -11.667 | 32.305 | -20.429 | -16.745 | -14.344 | -13.189 | -27.111 | -23.916 | -13.935 | -12.463 | -18.72 | -11.939 | -14.412 | -15.011 | -15.053 | -16.015 | -20.543 | -15.633 | -24.127 | -19.696 | -24.348 | -2.603 | -18.644 | -42.697 | -41.403 | -83.428 | -125.791 | -48.229 | -43.992 | -48.314 | -40.215 | -36.076 | -29.975 |
| Bedrijfskosten
| 1.312 | 1.356 | 1.234 | 1.392 | 1.402 | 1.448 | -4.363 | -4.01 | -5.522 | -5.897 | -5.524 | -7.139 | -7.104 | -6.979 | -7.96 | -9.418 | -9.557 | -7.557 | -6.524 | -7.594 | -7.56 | -6.49 | -5.347 | -5.22 | -6.858 | -6.886 | -5.698 | -5.852 | -6.014 | -6.326 | -5.629 | -5.331 | -6.289 | -6.069 | 5.481 | 5.386 | 5.114 | 5.464 | 5.153 | 4.987 | 4.896 | 4.645 | 4.468 | 3.199 | 4.557 | 3.288 | 3.352 | 3.234 | 3.222 | 3.007 | 3.554 | 3.51 | 3.052 | -8.34 | 38.009 | -17.484 | -13.752 | -10.327 | -9.894 | -22.845 | -19.88 | -9.157 | -8.428 | -14.708 | -6.935 | -9.296 | -10.635 | -10.048 | -10.743 | -14.712 | -10.128 | -17.599 | -13.093 | -17.288 | 3.743 | -11.844 | -33.126 | -31.134 | -71.734 | -114.528 | -34.594 | -30.182 | -38.086 | -30.898 | -24.991 | -19.264 |
| Bedrijfsresultaat
| 1.496 | 5.364 | 0.394 | 0.328 | 0.561 | 1.746 | 2.918 | 2.925 | 2.202 | 1.657 | 1.647 | 1.436 | 2.862 | 1.939 | 2.915 | 2.872 | 4.732 | 2.258 | 1.065 | -0.555 | 1.127 | 1.042 | 0.852 | 1.271 | 1.236 | 1.081 | 0.997 | 1.219 | 1.159 | 1.044 | 0.888 | 1.057 | 0.908 | 1.204 | 1.058 | -0.685 | 0.417 | -0.037 | 0.131 | 0.198 | 0.152 | 0.133 | 0.233 | -1.047 | 0.991 | -0.111 | -1.975 | -0.613 | -1.491 | -1.345 | -4.202 | -7.765 | -2.927 | -2.359 | 43.774 | -13.914 | -10.248 | -5.788 | -4.355 | -12.855 | -14.064 | -2.703 | -2.586 | -8.811 | 1.018 | -1.949 | -1.428 | -0.377 | -3.74 | -3.858 | -3.037 | -0.204 | -2.486 | -7.093 | 12.598 | -1.811 | -15.853 | -11.455 | -45.67 | -85.059 | 2.415 | 6.916 | -6.899 | 0.42 | 7.637 | 10.761 |
| Bedrijfsresultaat ratio
| 0.099 | 0.283 | 0.029 | 0.025 | 0.045 | 0.14 | 0.401 | 0.422 | 0.285 | 0.219 | 0.23 | 0.167 | 0.287 | 0.217 | 0.268 | 0.234 | 0.331 | 0.23 | 0.14 | -0.079 | 0.13 | 0.138 | 0.137 | 0.196 | 0.153 | 0.136 | 0.149 | 0.172 | 0.162 | 0.142 | 0.136 | 0.165 | 0.126 | 0.166 | 0.164 | -0.149 | 0.077 | -0.007 | 0.025 | 0.039 | 0.031 | 0.028 | 0.051 | -0.302 | 0.201 | -0.022 | -0.341 | -0.106 | -0.288 | -0.248 | -0.715 | -1.454 | -0.534 | -0.394 | 7.593 | -3.897 | -2.925 | -1.275 | -0.786 | -1.287 | -2.418 | -0.419 | -0.443 | -1.494 | 0.128 | -0.265 | -0.155 | -0.039 | -0.534 | -0.355 | -0.428 | -0.012 | -0.234 | -0.696 | 1.423 | -0.181 | -0.918 | -0.582 | -1.752 | -2.886 | 0.065 | 0.186 | -0.221 | 0.013 | 0.234 | 0.358 |
| Totaal overige inkomsten en kosten netto
| -0.073 | 5.145 | 0.195 | 0.158 | 0.438 | 1.596 | -2.601 | -1.664 | -0.823 | -0.517 | -0.413 | 1.436 | 2.862 | 1.939 | -0.048 | -0.049 | -0.048 | -0.047 | 0 | 0.01 | 0.005 | 0 | -0.082 | -0.222 | 0 | 0 | -0.049 | -0.024 | -0.055 | -0.081 | -0.087 | -0.092 | -0.105 | -0.106 | -0.106 | -0.104 | -0.11 | -0.106 | -0.105 | -0.103 | -0.1 | -0.109 | -0.098 | 1.315 | 0 | 0 | -0.402 | 0 | -0.379 | 0 | 0 | 0 | 0 | 0 | -54.497 | -0.711 | 0 | 0 | -5.314 | 3.318 | 0.06 | 0 | -0.283 | 0.14 | -2.46 | 0.14 | 0.178 | -0.053 | 0 | 0 | -1.46 | -0.022 | 0 | 3.8 | -0.992 | 0.044 | -0.024 | -0.68 | 7.966 | 15.78 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting
| 1.423 | 5.145 | 0.195 | 0.158 | 0.438 | 1.596 | 0.317 | 1.261 | 1.379 | 1.14 | 1.234 | 1.436 | 2.862 | 1.939 | 2.915 | 2.872 | 4.732 | 2.258 | 1.065 | -0.555 | 1.127 | 1.042 | 0.852 | 1.271 | 1.236 | 1.081 | 0.997 | 1.219 | 1.159 | 1.044 | 0.888 | 1.057 | 0.908 | 1.204 | 0.952 | -0.789 | 0.307 | -0.143 | 0.026 | 0.095 | 0.052 | 0.024 | 0.135 | 0.269 | 0.991 | -0.111 | -2.377 | -0.613 | -1.87 | -1.345 | -4.202 | -7.765 | -2.927 | -2.359 | -10.723 | -14.625 | -10.248 | -5.788 | -9.669 | -9.537 | -14.004 | -2.703 | -2.869 | -8.671 | -1.442 | -1.809 | -1.25 | -0.43 | -3.74 | -3.858 | -4.497 | -0.226 | -2.486 | -3.293 | 11.606 | -1.767 | -15.877 | -12.135 | -37.704 | -69.279 | 2.415 | 6.916 | -6.899 | 0.42 | 7.637 | 10.761 |
| Inkomen voor belasting ratio
| 0.094 | 0.271 | 0.015 | 0.012 | 0.035 | 0.128 | 0.044 | 0.182 | 0.179 | 0.151 | 0.172 | 0.167 | 0.287 | 0.217 | 0.268 | 0.234 | 0.331 | 0.23 | 0.14 | -0.079 | 0.13 | 0.138 | 0.137 | 0.196 | 0.153 | 0.136 | 0.149 | 0.172 | 0.162 | 0.142 | 0.136 | 0.165 | 0.126 | 0.166 | 0.148 | -0.172 | 0.057 | -0.027 | 0.005 | 0.019 | 0.011 | 0.005 | 0.029 | 0.077 | 0.201 | -0.022 | -0.41 | -0.106 | -0.361 | -0.248 | -0.715 | -1.454 | -0.534 | -0.394 | -1.86 | -4.097 | -2.925 | -1.275 | -1.746 | -0.955 | -2.408 | -0.419 | -0.491 | -1.47 | -0.181 | -0.246 | -0.136 | -0.044 | -0.534 | -0.355 | -0.634 | -0.013 | -0.234 | -0.323 | 1.311 | -0.176 | -0.919 | -0.617 | -1.447 | -2.351 | 0.065 | 0.186 | -0.221 | 0.013 | 0.234 | 0.358 |
| Belastingkosten
| 0.347 | 1.361 | 0.017 | 1.05 | 0.059 | 0.431 | 0.089 | 0.351 | 0.352 | 0.251 | 0.334 | 0.336 | 0.788 | 0.558 | 0.798 | 0.565 | 1.322 | 0.575 | 0.281 | -0.18 | 0.093 | 0.281 | 0.229 | 0.313 | 0.345 | 0.246 | 0.3 | -22.689 | 0.025 | 0.02 | 0.888 | -0.005 | 0.04 | 0.015 | -0.106 | 0.006 | -0.11 | -0.106 | -0.105 | 0.004 | 0.008 | 0.002 | 0.002 | 1.315 | 0.05 | 0 | -0.402 | 0 | -0.379 | 0 | 0 | 0 | 0 | 0 | -54.497 | -0.001 | 0.1 | 0 | 2.06 | -1.659 | -0.03 | 0.051 | 0.353 | -0.07 | 1.23 | -0.07 | -0.178 | 0.053 | 0 | 0 | 0.73 | 0.011 | 0 | -1.9 | 0.496 | -0.022 | 0.012 | 0.34 | -6.113 | -7.89 | 1.48 | 2.266 | -2.701 | -0.605 | 2.429 | 3.807 |
| Nettowinst
| 1.076 | 3.784 | 0.178 | -0.892 | 0.379 | 1.165 | 0.228 | 0.91 | 1.027 | 0.889 | 0.9 | 1.1 | 2.074 | 1.381 | 2.117 | 2.307 | 3.41 | 1.716 | 0.784 | -0.375 | 1.034 | 0.761 | 0.623 | 0.958 | 0.891 | 0.927 | 0.669 | 23.908 | 1.134 | 1.024 | 0.888 | 1.062 | 0.868 | 1.189 | 0.952 | -0.795 | 0.307 | -0.143 | 0.026 | 0.099 | 0.044 | 0.026 | 0.133 | 0.269 | 0.941 | -0.111 | -1.975 | -0.613 | -1.491 | -1.345 | -4.202 | -7.765 | -2.927 | -2.359 | 43.774 | -13.913 | -10.348 | -5.788 | -6.415 | -11.196 | -14.034 | -2.754 | -2.939 | -8.741 | -0.212 | -1.879 | -1.25 | -0.43 | -3.74 | -3.858 | -3.767 | -0.215 | -2.486 | -5.193 | 12.102 | -1.789 | -15.865 | -11.795 | -39.557 | -77.169 | 0.935 | 4.65 | -4.198 | 1.025 | 5.208 | 6.954 |
| Nettowinstmarge
| 0.071 | 0.2 | 0.013 | -0.069 | 0.03 | 0.094 | 0.031 | 0.131 | 0.133 | 0.118 | 0.126 | 0.128 | 0.208 | 0.155 | 0.195 | 0.188 | 0.239 | 0.175 | 0.103 | -0.053 | 0.119 | 0.101 | 0.101 | 0.148 | 0.11 | 0.116 | 0.1 | 3.381 | 0.158 | 0.139 | 0.136 | 0.166 | 0.121 | 0.163 | 0.148 | -0.173 | 0.057 | -0.027 | 0.005 | 0.019 | 0.009 | 0.006 | 0.029 | 0.077 | 0.191 | -0.022 | -0.341 | -0.106 | -0.288 | -0.248 | -0.715 | -1.454 | -0.534 | -0.394 | 7.593 | -3.897 | -2.953 | -1.275 | -1.158 | -1.121 | -2.413 | -0.427 | -0.503 | -1.482 | -0.027 | -0.256 | -0.136 | -0.044 | -0.534 | -0.355 | -0.531 | -0.012 | -0.234 | -0.509 | 1.367 | -0.178 | -0.918 | -0.599 | -1.518 | -2.619 | 0.025 | 0.125 | -0.135 | 0.033 | 0.16 | 0.232 |
| WPA (Winst Per Aandeel)
| 0.79 | 2.79 | 0.13 | -0.67 | 0.28 | 0.88 | 0.17 | 0.81 | 0.57 | 0.49 | 0.5 | 1.28 | 1.61 | 1.08 | 1.67 | 1.82 | 2.69 | 1.33 | 0.63 | -0.31 | 0.84 | 0.6 | 0.45 | 0.75 | 0.73 | 0.75 | 0.6 | 19.8 | 0.9 | 0.9 | 0.75 | 0.75 | 0.75 | 1.05 | 0.45 | -0.74 | 0.15 | -0.15 | 0.011 | 0.042 | 0.019 | 0.011 | 0.11 | 0.15 | 0.75 | -0.092 | -1.63 | -0.51 | -1.23 | -1.11 | -3.48 | -6.43 | -2.42 | -1.95 | 36 | -11.51 | -8.49 | -4.74 | -5.25 | -9.16 | -11.48 | -2.25 | -2.4 | -7.15 | -0.17 | -1.54 | -1.02 | -0.35 | -3.06 | -3.16 | -3.08 | -0.18 | -2.03 | -4.25 | 10.05 | -1.47 | -13.03 | -9.69 | -32.5 | -63.39 | 0.77 | 3.81 | -3.47 | 0.9 | 4.35 | 5.85 |
| Verwaterde WPA
| 0.59 | 2.06 | 0.098 | -0.49 | 0.21 | 0.64 | 0.13 | 0.59 | 0.57 | 0.49 | 0.5 | 0.92 | 0.94 | 0.63 | 0.97 | 1.06 | 1.56 | 0.79 | 0.36 | -0.17 | 0.48 | 0.3 | 0.3 | 0.45 | 0.39 | 0.3 | 0.3 | 19.73 | 0.45 | 0.45 | 0.3 | 0.45 | 0.3 | 0.45 | 0.4 | -0.66 | 0.13 | -0.12 | 0.011 | 0.042 | 0.019 | 0.011 | 0.056 | 0.11 | 0.45 | -0.092 | -1.63 | -0.51 | -1.23 | -1.11 | -3.48 | -6.43 | -2.42 | -1.95 | 36 | -11.51 | -8.49 | -4.74 | -5.25 | -9.16 | -11.48 | -2.25 | -2.4 | -7.15 | -0.17 | -1.54 | -1.02 | -0.35 | -3.06 | -3.16 | -3.08 | -0.18 | -2.03 | -4.25 | 10.05 | -1.47 | -13.03 | -9.69 | -32.5 | -63.39 | 0.77 | 3.81 | -3.47 | 0.75 | 4.2 | 5.7 |
| EBITDA
| 1.423 | -0.219 | -0.199 | -0.17 | -0.123 | -0.15 | 2.918 | 2.925 | 2.202 | 1.657 | 1.647 | 1.436 | 2.862 | 1.939 | 2.915 | 2.872 | 4.732 | 2.258 | 1.065 | -0.555 | 1.127 | 1.042 | 0.852 | 1.271 | 1.236 | 1.081 | 0.997 | 1.219 | 1.159 | 1.044 | 0.888 | 1.057 | 0.908 | 1.204 | -0.106 | -0.104 | -0.11 | -0.106 | -0.105 | -0.095 | -0.1 | -0.105 | -0.098 | 1.315 | 1.164 | -0.021 | -1.753 | -0.548 | -1.424 | -1.293 | -4.179 | -7.761 | -2.923 | -2.35 | 43.699 | -13.986 | -10.372 | -5.867 | -4.392 | -12.684 | -14.034 | -2.573 | -2.304 | -8.458 | 1.337 | -1.785 | -1.241 | -0.186 | -2.649 | -2.566 | -2.316 | 0.313 | -1.894 | -6.286 | 13.768 | -2.504 | -13.008 | -8.962 | -43.111 | -81.868 | 4.893 | 9.125 | -3.924 | 2.455 | 8.921 | 12.067 |
| EBITDA ratio
| 0.094 | -0.012 | -0.015 | -0.013 | -0.01 | -0.012 | 0.401 | 0.422 | 0.285 | 0.219 | 0.23 | 0.167 | 0.287 | 0.217 | 0.268 | 0.234 | 0.331 | 0.23 | 0.14 | -0.079 | 0.13 | 0.138 | 0.137 | 0.196 | 0.153 | 0.136 | 0.149 | 0.172 | 0.162 | 0.142 | 0.136 | 0.165 | 0.126 | 0.166 | -0.016 | -0.023 | -0.02 | -0.02 | -0.02 | -0.019 | -0.02 | -0.022 | -0.021 | 0.379 | 0.236 | -0.004 | -0.303 | -0.095 | -0.275 | -0.239 | -0.711 | -1.453 | -0.533 | -0.393 | 7.58 | -3.918 | -2.96 | -1.293 | -0.793 | -1.27 | -2.413 | -0.399 | -0.394 | -1.434 | 0.168 | -0.243 | -0.135 | -0.019 | -0.378 | -0.236 | -0.327 | 0.018 | -0.179 | -0.617 | 1.555 | -0.25 | -0.753 | -0.455 | -1.654 | -2.778 | 0.132 | 0.246 | -0.126 | 0.078 | 0.273 | 0.402 |