Cosmo Pharmaceuticals N.V.
SIX:COPN.SW
66.8 (CHF) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 68.119 | 68.119 | 24.56 | 24.56 | 21.831 | 21.831 | 30.289 | 30.289 | 20.756 | 20.756 | 18.327 | 18.327 | 14.21 | 14.21 | 17.533 | 17.533 | 12.942 | 12.942 | 20.494 | 20.494 | 10.754 | 10.754 | 14.375 | 14.375 | 18.434 | 18.434 | 17.822 | 17.822 | 16.035 | 16.035 | 18.368 | 18.368 | 15.829 | 15.829 | 20.313 | 20.313 | 10.002 | 10.002 | 19.273 | 19.273 | 20.55 | 20.55 | 15.408 | 15.408 | 13.289 | 13.289 | 9.417 | 9.417 | 14.884 | 14.884 | 14.884 | 8.377 | 8.377 | 8.377 | 8.377 | 8.013 | 8.013 | 8.013 | 8.013 | 6.671 | 6.671 | 6.671 | 6.671 | 8.543 | 8.543 | 8.543 | 8.543 | 5.475 | 5.475 | 5.475 | 5.475 | 3.79 | 3.79 | 3.79 | 3.79 | 3.877 | 3.877 | 3.877 | 3.877 | 2.758 | 2.758 | 2.758 | 2.758 |
Kosten van de omzet
| 11.575 | 11.575 | 10.235 | 10.235 | 9.436 | 9.436 | 11.634 | 11.634 | 8.611 | 8.611 | 9.591 | 9.591 | 6.898 | 6.898 | 7.386 | 7.386 | 6.423 | 6.423 | 7.012 | 7.012 | 5.515 | 5.515 | 5.672 | 5.672 | 5.357 | 5.357 | 5.659 | 5.659 | 5.335 | 5.335 | 5.149 | 5.149 | 4.777 | 4.777 | 4.51 | 4.51 | 5.544 | 5.544 | 5.74 | 5.74 | 5.031 | 5.031 | 4.822 | 4.822 | 4.76 | 4.76 | 4.218 | 4.218 | 2.105 | 2.105 | 2.105 | 3.623 | 3.623 | 3.623 | 3.623 | 3.582 | 3.582 | 3.582 | 3.582 | 3.194 | 3.194 | 3.194 | 3.194 | 3.301 | 3.301 | 3.301 | 3.301 | 1.756 | 1.756 | 1.756 | 1.756 | 1.374 | 1.374 | 1.374 | 1.374 | 1.435 | 1.435 | 1.435 | 1.435 | 1.039 | 1.039 | 1.039 | 1.039 |
Brutowinst
| 56.544 | 56.544 | 14.325 | 14.325 | 12.395 | 12.395 | 18.656 | 18.656 | 12.145 | 12.145 | 8.737 | 8.737 | 7.312 | 7.312 | 10.147 | 10.147 | 6.519 | 6.519 | 13.482 | 13.482 | 5.239 | 5.239 | 8.703 | 8.703 | 13.077 | 13.077 | 12.163 | 12.163 | 10.7 | 10.7 | 13.22 | 13.22 | 11.052 | 11.052 | 15.804 | 15.804 | 4.458 | 4.458 | 13.533 | 13.533 | 15.519 | 15.519 | 10.586 | 10.586 | 8.529 | 8.529 | 5.2 | 5.2 | 12.78 | 12.78 | 12.78 | 4.754 | 4.754 | 4.754 | 4.754 | 4.431 | 4.431 | 4.431 | 4.431 | 3.478 | 3.478 | 3.478 | 3.478 | 5.243 | 5.243 | 5.243 | 5.243 | 3.72 | 3.72 | 3.72 | 3.72 | 2.415 | 2.415 | 2.415 | 2.415 | 2.442 | 2.442 | 2.442 | 2.442 | 1.719 | 1.719 | 1.719 | 1.719 |
Brutowinstmarge
| 0.83 | 0.83 | 0.583 | 0.583 | 0.568 | 0.568 | 0.616 | 0.616 | 0.585 | 0.585 | 0.477 | 0.477 | 0.515 | 0.515 | 0.579 | 0.579 | 0.504 | 0.504 | 0.658 | 0.658 | 0.487 | 0.487 | 0.605 | 0.605 | 0.709 | 0.709 | 0.682 | 0.682 | 0.667 | 0.667 | 0.72 | 0.72 | 0.698 | 0.698 | 0.778 | 0.778 | 0.446 | 0.446 | 0.702 | 0.702 | 0.755 | 0.755 | 0.687 | 0.687 | 0.642 | 0.642 | 0.552 | 0.552 | 0.859 | 0.859 | 0.859 | 0.568 | 0.568 | 0.568 | 0.568 | 0.553 | 0.553 | 0.553 | 0.553 | 0.521 | 0.521 | 0.521 | 0.521 | 0.614 | 0.614 | 0.614 | 0.614 | 0.679 | 0.679 | 0.679 | 0.679 | 0.637 | 0.637 | 0.637 | 0.637 | 0.63 | 0.63 | 0.63 | 0.63 | 0.623 | 0.623 | 0.623 | 0.623 |
Onderzoek- en ontwikkelingskosten
| 5.412 | 5.412 | 5.262 | 5.262 | 4.144 | 4.144 | 3.966 | 3.966 | 3.797 | 3.797 | 1.961 | 1.961 | 3.718 | 3.718 | 3.154 | 3.154 | 3.645 | 3.645 | 4.013 | 4.013 | 3.834 | 3.834 | 3.032 | 3.032 | 2.23 | 2.23 | 2.27 | 2.27 | 2.279 | 2.279 | 2.361 | 2.361 | 1.768 | 1.768 | 7.716 | 7.716 | 6.628 | 6.628 | 7.809 | 7.809 | 4.601 | 4.601 | 8.707 | 8.707 | 2.896 | 2.896 | 3.24 | 3.24 | 0 | 0 | 0 | 1.293 | 1.293 | 1.293 | 1.293 | 1.695 | 1.695 | 1.695 | 1.695 | 1.114 | 1.114 | 1.114 | 1.114 | 1.072 | 1.072 | 1.072 | 1.072 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.146 | 1.146 | 1.146 | 0 | 2.085 | 2.085 | 2.085 | 0 | 1.597 | 1.597 | 1.597 | 0 | 0.915 | 0.915 | 0.915 | 0.558 | 0.558 | 0.558 | 0.558 | 0.563 | 0.563 | 0.563 | 0.563 | 0.509 | 0.509 | 0.509 | 0.509 | 0.368 | 0.368 | 0.368 | 0.368 | 1.423 | 1.423 | 1.423 | 1.423 | 1.555 | 1.555 | 1.555 | 1.555 | 1.332 | 1.332 | 1.332 | 1.332 | 1.387 | 1.387 | 1.387 | 1.387 | 1.657 | 1.657 | 1.657 | 1.657 | 1.166 | 1.166 | 1.166 | 1.166 | 0.62 | 0.62 | 0.62 | 0.62 | 0.574 | 0.574 | 0.574 | 0.574 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.249 | 1.249 | 1.249 | 0 | 2.475 | 2.475 | 2.475 | 0 | 2.369 | 2.369 | 2.369 | 0 | 0.035 | 0.035 | 0.035 | 0.012 | 0.012 | 0.012 | 0.012 | 0.383 | 0.383 | 0.383 | 0.383 | 0.008 | 0.008 | 0.008 | 0.008 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | -0.015 | -0.015 | -0.015 | 0.136 | 0.136 | 0.136 | 0.136 | 0.062 | 0.062 | 0.062 | 0.062 | 0.017 | 0.017 | 0.017 | 0.017 |
Verkoop-, algemene en administratieve kosten
| 8.162 | 8.162 | 10.495 | 10.495 | 4.902 | 4.902 | 5.163 | 5.163 | 4.829 | 4.829 | 1.59 | 1.59 | 3.672 | 3.672 | 5.031 | 5.031 | 4.309 | 4.309 | 7.527 | 7.527 | 10.145 | 10.145 | 10.85 | 10.85 | 14.469 | 14.469 | 12.548 | 12.548 | 10.592 | 10.592 | 4.669 | 4.669 | 3.161 | 3.161 | 1.857 | 1.857 | 9.58 | 9.58 | 4.722 | 4.722 | 3.616 | 3.616 | 1.558 | 1.558 | 2.288 | 2.288 | 1.289 | 1.289 | 0.388 | 0.388 | 0.388 | -1.482 | -1.482 | -1.482 | -1.482 | -1.714 | -1.714 | -1.714 | -1.714 | -1.192 | -1.192 | -1.192 | -1.192 | -1.084 | -1.084 | -1.084 | -1.084 | 1.642 | 1.642 | 1.642 | 1.642 | 1.302 | 1.302 | 1.302 | 1.302 | 0.682 | 0.682 | 0.682 | 0.682 | 0.591 | 0.591 | 0.591 | 0.591 |
Overige kosten
| -0.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.746 | 0.746 | 0.746 | 0 | -2.806 | -2.806 | -2.806 | 0 | -2.097 | -2.097 | -2.097 | 0 | 0.215 | 0.215 | 0.215 | 2.826 | 2.826 | 2.826 | 2.826 | 1.869 | 1.869 | 1.869 | 1.869 | 2.4 | 2.4 | 2.4 | 2.4 | 2.097 | 2.097 | 2.097 | 2.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.378 | -1.378 | -1.378 | -1.378 | -0.57 | -0.57 | -0.57 | -0.57 | -0.506 | -0.506 | -0.506 | -0.506 |
Bedrijfskosten
| 13.067 | 12.641 | 14.645 | 14.645 | 9.08 | 9.08 | 9.446 | 9.446 | 6.009 | 6.009 | 7.112 | 7.112 | 8.195 | 8.195 | 9.281 | 9.281 | 7.357 | 7.357 | 10.942 | 10.942 | 14.653 | 14.653 | 14.865 | 14.865 | 16.42 | 16.42 | 19.461 | 19.461 | 21.066 | 21.066 | 6.343 | 6.343 | 6.559 | 6.559 | 8.734 | 8.734 | 115.668 | 115.668 | 1.222 | 1.222 | 24.156 | 24.156 | 7.779 | 7.779 | 23.885 | 23.885 | 4.721 | 4.721 | 2.485 | 2.485 | 2.485 | -0.189 | -0.189 | -0.189 | -0.189 | -0.019 | -0.019 | -0.019 | -0.019 | -0.079 | -0.079 | -0.079 | -0.079 | -0.012 | -0.012 | -0.012 | -0.012 | 1.642 | 1.642 | 1.642 | 1.642 | -0.077 | -0.077 | -0.077 | -0.077 | 0.112 | 0.112 | 0.112 | 0.112 | 0.085 | 0.085 | 0.085 | 0.085 |
Bedrijfsresultaat
| 43.477 | 43.477 | -0.489 | -0.489 | 3.562 | 3.562 | 9.975 | 9.975 | 4.054 | 4.054 | 5.547 | 5.547 | 0.004 | 0.004 | 2.222 | 2.222 | -1.319 | -1.319 | 2.447 | 2.447 | -8.601 | -8.601 | -4.705 | -4.705 | -3.606 | -3.606 | -2.643 | -2.643 | -2.16 | -2.16 | 6.575 | 6.575 | 6.124 | 6.124 | 9.033 | 9.033 | -11.75 | -11.75 | 3.805 | 3.805 | 7.303 | 7.303 | 3.123 | 3.123 | 3.346 | 3.346 | 0.674 | 0.674 | 6.867 | 6.867 | 6.867 | 2.485 | 2.485 | 2.485 | 2.485 | 1.353 | 1.353 | 1.353 | 1.353 | 1.433 | 1.433 | 1.433 | 1.433 | 3.138 | 3.138 | 3.138 | 3.138 | 0.038 | 0.038 | 0.038 | 0.038 | 0.415 | 0.415 | 0.415 | 0.415 | 0.52 | 0.52 | 0.52 | 0.52 | -0.148 | -0.148 | -0.148 | -0.148 |
Bedrijfsresultaat ratio
| 0.638 | 0.638 | -0.02 | -0.02 | 0.163 | 0.163 | 0.329 | 0.329 | 0.195 | 0.195 | 0.303 | 0.303 | 0 | 0 | 0.127 | 0.127 | -0.102 | -0.102 | 0.119 | 0.119 | -0.8 | -0.8 | -0.327 | -0.327 | -0.196 | -0.196 | -0.148 | -0.148 | -0.135 | -0.135 | 0.358 | 0.358 | 0.387 | 0.387 | 0.445 | 0.445 | -1.175 | -1.175 | 0.197 | 0.197 | 0.355 | 0.355 | 0.203 | 0.203 | 0.252 | 0.252 | 0.072 | 0.072 | 0.461 | 0.461 | 0.461 | 0.297 | 0.297 | 0.297 | 0.297 | 0.169 | 0.169 | 0.169 | 0.169 | 0.215 | 0.215 | 0.215 | 0.215 | 0.367 | 0.367 | 0.367 | 0.367 | 0.007 | 0.007 | 0.007 | 0.007 | 0.109 | 0.109 | 0.109 | 0.109 | 0.134 | 0.134 | 0.134 | 0.134 | -0.054 | -0.054 | -0.054 | -0.054 |
Totaal overige inkomsten en kosten netto
| 0.897 | 0.897 | -0.582 | -0.582 | -1.725 | -1.725 | -2.283 | -2.283 | 0.491 | 0.491 | 8.789 | 8.789 | -2.338 | -2.338 | -3.022 | -3.022 | -1.347 | -1.347 | -1.79 | -1.79 | -2.709 | -2.709 | -1.383 | -1.383 | 0.964 | 0.964 | -3.89 | -3.89 | -7.525 | -7.525 | 2.67 | 2.67 | -1.623 | -1.623 | -1.985 | -1.985 | 131.847 | 131.847 | 10.933 | 10.933 | 32.386 | 32.386 | 0.278 | 0.278 | 29.089 | 29.089 | -0.148 | -0.148 | -0.145 | -0.145 | -0.145 | -0.212 | -0.212 | -0.212 | -0.212 | -0.239 | -0.239 | -0.239 | -0.239 | -0.104 | -0.104 | -0.104 | -0.104 | -0.235 | -0.235 | -0.235 | -0.235 | 0 | 0 | 0 | 0 | -0.214 | -0.214 | -0.214 | -0.214 | -0.193 | -0.193 | -0.193 | -0.193 | -0.157 | -0.157 | -0.157 | -0.157 |
Inkomen voor belasting
| 44.374 | 44.374 | -1.071 | -1.071 | 1.837 | 1.837 | 7.692 | 7.692 | 4.545 | 4.545 | 14.335 | 14.335 | -2.334 | -2.334 | -0.8 | -0.8 | -2.666 | -2.666 | 0.658 | 0.658 | -11.31 | -11.31 | -6.088 | -6.088 | -2.642 | -2.642 | -6.532 | -6.532 | -9.684 | -9.684 | 9.245 | 9.245 | 4.501 | 4.501 | 7.049 | 7.049 | 120.097 | 120.097 | 14.737 | 14.737 | 39.689 | 39.689 | 3.401 | 3.401 | 32.435 | 32.435 | 0.527 | 0.527 | 6.722 | 6.722 | 6.722 | 2.273 | 2.273 | 2.273 | 2.273 | 1.115 | 1.115 | 1.115 | 1.115 | 1.329 | 1.329 | 1.329 | 1.329 | 2.903 | 2.903 | 2.903 | 2.903 | 0.038 | 0.038 | 0.038 | 0.038 | 0.201 | 0.201 | 0.201 | 0.201 | 0.328 | 0.328 | 0.328 | 0.328 | -0.305 | -0.305 | -0.305 | -0.305 |
Inkomen voor belasting ratio
| 0.651 | 0.651 | -0.044 | -0.044 | 0.084 | 0.084 | 0.254 | 0.254 | 0.219 | 0.219 | 0.782 | 0.782 | -0.164 | -0.164 | -0.046 | -0.046 | -0.206 | -0.206 | 0.032 | 0.032 | -1.052 | -1.052 | -0.424 | -0.424 | -0.143 | -0.143 | -0.367 | -0.367 | -0.604 | -0.604 | 0.503 | 0.503 | 0.284 | 0.284 | 0.347 | 0.347 | 12.008 | 12.008 | 0.765 | 0.765 | 1.931 | 1.931 | 0.221 | 0.221 | 2.441 | 2.441 | 0.056 | 0.056 | 0.452 | 0.452 | 0.452 | 0.271 | 0.271 | 0.271 | 0.271 | 0.139 | 0.139 | 0.139 | 0.139 | 0.199 | 0.199 | 0.199 | 0.199 | 0.34 | 0.34 | 0.34 | 0.34 | 0.007 | 0.007 | 0.007 | 0.007 | 0.053 | 0.053 | 0.053 | 0.053 | 0.085 | 0.085 | 0.085 | 0.085 | -0.111 | -0.111 | -0.111 | -0.111 |
Belastingkosten
| 6.345 | 6.345 | 2.039 | 2.039 | 1.094 | 1.094 | 2.888 | 2.888 | 0.597 | 0.597 | 0.628 | 0.628 | 0.537 | 0.537 | 1.643 | 1.643 | 1.158 | 1.158 | 2.514 | 2.514 | 0.919 | 0.919 | 0.954 | 0.954 | 1.253 | 1.253 | 1.057 | 1.057 | 1.049 | 1.049 | 2.373 | 2.373 | 1.703 | 1.703 | 1.715 | 1.715 | 1.335 | 1.335 | 16.48 | 16.48 | 1.285 | 1.285 | 0.704 | 0.704 | 0.765 | 0.765 | 0.196 | 0.196 | 1.891 | 1.891 | 1.891 | 0.372 | 0.372 | 0.372 | 0.372 | 0.213 | 0.213 | 0.213 | 0.213 | 0.317 | 0.317 | 0.317 | 0.317 | 0.553 | 0.553 | 0.553 | 0.553 | 0.009 | 0.009 | 0.009 | 0.009 | 0.235 | 0.235 | 0.235 | 0.235 | 0.118 | 0.118 | 0.118 | 0.118 | 0.244 | 0.244 | 0.244 | 0.244 |
Nettowinst
| 37.996 | 37.996 | -3.209 | -3.209 | 0.743 | 0.743 | 4.677 | 4.677 | 3.936 | 3.936 | 13.707 | 13.707 | -2.871 | -2.871 | -2.443 | -2.443 | -1.508 | -1.508 | -1.856 | -1.856 | -10.352 | -10.352 | -5.109 | -5.109 | -3.895 | -3.895 | -7.589 | -7.589 | -8.635 | -8.635 | 6.872 | 6.872 | 2.798 | 2.798 | 5.334 | 5.334 | 118.762 | 118.762 | -1.744 | -1.744 | 38.404 | 38.404 | 2.697 | 2.697 | 31.67 | 31.67 | 0.31 | 0.31 | 4.831 | 4.831 | 4.831 | 1.902 | 1.902 | 1.902 | 1.902 | 0.902 | 0.902 | 0.902 | 0.902 | 1.013 | 1.013 | 1.013 | 1.013 | 2.35 | 2.35 | 2.35 | 2.35 | 0.029 | 0.029 | 0.029 | 0.029 | -0.034 | -0.034 | -0.034 | -0.034 | 0.21 | 0.21 | 0.21 | 0.21 | -0.549 | -0.549 | -0.549 | -0.549 |
Nettowinstmarge
| 0.558 | 0.558 | -0.131 | -0.131 | 0.034 | 0.034 | 0.154 | 0.154 | 0.19 | 0.19 | 0.748 | 0.748 | -0.202 | -0.202 | -0.139 | -0.139 | -0.116 | -0.116 | -0.091 | -0.091 | -0.963 | -0.963 | -0.355 | -0.355 | -0.211 | -0.211 | -0.426 | -0.426 | -0.539 | -0.539 | 0.374 | 0.374 | 0.177 | 0.177 | 0.263 | 0.263 | 11.874 | 11.874 | -0.09 | -0.09 | 1.869 | 1.869 | 0.175 | 0.175 | 2.383 | 2.383 | 0.033 | 0.033 | 0.325 | 0.325 | 0.325 | 0.227 | 0.227 | 0.227 | 0.227 | 0.113 | 0.113 | 0.113 | 0.113 | 0.152 | 0.152 | 0.152 | 0.152 | 0.275 | 0.275 | 0.275 | 0.275 | 0.005 | 0.005 | 0.005 | 0.005 | -0.009 | -0.009 | -0.009 | -0.009 | 0.054 | 0.054 | 0.054 | 0.054 | -0.199 | -0.199 | -0.199 | -0.199 |
WPA (Winst Per Aandeel)
| 2.35 | 2.35 | -0.2 | -0.2 | 0.046 | 0.046 | 0.29 | 0.29 | 0.24 | 0.24 | 0.71 | 0.71 | -0.2 | -0.2 | -0.17 | -0.17 | -0.1 | -0.1 | -0.13 | -0.13 | -0.7 | -0.7 | -0.34 | -0.34 | -0.26 | -0.26 | -0.5 | -0.5 | -0.59 | -0.59 | 0.49 | 0.49 | 0.19 | 0.19 | 0.28 | 0.28 | 8.25 | 8.25 | -0.12 | -0.12 | 2.63 | 2.63 | 0.19 | 0.19 | 2.14 | 2.14 | 0.022 | 0.022 | 0.35 | 0.35 | 0.35 | 0.13 | 0.13 | 0.13 | 0.13 | 0.062 | 0.062 | 0.062 | 0.062 | 0.074 | 0.074 | 0.074 | 0.074 | 0.17 | 0.17 | 0.17 | 0.17 | 0.002 | 0.002 | 0.002 | 0.002 | -0.004 | -0.004 | -0.004 | -0.004 | 0.082 | 0.082 | 0.082 | 0.082 | -0.24 | -0.24 | -0.24 | -0.24 |
Verwaterde WPA
| 2.35 | 2.35 | -0.2 | -0.2 | 0.046 | 0.046 | 0.29 | 0.29 | 0.24 | 0.24 | 0.71 | 0.71 | -0.2 | -0.2 | -0.17 | -0.17 | -0.1 | -0.1 | -0.13 | -0.13 | -0.7 | -0.7 | -0.34 | -0.34 | -0.26 | -0.26 | -0.5 | -0.5 | -0.59 | -0.59 | 0.49 | 0.49 | 0.19 | 0.19 | 0.37 | 0.37 | 8.24 | 8.24 | -0.12 | -0.12 | 2.63 | 2.63 | 0.19 | 0.19 | 2.14 | 2.14 | 0.022 | 0.022 | 0.35 | 0.35 | 0.35 | 0.13 | 0.13 | 0.13 | 0.13 | 0.061 | 0.061 | 0.061 | 0.061 | 0.068 | 0.068 | 0.068 | 0.068 | 0.17 | 0.17 | 0.17 | 0.17 | 0.002 | 0.002 | 0.002 | 0.002 | -0.004 | -0.004 | -0.004 | -0.004 | 0.082 | 0.082 | 0.082 | 0.082 | -0.24 | -0.24 | -0.24 | -0.24 |
EBITDA
| 47.123 | 47.123 | 2.833 | 2.833 | 7.017 | 7.017 | 13.129 | 13.129 | 7.456 | 7.456 | 7.188 | 7.188 | 1.718 | 1.718 | 2.893 | 2.893 | 0.136 | 0.136 | 3.027 | 3.027 | -7.297 | -7.297 | -3.542 | -3.542 | -2.574 | -2.574 | -1.632 | -1.632 | -1.424 | -1.424 | 7.326 | 7.326 | 6.893 | 6.893 | 9.754 | 10.206 | -9.674 | -9.674 | 4.595 | 5.065 | 9.505 | 9.505 | 3.433 | 3.433 | 4.675 | 4.675 | 1.364 | 1.364 | 7.502 | 7.502 | 7.502 | 3.04 | 3.04 | 3.04 | 3.04 | 1.856 | 1.856 | 1.856 | 1.856 | 1.857 | 1.857 | 1.857 | 1.857 | 3.539 | 3.539 | 3.539 | 3.539 | 0.403 | 0.403 | 0.403 | 0.403 | 0.788 | 0.788 | 0.788 | 0.788 | 0.746 | 0.746 | 0.746 | 0.746 | 0.051 | 0.051 | 0.051 | 0.051 |
EBITDA ratio
| 0.692 | 0.692 | 0.115 | 0.115 | 0.321 | 0.321 | 0.433 | 0.433 | 0.359 | 0.359 | 0.392 | 0.392 | 0.121 | 0.121 | 0.165 | 0.165 | 0.01 | 0.01 | 0.148 | 0.148 | -0.679 | -0.679 | -0.246 | -0.246 | -0.14 | -0.14 | -0.092 | -0.092 | -0.089 | -0.089 | 0.399 | 0.399 | 0.435 | 0.435 | 0.48 | 0.502 | -0.967 | -0.967 | 0.238 | 0.263 | 0.463 | 0.463 | 0.223 | 0.223 | 0.352 | 0.352 | 0.145 | 0.145 | 0.504 | 0.504 | 0.504 | 0.363 | 0.363 | 0.363 | 0.363 | 0.232 | 0.232 | 0.232 | 0.232 | 0.278 | 0.278 | 0.278 | 0.278 | 0.414 | 0.414 | 0.414 | 0.414 | 0.074 | 0.074 | 0.074 | 0.074 | 0.208 | 0.208 | 0.208 | 0.208 | 0.192 | 0.192 | 0.192 | 0.192 | 0.018 | 0.018 | 0.018 | 0.018 |