Crescent Point Energy Corp.
NYSE:CPG
8.59 (USD) • At close May 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
| 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 | 2003 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 1,022.3 | 861.4 | 908.7 | 841.8 | 808.9 | 912.8 | 970.5 | 1,131.3 | 978.4 | 793.3 | 737.9 | 750.7 | 547.5 | 390.2 | 381.3 | 229.8 | 486.7 | 624.7 | 659.3 | 812.6 | 780.5 | 671.5 | 911 | 931.9 | 806.1 | 793.5 | 652.1 | 692.5 | 692.8 | 637.8 | 553.6 | 557.7 | 435.5 | 576.746 | 614.819 | 657.435 | 515.3 | 768.247 | 897.927 | 945.509 | 848.223 | 745.161 | 789.977 | 704.345 | 642.725 | 259.146 | 658.204 | 599.962 | 435.026 | 566.946 | 502.19 | 664.848 | 304.267 | 356.67 | 351.314 | 330.224 | 367.049 | 255.89 | 365.426 | 123.042 | 147.08 | 211.264 | 365.748 | 360.685 | 275.979 | 214.748 | 164.368 | 144.179 | 128.88 | 100.96 | 119.365 | 113.79 | 93.376 | 75.935 | 72.336 | 54.489 | 48.316 | 47.895 | 41.077 | 34.847 | 31.48 | 22.675 | 18.754 |
| Kosten van de omzet
| 711.6 | 268.8 | 258.5 | 325.8 | 287.7 | 311.3 | 307.7 | 293.2 | 282.2 | 257.2 | 261.5 | 238.9 | 178.8 | 3,725.3 | 174.6 | 189.6 | 3,852.1 | 1,522.2 | 594 | 369.7 | 376.5 | 4,119.4 | 451.7 | 441.7 | 427.6 | 309.5 | 732.5 | 426.3 | 406.9 | 1,007.6 | 429.6 | 442.4 | 470.5 | 1,312.787 | 1,074.585 | 444.85 | 444.478 | 1,031.91 | 468.339 | 440.411 | 399.518 | 486.89 | 401.12 | 389.318 | 376.888 | 831.542 | 244.959 | 218.331 | 101.859 | 206.118 | 177.426 | 163.071 | 181.268 | 152.687 | 140.197 | 121.267 | 126.059 | 112.144 | 92.623 | 77.297 | 61.023 | 259.622 | 39.049 | 102.431 | 82.037 | 73.113 | 57.141 | 54.334 | 46.97 | 42.925 | 46.72 | 42.731 | 37.236 | 28.223 | 25 | 19.95 | 17.377 | 7.827 | 6.058 | 4.621 | 4.435 | 4.033 | 2.867 |
| Brutowinst
| 310.7 | 592.6 | 650.2 | 516 | 521.2 | 601.5 | 662.8 | 838.1 | 696.2 | 536.1 | 476.4 | 511.8 | 368.7 | -3,335.1 | 206.7 | 40.2 | -3,365.4 | -897.5 | 65.3 | 442.9 | 404 | -3,447.9 | 459.3 | 490.2 | 378.5 | 484 | -80.4 | 266.2 | 285.9 | -369.8 | 124 | 115.3 | -35 | -736.041 | -459.766 | 212.585 | 70.822 | -263.663 | 429.588 | 505.098 | 448.705 | 258.271 | 388.857 | 315.027 | 265.837 | -572.396 | 413.245 | 381.631 | 333.167 | 360.828 | 324.764 | 501.777 | 122.999 | 203.983 | 211.117 | 208.957 | 240.99 | 143.746 | 272.803 | 45.745 | 86.057 | -48.358 | 326.699 | 258.254 | 193.942 | 141.635 | 107.227 | 89.845 | 81.91 | 58.035 | 72.645 | 71.059 | 56.14 | 47.712 | 47.336 | 34.539 | 30.939 | 40.068 | 35.019 | 30.226 | 27.045 | 18.642 | 15.887 |
| Brutowinstmarge
| 0.304 | 0.688 | 0.716 | 0.613 | 0.644 | 0.659 | 0.683 | 0.741 | 0.712 | 0.676 | 0.646 | 0.682 | 0.673 | -8.547 | 0.542 | 0.175 | -6.915 | -1.437 | 0.099 | 0.545 | 0.518 | -5.135 | 0.504 | 0.526 | 0.47 | 0.61 | -0.123 | 0.384 | 0.413 | -0.58 | 0.224 | 0.207 | -0.08 | -1.276 | -0.748 | 0.323 | 0.137 | -0.343 | 0.478 | 0.534 | 0.529 | 0.347 | 0.492 | 0.447 | 0.414 | -2.209 | 0.628 | 0.636 | 0.766 | 0.636 | 0.647 | 0.755 | 0.404 | 0.572 | 0.601 | 0.633 | 0.657 | 0.562 | 0.747 | 0.372 | 0.585 | -0.229 | 0.893 | 0.716 | 0.703 | 0.66 | 0.652 | 0.623 | 0.636 | 0.575 | 0.609 | 0.624 | 0.601 | 0.628 | 0.654 | 0.634 | 0.64 | 0.837 | 0.853 | 0.867 | 0.859 | 0.822 | 0.847 |
| 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 |
| Algemene en administratieve kosten
| 40.8 | 41.2 | 39.3 | 43.7 | 42.2 | 30.7 | 26.5 | 33.5 | 30.2 | 30.7 | 31 | 39.4 | 19.6 | 17.5 | 23.9 | 22.2 | 16.4 | 25.6 | 41.4 | 25.9 | 23.9 | 24.2 | 31.3 | 61.7 | 50.7 | 53.2 | 32.1 | 42.8 | 31.9 | 34.1 | 38.8 | 41.6 | 44.1 | 41.469 | 40.137 | 46.449 | 42.245 | 32.273 | 28.114 | 63.347 | 37.574 | 33.8 | 39.397 | 27.338 | 34.683 | 17.255 | 42.809 | 25.058 | 29.403 | 32.538 | 21.862 | 27.188 | 26.28 | 32.669 | 22.709 | 22.535 | 28.6 | 12.339 | 14.88 | 28.044 | 26.105 | 0 | 13.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| -1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 39.5 | 41.2 | 39.3 | 43.7 | 42.2 | 30.7 | 26.5 | 33.5 | 30.2 | 30.7 | 31 | 39.4 | 19.6 | 17.5 | 23.9 | 22.2 | 16.4 | 25.6 | 41.4 | 25.9 | 23.9 | 24.2 | 31.3 | 61.7 | 50.7 | 53.2 | 32.1 | 42.8 | 31.9 | 34.1 | 38.8 | 41.6 | 44.1 | 41.469 | 40.137 | 46.449 | 42.245 | 32.273 | 28.114 | 63.347 | 37.574 | 33.8 | 39.397 | 27.338 | 34.683 | 17.255 | 42.809 | 25.058 | 29.403 | 32.538 | 21.862 | 27.188 | 26.28 | 32.669 | 22.709 | 22.535 | 28.6 | 12.339 | 14.88 | 28.044 | 26.105 | 34.226 | 13.666 | 15.75 | 8.423 | 8.259 | 7.529 | 8.274 | 7.671 | 7.098 | 8.747 | 4.664 | 4.179 | 4.089 | 2.989 | 2.277 | 1.788 | 4.655 | 2.904 | 1.345 | 1.263 | 1.195 | 0.598 |
| Overige kosten
| 1.5 | -3.8 | 1.1 | 9.2 | 198.2 | 179.6 | 187.5 | 178.1 | 172.6 | 1.2 | -1.8 | 1.5 | 1.3 | -301.9 | 140.9 | 3.4 | 303.5 | 210.7 | -188.5 | -10.7 | 29.8 | 219 | 225.1 | 225.6 | 215.6 | -2.8 | 9.5 | 212.7 | -3.2 | 187.1 | 0.4 | 2.8 | 2.1 | 2.098 | 0.227 | -0.025 | 23.697 | 184.466 | 169.563 | 162.582 | 152.289 | 1.382 | 127.021 | -0.793 | 0.024 | -490.534 | 330.986 | 315.882 | 290.275 | 265.863 | 252.098 | 216.318 | 229.573 | 202.054 | 197.873 | 76.821 | 152.964 | 136.357 | 109.51 | 94.918 | 89.548 | 85.827 | 292.728 | -521.876 | -133.326 | 72.891 | 66.1 | 61.549 | 57.777 | 38.073 | 40.741 | 37.401 | 33.61 | 26.027 | 18.325 | 14.848 | 12.627 | 13.343 | 10.826 | 9.434 | 9.408 | -4.944 | -3.766 |
| Bedrijfskosten
| 39.5 | 323.8 | 299.3 | 246.9 | 240.4 | 210.3 | 214 | 211.6 | 202.8 | 181.2 | 189.3 | 207.8 | 160.9 | 153.2 | 164.8 | 157.8 | 181.6 | 182.3 | 226.6 | 232.5 | 235.4 | 243.2 | 256.4 | 287.3 | 266.3 | 267.8 | 249.9 | 255.5 | 224.9 | 221.2 | 225 | 213.6 | 216.9 | 225.864 | 249.567 | 214.166 | 212.403 | 216.739 | 197.677 | 225.929 | 189.863 | 162.691 | 166.418 | 159.673 | 165.658 | -473.279 | 373.795 | 340.94 | 319.678 | 298.401 | 273.96 | 243.506 | 255.853 | 234.723 | 220.582 | 192.233 | 181.564 | 148.696 | 124.39 | 122.962 | 115.653 | 120.053 | 99.977 | 98.241 | 89.308 | 81.15 | 73.629 | 69.823 | 65.448 | 45.171 | 49.488 | 42.065 | 37.789 | 30.116 | 21.314 | 17.125 | 14.415 | 17.998 | 13.73 | 10.779 | 10.671 | 8.827 | 4.941 |
| Bedrijfsresultaat
| 271.2 | 285.3 | 345.1 | 271.7 | 288 | 392.3 | 450.2 | 633.7 | 499.3 | 334.5 | 287.1 | 304 | 207.8 | -3,488.3 | 41.9 | -117.6 | -3,547 | -1,079.8 | -161.3 | 210.4 | 168.6 | -3,691.1 | 202.9 | 202.9 | 112.2 | 216.2 | -325.5 | 10.7 | 61 | -591 | -101 | -98.3 | -251.9 | -961.905 | -709.333 | -1.581 | -141.581 | -480.402 | 231.911 | 279.169 | 258.842 | 41.877 | 222.439 | 155.354 | 100.179 | -99.117 | 39.45 | 40.691 | 13.489 | 62.427 | 50.804 | 258.271 | -132.854 | -30.74 | -9.465 | 16.724 | 59.426 | -4.95 | 148.413 | -77.217 | -29.596 | -168.411 | 226.722 | 160.013 | 104.634 | 60.485 | 33.598 | 20.022 | 16.462 | 12.864 | 23.157 | 28.994 | 18.351 | 17.596 | 26.022 | 17.414 | 16.524 | 22.07 | 21.289 | 19.447 | 16.374 | 14.508 | 5.992 |
| Bedrijfsresultaat ratio
| 0.265 | 0.331 | 0.38 | 0.323 | 0.356 | 0.43 | 0.464 | 0.56 | 0.51 | 0.422 | 0.389 | 0.405 | 0.38 | -8.94 | 0.11 | -0.512 | -7.288 | -1.729 | -0.245 | 0.259 | 0.216 | -5.497 | 0.223 | 0.218 | 0.139 | 0.272 | -0.499 | 0.015 | 0.088 | -0.927 | -0.182 | -0.176 | -0.578 | -1.668 | -1.154 | -0.002 | -0.275 | -0.625 | 0.258 | 0.295 | 0.305 | 0.056 | 0.282 | 0.221 | 0.156 | -0.382 | 0.06 | 0.068 | 0.031 | 0.11 | 0.101 | 0.388 | -0.437 | -0.086 | -0.027 | 0.051 | 0.162 | -0.019 | 0.406 | -0.628 | -0.201 | -0.797 | 0.62 | 0.444 | 0.379 | 0.282 | 0.204 | 0.139 | 0.128 | 0.127 | 0.194 | 0.255 | 0.197 | 0.232 | 0.36 | 0.32 | 0.342 | 0.461 | 0.518 | 0.558 | 0.52 | 0.64 | 0.32 |
| Totaal overige inkomsten en kosten netto
| -786.3 | 83.1 | -86.7 | 5.3 | -35.3 | -880.8 | 113.6 | -166.4 | -30.2 | -16.8 | -155.4 | 2,357.9 | -174.8 | 3,474.8 | -40.4 | -37 | 298.1 | -31.6 | -217.8 | -28.7 | -13.3 | -74.9 | -161.6 | -432.8 | -244.9 | -25.2 | -9.1 | 83 | 85 | -62.6 | -66.6 | -11 | -14.5 | 147.717 | -24.481 | 218.45 | -7.9 | 801.02 | 111.487 | -137.328 | -251.765 | -32.623 | -110.615 | -39.212 | -27.122 | -35.514 | -158.625 | 341.161 | -15.863 | -190.626 | 240.241 | -15.183 | -14.601 | -14.181 | -25.38 | 58.841 | -13.738 | -26.457 | -10.973 | -6.628 | -7.11 | 606.905 | 291.591 | -7.957 | -7.313 | -127.994 | -2.2 | 18.551 | -14.524 | 5.101 | 20.778 | -17.233 | -30.689 | 3.465 | -16.172 | -12.23 | -39.977 | -1.031 | -24.719 | -18.162 | -16.882 | -10.522 | -4.175 |
| Inkomen voor belasting
| -515.1 | 391.1 | 179.6 | 281.1 | 288.2 | -711.8 | 619.8 | 453.2 | 1,510.1 | 316.7 | 151.8 | 2,666.6 | 28.7 | -13.5 | 1.5 | -206.2 | -2,929.3 | -1,179.9 | -281.5 | 274.1 | -5 | -3,234.1 | 41.3 | -229.9 | -132.7 | 91.5 | -354.8 | 93.7 | 146 | -753.9 | -122.6 | -301.7 | -135.6 | -814.188 | -306.281 | -254.55 | -69.281 | 320.618 | 343.398 | 141.841 | 7.077 | -2.964 | 111.824 | 121.731 | -12.109 | -134.631 | -36.176 | 381.852 | -2.374 | -128.199 | 291.045 | 243.088 | -147.455 | -44.921 | -25.07 | 79.587 | 45.688 | -31.407 | 137.44 | -83.845 | -36.706 | 438.494 | 518.313 | -364.839 | -30.527 | -67.509 | 31.398 | 38.573 | 1.938 | 17.965 | 43.935 | 11.761 | -12.338 | 21.061 | 9.85 | 5.184 | -22.963 | 21.039 | -3.171 | 1.285 | -0.508 | 3.986 | 1.817 |
| Inkomen voor belasting ratio
| -0.504 | 0.454 | 0.198 | 0.334 | 0.356 | -0.78 | 0.639 | 0.401 | 1.543 | 0.399 | 0.206 | 3.552 | 0.052 | -0.035 | 0.004 | -0.897 | -6.019 | -1.889 | -0.427 | 0.337 | -0.006 | -4.816 | 0.045 | -0.247 | -0.165 | 0.115 | -0.544 | 0.135 | 0.211 | -1.182 | -0.221 | -0.541 | -0.311 | -1.412 | -0.498 | -0.387 | -0.134 | 0.417 | 0.382 | 0.15 | 0.008 | -0.004 | 0.142 | 0.173 | -0.019 | -0.52 | -0.055 | 0.636 | -0.005 | -0.226 | 0.58 | 0.366 | -0.485 | -0.126 | -0.071 | 0.241 | 0.124 | -0.123 | 0.376 | -0.681 | -0.25 | 2.076 | 1.417 | -1.012 | -0.111 | -0.314 | 0.191 | 0.268 | 0.015 | 0.178 | 0.368 | 0.103 | -0.132 | 0.277 | 0.136 | 0.095 | -0.475 | 0.439 | -0.077 | 0.037 | -0.016 | 0.176 | 0.097 |
| Belastingkosten
| -116.2 | 88.5 | 46 | 68.8 | 71.5 | -213.7 | 153.4 | 121.7 | 326.5 | 195.1 | 74.3 | 523.3 | 7 | 37.7 | 1 | -61.1 | -605.2 | -247.8 | 20.2 | 75.5 | -6.9 | -843.6 | 10.8 | -63.7 | -42 | 147.9 | -84.2 | 10.1 | 26.6 | -243.3 | -14.1 | -75.6 | -48.1 | -431.865 | -104.916 | -14.102 | -23.217 | 199.259 | 85.339 | 43.255 | -23.813 | 10.759 | 23.945 | 49.399 | -10.497 | -39.39 | -38.528 | 94.422 | 1.514 | -42.002 | 86.421 | 58.164 | -45.238 | 1.327 | -15.419 | 10.481 | 11.465 | -17.292 | 87.713 | -20.008 | -33.856 | 73.85 | 14.677 | -17.384 | 6.165 | 17.965 | 9.679 | 152.346 | -158.817 | -0.22 | 4.292 | -7.12 | -13.512 | -15.401 | -0.625 | -1.266 | -10.336 | -3.37 | -6.229 | -1.469 | -0.946 | 4.649 | 0.477 |
| Nettowinst
| -411.7 | 951.2 | -809.9 | 212.3 | 216.7 | -498.1 | 466.4 | 331.5 | 1,183.6 | 121.6 | 77.5 | 2,143.3 | 21.7 | -51.2 | 0.5 | -145.1 | -2,324.1 | -932.1 | -301.7 | 198.6 | 1.9 | -2,390.5 | 30.5 | -166.2 | -90.7 | -56.4 | -270.6 | 83.6 | 119.4 | -510.6 | -108.5 | -226.1 | -87.5 | -382.323 | -201.365 | -240.448 | -46.064 | 121.359 | 258.059 | 98.586 | 30.89 | -13.723 | 87.879 | 72.332 | -1.612 | -95.241 | 2.352 | 287.43 | -3.888 | -86.197 | 204.624 | 184.924 | -102.217 | -54.351 | -16.636 | 71.626 | 27.609 | -4.024 | 45.357 | -67.262 | -5.146 | 361.411 | 497.815 | -353.66 | -41.464 | -90.348 | 18.41 | -117.773 | 157.544 | 6.918 | 39.588 | 19.26 | 3.181 | 33.453 | 10.506 | 6.534 | -12.627 | 24.409 | 2.847 | 2.52 | 0.438 | -0.663 | 1.376 |
| Nettowinstmarge
| -0.403 | 1.104 | -0.891 | 0.252 | 0.268 | -0.546 | 0.481 | 0.293 | 1.21 | 0.153 | 0.105 | 2.855 | 0.04 | -0.131 | 0.001 | -0.631 | -4.775 | -1.492 | -0.458 | 0.244 | 0.002 | -3.56 | 0.033 | -0.178 | -0.113 | -0.071 | -0.415 | 0.121 | 0.172 | -0.801 | -0.196 | -0.405 | -0.201 | -0.663 | -0.328 | -0.366 | -0.089 | 0.158 | 0.287 | 0.104 | 0.036 | -0.018 | 0.111 | 0.103 | -0.003 | -0.368 | 0.004 | 0.479 | -0.009 | -0.152 | 0.407 | 0.278 | -0.336 | -0.152 | -0.047 | 0.217 | 0.075 | -0.016 | 0.124 | -0.547 | -0.035 | 1.711 | 1.361 | -0.981 | -0.15 | -0.421 | 0.112 | -0.817 | 1.222 | 0.069 | 0.332 | 0.169 | 0.034 | 0.441 | 0.145 | 0.12 | -0.261 | 0.51 | 0.069 | 0.072 | 0.014 | -0.029 | 0.073 |
| WPA (Winst Per Aandeel)
| -0.66 | 1.75 | -1.52 | 0.39 | 0.39 | -0.9 | 0.83 | 0.58 | 2.05 | 0.21 | 0.13 | 3.68 | 0.04 | -0.097 | 0.001 | -0.27 | -4.4 | -1.76 | -0.55 | 0.36 | 0.004 | -4.35 | 0.06 | -0.3 | -0.17 | -0.1 | -0.5 | 0.15 | 0.22 | -0.94 | -0.21 | -0.45 | -0.17 | -0.76 | -0.4 | -0.53 | -0.1 | 0.27 | 0.61 | 0.24 | 0.08 | -0.035 | 0.23 | 0.19 | -0.004 | -0.26 | 0.01 | 0.89 | -0.013 | -0.31 | 0.74 | 0.68 | -0.38 | -0.22 | -0.067 | 0.33 | 0.13 | -0.025 | 0.28 | -0.45 | -0.038 | 2.89 | 3.98 | -2.83 | -0.34 | -0.88 | 0.18 | -1.17 | 1.83 | 0.11 | 0.61 | 0.32 | 0.06 | 0.93 | 0.29 | 0.2 | -0.43 | 0.87 | 0.11 | 0.1 | 0.02 | -0.04 | 0.09 |
| Verwaterde WPA
| -0.66 | 1.7 | -1.52 | 0.39 | 0.39 | -0.9 | 0.82 | 0.58 | 2.03 | 0.21 | 0.13 | 3.65 | 0.04 | -0.097 | 0.001 | -0.27 | -4.4 | -1.76 | -0.55 | 0.36 | 0.004 | -4.34 | 0.06 | -0.3 | -0.17 | -0.1 | -0.5 | 0.15 | 0.22 | -0.94 | -0.21 | -0.45 | -0.17 | -0.76 | -0.4 | -0.53 | -0.1 | 0.27 | 0.6 | 0.24 | 0.08 | -0.035 | 0.22 | 0.19 | -0.004 | -0.25 | 0.01 | 0.89 | -0.013 | -0.31 | 0.74 | 0.68 | -0.38 | -0.22 | -0.066 | 0.33 | 0.13 | -0.025 | 0.28 | -0.44 | -0.037 | 2.89 | 3.92 | -2.8 | -0.34 | -0.88 | 0.18 | -1.16 | 1.8 | 0.11 | 0.58 | 0.31 | 0.02 | 0.93 | 0.28 | 0.19 | -0.4 | 0.87 | 0.1 | 0.09 | 0.02 | -0.04 | 0.09 |
| EBITDA
| 620.2 | 533.2 | 666 | 536.2 | 519.7 | 637.6 | 697.4 | 876.1 | 716.1 | 575.8 | 503 | 503.6 | 359.7 | -3,646.5 | 191.8 | 48 | 571.2 | 623.9 | 205 | 529.1 | 534.5 | 390.5 | 621.1 | 605 | 495 | 488.8 | 380 | 402 | 431.7 | 384.9 | 300 | 313.6 | 184.7 | 317.848 | 326.869 | 411.16 | 294.02 | 519.491 | 670.634 | 688.811 | 633.14 | 558.625 | 599.23 | 519.576 | 455.633 | 474.652 | 364.33 | 337.834 | 308.264 | 124.781 | 302.902 | 473.79 | 100.317 | 177.055 | 193.294 | 249.993 | 210.975 | 112.924 | 255.893 | 16.344 | 58.569 | -85.817 | 307.212 | 236.299 | 180.747 | 128.502 | 96.389 | 77.571 | 71.028 | 48.312 | 60.664 | 63.662 | 49.239 | 41.132 | 43.287 | 31.546 | 28.381 | 34.264 | 31.674 | 28.178 | 25.221 | 12.563 | 20.274 |
| EBITDA ratio
| 0.607 | 0.619 | 0.733 | 0.637 | 0.642 | 0.699 | 0.719 | 0.774 | 0.732 | 0.726 | 0.682 | 0.671 | 0.657 | -9.345 | 0.503 | 0.209 | 1.174 | 0.999 | 0.311 | 0.651 | 0.685 | 0.582 | 0.682 | 0.649 | 0.614 | 0.616 | 0.583 | 0.581 | 0.623 | 0.603 | 0.542 | 0.562 | 0.424 | 0.551 | 0.532 | 0.625 | 0.571 | 0.676 | 0.747 | 0.729 | 0.746 | 0.75 | 0.759 | 0.738 | 0.709 | 1.832 | 0.554 | 0.563 | 0.709 | 0.22 | 0.603 | 0.713 | 0.33 | 0.496 | 0.55 | 0.757 | 0.575 | 0.441 | 0.7 | 0.133 | 0.398 | -0.406 | 0.84 | 0.655 | 0.655 | 0.598 | 0.586 | 0.538 | 0.551 | 0.479 | 0.508 | 0.559 | 0.527 | 0.542 | 0.598 | 0.579 | 0.587 | 0.715 | 0.771 | 0.809 | 0.801 | 0.554 | 1.081 |