Donaco International Limited
ASX:DNA.AX
0.029 (AUD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 10.04 | 10.04 | 19.451 | 9.726 | 14.417 | 7.209 | 9.91 | 4.955 | 1.308 | 0.654 | 1.129 | 0.565 | 3.976 | 1.998 | 6.324 | 3.162 | 12.53 | 6.286 | 40.89 | 20.457 | 46.508 | 23.279 | 19.853 | 19.853 | 24.378 | 24.378 | 21.925 | 21.925 | 38.702 | 38.702 | 29.52 | 29.52 | 37.257 | 37.257 | 34.436 | 34.436 | 4.437 | 4.437 | 5.118 | 5.118 | 5.041 | 5.041 | 3.677 | 6.314 | 3.918 | 3.918 | 4.666 | 1.608 | 0.337 | 0.337 | 0.337 | 0.392 | 0.392 | 0.392 | 0.392 | 0.414 | 0.414 | 0.414 | 0.414 | 0.355 | 0.355 | 0.355 | 0.355 | 0.27 | 0.27 | 0.27 | 0.27 | 0.322 | 0.322 | 0.322 | 0.322 | 0.267 | 0.267 | 0.267 | 0.267 | 0.143 | 0.143 | 0.143 | 0.143 | 0.016 | 0.016 | 0.016 | 0.016 |
Kosten van de omzet
| 3.392 | 3.392 | 8.636 | 3.34 | 8.146 | 2.909 | 7.848 | 2.403 | 5.834 | 1.22 | 6.084 | 1.153 | 6.733 | 1.594 | 7.526 | 2.008 | 14.901 | 5.888 | 21.767 | 10.109 | 21.438 | 9.49 | 8.949 | 8.949 | 9.6 | 9.6 | 8.209 | 8.209 | 9.532 | 9.532 | 9.384 | 9.384 | 10.64 | 10.64 | 10.049 | 10.049 | 3.495 | 3.495 | 3.294 | 3.294 | 0.318 | 0.318 | 0.07 | 3.218 | 0.255 | 0.255 | 0.584 | 1.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0.063 | 0.063 | 0.063 |
Brutowinst
| 6.648 | 6.648 | 10.815 | 6.386 | 6.271 | 4.3 | 2.062 | 2.552 | -4.526 | -0.566 | -4.956 | -0.588 | -2.758 | 0.404 | -1.202 | 1.154 | -2.371 | 0.397 | 19.123 | 10.348 | 25.07 | 13.789 | 10.904 | 10.904 | 14.777 | 14.777 | 13.716 | 13.716 | 29.17 | 29.17 | 20.136 | 20.136 | 26.617 | 26.617 | 24.387 | 24.387 | 0.942 | 0.942 | 1.824 | 1.824 | 4.724 | 4.724 | 3.606 | 3.096 | 3.663 | 3.663 | 4.082 | 0.555 | 0.337 | 0.337 | 0.337 | 0.392 | 0.392 | 0.392 | 0.392 | 0.414 | 0.414 | 0.414 | 0.414 | 0.355 | 0.355 | 0.355 | 0.355 | 0.266 | 0.266 | 0.266 | 0.266 | 0.322 | 0.322 | 0.322 | 0.322 | 0.267 | 0.267 | 0.267 | 0.267 | 0.143 | 0.143 | 0.143 | 0.143 | -0.047 | -0.047 | -0.047 | -0.047 |
Brutowinstmarge
| 0.662 | 0.662 | 0.556 | 0.657 | 0.435 | 0.597 | 0.208 | 0.515 | -3.462 | -0.866 | -4.391 | -1.041 | -0.694 | 0.202 | -0.19 | 0.365 | -0.189 | 0.063 | 0.468 | 0.506 | 0.539 | 0.592 | 0.549 | 0.549 | 0.606 | 0.606 | 0.626 | 0.626 | 0.754 | 0.754 | 0.682 | 0.682 | 0.714 | 0.714 | 0.708 | 0.708 | 0.212 | 0.212 | 0.356 | 0.356 | 0.937 | 0.937 | 0.981 | 0.49 | 0.935 | 0.935 | 0.875 | 0.345 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.985 | 0.985 | 0.985 | 0.985 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -2.968 | -2.968 | -2.968 | -2.968 |
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 | 0.086 | 0.086 | 0.086 | 0.086 |
Algemene en administratieve kosten
| 0.669 | 0.669 | 0.827 | 0.827 | 0.855 | 0.855 | 0.652 | 0.652 | 0.495 | 0.495 | 0.555 | 0.555 | 0.423 | 0.423 | 0.899 | 0.899 | 1.15 | 1.15 | 1.454 | 1.454 | 1.569 | 1.569 | 0.833 | 0.833 | 0.958 | 0.958 | 0.668 | 0.668 | 0.385 | 0.385 | 0.816 | 0.816 | 0.562 | 0.562 | 6.416 | 6.416 | 0.514 | 0.514 | 0.404 | 0.404 | 1.515 | 1.515 | 1.515 | 0.839 | 0.839 | 0.839 | 0.368 | 0.548 | 0.548 | 0.548 | 0.548 | 0.499 | 0.499 | 0.499 | 0.499 | 0.525 | 0.525 | 0.525 | 0.525 | 0.568 | 0.568 | 0.568 | 0.568 | 0.709 | 0.709 | 0.709 | 0.709 | 0.629 | 0.629 | 0.629 | 0.629 | 0.645 | 0.645 | 0.645 | 0.645 | 0.329 | 0.329 | 0.329 | 0.329 | 0.016 | 0.016 | 0.016 | 0.016 |
Verkoop- en marketingkosten
| 0.162 | 0.162 | 0.163 | 0.163 | 0.235 | 0.235 | 0.253 | 0.253 | 0.012 | 0.012 | 0.003 | 0.003 | 0.105 | 0.105 | 0.24 | 0.24 | 0.606 | 0.606 | 1.389 | 1.389 | 1.332 | 1.332 | 1.401 | 1.401 | 1.83 | 1.83 | 1.548 | 1.548 | 1.192 | 1.192 | 1.117 | 1.117 | 1.135 | 1.135 | 1.214 | 1.214 | 0.065 | 0.065 | 0.07 | 0.07 | 0.128 | 0.128 | 0.128 | 0.063 | 0.063 | 0.063 | 0.072 | 0.056 | 0.056 | 0.056 | 0.056 | 0.017 | 0.017 | 0.017 | 0.017 | 0.055 | 0.055 | 0.055 | 0.055 | 0.031 | 0.031 | 0.031 | 0.031 | 0.019 | 0.019 | 0.019 | 0.019 | 0.366 | 0.366 | 0.366 | 0.366 | 0.213 | 0.213 | 0.213 | 0.213 | 0.071 | 0.071 | 0.071 | 0.071 | 0.227 | 0.227 | 0.227 | 0.227 |
Verkoop-, algemene en administratieve kosten
| 0.832 | 0.832 | 3.376 | 0.99 | 3.403 | 1.091 | 2.547 | 0.905 | 1.603 | 0.512 | 2.45 | 0.923 | 2.287 | 0.705 | 3.447 | 1.167 | 6.619 | 1.851 | 12.266 | 2.843 | 24.544 | 9.795 | 2.234 | 2.234 | 2.789 | 2.789 | 2.216 | 2.216 | 1.578 | 1.578 | 1.933 | 1.933 | 1.698 | 1.698 | 7.63 | 7.63 | 0.58 | 0.58 | 0.473 | 0.473 | 1.642 | 1.642 | 1.642 | 0.902 | 0.902 | 0.902 | 0.44 | 0.604 | 0.604 | 0.604 | 0.604 | 0.517 | 0.517 | 0.517 | 0.517 | 0.58 | 0.58 | 0.58 | 0.58 | 0.599 | 0.599 | 0.599 | 0.599 | 0.729 | 0.729 | 0.729 | 0.729 | 0.995 | 0.995 | 0.995 | 0.995 | 0.858 | 0.858 | 0.858 | 0.858 | 0.401 | 0.401 | 0.401 | 0.401 | 0.243 | 0.243 | 0.243 | 0.243 |
Overige kosten
| -0.129 | 0 | 0 | 0 | 0.039 | 0 | -8.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.317 | -2.317 | -2.317 | -2.317 | 0 | -1.313 | -1.313 | -1.313 | 0 | -2.3 | -2.3 | -2.3 | 0 | 4.002 | 4.002 | 4.002 | 0 | 6.666 | 6.666 | 6.666 | -1.302 | -1.302 | -1.302 | -1.302 | -0.76 | -0.76 | -0.76 | -0.76 | -0.367 | -0.367 | -0.367 | -0.367 | -0.503 | -0.503 | -0.503 | -0.503 | -0.335 | -0.335 | -0.335 | -0.335 | -0.461 | -0.461 | -0.461 | -0.461 | -0.473 | -0.473 | -0.473 | -0.473 | -0.157 | -0.157 | -0.157 | -0.157 | -0.466 | -0.466 | -0.466 | -0.466 | -0.317 | -0.317 | -0.317 | -0.317 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 0.832 | 0.832 | 3.376 | 2.567 | 3.364 | 3.217 | 11.544 | 20.495 | 1.603 | 2.834 | 2.45 | 3.482 | 2.287 | 7.951 | 3.447 | 22.812 | 6.619 | 28.057 | 12.266 | 8.885 | 24.544 | 91.845 | 26.68 | 26.68 | 6.209 | 6.209 | 77.451 | 77.451 | 16.095 | 16.095 | 5.569 | 5.569 | 13.419 | 13.419 | 12.715 | 12.715 | 2.373 | 2.373 | 2.153 | 2.153 | 0.883 | 0.883 | 1.556 | 0.196 | 0.534 | 0.534 | 0.006 | 0.002 | 0.101 | 0.101 | 0.101 | 0.181 | 0.181 | 0.181 | 0.181 | 0.119 | 0.119 | 0.119 | 0.119 | 0.126 | 0.126 | 0.126 | 0.126 | 0.572 | 0.572 | 0.572 | 0.572 | 0.529 | 0.529 | 0.529 | 0.529 | 0.541 | 0.541 | 0.541 | 0.541 | 0.402 | 0.402 | 0.402 | 0.402 | 0.329 | 0.329 | 0.329 | 0.329 |
Bedrijfsresultaat
| 5.816 | 5.816 | 7.439 | 3.72 | 2.907 | 1.382 | -9.482 | -0.242 | -6.129 | -3.072 | -7.406 | -3.703 | -5.044 | -2.497 | -4.649 | -2.317 | -8.99 | -4.474 | 6.857 | 3.44 | 0.526 | -2.003 | 3.33 | 3.33 | 9.006 | 9.006 | 7.248 | 7.248 | 23.019 | 23.019 | 14.149 | 14.149 | 21.527 | 21.527 | 11.546 | 11.546 | -1.17 | -1.17 | -0.376 | -0.376 | 2.131 | 2.131 | 2.461 | 3.022 | 2.178 | 2.178 | 3.239 | 0.495 | -0.372 | -0.372 | -0.372 | -0.313 | -0.313 | -0.313 | -0.313 | -0.369 | -0.369 | -0.369 | -0.369 | -0.675 | -0.675 | -0.675 | -0.675 | -1.077 | -1.077 | -1.077 | -1.077 | -1.415 | -1.415 | -1.415 | -1.415 | -1.219 | -1.219 | -1.219 | -1.219 | -0.688 | -0.688 | -0.688 | -0.688 | -0.436 | -0.436 | -0.436 | -0.436 |
Bedrijfsresultaat ratio
| 0.579 | 0.579 | 0.382 | 0.382 | 0.202 | 0.192 | -0.957 | -0.049 | -4.687 | -4.699 | -6.562 | -6.557 | -1.269 | -1.25 | -0.735 | -0.733 | -0.717 | -0.712 | 0.168 | 0.168 | 0.011 | -0.086 | 0.168 | 0.168 | 0.369 | 0.369 | 0.331 | 0.331 | 0.595 | 0.595 | 0.479 | 0.479 | 0.578 | 0.578 | 0.335 | 0.335 | -0.264 | -0.264 | -0.073 | -0.073 | 0.423 | 0.423 | 0.669 | 0.479 | 0.556 | 0.556 | 0.694 | 0.308 | -1.103 | -1.103 | -1.103 | -0.8 | -0.8 | -0.8 | -0.8 | -0.892 | -0.892 | -0.892 | -0.892 | -1.905 | -1.905 | -1.905 | -1.905 | -3.99 | -3.99 | -3.99 | -3.99 | -4.392 | -4.392 | -4.392 | -4.392 | -4.565 | -4.565 | -4.565 | -4.565 | -4.808 | -4.808 | -4.808 | -4.808 | -27.651 | -27.651 | -27.651 | -27.651 |
Totaal overige inkomsten en kosten netto
| 9.426 | 9.426 | -0.602 | -0.301 | -1.996 | -0.926 | -27.51 | -18.254 | -1.542 | -0.763 | -1.53 | -0.766 | -11.137 | -5.594 | 47.031 | 23.508 | -48.03 | -24.035 | -6.226 | -3.125 | -155.535 | -77.513 | -20.905 | -20.905 | -3.246 | -3.246 | -73.301 | -73.301 | -14.106 | -14.106 | -5.699 | -5.699 | 11.93 | 11.93 | -3.567 | -3.567 | -0.705 | -0.705 | -0.351 | -0.351 | 0.267 | 0.267 | -0.27 | 0.27 | 0.749 | 0.749 | 0.85 | 0.062 | 0.003 | 0.003 | 0.003 | 0.007 | 0.007 | 0.007 | 0.007 | -0.388 | -0.388 | -0.388 | -0.388 | -0.605 | -0.605 | -0.605 | -0.605 | 0.039 | 0.039 | 0.039 | 0.039 | -0.169 | -0.169 | -0.169 | -0.169 | -2.535 | -2.535 | -2.535 | -2.535 | 0.152 | 0.152 | 0.152 | 0.152 | -0.066 | -0.066 | -0.066 | -0.066 |
Inkomen voor belasting
| 15.241 | 15.241 | 6.837 | 3.418 | 0.911 | 0.455 | -36.992 | -18.496 | -7.671 | -3.835 | -8.936 | -4.468 | -16.182 | -8.091 | 42.382 | 21.191 | -57.02 | -28.51 | 0.632 | 0.316 | -155.009 | -79.516 | -17.576 | -17.576 | 5.76 | 5.76 | -66.053 | -66.053 | 8.913 | 8.913 | 8.45 | 8.45 | 33.456 | 33.456 | 7.979 | 7.979 | -1.875 | -1.875 | -0.726 | -0.726 | 2.398 | 2.398 | 2.191 | 3.292 | 2.928 | 2.928 | 4.089 | 0.557 | -0.369 | -0.369 | -0.369 | -0.306 | -0.306 | -0.306 | -0.306 | -0.757 | -0.757 | -0.757 | -0.757 | -1.28 | -1.28 | -1.28 | -1.28 | -1.038 | -1.038 | -1.038 | -1.038 | -1.584 | -1.584 | -1.584 | -1.584 | -3.754 | -3.754 | -3.754 | -3.754 | -0.536 | -0.536 | -0.536 | -0.536 | -0.501 | -0.501 | -0.501 | -0.501 |
Inkomen voor belasting ratio
| 1.518 | 1.518 | 0.351 | 0.351 | 0.063 | 0.063 | -3.733 | -3.733 | -5.866 | -5.866 | -7.918 | -7.912 | -4.07 | -4.05 | 6.702 | 6.701 | -4.551 | -4.536 | 0.015 | 0.015 | -3.333 | -3.416 | -0.885 | -0.885 | 0.236 | 0.236 | -3.013 | -3.013 | 0.23 | 0.23 | 0.286 | 0.286 | 0.898 | 0.898 | 0.232 | 0.232 | -0.423 | -0.423 | -0.142 | -0.142 | 0.476 | 0.476 | 0.596 | 0.521 | 0.747 | 0.747 | 0.876 | 0.346 | -1.095 | -1.095 | -1.095 | -0.782 | -0.782 | -0.782 | -0.782 | -1.828 | -1.828 | -1.828 | -1.828 | -3.611 | -3.611 | -3.611 | -3.611 | -3.847 | -3.847 | -3.847 | -3.847 | -4.916 | -4.916 | -4.916 | -4.916 | -14.06 | -14.06 | -14.06 | -14.06 | -3.747 | -3.747 | -3.747 | -3.747 | -31.81 | -31.81 | -31.81 | -31.81 |
Belastingkosten
| 1.008 | 1.008 | 1.05 | 0.525 | 0.901 | 0.45 | 1.433 | 0.717 | 0.068 | 0.034 | -0.008 | 0.004 | 1.261 | 0.63 | -0.008 | 0.004 | 0.496 | 0.248 | 1.99 | 0.995 | 2.156 | 1.078 | 0.728 | 0.728 | 1.023 | 1.023 | 0.807 | 0.807 | 0.806 | 0.806 | 0.962 | 0.962 | 1.164 | 1.164 | 0.835 | 0.835 | 0.033 | 0.033 | 0.033 | 0.033 | 0.723 | 0.723 | 0.78 | 0.928 | 0.667 | 0.667 | 0.954 | 0.164 | -0.047 | -0.047 | -0.047 | -0.049 | -0.049 | -0.049 | -0.049 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.015 | 0.015 | 0.015 | 0.015 | -0.169 | -0.169 | -0.169 | -0.169 | -2.535 | -2.535 | -2.535 | -2.535 | -0.536 | -0.536 | -0.536 | -0.536 | -0.501 | -0.501 | -0.501 | -0.501 |
Nettowinst
| 15.68 | 15.68 | 5.702 | 2.851 | -0.01 | -0.005 | -36.74 | -18.37 | -7.633 | -3.816 | -8.859 | -4.429 | -17.336 | -8.668 | 42.513 | 21.257 | -57.434 | -28.717 | -1.452 | -0.726 | -157.23 | -80.626 | -18.381 | -18.381 | 4.643 | 4.643 | -66.898 | -66.898 | 8.093 | 8.093 | 7.402 | 7.402 | 32.295 | 32.295 | 7.067 | 7.067 | -1.798 | -1.798 | -0.767 | -0.767 | 1.698 | 1.698 | 0.852 | 1.667 | 1.757 | 1.757 | 2.428 | 0.271 | -0.322 | -0.322 | -0.322 | -0.257 | -0.257 | -0.257 | -0.257 | -0.762 | -0.762 | -0.762 | -0.762 | -1.286 | -1.286 | -1.286 | -1.286 | -1.053 | -1.053 | -1.053 | -1.053 | -1.584 | -1.584 | -1.584 | -1.584 | -3.754 | -3.754 | -3.754 | -3.754 | -0.536 | -0.536 | -0.536 | -0.536 | -0.501 | -0.501 | -0.501 | -0.501 |
Nettowinstmarge
| 1.562 | 1.562 | 0.293 | 0.293 | -0.001 | -0.001 | -3.707 | -3.707 | -5.837 | -5.837 | -7.85 | -7.844 | -4.361 | -4.339 | 6.723 | 6.722 | -4.584 | -4.569 | -0.036 | -0.035 | -3.381 | -3.463 | -0.926 | -0.926 | 0.19 | 0.19 | -3.051 | -3.051 | 0.209 | 0.209 | 0.251 | 0.251 | 0.867 | 0.867 | 0.205 | 0.205 | -0.405 | -0.405 | -0.15 | -0.15 | 0.337 | 0.337 | 0.232 | 0.264 | 0.448 | 0.448 | 0.52 | 0.169 | -0.954 | -0.954 | -0.954 | -0.657 | -0.657 | -0.657 | -0.657 | -1.842 | -1.842 | -1.842 | -1.842 | -3.629 | -3.629 | -3.629 | -3.629 | -3.902 | -3.902 | -3.902 | -3.902 | -4.916 | -4.916 | -4.916 | -4.916 | -14.06 | -14.06 | -14.06 | -14.06 | -3.747 | -3.747 | -3.747 | -3.747 | -31.81 | -31.81 | -31.81 | -31.81 |
WPA (Winst Per Aandeel)
| 0.013 | 0.013 | 0.005 | 0.002 | 0 | 0 | -0.03 | -0.015 | -0.006 | -0.003 | -0.007 | -0.004 | -0.014 | -0.007 | 0.037 | 0.018 | -0.07 | -0.035 | -0.002 | -0.001 | -0.19 | -0.098 | -0.022 | -0.022 | 0.006 | 0.006 | -0.081 | -0.081 | 0.01 | 0.01 | 0.009 | 0.009 | 0.039 | 0.039 | 0.008 | 0.009 | -0.003 | -0.003 | -0.002 | -0.002 | 0.006 | 0.006 | 0.003 | 0.006 | 0.006 | 0.006 | 0.009 | 0.015 | -0.018 | -0.018 | -0.018 | -0.017 | -0.017 | -0.017 | -0.017 | -0.053 | -0.053 | -0.053 | -0.053 | -0.1 | -0.1 | -0.1 | -0.1 | -0.12 | -0.12 | -0.12 | -0.12 | -0.21 | -0.21 | -0.21 | -0.21 | -0.51 | -0.51 | -0.51 | -0.51 | -0.1 | -0.1 | -0.1 | -0.1 | -0.15 | -0.15 | -0.15 | -0.15 |
Verwaterde WPA
| 0.013 | 0.013 | 0.005 | 0.002 | 0 | 0 | -0.03 | -0.015 | -0.006 | -0.003 | -0.007 | -0.004 | -0.014 | -0.007 | 0.037 | 0.018 | -0.07 | -0.035 | -0.002 | -0.001 | -0.19 | -0.098 | -0.022 | -0.022 | 0.006 | 0.006 | -0.081 | -0.081 | 0.01 | 0.01 | 0.009 | 0.009 | 0.039 | 0.039 | 0.008 | 0.008 | -0.003 | -0.003 | -0.002 | -0.002 | 0.006 | 0.006 | 0.003 | 0.006 | 0.006 | 0.006 | 0.009 | 0.015 | -0.018 | -0.018 | -0.018 | -0.017 | -0.017 | -0.017 | -0.017 | -0.053 | -0.053 | -0.053 | -0.053 | -0.1 | -0.1 | -0.1 | -0.1 | -0.12 | -0.12 | -0.12 | -0.12 | -0.21 | -0.21 | -0.21 | -0.21 | -0.51 | -0.51 | -0.51 | -0.51 | -0.1 | -0.1 | -0.1 | -0.1 | -0.15 | -0.15 | -0.15 | -0.15 |
EBITDA
| 5.524 | 5.524 | 10.793 | 5.205 | 6.459 | 2.966 | -5.703 | 1.465 | -2.154 | -1.27 | -3.023 | -1.708 | -0.667 | -0.514 | -0.041 | -0.085 | -3.875 | -1.961 | 11.963 | 5.976 | 5.686 | 0.577 | 5.813 | 5.813 | 11.513 | 11.513 | 9.731 | 9.731 | 25.549 | 25.549 | 16.683 | 16.683 | 24.319 | 24.319 | 13.727 | 13.727 | 0.592 | 0.592 | 0.291 | 0.291 | 2.489 | 2.489 | 2.55 | 3.07 | 2.471 | 2.471 | 3.278 | 0.548 | -0.364 | -0.364 | -0.364 | -0.299 | -0.299 | -0.299 | -0.299 | -0.673 | -0.673 | -0.673 | -0.673 | -0.975 | -0.975 | -0.975 | -0.975 | -0.99 | -0.99 | -0.99 | -0.99 | -1.371 | -1.371 | -1.371 | -1.371 | -3.667 | -3.667 | -3.667 | -3.667 | -1.031 | -1.031 | -1.031 | -1.031 | -0.98 | -0.98 | -0.98 | -0.98 |
EBITDA ratio
| 0.55 | 0.55 | 0.555 | 0.535 | 0.448 | 0.412 | -0.576 | 0.296 | -1.647 | -1.942 | -2.679 | -3.025 | -0.168 | -0.257 | -0.007 | -0.027 | -0.309 | -0.312 | 0.293 | 0.292 | 0.122 | 0.025 | 0.293 | 0.293 | 0.472 | 0.472 | 0.444 | 0.444 | 0.66 | 0.66 | 0.565 | 0.565 | 0.653 | 0.653 | 0.399 | 0.399 | 0.133 | 0.133 | 0.057 | 0.057 | 0.494 | 0.494 | 0.694 | 0.486 | 0.631 | 0.631 | 0.703 | 0.341 | -1.08 | -1.08 | -1.08 | -0.764 | -0.764 | -0.764 | -0.764 | -1.626 | -1.626 | -1.626 | -1.626 | -2.751 | -2.751 | -2.751 | -2.751 | -3.667 | -3.667 | -3.667 | -3.667 | -4.255 | -4.255 | -4.255 | -4.255 | -13.735 | -13.735 | -13.735 | -13.735 | -7.204 | -7.204 | -7.204 | -7.204 | -62.19 | -62.19 | -62.19 | -62.19 |