NuVista Energy Ltd.
TSX:NVA.TO
13.59 (CAD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | 2004 Q1 | 2003 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 301.406 | 285.427 | 309.024 | 327.219 | 360.373 | 282.064 | 390.163 | 455.868 | 445.007 | 463.273 | 381.827 | 323.355 | 222.601 | 187.925 | 151.409 | 124.377 | 105.708 | 67.399 | 127.152 | 156.478 | 132.801 | 137.752 | 134.064 | 143.006 | 150.956 | 137.131 | 124.756 | 131.009 | 83.1 | 79.401 | 84.236 | 74.538 | 65.155 | 57.84 | 59.72 | 55.592 | 54.664 | 57.502 | 57.927 | 72.05 | 66.426 | 51.734 | 68.897 | 57.143 | 60.42 | 54.158 | 41.748 | 48.277 | 61.678 | 70.337 | 64.432 | 75.511 | 92.914 | 99.312 | 88.237 | 80.791 | 86.991 | 94.094 | 103.466 | 91.802 | 81.337 | 71.953 | 90.955 | 106.832 | 149.648 | 161.794 | 97.064 | 53.763 | 48.166 | 56.832 | 53.626 | 49.194 | 47.53 | 34.198 | 50.54 | 65.484 | 47.633 | 23.121 | 27.265 | 25.735 | 21.565 | 13.3 | 15.456 | 9.27 |
Kosten van de omzet
| 108.168 | 126.369 | 102.15 | 201.347 | 84.686 | 78.801 | 113.052 | 116.481 | 93.778 | 118.197 | 81.338 | 79.684 | -108.563 | 54.887 | 39.952 | -681.543 | 42.708 | 45.533 | 969.591 | 58.972 | 57.136 | 74.682 | 56.353 | 51.304 | 43.554 | 38.784 | 38.711 | 58.13 | 32.012 | 29.107 | 29.915 | 28.483 | 26.565 | 21.263 | 26.522 | 90.595 | 92.566 | 36.898 | 28.792 | 75.862 | 26.953 | 39.248 | 28.291 | 19.269 | 28.469 | 27.297 | 22.473 | 96.159 | 75.219 | 19.183 | 28.091 | 48.05 | 39.065 | 40.862 | 41.363 | 38.842 | 34.569 | 38.653 | 39.52 | 34.587 | 29.742 | 26.625 | 35.734 | 139.906 | 20.371 | 57.703 | 37.084 | 21.264 | 20.33 | 23.375 | 24.727 | 19.574 | 19.369 | 6.957 | 6.371 | 8.175 | 4.47 | 3.748 | 3.367 | 4.307 | 2.426 | 1.676 | 1.613 | 1.287 |
Brutowinst
| 193.238 | 159.058 | 206.874 | 125.872 | 275.687 | 203.263 | 277.111 | 339.387 | 351.229 | 345.076 | 300.489 | 243.671 | 331.164 | 133.038 | 111.457 | 805.92 | 63 | 21.866 | -842.439 | 97.506 | 75.665 | 63.07 | 77.711 | 91.702 | 107.402 | 98.347 | 86.045 | 72.879 | 51.088 | 50.294 | 54.321 | 46.055 | 38.59 | 36.577 | 33.198 | -35.003 | -37.902 | 20.604 | 29.135 | -3.812 | 39.473 | 12.486 | 40.606 | 37.874 | 31.951 | 26.861 | 19.275 | -47.882 | -13.541 | 51.154 | 36.341 | 27.461 | 53.849 | 58.45 | 46.874 | 41.949 | 52.422 | 55.441 | 63.946 | 57.215 | 51.595 | 45.328 | 55.221 | -33.074 | 129.277 | 104.091 | 59.98 | 32.499 | 27.836 | 33.457 | 28.899 | 29.62 | 28.161 | 27.241 | 44.169 | 57.309 | 43.163 | 19.373 | 23.898 | 21.428 | 19.139 | 11.624 | 13.843 | 7.983 |
Brutowinstmarge
| 0.641 | 0.557 | 0.669 | 0.385 | 0.765 | 0.721 | 0.71 | 0.744 | 0.789 | 0.745 | 0.787 | 0.754 | 1.488 | 0.708 | 0.736 | 6.48 | 0.596 | 0.324 | -6.625 | 0.623 | 0.57 | 0.458 | 0.58 | 0.641 | 0.711 | 0.717 | 0.69 | 0.556 | 0.615 | 0.633 | 0.645 | 0.618 | 0.592 | 0.632 | 0.556 | -0.63 | -0.693 | 0.358 | 0.503 | -0.053 | 0.594 | 0.241 | 0.589 | 0.663 | 0.529 | 0.496 | 0.462 | -0.992 | -0.22 | 0.727 | 0.564 | 0.364 | 0.58 | 0.589 | 0.531 | 0.519 | 0.603 | 0.589 | 0.618 | 0.623 | 0.634 | 0.63 | 0.607 | -0.31 | 0.864 | 0.643 | 0.618 | 0.604 | 0.578 | 0.589 | 0.539 | 0.602 | 0.592 | 0.797 | 0.874 | 0.875 | 0.906 | 0.838 | 0.877 | 0.833 | 0.888 | 0.874 | 0.896 | 0.861 |
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 |
Algemene en administratieve kosten
| 5.171 | 6.358 | 9.487 | 6.712 | 11.021 | 43.87 | 33.686 | -81.467 | 38.93 | 39.572 | 38.36 | 37.825 | 32.484 | 33.897 | 29.331 | 28.915 | 23.922 | 25.042 | 23.684 | 21.414 | 20.057 | 19.666 | 18.248 | 18.023 | 16.556 | 17.782 | 15.319 | 15.887 | 12.296 | 12.826 | 11.288 | 10.294 | 10.635 | 10.092 | 11.812 | 8.447 | 7.972 | 7.836 | 13.444 | 10.809 | 9.206 | 10.626 | 10.021 | 10.357 | 8.802 | 8.738 | 8.866 | 8.272 | 8.557 | 7.603 | 6.742 | 10.697 | 8.86 | 8.091 | 6.515 | 8.99 | 9.073 | 8.61 | 8.718 | 7.94 | 7.763 | 8.108 | 6.73 | 0 | 6.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 5.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.524 | 12.484 | 13.238 | 11.406 | 11.013 | 9.442 | 8.858 | 6.798 | 7.259 | 6.036 | 4.869 | 5.48 | 4.412 | 6.358 | 2.65 | 2.053 | 1.228 | 6.713 | 4.857 | 0 | 1.556 | 1.651 | 1.826 | 2.609 | 1.214 | 1.271 | 1.323 | 2.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 5.171 | 11.816 | 9.487 | 6.712 | 11.021 | 43.87 | 33.686 | -81.467 | 38.93 | 39.572 | 38.36 | 37.825 | 32.484 | 33.897 | 29.331 | 28.915 | 23.922 | 25.042 | 23.684 | 21.414 | 20.057 | 19.666 | 18.248 | 18.023 | 16.556 | 17.782 | 15.319 | 15.887 | 12.296 | 12.826 | 11.288 | 10.294 | 10.635 | 10.092 | 11.812 | 8.447 | 7.972 | 7.836 | 13.444 | 10.809 | 9.206 | 10.626 | 10.021 | 10.357 | 8.802 | 8.738 | 8.866 | 8.272 | 8.557 | 7.603 | 6.742 | 10.697 | 8.86 | 8.091 | 6.515 | 8.99 | 9.073 | 8.61 | 8.718 | 7.94 | 7.763 | 8.108 | 6.73 | 7.897 | 6.972 | 6.157 | 3.464 | 2.227 | 2.075 | 1.997 | 1.789 | 1.396 | 1.602 | 1.21 | 1.1 | 1.11 | 1 | 0.641 | 0.588 | 0.628 | 0.461 | 0.399 | 0.381 | 0.179 |
Overige kosten
| 188.067 | 0 | 3.332 | 0 | 0 | 0 | 75.796 | 217.683 | 80.161 | 68.762 | 60.374 | 69.462 | 49.632 | 49.856 | 45.697 | 47.713 | 44.926 | 45.061 | 48.602 | 51.14 | 50.72 | 29.427 | 25.718 | 30.345 | 25.128 | 24.39 | 23.128 | 32.801 | 20.945 | 2.55 | 19.745 | 21.103 | 20.442 | 16.555 | 0.35 | -6.53 | -8 | 24.849 | 17.274 | 23.698 | 23.553 | 15.224 | 19.144 | 22.806 | 18.216 | 19.917 | 15.543 | 21.427 | 26.723 | 141.815 | 1.089 | 188.748 | 38.118 | 15.774 | 1.129 | 47.617 | 45.269 | 43.595 | 43.258 | 43.282 | 43.796 | 46.727 | 42.424 | 43.685 | 44.734 | 43.091 | 32.701 | 21.089 | 22.633 | 22.085 | 19.439 | 17.648 | 18.118 | 15.84 | 13.73 | 13.168 | 12.001 | 8.048 | 7.194 | 6.339 | 6.671 | 3.487 | 3.23 | 3.206 |
Bedrijfskosten
| 193.238 | 11.816 | 129.617 | 6.712 | 133.17 | 121.577 | 109.482 | 136.216 | 119.091 | 108.334 | 98.734 | 107.287 | 82.116 | 83.753 | 75.028 | 76.628 | 68.848 | 70.103 | 72.286 | 72.554 | 70.777 | 63.617 | 56.45 | 61.606 | 53.09 | 53.185 | 47.889 | 57.546 | 40.039 | 37.564 | 37.069 | 36.266 | 36.557 | 31.059 | 36.37 | 35.021 | 33.817 | 33.913 | 37.431 | 39.364 | 32.759 | 27.406 | 30.816 | 34.989 | 29.627 | 29.869 | 25.68 | 31.022 | 37.34 | 149.418 | 41.506 | 199.445 | 46.978 | 23.865 | 45.596 | 56.607 | 54.342 | 52.205 | 51.976 | 51.222 | 51.559 | 54.835 | 49.154 | 51.582 | 51.706 | 49.248 | 36.165 | 23.316 | 24.708 | 24.082 | 21.228 | 19.044 | 19.72 | 17.05 | 14.83 | 14.278 | 13.001 | 8.689 | 7.782 | 6.967 | 7.132 | 3.886 | 3.611 | 3.385 |
Bedrijfsresultaat
| 62.507 | 53.325 | 80.589 | 119.16 | 142.517 | 80.591 | 167.629 | 210.226 | 231.913 | 236.742 | 201.755 | 161.59 | 249.048 | 49.285 | 36.429 | 729.292 | -5.848 | -48.237 | -914.725 | 24.952 | 4.888 | -0.547 | 21.261 | 30.096 | 54.312 | 45.162 | 38.156 | 23.423 | 7.079 | 26.509 | 37.565 | 2.288 | 3.088 | 53.544 | 4.639 | 61.978 | 64.78 | 20.766 | 6.623 | -0.48 | 6.714 | 18.712 | 3.296 | 2.885 | 2.324 | -3.008 | -6.405 | -78.904 | 57.164 | 101.61 | 6.254 | -171.984 | 6.871 | 34.585 | 7.634 | -14.658 | -1.92 | 3.236 | 11.97 | 5.993 | 0.036 | -9.507 | 6.067 | -84.656 | 77.571 | 54.843 | 23.815 | 9.183 | 3.128 | 9.375 | 7.671 | 10.576 | 8.441 | 10.191 | 29.339 | 43.031 | 30.162 | 10.684 | 16.116 | 14.461 | 12.007 | 7.738 | 10.232 | 4.598 |
Bedrijfsresultaat ratio
| 0.207 | 0.187 | 0.261 | 0.364 | 0.395 | 0.286 | 0.43 | 0.461 | 0.521 | 0.511 | 0.528 | 0.5 | 1.119 | 0.262 | 0.241 | 5.864 | -0.055 | -0.716 | -7.194 | 0.159 | 0.037 | -0.004 | 0.159 | 0.21 | 0.36 | 0.329 | 0.306 | 0.179 | 0.085 | 0.334 | 0.446 | 0.031 | 0.047 | 0.926 | 0.078 | 1.115 | 1.185 | 0.361 | 0.114 | -0.007 | 0.101 | 0.362 | 0.048 | 0.05 | 0.038 | -0.056 | -0.153 | -1.634 | 0.927 | 1.445 | 0.097 | -2.278 | 0.074 | 0.348 | 0.087 | -0.181 | -0.022 | 0.034 | 0.116 | 0.065 | 0 | -0.132 | 0.067 | -0.792 | 0.518 | 0.339 | 0.245 | 0.171 | 0.065 | 0.165 | 0.143 | 0.215 | 0.178 | 0.298 | 0.581 | 0.657 | 0.633 | 0.462 | 0.591 | 0.562 | 0.557 | 0.582 | 0.662 | 0.496 |
Totaal overige inkomsten en kosten netto
| 14.862 | 90.084 | -30.506 | -10.083 | -57.266 | -25.794 | -61.285 | -0.555 | 0.911 | -6.058 | -110.803 | -50.776 | -56.981 | -65.136 | -16.149 | -1.183 | -38.296 | -32.185 | 56.804 | -65.443 | -14.707 | -1.836 | -69.239 | 64.999 | -46.816 | -35.527 | -6.575 | -6.147 | -11.445 | -13.758 | -6.134 | -12.16 | -2.635 | -37.253 | -17.826 | -90.981 | -86.009 | -45.656 | -27.454 | -87.037 | -4.012 | -33.687 | -8.296 | -63.811 | -5.399 | -6.146 | 3.1 | 3.816 | -46.323 | -215.82 | -9.976 | -29.125 | -4.014 | -4.063 | -20.115 | -5.293 | -4.313 | -5.564 | -23.644 | -4.202 | -3.918 | -4.232 | -1.71 | 120.813 | -2.555 | -50.069 | -13.831 | -5.314 | -1.66 | 1.7 | -0.098 | -1.851 | -1.91 | -1.237 | -14.071 | -17.16 | -0.709 | -0.406 | -7.048 | -5.635 | -5.136 | -0.078 | -4.084 | -0.244 |
Inkomen voor belasting
| 77.369 | 143.409 | 46.751 | 111.777 | 143.962 | 114.15 | 106.344 | 202.616 | 290.138 | 230.684 | 90.952 | 148.386 | 192.067 | -15.851 | 20.28 | 728.109 | -44.144 | -80.422 | -857.921 | -40.491 | -9.819 | -4.783 | -47.978 | 144.248 | 7.057 | 9.242 | 31.177 | 17.276 | -4.366 | 25.767 | 38.317 | 1.135 | 0.453 | -7.32 | 2.453 | -69.072 | -65.385 | -22.905 | -8.671 | -53.514 | 2.702 | -14.901 | -5 | -60.926 | -3.075 | -9.154 | -3.305 | -75.088 | -61.713 | -114.21 | -3.722 | -201.109 | 2.857 | 30.522 | -12.481 | -19.951 | -6.233 | -0.925 | 8.024 | 1.791 | -3.882 | -9.507 | 4.357 | 36.157 | 75.016 | 4.774 | 9.984 | 3.869 | 1.468 | 11.075 | 7.573 | 8.725 | 6.531 | 8.954 | 15.268 | 25.871 | 18.391 | 10.278 | 9.068 | 8.826 | 6.871 | 7.66 | 6.148 | 4.354 |
Inkomen voor belasting ratio
| 0.257 | 0.502 | 0.151 | 0.342 | 0.399 | 0.405 | 0.273 | 0.444 | 0.652 | 0.498 | 0.238 | 0.459 | 0.863 | -0.084 | 0.134 | 5.854 | -0.418 | -1.193 | -6.747 | -0.259 | -0.074 | -0.035 | -0.358 | 1.009 | 0.047 | 0.067 | 0.25 | 0.132 | -0.053 | 0.325 | 0.455 | 0.015 | 0.007 | -0.127 | 0.041 | -1.242 | -1.196 | -0.398 | -0.15 | -0.743 | 0.041 | -0.288 | -0.073 | -1.066 | -0.051 | -0.169 | -0.079 | -1.555 | -1.001 | -1.624 | -0.058 | -2.663 | 0.031 | 0.307 | -0.141 | -0.247 | -0.072 | -0.01 | 0.078 | 0.02 | -0.048 | -0.132 | 0.048 | 0.338 | 0.501 | 0.03 | 0.103 | 0.072 | 0.03 | 0.195 | 0.141 | 0.177 | 0.137 | 0.262 | 0.302 | 0.395 | 0.386 | 0.445 | 0.333 | 0.343 | 0.319 | 0.576 | 0.398 | 0.47 |
Belastingkosten
| 17.546 | 32.435 | 10.982 | 22.264 | 33.639 | 27.017 | 25.635 | 43.244 | 66.675 | 52.73 | 20.697 | 35.226 | 45.002 | -4.91 | 4.891 | 12.675 | 11.317 | 10.444 | -69.174 | -10.934 | -2.169 | -14.084 | -12.051 | 40.162 | 3.59 | 2.92 | 8.806 | -17.374 | 3.956 | 3.03 | 2.802 | 0.806 | -1.626 | 2.894 | 2.903 | -0.176 | 9.452 | -1.548 | -1.012 | -11.036 | 2.91 | -3.064 | -0.642 | -13.521 | -0.78 | -1.771 | 0.756 | -16.046 | -14.113 | -28.799 | -0.575 | -42.647 | 1.05 | 8.077 | -2.891 | -6.534 | -1.208 | 0.452 | 2.194 | -8.707 | -0.54 | -2.195 | 1.725 | 11.615 | 21.317 | 1.869 | 2.834 | -7.194 | 0.714 | 1.397 | 2.741 | 2.96 | 2.449 | -7.032 | 5.817 | 9.624 | 7.052 | 3.943 | 3.483 | 3.111 | 2.536 | 3.12 | 2.416 | 1.586 |
Nettowinst
| 59.823 | 110.974 | 35.769 | 89.513 | 110.323 | 87.133 | 80.709 | 159.372 | 223.463 | 177.954 | 70.255 | 113.16 | 147.065 | -10.941 | 15.389 | 715.434 | -44.144 | -80.422 | -788.747 | -29.557 | -7.65 | 9.301 | -35.927 | 104.086 | 3.467 | 6.322 | 22.371 | 34.65 | -4.366 | 25.767 | 38.317 | 1.135 | 2.079 | -7.32 | 2.453 | -69.072 | -74.837 | -21.357 | -7.659 | -42.478 | -0.208 | -11.837 | -4.358 | -47.405 | -2.295 | -7.383 | -4.061 | -59.042 | -47.6 | -85.411 | -3.147 | -158.462 | 1.807 | 22.445 | -9.59 | -13.417 | -5.025 | -1.377 | 5.83 | 10.498 | -3.342 | -7.312 | 2.632 | 24.442 | 53.699 | 2.905 | 7.15 | 11.063 | 0.754 | 9.678 | 4.832 | 5.765 | 4.082 | 15.986 | 9.451 | 16.247 | 11.339 | 6.335 | 5.585 | 5.715 | 4.335 | 4.54 | 3.732 | 2.768 |
Nettowinstmarge
| 0.198 | 0.389 | 0.116 | 0.274 | 0.306 | 0.309 | 0.207 | 0.35 | 0.502 | 0.384 | 0.184 | 0.35 | 0.661 | -0.058 | 0.102 | 5.752 | -0.418 | -1.193 | -6.203 | -0.189 | -0.058 | 0.068 | -0.268 | 0.728 | 0.023 | 0.046 | 0.179 | 0.264 | -0.053 | 0.325 | 0.455 | 0.015 | 0.032 | -0.127 | 0.041 | -1.242 | -1.369 | -0.371 | -0.132 | -0.59 | -0.003 | -0.229 | -0.063 | -0.83 | -0.038 | -0.136 | -0.097 | -1.223 | -0.772 | -1.214 | -0.049 | -2.099 | 0.019 | 0.226 | -0.109 | -0.166 | -0.058 | -0.015 | 0.056 | 0.114 | -0.041 | -0.102 | 0.029 | 0.229 | 0.359 | 0.018 | 0.074 | 0.206 | 0.016 | 0.17 | 0.09 | 0.117 | 0.086 | 0.467 | 0.187 | 0.248 | 0.238 | 0.274 | 0.205 | 0.222 | 0.201 | 0.341 | 0.241 | 0.299 |
WPA (Winst Per Aandeel)
| 0.29 | 0.54 | 0.17 | 0.42 | 0.51 | 0.4 | 0.37 | 0.72 | 0.99 | 0.78 | 0.31 | 0.5 | 0.65 | -0.05 | 0.07 | 3.17 | -0.2 | -0.36 | -3.5 | -0.13 | -0.034 | 0.04 | -0.16 | 0.46 | 0.02 | 0.04 | 0.13 | 0.2 | -0.025 | 0.15 | 0.22 | 0.007 | 0.01 | -0.05 | 0.02 | -0.45 | -0.49 | -0.14 | -0.055 | -0.31 | -0.002 | -0.09 | -0.032 | -0.35 | -0.02 | -0.062 | -0.034 | -0.5 | -0.48 | -0.86 | -0.032 | -1.59 | 0.02 | 0.23 | -0.1 | -0.15 | -0.057 | -0.016 | 0.066 | 0.12 | -0.039 | -0.092 | 0.03 | 0.31 | 0.68 | 0.04 | 0.12 | 0.18 | 0.01 | 0.19 | 0.1 | 0.12 | 0.08 | 0.33 | 0.2 | 0.34 | 0.25 | 0.16 | 0.14 | 0.14 | 0.11 | 0.12 | 0.1 | 0.08 |
Verwaterde WPA
| 0.29 | 0.53 | 0.17 | 0.41 | 0.5 | 0.39 | 0.36 | 0.69 | 0.95 | 0.74 | 0.3 | 0.48 | 0.63 | -0.048 | 0.07 | 3.11 | -0.2 | -0.36 | -3.5 | -0.13 | -0.034 | 0.04 | -0.16 | 0.46 | 0.02 | 0.04 | 0.13 | 0.2 | -0.025 | 0.15 | 0.22 | 0.007 | 0.01 | -0.048 | 0.02 | -0.45 | -0.49 | -0.14 | -0.055 | -0.31 | -0.002 | -0.087 | -0.032 | -0.35 | -0.019 | -0.062 | -0.034 | -0.5 | -0.48 | -0.86 | -0.032 | -1.59 | 0.02 | 0.23 | -0.1 | -0.15 | -0.057 | -0.016 | 0.066 | 0.12 | -0.039 | -0.092 | 0.03 | 0.31 | 0.68 | 0.04 | 0.12 | 0.18 | 0.01 | 0.18 | 0.1 | 0.12 | 0.08 | 0.32 | 0.19 | 0.33 | 0.24 | 0.15 | 0.13 | 0.14 | 0.11 | 0.12 | 0.1 | 0.07 |
EBITDA
| 159.647 | 236.262 | 123.702 | 199.519 | 208.896 | 182.684 | 179.179 | 274.846 | 354.34 | 287.906 | 151.234 | 188.687 | 247.6 | 39.718 | 62.455 | 56.873 | 7.123 | -24.653 | 111.985 | 19.722 | 48.297 | 71.492 | 11.263 | 76.552 | 51.025 | 48.362 | 80.881 | 72.649 | 29.294 | 55.548 | 68.318 | 29.471 | 29.836 | 19.639 | 28.807 | 20.105 | 28.144 | 15.872 | 19.819 | 17.562 | 26.252 | 20.964 | 18.351 | 16.706 | 21.993 | 18.376 | 12.019 | 18.597 | 20.304 | 28.495 | 34.99 | 17.867 | 46.244 | 73.869 | 31.415 | 32.959 | 36.049 | 42.668 | 55.228 | 49.457 | 43.832 | 37.22 | 48.491 | -40.971 | 122.305 | 97.934 | 56.516 | 30.272 | 25.761 | 31.46 | 27.11 | 28.224 | 26.559 | 26.031 | 43.069 | 56.199 | 42.163 | 18.732 | 23.31 | 20.8 | 21.908 | 11.225 | 13.462 | 7.804 |
EBITDA ratio
| 0.53 | 0.828 | 0.486 | 0.603 | 0.556 | 0.49 | 0.587 | 0.598 | 0.643 | 0.611 | 0.654 | 0.584 | 1.119 | 0.499 | 0.433 | 5.864 | 0.319 | -0.048 | 0.357 | 0.475 | 0.411 | 0.494 | 0.545 | 0.535 | 0.613 | 0.581 | 0.601 | 0.524 | 0.49 | 0.497 | 0.528 | 0.501 | 0.429 | 0.511 | 0.34 | 0.348 | 0.366 | 0.378 | 0.305 | 0.392 | 0.423 | 0.363 | 0.456 | 0.292 | 0.418 | 0.339 | 0.288 | 0.267 | 0.277 | 0.389 | 0.421 | 0.237 | 0.498 | 0.744 | 0.444 | 0.408 | 0.498 | 0.498 | 0.534 | 0.539 | 0.539 | 0.517 | 0.533 | -0.384 | 0.817 | 0.605 | 0.582 | 0.563 | 0.535 | 0.554 | 0.506 | 0.574 | 0.559 | 0.761 | 0.852 | 0.858 | 0.885 | 0.81 | 0.855 | 0.808 | 1.016 | 0.844 | 0.871 | 0.842 |