Northway Financial, Inc.
OTC:NWYF
16.44 (USD) • At close November 13, 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 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 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 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 14.466 | 8.496 | 14.122 | 13.076 | 14.209 | 14.333 | 12.944 | 15.84 | 9.405 | 7.3 | 7.872 | 12.973 | 9.603 | 10.507 | 9.88 | 11.501 | 10 | 10.909 | 5.783 | 8.511 | 9.854 | 9.899 | 11.335 | 4.345 | 10.102 | 8.2 | 8.629 | 8.521 | 8.882 | 9.079 | 8.812 | 7.582 | 9.072 | 8.427 | 8.404 | 8.328 | 8.421 | 8.554 | 9.004 | 9.777 | 9.566 | 10.132 | 9.071 | 9.71 | 9.654 | 9.848 | 10.132 | 10.019 | 8.27 | 8.819 | 7.01 | 6.629 | 6.828 | 7.063 | 6.968 | 7.214 | 6.107 | 7.172 | 6.969 | 6.924 | 6.97 | 7.171 | 6.992 | 6.84 | 7.25 | 7.353 | 6.972 | 6.85 | 6.414 | 6.171 | 6.186 | 6.271 | 6.01 | 6.079 | 5.847 | 5.694 | 6.186 | 6.131 | 5.783 | 5.841 | 6 | 5.8 | 5.2 | 5.1 | 5 | 4.8 | 4.8 | 4.9 | 4.7 | 4.7 | 0 | 0 |
Kosten van de omzet
| 0 | -4.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.466 | 13.322 | 14.122 | 13.076 | 14.209 | 14.333 | 12.944 | 15.84 | 9.405 | 7.3 | 7.872 | 12.973 | 9.603 | 10.507 | 9.88 | 11.501 | 10 | 10.909 | 5.783 | 8.511 | 9.854 | 9.899 | 11.335 | 4.345 | 10.102 | 8.2 | 8.629 | 8.521 | 8.882 | 9.079 | 8.812 | 7.582 | 9.072 | 8.427 | 8.404 | 8.328 | 8.421 | 8.554 | 9.004 | 9.777 | 9.566 | 10.132 | 9.071 | 9.71 | 9.654 | 9.848 | 10.132 | 10.019 | 8.27 | 8.819 | 7.01 | 6.629 | 6.828 | 7.063 | 6.968 | 7.214 | 6.107 | 7.172 | 6.969 | 6.924 | 6.97 | 7.171 | 6.992 | 6.84 | 7.25 | 7.353 | 6.972 | 6.85 | 6.414 | 6.171 | 6.186 | 6.271 | 6.01 | 6.079 | 5.847 | 5.694 | 6.186 | 6.131 | 5.783 | 5.841 | 6 | 5.8 | 5.2 | 5.1 | 5 | 4.8 | 4.8 | 4.9 | 4.7 | 4.7 | 0 | 0 |
Brutowinstmarge
| 1 | 1.568 | 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 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
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 | 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 | 0 | 0 | 0 | 21.923 | 0 | 0 | 0 | 19.761 | 0 | 0 | 0 | 18.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.62 | 0 | 0 | 0 | 19.06 | 0 | 0 | 0 | 0 | 0 | 0 | 2.942 | 2.977 | 3.266 | 3.093 | 3.011 | 2.882 | 2.929 | 2.884 | 2.896 | 2.883 | 2.885 | 3.009 | 3.087 | 3 | 3.096 | 2.861 | 2.77 | 2.699 | 2.511 | 2.435 | 2.432 | 2.38 | 2.337 | 2.299 | 2.239 | 2.139 | 2.144 | 2.353 | 2.186 | 2.185 | 2.2 | 2.2 | 2 | 2 | 2 | 1.7 | 1.6 | 1.6 | 1.7 | 1.4 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.338 | 0 | 0 | 0 | 0.156 | 0 | 0 | 0 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.834 | 0 | 0 | 0 | 1.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.082 | 0 | 0 | 22.758 | 0 | 0 | 0 | 23.54 | 0 | 0 | 0 | 22.572 | 0 | 0 | 0 | 22.936 | 0 | 0 | 0 | 22.177 | 0 | 0 | 0 | 22.261 | 0 | 0 | 0 | 19.917 | 0 | 0 | 0 | 18.325 | 0 | 0 | 0 | 18.448 | 0 | 0 | 0 | 19.454 | 0 | 0 | 0 | 20.25 | 0 | 0 | 0 | 0 | 0 | 0 | 2.942 | 2.977 | 3.266 | 3.093 | 3.011 | 2.882 | 2.929 | 2.884 | 2.896 | 2.883 | 2.885 | 3.009 | 3.087 | 3 | 3.096 | 2.861 | 2.77 | 2.699 | 2.511 | 2.435 | 2.432 | 2.38 | 2.337 | 2.299 | 2.239 | 2.139 | 2.144 | 2.353 | 2.186 | 2.185 | 2.2 | 2.2 | 2 | 2 | 2 | 1.7 | 1.6 | 1.6 | 1.7 | 1.4 | 0 | 0 |
Overige kosten
| -8.041 | -7.71 | -8.086 | -7.532 | -7.72 | -7.836 | -8.474 | -7.837 | 0 | 0 | -7.747 | 0 | -7.172 | 0 | -7.589 | -8.238 | -8.086 | -8.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.957 | -7.312 | -7.062 | -9.028 | -8.619 | -9.603 | -9.117 | -9.052 | -8.686 | -9.201 | -8.83 | -8.648 | -8.57 | -8.507 | -8.696 | -8.939 | -8.758 | -8.964 | -8.678 | -8.454 | -8.271 | -8.22 | -8.322 | -7.303 | -6.994 | -7.124 | -6.809 | -6.737 | -6.393 | -6.622 | -6.915 | -6.522 | -6.484 | -6.4 | -6.5 | -5.9 | -5.9 | -5.9 | -5 | -4.8 | -4.6 | -4.9 | -4.5 | 1.1 | 1.1 |
Bedrijfskosten
| 8.041 | 7.71 | 8.086 | 7.532 | 7.72 | 7.836 | 8.474 | 7.837 | 7.957 | 8.025 | -7.747 | 8.106 | 7.172 | 7.233 | -7.589 | -8.238 | -8.086 | -8.107 | 7.715 | 7.328 | 6.989 | 7.651 | 7.241 | 7.554 | 7.087 | 7.029 | 7.352 | 7.084 | 6.429 | 6.299 | 6.53 | 9.452 | 7.343 | 6.283 | 6.224 | 6.854 | 6.403 | 6.377 | 6.375 | 6.969 | 6.582 | 6.959 | 7.025 | 7.179 | 6.833 | 6.888 | 6.44 | -6.957 | -7.312 | -7.062 | -6.086 | -5.642 | -6.337 | -6.024 | -6.041 | -5.804 | -6.272 | -5.946 | -5.752 | -5.687 | -5.622 | -5.687 | -5.852 | -5.758 | -5.868 | -5.817 | -5.684 | -5.572 | -5.709 | -5.887 | -4.871 | -4.614 | -4.787 | -4.51 | -4.498 | -4.254 | -4.478 | -4.562 | -4.336 | -4.299 | -4.2 | -4.3 | -3.9 | -3.9 | -3.9 | -3.3 | -3.2 | -3 | -3.2 | -3.1 | 1.1 | 1.1 |
Bedrijfsresultaat
| 1.379 | 8.496 | 1.685 | 0.911 | 1.917 | 1.952 | 1.585 | 5.016 | -0.317 | -1.626 | 0.125 | 4.423 | 1.912 | 2.719 | 2.291 | 3.263 | 1.914 | 2.802 | -1.932 | 2.182 | 2.865 | 2.038 | 4.094 | -2.548 | 2.82 | 1.171 | 1.277 | 2.211 | 2.453 | 2.78 | 2.282 | -1.092 | 1.729 | 2.144 | 2.18 | 2.141 | 2.018 | 2.177 | 2.629 | 3.439 | 2.579 | 2.618 | 1.641 | 2.57 | 2.092 | 2.28 | 2.772 | 3.062 | 0.958 | 1.757 | 0.924 | 0.987 | 0.491 | 1.039 | 0.927 | 1.41 | -0.165 | 1.226 | 1.217 | 1.237 | 1.348 | 1.484 | 1.14 | 1.082 | 1.382 | 1.536 | 1.288 | 1.278 | 0.705 | 0.284 | 1.315 | 1.657 | 1.223 | 1.569 | 1.349 | 1.44 | 1.708 | 1.569 | 1.447 | 1.542 | 1.8 | 1.5 | 1.3 | 1.2 | 1.1 | 1.5 | 1.6 | 1.9 | 1.5 | 1.6 | 1.1 | 1.1 |
Bedrijfsresultaat ratio
| 0.095 | 1 | 0.119 | 0.07 | 0.135 | 0.136 | 0.122 | 0.317 | -0.034 | -0.223 | 0.016 | 0.341 | 0.199 | 0.259 | 0.232 | 0.284 | 0.191 | 0.257 | -0.334 | 0.256 | 0.291 | 0.206 | 0.361 | -0.586 | 0.279 | 0.143 | 0.148 | 0.259 | 0.276 | 0.306 | 0.259 | -0.144 | 0.191 | 0.254 | 0.259 | 0.257 | 0.24 | 0.255 | 0.292 | 0.352 | 0.27 | 0.258 | 0.181 | 0.265 | 0.217 | 0.232 | 0.274 | 0.306 | 0.116 | 0.199 | 0.132 | 0.149 | 0.072 | 0.147 | 0.133 | 0.195 | -0.027 | 0.171 | 0.175 | 0.179 | 0.193 | 0.207 | 0.163 | 0.158 | 0.191 | 0.209 | 0.185 | 0.187 | 0.11 | 0.046 | 0.213 | 0.264 | 0.203 | 0.258 | 0.231 | 0.253 | 0.276 | 0.256 | 0.25 | 0.264 | 0.3 | 0.259 | 0.25 | 0.235 | 0.22 | 0.313 | 0.333 | 0.388 | 0.319 | 0.34 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| 0 | -7.71 | 0 | 0 | 0 | 0 | 0 | 0 | -7.957 | -8.025 | -15.948 | 0 | 0 | 0 | -6.918 | -7.488 | -16.172 | -16.214 | 0 | -7.328 | -0 | -0.21 | 0 | 1.486 | -5.765 | -5.768 | -6.479 | 13.573 | 0 | 0 | 0 | 0.778 | -6.283 | -0 | 0 | 0.667 | 0 | 0 | -6.375 | 0.631 | -0.405 | -0.555 | -0.405 | 0.039 | -0.729 | 0 | 0 | -13.914 | -14.624 | -14.124 | 0 | 0 | -4.566 | -4.256 | -3.922 | -3.468 | 0 | 0 | 0 | 0 | -2.344 | 0 | -2.52 | -2.49 | 0 | 0 | -2.957 | -2.957 | -3.226 | -2.947 | -2.708 | -2.99 | -3.524 | -3.886 | -4.137 | -4.524 | -4.599 | -4.714 | -4.341 | -3.916 | -3.7 | -3.3 | -3 | -3 | -3 | -3.3 | -3.1 | -3.2 | -3.2 | -6.2 | 0 | 0 |
Inkomen voor belasting
| 1.379 | 0.786 | 1.685 | 0.911 | 1.917 | 1.952 | 1.585 | 5.016 | -0.317 | -1.626 | -0.329 | 4.423 | 1.912 | 2.719 | 2.291 | 3.263 | 1.914 | 2.802 | -1.932 | 2.182 | 2.865 | 2.038 | 4.094 | -2.548 | 2.82 | 1.171 | 1.277 | 2.211 | 2.453 | 2.78 | 2.282 | -1.092 | 1.729 | 2.144 | 2.18 | 2.141 | 2.018 | 2.177 | 2.629 | 3.439 | 2.579 | 2.618 | 1.641 | 2.57 | 2.092 | 2.28 | 2.772 | 3.062 | 0.958 | 1.757 | 0.924 | 0.987 | 0.491 | 1.039 | 0.927 | 1.41 | -0.165 | 1.226 | 1.217 | 1.237 | 1.348 | 1.484 | 1.14 | 1.082 | 1.382 | 1.536 | 1.288 | 1.278 | 0.705 | 0.284 | 1.315 | 1.657 | 1.223 | 1.569 | 1.349 | 1.44 | 1.708 | 1.569 | 1.447 | 1.542 | 1.8 | 1.5 | 1.3 | 1.2 | 1.1 | 1.5 | 1.6 | 1.9 | 1.5 | 1.6 | 0 | 0 |
Inkomen voor belasting ratio
| 0.095 | 0.093 | 0.119 | 0.07 | 0.135 | 0.136 | 0.122 | 0.317 | -0.034 | -0.223 | -0.042 | 0.341 | 0.199 | 0.259 | 0.232 | 0.284 | 0.191 | 0.257 | -0.334 | 0.256 | 0.291 | 0.206 | 0.361 | -0.586 | 0.279 | 0.143 | 0.148 | 0.259 | 0.276 | 0.306 | 0.259 | -0.144 | 0.191 | 0.254 | 0.259 | 0.257 | 0.24 | 0.255 | 0.292 | 0.352 | 0.27 | 0.258 | 0.181 | 0.265 | 0.217 | 0.232 | 0.274 | 0.306 | 0.116 | 0.199 | 0.132 | 0.149 | 0.072 | 0.147 | 0.133 | 0.195 | -0.027 | 0.171 | 0.175 | 0.179 | 0.193 | 0.207 | 0.163 | 0.158 | 0.191 | 0.209 | 0.185 | 0.187 | 0.11 | 0.046 | 0.213 | 0.264 | 0.203 | 0.258 | 0.231 | 0.253 | 0.276 | 0.256 | 0.25 | 0.264 | 0.3 | 0.259 | 0.25 | 0.235 | 0.22 | 0.313 | 0.333 | 0.388 | 0.319 | 0.34 | 0 | 0 |
Belastingkosten
| 0.133 | 0.073 | 0.173 | -0.15 | 0.305 | 0.229 | 0.21 | 1.097 | -0.304 | -0.526 | -0.198 | 0.836 | 0.332 | 0.482 | 0.392 | 0.557 | 0.3 | 0.487 | -0.54 | 0.279 | 0.525 | 0.294 | 0.798 | -0.542 | 0.12 | 0.11 | 0.094 | 0.492 | 0.607 | 0.745 | 0.604 | -0.688 | 0.397 | 0.607 | 0.63 | 0.589 | 0.578 | 0.577 | 0.736 | 0.656 | 0.741 | 0.693 | 0.334 | 0.659 | 0.492 | 0.613 | 0.744 | 0.833 | 0.035 | 0.274 | 0.108 | 0.141 | -0.034 | 0.185 | 0.171 | 0.33 | -0.234 | 0.349 | 0.313 | 0.414 | 0.414 | 0.507 | 0.392 | 0.353 | 0.378 | 0.558 | 0.464 | 0.467 | 0.321 | 0.109 | 0.446 | 0.574 | 0.387 | 0.47 | 0.413 | 0.438 | 0.597 | 0.537 | 0.435 | 0.538 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.5 | 0.5 | 0.7 | 0.7 | 0.6 | -1.1 | -1.1 |
Nettowinst
| 1.246 | 0.859 | 1.512 | 1.061 | 1.612 | 1.723 | 1.375 | 3.919 | -0.013 | -1.1 | -0.131 | 3.587 | 1.58 | 2.237 | 1.899 | 2.706 | 1.614 | 2.315 | -1.392 | 1.903 | 2.34 | 1.744 | 3.296 | -2.006 | 2.7 | 1.061 | 1.183 | 1.719 | 1.846 | 2.035 | 1.678 | -0.404 | 1.332 | 1.537 | 1.55 | 1.716 | 1.373 | 1.533 | 1.826 | 2.952 | 1.771 | 1.858 | 1.24 | 2.093 | 1.533 | 1.6 | 1.948 | 2.033 | 0.763 | 1.34 | 0.816 | 0.846 | 0.525 | 0.854 | 0.756 | 1.08 | 0.069 | 0.877 | 0.904 | 0.823 | 0.934 | 0.977 | 0.748 | 0.729 | 1.004 | 0.978 | 0.824 | 0.811 | 0.384 | 0.175 | 0.922 | 1.119 | 0.836 | 1.099 | 0.936 | 1.002 | 1.111 | 1.032 | 1.012 | 1.004 | 1.2 | 1 | 0.8 | 0.8 | 0.8 | 1 | 1.1 | 1.2 | 0.8 | 1 | 1.1 | 1.1 |
Nettowinstmarge
| 0.086 | 0.101 | 0.107 | 0.081 | 0.113 | 0.12 | 0.106 | 0.247 | -0.001 | -0.151 | -0.017 | 0.276 | 0.165 | 0.213 | 0.192 | 0.235 | 0.161 | 0.212 | -0.241 | 0.224 | 0.237 | 0.176 | 0.291 | -0.462 | 0.267 | 0.129 | 0.137 | 0.202 | 0.208 | 0.224 | 0.19 | -0.053 | 0.147 | 0.182 | 0.184 | 0.206 | 0.163 | 0.179 | 0.203 | 0.302 | 0.185 | 0.183 | 0.137 | 0.216 | 0.159 | 0.162 | 0.192 | 0.203 | 0.092 | 0.152 | 0.116 | 0.128 | 0.077 | 0.121 | 0.108 | 0.15 | 0.011 | 0.122 | 0.13 | 0.119 | 0.134 | 0.136 | 0.107 | 0.107 | 0.138 | 0.133 | 0.118 | 0.118 | 0.06 | 0.028 | 0.149 | 0.178 | 0.139 | 0.181 | 0.16 | 0.176 | 0.18 | 0.168 | 0.175 | 0.172 | 0.2 | 0.172 | 0.154 | 0.157 | 0.16 | 0.208 | 0.229 | 0.245 | 0.17 | 0.213 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.45 | 0.31 | 0.55 | 0.39 | 0.59 | 0.63 | 0.5 | 1.42 | -0.005 | -0.4 | -0.048 | 1.3 | 0.57 | 0.81 | 0.69 | 0.99 | 0.59 | 0.84 | -0.51 | 0.69 | 0.85 | 0.63 | 1.2 | -0.73 | 0.98 | 0.39 | 0.43 | 0.62 | 0.67 | 0.74 | 0.61 | -0.15 | 0.48 | 0.56 | 0.56 | 0.54 | 0.5 | 0.56 | 0.66 | 0.99 | 0.64 | 0.68 | 0.45 | 0.67 | 0.56 | 0.6 | 0.74 | 0.78 | 0.29 | 0.49 | 0.25 | 0.26 | 0.16 | 0.26 | 0.23 | 0.33 | 0.023 | 0.26 | 0.27 | 0.25 | 0.28 | 0.3 | 0.23 | 0.22 | 0.3 | 0.3 | 0.25 | 0.25 | 0.11 | 0.055 | 0.28 | 0.34 | 0.26 | 0.33 | 0.28 | 0.3 | 0.32 | 0.3 | 0.29 | 0.28 | 0.32 | 0.26 | 0.23 | 0.22 | 0.2 | 0.27 | 0.28 | 0.32 | 0.23 | 0.27 | 0.28 | 0.28 |
Verwaterde WPA
| 0.45 | 0.31 | 0.55 | 0.39 | 0.59 | 0.63 | 0.5 | 1.42 | -0.005 | -0.4 | -0.048 | 1.3 | 0.57 | 0.81 | 0.69 | 0.98 | 0.59 | 0.84 | -0.51 | 0.69 | 0.85 | 0.63 | 1.2 | -0.73 | 0.98 | 0.39 | 0.43 | 0.62 | 0.67 | 0.74 | 0.61 | -0.15 | 0.48 | 0.56 | 0.56 | 0.54 | 0.5 | 0.56 | 0.66 | 0.99 | 0.64 | 0.68 | 0.45 | 0.67 | 0.56 | 0.6 | 0.74 | 0.78 | 0.29 | 0.49 | 0.25 | 0.26 | 0.16 | 0.26 | 0.23 | 0.33 | 0.023 | 0.26 | 0.27 | 0.25 | 0.28 | 0.29 | 0.22 | 0.22 | 0.3 | 0.3 | 0.25 | 0.25 | 0.11 | 0.055 | 0.28 | 0.34 | 0.25 | 0.33 | 0.28 | 0.3 | 0.32 | 0.3 | 0.29 | 0.28 | 0.32 | 0.26 | 0.23 | 0.22 | 0.2 | 0.27 | 0.28 | 0.32 | 0.23 | 0.27 | 0.28 | 0.28 |
EBITDA
| 1.379 | 0.146 | -1.685 | 0.3 | -1.917 | -1.952 | -1.585 | -5.016 | 0 | 0 | 0 | -4.423 | -1.912 | -2.719 | 2.291 | 0.796 | 1.914 | 0 | 5.783 | 1.084 | 0 | 2.038 | 0 | 0 | 2.82 | 1.171 | 1.277 | 0 | 2.453 | 2.78 | 2.282 | -1.092 | 1.729 | 0 | 0 | 0 | 0 | 0 | -0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.062 | 0.958 | 1.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.1 | 1.1 |
EBITDA ratio
| 0.095 | 0.017 | -0.119 | 0.023 | -0.135 | -0.136 | -0.122 | -0.317 | 0.065 | 0.144 | 0.016 | -0.341 | -0.199 | -0.259 | 0.232 | 0.284 | 0.191 | 0.257 | -0.334 | 0.256 | 0.291 | 0.206 | 0.361 | -0.586 | 0.279 | 0.143 | 0.148 | 0.259 | 0.276 | 0.306 | 0.259 | -0.144 | 0.191 | 0.254 | 0.259 | 0.257 | 0.24 | 0.255 | -0.007 | 0.352 | 0.27 | 0.258 | 0.181 | 0.265 | 0.217 | 0.232 | 0.274 | 0.306 | 0.116 | 0.199 | 0.201 | 0.229 | 0.162 | 0.237 | 0.223 | 0.274 | 0.05 | 0.269 | 0.263 | 0.27 | 0.262 | 0.3 | 0.256 | 0.255 | 0.287 | 0.302 | 0.292 | 0.298 | 0.225 | 0.099 | 0.299 | 0.337 | 0.28 | 0.332 | 0.304 | 0.331 | 0.341 | 0.323 | 0.308 | 0.326 | 0.367 | 0.328 | 0.308 | 0.294 | 0.24 | 0.375 | 0.375 | 0.449 | 0.362 | 0.34 | 0 | 0 |