Western Energy Services Corp.
TSX:WRG.TO
2.73 (CAD) • At close November 6, 2024
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 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 58.343 | 43.033 | 61.982 | 56.255 | 55.003 | 42.954 | 79.239 | 60.792 | 58.483 | 30.594 | 50.475 | 41.363 | 32.96 | 20.386 | 36.969 | 27.679 | 13.438 | 10.802 | 51.765 | 45.838 | 47.067 | 37.728 | 65.775 | 63.133 | 58.879 | 33.141 | 81.257 | 66.515 | 54.131 | 33.307 | 84.222 | 45.126 | 32.485 | 12.89 | 33.937 | 42.678 | 46.959 | 32.037 | 105.85 | 139.21 | 125.225 | 81.981 | 161.416 | 129.713 | 101.389 | 50.835 | 98.006 | 83.338 | 69.573 | 44.819 | 110.887 | 101.3 | 80.786 | 32.412 | 55.385 | 30.508 | 19.32 | 13.396 | 4.318 | 1.326 | 1.216 | 0.974 | 2.13 | 3.141 | 3.184 | 3.071 | 3.336 | 3.029 | 4.143 | 2.777 | 5.252 | 3.68 | 3.052 | 2.073 | 5.314 | 3.072 | 1.979 | 1.708 | 1.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Kosten van de omzet
| 10.067 | 41.817 | 10.523 | 50.366 | 10.283 | 10.252 | 10.296 | 10.444 | 9.744 | 9.989 | 9.919 | 10.263 | 10.475 | 10.48 | 10.806 | 11.314 | 11.811 | 12.245 | 12.898 | 14.848 | 15.471 | 46.835 | 66.027 | 66.675 | 63.137 | 44.081 | 77.485 | 66.933 | 58.049 | 44.128 | 76.242 | 53.308 | 43.601 | 27.814 | 32.489 | 37.974 | 41.684 | 28.71 | 71.475 | 105.771 | 90.891 | 62.299 | 111.889 | 92.901 | 77.375 | 42.608 | 68.071 | 55.198 | 48.535 | 35.768 | 70.48 | 63.267 | 53.639 | 24.423 | 36.655 | 17.227 | 11.805 | 8.325 | 3.156 | 2.379 | 1.043 | 1.088 | 1.993 | 2.733 | 2.649 | 0 | 0 | 0 | 3.374 | 0 | 0 | 0 | 2.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Brutowinst
| 48.276 | 1.216 | 51.459 | 5.889 | 44.72 | 32.702 | 68.943 | 50.348 | 48.739 | 20.605 | 40.556 | 31.1 | 22.485 | 9.906 | 26.163 | 16.365 | 1.627 | -1.443 | 38.867 | 30.99 | 31.596 | -9.107 | -0.252 | -3.542 | -4.258 | -10.94 | 3.772 | -0.418 | -3.918 | -10.821 | 7.98 | -8.182 | -11.116 | -14.924 | 1.448 | 4.704 | 5.275 | 3.327 | 34.375 | 33.439 | 34.334 | 19.682 | 49.527 | 36.812 | 24.014 | 8.227 | 29.935 | 28.14 | 21.038 | 9.051 | 40.407 | 38.033 | 27.147 | 7.989 | 18.73 | 13.281 | 7.515 | 5.071 | 1.162 | -1.053 | 0.172 | -0.114 | 0.136 | 0.408 | 0.534 | 3.071 | 3.336 | 3.029 | 0.769 | 2.777 | 5.252 | 3.68 | 0.353 | 2.073 | 5.314 | 3.072 | 1.979 | 1.708 | 1.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Brutowinstmarge
| 0.827 | 0.028 | 0.83 | 0.105 | 0.813 | 0.761 | 0.87 | 0.828 | 0.833 | 0.673 | 0.803 | 0.752 | 0.682 | 0.486 | 0.708 | 0.591 | 0.121 | -0.134 | 0.751 | 0.676 | 0.671 | -0.241 | -0.004 | -0.056 | -0.072 | -0.33 | 0.046 | -0.006 | -0.072 | -0.325 | 0.095 | -0.181 | -0.342 | -1.158 | 0.043 | 0.11 | 0.112 | 0.104 | 0.325 | 0.24 | 0.274 | 0.24 | 0.307 | 0.284 | 0.237 | 0.162 | 0.305 | 0.338 | 0.302 | 0.202 | 0.364 | 0.375 | 0.336 | 0.246 | 0.338 | 0.435 | 0.389 | 0.379 | 0.269 | -0.794 | 0.142 | -0.117 | 0.064 | 0.13 | 0.168 | 1 | 1 | 1 | 0.186 | 1 | 1 | 1 | 0.116 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Algemene en administratieve kosten
| 4.65 | 5.871 | 5.236 | 4.401 | 4.615 | 4.95 | 5.045 | 4.638 | 4.108 | 3.667 | 3.435 | 2.557 | 2.748 | 2.408 | 3.221 | 2.717 | 2.056 | 2.29 | 3.913 | 4.333 | 4.021 | 5.067 | 5.05 | 5.127 | 4.775 | 5.205 | 5.668 | 6.5 | 5.875 | 6.418 | 6.724 | 5.85 | 5.926 | 6.061 | 6.854 | 7.336 | 7.649 | 7.44 | 8.495 | 8.924 | 9.154 | 7.467 | 8.628 | 7.85 | 7.769 | 7.209 | 6.904 | 6.207 | 0 | 0 | 6.586 | 0 | 5.093 | 0 | 0 | 3.077 | 2.253 | 2.101 | 0.873 | 1.911 | 0.531 | 0.329 | 0.222 | 0 | 0 | 0 | 0 | 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- en marketingkosten
| 0 | -0.161 | 0.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.439 | 0.445 | 2.345 | 0.347 | 0.369 | 0.395 | 0.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.65 | 5.871 | 5.236 | 4.401 | 4.615 | 4.95 | 5.045 | 4.638 | 4.108 | 3.667 | 3.435 | 2.557 | 2.748 | 2.408 | 3.221 | 2.717 | 2.056 | 2.29 | 3.913 | 4.333 | 4.021 | 5.067 | 5.05 | 5.127 | 4.775 | 5.205 | 5.668 | 6.5 | 5.875 | 6.418 | 6.724 | 5.85 | 5.926 | 6.061 | 6.854 | 7.336 | 7.649 | 7.44 | 8.495 | 8.924 | 9.154 | 7.906 | 9.073 | 10.195 | 8.116 | 7.578 | 7.299 | 6.572 | 5.965 | 5.286 | 6.586 | 6.26 | 5.093 | 3.445 | 3.205 | 3.077 | 2.253 | 2.101 | 0.873 | 1.911 | 0.531 | 0.329 | 0.222 | 0.24 | 0.253 | 3.043 | 3.223 | 13.118 | 0.431 | 3.06 | 4.609 | 11.929 | 0.411 | 2.697 | 4.377 | 4.272 | 2.345 | 1.954 | 1.283 | 1.544 | 0.08 | 0.042 | 0.029 | 0.093 | 0.029 | 0.072 | 0.053 | 0.063 | 0.012 | 0.016 | 0.021 |
| Overige kosten
| 42.417 | 31.742 | 0 | 0 | 0 | 0 | 55.874 | 44.771 | 40.371 | 24.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.086 | -0.583 | -0.477 | 0.335 | -0.031 | 0 | -0.779 | -2.279 | 0.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bedrijfskosten
| 47.067 | 5.871 | 47.2 | 4.401 | 44.544 | 39.576 | 60.919 | 49.409 | 44.479 | 28.404 | 40.116 | 32.447 | 27.99 | 18.301 | 30.146 | 22.199 | 11.252 | 6.901 | 43.504 | 40.381 | 42.244 | 5.067 | 5.05 | 5.127 | 4.775 | 5.205 | 5.668 | 6.5 | 5.875 | 6.418 | 6.724 | 5.85 | 5.926 | 6.061 | 6.854 | 7.336 | 7.649 | 7.44 | 8.495 | 8.924 | 9.154 | 7.906 | 9.073 | 10.195 | 8.116 | 7.578 | 7.299 | 6.572 | 5.965 | 5.286 | 6.586 | 6.937 | 5.093 | 3.445 | 3.205 | 6.111 | 4.434 | 3.726 | 1.281 | 2.475 | 1.159 | -0.077 | 1.014 | 1.431 | 0.873 | 3.749 | 3.932 | 13.863 | 1.128 | 3.835 | 5.186 | 12.954 | 0.775 | 3.062 | 4.699 | 4.795 | 2.718 | 2.255 | 1.546 | 1.573 | 0.08 | 0.042 | 0.029 | 0.093 | 0.029 | 0.072 | 0.053 | 0.063 | 0.012 | 0.016 | 0.021 |
| Bedrijfsresultaat
| 1.209 | -4.655 | 4.259 | 1.488 | 0.196 | -6.857 | 8.026 | 0.947 | 4.251 | -7.834 | 0.391 | -1.396 | -5.55 | -8.433 | -4.046 | -5.866 | -9.73 | -8.448 | -4.74 | -9.501 | -10.762 | -14.286 | -5.416 | -8.235 | -9.375 | -16.145 | -2.101 | -6.918 | -9.793 | -17.239 | 1.256 | -14.032 | -17.042 | -20.985 | -5.406 | -2.632 | -2.374 | -4.113 | 25.88 | 24.515 | 25.18 | 11.776 | 40.454 | 26.617 | 15.898 | 0.649 | 22.636 | 21.568 | 15.073 | 3.765 | 33.821 | 27.446 | 22.054 | 4.544 | 15.525 | 7.17 | 3.081 | 1.264 | -0.295 | -3.528 | -0.987 | -0.037 | -0.864 | -2.629 | -0.338 | -0.678 | -0.596 | -1.063 | -0.359 | -1.057 | 0.065 | -1.69 | -0.422 | -0.988 | 0.614 | -1.723 | -0.739 | -0.547 | -0.258 | -0.861 | -0.08 | -0.042 | -0.029 | -0.093 | -0.029 | -0.072 | -0.053 | -0.063 | -0.012 | -0.016 | -0.021 |
| Bedrijfsresultaat ratio
| 0.021 | -0.108 | 0.069 | 0.026 | 0.004 | -0.16 | 0.101 | 0.016 | 0.073 | -0.256 | 0.008 | -0.034 | -0.168 | -0.414 | -0.109 | -0.212 | -0.724 | -0.782 | -0.092 | -0.207 | -0.229 | -0.379 | -0.082 | -0.13 | -0.159 | -0.487 | -0.026 | -0.104 | -0.181 | -0.518 | 0.015 | -0.311 | -0.525 | -1.628 | -0.159 | -0.062 | -0.051 | -0.128 | 0.244 | 0.176 | 0.201 | 0.144 | 0.251 | 0.205 | 0.157 | 0.013 | 0.231 | 0.259 | 0.217 | 0.084 | 0.305 | 0.271 | 0.273 | 0.14 | 0.28 | 0.235 | 0.159 | 0.094 | -0.068 | -2.66 | -0.812 | -0.038 | -0.406 | -0.837 | -0.106 | -0.221 | -0.179 | -0.351 | -0.087 | -0.381 | 0.012 | -0.459 | -0.138 | -0.477 | 0.116 | -0.561 | -0.373 | -0.32 | -0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Totaal overige inkomsten en kosten netto
| -2.792 | -2.102 | 0.38 | -4.134 | 1.078 | 0.078 | -2.438 | -4.219 | -2.42 | 45.706 | -0.066 | -0.992 | 0.602 | -0.02 | 0.035 | -0.056 | 0.022 | 1.681 | -11.155 | -53.999 | 0.092 | -0.061 | 0.378 | 0.101 | -0.099 | 0.01 | 0.087 | 0.7 | -0.235 | -0.124 | -1.697 | -0.182 | -0.266 | -5.623 | 2.13 | -68.239 | -71.181 | 0.819 | 0.594 | -22.766 | -0.218 | 0.113 | 0.489 | -0.363 | -0.175 | 1.044 | 1.086 | -0.583 | -0.477 | 0.335 | -0.031 | 4.553 | -0.779 | -2.279 | 0.937 | -37.255 | 8.422 | -0.56 | 11.326 | -0.732 | -0.429 | -0.86 | -0.237 | 1 | -1.839 | -0.436 | -0.345 | -1.267 | -0.484 | 0.031 | -0.489 | -0.354 | -0.104 | 0.876 | -0.049 | -0.177 | -0.237 | -0.324 | -0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting
| -1.583 | -6.757 | 1.983 | -2.646 | -1.535 | -9.675 | 5.588 | -3.272 | 1.831 | 37.872 | -4.253 | -7.059 | -10.754 | -12.94 | -8.516 | -10.271 | -14.033 | -11.137 | -20.47 | -68.035 | -15.232 | -18.935 | -9.6 | -13.171 | -13.706 | -20.628 | -7.189 | -11.816 | -15.549 | -22.782 | -5.853 | -19.692 | -23.016 | -32.406 | -8.814 | -76.283 | -79.063 | -8.057 | 21.716 | -2.38 | 20.243 | 6.336 | 34.562 | 21.099 | 11.574 | -4.39 | 19.963 | 17.748 | 11.427 | 0.85 | 31.009 | 31.999 | 19.942 | 1.756 | 15.9 | 5.087 | 11.34 | 0.572 | 11.111 | -4.219 | -1.649 | -0.897 | -1.101 | -1.629 | -2.178 | -1.114 | -0.941 | -2.329 | -0.843 | -1.027 | -0.423 | -2.044 | -0.526 | -0.112 | 0.565 | -1.9 | -0.976 | -0.871 | -0.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting ratio
| -0.027 | -0.157 | 0.032 | -0.047 | -0.028 | -0.225 | 0.071 | -0.054 | 0.031 | 1.238 | -0.084 | -0.171 | -0.326 | -0.635 | -0.23 | -0.371 | -1.044 | -1.031 | -0.395 | -1.484 | -0.324 | -0.502 | -0.146 | -0.209 | -0.233 | -0.622 | -0.088 | -0.178 | -0.287 | -0.684 | -0.069 | -0.436 | -0.709 | -2.514 | -0.26 | -1.787 | -1.684 | -0.251 | 0.205 | -0.017 | 0.162 | 0.077 | 0.214 | 0.163 | 0.114 | -0.086 | 0.204 | 0.213 | 0.164 | 0.019 | 0.28 | 0.316 | 0.247 | 0.054 | 0.287 | 0.167 | 0.587 | 0.043 | 2.573 | -3.181 | -1.357 | -0.92 | -0.517 | -0.519 | -0.684 | -0.363 | -0.282 | -0.769 | -0.204 | -0.37 | -0.081 | -0.556 | -0.172 | -0.054 | 0.106 | -0.618 | -0.493 | -0.51 | -0.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingkosten
| -0.393 | -1.621 | 0.528 | -0.452 | -0.268 | -1.83 | 1.167 | -0.177 | 1.013 | 2.441 | -0.419 | -1.038 | -0.357 | 4.427 | -2.062 | -2.828 | -3.547 | -3.095 | -5.139 | -15.786 | -3.657 | -8.807 | -2.522 | -3.641 | -3.598 | -5.153 | -1.242 | -6.842 | -4.071 | -6.154 | -1.488 | -5.183 | -6.043 | -8.234 | -2.495 | -21.273 | -2.247 | 4.55 | 6.422 | 5.784 | 5.525 | 1.94 | 9.062 | 5.302 | 3.647 | -1.009 | 5.06 | 4.656 | 3.176 | 0.023 | 8.001 | 7.076 | 6.053 | -2.534 | 4.384 | -0.884 | 0.817 | 0.602 | 0.005 | 0.633 | 0.233 | -0.633 | 0 | -0.095 | 0.129 | 0.055 | 0.04 | 0.767 | 0.041 | 0.031 | 0.06 | 0.124 | -0.027 | -0.101 | 0.1 | -0.272 | -0.211 | -0.114 | -0.07 | 1.056 | 0.08 | 0.027 | 0.028 | 0.086 | 0.029 | 0.072 | 0.053 | 0.259 | -0.015 | 0.016 | 0.021 |
| Nettowinst
| -1.261 | -5.247 | 1.496 | -2.36 | -1.356 | -7.743 | 4.252 | -3.095 | 0.816 | 35.432 | -3.993 | -6.087 | -10.685 | -12.88 | -6.482 | -7.471 | -10.476 | -7.974 | -15.339 | -52.266 | -11.539 | -10.068 | -7.084 | -9.626 | -10.079 | -15.387 | -6.066 | -4.994 | -11.569 | -16.584 | -4.379 | -14.526 | -16.945 | -24.14 | -6.431 | -55.111 | -76.873 | -12.591 | 15.158 | -8.243 | 14.651 | 4.378 | 25.413 | 15.751 | 7.863 | -3.394 | 14.903 | 13.092 | 8.251 | 0.827 | 23.008 | 24.314 | 24.893 | 4.193 | 11.344 | 5.887 | 10.154 | -0.098 | 11.106 | -4.852 | -1.649 | -0.897 | -1.101 | -1.534 | -2.306 | -1.168 | -0.981 | -3.096 | 0.111 | -1.057 | -0.484 | -2.168 | -0.499 | -1.02 | 0.465 | -1.627 | -0.765 | -0.757 | -0.338 | -1.056 | -0.08 | -0.027 | -0.028 | -0.086 | -0.029 | -0.072 | -0.053 | -0.259 | 0.015 | -0.016 | -0.021 |
| Nettowinstmarge
| -0.022 | -0.122 | 0.024 | -0.042 | -0.025 | -0.18 | 0.054 | -0.051 | 0.014 | 1.158 | -0.079 | -0.147 | -0.324 | -0.632 | -0.175 | -0.27 | -0.78 | -0.738 | -0.296 | -1.14 | -0.245 | -0.267 | -0.108 | -0.152 | -0.171 | -0.464 | -0.075 | -0.075 | -0.214 | -0.498 | -0.052 | -0.322 | -0.522 | -1.873 | -0.189 | -1.291 | -1.637 | -0.393 | 0.143 | -0.059 | 0.117 | 0.053 | 0.157 | 0.121 | 0.078 | -0.067 | 0.152 | 0.157 | 0.119 | 0.018 | 0.207 | 0.24 | 0.308 | 0.129 | 0.205 | 0.193 | 0.526 | -0.007 | 2.572 | -3.658 | -1.357 | -0.92 | -0.517 | -0.489 | -0.724 | -0.38 | -0.294 | -1.022 | 0.027 | -0.381 | -0.092 | -0.589 | -0.164 | -0.492 | 0.087 | -0.53 | -0.387 | -0.443 | -0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| WPA (Winst Per Aandeel)
| -0.037 | -0.16 | 0.04 | -0.07 | -0.04 | -0.23 | 0.13 | -0.092 | 0.024 | 2.16 | -0.6 | -0.7 | -1.24 | -1.5 | -0.75 | -0.87 | -1.22 | -0.93 | -1.77 | -5.98 | -1.32 | -1.15 | -0.81 | -1.1 | -1.16 | -1.77 | -0.7 | -0.59 | -1.66 | -2.38 | -0.63 | -2.08 | -2.43 | -3.47 | -0.92 | -7.92 | -10.99 | -1.79 | 2.12 | -1.17 | 2.12 | 0.64 | 3.71 | 2.33 | 1.16 | -0.52 | 2.65 | 2.33 | 1.48 | 0.11 | 4.13 | 4.55 | 4.55 | 0.85 | 3.18 | 1.8 | 4.02 | -0.039 | 12.7 | -7.78 | -10.83 | -5.89 | -7.23 | -22.6 | -34.88 | -17.67 | -14.83 | -46.68 | 2.12 | -25.14 | -11.5 | -51.69 | -12.25 | -26.63 | 12.7 | -78.95 | -28.22 | -33.1 | -14.86 | -8.05 | -13.4 | -4.59 | -4.77 | -14.44 | -4.97 | -13.55 | -11.75 | -61.26 | 2.54 | -4.13 | -5.21 |
| Verwaterde WPA
| -0.037 | -0.16 | 0.04 | -0.07 | -0.04 | -0.23 | 0.13 | -0.092 | 0.024 | 2.16 | -0.6 | -0.7 | -1.24 | -1.5 | -0.75 | -0.87 | -1.22 | -0.93 | -1.77 | -5.98 | -1.32 | -1.15 | -0.81 | -1.1 | -1.16 | -1.77 | -0.7 | -0.59 | -1.66 | -2.38 | -0.63 | -2.08 | -2.43 | -3.47 | -0.92 | -7.92 | -10.99 | -1.79 | 2.12 | -1.17 | 2.01 | 0.64 | 3.6 | 2.33 | 1.16 | -0.52 | 2.54 | 2.22 | 1.48 | 0.11 | 4.02 | 4.45 | 4.34 | 0.85 | 2.96 | 1.8 | 3.81 | -0.039 | 10.59 | -7.78 | -10.83 | -5.89 | -7.23 | -22.6 | -34.88 | -17.67 | -14.83 | -46.68 | 2.12 | -25.14 | -11.5 | -51.69 | -12.25 | -26.63 | 12.7 | -78.95 | -28.22 | -33.1 | -14.86 | -8.05 | -13.4 | -4.59 | -4.77 | -14.44 | -4.97 | -13.55 | -11.75 | -61.26 | 2.54 | -4.13 | -5.21 |
| EBITDA
| 10.962 | 5.42 | 14.774 | 12.821 | 10.479 | 3.395 | 18.322 | 11.391 | 13.995 | 2.155 | 10.31 | 8.867 | 4.925 | 2.047 | 6.76 | 5.448 | 2.081 | 3.797 | 8.158 | 5.347 | 4.709 | 2.186 | 10.96 | 8.196 | 7.126 | 0.454 | 14.549 | 9.427 | 6.623 | -0.602 | 17.854 | 2.631 | -0.037 | -3.703 | 2.273 | 6.525 | 6.804 | 3.253 | 39.642 | 42.443 | 42.047 | 23.257 | 57.65 | 42.373 | 29.507 | 6.395 | 34.973 | 30.417 | 23.048 | 9.219 | 43.648 | 42.422 | 28.9 | 5.461 | 21.451 | 45.742 | 5.263 | 2.97 | 0.289 | -2.719 | -0.359 | -0.037 | -0.178 | -1.977 | 0.281 | 0.023 | 0.095 | -0.362 | 0.338 | -0.283 | 0.643 | -0.266 | -0.058 | -0.624 | 0.936 | -1.2 | -0.367 | -0.246 | 0.004 | -0.861 | -0.08 | -0.042 | -0.029 | -0.093 | -0.029 | -0.072 | -0.053 | -0.063 | -0.012 | -0.016 | -0.021 |
| EBITDA ratio
| 0.188 | 0.126 | 0.238 | 0.228 | 0.191 | 0.079 | 0.231 | 0.187 | 0.239 | 0.07 | 0.204 | 0.214 | 0.149 | 0.1 | 0.183 | 0.197 | 0.155 | 0.352 | 0.158 | 0.117 | 0.1 | 0.058 | 0.167 | 0.13 | 0.121 | 0.014 | 0.179 | 0.142 | 0.122 | -0.018 | 0.212 | 0.058 | -0.001 | -0.287 | 0.067 | 0.153 | 0.145 | 0.102 | 0.375 | 0.305 | 0.336 | 0.284 | 0.357 | 0.327 | 0.291 | 0.126 | 0.357 | 0.365 | 0.331 | 0.206 | 0.394 | 0.419 | 0.358 | 0.168 | 0.387 | 1.499 | 0.272 | 0.222 | 0.067 | -2.05 | -0.295 | -0.038 | -0.083 | -0.63 | 0.088 | 0.007 | 0.029 | -0.119 | 0.082 | -0.102 | 0.122 | -0.072 | -0.019 | -0.301 | 0.176 | -0.391 | -0.185 | -0.144 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |