W&T Offshore, Inc.
NYSE:WTI
2.14 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 142.757 | 140.787 | 132.34 | 142.411 | 126.181 | 131.725 | 189.7 | 266.485 | 273.808 | 191.004 | 165.589 | 133.946 | 132.828 | 125.647 | 94.748 | 72.517 | 55.241 | 124.128 | 151.894 | 132.221 | 134.701 | 116.08 | 143.422 | 153.459 | 149.612 | 134.213 | 129.099 | 110.281 | 123.323 | 124.393 | 115.213 | 107.403 | 99.655 | 77.715 | 104.064 | 126.228 | 149.066 | 127.907 | 196.677 | 234.521 | 262.994 | 254.516 | 244.928 | 244.555 | 235.383 | 259.222 | 237.146 | 185.946 | 215.513 | 235.886 | 261.899 | 245.371 | 252.922 | 210.855 | 186.956 | 169.575 | 179.667 | 169.585 | 176.1 | 167.042 | 150.432 | 117.422 | 108.306 | 289.793 | 461.015 | 356.495 | 339.456 | 255.191 | 272.563 | 246.539 | 264.384 | 213.431 | 165.796 | 162.13 | 152.86 | 153.425 | 149.779 | 129.072 | 138.855 | 123.287 | 123.287 | 123.287 | 99.344 | 107.748 | 107.748 | 107.748 |
Kosten van de omzet
| 127.639 | 120.276 | 40.278 | 43.324 | 42.696 | 101.456 | 111.744 | 98.702 | 36.86 | 73.353 | 37.8 | 72.374 | 85.284 | 75.309 | 31.86 | 66.39 | 33.927 | 100.266 | 45.525 | 92.569 | 85.799 | 84.061 | 42.171 | 80.61 | 80.706 | 80.436 | 44.081 | 76.071 | 77.65 | 46.714 | 45.671 | 57.143 | 100.883 | 69.351 | 72.377 | 101.79 | 109.135 | 184.259 | 139.618 | 206.312 | 195.828 | 130.594 | 145.225 | 109.561 | 174.532 | 174.446 | 109.742 | 1.353 | 1.335 | 1.485 | 2.092 | 5.903 | 4.642 | 4.841 | -13.708 | 4.883 | 4.009 | 40.182 | 3.299 | 53.82 | 4.335 | 3.305 | -146.69 | 55.939 | 59.084 | 49.822 | 70.361 | 56.147 | 54.532 | 61.663 | 49.71 | 39.244 | 21.409 | 16.986 | 22.652 | 20.593 | 20.825 | 16.153 | 33.121 | 21.082 | 21.082 | 21.082 | 18.719 | 19.046 | 19.046 | 19.046 |
Brutowinst
| 15.118 | 20.511 | 92.062 | 99.087 | 83.485 | 30.269 | 77.956 | 167.783 | 236.948 | 117.651 | 127.789 | 61.572 | 47.544 | 50.338 | 62.888 | 6.127 | 21.314 | 23.862 | 106.369 | 39.652 | 48.902 | 32.019 | 101.251 | 72.849 | 68.906 | 53.777 | 85.018 | 34.21 | 45.673 | 77.679 | 69.542 | 50.26 | -1.228 | 8.364 | 31.687 | 24.438 | 39.931 | -56.352 | 57.059 | 28.209 | 67.166 | 123.922 | 99.703 | 134.994 | 60.851 | 84.776 | 127.404 | 184.593 | 214.178 | 234.401 | 259.807 | 239.468 | 248.28 | 206.014 | 200.664 | 164.692 | 175.658 | 129.403 | 172.801 | 113.222 | 146.097 | 114.117 | 254.996 | 233.854 | 401.931 | 306.673 | 269.095 | 199.044 | 218.031 | 184.876 | 214.674 | 174.187 | 144.387 | 145.144 | 130.208 | 132.832 | 128.954 | 112.919 | 105.734 | 102.205 | 102.205 | 102.205 | 80.625 | 88.702 | 88.702 | 88.702 |
Brutowinstmarge
| 0.106 | 0.146 | 0.696 | 0.696 | 0.662 | 0.23 | 0.411 | 0.63 | 0.865 | 0.616 | 0.772 | 0.46 | 0.358 | 0.401 | 0.664 | 0.084 | 0.386 | 0.192 | 0.7 | 0.3 | 0.363 | 0.276 | 0.706 | 0.475 | 0.461 | 0.401 | 0.659 | 0.31 | 0.37 | 0.624 | 0.604 | 0.468 | -0.012 | 0.108 | 0.304 | 0.194 | 0.268 | -0.441 | 0.29 | 0.12 | 0.255 | 0.487 | 0.407 | 0.552 | 0.259 | 0.327 | 0.537 | 0.993 | 0.994 | 0.994 | 0.992 | 0.976 | 0.982 | 0.977 | 1.073 | 0.971 | 0.978 | 0.763 | 0.981 | 0.678 | 0.971 | 0.972 | 2.354 | 0.807 | 0.872 | 0.86 | 0.793 | 0.78 | 0.8 | 0.75 | 0.812 | 0.816 | 0.871 | 0.895 | 0.852 | 0.866 | 0.861 | 0.875 | 0.761 | 0.829 | 0.829 | 0.829 | 0.812 | 0.823 | 0.823 | 0.823 |
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 |
Algemene en administratieve kosten
| 95.341 | 91.345 | 82.894 | 81.804 | 83.414 | 19.919 | 21.957 | 23.047 | 67.943 | 13.776 | 59.493 | 13.391 | 13.986 | 10.712 | 51.01 | 14.476 | 33.941 | 13.963 | 70.863 | 10.106 | 13.328 | 14.109 | 58.306 | 15.99 | 14.22 | 15.038 | 51.286 | 15.631 | 16.474 | 53.438 | 48.158 | 50.212 | 16.235 | 60.912 | 65.337 | 61.554 | 64.887 | 20.766 | 98.357 | 21.007 | 19.682 | 79.205 | 96.797 | 87.37 | 19.868 | 21.087 | 81.134 | 18.691 | 14.623 | 29.479 | 23.778 | 18.104 | 18.002 | 18.129 | 15.147 | 13.389 | 14.375 | 10.379 | 11.065 | 9.758 | 10.731 | 11.436 | 12.931 | 10.657 | 11.062 | 19.204 | 9.613 | 9.952 | 10.111 | 16.758 | 11.742 | 9.645 | 9.072 | 11.66 | 9.231 | 6.524 | 8.068 | 13.458 | 25.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| -73.987 | -70.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.81 | 4.11 | 4.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 21.354 | 20.515 | 82.894 | 81.804 | 83.414 | 19.919 | 21.957 | 23.047 | 67.943 | 13.776 | 59.493 | 13.391 | 13.986 | 10.712 | 51.01 | 14.476 | 33.941 | 13.963 | 70.863 | 10.106 | 13.328 | 14.109 | 58.306 | 15.99 | 14.22 | 15.038 | 51.286 | 15.631 | 16.474 | 53.438 | 48.158 | 50.212 | 16.235 | 60.912 | 65.337 | 61.554 | 64.887 | 20.766 | 98.357 | 21.007 | 19.682 | 79.205 | 96.797 | 87.37 | 19.868 | 21.087 | 81.134 | 21.501 | 18.733 | 33.7 | 23.778 | 18.104 | 18.002 | 18.129 | 15.147 | 13.389 | 14.375 | 10.379 | 11.065 | 9.758 | 10.731 | 11.436 | 12.931 | 10.657 | 11.062 | 19.204 | 9.613 | 9.952 | 10.111 | 16.758 | 11.742 | 9.645 | 9.072 | 11.66 | 9.231 | 6.524 | 8.068 | 13.458 | 4.855 | 6.715 | 6.715 | 6.715 | 5.372 | 8.328 | 8.328 | 8.328 |
Overige kosten
| -1.25 | -5.23 | -3.772 | -1.927 | 0.311 | 65.186 | 69.017 | 6.62 | 1.534 | 6.236 | 7.128 | 26.099 | 33.566 | -0.963 | -0.752 | -0.751 | -0.751 | -0.723 | 1.176 | -0.555 | -0.478 | -0.331 | 4.403 | 0.885 | -0.125 | 0.333 | 0.261 | 0.041 | -5.168 | -0.191 | 7.729 | 0.073 | 0.024 | -1.306 | -2.016 | -0.964 | 25.373 | 32.029 | 0.003 | 0.197 | 48.38 | 38.254 | -0.001 | 9.062 | 48.38 | 38.254 | 0.005 | 34.72 | 45.653 | 27.184 | 144.91 | 40.795 | 30.595 | 24.987 | 116.38 | 20.982 | 125.112 | 103.493 | 160.932 | 149.96 | 143.468 | 33.62 | 182.522 | 157.305 | 43.267 | 37.247 | 195.905 | 41.675 | 41.046 | 47.779 | 331.08 | 63.587 | 83.134 | 50.348 | 196.535 | 48.157 | 55.06 | 45.765 | 178.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 21.354 | 20.515 | 90.271 | 81.804 | 83.414 | 85.105 | 90.974 | 29.667 | 74.624 | 20.012 | 59.493 | 13.391 | 13.986 | 10.712 | 51.01 | 14.476 | 33.941 | 13.963 | 70.863 | 10.106 | 13.328 | 14.109 | 58.306 | 15.99 | 14.22 | 15.038 | 51.286 | 15.631 | 16.474 | 53.438 | 48.158 | 50.212 | 16.235 | 60.912 | 65.337 | 61.554 | 64.887 | 20.766 | 98.357 | 21.007 | 19.682 | 79.205 | 96.797 | 87.37 | 19.868 | 21.087 | 81.134 | 152.374 | 164.95 | 178.854 | 169.952 | 144.135 | 132.637 | 168.466 | 145.871 | 127.845 | 135.48 | 73.692 | 137.865 | 105.9 | 149.866 | 148.419 | 367.91 | 102.355 | 181.907 | 169.669 | 189.955 | 131.563 | 134.862 | 148.866 | 139.824 | 65.091 | 84.819 | 58.548 | 44.575 | 52.314 | 57.863 | 52.674 | 46.396 | 44.892 | 44.892 | 44.892 | 42.548 | 41.453 | 41.453 | 41.453 |
Bedrijfsresultaat
| -6.236 | -0.004 | 1.791 | 17.283 | 0.071 | 10.35 | 40.475 | 138.116 | 162.324 | 97.639 | 68.296 | -24.956 | -47.882 | 15.048 | 0.349 | -19.51 | -28.041 | 71.811 | 16.847 | 35.399 | 37.379 | -30.976 | 102.674 | 57.147 | 48.467 | 38.739 | 33.166 | 15.7 | 32.888 | 28.196 | 21.319 | -58.276 | -126.997 | -166.614 | -60.816 | -468.573 | -278.806 | -337.508 | -30.543 | 20.983 | 34.405 | 37.225 | 0.622 | 31.965 | 53.823 | 60.321 | 46.737 | 7.56 | 99.1 | 15.913 | 80.936 | 95.333 | 115.643 | 37.548 | 34.053 | 36.847 | 40.178 | 55.711 | 21.095 | 7.322 | -3.769 | -244.507 | -1,266.555 | 121.828 | 210.097 | 127.485 | 76.416 | 61.907 | 80.363 | 30.563 | 70.194 | 105.772 | 57.306 | 84.342 | 76.571 | 80.518 | 71.091 | 60.245 | 59.338 | 57.313 | 57.313 | 57.313 | 38.077 | 47.249 | 47.249 | 47.249 |
Bedrijfsresultaat ratio
| -0.044 | -0 | 0.014 | 0.121 | 0.001 | 0.079 | 0.213 | 0.518 | 0.593 | 0.511 | 0.412 | -0.186 | -0.36 | 0.12 | 0.004 | -0.269 | -0.508 | 0.579 | 0.111 | 0.268 | 0.277 | -0.267 | 0.716 | 0.372 | 0.324 | 0.289 | 0.257 | 0.142 | 0.267 | 0.227 | 0.185 | -0.543 | -1.274 | -2.144 | -0.584 | -3.712 | -1.87 | -2.639 | -0.155 | 0.089 | 0.131 | 0.146 | 0.003 | 0.131 | 0.229 | 0.233 | 0.197 | 0.041 | 0.46 | 0.067 | 0.309 | 0.389 | 0.457 | 0.178 | 0.182 | 0.217 | 0.224 | 0.329 | 0.12 | 0.044 | -0.025 | -2.082 | -11.694 | 0.42 | 0.456 | 0.358 | 0.225 | 0.243 | 0.295 | 0.124 | 0.266 | 0.496 | 0.346 | 0.52 | 0.501 | 0.525 | 0.475 | 0.467 | 0.427 | 0.465 | 0.465 | 0.465 | 0.383 | 0.439 | 0.439 | 0.439 |
Totaal overige inkomsten en kosten netto
| -13.788 | -10.425 | 92.547 | -0.436 | 1.14 | 24.294 | 9.833 | -54.998 | -7.32 | -100.785 | 10.971 | -73.137 | -81.44 | -25.541 | -12.281 | -11.912 | 12.803 | 79.69 | -17.483 | 5.298 | 1.327 | -49.217 | 111.241 | 1.173 | -6.344 | 0.333 | -0.305 | -2.838 | 6.577 | 3.764 | 7.627 | 65.709 | -109.51 | -115.372 | -29.182 | -432.421 | -255.535 | -260.39 | 10.758 | 13.978 | -13.079 | -7.492 | -2.412 | -6.597 | 12.84 | -3.368 | 0.472 | -24.457 | 49.872 | -39.634 | -8.919 | -2.031 | -20.663 | -23.84 | -21.372 | 0.15 | 0.354 | 0.128 | -19.613 | 0.039 | 3.144 | -209.7 | -1,099.526 | -0.028 | -40.93 | -28.902 | -25.808 | -12.39 | -10.842 | -22.452 | -0.942 | 20.417 | -15.072 | -4.506 | -11.295 | -2.203 | 0.108 | 0.348 | -0.432 | 0.317 | 0.317 | 0.317 | 0.135 | 0.339 | 0.339 | 0.339 |
Inkomen voor belasting
| -20.024 | -10.429 | 1.489 | 6.922 | -9.112 | 34.644 | 50.308 | 83.118 | 154.529 | -3.146 | 59.693 | -43.866 | -64.412 | -0.949 | -15.805 | -34.396 | -14.64 | 72.479 | 1.388 | 20.399 | 24.694 | -47.589 | 139.016 | 46.402 | 36.195 | 27.749 | 21.875 | 4.187 | 24.34 | 16.711 | 17.5 | 42.139 | -156.644 | -195.391 | -88.362 | -496.088 | -304.583 | -358.669 | -50.655 | 1.588 | 15.11 | 17.837 | -18.469 | 22.227 | 34.819 | 41.52 | 30.258 | -3.646 | 87.72 | 5.199 | 68.741 | 81.75 | 85.012 | 28.831 | 24.654 | 27.857 | 30.947 | 46.335 | 11.055 | -1.861 | -16.495 | -254.729 | -1,271.993 | 117.202 | 205.089 | 121.22 | 71.881 | 55.166 | 68.667 | 20.045 | 59.804 | 102.145 | 58.74 | 85.664 | 77.704 | 81.099 | 71.199 | 60.024 | 59.02 | 56.823 | 56.823 | 56.823 | 37.429 | 46.722 | 46.722 | 46.722 |
Inkomen voor belasting ratio
| -0.14 | -0.074 | 0.011 | 0.049 | -0.072 | 0.263 | 0.265 | 0.312 | 0.564 | -0.016 | 0.36 | -0.327 | -0.485 | -0.008 | -0.167 | -0.474 | -0.265 | 0.584 | 0.009 | 0.154 | 0.183 | -0.41 | 0.969 | 0.302 | 0.242 | 0.207 | 0.169 | 0.038 | 0.197 | 0.134 | 0.152 | 0.392 | -1.572 | -2.514 | -0.849 | -3.93 | -2.043 | -2.804 | -0.258 | 0.007 | 0.057 | 0.07 | -0.075 | 0.091 | 0.148 | 0.16 | 0.128 | -0.02 | 0.407 | 0.022 | 0.262 | 0.333 | 0.336 | 0.137 | 0.132 | 0.164 | 0.172 | 0.273 | 0.063 | -0.011 | -0.11 | -2.169 | -11.744 | 0.404 | 0.445 | 0.34 | 0.212 | 0.216 | 0.252 | 0.081 | 0.226 | 0.479 | 0.354 | 0.528 | 0.508 | 0.529 | 0.475 | 0.465 | 0.425 | 0.461 | 0.461 | 0.461 | 0.377 | 0.434 | 0.434 | 0.434 |
Belastingkosten
| -4.636 | 1.045 | 1.932 | 4.777 | 2.997 | 8.639 | 6.859 | 16.397 | 31.093 | -0.689 | 10.789 | -5.902 | -12.74 | -0.203 | -6.858 | -21.057 | -8.736 | 6.499 | -8.171 | -55.5 | -11.695 | 0.172 | 0.172 | 0.142 | 0.112 | 0.109 | -1.49 | 5.484 | -8.975 | -7.588 | 1.017 | -3.789 | -35.722 | -4.882 | -36.756 | -18.52 | -44.134 | -103.574 | -17.284 | 0.904 | 5.273 | 6.648 | -6.583 | 8.033 | 12.423 | 14.902 | 13.588 | -2.175 | 34.153 | 1.981 | 22.676 | 28.822 | 29.837 | 10.182 | 4.135 | 0.669 | 3.077 | 4.02 | -39.059 | -0.539 | -10.521 | -23.992 | -420.577 | 39.021 | 70.479 | 41.414 | 22.471 | 18.826 | 23.146 | 7.016 | 21.697 | 35.444 | 20.275 | 29.833 | 26.847 | 27.997 | 25.417 | 20.742 | 20.344 | 19.888 | 19.888 | 19.888 | 12.098 | 16.353 | 16.353 | 16.353 |
Nettowinst
| -15.388 | -11.474 | -0.443 | 2.145 | -12.109 | 26.005 | 43.449 | 66.721 | 123.436 | -2.457 | 48.904 | -37.964 | -51.672 | -0.746 | -8.947 | -13.339 | -5.904 | 65.189 | 9.46 | 74.554 | 35.723 | -47.761 | 133.606 | 44.4 | 34.609 | 26.495 | 22.47 | -1.297 | 31.941 | 23.241 | 16.483 | 44.239 | -120.922 | -190.509 | -51.606 | -477.568 | -260.449 | -255.095 | -33.371 | 0.614 | 9.737 | 11.069 | -11.886 | 14.035 | 22.121 | 26.337 | 16.669 | -1.471 | 52.382 | 3.078 | 46.065 | 52.928 | 55.175 | 18.649 | 20.519 | 27.188 | 27.87 | 42.315 | 50.114 | -1.322 | -5.974 | -230.737 | -851.416 | 78.181 | 134.61 | 79.806 | 49.41 | 36.34 | 45.521 | 13.029 | 38.107 | 66.701 | 38.465 | 55.831 | 50.857 | 53.102 | 45.782 | 39.282 | 38.376 | 37.753 | 36.735 | 36.735 | 25.331 | 30.417 | 30.417 | 30.417 |
Nettowinstmarge
| -0.108 | -0.081 | -0.003 | 0.015 | -0.096 | 0.197 | 0.229 | 0.25 | 0.451 | -0.013 | 0.295 | -0.283 | -0.389 | -0.006 | -0.094 | -0.184 | -0.107 | 0.525 | 0.062 | 0.564 | 0.265 | -0.411 | 0.932 | 0.289 | 0.231 | 0.197 | 0.174 | -0.012 | 0.259 | 0.187 | 0.143 | 0.412 | -1.213 | -2.451 | -0.496 | -3.783 | -1.747 | -1.994 | -0.17 | 0.003 | 0.037 | 0.043 | -0.049 | 0.057 | 0.094 | 0.102 | 0.07 | -0.008 | 0.243 | 0.013 | 0.176 | 0.216 | 0.218 | 0.088 | 0.11 | 0.16 | 0.155 | 0.25 | 0.285 | -0.008 | -0.04 | -1.965 | -7.861 | 0.27 | 0.292 | 0.224 | 0.146 | 0.142 | 0.167 | 0.053 | 0.144 | 0.313 | 0.232 | 0.344 | 0.333 | 0.346 | 0.306 | 0.304 | 0.276 | 0.306 | 0.298 | 0.298 | 0.255 | 0.282 | 0.282 | 0.282 |
WPA (Winst Per Aandeel)
| -0.1 | -0.078 | -0.003 | 0.015 | -0.083 | 0.18 | 0.32 | 0.47 | 0.86 | -0.017 | 0.34 | -0.27 | -0.36 | -0.005 | -0.064 | -0.094 | -0.042 | 0.46 | 0.07 | 0.53 | 0.25 | -0.34 | 0.96 | 0.32 | 0.25 | 0.19 | 0.16 | -0.009 | 0.23 | 0.17 | 0.12 | 0.48 | -1.58 | -2.49 | -0.68 | -6.29 | -3.43 | -3.36 | -0.44 | 0.01 | 0.13 | 0.15 | -0.16 | 0.19 | 0.29 | 0.35 | 0.21 | -0.02 | 0.7 | 0.04 | 0.62 | 0.7 | 0.73 | 0.25 | 0.28 | 0.36 | 0.37 | 0.57 | 0.68 | -0.018 | -0.08 | -3.04 | -11.22 | 1.02 | 1.76 | 1.05 | 0.65 | 0.48 | 0.6 | 0.17 | 0.5 | 0.92 | 0.58 | 0.85 | 0.77 | 0.8 | 0.69 | 0.63 | 0.62 | 0.72 | 0.7 | 0.7 | 0.48 | 0.59 | 0.59 | 0.59 |
Verwaterde WPA
| -0.1 | -0.078 | -0.003 | 0.014 | -0.083 | 0.17 | 0.31 | 0.46 | 0.85 | -0.017 | 0.34 | -0.27 | -0.36 | -0.005 | -0.063 | -0.094 | -0.042 | 0.46 | 0.07 | 0.53 | 0.25 | -0.34 | 0.96 | 0.32 | 0.25 | 0.19 | 0.16 | -0.009 | 0.23 | 0.17 | 0.12 | 0.48 | -1.58 | -2.49 | -0.68 | -6.29 | -3.43 | -3.36 | -0.44 | 0.01 | 0.13 | 0.15 | -0.16 | 0.19 | 0.29 | 0.35 | 0.21 | -0.02 | 0.7 | 0.04 | 0.62 | 0.7 | 0.73 | 0.25 | 0.28 | 0.36 | 0.37 | 0.57 | 0.68 | -0.018 | -0.08 | -3.04 | -11.22 | 1.02 | 1.76 | 1.05 | 0.65 | 0.48 | 0.6 | 0.17 | 0.5 | 0.91 | 0.58 | 0.85 | 0.77 | 0.8 | 0.69 | 0.6 | 0.59 | 0.58 | 0.56 | 0.56 | 0.38 | 0.47 | 0.47 | 0.47 |
EBITDA
| 38.838 | 41.902 | -44.066 | 51.988 | 36.276 | 40.251 | 74.721 | 172.829 | 215.926 | 127.645 | 104.992 | 74.471 | 64.51 | 65.3 | 37.673 | 16.027 | 16.105 | 48.302 | 74.5 | 67.832 | 73.169 | 51.345 | 47.348 | 94.713 | 94.318 | 77.153 | 33.993 | 55.109 | 64.395 | 64.04 | 67.996 | 0.121 | 40.054 | 9.879 | 32.267 | 59.249 | -24.956 | 48.349 | -41.295 | 136.07 | 175.72 | 168.023 | 141.524 | 56.686 | 140.878 | 172.561 | 46.275 | 109.681 | 135.169 | 144.038 | 176.786 | 179.794 | 199.022 | 111.647 | 129.057 | 112.162 | 116.2 | 124.92 | 119.122 | 95.395 | 78.074 | 57.233 | -74.193 | 244.083 | 415.446 | 312.053 | 265.132 | 203.563 | 225.108 | 182.871 | 211.847 | 175.083 | 142.053 | 140.274 | 142.045 | 128.406 | 123.092 | 101.269 | 103.564 | 95.096 | 95.096 | 95.096 | 75.015 | 79.969 | 79.969 | 79.969 |
EBITDA ratio
| 0.272 | 0.298 | -0.333 | 0.365 | 0.287 | 0.306 | 0.394 | 0.649 | 0.789 | 0.668 | 0.634 | 0.556 | 0.486 | 0.52 | 0.398 | 0.221 | 0.292 | 0.389 | 0.49 | 0.513 | 0.543 | 0.442 | 0.33 | 0.617 | 0.63 | 0.575 | 0.263 | 0.5 | 0.522 | 0.515 | 0.59 | 0.001 | 0.402 | 0.127 | 0.31 | 0.469 | -0.167 | 0.378 | -0.21 | 0.58 | 0.668 | 0.66 | 0.578 | 0.232 | 0.599 | 0.666 | 0.195 | 0.59 | 0.627 | 0.611 | 0.675 | 0.733 | 0.787 | 0.529 | 0.69 | 0.661 | 0.647 | 0.737 | 0.676 | 0.571 | 0.519 | 0.487 | -0.685 | 0.842 | 0.901 | 0.875 | 0.781 | 0.798 | 0.826 | 0.742 | 0.801 | 0.82 | 0.857 | 0.865 | 0.929 | 0.837 | 0.822 | 0.785 | 0.746 | 0.771 | 0.771 | 0.771 | 0.755 | 0.742 | 0.742 | 0.742 |