Wing Tai Properties Limited
HKEX:0369.HK
1.89 (HKD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 560.3 | 411.3 | 483.9 | 3,241.7 | 866.7 | 2,933.9 | 507 | 821.8 | 1,966.6 | 406 | 426.7 | 415.2 | 469.5 | 518.5 | 545.8 | 635.3 | 468 | 469.4 | 539.8 | 466.5 | 1,317 | 1,390.2 | 346 | 434.05 | 740.375 | 740.375 | 740.375 | 740.375 | 683.625 | 683.625 | 683.625 | 683.625 | 544.2 | 544.2 | 544.2 | 544.2 | 301.775 | 301.775 | 301.775 | 301.775 | 416.125 | 416.125 | 416.125 | 416.125 | 552.425 | 552.425 | 552.425 | 552.425 | 674.85 | 674.85 | 674.85 | 674.85 | 441.975 | 441.975 | 441.975 | 441.975 | 363.95 | 363.95 | 363.95 | 363.95 | 367.65 | 367.65 | 367.65 | 367.65 | 366.475 | 366.475 | 366.475 | 366.475 | 360.45 | 360.45 | 360.45 | 360.45 | 417.15 | 417.15 | 417.15 | 417.15 |
Cost of Revenue
| 714 | 37.9 | 163.8 | 2,140.3 | 383.8 | 1,920.9 | 162.7 | 444 | 1,333.7 | 80.3 | 82.8 | 75.9 | 99.4 | 98.1 | 138.4 | 187.1 | 92 | 106.9 | 157.4 | 114.7 | 742.4 | 845.8 | 71.6 | 229.35 | 426.1 | 426.1 | 426.1 | 426.1 | 368.6 | 368.6 | 368.6 | 368.6 | 348.9 | 348.9 | 348.9 | 348.9 | 176 | 176 | 176 | 176 | 259.525 | 259.525 | 259.525 | 259.525 | 323.125 | 323.125 | 323.125 | 323.125 | 393.275 | 393.275 | 393.275 | 393.275 | 300.325 | 300.325 | 300.325 | 300.325 | 282.875 | 282.875 | 282.875 | 282.875 | 290.075 | 290.075 | 290.075 | 290.075 | 284.4 | 284.4 | 284.4 | 284.4 | 265.125 | 265.125 | 265.125 | 265.125 | 302.575 | 302.575 | 302.575 | 302.575 |
Gross Profit
| -153.7 | 373.4 | 320.1 | 1,101.4 | 482.9 | 1,013 | 344.3 | 377.8 | 632.9 | 325.7 | 343.9 | 339.3 | 370.1 | 420.4 | 407.4 | 448.2 | 376 | 362.5 | 382.4 | 351.8 | 574.6 | 544.4 | 274.4 | 204.7 | 314.275 | 314.275 | 314.275 | 314.275 | 315.025 | 315.025 | 315.025 | 315.025 | 195.3 | 195.3 | 195.3 | 195.3 | 125.775 | 125.775 | 125.775 | 125.775 | 156.6 | 156.6 | 156.6 | 156.6 | 229.3 | 229.3 | 229.3 | 229.3 | 281.575 | 281.575 | 281.575 | 281.575 | 141.65 | 141.65 | 141.65 | 141.65 | 81.075 | 81.075 | 81.075 | 81.075 | 77.575 | 77.575 | 77.575 | 77.575 | 82.075 | 82.075 | 82.075 | 82.075 | 95.325 | 95.325 | 95.325 | 95.325 | 114.575 | 114.575 | 114.575 | 114.575 |
Gross Profit Ratio
| -0.274 | 0.908 | 0.662 | 0.34 | 0.557 | 0.345 | 0.679 | 0.46 | 0.322 | 0.802 | 0.806 | 0.817 | 0.788 | 0.811 | 0.746 | 0.705 | 0.803 | 0.772 | 0.708 | 0.754 | 0.436 | 0.392 | 0.793 | 0.472 | 0.424 | 0.424 | 0.424 | 0.424 | 0.461 | 0.461 | 0.461 | 0.461 | 0.359 | 0.359 | 0.359 | 0.359 | 0.417 | 0.417 | 0.417 | 0.417 | 0.376 | 0.376 | 0.376 | 0.376 | 0.415 | 0.415 | 0.415 | 0.415 | 0.417 | 0.417 | 0.417 | 0.417 | 0.32 | 0.32 | 0.32 | 0.32 | 0.223 | 0.223 | 0.223 | 0.223 | 0.211 | 0.211 | 0.211 | 0.211 | 0.224 | 0.224 | 0.224 | 0.224 | 0.264 | 0.264 | 0.264 | 0.264 | 0.275 | 0.275 | 0.275 | 0.275 |
Reseach & Development Expenses
| 0 | 84.5 | 55.5 | 26.1 | 8 | 5.9 | 7.7 | 13.3 | 27.7 | 37.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 200.5 | 175.3 | 180.4 | 165.3 | 165.7 | 156.8 | 159.4 | 168.7 | 169 | 170.8 | 170 | 157.6 | 155.2 | 156.8 | 154.1 | 153.4 | 142.6 | 145.9 | 134.2 | 122.8 | 127.2 | 125.4 | 111.5 | 59.225 | 72.875 | 72.875 | 72.875 | 72.875 | 82.15 | 82.15 | 82.15 | 82.15 | 77.95 | 77.95 | 77.95 | 77.95 | 71.95 | 71.95 | 71.95 | 71.95 | 90.525 | 90.525 | 90.525 | 90.525 | 93.1 | 93.1 | 93.1 | 93.1 | 81.3 | 81.3 | 81.3 | 81.3 | 70.575 | 70.575 | 70.575 | 70.575 | 63.025 | 63.025 | 63.025 | 63.025 | 55.35 | 55.35 | 55.35 | 55.35 | 57.75 | 57.75 | 57.75 | 57.75 | 68.675 | 68.675 | 68.675 | 68.675 | 86.75 | 86.75 | 86.75 | 86.75 |
Selling & Marketing Expenses
| 26.8 | 10.2 | 10.5 | 139.6 | 33.8 | 134.4 | 25.9 | 45 | 109.6 | 34.7 | 30.4 | 15.8 | 18.1 | 15.6 | 30.2 | 37.9 | 7.5 | 12.3 | 24.7 | 21.5 | 54.4 | 75.5 | 10.4 | 21.475 | 37.8 | 37.8 | 37.8 | 37.8 | 48.45 | 48.45 | 48.45 | 48.45 | 37.6 | 37.6 | 37.6 | 37.6 | 37.025 | 37.025 | 37.025 | 37.025 | -40.35 | -40.35 | -40.35 | -40.35 | 45.825 | 45.825 | 45.825 | 45.825 | -53.725 | -53.725 | -53.725 | -53.725 | -61.25 | -61.25 | -61.25 | -61.25 | 3.325 | 3.325 | 3.325 | 3.325 | 9.9 | 9.9 | 9.9 | 9.9 | 7.775 | 7.775 | 7.775 | 7.775 | 14.975 | 14.975 | 14.975 | 14.975 | 25.575 | 25.575 | 25.575 | 25.575 |
SG&A
| 227.3 | 185.5 | 190.9 | 304.9 | 3.7 | 6.7 | 10 | 8.1 | 9.9 | 8.2 | 200.4 | 207.6 | 173.3 | 172.4 | 184.3 | 191.3 | 150.1 | 158.2 | 158.9 | 144.3 | 181.6 | 200.9 | 121.9 | 80.7 | 110.675 | 110.675 | 110.675 | 110.675 | 130.6 | 130.6 | 130.6 | 130.6 | 115.55 | 115.55 | 115.55 | 115.55 | 108.975 | 108.975 | 108.975 | 108.975 | 50.175 | 50.175 | 50.175 | 50.175 | 138.925 | 138.925 | 138.925 | 138.925 | 27.575 | 27.575 | 27.575 | 27.575 | 9.325 | 9.325 | 9.325 | 9.325 | 66.35 | 66.35 | 66.35 | 66.35 | 65.25 | 65.25 | 65.25 | 65.25 | 65.525 | 65.525 | 65.525 | 65.525 | 83.65 | 83.65 | 83.65 | 83.65 | 112.325 | 112.325 | 112.325 | 112.325 |
Other Expenses
| 852.2 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | -200.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.075 | -2.425 | -2.425 | -2.425 | -2.425 | -540.05 | -540.05 | -540.05 | -540.05 | -541.725 | -541.725 | -541.725 | -541.725 | -23.7 | -23.7 | -23.7 | -23.7 | 135.375 | 135.375 | 135.375 | 135.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 1,079.5 | 799.6 | 585.7 | 1,668.8 | 26.9 | 157.4 | 37.7 | 484.7 | 1,015.5 | 234.7 | 200.4 | 26.3 | 761.2 | 1,195.6 | 116.5 | 463.6 | 15.7 | 345.3 | 183.5 | 60.6 | 1,160.7 | 1,193.7 | 873.2 | 78.625 | 108.25 | 108.25 | 108.25 | 108.25 | -409.45 | -409.45 | -409.45 | -409.45 | -426.175 | -426.175 | -426.175 | -426.175 | 85.275 | 85.275 | 85.275 | 85.275 | 185.55 | 185.55 | 185.55 | 185.55 | 138.925 | 138.925 | 138.925 | 138.925 | 27.575 | 27.575 | 27.575 | 27.575 | 9.325 | 9.325 | 9.325 | 9.325 | 66.35 | 66.35 | 66.35 | 66.35 | 65.25 | 65.25 | 65.25 | 65.25 | 65.525 | 65.525 | 65.525 | 65.525 | 83.65 | 83.65 | 83.65 | 83.65 | 112.325 | 112.325 | 112.325 | 112.325 |
Operating Income
| -1,233.2 | 67.9 | 128.6 | 694.5 | 374 | 666.2 | 188.2 | -188.7 | -485.7 | 26.7 | 143.5 | 175.1 | 165.1 | 255.8 | 223.9 | 256.6 | 228.6 | 214.9 | 225.6 | 211.7 | 402.8 | 314.4 | 188 | 727.875 | 1,275.725 | 1,275.725 | 1,275.725 | 1,275.725 | 609.95 | 609.95 | 609.95 | 609.95 | 512.525 | 512.525 | 512.525 | 512.525 | 117.7 | 117.7 | 117.7 | 117.7 | 84.45 | 84.45 | 84.45 | 84.45 | 90.375 | 90.375 | 90.375 | 90.375 | 252.375 | 252.375 | 252.375 | 252.375 | 131 | 131 | 131 | 131 | 25.825 | 25.825 | 25.825 | 25.825 | 6.2 | 6.2 | 6.2 | 6.2 | 7.4 | 7.4 | 7.4 | 7.4 | 11.675 | 11.675 | 11.675 | 11.675 | 2.25 | 2.25 | 2.25 | 2.25 |
Operating Income Ratio
| -2.201 | 0.165 | 0.266 | 0.214 | 0.432 | 0.227 | 0.371 | -0.23 | -0.247 | 0.066 | 0.336 | 0.422 | 0.352 | 0.493 | 0.41 | 0.404 | 0.488 | 0.458 | 0.418 | 0.454 | 0.306 | 0.226 | 0.543 | 1.677 | 1.723 | 1.723 | 1.723 | 1.723 | 0.892 | 0.892 | 0.892 | 0.892 | 0.942 | 0.942 | 0.942 | 0.942 | 0.39 | 0.39 | 0.39 | 0.39 | 0.203 | 0.203 | 0.203 | 0.203 | 0.164 | 0.164 | 0.164 | 0.164 | 0.374 | 0.374 | 0.374 | 0.374 | 0.296 | 0.296 | 0.296 | 0.296 | 0.071 | 0.071 | 0.071 | 0.071 | 0.017 | 0.017 | 0.017 | 0.017 | 0.02 | 0.02 | 0.02 | 0.02 | 0.032 | 0.032 | 0.032 | 0.032 | 0.005 | 0.005 | 0.005 | 0.005 |
Total Other Income Expenses Net
| -90 | -378.9 | -343.1 | -1,032.1 | 0 | 0 | 0 | 0 | 0 | 0 | 141.9 | 145 | 947.1 | 1,340.9 | 280.4 | 645.7 | 129.5 | 447 | 294.8 | 150.1 | 1,268.5 | 1,334.2 | 909.6 | -41.325 | -73.8 | -73.8 | -73.8 | -73.8 | 107.725 | 107.725 | 107.725 | 107.725 | 108.675 | 108.675 | 108.675 | 108.675 | 3 | 3 | 3 | 3 | -1 | -1 | -1 | -1 | 417.6 | 417.6 | 417.6 | 417.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.425 | 1.425 | 1.425 | 1.425 | 1.075 | 1.075 | 1.075 | 1.075 | 0.875 | 0.875 | 0.875 | 0.875 | 6.325 | 6.325 | 6.325 | 6.325 | -16.175 | -16.175 | -16.175 | -16.175 |
Income Before Tax
| -1,323.2 | -311 | -214.5 | -337.6 | 0 | 0 | 0 | -0 | -0 | 0 | 285.4 | 320.1 | 1,112.2 | 1,596.7 | 504.3 | 902.3 | 358.1 | 661.9 | 520.4 | 361.8 | 1,671.3 | 1,648.6 | 1,097.6 | 686.55 | 1,201.925 | 1,201.925 | 1,201.925 | 1,201.925 | 717.675 | 717.675 | 717.675 | 717.675 | 621.2 | 621.2 | 621.2 | 621.2 | 120.7 | 120.7 | 120.7 | 120.7 | 83.45 | 83.45 | 83.45 | 83.45 | 507.975 | 507.975 | 507.975 | 507.975 | 252.375 | 252.375 | 252.375 | 252.375 | 131 | 131 | 131 | 131 | 27.25 | 27.25 | 27.25 | 27.25 | 7.275 | 7.275 | 7.275 | 7.275 | 8.275 | 8.275 | 8.275 | 8.275 | 18 | 18 | 18 | 18 | -13.925 | -13.925 | -13.925 | -13.925 |
Income Before Tax Ratio
| -2.362 | -0.756 | -0.443 | -0.104 | 0 | 0 | 0 | -0 | -0 | 0 | 0.669 | 0.771 | 2.369 | 3.079 | 0.924 | 1.42 | 0.765 | 1.41 | 0.964 | 0.776 | 1.269 | 1.186 | 3.172 | 1.582 | 1.623 | 1.623 | 1.623 | 1.623 | 1.05 | 1.05 | 1.05 | 1.05 | 1.141 | 1.141 | 1.141 | 1.141 | 0.4 | 0.4 | 0.4 | 0.4 | 0.201 | 0.201 | 0.201 | 0.201 | 0.92 | 0.92 | 0.92 | 0.92 | 0.374 | 0.374 | 0.374 | 0.374 | 0.296 | 0.296 | 0.296 | 0.296 | 0.075 | 0.075 | 0.075 | 0.075 | 0.02 | 0.02 | 0.02 | 0.02 | 0.023 | 0.023 | 0.023 | 0.023 | 0.05 | 0.05 | 0.05 | 0.05 | -0.033 | -0.033 | -0.033 | -0.033 |
Income Tax Expense
| 38.4 | 17.5 | 26.3 | 120.1 | 0 | 0 | 0 | -0 | -0 | 0 | 40 | 9.7 | 43.1 | 45.1 | 53.5 | 53.3 | 57.9 | 31.5 | 51.7 | 19.1 | 70.4 | 53.4 | 38 | 22.85 | 68.4 | 68.4 | 68.4 | 68.4 | 33.7 | 33.7 | 33.7 | 33.7 | 12 | 12 | 12 | 12 | 25.725 | 25.725 | 25.725 | 25.725 | 15.45 | 15.45 | 15.45 | 15.45 | 47.975 | 47.975 | 47.975 | 47.975 | 45.9 | 45.9 | 45.9 | 45.9 | 22.4 | 22.4 | 22.4 | 22.4 | 2.5 | 2.5 | 2.5 | 2.5 | 1.575 | 1.575 | 1.575 | 1.575 | 2.2 | 2.2 | 2.2 | 2.2 | 3.5 | 3.5 | 3.5 | 3.5 | 3.2 | 3.2 | 3.2 | 3.2 |
Net Income
| -1,304.3 | -516.2 | -374.2 | -914 | 1,355.849 | 1,354.742 | 1,354.719 | 1,354.53 | 1,354.39 | 1,352.619 | 212.2 | 276.9 | 1,035.5 | 1,532.1 | 449.8 | 846.3 | 300.2 | 630.3 | 468.8 | 342.7 | 1,600.9 | 1,595.2 | 1,059.4 | 663.7 | 1,133.525 | 1,133.525 | 1,133.525 | 1,133.525 | 683.975 | 683.975 | 683.975 | 683.975 | 609.2 | 609.2 | 609.2 | 609.2 | 94.975 | 94.975 | 94.975 | 94.975 | 68 | 68 | 68 | 68 | 460 | 460 | 460 | 460 | 206.475 | 206.475 | 206.475 | 206.475 | 108.6 | 108.6 | 108.6 | 108.6 | 24.75 | 24.75 | 24.75 | 24.75 | 5.7 | 5.7 | 5.7 | 5.7 | 6.075 | 6.075 | 6.075 | 6.075 | 14.5 | 14.5 | 14.5 | 14.5 | -17.125 | -17.125 | -17.125 | -17.125 |
Net Income Ratio
| -2.328 | -1.255 | -0.773 | -0.282 | 1.564 | 0.462 | 2.672 | 1.648 | 0.689 | 3.332 | 0.497 | 0.667 | 2.206 | 2.955 | 0.824 | 1.332 | 0.641 | 1.343 | 0.868 | 0.735 | 1.216 | 1.147 | 3.062 | 1.529 | 1.531 | 1.531 | 1.531 | 1.531 | 1.001 | 1.001 | 1.001 | 1.001 | 1.119 | 1.119 | 1.119 | 1.119 | 0.315 | 0.315 | 0.315 | 0.315 | 0.163 | 0.163 | 0.163 | 0.163 | 0.833 | 0.833 | 0.833 | 0.833 | 0.306 | 0.306 | 0.306 | 0.306 | 0.246 | 0.246 | 0.246 | 0.246 | 0.068 | 0.068 | 0.068 | 0.068 | 0.016 | 0.016 | 0.016 | 0.016 | 0.017 | 0.017 | 0.017 | 0.017 | 0.04 | 0.04 | 0.04 | 0.04 | -0.041 | -0.041 | -0.041 | -0.041 |
EPS
| -0.99 | -0.38 | -0.28 | -0.67 | 1 | 1 | 1 | 1.01 | 1 | 1 | 0.16 | 0.2 | 0.77 | 1.14 | 0.33 | 0.63 | 0.22 | 0.47 | 0.35 | 0.26 | 1.19 | 1.19 | 0.79 | 0.5 | 0.85 | 0.85 | 0.85 | 0.85 | 0.51 | 0.51 | 0.51 | 0.51 | 0.46 | 0.46 | 0.46 | 0.46 | 0.087 | 0.087 | 0.087 | 0.087 | 0.069 | 0.069 | 0.069 | 0.069 | 0.61 | 0.61 | 0.61 | 0.61 | 0.39 | 0.39 | 0.39 | 0.39 | 0.21 | 0.21 | 0.21 | 0.21 | 0.048 | 0.048 | 0.048 | 0.048 | 0.011 | 0.011 | 0.011 | 0.011 | 0.012 | 0.012 | 0.012 | 0.012 | 0.028 | 0.028 | 0.028 | 0.028 | -0.033 | -0.033 | -0.033 | -0.033 |
EPS Diluted
| -0.96 | -0.38 | -0.28 | -0.67 | 1 | 1 | 1 | 1 | 1 | 1 | 0.16 | 0.21 | 0.77 | 1.14 | 0.33 | 0.63 | 0.22 | 0.47 | 0.35 | 0.25 | 1.19 | 1.19 | 0.79 | 0.5 | 0.85 | 0.85 | 0.85 | 0.85 | 0.51 | 0.51 | 0.51 | 0.51 | 0.46 | 0.46 | 0.46 | 0.46 | 0.087 | 0.087 | 0.087 | 0.087 | 0.069 | 0.069 | 0.069 | 0.069 | 0.61 | 0.61 | 0.61 | 0.61 | 0.39 | 0.39 | 0.39 | 0.39 | 0.21 | 0.21 | 0.21 | 0.21 | 0.048 | 0.048 | 0.048 | 0.048 | 0.011 | 0.011 | 0.011 | 0.011 | 0.012 | 0.012 | 0.012 | 0.012 | 0.028 | 0.028 | 0.028 | 0.028 | -0.033 | -0.033 | -0.033 | -0.033 |
EBITDA
| -352.2 | 70.1 | 130.8 | 699.5 | 51.8 | 102.4 | 25.4 | 14.3 | 46.5 | 29.7 | 148.9 | 179.9 | 169.9 | 258.5 | 226.2 | 258.7 | 230.7 | 217.4 | 228.1 | 215.5 | 409.8 | 326.9 | 195.5 | 732.9 | 1,283.75 | 1,283.75 | 1,283.75 | 1,283.75 | 616.3 | 616.3 | 616.3 | 616.3 | 518.775 | 518.775 | 518.775 | 518.775 | 121.775 | 121.775 | 121.775 | 121.775 | 90.55 | 90.55 | 90.55 | 90.55 | 507.975 | 507.975 | 507.975 | 507.975 | 260 | 260 | 260 | 260 | 138.975 | 138.975 | 138.975 | 138.975 | 25.85 | 25.85 | 25.85 | 25.85 | 6.225 | 6.225 | 6.225 | 6.225 | 7.9 | 7.9 | 7.9 | 7.9 | 16.575 | 16.575 | 16.575 | 16.575 | -14.025 | -14.025 | -14.025 | -14.025 |
EBITDA Ratio
| -0.629 | 0.17 | 0.27 | 0.216 | 0.06 | 0.035 | 0.05 | 0.017 | 0.024 | 0.073 | 0.349 | 0.433 | 0.362 | 0.499 | 0.414 | 0.407 | 0.493 | 0.463 | 0.423 | 0.462 | 0.311 | 0.235 | 0.565 | 1.689 | 1.734 | 1.734 | 1.734 | 1.734 | 0.902 | 0.902 | 0.902 | 0.902 | 0.953 | 0.953 | 0.953 | 0.953 | 0.404 | 0.404 | 0.404 | 0.404 | 0.218 | 0.218 | 0.218 | 0.218 | 0.92 | 0.92 | 0.92 | 0.92 | 0.385 | 0.385 | 0.385 | 0.385 | 0.314 | 0.314 | 0.314 | 0.314 | 0.071 | 0.071 | 0.071 | 0.071 | 0.017 | 0.017 | 0.017 | 0.017 | 0.022 | 0.022 | 0.022 | 0.022 | 0.046 | 0.046 | 0.046 | 0.046 | -0.034 | -0.034 | -0.034 | -0.034 |