Kiwoom Securities Co., Ltd.
KRX:039490.KS
128300 (KRW) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 822,526.642 | 2,643,342 | 494,888.724 | 663,595.476 | 824,768.272 | 568,655.403 | 316,298.11 | 351,029.36 | 324,238.34 | 365,286.156 | 440,803.067 | 504,879.724 | 487,358.654 | 546,979.85 | 484,329.838 | 522,446.365 | 451,089.607 | 141,600.924 | 246,155.62 | 197,654.643 | 156,500.096 | 297,338.043 | 86,767.642 | 168,043.594 | 180,678.593 | 197,546.334 | 189,354.773 | 114,705.43 | 165,956.654 | 142,649.015 | 131,102.304 | 115,544.364 | 111,850.152 | 129,071.435 | 95,296.667 | 122,332.298 | 144,368.252 | 127,785.13 | 80,249.496 | 94,883.769 | 71,859.663 | 61,406.945 | 72,238.006 | 57,568.364 | 64,406.196 | 47,616.617 | 74,714.427 | 65,178.326 | 138,301.563 | 98,896.243 | 84,333.267 | 76,935.337 | 72,983.5 | 74,965.979 | 78,992.102 | 74,829.373 | 0 | 62,141.535 | 63,760.627 | 69,539.711 | 0 | 54,183.372 | 42,750.055 | 46,300.35 | 47,740.386 | 61,261.331 | 59,448.594 | 54,938.65 |
Cost of Revenue
| 187,632.538 | 182,633.015 | 179,402.015 | 179,381.052 | 166,230.257 | 158,193.215 | 132,995.744 | 120,837.103 | 112,980.304 | 108,057.23 | 110,420.906 | 110,899.438 | 102,943.252 | 112,139.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 634,894.104 | 2,460,708.985 | 315,486.709 | 484,214.424 | 658,538.014 | 410,462.189 | 183,302.366 | 230,192.256 | 211,258.036 | 257,228.926 | 330,382.162 | 393,980.286 | 384,415.401 | 434,840.434 | 484,329.838 | 522,446.365 | 451,089.607 | 141,600.924 | 246,155.62 | 197,654.643 | 156,500.096 | 297,338.043 | 86,767.642 | 168,043.594 | 180,678.593 | 197,546.334 | 189,354.773 | 114,705.43 | 165,956.654 | 142,649.015 | 131,102.304 | 115,544.364 | 111,850.152 | 129,071.435 | 95,296.667 | 122,332.298 | 144,368.252 | 127,785.13 | 80,249.496 | 94,883.769 | 71,859.663 | 61,406.945 | 72,238.006 | 57,568.364 | 64,406.196 | 47,616.617 | 74,714.427 | 65,178.326 | 138,301.563 | 98,896.243 | 84,333.267 | 76,935.337 | 72,983.5 | 74,965.979 | 78,992.102 | 74,829.373 | 0 | 62,141.535 | 63,760.627 | 69,539.711 | 0 | 54,183.372 | 42,750.055 | 46,300.35 | 47,740.386 | 61,261.331 | 59,448.594 | 54,938.65 |
Gross Profit Ratio
| 0.772 | 0.931 | 0.637 | 0.73 | 0.798 | 0.722 | 0.58 | 0.656 | 0.652 | 0.704 | 0.75 | 0.78 | 0.789 | 0.795 | 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 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 41,452.412 | 39,014.652 | 36,824.199 | 38,193.243 | 36,396.755 | 35,517.949 | 36,811.073 | 33,894.302 | 31,381.872 | 31,519.671 | 30,079.676 | 30,197.131 | 28,827.121 | 26,316.949 | 26,988.781 | 21,920.946 | 22,173.141 | 22,342.077 | 22,937.304 | 20,962.425 | 21,523.335 | 20,254.153 | 19,532.09 | 18,062.991 | 18,222.367 | 17,034.253 | 18,361.676 | 16,547.689 | 15,716.363 | 15,244.56 | 15,835.551 | 14,575.04 | 14,196.045 | 14,549.94 | 14,585.778 | 13,952.915 | 13,785.736 | 13,583.917 | 12,661.965 | 12,375.147 | 12,822.789 | 12,637.041 | 11,876.9 | 10,273.943 | 10,132.248 | 11,107.482 | 10,072.315 | 9,540.199 | 9,250.166 | 10,597.233 | 9,779.747 | 8,361.859 | 8,295.835 | 9,061.344 | 0 | 7,015.321 | 6,061.812 | 8,481.679 | 0 | 5,708.603 | 6,578.016 | 5,941 | 3,732.692 | 5,680.642 | 5,155.971 | 4,658.236 |
Selling & Marketing Expenses
| 0 | 0 | 42,214.899 | 41,649.341 | 42,001.393 | 38,416.007 | 38,938.4 | 43,156.805 | 43,593.211 | 40,216.335 | 43,197.056 | 48,254.369 | 47,300.297 | 68,434.459 | 52,274.077 | 40,944.794 | 36,903.133 | 32,396.964 | 35,668.907 | 25,005.289 | 23,394.778 | 23,964.07 | 28,149.703 | 19,845.108 | 18,089.352 | 16,922.433 | 15,294.044 | 17,094.136 | 13,139.275 | 13,238.144 | 13,719.947 | 14,959.981 | 14,029.366 | 13,642.995 | 14,031.588 | 13,099.939 | 13,121.203 | 10,636.171 | 10,795.949 | 11,466.251 | 9,792.885 | 9,604.301 | 9,648.204 | 9,211.407 | 9,387.27 | 9,707.589 | 11,080.254 | 10,334.282 | 12,330.969 | 11,987.688 | 10,706.45 | 10,675.459 | 11,456.46 | 9,690.599 | 8,682.371 | 8,642.432 | 0 | 9,880.18 | 9,046.15 | 8,843.906 | 0 | 8,823.884 | 7,794.442 | 6,585.3 | 7,044.251 | 8,630.175 | 7,555.407 | 5,954.638 |
SG&A
| 0 | 0 | 83,667.311 | 80,663.993 | 78,825.592 | 76,609.25 | 75,335.155 | 78,674.754 | 80,404.284 | 74,110.637 | 74,578.928 | 79,774.04 | 77,379.973 | 98,631.59 | 81,101.198 | 67,261.743 | 63,891.914 | 54,317.91 | 57,842.048 | 47,347.366 | 46,332.082 | 44,926.495 | 49,673.038 | 40,099.261 | 37,621.442 | 34,985.424 | 33,516.411 | 34,128.389 | 31,500.951 | 29,785.833 | 29,436.31 | 30,204.541 | 29,864.917 | 28,218.035 | 28,227.633 | 27,649.879 | 27,706.981 | 24,589.086 | 24,581.685 | 25,050.168 | 22,454.85 | 21,979.448 | 22,470.993 | 21,848.448 | 21,264.17 | 19,981.532 | 21,212.502 | 21,441.764 | 22,403.284 | 21,527.887 | 19,956.616 | 21,272.692 | 21,236.207 | 18,052.458 | 16,978.206 | 17,703.776 | 0 | 16,895.501 | 15,107.962 | 17,325.585 | 0 | 14,532.487 | 14,372.458 | 12,526.3 | 10,776.943 | 14,310.817 | 12,711.378 | 10,612.874 |
Other Expenses
| -1,968,200 | -2,305,664 | -411,896.048 | 260,301.481 | 175,892.624 | 105,868.01 | 107,155.576 | 88,684.381 | 112,708.941 | 77,199.162 | 125,233.121 | 106,441.475 | 118,760.296 | 82,137.322 | 101,303.35 | 96,992.755 | 86,624.634 | 8.779 | 1,326.593 | 0.78 | 43,862.615 | -1,314.713 | 0.459 | 57,440.495 | 42,888.174 | 46,494.3 | 48,133.949 | 36,588.141 | 45,805.426 | 33,645.334 | 39,356.396 | 30,028.214 | 34,433.208 | 31,504.916 | 35,407.418 | 36,830.653 | 33,449.062 | 31,250.827 | 31,921.704 | 30,989.661 | 26,718.349 | 24,750.98 | 22,029.526 | 23,990.013 | 23,634.32 | 19,821.075 | 21,691.993 | 19,801.852 | 27,643.532 | 22,752.503 | 24,855.378 | 19,851.526 | 22,742.688 | 20,747.464 | 21,943.323 | 19,673.348 | 0 | 18,523.752 | 18,469.645 | 15,932.723 | 0 | 15,684.854 | 12,047.208 | 13,536.995 | 13,398.384 | 13,826.718 | -24.31 | 11,667.533 |
Operating Expenses
| -1,968,200 | 2,305,664 | 411,896.048 | 260,301.481 | 175,892.624 | 182,477.26 | 182,490.731 | 167,359.135 | 193,113.225 | 151,309.799 | 199,812.049 | 186,215.515 | 196,140.269 | 180,768.912 | 182,404.548 | 164,254.498 | 150,516.548 | 128,450.568 | 126,215.477 | 114,918.591 | 90,194.697 | 96,507.328 | 86,400.289 | 97,539.756 | 80,509.616 | 81,479.724 | 81,650.36 | 70,716.53 | 77,306.377 | 63,431.167 | 68,792.706 | 60,232.755 | 64,298.125 | 59,722.951 | 63,635.051 | 64,480.532 | 61,156.043 | 55,839.913 | 56,503.389 | 56,039.829 | 49,173.199 | 46,730.428 | 44,500.519 | 45,838.461 | 44,898.49 | 39,802.607 | 42,904.495 | 41,243.616 | 50,046.816 | 44,280.39 | 44,811.994 | 41,124.218 | 43,978.895 | 38,799.922 | 38,921.529 | 37,377.124 | 0 | 35,419.253 | 33,577.607 | 33,258.308 | 0 | 30,217.341 | 26,419.666 | 26,063.295 | 24,175.327 | 28,137.535 | 23,620.89 | 22,280.407 |
Operating Income
| 463,239.011 | 2,643,342 | -96,409.339 | 260,301.481 | 175,892.624 | 384,599.529 | 346,130.189 | 179,829.624 | 225,649.241 | 300,836.169 | 312,832.263 | 377,894.51 | 341,208.629 | 422,856.328 | 343,818.35 | 422,959.524 | 362,304.104 | 74,516.916 | 172,326.072 | 142,834.312 | 132,648.897 | 264,045.794 | 43,779.576 | 109,542.128 | 134,598.382 | 142,565.307 | 129,559.378 | 65,322.117 | 111,517.04 | 96,723.885 | 78,430.165 | 68,019.082 | 63,129.439 | 82,279.811 | 46,607.34 | 67,114.612 | 99,911.006 | 87,071.154 | 33,170.343 | 50,483.294 | 34,698.307 | 24,699.934 | 37,649.965 | 21,552.044 | 29,443.824 | 14,081.71 | 36,873.137 | 15,866.646 | 42,694.255 | 59,152.813 | 43,958.102 | 39,837.478 | 39,377.268 | 40,075.14 | 43,903.762 | 41,146.198 | 0 | 30,346.547 | 33,173.324 | 39,179.238 | 0 | 28,802.733 | 21,448.555 | 25,884.902 | 29,558.837 | 39,400.831 | 42,595.265 | 42,261.911 |
Operating Income Ratio
| 0.563 | 1 | -0.195 | 0.392 | 0.213 | 0.676 | 1.094 | 0.512 | 0.696 | 0.824 | 0.71 | 0.748 | 0.7 | 0.773 | 0.71 | 0.81 | 0.803 | 0.526 | 0.7 | 0.723 | 0.848 | 0.888 | 0.505 | 0.652 | 0.745 | 0.722 | 0.684 | 0.569 | 0.672 | 0.678 | 0.598 | 0.589 | 0.564 | 0.637 | 0.489 | 0.549 | 0.692 | 0.681 | 0.413 | 0.532 | 0.483 | 0.402 | 0.521 | 0.374 | 0.457 | 0.296 | 0.494 | 0.243 | 0.309 | 0.598 | 0.521 | 0.518 | 0.54 | 0.535 | 0.556 | 0.55 | 0 | 0.488 | 0.52 | 0.563 | 0 | 0.532 | 0.502 | 0.559 | 0.619 | 0.643 | 0.717 | 0.769 |
Total Other Income Expenses Net
| -153,018.903 | 337,873 | -164,455.139 | 1,226.183 | 95.874 | 11,233.245 | -199,907.675 | 10,904.665 | -97,285.454 | -85,987.966 | -71,543.388 | -54,591.303 | -50,209.056 | -44,129.65 | -45,931.454 | -49,975.976 | -58,433.557 | -65,324.279 | -52,939.302 | -54,285.28 | -58,146.507 | -54,252.105 | -53,016.11 | -35,615.158 | -32,277.626 | -28,589.947 | -22,295.365 | -21,731.563 | -18,519.428 | -17,517.414 | -16,029.175 | -12,874.582 | -13,755.822 | -13,307.829 | -13,206.89 | -13,098.851 | -12,763.963 | -12,000.533 | -11,139.202 | -11,756.404 | -12,147.484 | -10,229.367 | -10,100.199 | -10,354.556 | -9,727.623 | -6,212.797 | -5,312.294 | -5,172.928 | -5,751.322 | -4,266.433 | -4,436.83 | -4,026.358 | -3,357.584 | -3,917.024 | -3,833.189 | -3,693.95 | 0 | -4,039.517 | -3,506.431 | -2,977.023 | 0 | -3,595.396 | -5,097.882 | -5,504.863 | -5,998.357 | -6,235.975 | -7,275.616 | -9,647.408 |
Income Before Tax
| 310,220.108 | 337,873 | -260,864.478 | 261,527.664 | 175,988.498 | 395,832.774 | 146,222.513 | 190,734.289 | 128,363.787 | 214,848.203 | 241,288.875 | 323,303.207 | 290,999.573 | 378,726.678 | 297,886.897 | 372,983.548 | 303,870.547 | 9,192.637 | 119,386.77 | 88,549.032 | 74,502.39 | 209,793.689 | -9,236.534 | 73,926.97 | 102,320.755 | 113,975.361 | 107,264.014 | 43,590.553 | 92,997.612 | 79,206.471 | 62,400.99 | 55,144.5 | 49,373.617 | 68,971.983 | 33,400.45 | 54,015.761 | 87,147.043 | 75,070.622 | 22,031.141 | 38,726.89 | 22,550.823 | 14,470.567 | 27,549.766 | 11,197.488 | 19,716.201 | 7,868.913 | 31,560.843 | 10,693.717 | 36,942.933 | 54,886.38 | 39,521.272 | 35,811.12 | 36,019.683 | 36,158.115 | 40,070.573 | 37,452.248 | 0 | 26,307.03 | 29,666.893 | 36,202.215 | 0 | 25,207.337 | 16,350.673 | 20,380.039 | 23,560.48 | 33,164.856 | 35,319.649 | 32,614.503 |
Income Before Tax Ratio
| 0.377 | 0.128 | -0.527 | 0.394 | 0.213 | 0.696 | 0.462 | 0.543 | 0.396 | 0.588 | 0.547 | 0.64 | 0.597 | 0.692 | 0.615 | 0.714 | 0.674 | 0.065 | 0.485 | 0.448 | 0.476 | 0.706 | -0.106 | 0.44 | 0.566 | 0.577 | 0.566 | 0.38 | 0.56 | 0.555 | 0.476 | 0.477 | 0.441 | 0.534 | 0.35 | 0.442 | 0.604 | 0.587 | 0.275 | 0.408 | 0.314 | 0.236 | 0.381 | 0.195 | 0.306 | 0.165 | 0.422 | 0.164 | 0.267 | 0.555 | 0.469 | 0.465 | 0.494 | 0.482 | 0.507 | 0.501 | 0 | 0.423 | 0.465 | 0.521 | 0 | 0.465 | 0.382 | 0.44 | 0.494 | 0.541 | 0.594 | 0.594 |
Income Tax Expense
| 74,027.068 | 93,043 | -59,097.651 | 57,453.398 | 42,580.645 | 103,383.465 | 11,934.819 | 66,620.105 | 19,692.587 | 73,750.956 | 52,617.81 | 89,773.586 | 69,824.664 | 111,929.443 | 83,679.895 | 109,261.452 | 82,334.281 | 2,501.467 | 34,620.566 | 23,110.824 | 21,371.381 | 51,094.038 | 12,754.023 | 25,455.021 | 23,044.567 | 26,529.504 | 31,095.377 | 11,333.332 | 20,534.177 | 18,468.954 | 14,829.833 | 12,024.81 | 10,379.312 | 18,427.917 | 7,888.284 | 15,217.808 | 20,336.847 | 16,224.355 | 5,034.217 | 7,790.461 | 5,159.677 | 3,719.156 | 8,395.725 | 3,828.065 | 6,156.238 | 2,097.276 | 7,532.676 | 3,705.232 | 8,841.566 | 12,264.204 | 9,514.228 | 8,936.319 | 8,892.886 | 9,327.762 | 10,120.873 | 9,067.289 | 0 | 6,983.601 | 7,543.586 | 8,882.742 | 0 | 7,209.152 | 6,013.296 | 5,720.873 | 5,828.821 | 10,042.546 | 10,029.179 | 9,042.237 |
Net Income
| 231,699.038 | 245,488.532 | -191,393.997 | 202,848.083 | 133,311.979 | 291,515.378 | 134,427.744 | 123,475.877 | 108,475.209 | 140,947.29 | 188,146.292 | 232,662.217 | 220,778.355 | 262,128.397 | 210,611.247 | 263,416.336 | 219,896.791 | 9,447.075 | 82,680.016 | 66,669.561 | 55,532.807 | 157,897.726 | -21,754.187 | 48,238.781 | 79,562.212 | 87,712.238 | 73,921.4 | 32,883.053 | 72,782.271 | 60,737.517 | 47,278.773 | 43,119.691 | 38,994.305 | 50,544.065 | 25,261.56 | 38,797.953 | 66,810.196 | 58,846.267 | 16,502.407 | 30,936.429 | 17,391.146 | 10,751.411 | 19,154.04 | 7,369.423 | 13,559.963 | 5,771.637 | 24,028.166 | 6,988.486 | 28,101.367 | 42,622.176 | 30,007.045 | 26,874.801 | 27,126.798 | 26,830.353 | 29,949.701 | 28,384.959 | 0 | 19,323.429 | 22,123.307 | 27,319.474 | 0 | 17,998.185 | 10,337.376 | 14,659.167 | 17,731.659 | 23,122.31 | 25,290.47 | 23,572.266 |
Net Income Ratio
| 0.282 | 0.093 | -0.387 | 0.306 | 0.162 | 0.513 | 0.425 | 0.352 | 0.335 | 0.386 | 0.427 | 0.461 | 0.453 | 0.479 | 0.435 | 0.504 | 0.487 | 0.067 | 0.336 | 0.337 | 0.355 | 0.531 | -0.251 | 0.287 | 0.44 | 0.444 | 0.39 | 0.287 | 0.439 | 0.426 | 0.361 | 0.373 | 0.349 | 0.392 | 0.265 | 0.317 | 0.463 | 0.461 | 0.206 | 0.326 | 0.242 | 0.175 | 0.265 | 0.128 | 0.211 | 0.121 | 0.322 | 0.107 | 0.203 | 0.431 | 0.356 | 0.349 | 0.372 | 0.358 | 0.379 | 0.379 | 0 | 0.311 | 0.347 | 0.393 | 0 | 0.332 | 0.242 | 0.317 | 0.371 | 0.377 | 0.425 | 0.429 |
EPS
| 9,601.57 | 9,881.88 | -7,825.38 | 8,170.56 | 5,370.79 | 11,745 | 5,416.21 | 4,087 | 3,514 | 4,909 | 6,613.92 | 8,098 | 7,708 | 10,404 | 8,392.75 | 10,497 | 8,754 | 300 | 3,192.14 | 2,574 | 2,092 | 6,125 | -810.84 | 1,798 | 3,032 | 3,354 | 3,344.9 | 1,488 | 3,294 | 2,744 | 2,139.34 | 1,944 | 1,760 | 2,284 | 1,143.07 | 1,744 | 3,023 | 2,657 | 746.72 | 1,386 | 781 | 479 | 867 | 333 | 613.58 | 244 | 1,055 | 379 | 1,271.57 | 1,923 | 1,349 | 1,214 | 1,231.46 | 1,218 | 1,343 | 1,265 | 638 | 918 | 1,091.87 | 1,348.28 | 549 | 1,027.53 | 611.72 | 868.12 | 1,125.26 | 1,369.28 | 1,529.78 | 1,846.12 |
EPS Diluted
| 7,860 | 9,105.95 | -7,825.38 | 6,813 | 4,822.29 | 10,544 | 4,853.96 | 4,087 | 3,514 | 4,867.93 | 5,959.63 | 7,299 | 7,664 | 10,128 | 8,392.75 | 8,796 | 7,330 | 300 | 3,192.14 | 2,281 | 1,887 | 5,212 | -810.84 | 1,720 | 2,902 | 3,150 | 3,344.9 | 1,472 | 3,294 | 2,744 | 2,139.34 | 1,944 | 1,760 | 2,282 | 1,143.07 | 1,741 | 3,018 | 2,654 | 746.72 | 1,386 | 781 | 479 | 867 | 332 | 613.58 | 244 | 1,055 | 379 | 1,271.57 | 1,923 | 1,349 | 1,214 | 1,231.46 | 1,218 | 1,343 | 1,265 | 638 | 918 | 1,091.87 | 1,348.28 | 549 | 1,027.53 | 611.72 | 868.12 | 1,125.26 | 1,369.28 | 1,529.78 | 1,846.12 |
EBITDA
| 474,843.972 | 508,732.344 | -86,277.75 | 260,301.481 | 175,892.624 | 394,898.843 | 357,628.318 | 190,095.982 | 235,326.188 | 309,911.555 | 322,668.574 | 387,561.432 | 349,684.129 | 431,290.293 | 354,617.91 | 429,364.16 | 368,175.692 | 80,354.902 | 178,556.871 | 148,653.89 | 138,056.772 | 269,770.734 | 48,717.167 | 116,396.991 | 141,443.369 | 149,355.183 | 136,826.093 | 72,214.395 | 118,749.881 | 104,014.475 | 85,836.434 | 75,329.86 | 70,428.472 | 89,699.058 | 53,974.131 | 74,023.969 | 106,995.075 | 94,095.334 | 40,085.62 | 57,319.637 | 41,518.028 | 31,586.765 | 42,472.13 | 26,205.438 | 33,952.533 | 18,147.361 | 41,009.439 | 20,130.6 | 46,671.651 | 62,880.757 | 47,590.519 | 43,271.962 | 42,684.145 | 43,415.228 | 47,206.821 | 44,480.942 | 0 | 33,401.769 | 36,125.391 | 41,948.563 | 0 | 31,260.017 | 23,808.071 | 28,183.573 | 31,778.497 | 41,478.013 | 44,555.479 | 43,969.193 |
EBITDA Ratio
| 0.577 | 0.192 | -0.174 | 0.392 | 0.213 | 0.694 | 1.131 | 0.542 | 0.726 | 0.848 | 0.732 | 0.768 | 0.718 | 0.788 | 0.732 | 0.822 | 0.816 | 0.567 | 0.725 | 0.752 | 0.882 | 0.907 | 0.561 | 0.693 | 0.783 | 0.756 | 0.723 | 0.63 | 0.716 | 0.729 | 0.655 | 0.652 | 0.63 | 0.695 | 0.566 | 0.605 | 0.741 | 0.736 | 0.5 | 0.604 | 0.578 | 0.514 | 0.588 | 0.455 | 0.527 | 0.381 | 0.549 | 0.309 | 0.337 | 0.636 | 0.564 | 0.562 | 0.585 | 0.579 | 0.598 | 0.594 | 0 | 0.538 | 0.567 | 0.603 | 0 | 0.577 | 0.557 | 0.609 | 0.666 | 0.677 | 0.749 | 0.8 |