| D | D/E | D(000) | rd | EBIT | 1EX | EBT | EAT | rp |
| 0.00 | 0.00 | 0 | n/a | 40,000 | 0 | 40,000 | 24,000 |
|
| 0.30 | 0.43 | 60 | 0.09 | 40,000 | 5400 | 34,600 | 20,760 | 0.03 |
| 0.40 | 0.67 | 80 | 0.10 | 40,000 | 8000 | 32,000 | 19,200 | 0.04 |
| 0.50 | 1.0 | 100 | 0.012 | 40,000 | 12,000 | 28,000 | 16,800 | 0.06 |
| 0.60 | 1.5 | 120 | 0.15 | 40,000 | 18,000 | 22,000 | 13,200 | 0.09 |
| 0.70 | 2.3 | 140 | 0.19 | 40,000 | 26,600 | 13,400 | 8040 | 0.13 |
| 0.80 | 4.0 | 160 | 0.24 | 40,000 | 38,400 | 1600 | 960 | 0.18 |
| 0.90 | 9.0 | 180 | 0.30 | 40,000 | 54,000 | −14,000 | −8400 | 0.24 |
| 0.95 | 19.0 | 190 | 0.3338 | 40,000 | 63,413 | −23,413 | −14,048 | 0.27 |
| 0.96 | 24.0 | 192 | 0.3408 | 40,000 | 65,434 | −23,434 | −15,260 | 0.28 |