Almonty Industries Inc.
TSX:AII.TO
0.8 (CAD) • At close November 11, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 10.913 | 5.726 | 6.391 | 8.442 | 4.126 | 1.801 | 0.838 | 1.048 | 1.834 | 1.235 | 2.296 | 2.372 | 1.407 | 2.065 | 3.624 | 1.496 | 2.891 | 5.165 | 9.353 | 9.457 | 8.721 | 7.433 | 5.84 | 3.77 | 4.473 | 1.323 | 1.266 | 2.463 | 4.215 | 4.962 | 3.503 | 0.118 | 0.866 | 4.133 | 10.059 | 9.441 | 14.847 | 4.154 | 0.318 | 0.297 | 1.083 | 2.9 | 0.322 | 0.258 | 1.052 | 0.99 | 1.022 | 1.826 | 0.102 | 0.173 | 0.18 | 0.191 | 0.199 | 0.094 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 10.913 | 5.726 | 6.391 | 8.442 | 4.126 | 1.801 | 0.838 | 1.048 | 1.834 | 1.235 | 2.296 | 2.372 | 1.407 | 2.065 | 3.624 | 1.496 | 2.891 | 5.165 | 9.353 | 9.457 | 8.721 | 7.433 | 5.84 | 3.77 | 4.473 | 1.323 | 1.266 | 2.463 | 4.215 | 4.962 | 3.503 | 0.118 | 0.866 | 4.133 | 10.059 | 9.441 | 14.847 | 4.154 | 0.318 | 0.297 | 1.083 | 2.9 | 0.322 | 0.258 | 1.052 | 0.99 | 1.022 | 1.826 | 0.102 | 0.173 | 0.18 | 0.191 | 0.199 | 0.094 |
Nettovorderingen
| 2.367 | 2.572 | 2.007 | 2.684 | 1.868 | 1.357 | 2.863 | 1.991 | 1.743 | 1.65 | 1.408 | 0.933 | 1.36 | 1.706 | 2.518 | 0.858 | 2.969 | 2.06 | 2.986 | 3.803 | 4.634 | 6.011 | 4.064 | 2.762 | 2.792 | 3.818 | 3.162 | 2.879 | 2.146 | 3.231 | 2.636 | 2.174 | 2.989 | 2.89 | 2.045 | 2.804 | 1.98 | 2.165 | 2.009 | 2.043 | 2.341 | 1.437 | 1.707 | 2.662 | 1.507 | 1.797 | 2.408 | 1.942 | 0.033 | 0.007 | 0.007 | 0.005 | 0.004 | 0 |
Voorraad
| 6.649 | 5.631 | 5.628 | 5.714 | 5.545 | 5.394 | 6.545 | 6.777 | 6.665 | 7.027 | 7.002 | 6.141 | 8.137 | 8.065 | 7.779 | 6.542 | 13.549 | 12.66 | 11.024 | 9.16 | 9.698 | 8.343 | 8.559 | 7.934 | 7.274 | 7.532 | 6.955 | 9.578 | 10.72 | 11.309 | 11.349 | 4.801 | 4.076 | 8.826 | 8.311 | 8.199 | 6.648 | 2.614 | 2.409 | 3.054 | 2.51 | 1.647 | 1.378 | 1.623 | 1.481 | 1.602 | 1.569 | 1.711 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 2.59 | 1.699 | 3.521 | 3.98 | 4.111 | 1.176 | 1.02 | 1.069 | 1.021 | 0.712 | 0.225 | 0.393 | 0.594 | 0.673 | 0.47 | 1.443 | 1.319 | 1.495 | 1.415 | 1.075 | 1.416 | 1.65 | 1.305 | 1.248 | 1.284 | 1.332 | 1.368 | 1.186 | 0.719 | 0.73 | 0.767 | 0.608 | 0.612 | 0.797 | 0.597 | 0.395 | 0.62 | 0.421 | 0.462 | 0.203 | 0.268 | 0.388 | 0.302 | 0.17 | 0.219 | 0.318 | 0.313 | 0.265 | 0 | 0 | 0 | 0 | 0.001 | 0 |
Totaal vlottende activa
| 22.519 | 15.628 | 17.547 | 20.82 | 15.65 | 9.728 | 11.266 | 10.885 | 11.263 | 10.624 | 10.931 | 9.839 | 11.498 | 12.509 | 14.391 | 10.339 | 20.728 | 21.38 | 24.778 | 23.495 | 24.469 | 23.437 | 19.768 | 15.714 | 15.823 | 14.005 | 12.751 | 16.106 | 17.8 | 20.232 | 18.255 | 7.701 | 8.543 | 16.646 | 21.012 | 20.839 | 24.095 | 9.354 | 5.198 | 5.597 | 6.202 | 6.372 | 3.709 | 4.713 | 4.259 | 4.707 | 5.312 | 5.744 | 0.135 | 0.18 | 0.186 | 0.196 | 0.204 | 0.095 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 136.931 | 131.689 | 123.067 | 138.711 | 119.044 | 111.681 | 109.118 | 109.512 | 108.955 | 107.527 | 106.092 | 107.465 | 100.902 | 97.935 | 98.181 | 94.699 | 101.711 | 90.782 | 90.649 | 92.539 | 91.255 | 115.55 | 117.974 | 115.361 | 115.721 | 130.328 | 128.594 | 126.493 | 125.928 | 121.409 | 120.946 | 89.092 | 88.136 | 86.111 | 42.104 | 44.29 | 44.628 | 32.673 | 34.188 | 31.768 | 28.679 | 27.795 | 25.136 | 23.986 | 22.178 | 21.256 | 20.5 | 19.183 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 2.489 | 2.513 | 2.559 | 2.515 | 2.468 | 2.483 | 2.555 | 2.654 | 2.133 | 2.119 | 2.127 | 2.25 | 1.079 | 1.057 | 1.076 | 0 | 1.025 | 1.053 | 1.044 | 1.201 | 1.226 | 4.32 | 3.803 | 2.924 | 2.864 | 2.874 | 2.759 | 2.749 | 2.859 | 4.356 | 4.484 | 4.013 | 4.036 | 4.334 | 4.245 | 4.374 | 3.569 | 1.222 | 1.273 | 1.225 | 1.164 | 1.143 | 1.091 | 1.097 | 1.057 | 4.739 | 5.059 | 5.181 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 30.212 | 30.581 | 31.121 | 30.799 | 28.302 | 42.975 | 44.004 | 42.804 | 38.867 | 31.196 | 30.835 | 31.509 | 31.406 | 30.038 | 30.476 | -94.699 | 28.698 | 29.907 | 32.328 | 32.63 | 30.352 | 34.672 | 34.023 | 29.34 | 25.743 | 25.224 | 22.975 | 21.268 | 21.179 | 20.361 | 19.955 | 18.394 | 16.812 | 20.653 | 18.92 | 17.447 | 15.755 | 0.313 | 0.361 | 0.629 | 0.628 | 0.647 | 0.425 | 0.457 | 0.472 | 0.509 | 0.553 | 0.576 | 0 | 0 | 0 | 0 | 0 | 0.005 |
Totaal niet-vlottende activa
| 169.632 | 164.783 | 156.747 | 172.025 | 149.814 | 157.139 | 155.677 | 154.97 | 149.955 | 140.842 | 139.054 | 141.224 | 133.387 | 129.03 | 129.733 | 94.699 | 131.434 | 121.742 | 124.021 | 126.37 | 122.833 | 154.542 | 155.8 | 147.625 | 144.328 | 158.426 | 154.328 | 150.51 | 149.966 | 146.126 | 145.385 | 111.499 | 108.984 | 111.098 | 65.269 | 66.111 | 63.952 | 34.208 | 35.822 | 33.622 | 30.471 | 29.585 | 26.652 | 25.54 | 23.707 | 26.504 | 26.112 | 24.94 | 0 | 0 | 0 | 0 | 0 | 0.005 |
Totaal activa
| 192.151 | 180.411 | 174.294 | 192.845 | 165.464 | 166.867 | 166.943 | 165.855 | 161.218 | 151.466 | 149.985 | 151.063 | 144.885 | 141.539 | 144.124 | 133.646 | 152.162 | 143.122 | 148.799 | 149.865 | 147.302 | 177.979 | 175.568 | 163.339 | 160.151 | 172.431 | 167.079 | 166.616 | 167.766 | 166.358 | 163.64 | 119.2 | 117.527 | 127.744 | 86.281 | 86.95 | 88.047 | 43.562 | 41.02 | 39.219 | 36.676 | 35.957 | 30.361 | 30.253 | 27.966 | 31.211 | 31.424 | 30.684 | 0.135 | 0.18 | 0.186 | 0.196 | 0.204 | 0.1 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 14.136 | 15.165 | 14.245 | 13.218 | 9.846 | 23.419 | 13.656 | 12.26 | 11.986 | 11.425 | 10.736 | 12.729 | 10.4 | 10.232 | 11.053 | 11.69 | 8.56 | 5.195 | 5.39 | 0 | 0 | 10.818 | 16.969 | 16.582 | 0 | 14.666 | 14.666 | 14.666 | 13.041 | 13.123 | 14.634 | 12.925 | 10.66 | 7.972 | 7.424 | 5.815 | 6.733 | 5.335 | 4.121 | 6.644 | 5.456 | 3.807 | 5.413 | 4.985 | 4.381 | 3.76 | 3.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 50.44 | 29.292 | 30.355 | 30.346 | 33.59 | 5.789 | 9.939 | 18.7 | 12.679 | 5.657 | 5.64 | 49.146 | 48.864 | 47.364 | 46.995 | 0 | 37.205 | 31.733 | 36.073 | 30.278 | 25.876 | 7.696 | 9.482 | 13.006 | 20.944 | 21.519 | 26.868 | 25.777 | 31.628 | 21.371 | 21.02 | 16.321 | 15.428 | 17.355 | 5.841 | 5.576 | 7.14 | 6.74 | 4.533 | 3.096 | 2.887 | 2.91 | 0.64 | 0.635 | 0.055 | 0.066 | 0 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.68 | 0.075 | 0.028 | 0.624 | 0.477 | 0 | 1.344 | 1.278 | 0.809 | 0.716 | 0.68 | 0 | 0 | 0 | 0 | 0 | 0.91 | 0.899 | 0.975 | 1.115 | 1.542 | 1.339 | 2.373 | 3.275 | 3.951 | 4.748 | 4.376 | 3.703 | 2.422 | 2.992 | 2.164 | 1.892 | 1.697 | 2.176 | 0.631 | 2.575 | 1.111 | 0 | 0 | 0.828 | 0 | 2.147 | 0.944 | 1.21 | 0 | 1.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 10.546 | -3.015 | -2.947 | -2.5 | 0.017 | -23.419 | -4.654 | -3.523 | -3.984 | -3.23 | -3.516 | -7.845 | -4.984 | -4.343 | -4.535 | 27.303 | -1.965 | 5.076 | 6.373 | 15.897 | 25.673 | 6.151 | -8.264 | -8.805 | 22.479 | -2.787 | -5.283 | -5.661 | -4.283 | -2.889 | -6.214 | -7.932 | -5.867 | -3.189 | -5.149 | -3.818 | -4.524 | -4.865 | -3.651 | -6.317 | -3.297 | -3.757 | -5.348 | -4.818 | -3.074 | -3.458 | -2.224 | 4.736 | 0.213 | 0.011 | 0.017 | 0.002 | 0.002 | 0.014 |
Totaal kortlopende verplichtingen
| 77.597 | 56.682 | 55.926 | 54.906 | 53.776 | 29.208 | 33.941 | 40.975 | 33.476 | 25.993 | 24.276 | 66.759 | 64.68 | 63.485 | 64.566 | 50.683 | 53.27 | 48.098 | 54.201 | 47.29 | 53.091 | 36.822 | 37.529 | 40.64 | 47.374 | 52.812 | 55.293 | 53.151 | 55.849 | 47.72 | 46.238 | 36.131 | 32.578 | 32.286 | 16.171 | 15.963 | 17.193 | 12.545 | 9.124 | 10.895 | 10.502 | 8.914 | 7.062 | 6.997 | 5.743 | 5.553 | 5.068 | 4.795 | 0.213 | 0.011 | 0.017 | 0.002 | 0.002 | 0.014 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 60.073 | 65.055 | 56.915 | 59.134 | 42.837 | 61.936 | 59.124 | 49.006 | 51.808 | 58.162 | 56.319 | 12.378 | 12.488 | 10.262 | 10.68 | 14.641 | 12.777 | 13.423 | 13.616 | 22.327 | 24.455 | 46.176 | 46.029 | 41.028 | 33.162 | 35.875 | 40.363 | 39.024 | 29.325 | 37.241 | 30.849 | 31.863 | 30.801 | 26.97 | 25.594 | 22.969 | 22.459 | 5.016 | 3.992 | 3.336 | 3.784 | 4.223 | 0.077 | 0.087 | 0.093 | 0.1 | 0.136 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.348 | -40.378 | -39.277 | 49.483 | 46.762 | 47.319 | 47.353 | 0 | 33.884 | 24.39 | 28.808 | 9.051 | 0 | -27.524 | -18.406 | -9.365 | -9.467 | 3.582 | 4.072 | 3.647 | 16.291 | -1.674 | 5.049 | -2.643 | -4.934 | -2.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.434 | 0.443 | -4.309 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.015 | 0.015 | 0 | 0.014 | 0.014 | 0.014 | 0.015 | 0 | 1.201 | 1.201 | 1.2 | 1.2 | 1.476 | 1.475 | 1.475 | 1.475 | 1.919 | 1.92 | 1.918 | 1.918 | 2.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.805 | 4.095 | 4.227 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 21.988 | 22.531 | 23.103 | 39.041 | 36.05 | 36.738 | 36.944 | 38.368 | 66.826 | 80.61 | 79.693 | -6.74 | -10.973 | -12.3 | -11.729 | -14.641 | 3.988 | 4.419 | 0.197 | 21.002 | 28.893 | 61.842 | 53.691 | 42.924 | 42.257 | 42.252 | 40.072 | 40.16 | 29.257 | 38.644 | 32.869 | 6.164 | 8.162 | 4.246 | 1.64 | 1.624 | 1.299 | 0.58 | 0.597 | 0.571 | 0.533 | 0.485 | 0.456 | 0.453 | 0.481 | 0.183 | 0.27 | 5.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 82.075 | 87.6 | 80.032 | 98.189 | 78.9 | 98.687 | 96.081 | 87.388 | 92.3 | 98.408 | 96.749 | 55.135 | 48.291 | 45.296 | 46.319 | 14.641 | 50.663 | 42.246 | 42.635 | 52.395 | 53.348 | 81.695 | 82.515 | 75.787 | 67.152 | 83.185 | 85.982 | 84.306 | 76.348 | 76.13 | 70.687 | 37.302 | 35.947 | 31.749 | 27.234 | 24.593 | 23.758 | 5.596 | 4.589 | 3.907 | 4.317 | 4.708 | 0.533 | 0.54 | 0.574 | 4.522 | 4.944 | 5.159 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 159.672 | 144.282 | 135.958 | 153.095 | 132.676 | 127.895 | 130.022 | 128.363 | 125.776 | 124.401 | 121.025 | 121.894 | 112.971 | 108.781 | 110.885 | 99.83 | 103.933 | 90.344 | 96.836 | 99.685 | 106.439 | 118.517 | 120.044 | 116.427 | 114.526 | 135.997 | 141.275 | 137.457 | 132.197 | 123.85 | 116.925 | 73.433 | 68.525 | 64.035 | 43.405 | 40.556 | 40.951 | 18.141 | 13.713 | 14.802 | 14.819 | 13.622 | 7.595 | 7.537 | 6.317 | 10.075 | 10.012 | 9.954 | 0.213 | 0.011 | 0.017 | 0.002 | 0.002 | 0.014 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 125.889 | 125.889 | 125.889 | 119.383 | 119.208 | 119.208 | 113.758 | 112.445 | 112.445 | 99.555 | 96.837 | 92.548 | 92.548 | 92.548 | 92.548 | 92.194 | 91.601 | 91.601 | 91.626 | 91.626 | 91.626 | 91.626 | 91.789 | 89.577 | 86.35 | 76.996 | 67.351 | 67.351 | 67.351 | 65.337 | 63.897 | 61.236 | 60.827 | 32.728 | 31.134 | 31.173 | 31.179 | 21.778 | 21.848 | 21.984 | 21.996 | 21.996 | 21.996 | 21.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0.261 | 0.261 | 0.261 | 0.11 |
Ingehouden winsten
| -100.767 | -98.897 | -97.502 | -95.086 | -93.541 | -84.585 | -82.229 | -80.596 | -83.65 | -78.588 | -75.928 | -72.843 | -69.684 | -67.593 | -67.845 | -63.786 | -49.49 | -47.056 | -47.332 | -51.296 | -58.553 | -39.723 | -46.256 | -50.015 | -47.864 | -48.585 | -47.674 | -44.175 | -39.622 | -31.289 | -28.156 | -23.689 | -18.447 | 7.898 | 7.667 | 10.865 | 12.146 | 1.528 | 1.539 | -0.887 | -1.929 | -0.916 | 0.74 | 0.539 | 0.31 | -0.713 | -0.979 | -1.359 | -0.383 | -0.097 | -0.132 | -0.107 | -0.098 | -0.024 |
Overige gereserveerde algehele resultaten
| -5.004 | -3.2 | -2.208 | 3.391 | -4.837 | -4.181 | -2.998 | -2.608 | -1.634 | -1.162 | -0.952 | 1.082 | 1.988 | 1.264 | 1.997 | 0 | 0.652 | 2.767 | 2.271 | 4.452 | 2.392 | 2.161 | 5.492 | 2.98 | 2.769 | 3.194 | 2.187 | 2.043 | 3.9 | 4.562 | 7.076 | 4.875 | 3.536 | 2.673 | 1.914 | 2.304 | 1.832 | 0.384 | 2.189 | 1.589 | 0.115 | -0.406 | -1.465 | -1.299 | -2.122 | -1.562 | -0.936 | -1.131 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 12.361 | 12.337 | 12.157 | 12.062 | 11.958 | 8.53 | 8.39 | 8.251 | 8.281 | 7.26 | 9.003 | 8.382 | 7.062 | 6.539 | 6.539 | 5.408 | 5.466 | 5.466 | 5.398 | 5.398 | 5.398 | 5.398 | 4.499 | 4.37 | 4.37 | 4.829 | 3.94 | 3.94 | 3.94 | 3.898 | 3.898 | 3.345 | 3.086 | 2.277 | 2.161 | 2.052 | 1.939 | 1.731 | 1.731 | 1.731 | 1.675 | 1.661 | 1.495 | 1.48 | 23.461 | 23.411 | 23.327 | 23.22 | 0.306 | 0.266 | 0.04 | 0.04 | 0.04 | 0 |
Totaal eigen vermogen van aandeelhouders
| 32.479 | 36.129 | 38.336 | 39.75 | 32.788 | 38.972 | 36.921 | 37.492 | 35.442 | 27.065 | 28.96 | 29.169 | 31.914 | 32.758 | 33.239 | 33.816 | 48.229 | 52.778 | 51.963 | 50.18 | 40.863 | 59.462 | 55.524 | 46.912 | 45.625 | 36.434 | 25.804 | 29.159 | 35.569 | 42.508 | 46.715 | 45.767 | 49.002 | 45.576 | 42.876 | 46.394 | 47.096 | 25.421 | 27.307 | 24.417 | 21.857 | 22.335 | 22.766 | 22.716 | 21.649 | 21.136 | 21.412 | 20.73 | -0.078 | 0.169 | 0.169 | 0.194 | 0.203 | 0.086 |
Totaal eigen vermogen
| 32.479 | 36.129 | 38.336 | 39.75 | 32.788 | 38.972 | 36.921 | 37.492 | 35.442 | 27.065 | 28.96 | 29.169 | 31.914 | 32.758 | 33.239 | 33.816 | 48.229 | 52.778 | 51.963 | 50.18 | 40.863 | 59.462 | 55.524 | 46.912 | 45.625 | 36.434 | 25.804 | 29.159 | 35.569 | 42.508 | 46.715 | 45.767 | 49.002 | 45.576 | 42.876 | 46.394 | 47.096 | 25.421 | 27.307 | 24.417 | 21.857 | 22.335 | 22.766 | 22.716 | 21.649 | 21.136 | 21.412 | 20.73 | -0.078 | 0.169 | 0.169 | 0.194 | 0.203 | 0.086 |
Totaal passiva en aandeelhoudersvermogen
| 192.151 | 180.411 | 174.294 | 192.845 | 165.464 | 166.867 | 166.943 | 165.855 | 161.218 | 151.466 | 149.985 | 151.063 | 144.885 | 141.539 | 144.124 | 0 | 152.162 | 143.122 | 148.799 | 149.865 | 147.302 | 177.979 | 175.568 | 163.339 | 160.151 | 172.431 | 167.079 | 166.616 | 167.766 | 166.358 | 163.64 | 119.2 | 117.527 | 127.744 | 86.281 | 86.95 | 88.047 | 43.562 | 41.02 | 39.219 | 36.676 | 35.957 | 30.361 | 30.253 | 27.966 | 31.211 | 31.424 | 30.684 | 0.135 | 0.18 | 0.186 | 0.196 | 0.204 | 0.1 |