Coil S.A./N.V.
EPA:ALCOI.PA
4.01 (EUR) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1.57 | 0.187 | 0.423 | 0.99 | 3.409 | 2.223 | 0.491 | 0.759 | 0.382 | 0.293 | 0.495 | 0.231 | 0.75 | 1.12 | 2.55 | 2.337 | 3.142 | 2.261 | 1.842 | 7.23 | 1.013 | 0.974 | 1.494 | 1.386 | 2.05 | 2.24 | 1.118 | 1.247 | 2.157 | 2.079 | 1.173 |
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 |
Liquide middelen en kortetermijnbeleggingen
| 1.57 | 0.187 | 0.423 | 0.99 | 3.409 | 2.223 | 0.491 | 0.759 | 0.382 | 0.293 | 0.495 | 0.231 | 0.75 | 1.12 | 2.55 | 2.337 | 3.142 | 2.261 | 1.842 | 7.23 | 1.013 | 0.974 | 1.494 | 1.386 | 2.05 | 2.24 | 1.118 | 1.247 | 2.157 | 2.079 | 1.173 |
Nettovorderingen
| 4.375 | 3.68 | 4.937 | 3.617 | 5.471 | 4.018 | 4.975 | 3.721 | 4.395 | 5.036 | 6.244 | 4.266 | 7.124 | 5.12 | 5.924 | 5.891 | 7.634 | 4.96 | 6.589 | 3.151 | 6.162 | 3.182 | 4.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 2.883 | 2.711 | 2.815 | 3.043 | 3.171 | 2.576 | 2.557 | 3.13 | 2.401 | 2.193 | 1.892 | 1.835 | 1.854 | 1.726 | 1.786 | 1.963 | 1.924 | 1.445 | 1.621 | 1.868 | 2.087 | 1.286 | 1.542 | 1.493 | 1.741 | 1.511 | 1.604 | 1.389 | 1.344 | 1.255 | 1.499 |
Overige vlottende activa
| 0 | 3.751 | 0.001 | 1.2 | -0 | 0.774 | 0 | 1.547 | 0 | 1.218 | 0 | 1.225 | 0 | 1.32 | -0 | 2.512 | -0 | 1.771 | -0 | 1.237 | 0.001 | 4.164 | 4.494 | 4.379 | 5.468 | 3.599 | 7.098 | 3.971 | 5.295 | 4.318 | 5.479 |
Totaal vlottende activa
| 8.828 | 6.578 | 8.176 | 7.65 | 12.051 | 8.817 | 8.023 | 7.61 | 7.178 | 7.522 | 8.631 | 7.557 | 9.728 | 9.286 | 10.26 | 12.703 | 12.7 | 10.437 | 10.052 | 13.486 | 9.263 | 6.424 | 7.53 | 7.258 | 9.259 | 7.35 | 9.82 | 6.607 | 8.796 | 7.652 | 8.151 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 20.903 | 21.784 | 22.644 | 25.621 | 26.829 | 27.843 | 29.096 | 30.334 | 31.586 | 33.067 | 33.767 | 34.804 | 36.001 | 37.153 | 36.184 | 34.483 | 30.002 | 28.072 | 25.615 | 20.852 | 19.49 | 20.444 | 17.938 | 17.329 | 15.767 | 14.39 | 16.879 | 17.61 | 18.484 | 19.193 | 20.916 |
Goodwill
| 1.208 | 1.208 | 2.49 | 2.49 | 4.869 | 4.869 | 4.755 | 4.983 | 5.186 | 5.186 | 5.269 | 5.269 | 5.269 | 5.268 | 5.27 | 5.269 | 5.327 | 5.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 2.49 | 2.49 | 5.021 | 5.021 | 4.867 | 5.111 | 5.536 | 5.658 | 5.907 | 0.762 | 1.019 | 1.01 | 1.078 | 1.164 | 1.583 | 1.576 | 0.018 | 0.022 | 0.044 | 0.061 | 0.093 | 0.126 | 0 | 0.121 | 2.286 | 2.359 | 2.462 | 2.291 | 2.403 |
Goodwill en immateriële activa
| 1.208 | 1.208 | 4.98 | 4.98 | 9.89 | 9.89 | 9.622 | 10.094 | 10.722 | 10.844 | 5.907 | 6.031 | 6.288 | 6.278 | 6.348 | 6.433 | 6.91 | 6.902 | 0.018 | 0.022 | 0.044 | 0.061 | 0.093 | 0.126 | 0.116 | 0.121 | 2.286 | 2.359 | 2.462 | 2.291 | 2.403 |
Langetermijnbeleggingen
| 0 | 0 | -2.491 | -2.49 | -4.869 | -4.869 | -4.755 | -4.983 | -5.186 | -5.186 | 0 | 39.198 | 40.652 | 41.794 | 40.895 | 39.279 | 35.275 | 33.337 | 23.996 | 19.237 | 18.698 | 0 | 0.152 | 0.152 | 0.152 | 0.921 | 0 | 0 | 0.062 | 0 | 0 |
Belastingvorderingen
| 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 1.636 | 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 1.637 | 0.836 | 0.836 | 0.836 | 0.836 | 0.836 | 0.836 | 0.836 | 0.836 | 0.836 | 0.836 | 0.836 |
Overige niet-vlottende activa
| 0.054 | 0.126 | 0.054 | 0.114 | 0.053 | 0.142 | 0.052 | 0.443 | 0.052 | 0.434 | 0.052 | -40.835 | -42.289 | -43.431 | -42.532 | -40.916 | -36.912 | -34.974 | -25.633 | -20.874 | -19.534 | 0.036 | 0.04 | 0.04 | 0.043 | 0.043 | 0.052 | 0.049 | -0.001 | 0.083 | 0.066 |
Totaal niet-vlottende activa
| 23.802 | 24.755 | 26.824 | 29.862 | 33.54 | 34.643 | 35.652 | 37.525 | 38.811 | 40.795 | 41.363 | 40.835 | 42.289 | 43.431 | 42.532 | 40.916 | 36.912 | 34.974 | 25.633 | 20.874 | 19.534 | 21.377 | 19.059 | 18.483 | 16.914 | 16.311 | 20.053 | 20.854 | 21.843 | 22.403 | 24.221 |
Totaal activa
| 32.63 | 31.333 | 35 | 37.512 | 45.591 | 43.46 | 43.675 | 45.135 | 45.989 | 48.317 | 49.994 | 50.081 | 53.69 | 54.39 | 54.465 | 55.292 | 51.284 | 47.083 | 37.357 | 36.034 | 29.669 | 27.801 | 26.589 | 25.741 | 26.173 | 23.661 | 29.873 | 27.461 | 30.639 | 30.055 | 32.372 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||
Crediteuren
| 5.755 | 4.492 | 4.718 | 3.533 | 4.188 | 2.056 | 4.74 | 3.289 | 5.893 | 6.426 | 8.053 | 3.925 | 9.682 | 3.43 | 6.01 | 6.246 | 7.613 | 3.656 | 5.317 | 2.228 | 4.906 | 2.084 | 5.277 | 1.706 | 5.886 | 3.724 | 5.781 | 4.952 | 5.254 | 5.338 | 5.553 |
Kortlopende schulden
| 2.481 | 5.17 | 3.865 | 4.007 | 4.338 | 2.334 | 3.182 | 4.507 | 3.87 | 3.725 | 5.443 | 6.598 | 6.307 | 5.454 | 5.306 | 4.372 | 3.874 | 3.362 | 3.309 | 4.497 | 3.283 | 4.847 | 1.767 | 3.172 | 1.102 | 1.097 | 1.965 | 2.662 | 5.645 | 6.31 | 6.572 |
Belastingschulden
| 0 | -0.024 | 0.024 | 0.022 | 0.032 | -0.02 | 0.014 | 0.015 | 0.042 | 0.036 | 0.04 | 0.872 | 0.17 | 1.039 | 0.122 | 0.078 | 0.023 | 1.01 | 0 | 1.188 | 0 | 1.26 | 0 | 1.14 | 0 | 1.184 | 0 | 0.018 | 0.01 | 0.022 | 0 |
Uitgestelde opbrengsten
| -0.012 | -0.024 | 0.024 | 0.022 | 0.032 | -0.02 | 0.014 | 0.015 | 0.042 | 0.036 | 0.04 | -6.598 | -6.307 | -5.454 | -5.306 | -4.372 | -3.874 | -3.362 | -3.309 | -4.497 | -3.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.237 | 0 |
Overige kortlopende verplichtingen
| 0.094 | -4.374 | -4.665 | -0.32 | -0.87 | 4.028 | -1.443 | 2.032 | -3.148 | -3.724 | -6.619 | 5.329 | -1.883 | 5.55 | 1.493 | 3.503 | -3.543 | 6.917 | -1.653 | 3.895 | -1.251 | 1.36 | -4.891 | 0.055 | -5.163 | -4.049 | -5.671 | -4.789 | -5.033 | -5.359 | -5.307 |
Totaal kortlopende verplichtingen
| 8.318 | 9.732 | 8.684 | 10.797 | 11.908 | 10.434 | 11.247 | 13.147 | 12.592 | 12.925 | 15.01 | 14.051 | 17.651 | 13.449 | 13.635 | 16.073 | 11.706 | 15.239 | 8.981 | 9.539 | 8.561 | 11.635 | 7.43 | 7.779 | 7.711 | 5.68 | 7.856 | 7.795 | 11.13 | 11.886 | 12.371 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||
Langetermijnschulden
| 2.465 | 0.206 | 2.812 | 3.106 | 3.66 | 3.799 | 4.377 | 4.887 | 5.064 | 4.992 | 5.526 | 6.539 | 7.431 | 8.681 | 9.023 | 9.837 | 12.027 | 11.727 | 10.034 | 8.74 | 5.85 | 2.722 | 5.285 | 3.332 | 4.879 | 5.405 | 0 | 6.511 | 0 | 0 | 6.977 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.511 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.278 | 0.291 | 0.323 | 0.303 | 0.522 |
Overige niet-vlottende verplichtingen
| 0 | 0 | -2.812 | 0 | -3.66 | 0 | 0 | -0 | -0 | -4.992 | 0 | -6.539 | -7.431 | -8.681 | -9.023 | -9.837 | -12.027 | -11.727 | -10.034 | -8.74 | -5.85 | -2.722 | -5.285 | 0 | 0 | 0.001 | 6.33 | 13.022 | 5.926 | 6.355 | 0.007 |
Totaal niet-vlottende verplichtingen
| 2.465 | 0.206 | 2.812 | 3.106 | 3.66 | 3.799 | 4.377 | 4.887 | 5.064 | 4.992 | 5.526 | 6.539 | 7.431 | 8.681 | 9.023 | 9.837 | 12.027 | 11.727 | 10.034 | 8.74 | 5.85 | 2.722 | 5.285 | 3.332 | 4.879 | 5.406 | 6.608 | 6.802 | 6.249 | 6.658 | 7.506 |
Totaal passiva
| 10.783 | 9.938 | 11.496 | 13.903 | 15.568 | 14.233 | 15.624 | 18.034 | 17.656 | 17.917 | 20.536 | 20.59 | 25.082 | 22.13 | 22.658 | 25.91 | 23.733 | 26.966 | 19.015 | 19.5 | 14.412 | 14.357 | 12.715 | 11.111 | 12.59 | 11.086 | 14.464 | 14.597 | 17.379 | 18.544 | 19.877 |
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 |
Gewone aandelen
| 7.541 | 7.541 | 7.541 | 7.541 | 7.538 | 7.541 | 7.538 | 7.538 | 7.538 | 7.541 | 7.541 | 7.541 | 7.541 | 7.541 | 7.474 | 7.433 | 7.325 | 5.632 | 5.631 | 5.632 | 5.631 | 5.632 | 5.19 | 5.19 | 5.185 | 5.173 | 5.172 | 5.17 | 5.183 | 5.166 | 4.889 |
Ingehouden winsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 8.056 | 7.604 | 9.714 | 9.819 | 16.236 | 15.437 | 14.264 | 13.314 | 14.546 | 16.611 | 13.79 | 15.701 | 14.82 | 18.47 | 18.085 | 15.781 | 14.233 | 11.214 | 9.44 | 7.63 | 6.355 | -64.937 | -63.928 | -62.965 | -62.057 | -61.143 | -61.546 | -60.565 | -59.542 | -58.283 | -57.132 |
Overige totale aandeelhoudersvermogen
| 6.25 | 6.25 | 6.249 | 6.249 | 6.249 | 6.249 | 6.249 | 6.249 | 6.249 | 6.248 | 8.128 | 6.249 | 6.247 | 6.249 | 6.248 | 6.168 | 5.993 | 3.271 | 3.271 | 3.272 | 3.271 | 72.749 | 72.612 | 72.405 | 70.455 | 68.545 | 71.783 | 68.259 | 67.619 | 64.628 | 64.738 |
Totaal eigen vermogen van aandeelhouders
| 21.847 | 21.395 | 23.504 | 23.609 | 30.023 | 29.227 | 28.051 | 27.101 | 28.333 | 30.4 | 29.459 | 29.491 | 28.608 | 32.26 | 31.807 | 29.382 | 27.551 | 20.117 | 18.342 | 16.534 | 15.257 | 13.444 | 13.874 | 14.63 | 13.583 | 12.575 | 15.409 | 12.864 | 13.26 | 11.511 | 12.495 |
Totaal eigen vermogen
| 21.847 | 21.395 | 23.504 | 23.609 | 30.023 | 29.227 | 28.051 | 27.101 | 28.333 | 30.4 | 29.459 | 29.491 | 28.608 | 32.26 | 31.807 | 29.382 | 27.551 | 20.117 | 18.342 | 16.534 | 15.257 | 13.444 | 13.874 | 14.63 | 13.583 | 12.575 | 15.409 | 12.864 | 13.26 | 11.511 | 12.495 |
Totaal passiva en aandeelhoudersvermogen
| 32.63 | 31.333 | 35 | 37.512 | 45.591 | 43.46 | 43.675 | 45.135 | 45.989 | 48.317 | 49.995 | 50.081 | 53.69 | 54.39 | 54.465 | 55.292 | 51.284 | 47.083 | 37.357 | 36.034 | 29.669 | 27.801 | 26.589 | 25.741 | 26.173 | 23.661 | 29.873 | 27.461 | 30.639 | 30.055 | 32.372 |