U10 Corp
EPA:ALU10.PA
1.63 (EUR) • At close October 30, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 21.922 | 17.579 | 6.941 | 17.787 | 20.634 | 11.929 | 16.105 | 32.902 | 19.388 | 11.154 | 18.042 | 14.139 | 11.412 | 14.91 | 13.077 | 10.491 | 15.002 | 17.884 | 7.409 | 10.501 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.312 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.001 | 0.061 |
Liquide middelen en kortetermijnbeleggingen
| 21.922 | 17.579 | 6.941 | 17.787 | 20.634 | 11.929 | 16.105 | 32.902 | 19.388 | 11.154 | 18.042 | 14.139 | 11.412 | 14.91 | 13.077 | 10.491 | 15.002 | 17.884 | 7.409 | 10.562 |
Nettovorderingen
| 23.779 | 19.365 | 41.383 | 32.395 | 39.321 | 40.491 | 37.272 | 35.165 | 39.79 | 39.003 | 32.761 | 39.988 | 42.531 | 39.81 | 32.604 | 0 | 50.035 | 46.469 | 0 | 0 |
Voorraad
| 54.64 | 66.613 | 61.483 | 47.699 | 51.809 | 67.086 | 57.776 | 52.755 | 56.325 | 54.266 | 49.491 | 44.458 | 43.789 | 36.771 | 30.587 | 40.136 | 36.169 | 31.898 | 28.299 | 20.701 |
Overige vlottende activa
| 4.412 | 12.24 | 4.135 | 3.599 | 2.494 | 10.471 | 9.773 | 10.965 | 11.003 | 6.618 | 6.583 | -0.001 | -0.002 | -0.001 | -0.001 | 0 | 6.704 | 4.316 | 0 | 0 |
Totaal vlottende activa
| 104.753 | 115.797 | 113.942 | 101.48 | 114.258 | 129.977 | 120.926 | 131.787 | 126.506 | 111.041 | 106.877 | 98.584 | 97.73 | 91.49 | 76.267 | 106.251 | 107.91 | 100.567 | 70.826 | 61.556 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 13.804 | 14.638 | 15.577 | 16.114 | 17.145 | 18.522 | 19.735 | 20.673 | 19.843 | 10.416 | 10.417 | 10.481 | 11.215 | 8.768 | 9.128 | 15.673 | 6.219 | 5.04 | 4.309 | 4.089 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 47.468 | 50.176 | 49.465 | 47.229 | 44.905 | 45.679 | 46.031 | 45.454 | 44.02 | 53.397 | 51.896 | 52.622 | 32.651 | 28.278 |
Immateriële activa
| 0.345 | 0.315 | 0.522 | 0.574 | 0.558 | 0.405 | 0.423 | 0.324 | 0.261 | 0.277 | 0.281 | 0.371 | 0.49 | 0.513 | 0.457 | 2.594 | 0.747 | -0.246 | -0.433 | 0.301 |
Goodwill en immateriële activa
| 0.345 | 0.315 | 0.522 | 0.574 | 0.558 | 0.405 | 0.423 | 50.5 | 49.726 | 47.506 | 45.186 | 46.05 | 46.521 | 45.967 | 44.477 | 55.991 | 52.643 | 52.376 | 32.218 | 28.579 |
Langetermijnbeleggingen
| 0.777 | 0.022 | 0.716 | 0.822 | 1.732 | 0.024 | 0.069 | 0.107 | 0.063 | 0.1 | 0.066 | 2.366 | 0 | 0.989 | 0 | 0.962 | 0 | 0.771 | 0.453 | 0.253 |
Belastingvorderingen
| 0.001 | 0 | 0 | -0 | 17.727 | 0 | 0.816 | 0.551 | 0.731 | 0.603 | 0.694 | 0.715 | 0.351 | 0.165 | 0.321 | 0.582 | 0.357 | 0.344 | 0.108 | 0.156 |
Overige niet-vlottende activa
| 0.595 | -14.975 | 0.918 | 0.911 | -17.727 | -18.951 | -0.816 | -0.551 | -0.731 | -0.603 | -0.694 | -0.001 | 1.478 | 0.001 | 2.463 | -0.001 | 0.965 | 0.32 | 0.342 | 0.066 |
Totaal niet-vlottende activa
| 15.522 | 14.975 | 17.733 | 18.421 | 19.435 | 18.951 | 20.227 | 71.28 | 69.632 | 58.022 | 55.669 | 59.611 | 59.565 | 55.89 | 56.389 | 73.207 | 60.184 | 58.851 | 37.43 | 33.143 |
Totaal activa
| 120.275 | 132.205 | 131.675 | 119.901 | 133.693 | 151.49 | 144.378 | 207.312 | 200.278 | 172.115 | 165.49 | 158.196 | 157.295 | 147.38 | 132.656 | 179.458 | 168.094 | 159.418 | 108.256 | 94.699 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 20.558 | 23.297 | 26.564 | 24.156 | 22.316 | 27.245 | 22.014 | 24.476 | 27.596 | 25.368 | 22.52 | 18.695 | 18.105 | 16.863 | 14.313 | 16.79 | 16.197 | 12.318 | 14.606 | 7.604 |
Kortlopende schulden
| 23.767 | 44.471 | 20.501 | 9.056 | 44.02 | 48.038 | 63.17 | 32.328 | 33.969 | 29.18 | 27.39 | 24.86 | 24.154 | 18.997 | 9.86 | 69.026 | 28.443 | 23.634 | 26.118 | 28.459 |
Belastingschulden
| 2.325 | 2.559 | 0.741 | 0.241 | 0.003 | 0.031 | 0.05 | 0.163 | 0.015 | 2.361 | 2.74 | 3.141 | 0.002 | 3.12 | 0.049 | 0 | 1.212 | 2.035 | 2.102 | 1.543 |
Uitgestelde opbrengsten
| 0.435 | -44.471 | 0.78 | 0.467 | 0.467 | 0.731 | 0.76 | 0.503 | -33.969 | -29.18 | -27.39 | 6.712 | 0.198 | 3.316 | 0.567 | 1.873 | 1.427 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 11.671 | 45.428 | 13.186 | 11.738 | 8.303 | 2.93 | -21.806 | 8.632 | 53.665 | 38.396 | 36.777 | 2.993 | 8.512 | 8.127 | 11.259 | 9.349 | 10.708 | 9.364 | 5.201 | 4.348 |
Totaal kortlopende verplichtingen
| 56.431 | 68.725 | 61.031 | 45.417 | 75.106 | 78.944 | 64.138 | 65.939 | 81.261 | 63.764 | 59.297 | 53.26 | 50.969 | 47.303 | 35.999 | 97.038 | 56.775 | 45.316 | 45.925 | 40.411 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 8.258 | 13.742 | 17.641 | 23.383 | 5.567 | 15.012 | 19.157 | 29.816 | 11.019 | 9.996 | 16.856 | 23.532 | 31.037 | 34.943 | 43.676 | 6.313 | 42.576 | 45.506 | 18.94 | 17.699 |
Uitgestelde opbrengsten niet-vlottend
| 11.176 | 11.594 | 4.997 | 5.911 | 6.819 | 13.345 | 17.66 | 27.245 | 8.304 | 8.815 | 15.838 | 0.917 | 0.603 | 0 | 0 | 1.204 | 0.366 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.419 | 2.148 | 1.985 | 2.044 | 1.969 | 1.667 | 1.497 | 2.571 | 2.715 | 1.181 | 1.018 | 0.86 | 1.606 | 0.691 | 0.521 | 0.926 | 0.407 | 0.6 | 0.066 | 0.034 |
Overige niet-vlottende verplichtingen
| 2.196 | -13.742 | 3.463 | 3.275 | 1.481 | -15.012 | -19.157 | -29.816 | -11.019 | -9.996 | -16.856 | 0.003 | -0.001 | 0.488 | 0.387 | 19.723 | 0.001 | 0.368 | 0.08 | 0.066 |
Totaal niet-vlottende verplichtingen
| 23.049 | 13.742 | 28.086 | 34.613 | 15.836 | 15.012 | 19.157 | 29.816 | 11.019 | 9.996 | 16.856 | 25.312 | 33.245 | 36.122 | 44.584 | 28.166 | 43.35 | 46.474 | 19.086 | 17.799 |
Totaal passiva
| 79.48 | 89.845 | 89.117 | 80.03 | 90.942 | 106.844 | 97.716 | 99.487 | 96.01 | 75.848 | 77.879 | 78.572 | 84.214 | 83.425 | 80.583 | 125.204 | 100.125 | 91.79 | 65.011 | 58.21 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 17.111 | 17.111 | 17.162 | 17.261 | 17.261 | 17.261 | 17.261 | 18.64 | 18.64 | 18.64 | 18.64 | 18.673 | 18.673 | 18.673 | 18.673 | 18.673 | 18.673 | 18.673 | 17.419 | 3.468 |
Ingehouden winsten
| 4.963 | 6.352 | 6.455 | 3.977 | 6.717 | 4.372 | 0 | 63.504 | 60.579 | 59.391 | 0 | 0 | 0 | 0 | 0 | -7.687 | 9.869 | 27.21 | 21.384 | 7.986 |
Overige gereserveerde algehele resultaten
| 5.063 | 5.889 | 5.261 | 4.739 | 4.704 | 4.714 | 13.041 | 7.141 | 6.659 | 59.391 | 50.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 12.77 | 11.956 | 12.662 | 12.673 | 12.753 | 12.734 | 10.717 | 12.705 | 12.71 | -46.655 | 12.726 | 55.308 | 48.372 | 39.999 | 28.137 | 33.7 | 29.423 | 17.945 | 4.403 | 24.993 |
Totaal eigen vermogen van aandeelhouders
| 39.907 | 41.308 | 41.54 | 38.65 | 41.435 | 39.081 | 41.019 | 101.99 | 98.588 | 90.767 | 82.365 | 73.981 | 67.045 | 58.672 | 46.81 | 44.686 | 57.965 | 63.828 | 43.206 | 36.447 |
Totaal eigen vermogen
| 40.795 | 42.36 | 42.558 | 39.871 | 42.751 | 44.646 | 46.662 | 107.825 | 104.268 | 96.267 | 87.611 | 79.624 | 73.081 | 63.955 | 52.073 | 49.47 | 62.967 | 67.628 | 43.245 | 36.489 |
Totaal passiva en aandeelhoudersvermogen
| 120.275 | 132.205 | 131.675 | 119.901 | 133.693 | 151.49 | 144.378 | 207.312 | 200.278 | 172.115 | 165.49 | 158.196 | 157.295 | 147.38 | 132.656 | 169.89 | 158.09 | 159.418 | 108.256 | 94.699 |