Conifex Timber Inc.
TSX:CFF.TO
0.39 (CAD) • At close November 11, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 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 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16.436 | 7.868 | 9.675 | 3.237 | 4.646 | 5.21 | 8.439 | 21.046 | 40.396 | 14.802 | 6.354 | 23.418 | 35.845 | 6.415 | 11.16 | 6.415 | 11.515 | 12.071 | 0.92 | 2.36 | 2.393 | 6.536 | 16.339 | 17.649 | 23.959 | 8.631 | 16.86 | 18.272 | 24.769 | 13.782 | 12.65 | 14.3 | 22.558 | 7.372 | 9.903 | 6.168 | 10.183 | 10.146 | 10.06 | 10.54 | 12.366 | 5.867 | 17.416 | 29.284 | 10.278 | 14.041 | 12.061 | 14.768 | 19.44 | 17.416 | 11.059 | 8.937 | 7.77 | 9.487 | 26.629 | 36.156 | 52.016 | 0.166 | 0.188 | 0.191 | 0.192 | 0.208 | 0.217 | 0.219 | 0.221 | 0.242 | 0.244 | 0.246 | 0.112 |
Kortetermijnbeleggingen
| -28.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.436 | 7.868 | 9.675 | 3.237 | 4.646 | 5.21 | 8.439 | 21.046 | 40.396 | 14.802 | 6.354 | 23.418 | 35.845 | 6.415 | 11.16 | 6.415 | 11.515 | 12.071 | 0.92 | 2.36 | 2.393 | 6.536 | 16.339 | 17.649 | 23.959 | 8.631 | 16.86 | 18.272 | 24.769 | 13.782 | 12.65 | 14.3 | 22.558 | 7.372 | 9.903 | 6.168 | 10.183 | 10.146 | 10.06 | 10.54 | 12.366 | 5.867 | 17.416 | 29.284 | 10.278 | 14.041 | 12.061 | 14.768 | 19.44 | 17.416 | 11.059 | 8.937 | 7.77 | 9.487 | 26.629 | 36.156 | 52.016 | 0.166 | 0.188 | 0.191 | 0.192 | 0.208 | 0.217 | 0.219 | 0.221 | 0.242 | 0.244 | 0.246 | 0.112 |
Nettovorderingen
| 4.241 | 12.294 | 7.21 | 10.419 | 2.45 | 16.797 | 10.381 | 8.84 | 9.368 | 15.883 | 8.77 | 8.528 | 15.191 | 11.287 | 10.365 | 14.383 | 5.788 | 16.021 | 13.823 | 20.964 | 35.258 | 37.364 | 38.365 | 52.231 | 40.994 | 37.402 | 38.235 | 37.473 | 27.769 | 30.391 | 28.582 | 32.081 | 28.083 | 26.002 | 25.929 | 28.379 | 20.194 | 25.07 | 26.716 | 21.383 | 22.94 | 18.289 | 16.243 | 15.962 | 14.703 | 20.154 | 16.802 | 16.577 | 14.754 | 15.41 | 9.45 | 10.456 | 7.087 | 9.964 | 6.011 | 6.794 | 2.694 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.001 |
Voorraad
| 15.164 | 25.651 | 22.989 | 29.518 | 35.483 | 46.84 | 49.218 | 43.707 | 38.867 | 59.368 | 40.345 | 42.857 | 23.854 | 26.531 | 12.995 | 15.113 | 11.682 | 13.721 | 15.289 | 25.792 | 34.429 | 54.341 | 67.413 | 76.985 | 57.113 | 78.145 | 61.905 | 57.191 | 51.213 | 68.726 | 56.338 | 53.71 | 40.75 | 53.439 | 43.232 | 49.794 | 35.955 | 50.6 | 37.172 | 43.632 | 39.435 | 64.402 | 37.767 | 34.941 | 23.682 | 30.672 | 20.395 | 20.964 | 23.073 | 32.686 | 20.188 | 22.514 | 22.597 | 27.674 | 15.142 | 12.574 | 10.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 17.085 | 15.337 | 17.18 | 22.919 | 28.02 | 24.649 | 25.246 | 22.169 | 20.975 | 18 | 22.272 | 17.391 | 16.516 | 15.594 | 14.329 | 11.262 | 15.726 | 15.258 | 256.232 | 51.729 | 60.645 | 54.599 | 36.179 | 33.208 | 26.19 | 21.631 | 20.926 | 21.908 | 26.18 | 24.42 | 24.216 | 18.849 | 22.254 | 21.798 | 19.665 | 17.511 | 11.46 | 8.474 | 10.739 | 12.322 | 14.129 | 8.108 | 7.256 | 4.944 | 7.819 | 7.89 | 8.058 | 3.913 | 0.543 | 0.745 | 0.928 | 0.94 | 0.939 | 1.312 | 1.63 | 1.18 | 3.5 | 0.004 | 0 | 0.001 | 0.003 | 0.004 | 0 | 0.001 | 0.003 | 0.004 | 0 | 0 | 0 |
Totaal vlottende activa
| 52.925 | 61.149 | 57.053 | 66.093 | 70.599 | 93.497 | 93.284 | 95.763 | 109.606 | 108.053 | 77.741 | 92.194 | 91.406 | 59.827 | 48.848 | 47.172 | 44.71 | 57.072 | 286.262 | 100.845 | 132.725 | 152.839 | 158.295 | 180.073 | 148.256 | 145.809 | 137.926 | 134.844 | 129.932 | 137.319 | 121.786 | 118.94 | 113.645 | 108.611 | 98.729 | 101.852 | 77.792 | 94.29 | 84.686 | 87.878 | 88.87 | 96.666 | 78.682 | 85.131 | 56.482 | 72.757 | 57.316 | 56.222 | 62.189 | 71.424 | 47.012 | 44.233 | 41.135 | 50.409 | 51.867 | 58.77 | 71.269 | 0.17 | 0.188 | 0.192 | 0.194 | 0.213 | 0.217 | 0.224 | 0.227 | 0.248 | 0.246 | 0.249 | 0.113 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 120.725 | 120.415 | 123.119 | 125.676 | 128.959 | 129.75 | 129.912 | 128.444 | 124.936 | 124.862 | 125.428 | 127.216 | 128.911 | 129.476 | 130.027 | 131.858 | 133.433 | 134.558 | 137.266 | 342.43 | 344.689 | 376.789 | 382.096 | 375.204 | 277.128 | 276.402 | 272.95 | 262.734 | 245.142 | 235.892 | 213.339 | 208.983 | 208.491 | 216.768 | 220.553 | 224.011 | 208.589 | 204.984 | 199.733 | 185.64 | 170.496 | 151.644 | 137.549 | 109.405 | 103.404 | 101.015 | 100.688 | 87.771 | 82.096 | 78.777 | 76.524 | 71.493 | 71.808 | 71.717 | 66.03 | 58.699 | 45.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 1.875 | 157.99 | 156.083 | 159.332 | 163.812 | 161.479 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 3.311 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2.915 | 2.971 | 2.986 | 3.008 | 3.03 | 3.026 | 3.083 | 3.113 | 3.142 | 3.172 | 3.141 | 3.233 | 3.325 | 3.377 | 3.482 | 3.585 | 3.7 | 3.725 | 3.837 | 3.64 | 3.72 | 5.273 | 5.361 | 5.222 | 5.289 | 5.221 | 5.232 | 5.207 | 5.05 | 5.082 | 5.12 | 5.158 | 5.197 | 6.91 | 7.843 | 7.886 | 7.929 | 7.972 | 7.916 | 7.941 | 7.982 | 8.024 | 8.069 | 8.118 | 8.168 | 8.22 | 8.272 | 8.324 | 8.376 | 8.43 | 8.483 | 8.54 | 8.603 | 8.594 | 8.607 | 8.667 | 8.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4.79 | 4.846 | 4.861 | 4.883 | 4.905 | 4.901 | 4.958 | 4.988 | 5.017 | 5.047 | 5.016 | 5.108 | 5.2 | 5.252 | 5.357 | 5.46 | 5.575 | 5.6 | 5.712 | 161.63 | 159.803 | 164.604 | 169.173 | 166.701 | 8.6 | 8.532 | 8.543 | 8.518 | 8.36 | 8.393 | 8.43 | 8.468 | 8.508 | 10.221 | 11.154 | 11.197 | 11.24 | 11.283 | 11.226 | 11.251 | 11.293 | 11.335 | 10.135 | 10.184 | 10.234 | 10.286 | 10.338 | 10.39 | 10.442 | 10.496 | 8.483 | 8.54 | 8.603 | 8.594 | 8.607 | 8.667 | 8.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 31.551 | 31.334 | 28.263 | 30.566 | 28.74 | 29.115 | 19.958 | 28.739 | 22.705 | 22.644 | 19.972 | 22.651 | 22.655 | 22.658 | 19.986 | 22.665 | 22.676 | 22.726 | 20 | 23.44 | 23.436 | 25.861 | 20 | 25.775 | 25.684 | 25.63 | 20 | 23.041 | 23.042 | 21.84 | 20 | 20.578 | 21.728 | 0 | 0.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.697 | 3.5 | 2.993 | 0.491 | 0.007 | -29.115 | 0 | -28.739 | -22.705 | -22.644 | 0.629 | -22.651 | -22.655 | 7.99 | 9.862 | 10.488 | 12.034 | 11.2 | 9.508 | 11.563 | 6.078 | 3.353 | 3.764 | 0 | 0.241 | 0 | 3.166 | 0 | 0 | 0 | 1.152 | 0 | -1.15 | 0 | -0.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende activa
| 0 | 0 | 2.704 | 0 | 0 | 29.115 | 9.151 | 28.739 | 22.705 | 22.644 | 2.676 | 22.651 | 22.655 | 0 | 2.676 | 0 | 0 | 0 | 2.738 | 0 | 0 | 0 | 5.918 | 0 | 0 | 0 | 2.233 | 0 | 0 | 0 | 0.578 | 1.152 | 1.15 | 1.728 | 1.662 | 0.882 | 0.895 | 0.985 | 0.985 | 0.985 | 0.985 | 0.415 | 0.415 | 0.325 | 0.325 | 0.335 | 0.335 | 0.321 | 0.321 | 0.336 | 2.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 |
Totaal niet-vlottende activa
| 163.763 | 160.096 | 161.94 | 161.616 | 162.611 | 163.765 | 163.979 | 162.171 | 152.658 | 152.553 | 153.72 | 154.975 | 156.765 | 165.376 | 167.908 | 170.47 | 173.717 | 174.083 | 175.223 | 539.063 | 534.006 | 570.607 | 580.95 | 567.68 | 311.652 | 310.564 | 306.892 | 294.294 | 276.544 | 266.125 | 243.499 | 239.181 | 238.727 | 228.716 | 233.369 | 236.089 | 220.723 | 217.251 | 211.944 | 197.876 | 182.773 | 163.393 | 148.099 | 119.914 | 113.963 | 111.636 | 111.361 | 98.482 | 92.859 | 89.609 | 87.409 | 80.033 | 80.411 | 80.311 | 74.637 | 67.366 | 54.445 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 |
Totaal activa
| 216.688 | 221.245 | 218.994 | 227.708 | 233.21 | 256.062 | 257.263 | 257.933 | 262.264 | 260.606 | 231.462 | 247.169 | 248.171 | 225.202 | 216.756 | 217.643 | 218.428 | 231.154 | 461.485 | 639.908 | 666.731 | 723.446 | 739.245 | 747.752 | 459.908 | 456.373 | 444.818 | 429.138 | 406.476 | 403.444 | 365.285 | 358.12 | 352.372 | 337.327 | 332.098 | 337.942 | 298.515 | 311.541 | 296.631 | 285.753 | 271.643 | 260.059 | 226.781 | 205.045 | 170.445 | 184.393 | 168.677 | 154.704 | 155.048 | 161.033 | 134.421 | 124.266 | 121.546 | 130.72 | 126.504 | 126.136 | 125.714 | 0.19 | 0.188 | 0.192 | 0.194 | 0.213 | 0.217 | 0.224 | 0.227 | 0.248 | 0.246 | 0.249 | 0.143 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 19.056 | 26.506 | 19.06 | 18.764 | 11.872 | 20.17 | 17.183 | 20.511 | 18.128 | 25.533 | 18.762 | 20.736 | 18.195 | 19.687 | 14.841 | 16.59 | 16.903 | 25.929 | 35.781 | 46.574 | 47.001 | 42.576 | 37.744 | 41.237 | 36.733 | 37.451 | 34.813 | 35.5 | 27.687 | 28.724 | 28.77 | 28.11 | 26.574 | 26.253 | 23.8 | 28.767 | 28.558 | 29.774 | 29.228 | 27.871 | 29.858 | 25.693 | 27.016 | 27.134 | 23.526 | 27.439 | 23.783 | 15.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.466 | 4.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.014 | 0.01 | 0 | 0.017 |
Kortlopende schulden
| 4.899 | 15.318 | 16.266 | 16.997 | 16.348 | 17.262 | 11.24 | 4.819 | 4.568 | 11.084 | 4.622 | 4.616 | 4.564 | 4.456 | 4.491 | 4.422 | 4.47 | 4.525 | 193.957 | 157.655 | 91.461 | 84.288 | 46.389 | 18.529 | 7.251 | 7.527 | 7.475 | 7.204 | 5.837 | 6.161 | 43.078 | 37.132 | 35.392 | 50.872 | 46.436 | 21.502 | 25.047 | 25.627 | 18.527 | 16.447 | 17.465 | 27.44 | 10.901 | 9.09 | 7.058 | 18.889 | 13.873 | 14.062 | 14.37 | 2.466 | 14.707 | 1.679 | 1.663 | 1.647 | 1.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.091 | 0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | -18.764 | -11.872 | -20.17 | -17.183 | -20.511 | 0 | -25.533 | -18.762 | -20.736 | -18.195 | -19.687 | -14.841 | -16.59 | -16.903 | -25.929 | -35.781 | -46.574 | -47.001 | -42.576 | -37.744 | -41.237 | -36.733 | -37.451 | -34.813 | -35.5 | -27.687 | -28.724 | -28.77 | -28.11 | -26.574 | -26.253 | -23.8 | -28.767 | -28.558 | -29.774 | 0.88 | -27.871 | -29.858 | -25.693 | 0.68 | -27.134 | -23.526 | -27.439 | 0 | -15.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -14.386 | -21.71 | -15.055 | 5.664 | 4.584 | 5.566 | 5.754 | 7.491 | -2.896 | 6.832 | 7.014 | 6.012 | 5.688 | 4.981 | 4.556 | 5.514 | 3.742 | 3.732 | 25.059 | 8.863 | 10.327 | 13.13 | 8.581 | 8.559 | 6.846 | 7.435 | 7.202 | 8.635 | 6.477 | 7.11 | 7.248 | 5.933 | 4.806 | 4.765 | 4.565 | 6.533 | 4.574 | 5.924 | -23.032 | 3.639 | 5.2 | 7.12 | -19.68 | 3.662 | 6.007 | 6.92 | -15.852 | 4.189 | 20.211 | 36.223 | 19.129 | 14.312 | 9.93 | 16.82 | 9.923 | -2.365 | -1.619 | 0.02 | 0.016 | 0.002 | 0.001 | 0.011 | 0.011 | -0.003 | -0.003 | -0.014 | -0.01 | 0 | -0.017 |
Totaal kortlopende verplichtingen
| 28.624 | 46.62 | 39.332 | 41.424 | 32.804 | 42.998 | 34.177 | 32.821 | 37.928 | 43.449 | 30.398 | 31.364 | 28.446 | 29.124 | 23.888 | 26.525 | 25.115 | 34.185 | 254.798 | 213.092 | 148.789 | 139.994 | 92.713 | 68.325 | 50.831 | 52.413 | 49.49 | 51.339 | 40.001 | 41.996 | 79.096 | 71.176 | 66.772 | 81.89 | 74.8 | 56.801 | 58.179 | 61.325 | 54.831 | 47.957 | 52.524 | 60.253 | 45.933 | 39.886 | 36.591 | 53.248 | 45.587 | 33.553 | 34.581 | 38.689 | 33.836 | 15.991 | 11.593 | 18.467 | 11.15 | 8.658 | 7.5 | 0.02 | 0.016 | 0.002 | 0.001 | 0.011 | 0.011 | 0.003 | 0.003 | 0.014 | 0.01 | 0 | 0.017 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 67.028 | 45.031 | 46.37 | 48.612 | 49.499 | 50.072 | 51.561 | 53.028 | 52.904 | 53.321 | 54.762 | 56.161 | 57.029 | 57.492 | 58.908 | 60.344 | 61.233 | 61.823 | 63.252 | 118.259 | 197.233 | 243.028 | 285.611 | 302.938 | 155.945 | 165.468 | 162.318 | 156.699 | 150.033 | 149.735 | 88.664 | 92.028 | 92.046 | 98.104 | 130.228 | 155.093 | 115.069 | 112.488 | 107.262 | 100.457 | 84.535 | 67.467 | 51.677 | 37.944 | 11.838 | 11.626 | 11.832 | 4.588 | 12.238 | 12.078 | 12.238 | 12.377 | 12.528 | 11.154 | 11.316 | 9.551 | 7.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 7.129 | 0 | 8.289 | 0 | 7.757 | 0 | 0 | 0 | 8.384 | 8.224 | 8.724 | 0 | 9.011 | 0 | 0 | 0 | 9.651 | 0 | 0 | 0 | 10.278 | 9.521 | 11.837 | 11.297 | 10.906 | 0 | 0 | 0 | 11.533 | 0 | 0 | 0 | 12.785 | 0 | 0 | 0 | 6.625 | 0 | 0 | 0 | 7.305 | 0 | 0 | 0 | 3.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 1.214 | 0 | 3.185 | 6.382 | 8.923 | 8.054 | 6.936 | 3.673 | 7.192 | 0.217 | 0.55 | 0 | 7.016 | 0 | 0 | 0 | 9.011 | 0 | 0 | 0 | 1.879 | 8.336 | 7.558 | 3.766 | 3.106 | 0 | 0 | 0 | 8.218 | 0 | 0 | 0 | 7.621 | 0 | 0 | 0 | 5.309 | 0 | 0 | 0 | 4.884 | 0 | 0 | 0 | 5.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 19.711 | 18.482 | 9.445 | 15.593 | 8.82 | 17.241 | 8.578 | 17.539 | 18.606 | 18.722 | 0.894 | 9.751 | 10.057 | 18.22 | 1.514 | 15.162 | 18.7 | 18.883 | 0.161 | 16.847 | 16.971 | 20.254 | 8.661 | 10.64 | 10.805 | 10.971 | 9.355 | 19.734 | 21.483 | 21.142 | 0.266 | 22.711 | 22.981 | 22.292 | 0.304 | 19.485 | 14.065 | 13.653 | 0.344 | 15.507 | 13.982 | 13.74 | 0.655 | 12.311 | 10.755 | 10.569 | 0.525 | 20.014 | 8.447 | 8.279 | 6.898 | 7.797 | 7.274 | 7.538 | 7.206 | 7.722 | 7.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 86.738 | 63.513 | 64.158 | 64.205 | 69.792 | 73.695 | 76.819 | 78.62 | 78.446 | 75.716 | 71.232 | 74.354 | 76.36 | 75.712 | 76.449 | 75.506 | 79.933 | 80.706 | 82.074 | 135.106 | 214.204 | 263.282 | 306.43 | 331.435 | 186.145 | 191.501 | 185.685 | 176.433 | 171.517 | 170.877 | 108.681 | 114.739 | 115.027 | 120.396 | 150.939 | 174.579 | 129.133 | 126.141 | 119.54 | 115.964 | 98.517 | 81.206 | 64.521 | 50.255 | 22.593 | 22.195 | 20.87 | 24.602 | 20.685 | 20.357 | 19.136 | 20.174 | 19.802 | 18.692 | 18.522 | 17.273 | 15.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 115.363 | 110.133 | 103.49 | 105.63 | 102.596 | 116.693 | 110.996 | 111.441 | 116.373 | 119.165 | 101.63 | 105.718 | 104.807 | 104.836 | 100.337 | 102.031 | 105.048 | 114.891 | 336.872 | 348.198 | 362.993 | 403.276 | 399.143 | 399.76 | 236.975 | 243.914 | 235.175 | 227.772 | 211.518 | 212.872 | 187.777 | 185.915 | 181.799 | 202.286 | 225.739 | 231.38 | 187.312 | 187.465 | 174.371 | 163.922 | 151.041 | 141.46 | 110.454 | 90.141 | 59.184 | 75.443 | 66.457 | 58.155 | 55.266 | 59.046 | 52.972 | 36.165 | 31.395 | 37.159 | 29.672 | 25.931 | 22.74 | 0.02 | 0.016 | 0.002 | 0.001 | 0.011 | 0.011 | 0.003 | 0.003 | 0.014 | 0.01 | 0 | 0.017 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 246.26 | 246.26 | 246.26 | 246.26 | 246.26 | 245.602 | 245.602 | 247.14 | 248.341 | 248.254 | 248.254 | 272.974 | 276.433 | 285.438 | 287.447 | 291.024 | 291.024 | 291.024 | 290.703 | 290.703 | 289.672 | 289.672 | 289.672 | 295.803 | 174.525 | 174.489 | 174.282 | 174.26 | 174.222 | 173.353 | 158.602 | 158.465 | 158.176 | 158.083 | 157.836 | 157.801 | 156.983 | 156.834 | 156.423 | 156.296 | 156.184 | 155.995 | 155.493 | 155.457 | 155.289 | 155.01 | 154.896 | 145.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -191.098 | -181.356 | -176.806 | -171.473 | -163.428 | -154.235 | -146.177 | -146.008 | -146.95 | -151.192 | -162.631 | -160.098 | -159.247 | -185.36 | -189.826 | -192.127 | -194.135 | -191.116 | -183.367 | -20.743 | -4.104 | 4.982 | 16.863 | 39.923 | 35.631 | 26.458 | 23.917 | 15.93 | 9.772 | 5.532 | 6.946 | 1.834 | 0.423 | -34.801 | -63.288 | -62.973 | -57.4 | -44.361 | -45.967 | -45.925 | -46.998 | -48.992 | -50.613 | -51.685 | -51.54 | -53.978 | -60.159 | -56.603 | -52.936 | -50.511 | -43.973 | -36.503 | -34.308 | -30.682 | -27.095 | -23.182 | -20.32 | -0.114 | -0.112 | -0.094 | -0.091 | -0.083 | -0.079 | -0.063 | -0.06 | -0.05 | -0.047 | -0.037 | -0.035 |
Overige gereserveerde algehele resultaten
| 0.568 | 0.568 | 0.566 | 0.567 | 0.566 | 0.568 | 0.567 | 0.568 | 0.565 | 0.563 | 0.564 | 0.564 | 0.562 | 0.563 | 0.564 | 0.568 | 0.425 | 0.409 | 0.554 | 5.224 | 0.727 | 8.362 | 16.712 | -4.329 | 1.046 | 0 | -86.608 | -0 | 0 | -0 | -68.482 | 0.326 | 0.326 | 0.326 | -50.704 | 0.326 | 0.326 | 0.326 | -34.377 | 5.031 | 5.044 | 5.044 | -24.705 | 5.157 | 5.157 | 5.157 | -16.49 | 2.004 | 0 | 0 | -9.372 | 0 | 0 | 0 | -3.088 | -2.148 | -1.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 45.596 | 45.641 | 45.483 | 46.725 | 47.215 | 47.433 | 46.275 | 44.792 | 43.936 | 43.815 | 43.645 | 28.011 | 25.616 | 19.726 | 18.235 | 16.147 | 16.066 | 15.946 | 16.723 | 16.527 | 17.443 | 17.155 | 16.855 | 16.596 | 11.731 | 11.512 | 98.052 | 11.177 | 10.964 | 11.686 | 80.443 | 11.58 | 11.647 | 11.433 | 62.515 | 11.408 | 11.294 | 11.276 | 46.181 | 6.43 | 6.372 | 6.552 | 36.152 | 5.975 | 2.355 | 2.761 | 23.973 | 5.17 | 152.718 | 152.498 | 134.794 | 124.604 | 124.459 | 124.243 | 127.015 | 125.535 | 124.971 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.285 | 0.161 |
Totaal eigen vermogen van aandeelhouders
| 101.325 | 111.112 | 115.503 | 122.078 | 130.613 | 139.369 | 146.267 | 146.492 | 145.891 | 141.441 | 129.832 | 141.451 | 143.364 | 120.367 | 116.42 | 115.612 | 113.38 | 116.263 | 124.613 | 291.71 | 303.739 | 320.171 | 340.102 | 347.992 | 222.933 | 212.459 | 209.644 | 201.366 | 194.958 | 190.571 | 177.509 | 172.206 | 170.573 | 135.041 | 106.359 | 106.562 | 111.203 | 124.076 | 122.26 | 121.832 | 120.602 | 118.599 | 116.327 | 114.904 | 111.261 | 108.95 | 102.22 | 96.549 | 99.782 | 101.987 | 81.449 | 88.101 | 90.151 | 93.561 | 96.832 | 100.205 | 102.974 | 0.17 | 0.172 | 0.19 | 0.193 | 0.201 | 0.205 | 0.221 | 0.224 | 0.234 | 0.237 | 0.249 | 0.126 |
Totaal eigen vermogen
| 101.325 | 111.112 | 115.503 | 122.078 | 130.613 | 139.369 | 146.267 | 146.492 | 145.891 | 141.441 | 129.832 | 141.451 | 143.364 | 120.367 | 116.42 | 115.612 | 113.38 | 116.263 | 124.613 | 291.71 | 303.739 | 320.171 | 340.102 | 347.992 | 222.933 | 212.459 | 209.644 | 201.366 | 194.958 | 190.571 | 177.509 | 172.206 | 170.573 | 135.041 | 106.359 | 106.562 | 111.203 | 124.076 | 122.26 | 121.832 | 120.602 | 118.599 | 116.327 | 114.904 | 111.261 | 108.95 | 102.22 | 96.549 | 99.782 | 101.987 | 81.449 | 88.101 | 90.151 | 93.561 | 96.832 | 100.205 | 102.974 | 0.17 | 0.172 | 0.19 | 0.193 | 0.201 | 0.205 | 0.221 | 0.224 | 0.234 | 0.237 | 0.249 | 0.126 |
Totaal passiva en aandeelhoudersvermogen
| 216.688 | 221.245 | 218.994 | 227.708 | 233.21 | 256.062 | 257.263 | 257.933 | 262.264 | 260.606 | 231.462 | 247.169 | 248.171 | 225.202 | 216.756 | 217.643 | 218.428 | 231.154 | 461.485 | 639.908 | 666.731 | 723.446 | 739.245 | 747.752 | 459.908 | 456.373 | 444.818 | 429.138 | 406.476 | 403.444 | 365.285 | 358.12 | 352.372 | 337.327 | 332.098 | 337.942 | 298.515 | 311.541 | 296.631 | 285.753 | 271.643 | 260.059 | 226.781 | 205.045 | 170.445 | 184.393 | 168.677 | 154.704 | 155.048 | 161.033 | 134.421 | 124.266 | 121.546 | 130.72 | 126.504 | 126.136 | 125.714 | 0.19 | 0.188 | 0.192 | 0.194 | 0.213 | 0.217 | 0.224 | 0.227 | 0.248 | 0.246 | 0.249 | 0.143 |