Canfor Pulp Products Inc.
TSX:CFX.TO
0.92 (CAD) • At close September 19, 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 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 24 | 26.1 | 21.1 | -2.6 | 8.6 | -2.7 | 14.7 | 6.5 | 9.1 | 14.2 | 73.3 | 55.7 | 36.1 | 5.2 | 6.8 | 30.8 | 56 | 18 | 6 | 19.4 | -3.3 | -3.3 | 6.9 | 205.4 | 187.9 | 119.4 | 76.7 | 81.3 | 91.5 | 78.3 | 51.9 | 31.9 | 25 | 22.8 | 17.5 | 16.6 | 89.7 | 84 | 76.8 | 39.8 | 38.2 | 16.9 | 13.5 | 28.7 | 44.9 | 16.5 | 0 | 0 | 10.9 | 19.8 | 27.171 | 29.993 | 29.892 | 18.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 24 | 26.1 | 21.1 | -2.6 | 8.6 | -2.7 | 14.7 | 6.5 | 9.1 | 14.2 | 73.3 | 55.7 | 36.1 | 5.2 | 6.8 | 30.8 | 56 | 18 | 6 | 19.4 | -3.3 | -3.3 | 6.9 | 205.4 | 187.9 | 119.4 | 76.7 | 81.3 | 91.5 | 78.3 | 51.9 | 31.9 | 25 | 22.8 | 17.5 | 16.6 | 89.7 | 84 | 76.8 | 39.8 | 38.2 | 16.9 | 13.5 | 28.7 | 44.9 | 16.5 | 0 | 0 | 10.9 | 19.8 | 27.171 | 29.993 | 29.892 | 18.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.1 |
Nettovorderingen
| 55.5 | 60.8 | 54.3 | 57.1 | 64.7 | 91.4 | 89.9 | 126 | 100.1 | 86.2 | 76.2 | 113.4 | 129.9 | 117.4 | 103.9 | 76.4 | 67.5 | 92.6 | 116.8 | 109.1 | 132.9 | 134.2 | 124.4 | 127 | 164.4 | 135.9 | 118.6 | 97.5 | 108.9 | 120 | 92.7 | 107.8 | 97.8 | 115.5 | 119.3 | 80.2 | 86.2 | 86.9 | 70.7 | 73.4 | 87.3 | 78.1 | 81.3 | 76 | 97.2 | 94.1 | 84.4 | 84.1 | 112.5 | 96.8 | 3.904 | 3.549 | 8.163 | 9.228 | 19.521 | 8.873 | 7.099 | 4.259 | 2.839 | 0.355 | 0.355 | 0.355 | 1.42 | 4.259 | 4.259 | 4.259 | 4.259 | 6.389 | 0 | 174.6 |
Voorraad
| 138.7 | 154.7 | 165.9 | 148.8 | 158.6 | 202.4 | 183.2 | 207.7 | 217 | 229.5 | 211.8 | 233.5 | 227.3 | 206.6 | 188.5 | 199.1 | 192.4 | 199.1 | 193.7 | 186.7 | 209.8 | 213 | 207.1 | 191.5 | 159.9 | 170.1 | 165.5 | 161.3 | 164.1 | 153.3 | 166.5 | 154 | 168.2 | 173.7 | 163.8 | 177.7 | 169.6 | 172.5 | 143.7 | 149.4 | 146 | 149.4 | 128 | 148 | 138 | 134.4 | 134.1 | 132.6 | 130.8 | 134.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.8 |
Overige vlottende activa
| 6.5 | 8 | 10.2 | 15.3 | 22.2 | 24.6 | 34.1 | 25.2 | 9.7 | 14.1 | 10.8 | 14.7 | 11 | 16.9 | 18.6 | 15.2 | 13.1 | 20.4 | 14.8 | 21.9 | 11.1 | 18.8 | 11.9 | 12 | 7.2 | 12.3 | 4.2 | 8.4 | 3.1 | 2.7 | 5.1 | 11.3 | 8.2 | 8.6 | 7.5 | 11 | 5.8 | 6.2 | 11.2 | 11.6 | 2.5 | 3.3 | 7.2 | 11.4 | 2.8 | 7.1 | 8.3 | 15.2 | 7.1 | 6.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.389 | 16.9 |
Totaal vlottende activa
| 224.7 | 249.6 | 251.5 | 221.2 | 254.1 | 315.7 | 314.4 | 365.4 | 335.9 | 344 | 372.1 | 417.3 | 404.3 | 346.1 | 317.8 | 321.5 | 329 | 330.1 | 331.3 | 337.1 | 353.8 | 366 | 350.3 | 535.9 | 519.4 | 437.7 | 365 | 348.5 | 367.6 | 354.3 | 316.2 | 305 | 299.2 | 320.6 | 308.1 | 285.5 | 351.3 | 349.6 | 302.4 | 274.2 | 274 | 247.7 | 230 | 264.1 | 282.9 | 252.1 | 226.8 | 231.9 | 261.3 | 256.9 | 31.075 | 33.542 | 38.055 | 27.691 | 19.521 | 8.873 | 7.099 | 4.259 | 2.839 | 0.355 | 0.355 | 0.355 | 1.42 | 4.259 | 4.259 | 4.259 | 4.259 | 6.389 | 6.389 | 338.4 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 411.8 | 403.1 | 409.9 | 420.9 | 410.6 | 416.2 | 420 | 492.3 | 498.4 | 479 | 450.3 | 575.1 | 574 | 578.3 | 576 | 566.5 | 565.8 | 576.9 | 557.4 | 593.7 | 579.4 | 573.1 | 553.6 | 561.8 | 540.4 | 524.4 | 520.3 | 522 | 513.7 | 509.6 | 518.7 | 524.6 | 524.4 | 521.6 | 532.3 | 521.7 | 522.2 | 521.6 | 524.1 | 521.2 | 531.4 | 520.4 | 528.1 | 524.8 | 520.9 | 521.9 | 530.8 | 543.2 | 539.6 | 523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 589.6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 7.6 | 0 | 0 | 0 | 13.2 | 0 | 0 | 0 | 16.6 | 0 | 0 | 0 | 20.5 | 0 | 0 | 0 | 25.9 | 0 | 0 | 0 | 24.6 | 0 | 0 | 0 | 6.4 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.6 | 0 | 0 | 0 | 13.2 | 0 | 0 | 0 | 16.6 | 0 | 0 | 0 | 20.5 | 0 | 0 | 0 | 25.9 | 0 | 0 | 0 | 24.6 | 0 | 0 | 0 | 6.4 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -31.4 | 0 | 0 | 0 | -20.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 226.079 | 232.407 | 236.863 | 237.866 | 260.74 | 274.147 | 271.506 | 268.482 | 263.644 | 261.081 | 253.033 | 253.383 | 266.274 | 289.067 | 296.436 | 300.293 | 291.458 | 298.963 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 64.1 | 0 | 0 | 0 | 31.4 | 0 | 0 | 0 | 20.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.2 |
Overige niet-vlottende activa
| 5.8 | 8.7 | 6.8 | 7.5 | 7.6 | 7.6 | 8.4 | 6.6 | 7.1 | 7 | 2.7 | 2.9 | 3.1 | 6.2 | 6.5 | 4 | 4.2 | 5.2 | 6.2 | 2.9 | 3.7 | 3 | 3.5 | 0.5 | 0.6 | 0.6 | 0.5 | 4.2 | 3.3 | 2.7 | 0.5 | 5.1 | 4.4 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 0.9 | 8 | 5.8 | 6.2 | 10.5 | 3.2 | 2.5 | 1.9 | 0.4 | 0.5 | 0.5 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301.465 | 0 |
Totaal niet-vlottende activa
| 417.6 | 411.8 | 488.4 | 428.4 | 418.2 | 423.8 | 441.6 | 498.9 | 505.5 | 486 | 469.6 | 578 | 577.1 | 584.5 | 603 | 570.5 | 570 | 582.1 | 589.5 | 596.6 | 583.1 | 576.1 | 581.7 | 562.3 | 541 | 525 | 527.2 | 526.2 | 517 | 512.3 | 520.9 | 529.7 | 528.8 | 522.5 | 533.2 | 522.6 | 523 | 522.5 | 525 | 529.2 | 537.2 | 526.6 | 538.6 | 528 | 523.4 | 523.8 | 531.2 | 543.7 | 540.1 | 523.2 | 226.079 | 232.407 | 236.863 | 237.866 | 260.74 | 274.147 | 271.506 | 268.482 | 263.644 | 261.081 | 253.033 | 253.383 | 266.274 | 289.067 | 296.436 | 300.293 | 291.458 | 298.963 | 301.465 | 603.8 |
Totaal activa
| 642.3 | 661.4 | 739.9 | 649.6 | 672.3 | 739.5 | 756 | 864.3 | 841.4 | 830 | 841.7 | 995.3 | 981.4 | 930.6 | 920.8 | 892 | 899 | 912.2 | 920.8 | 933.7 | 936.9 | 942.1 | 932 | 1,098.2 | 1,060.4 | 962.7 | 892.2 | 874.7 | 884.6 | 866.6 | 837.1 | 834.7 | 828 | 843.1 | 841.3 | 808.1 | 874.3 | 872.1 | 827.4 | 803.4 | 811.2 | 774.3 | 768.6 | 792.1 | 806.3 | 775.9 | 758 | 775.6 | 801.4 | 780.1 | 257.154 | 265.949 | 274.918 | 265.557 | 280.261 | 283.02 | 278.605 | 272.741 | 266.483 | 261.436 | 253.388 | 253.738 | 267.694 | 293.326 | 300.695 | 304.552 | 295.717 | 305.352 | 307.854 | 942.2 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 129.8 | 114.2 | 127.7 | 129.3 | 142.5 | 163.3 | 110.5 | 164.7 | 179.4 | 159.9 | 103.4 | 163.8 | 165.8 | 144.2 | 122.9 | 135.5 | 129.2 | 131.9 | 108.4 | 147.1 | 161.8 | 156.3 | 137.1 | 217.2 | 212.5 | 174.1 | 102.6 | 135.2 | 146.9 | 140.2 | 71.9 | 125.9 | 136.7 | 133.5 | 75.6 | 130.6 | 138.6 | 149.1 | 59.6 | 105.8 | 133 | 107.5 | 58 | 108.1 | 128.8 | 104.6 | 42.5 | 101.6 | 0 | 0 | 0 | 0 | 1.051 | 0.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.259 | 0 | 0 | 0 | 0 | 176.4 |
Kortlopende schulden
| 104 | 112 | 107.8 | 81.7 | 55.8 | 10.9 | 15.9 | 16 | 0.9 | 0.8 | 0.8 | 51 | 1.1 | 16 | 1 | 1 | 0.9 | 12.1 | 15 | 1.1 | 1.7 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 10.6 | 113.3 | 115.6 | 111.7 | 110.6 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.1 | 11.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.2 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 13.4 | 0 | 0 | 0 | 13.7 | 0 | 0 | 0 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.645 | 13.424 | 10.512 | 4.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | -129.3 | -19 | -24.3 | 0 | -17.6 | -0.9 | -17.2 | 0 | 0 | -25.7 | -19.8 | 0 | -1 | -0.9 | -1.1 | 0 | -1.4 | -2.5 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.7 | 0 | -2 | 0 | 0 | -101.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 15 | 29.8 | 32 | 138.7 | 19 | 24.3 | 39.6 | 17.6 | 0.9 | 17.2 | 46.7 | 11.5 | 25.7 | 19.8 | 38.7 | 1 | 0.9 | 1.1 | 33.8 | 1.4 | 2.5 | 1 | 44.9 | 0 | 0 | 0 | 58.9 | 0 | 0 | 0 | 53.5 | 0 | 0 | 0 | 68.6 | 0 | 0 | 0 | 63.6 | 0 | 0 | 0 | 51.7 | 0 | 2 | 0 | 50.9 | 106 | 125.8 | 103.2 | 14.718 | 13.486 | 10.512 | 4.964 | 19.521 | 8.873 | 7.099 | 4.259 | 2.839 | 0.355 | 0.355 | 0.355 | 1.42 | 4.259 | 0 | 4.259 | 4.259 | 6.389 | 6.389 | 0 |
Totaal kortlopende verplichtingen
| 248.8 | 256 | 267.5 | 220.4 | 198.3 | 174.2 | 166 | 180.7 | 180.3 | 160.7 | 150.9 | 226.3 | 166.9 | 160.2 | 162.6 | 136.5 | 130.1 | 144 | 157.2 | 148.2 | 163.5 | 180.3 | 182 | 217.2 | 212.5 | 174.1 | 161.5 | 135.2 | 146.9 | 140.2 | 125.4 | 125.9 | 136.7 | 133.5 | 144.2 | 130.6 | 138.6 | 149.1 | 123.2 | 105.8 | 133 | 112.5 | 129 | 221.4 | 244.4 | 216.3 | 204 | 113 | 125.8 | 103.2 | 14.718 | 13.486 | 11.563 | 5.941 | 19.521 | 8.873 | 7.099 | 4.259 | 2.839 | 0.355 | 0.355 | 0.355 | 1.42 | 4.259 | 4.259 | 4.259 | 4.259 | 6.389 | 6.389 | 176.4 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1.5 | 1.5 | 1.4 | 2 | 1.8 | 51.8 | 51.9 | 51.8 | 51.9 | 52.1 | 52.1 | 2.1 | 51.8 | 51.3 | 51.5 | 51.5 | 51.8 | 51.7 | 51.9 | 52.1 | 2 | 2.3 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 108.2 | 112.1 | 109.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126.8 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 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
| 17 | 20.4 | 84.7 | 25.3 | 39.4 | 49.5 | 55.4 | 81.6 | 76.4 | 75.5 | 73.8 | 99.7 | 107.6 | 101.7 | 95.1 | 82.1 | 79.5 | 80.2 | 77.7 | 76.1 | 77.1 | 68.3 | 66.8 | 61.2 | 66.6 | 66.3 | 67.6 | 59.5 | 58 | 59 | 61.7 | 63 | 63.4 | 64.7 | 68.2 | 65.5 | 65.7 | 61.7 | 65.5 | 73 | 74.2 | 74.3 | 72.8 | 66.1 | 61.5 | 58.8 | 59.6 | 60.6 | 62.6 | 61.4 | 31.52 | 31.391 | 32.098 | 31.521 | 35.439 | 35.507 | 36.284 | 36.965 | 37.287 | 36.628 | 36.027 | 39.709 | 39.709 | 38.969 | 38.664 | 36.633 | 36.633 | 39.337 | 39.337 | 0 |
Overige niet-vlottende verplichtingen
| 46.4 | 46.2 | 49.2 | 53.8 | 48.6 | 53.4 | 55.3 | 51.1 | 48.2 | 59.5 | 69.9 | 74.4 | 75.3 | 71.7 | 79.1 | 83.8 | 78.4 | 71.2 | 75.7 | 75.5 | 76.5 | 90.5 | 86.6 | 87.6 | 88.3 | 88.3 | 91.7 | 121.9 | 127.5 | 115.8 | 115.3 | 119.3 | 118.8 | 104.8 | 99.2 | 98.4 | 100.2 | 107.3 | 99.1 | 89 | 88.1 | 84.1 | 78.8 | 93.3 | 97 | 106.7 | 108.7 | 111.1 | 102.1 | 101.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.7 |
Totaal niet-vlottende verplichtingen
| 64.9 | 68.1 | 135.3 | 81.1 | 89.8 | 154.7 | 162.6 | 184.5 | 176.5 | 187.1 | 195.8 | 176.2 | 234.7 | 224.7 | 225.7 | 217.4 | 209.7 | 203.1 | 205.3 | 203.7 | 155.6 | 161.1 | 153.4 | 148.8 | 154.9 | 154.6 | 159.3 | 231.4 | 235.5 | 224.8 | 227 | 232.3 | 232.2 | 219.5 | 217.4 | 213.9 | 215.9 | 219 | 214.6 | 212 | 212.3 | 208.4 | 201.6 | 159.4 | 158.5 | 165.5 | 168.3 | 279.9 | 280 | 273.1 | 31.52 | 31.391 | 32.098 | 31.521 | 35.439 | 35.507 | 36.284 | 36.965 | 37.287 | 36.628 | 36.027 | 39.709 | 39.709 | 38.969 | 38.664 | 36.633 | 36.633 | 39.337 | 39.337 | 161.5 |
Totaal passiva
| 313.7 | 324.1 | 402.8 | 301.5 | 288.1 | 328.9 | 328.6 | 365.2 | 356.8 | 347.8 | 346.7 | 402.5 | 401.6 | 384.9 | 388.3 | 353.9 | 339.8 | 347.1 | 362.5 | 351.9 | 319.1 | 341.4 | 335.4 | 366 | 367.4 | 328.7 | 320.8 | 366.6 | 382.4 | 365 | 352.4 | 358.2 | 368.9 | 353 | 361.6 | 344.5 | 354.5 | 368.1 | 337.8 | 317.8 | 345.3 | 320.9 | 330.6 | 380.8 | 402.9 | 381.8 | 372.3 | 392.9 | 405.8 | 376.3 | 46.238 | 44.877 | 43.661 | 37.462 | 54.96 | 44.38 | 43.383 | 41.224 | 40.126 | 36.983 | 36.382 | 40.064 | 41.129 | 43.228 | 42.923 | 40.892 | 40.892 | 45.726 | 45.726 | 337.9 |
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 | 0 |
Gewone aandelen
| 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.8 | 480.9 | 480.9 | 480.9 | 480.9 | 480.9 | 480.9 | 480.9 | 481 | 485.2 | 489.7 | 491.6 | 491.6 | 491.6 | 505.2 | 508.2 | 513.4 | 517.5 | 518.5 | 522.1 | 522.1 | 523.4 | 523.4 | 523.4 | 523.4 | 524.1 | 525.3 | 525.3 | 525.3 | 525.3 | 0 | 0 | 0 | 509.687 | 509.687 | 299.351 | 0 | 299.351 | 299.351 | 0 | 0 | 299.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -152.2 | -143.5 | -143.7 | -132.7 | -96.6 | -70.2 | -53.4 | 18.3 | 3.8 | 1.4 | 14.2 | 112 | 99 | 64.9 | 51.7 | 57.3 | 78.4 | 84.3 | 77.5 | 101 | 136.9 | 119.8 | 115.7 | 251.3 | 212.1 | 153.1 | 90.5 | 27.1 | 17 | 11.9 | -6.9 | -15.3 | -32.5 | -15.1 | -28.5 | -49.8 | 2.3 | -14.5 | -32.5 | -36.5 | -57.5 | -70 | -85.4 | -112.1 | -120.7 | -131.2 | -139.6 | -142.6 | -129.7 | -121.5 | -298.771 | -288.615 | -278.43 | -281.592 | -74.108 | -60.775 | 0 | 0 | -73.026 | -74.96 | 0 | -85.733 | -72.863 | -49.239 | -41.669 | -35.907 | -44.796 | -40.012 | -37.386 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.2 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0.064 | -64.129 | -67.834 | 0.032 | 0.062 | -82.345 | 0.056 | 0.077 | -0.014 | 0.09 | 0.216 | 0.27 | 0.287 | 0.163 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 525.3 | 509.687 | 509.687 | 0 | 0 | 0 | 299.351 | 0 | 0 | 299.351 | 299.351 | 0 | 299.351 | 299.351 | 299.351 | 299.351 | 299.351 | 299.351 | 299.351 | 299.351 | 604.3 |
Totaal eigen vermogen van aandeelhouders
| 328.6 | 337.3 | 337.1 | 348.1 | 384.2 | 410.6 | 427.4 | 499.1 | 484.6 | 482.2 | 495 | 592.8 | 579.8 | 545.7 | 532.5 | 538.1 | 559.2 | 565.1 | 558.3 | 581.8 | 617.8 | 600.7 | 596.6 | 732.2 | 693 | 634 | 571.4 | 508.1 | 502.2 | 501.6 | 484.7 | 476.5 | 459.1 | 490.1 | 479.7 | 463.6 | 519.8 | 504 | 489.6 | 485.6 | 465.9 | 453.4 | 438 | 411.3 | 403.4 | 394.1 | 385.7 | 382.7 | 395.6 | 403.8 | 210.916 | 221.072 | 231.257 | 228.095 | 225.301 | 238.64 | 235.222 | 231.517 | 226.357 | 224.453 | 217.006 | 213.674 | 226.565 | 250.098 | 257.772 | 263.66 | 254.825 | 259.626 | 262.128 | 604.3 |
Totaal eigen vermogen
| 328.6 | 337.3 | 337.1 | 348.1 | 384.2 | 410.6 | 427.4 | 499.1 | 484.6 | 482.2 | 495 | 592.8 | 579.8 | 545.7 | 532.5 | 538.1 | 559.2 | 565.1 | 558.3 | 581.8 | 617.8 | 600.7 | 596.6 | 732.2 | 693 | 634 | 571.4 | 508.1 | 502.2 | 501.6 | 484.7 | 476.5 | 459.1 | 490.1 | 479.7 | 463.6 | 519.8 | 504 | 489.6 | 485.6 | 465.9 | 453.4 | 438 | 411.3 | 403.4 | 394.1 | 385.7 | 382.7 | 395.6 | 403.8 | 210.916 | 221.072 | 231.257 | 228.095 | 225.301 | 238.64 | 235.222 | 231.517 | 226.357 | 224.453 | 217.006 | 213.674 | 226.565 | 250.098 | 257.772 | 263.66 | 254.825 | 259.626 | 262.128 | 604.3 |
Totaal passiva en aandeelhoudersvermogen
| 642.3 | 661.4 | 739.9 | 649.6 | 672.3 | 739.5 | 756 | 864.3 | 841.4 | 830 | 841.7 | 995.3 | 981.4 | 930.6 | 920.8 | 892 | 899 | 912.2 | 920.8 | 933.7 | 936.9 | 942.1 | 932 | 1,098.2 | 1,060.4 | 962.7 | 892.2 | 874.7 | 884.6 | 866.6 | 837.1 | 834.7 | 828 | 843.1 | 841.3 | 808.1 | 874.3 | 872.1 | 827.4 | 803.4 | 811.2 | 774.3 | 768.6 | 792.1 | 806.3 | 775.9 | 758 | 775.6 | 801.4 | 780.1 | 257.154 | 265.949 | 274.918 | 265.557 | 280.261 | 283.02 | 278.605 | 272.741 | 266.483 | 261.436 | 253.388 | 253.738 | 267.694 | 293.326 | 300.695 | 304.552 | 295.717 | 305.352 | 307.854 | 942.2 |