Canopy Growth Corporation
NASDAQ:CGC
4.55 (USD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 228.416 | 140.408 | 125.715 | 142.745 | 240.376 | 533.266 | 677.007 | 598.131 | 746.719 | 769.495 | 776.005 | 615.146 | 807.621 | 559.84 | 1,154.653 | 824.96 | 673.287 | 975.87 | 1,303.176 | 1,561.664 | 1,102.464 | 1,816.632 | 2,480.83 | 4,115.87 | 429.401 | 657.896 | 322.56 | 237.708 | 108.211 | 115.494 | 101.8 | 92.504 | 45.379 | 19.527 | 15.397 | 19.719 | 7.726 | 15.167 | 21.446 | 5.774 | 8.357 | 12.249 | 7.7 | 0.459 | 0.015 | 0.01 | 0.012 | 0.015 | 0.001 | 0.022 | 0.022 | 0.035 | 0.01 | 0.01 | 0.01 | 0.017 | 0.031 | 0.038 | 0.014 |
Kortetermijnbeleggingen
| 2.805 | 7.641 | 29.876 | 43.436 | 30 | 37.802 | 105.595 | 191.119 | 396.702 | 447.62 | 595.651 | 807.884 | 1,150.325 | 1,491.286 | 1,144.563 | 768.564 | 1,048.921 | 1,060.901 | 673.323 | 705.921 | 1,633.692 | 1,324.255 | 2,034.133 | 799.418 | 18.762 | 799.418 | 0.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.475 | 0.495 | 0.495 | 0.495 | 0.52 | 0.52 | 0.52 | 0.52 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.18 |
Liquide middelen en kortetermijnbeleggingen
| 231.221 | 148.049 | 155.591 | 186.181 | 270.376 | 571.068 | 782.602 | 789.25 | 1,143.421 | 1,217.115 | 1,371.656 | 1,423.03 | 1,957.946 | 2,051.126 | 2,299.216 | 1,593.524 | 1,722.208 | 2,036.771 | 1,976.499 | 2,267.585 | 2,736.156 | 3,140.887 | 4,514.963 | 4,915.288 | 429.401 | 657.896 | 322.56 | 237.708 | 108.211 | 115.494 | 101.8 | 92.504 | 45.379 | 19.527 | 15.397 | 19.719 | 7.726 | 15.167 | 21.446 | 5.774 | 8.357 | 12.249 | 7.7 | 0.459 | 0.49 | 0.505 | 0.507 | 0.51 | 0.521 | 0.542 | 0.542 | 0.555 | 0.56 | 0.56 | 0.56 | 0.567 | 0.581 | 0.588 | 0.194 |
Nettovorderingen
| 41.86 | 37.185 | 38.273 | 63.924 | 68.856 | 128.469 | 93.987 | 104.64 | 108.236 | 96.626 | 96.443 | 100.901 | 92.63 | 106.455 | 92.435 | 93.673 | 79.668 | 72.578 | 90.155 | 108.822 | 107.487 | 102.766 | 106.974 | 95.476 | 45.807 | 27.746 | 21.425 | 9.075 | 6.782 | 6.481 | 5.815 | 2.462 | 1.902 | 1.682 | 1.486 | 1.451 | 1.785 | 0.964 | 0.342 | 0.529 | 1.152 | 1.377 | 0.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 90.094 | 61.757 | 57.057 | 86.917 | 87.47 | 142.064 | 148.901 | 213.937 | 211.209 | 205.513 | 204.387 | 365.75 | 353.309 | 411.675 | 367.979 | 394.023 | 398.454 | 389.8 | 391.086 | 622.575 | 461.757 | 393.738 | 262.105 | 184.961 | 150.406 | 118.204 | 101.607 | 93.243 | 73.766 | 65.486 | 45.981 | 50.598 | 27.579 | 24.237 | 22.153 | 22.808 | 14.107 | 7.571 | 6.383 | 1.11 | 0.653 | 1.202 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 28.49 | 14.448 | 23.084 | 8.759 | 6.918 | 6.002 | 10.115 | 52.151 | 13.135 | 18.871 | 19.065 | 34.531 | 86.905 | 25.007 | 67.232 | 19.013 | 77.227 | 11.248 | 14.681 | 59.107 | 110.347 | 102.908 | 78.975 | 31.013 | 20.72 | 58.826 | 18.547 | 17.45 | 23.496 | 9.283 | 13.643 | 5.307 | 13.748 | 4.049 | 5.321 | 2.887 | 8.776 | 3.029 | 1.205 | 2.088 | 1.222 | 2.088 | 0.834 | 0.005 | 0.011 | 0.003 | 0.004 | 0.006 | 0.012 | 0.003 | 0.002 | 0.001 | 0.005 | 0.004 | 0.002 | 0.001 | 0 | 0 | 0.001 |
Totaal vlottende activa
| 391.665 | 261.439 | 274.005 | 397.28 | 493.695 | 883.224 | 1,077.254 | 1,172.91 | 1,538.175 | 1,593.572 | 1,737.402 | 1,988.156 | 2,503.009 | 2,675.176 | 2,838.194 | 2,171.625 | 2,291.889 | 2,613.947 | 2,564.373 | 3,172.726 | 3,568.508 | 3,864.341 | 5,070.14 | 5,277.177 | 702.867 | 892.794 | 481.777 | 374.248 | 218.242 | 208.091 | 177.704 | 152.683 | 89.877 | 50.375 | 44.846 | 48.156 | 33.679 | 27.847 | 29.376 | 10.277 | 12.209 | 15.402 | 9.457 | 0.464 | 0.501 | 0.508 | 0.511 | 0.516 | 0.533 | 0.545 | 0.544 | 0.556 | 0.564 | 0.563 | 0.562 | 0.568 | 0.581 | 0.588 | 0.196 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 303.165 | 230.187 | 236.3 | 340.479 | 346.227 | 395.206 | 499.466 | 874.029 | 864.523 | 926.369 | 942.78 | 1,080.179 | 1,123.323 | 1,142.614 | 1,074.537 | 1,148.338 | 1,495.143 | 1,508.668 | 1,524.803 | 1,725.333 | 1,633.303 | 1,429.285 | 1,096.34 | 960.158 | 661.402 | 479.898 | 303.682 | 153.982 | 123.2 | 103.842 | 96.27 | 60.937 | 53.194 | 48.695 | 44.984 | 43.339 | 41.909 | 21.874 | 18.132 | 15.628 | 13.101 | 12.207 | 4.969 | 1.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 44.531 | 31.689 | 31.919 | 85.237 | 83.858 | 84.385 | 85.563 | 142.076 | 136.513 | 138.419 | 1,866.503 | 1,988.25 | 2,004.006 | 2,000.458 | 1,889.354 | 1,917.9 | 1,933.476 | 1,929.418 | 1,954.471 | 2,068.696 | 1,912.484 | 1,931.915 | 1,544.055 | 1,815.624 | 1,114.158 | 340.374 | 314.923 | 272.346 | 274.326 | 271.497 | 241.371 | 34.912 | 20.867 | 20.867 | 20.867 | 26.154 | 16.2 | 26.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 95.386 | 98.956 | 104.053 | 119.072 | 148.765 | 182.942 | 188.719 | 213.53 | 223.501 | 242.479 | 252.695 | 338.753 | 342.172 | 347.063 | 308.167 | 366.375 | 437.344 | 444.199 | 476.366 | 567.185 | 514.033 | 528.607 | 519.556 | 168.536 | 103.867 | 101.723 | 101.526 | 127.861 | 156.244 | 159.019 | 162.263 | 31.638 | 31.713 | 31.787 | 31.861 | 31.897 | 32.033 | 0.036 | 0.266 | 0.057 | 0.053 | 0.052 | 0.044 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 139.917 | 142.324 | 147.292 | 204.309 | 232.623 | 267.327 | 274.282 | 355.606 | 360.014 | 380.898 | 2,119.198 | 2,327.003 | 2,346.178 | 2,347.521 | 2,197.521 | 2,284.275 | 2,370.82 | 2,373.617 | 2,430.837 | 2,635.881 | 2,426.517 | 2,460.522 | 2,063.611 | 1,984.16 | 1,218.025 | 442.097 | 416.449 | 400.207 | 430.57 | 430.516 | 403.634 | 66.55 | 52.58 | 52.654 | 52.728 | 58.051 | 48.233 | 0.036 | 0.266 | 0.057 | 0.053 | 0.052 | 0.044 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 136.377 | 327.744 | 323.058 | 119.751 | 142.694 | 144.994 | 568.292 | 598.387 | 625.059 | 602.229 | 800.328 | 341.818 | 509.284 | 556.164 | 708.267 | 499.909 | 407.541 | 332.278 | 315.096 | 475.029 | 562.074 | 860.012 | 475.812 | 385.701 | 367.39 | 270.551 | 226.569 | 141.619 | 26.676 | 141.619 | 24.03 | 0 | 0 | 0 | 0.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 138.747 | -38.561 | 272.573 | 413.661 | 1.2 | 0.357 | 8.988 | 9.758 | 14.658 | 15.991 | 556.679 | 25.464 | 26.57 | 21.379 | 23.251 | 39.569 | 45.816 | 47.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.16 | 0 | -141.619 | 0 | 0 | 0 | 0 | 0 | 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
| 261.224 | -160.594 | 17.81 | 25.359 | 39.324 | 498.583 | 19.447 | 10.235 | 4.741 | -0.199 | -0.649 | 15.195 | -16.502 | 218.438 | -16.418 | 181.784 | -31.232 | -28.496 | -24.477 | 37.073 | 34.781 | 31.391 | 25.902 | 32.919 | 26.776 | 26.973 | 8.34 | 1.932 | 0 | 1.214 | -24.03 | 0.495 | 0.553 | 0.509 | 0.557 | -101.39 | 0 | 0 | -18.398 | -15.685 | 0 | 0 | 0 | -2.051 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0.043 |
Totaal niet-vlottende activa
| 840.683 | 678.407 | 685.899 | 962.471 | 1,174.529 | 1,307.31 | 1,361.844 | 1,847.245 | 1,864.095 | 1,923.955 | 3,877.648 | 4,320.874 | 3,987.747 | 4,291.307 | 3,985.286 | 4,137.557 | 4,281.841 | 4,231.883 | 4,293.372 | 4,873.316 | 4,656.675 | 4,781.21 | 3,661.665 | 3,362.938 | 2,273.593 | 1,219.519 | 955.04 | 720.9 | 580.446 | 535.572 | 499.904 | 127.982 | 106.327 | 101.858 | 98.515 | 101.39 | 90.142 | 21.91 | 18.398 | 15.685 | 13.154 | 12.259 | 5.012 | 2.051 | 0 | 0 | 0 | 0 | 0 | -0.025 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0.043 |
Totaal activa
| 1,232.348 | 939.847 | 959.904 | 1,359.751 | 1,668.224 | 2,190.534 | 2,439.098 | 3,020.155 | 3,402.27 | 3,517.527 | 5,615.05 | 6,309.03 | 6,490.756 | 6,966.483 | 6,823.48 | 6,309.182 | 6,573.73 | 6,845.83 | 6,857.745 | 8,046.042 | 8,225.183 | 8,645.551 | 8,731.805 | 8,640.115 | 2,976.46 | 2,112.313 | 1,436.817 | 1,095.148 | 798.688 | 743.663 | 677.608 | 280.665 | 196.204 | 152.233 | 143.361 | 149.546 | 123.821 | 49.756 | 47.774 | 25.962 | 25.363 | 27.661 | 14.47 | 0.464 | 0.501 | 0.508 | 0.511 | 0.516 | 0.533 | 0.545 | 0.544 | 0.556 | 0.564 | 0.563 | 0.562 | 0.568 | 0.581 | 0.588 | 0.239 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 18.364 | 18.624 | 21.166 | 25.837 | 22.724 | 57.554 | 76.234 | 63.139 | 68.203 | 64.647 | 64.27 | 67.837 | 94.367 | 91.339 | 67.262 | 86.463 | 81.064 | 89.368 | 123.393 | 225.181 | 241.847 | 205.033 | 188.92 | 215.612 | 159.633 | 46.125 | 46.175 | 25.099 | 16.401 | 13.417 | 15.386 | 12.731 | 7.492 | 6.785 | 6.107 | 4.487 | 5.458 | 4.749 | 4.052 | 2.42 | 2.187 | 1.638 | 2.737 | 0.002 | 0.011 | 0.011 | 0.002 | 0.001 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 137.918 | 33.332 | 99.126 | 105.356 | 63.905 | 267.413 | 556.89 | 455.483 | 321.976 | 193.072 | 9.296 | 54.386 | 8.825 | 52.567 | 9.827 | 51.524 | 13.272 | 60.878 | 56.749 | 21.652 | 14.115 | 18.288 | 103.716 | 18.447 | 903.453 | 2.539 | 1.557 | 1.499 | 1.617 | 1.691 | 1.691 | 1.078 | 1.08 | 0.639 | 0.553 | 0.364 | 2.502 | 0.257 | 0.247 | 0.321 | 0 | 0.321 | 0.007 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 10.648 | 10.519 | 12.148 | 13.031 | 6.635 | 5.734 | 8.541 | 6.09 | 8.963 | 7.144 | 7.684 | 6.664 | 14.25 | 0 | 0 | 0 | 0 | 0 | 12.473 | 7.749 | 12.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 40.132 | 44.625 | 39.915 | 75.991 | 8.988 | 9.758 | 14.658 | 0 | 37.562 | 86.076 | 57.614 | 100.813 | 45.066 | 83.064 | 56.761 | 41.092 | 0 | 45.015 | 51.786 | 37.613 | 0.263 | 0.206 | 0.767 | 0.9 | 0.725 | 0.894 | 0.708 | 0.588 | 0.221 | 0.296 | 0.216 | 0.533 | -0.687 | -0.056 | -0.057 | 0 | -0.321 | 0 | -0.321 | 0 | -0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 125.002 | 69.778 | 52.974 | 50.02 | 64.998 | 86.275 | 94.727 | 151.131 | 142.464 | 132.031 | 139.332 | 79.461 | 70.635 | 54.61 | 106.428 | 165.166 | 147.06 | 112.669 | 199.355 | 171.476 | 124.853 | 97.647 | 81.414 | 61.357 | 27 | 81.123 | 43.396 | 1.914 | 1.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0.687 | 0 | 0 | 0.226 | 0.641 | 0 | 1.5 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0.007 | 0.008 | 0.006 | 0 | 0.01 | 0.007 | 0.005 | 0 | 0.004 | 0.008 | 0.031 |
Totaal kortlopende verplichtingen
| 281.284 | 121.734 | 173.267 | 221.345 | 196.252 | 451.157 | 803.842 | 678.741 | 542.401 | 404.408 | 212.898 | 239.246 | 259.903 | 256.13 | 284.33 | 348.219 | 324.46 | 319.676 | 420.589 | 418.309 | 425.83 | 372.754 | 411.663 | 295.679 | 1,090.292 | 130.554 | 92.028 | 29.237 | 20.783 | 15.816 | 17.665 | 14.03 | 8.868 | 7.64 | 7.193 | 4.851 | 7.96 | 5.006 | 4.525 | 2.74 | 2.187 | 3.138 | 2.744 | 0.002 | 0.011 | 0.011 | 0.002 | 0.001 | 0.007 | 0.009 | 0.006 | 0.011 | 0.01 | 0.007 | 0.005 | 0.004 | 0.004 | 0.008 | 0.031 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 415.932 | 408.088 | 364.15 | 587.914 | 701.257 | 867.547 | 749.991 | 750.118 | 1,032.134 | 1,264.645 | 1,491.695 | 1,598.965 | 1,517.778 | 1,638.247 | 1,573.136 | 718.107 | 520.424 | 574.846 | 569.069 | 536.107 | 590.373 | 787.508 | 842.259 | 773.049 | 6.707 | 617.749 | 6.865 | 7.294 | 7.959 | 8.223 | 8.639 | 6.092 | 6.362 | 3.489 | 3.469 | 3.61 | 3.397 | 1.634 | 1.669 | 1.554 | 0 | 1.554 | 0.033 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.491 | 104.773 | 299.318 | 615.575 | 415.946 | 221.948 | 287.122 | 322.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.294 | 0 | 0 | 0 | 0.527 | 0 | 0 | 0 | 0 | 0 | -7.204 | 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 | 0 | 0 | 0 | 1.2 | 0.357 | 8.988 | 9.758 | 14.658 | 15.991 | 27.366 | 25.464 | 26.57 | 21.379 | 23.251 | 39.569 | 45.816 | 47.113 | 65.733 | 91.026 | 104.118 | 96.031 | 25.703 | 30.889 | 30.815 | 33.536 | 38.759 | 37.663 | 36.027 | 35.798 | 8.276 | 7.575 | 7.216 | 7.413 | 7.204 | 0 | 7.204 | 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
| 25.464 | 20.618 | 53.013 | 5.829 | 21.251 | 23.125 | 124.886 | 142.559 | 153.948 | 150.896 | 263.969 | 194.318 | 267.818 | 465.864 | 707.24 | 508.137 | 314.267 | 356.229 | 320.613 | 1,496.059 | 1,495.262 | 1,487.961 | 140.404 | 122.006 | 7.75 | 108.732 | 61.15 | -7.294 | 0.71 | 0.738 | 0.766 | 0.216 | 1.78 | 1.507 | 1.501 | 1.834 | 0.198 | 0.198 | 0.171 | -1.554 | 2.187 | -1.554 | 0 | -0.035 | 0.011 | 0.002 | 0.002 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 441.396 | 428.706 | 417.163 | 593.743 | 722.508 | 891.872 | 875.234 | 901.665 | 1,195.84 | 1,430.199 | 1,771.655 | 1,858.14 | 1,915.833 | 2,429.999 | 2,917.33 | 1,665.441 | 1,096.208 | 1,264.013 | 1,259.286 | 2,097.899 | 2,176.661 | 2,379.587 | 1,078.694 | 920.758 | 45.346 | 757.296 | 101.551 | 46.053 | 46.332 | 44.988 | 45.203 | 15.111 | 15.717 | 12.212 | 12.383 | 12.648 | 3.595 | 1.832 | 1.84 | 1.554 | 2.187 | 0 | 0.033 | 0.035 | 0.011 | 0.002 | 0.002 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 722.68 | 550.44 | 590.429 | 815.088 | 918.76 | 1,343.029 | 1,679.076 | 1,580.406 | 1,738.241 | 1,834.607 | 1,984.553 | 2,097.386 | 2,175.736 | 2,686.129 | 3,201.66 | 2,013.66 | 1,420.668 | 1,583.689 | 1,679.875 | 2,516.208 | 2,602.491 | 2,752.341 | 1,490.357 | 1,216.437 | 1,135.638 | 887.85 | 193.579 | 75.29 | 67.115 | 60.804 | 62.868 | 29.141 | 24.585 | 19.852 | 19.576 | 17.499 | 11.555 | 6.838 | 6.365 | 4.295 | 2.187 | 3.138 | 2.777 | 0.002 | 0.011 | 0.011 | 0.002 | 0.001 | 0.007 | 0.009 | 0.006 | 0.011 | 0.01 | 0.007 | 0.005 | 0.004 | 0.004 | 0.008 | 0.031 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 10,237.693 | 10,020.896 | 9,710.882 | 9,672.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.693 | 0 | 2,533.548 | 0 | 0 | 0 | 5,506.235 | 0 | 0 | 0 | 836.445 | 0 | 0 | 0 | 243.691 | 0 | 0 | 0 | 128.716 | 0 | 0 | 0 | 20.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,490.67 | 6,133.449 | 6,085.943 | 8,219.747 | 8,219.846 | 8,065.281 | 7,938.571 | 7,867.31 | 7,818.089 | 7,601.57 | 7,482.809 | 7,478.834 | 7,468.717 | 7,463.557 | 7,168.557 | 6,787.725 | 6,745.255 | 6,724.245 | 6,373.544 | 6,359.643 | 6,331.325 | 6,074.786 | 6,026.618 | 5,947.715 | 2,097.728 | 1,124.485 | 1,076.838 | 866.55 | 684.152 | 652.451 | 621.541 | 253.009 | 175.97 | 143.184 | 131.08 | 137.301 | 114.866 | 50.021 | 49.826 | 29.759 | 29.037 | 28.532 | 14.689 | 0.571 | 0.571 | 0.571 | 0.571 | 0.571 | 0 | 0.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 0 | -7,641.053 | -7,625.628 | -10,237.693 | -10,020.896 | -9,710.882 | -9,672.761 | -8,937.603 | -8,676.02 | -8,454.214 | -6,370.337 | -5,795.721 | -5,686.796 | -5,675.738 | -6,068.156 | -5,368.178 | -4,463.798 | -4,431.737 | -4,323.236 | -3,826.095 | -3,707.022 | -3,334.686 | -777.087 | -441.48 | -509.062 | -171.926 | -91.649 | -30.105 | -31.688 | -33.75 | -30.382 | -9.318 | -12.294 | -17.724 | -13.775 | -8.654 | -5.338 | -9.268 | -10.279 | -9.864 | -7.226 | -4.85 | -3.689 | -0.172 | -0.144 | -0.137 | -0.099 | -0.094 | -0.093 | -0.072 | -0.07 | -0.062 | -0.053 | -0.051 | -0.051 | -0.043 | -0.03 | -0.027 | -0.027 |
Overige gereserveerde algehele resultaten
| -16.032 | -15.745 | -11.849 | -16.049 | -24.799 | -8.509 | -13.86 | -14.248 | -33.707 | -21.554 | -42.282 | -26.727 | -27.448 | -61.518 | -34.24 | 27.407 | 103.306 | 152.415 | 220.899 | 2,722.821 | 2,727.685 | 2,868.647 | 1,702.102 | 1,722.025 | 43.163 | 184.844 | 173.584 | 135.029 | 41.332 | 28.78 | 23.613 | 7.833 | 7.943 | 6.921 | 5.804 | 3.331 | 2.669 | 2.096 | 1.862 | 1.566 | 1.158 | 0.633 | 0.486 | 0.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -7,964.97 | 1,912.756 | 1,920.906 | -7,659.174 | -7,445.722 | -7,210.842 | -7,166.276 | 2,510.086 | 2,516.811 | 2,515.453 | 2,519.766 | 2,482.372 | 2,485.914 | 2,413.779 | 2,415.65 | 2,509.678 | 2,533.112 | 2,509.678 | 2,615.155 | -2,533.548 | 0 | 0 | 0 | -11,012.47 | 0 | 0 | 0 | -836.445 | 0 | 0 | 0 | -487.382 | 0 | 0 | 0.676 | -128.647 | 0.069 | 0.069 | 0 | -19.894 | 0.207 | 0.207 | 0.207 | -0.298 | 0.063 | 0.063 | 0.038 | 0.038 | 0.619 | 0.038 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.235 |
Totaal eigen vermogen van aandeelhouders
| 509.668 | 389.407 | 369.372 | 544.524 | 749.325 | 845.93 | 758.435 | 1,425.545 | 1,625.173 | 1,641.255 | 3,589.956 | 4,138.758 | 4,240.387 | 4,140.08 | 3,481.811 | 3,956.632 | 4,917.875 | 4,965.294 | 4,886.362 | 5,256.369 | 5,351.988 | 5,608.747 | 6,951.633 | 7,228.26 | 1,631.829 | 1,137.403 | 1,158.773 | 971.474 | 693.796 | 647.481 | 614.772 | 251.524 | 171.619 | 132.381 | 123.785 | 132.047 | 112.266 | 42.918 | 41.409 | 21.668 | 23.176 | 24.523 | 11.693 | 0.462 | 0.49 | 0.497 | 0.509 | 0.514 | 0.526 | 0.536 | 0.538 | 0.545 | 0.554 | 0.557 | 0.557 | 0.565 | 0.578 | 0.581 | 0.208 |
Totaal eigen vermogen
| 509.668 | 389.407 | 369.474 | 544.663 | 749.464 | 847.505 | 760.022 | 1,439.749 | 1,664.029 | 1,682.92 | 3,630.497 | 4,211.644 | 4,315.02 | 4,280.354 | 3,621.82 | 4,295.522 | 5,153.062 | 5,262.141 | 5,177.87 | 5,529.834 | 5,622.692 | 5,893.21 | 7,241.448 | 7,423.678 | 1,840.822 | 1,224.463 | 1,243.238 | 1,019.858 | 731.573 | 682.859 | 614.74 | 251.524 | 171.619 | 132.381 | 123.785 | 132.047 | 112.266 | 42.918 | 41.409 | 21.668 | 23.176 | 24.523 | 11.693 | 0.462 | 0.49 | 0.497 | 0.509 | 0.514 | 0.526 | 0.536 | 0.538 | 0.545 | 0.554 | 0.557 | 0.557 | 0.565 | 0.578 | 0.581 | 0.208 |
Totaal passiva en aandeelhoudersvermogen
| 1,232.348 | 939.847 | 959.904 | 1,359.751 | 1,668.224 | 2,190.534 | 2,439.098 | 3,020.155 | 3,402.27 | 3,517.527 | 5,615.05 | 6,309.03 | 6,490.756 | 6,966.483 | 6,823.48 | 6,309.182 | 6,573.73 | 6,845.83 | 6,857.745 | 8,046.042 | 8,225.183 | 8,645.551 | 8,731.805 | 8,640.115 | 2,976.46 | 2,112.313 | 1,436.817 | 1,095.148 | 798.688 | 743.663 | 677.608 | 280.665 | 196.204 | 152.233 | 143.361 | 149.546 | 123.821 | 49.756 | 47.774 | 25.962 | 25.363 | 27.661 | 14.47 | 0.464 | 0.501 | 0.508 | 0.511 | 0.516 | 0.533 | 0.545 | 0.544 | 0.556 | 0.564 | 0.563 | 0.562 | 0.568 | 0.581 | 0.588 | 0.239 |