Calian Group Ltd.
TSX:CGY.TO
49.75 (CAD) • At close October 22, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 33.734 | 42.646 | 78.611 | 24.235 | 17.135 | 21.842 | 28.639 | 16.761 | 10.624 | 25.2 | 29.782 | 31.998 | 30.742 | 29.055 | 43.662 | 27.327 | 18.077 | 17.018 | 17.889 | 30.997 | 25.185 | 9.488 | 12.211 | 10.576 | 19.7 | 17.8 | 5.5 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.123 | 0.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 33.734 | 42.646 | 78.611 | 24.235 | 17.135 | 21.842 | 28.639 | 16.761 | 10.624 | 25.2 | 29.782 | 31.998 | 30.742 | 29.055 | 43.662 | 27.327 | 18.077 | 17.018 | 17.889 | 30.997 | 25.185 | 9.488 | 12.211 | 10.576 | 19.7 | 17.8 | 5.5 |
Nettovorderingen
| 173.052 | 171.453 | 111.138 | 81.109 | 63.977 | 69.096 | 54.884 | 61.032 | 50.494 | 39.249 | 37.903 | 40.928 | 35.181 | 33.954 | 32.816 | 33.304 | 32.375 | 27.715 | 36.015 | 18.884 | 20.519 | 28.829 | 22.359 | 27.974 | 21.5 | 18.8 | 19 |
Voorraad
| 38.563 | 58.508 | 61.924 | 90.227 | 42.368 | 18.217 | 19.49 | 17.269 | 17.431 | 12.59 | 9.764 | 9.446 | 6.96 | 3.576 | 2.766 | 4.761 | 3.744 | 3.721 | 3.609 | 3.747 | 4.759 | 4 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 19.195 | 23.903 | 10.501 | 7.065 | 5.499 | 4.9 | 1.773 | 1.578 | 1.873 | 1.891 | 1.435 | 1.714 | 0.451 | 1.111 | 0.679 | 0.521 | 0.25 | 2.35 | 2.991 | 3.303 | 4.111 | 0.001 | 0 | 4.612 | 1.9 | 0.8 | 1.2 |
Totaal vlottende activa
| 264.544 | 296.51 | 262.174 | 202.636 | 128.979 | 114.055 | 104.786 | 96.64 | 80.422 | 78.93 | 78.884 | 84.086 | 76.565 | 74.721 | 87.051 | 68.674 | 56.059 | 50.804 | 60.504 | 56.931 | 54.574 | 42.318 | 37.566 | 43.162 | 43.1 | 37.4 | 25.7 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 61.346 | 33.301 | 27.794 | 29.25 | 10.965 | 9.795 | 6.503 | 5.472 | 5.245 | 3.615 | 3.514 | 3.854 | 4.069 | 4.611 | 4.3 | 4.494 | 3.527 | 3.584 | 3.551 | 3.873 | 4.11 | 4.282 | 5.067 | 9.182 | 5.8 | 5.8 | 4.8 |
Goodwill
| 159.133 | 145.959 | 100.103 | 55.29 | 33.702 | 18.236 | 15.383 | 12.037 | 12.037 | 12.037 | 10.781 | 10.781 | 9.518 | 9.518 | 9.518 | 9.518 | 9.518 | 9.518 | 9.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 85.674 | 69.668 | 65.751 | 43.207 | 20.928 | 8.939 | 6.352 | 3.51 | 4.623 | 6.268 | 4.393 | 4.967 | 0.44 | 0.543 | 0.42 | 0.08 | 0.392 | 0.704 | 1.016 | 7.335 | 3.246 | 3.246 | 3.482 | 11.686 | 8.6 | 2.4 | 2.3 |
Goodwill en immateriële activa
| 244.807 | 215.627 | 165.854 | 98.497 | 54.63 | 27.175 | 21.735 | 15.547 | 16.66 | 18.305 | 15.174 | 15.748 | 9.958 | 10.061 | 9.938 | 9.598 | 9.91 | 10.222 | 10.534 | 7.335 | 3.246 | 3.246 | 3.482 | 11.686 | 8.6 | 2.4 | 2.3 |
Langetermijnbeleggingen
| 3.673 | 0.67 | 0.67 | 0.67 | 0.452 | 0.435 | 0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 2.464 | 3.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.967 | 1.054 | 1.477 | -0.67 | -0.452 | -0.435 | -0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.271 | 3.476 | 5.906 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 10.386 | 0 | 0 | 0.67 | 0.452 | 0.435 | 0.53 | 0 | 0 | 0 | 0 | -19.602 | 0 | 0 | 0 | 3.165 | 3.162 | 3.623 | 0.186 | 0.358 | 0.866 | 1.705 | 2.426 | 5.967 | 0 | -0.1 | 0 |
Totaal niet-vlottende activa
| 321.179 | 250.652 | 195.795 | 128.417 | 66.047 | 37.405 | 28.768 | 21.019 | 21.905 | 21.92 | 18.688 | 19.602 | 14.027 | 17.136 | 17.275 | 17.257 | 16.599 | 17.429 | 14.271 | 11.566 | 9.493 | 12.709 | 16.881 | 26.835 | 14.4 | 8.1 | 7.1 |
Totaal activa
| 585.723 | 547.162 | 457.969 | 331.053 | 195.026 | 151.46 | 133.554 | 117.659 | 102.327 | 100.85 | 97.572 | 103.688 | 90.592 | 91.857 | 104.326 | 85.931 | 72.658 | 68.233 | 74.775 | 68.497 | 64.067 | 55.027 | 54.447 | 69.997 | 57.5 | 45.5 | 32.8 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 108.398 | 91.652 | 43.668 | 47.827 | 45.058 | 37.524 | 32.584 | 26.671 | 25.582 | 24.013 | 24.634 | 19.853 | 0 | 0 | 0 | 20.43 | 16.958 | 18.785 | 24.343 | 18.136 | 16.867 | 15.291 | 16.053 | 11.586 | 12.2 | 10 | 7.8 |
Kortlopende schulden
| 42.699 | 11.615 | 3.029 | 2.79 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | -19.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.092 | 0.164 | 0.16 | 0.71 | 0.6 | 0.2 | 0.2 |
Belastingschulden
| 2.15 | 3.225 | 1.913 | 4.906 | 1.178 | 0.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 32.423 | 46.21 | 23.321 | 13.435 | 8.778 | 11.209 | 8.831 | 11.271 | 6.98 | 5.141 | 4.059 | 13.392 | 8.026 | 11.763 | 20.792 | 12.29 | 5.16 | 4.017 | 7.312 | 14.094 | 18.045 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 11.616 | 62.181 | 51.162 | 28.621 | 2.994 | 0.525 | 0.36 | 0.484 | 0.751 | 0.473 | 0.961 | 21.088 | 19.648 | 20.944 | 23.021 | 1.606 | 0.098 | 0 | 0 | 0 | 0 | 13.483 | 10.148 | 14.947 | 15.7 | 12.2 | 1.6 |
Totaal kortlopende verplichtingen
| 195.136 | 211.658 | 121.18 | 92.673 | 69.83 | 49.258 | 41.775 | 38.426 | 33.313 | 29.627 | 29.654 | 34.48 | 27.674 | 32.707 | 43.813 | 34.326 | 22.216 | 22.802 | 31.655 | 32.23 | 35.004 | 28.938 | 26.361 | 27.243 | 28.5 | 22.4 | 9.6 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 32.057 | 14.92 | 14.449 | 16.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0.181 | 0.345 | 0.515 | 2.7 | 0.5 | 0.4 |
Uitgestelde opbrengsten niet-vlottend
| 15.592 | 0 | 0 | 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 belastingverplichtingen niet-vlottend
| 12.031 | 12.524 | 16.756 | 9.261 | 4.603 | 2.488 | 2.292 | 0.912 | 0.299 | 1.672 | 1.121 | 1.212 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.043 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2.535 | 2.874 | 13.224 | 11.913 | 5.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 62.215 | 30.318 | 44.429 | 37.974 | 10.122 | 2.488 | 2.292 | 0.912 | 0.299 | 1.672 | 1.121 | 1.212 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.043 | 0.096 | 0.089 | 0.181 | 0.345 | 0.515 | 2.8 | 0.5 | 0.4 |
Totaal passiva
| 257.351 | 241.976 | 165.609 | 130.647 | 79.952 | 51.746 | 44.067 | 39.338 | 33.612 | 31.299 | 30.775 | 35.692 | 27.674 | 32.707 | 43.813 | 34.326 | 22.216 | 22.872 | 31.698 | 32.326 | 35.093 | 29.119 | 26.706 | 27.758 | 31.3 | 22.9 | 10 |
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 |
Gewone aandelen
| 225.54 | 213.277 | 194.96 | 107.931 | 32.515 | 28.647 | 26.24 | 22.82 | 20.673 | 20.161 | 19.746 | 19.949 | 0 | 0 | 17.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 96.859 | 92.198 | 91.359 | 92.03 | 81.608 | 70.185 | 62.776 | 55.906 | 50.633 | 49.128 | 47.089 | 47.186 | 44.191 | 40.136 | 42.692 | 35.148 | 31.852 | 28.448 | 25.807 | 19.74 | 13.202 | 11.057 | 9.797 | 24.491 | 12 | 8.8 | 9 |
Overige gereserveerde algehele resultaten
| 1.117 | -3.768 | 0.817 | -1.557 | -0.866 | -0.183 | -0.07 | -0.877 | -3.049 | -0.074 | -0.254 | 0.697 | -0.583 | 0.154 | -0.183 | -0.947 | 0.971 | -0.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4.856 | 3.479 | 5.224 | 2.002 | 1.817 | 1.065 | 0.541 | 0.472 | 0.458 | 0.336 | 0.216 | 0.164 | 19.31 | 18.86 | 0.285 | 17.404 | 17.619 | 17.236 | 17.27 | 16.431 | 15.772 | 14.851 | 17.944 | 17.748 | 14.2 | 13.8 | 13.8 |
Totaal eigen vermogen van aandeelhouders
| 328.372 | 305.186 | 292.36 | 200.406 | 115.074 | 99.714 | 89.487 | 78.321 | 68.715 | 69.551 | 66.797 | 67.996 | 62.918 | 59.15 | 60.513 | 51.605 | 50.442 | 45.361 | 43.077 | 36.171 | 28.974 | 25.908 | 27.741 | 42.239 | 26.2 | 22.6 | 22.8 |
Totaal eigen vermogen
| 328.372 | 305.186 | 292.36 | 200.406 | 115.074 | 99.714 | 89.487 | 78.321 | 68.715 | 69.551 | 66.797 | 67.996 | 62.918 | 59.15 | 60.513 | 51.605 | 50.442 | 45.361 | 43.077 | 36.171 | 28.974 | 25.908 | 27.741 | 42.239 | 26.2 | 22.6 | 22.8 |
Totaal passiva en aandeelhoudersvermogen
| 585.723 | 547.162 | 457.969 | 331.053 | 195.026 | 151.46 | 133.554 | 117.659 | 102.327 | 100.85 | 97.572 | 103.688 | 90.592 | 91.857 | 104.326 | 85.931 | 72.658 | 68.233 | 74.775 | 68.497 | 64.067 | 55.027 | 54.447 | 69.997 | 57.5 | 45.5 | 32.8 |