Caribbean Utilities Company, Ltd.
TSX:CUP-U.TO
13.51 (USD) • At close November 13, 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 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5.032 | 2.802 | 3.987 | 6.449 | 9.564 | 4.093 | 7.948 | 8.712 | 3.312 | 1.394 | 7.36 | 14.557 | 19.105 | 41.949 | 45.586 | 29.223 | 24.927 | 19.237 | 23.662 | 36.782 | 5.096 | 4.775 | 8.686 | 5.517 | 6.544 | 5.231 | 7.258 | 22.748 | 21.77 | 19.314 | 9.861 | 14.876 | 9.345 | 3.147 | 1.365 | 17.489 | 35.128 | 25.161 | 21.815 | 3.467 | 2.014 | 2.195 | 1.215 | 3.445 | 1.364 | 2.95 | 0.694 | 5.42 | 5.529 | 1.598 | 0.424 | 3.017 | 6.645 | 1.363 | 2.363 | 3.994 | 1.96 | 7.814 | 4.927 | 4.354 | 3.089 | 1.53 | 0.709 | 1.562 | 1.268 | 1.324 | 1.226 | 1.937 | 6.786 | 7.901 | 2.355 | 3.697 | 0.576 | 3.43 | 0.596 | 0.36 | 0.963 | 3.396 | 1.692 | 12.14 | 18.004 | 14.659 | 20.168 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5.032 | 2.802 | 3.987 | 6.449 | 9.564 | 4.093 | 7.948 | 8.712 | 3.312 | 1.394 | 7.36 | 14.557 | 19.105 | 41.949 | 45.586 | 29.223 | 24.927 | 19.237 | 23.662 | 36.782 | 5.096 | 4.775 | 8.686 | 5.517 | 6.544 | 5.231 | 7.258 | 22.748 | 21.77 | 19.314 | 9.861 | 14.876 | 9.345 | 3.147 | 1.365 | 17.489 | 35.128 | 25.161 | 21.815 | 3.467 | 2.014 | 2.195 | 1.215 | 3.445 | 1.364 | 2.95 | 0.694 | 5.42 | 5.529 | 1.598 | 0.424 | 3.017 | 6.645 | 1.363 | 2.363 | 3.994 | 1.96 | 7.814 | 4.927 | 4.354 | 3.089 | 1.53 | 0.709 | 1.562 | 1.268 | 1.324 | 1.226 | 1.937 | 6.786 | 7.901 | 2.355 | 3.697 | 0.576 | 3.43 | 0.596 | 0.36 | 0.963 | 3.396 | 1.692 | 12.14 | 18.004 | 14.659 | 20.168 |
Nettovorderingen
| 27.819 | 20.213 | 25.433 | 23.514 | 23.969 | 23.015 | 20.915 | 24.314 | 15.988 | 10.788 | 10.408 | 11.898 | 10.383 | 4.893 | 4.144 | 7.217 | 12.687 | 9.373 | 9.126 | 12.913 | 14.582 | 10.075 | 12.605 | 13.061 | 11.537 | 9.353 | 9.589 | 11.647 | 10.163 | 8.344 | 10.383 | 11.035 | 12.934 | 9.38 | 10.535 | 12.583 | 14.994 | 11.662 | 14.284 | 14.645 | 14.711 | 12.697 | 16.445 | 17.291 | 18.522 | 15.037 | 17.679 | 20.458 | 19.75 | 15.859 | 16.348 | 18.483 | 16.693 | 11.162 | 14.105 | 14.434 | 12.111 | 9.356 | 11.571 | 13.293 | 11.885 | 10.482 | 25.507 | 23.79 | 18.798 | 18.623 | 20.104 | 20.038 | 16.582 | 16.911 | 18.261 | 20.528 | 24.757 | 25.807 | 24.746 | 26.004 | 27.363 | 31.328 | 13.265 | 10.072 | 7.879 | 8.734 | 8.478 |
Voorraad
| 5.115 | 4.575 | 5.69 | 4.833 | 4.832 | 6.591 | 7.951 | 6.539 | 7.442 | 5.124 | 5.277 | 5.149 | 4.19 | 4.287 | 3.437 | 2.7 | 2.369 | 3.659 | 4.53 | 3.314 | 2.929 | 3.67 | 3.451 | 2.846 | 3.103 | 3.212 | 2.613 | 2.909 | 3.154 | 3.207 | 3.136 | 2.835 | 2.253 | 2.254 | 2.237 | 3.127 | 3.183 | 3.741 | 3.517 | 5.222 | 5.047 | 4.055 | 5.185 | 5.195 | 4.005 | 4.63 | 4.38 | 4.981 | 3.847 | 4.421 | 3.807 | 4.474 | 3.497 | 4.674 | 3.074 | 2.675 | 2.597 | 2.356 | 2.702 | 2.523 | 2.498 | 2.365 | 3.553 | 4.815 | 8.646 | 8.847 | 7.354 | 7.479 | 5.401 | 4.947 | 5.25 | 5.326 | 5.173 | 5.584 | 5.202 | 5.046 | 5.33 | 4.377 | 1.835 | 2.755 | 2.818 | 3.026 | 2.749 |
Overige vlottende activa
| 39.275 | 40.253 | 41.121 | 42.724 | 41.132 | 44.978 | 46.633 | 38.404 | 38.621 | 30.569 | 30.223 | 31.004 | 26.583 | 25.41 | 22.483 | 22.991 | 15.465 | 21.466 | 21.344 | 22.726 | 23.081 | 21.423 | 24.85 | 25.976 | 24.9 | 23.697 | 21.417 | 22.278 | 18.912 | 17.801 | 17.418 | 18.001 | 15.123 | 14.382 | 17.674 | 21.931 | 22.413 | 21.693 | 27.626 | 33.27 | 30.63 | 30.883 | 29.276 | 33.7 | 28.751 | 28.328 | 28.353 | 31.351 | 28.677 | 27.025 | 28.395 | 31.745 | 31.262 | 27.229 | 24.145 | 25.889 | 23.384 | 21.568 | 24.108 | 26.056 | 22.137 | 19.564 | 23.147 | 28.661 | 23.1 | 1.783 | 2.435 | 3.143 | 1.278 | 1.834 | 2.632 | 0.272 | 0.911 | 1.757 | 2.665 | 0.487 | 0.581 | 0.758 | 26.083 | 0.329 | 0.651 | 0.979 | 1.303 |
Totaal vlottende activa
| 77.241 | 67.843 | 76.231 | 77.52 | 79.497 | 78.677 | 83.447 | 77.969 | 65.363 | 47.875 | 53.268 | 62.608 | 60.261 | 76.539 | 75.119 | 61.721 | 55.036 | 53.735 | 58.442 | 75.314 | 45.144 | 39.253 | 48.507 | 46.477 | 45.056 | 39.824 | 39.367 | 57.658 | 52.978 | 47.635 | 39.584 | 45.812 | 39.655 | 29.163 | 31.811 | 55.13 | 75.718 | 61.102 | 65.952 | 56.604 | 52.402 | 49.83 | 52.121 | 59.631 | 55.287 | 53.707 | 53.552 | 62.21 | 57.803 | 48.903 | 49.007 | 57.719 | 58.097 | 44.428 | 43.687 | 46.992 | 40.052 | 41.094 | 43.308 | 46.226 | 39.609 | 33.941 | 52.916 | 58.828 | 51.812 | 30.577 | 31.119 | 32.598 | 29.941 | 31.594 | 28.498 | 29.822 | 31.417 | 36.578 | 33.208 | 31.897 | 34.237 | 39.859 | 42.875 | 25.296 | 29.353 | 27.398 | 32.699 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 715.866 | 704.126 | 695.155 | 683.499 | 665.807 | 650.344 | 636.952 | 614.924 | 598.406 | 589.102 | 576.703 | 569.627 | 563.51 | 557.432 | 554.491 | 548.331 | 545.638 | 539.779 | 537.986 | 527.534 | 520.487 | 513.361 | 511.13 | 497.441 | 493.796 | 489.212 | 488.314 | 477.783 | 476.99 | 471.044 | 467.214 | 463.73 | 463.037 | 452.065 | 447.7 | 428.733 | 403.006 | 401.237 | 394.68 | 382.274 | 380.96 | 379.936 | 379.329 | 377.808 | 379.368 | 377.258 | 377.106 | 373.938 | 371.671 | 370.297 | 369.832 | 364.115 | 359.157 | 357.726 | 352.305 | 353.697 | 354.256 | 354.481 | 353.359 | 352.295 | 342.638 | 334.888 | 326.837 | 325.178 | 314.743 | 308.047 | 305.801 | 300.94 | 287.144 | 279.626 | 280.397 | 275.718 | 270.721 | 263.665 | 259.193 | 252.698 | 248.231 | 232.817 | 226.982 | 246.964 | 246.91 | 245.448 | 242.85 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 4.413 | 4.457 | 4.556 | 4.4 | 4.32 | 4.156 | 4.18 | 4.246 | 4.279 | 4.18 | 3.947 | 3.895 | 3.844 | 3.831 | 3.744 | 3.665 | 3.63 | 3.609 | 3.598 | 3.15 | 3.073 | 3.042 | 3.106 | 3.152 | 3.146 | 3.158 | 3.202 | 3.16 | 2.936 | 2.975 | 3.039 | 3.101 | 3.18 | 3.162 | 3.271 | 3.236 | 3.142 | 3.191 | 3.174 | 2.931 | 2.817 | 2.879 | 2.791 | 2.767 | 2.769 | 2.86 | 2.926 | 2.95 | 2.906 | 2.857 | 2.819 | 2.783 | 2.681 | 2.622 | 2.799 | 2.835 | 2.893 | 2.886 | 2.843 | 2.466 | 2.2 | 2.188 | 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
| 4.413 | 4.457 | 4.556 | 4.4 | 4.32 | 4.156 | 4.18 | 4.246 | 4.279 | 4.18 | 3.947 | 3.895 | 3.844 | 3.831 | 3.744 | 3.665 | 3.63 | 3.609 | 3.598 | 3.15 | 3.073 | 3.042 | 3.106 | 3.152 | 3.146 | 3.158 | 3.202 | 3.16 | 2.936 | 2.975 | 3.039 | 3.101 | 3.18 | 3.162 | 3.271 | 3.236 | 3.142 | 3.191 | 3.174 | 2.931 | 2.817 | 2.879 | 2.791 | 2.767 | 2.769 | 2.86 | 2.926 | 2.95 | 2.906 | 2.857 | 2.819 | 2.783 | 2.681 | 2.622 | 2.799 | 2.835 | 2.893 | 2.886 | 2.843 | 2.466 | 2.2 | 2.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.762 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.68 | 1.293 | 1.865 | 1.117 | 1.399 | 1.682 | 1.96 | 0.168 | 0.159 | 0.211 | 0.232 | 0.253 | 0.273 | 0.283 | 0.313 | 0.464 | 0.41 | 0.372 | 0.391 | 0.349 | 0.366 | 0.381 | 0.011 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.052 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 1.467 | 1.509 | 1.62 | 1.594 | 1.384 | 1.421 | 1.465 | 1.509 | 1.57 | 1.574 | 1.338 | 1.388 | 1.437 | 1.488 | 1.645 | 0.162 | 0.151 | 0.153 | 0.172 | 0.173 | 0.032 | 0.033 | 0.034 | 0.036 | 0.036 | 0.038 | 0.04 | 1.81 | 1.856 | 1.694 | 17.934 | 14.454 | 14.12 | 11.855 | 11.517 | 13.393 | 13.841 | 10.856 | 10.339 | 12.19 | 9.782 | 7.691 | 5.656 | 3.842 | 11.093 | 9.839 | 9.38 | 0 |
Totaal niet-vlottende activa
| 720.959 | 709.876 | 701.576 | 689.016 | 671.526 | 656.182 | 643.092 | 619.338 | 602.844 | 593.493 | 580.882 | 573.775 | 567.627 | 561.546 | 558.548 | 552.46 | 549.678 | 543.76 | 541.975 | 531.033 | 523.926 | 516.784 | 514.247 | 500.605 | 496.954 | 492.382 | 491.528 | 480.955 | 479.978 | 474.043 | 470.277 | 466.855 | 466.241 | 455.251 | 450.995 | 433.436 | 407.657 | 406.048 | 399.448 | 386.589 | 385.198 | 384.28 | 383.629 | 382.145 | 383.711 | 381.456 | 381.42 | 378.325 | 376.065 | 374.799 | 372.813 | 367.049 | 361.991 | 360.52 | 355.277 | 356.564 | 357.182 | 357.401 | 356.238 | 354.797 | 344.876 | 337.116 | 328.647 | 327.034 | 316.437 | 325.981 | 320.255 | 315.06 | 298.999 | 291.143 | 293.79 | 289.558 | 281.577 | 274.004 | 271.383 | 262.48 | 255.922 | 238.473 | 230.825 | 258.057 | 256.748 | 254.829 | 252.612 |
Totaal activa
| 798.2 | 777.719 | 777.807 | 766.536 | 751.023 | 734.859 | 726.539 | 697.307 | 668.207 | 641.368 | 634.15 | 636.383 | 627.888 | 638.085 | 633.667 | 614.181 | 604.714 | 597.495 | 600.417 | 606.347 | 569.07 | 556.037 | 562.754 | 547.082 | 542.01 | 532.206 | 530.895 | 538.613 | 532.956 | 521.678 | 509.861 | 512.667 | 505.896 | 484.414 | 482.806 | 488.566 | 483.375 | 467.15 | 465.4 | 443.193 | 437.6 | 434.11 | 435.75 | 441.776 | 438.998 | 435.163 | 434.972 | 440.535 | 433.868 | 423.702 | 421.82 | 424.768 | 420.088 | 404.948 | 398.964 | 403.556 | 397.234 | 398.495 | 399.546 | 401.023 | 384.485 | 371.057 | 381.563 | 385.862 | 368.249 | 356.558 | 351.374 | 347.657 | 328.94 | 322.737 | 322.288 | 319.381 | 312.994 | 310.582 | 304.591 | 294.377 | 290.159 | 278.332 | 273.7 | 283.353 | 286.101 | 282.227 | 285.311 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 39.845 | 34.82 | 33.859 | 40.754 | 33.348 | 36.148 | 4.574 | 49.35 | 43.346 | 34.418 | 1.947 | 31.071 | 27.037 | 25.983 | 2.483 | 21.174 | 17.972 | 23.723 | 3.886 | 29.038 | 29.085 | 23.854 | 11.308 | 28.329 | 24.595 | 25.82 | 1.004 | 28.572 | 1.57 | 0.131 | 1.28 | 1.958 | 2.461 | 0.458 | 0.627 | 0.579 | 0.682 | 22.558 | 22.766 | 30.231 | 29.487 | 25.263 | 27.724 | 31.013 | 29.106 | 25.431 | 24.331 | 1.723 | 1.516 | 0 | 28.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.879 | 18.917 | 11.594 | 20.16 | 13.515 | 14.124 | 10.409 | 13.3 |
Kortlopende schulden
| 22.878 | 82.917 | 81.516 | 65.633 | 65.598 | 35.586 | 20.573 | 64.12 | 45.285 | 15.645 | 15.645 | 15.643 | 15.642 | 14.212 | 14.21 | 42.209 | 39.935 | 14.934 | 14.933 | 14.92 | 23.908 | 47.762 | 44.707 | 33.872 | 36.184 | 17.214 | 16.714 | 16.714 | 16.714 | 11 | 41 | 41 | 41 | 16.662 | 15.735 | 14 | 14 | 14 | 14 | 29.455 | 29.169 | 17 | 18.258 | 17 | 19.651 | 54.878 | 56.7 | 50.5 | 50.5 | 24.273 | 22.623 | 16.11 | 24.5 | 32.5 | 32.5 | 33.628 | 34.242 | 22 | 22 | 26.718 | 22 | 28.225 | 22.266 | 34.1 | 22.499 | 19.07 | 25.701 | 22.433 | 27.512 | 27.512 | 18.505 | 20.505 | 7.875 | 7.498 | 18.812 | 15.417 | 16.913 | 12.446 | 4.682 | 4.881 | 4.874 | 4.859 | 4.907 |
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 | 0 | 0 | 0 | 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 | 14.242 | 13.972 | 13.824 | 13.703 | 13.364 | 12.838 | 12.607 | 12.402 | 12.083 | 11.864 | 11.663 | 11.392 | 11.246 | 11.286 | 10.906 | 10.681 | 10.72 | 10.52 | 10.486 | 10.088 | 9.975 | 9.436 | 9.677 | 10.164 | 10.351 | 8.667 | 9.082 | 9.815 | 10.283 | 10.231 | 7.539 | 7.344 | 6.991 | 6.823 | 6.24 | 5.96 | 5.636 | 5.461 | 5.364 | 5.29 | 5.133 | 4.998 | 4.863 | 4.721 | 4.662 | 4.585 | 34.239 | 29.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.189 | 7.15 |
Overige kortlopende verplichtingen
| 16.579 | 15.361 | 4.317 | 14.403 | 14.358 | 14.146 | 51.869 | 13.016 | 13.847 | 13.146 | 38.16 | 13.452 | 13.611 | 13.769 | 30.42 | 13.163 | 12.52 | 12.262 | 33.309 | 11.553 | 10.684 | 10.226 | 32.251 | 9.711 | 10.17 | 10.408 | 31.828 | 0.013 | 33.56 | 37.38 | 34.051 | 33.319 | 28.68 | 28.519 | 27.483 | 31.558 | 29.308 | 12.075 | 9.174 | 11.722 | 8.861 | 12.149 | 9.159 | 11.422 | 4.519 | 6.781 | 4.564 | 39.743 | 35.338 | 37.041 | 3.41 | 42.955 | 41.288 | 37.048 | 29.833 | 30.061 | 25.297 | 28.225 | 27.445 | 25.621 | 25.499 | 22.31 | 34.689 | 40.919 | 37.016 | 29.27 | 28.53 | 30.365 | 28.046 | 21.732 | 25.483 | 23.33 | 22.859 | 21.761 | 25.419 | 2.616 | 2.566 | 2.61 | 2.842 | 7.048 | 7.139 | 7.189 | 7.15 |
Totaal kortlopende verplichtingen
| 79.302 | 133.098 | 133.664 | 120.79 | 113.304 | 85.88 | 77.016 | 126.486 | 102.478 | 63.209 | 55.752 | 60.166 | 56.29 | 53.964 | 47.113 | 76.546 | 70.427 | 50.919 | 52.128 | 55.511 | 63.677 | 81.842 | 88.266 | 71.912 | 70.949 | 53.442 | 49.546 | 54.381 | 51.844 | 48.511 | 76.331 | 76.277 | 72.141 | 45.639 | 43.845 | 46.137 | 43.99 | 48.633 | 45.94 | 71.408 | 67.517 | 54.412 | 55.141 | 59.435 | 57.997 | 91.752 | 90.18 | 91.966 | 87.354 | 61.314 | 58.837 | 59.065 | 65.788 | 69.548 | 62.333 | 63.689 | 59.539 | 50.225 | 49.445 | 52.339 | 47.499 | 50.535 | 56.955 | 75.019 | 59.515 | 48.34 | 54.231 | 52.799 | 55.559 | 49.244 | 43.988 | 43.835 | 30.733 | 29.259 | 44.232 | 35.913 | 38.396 | 26.65 | 27.685 | 25.443 | 26.137 | 22.457 | 25.357 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 388.429 | 318.241 | 318.21 | 323.5 | 323.511 | 338.687 | 338.796 | 262.702 | 262.673 | 277.895 | 277.874 | 277.885 | 277.881 | 293.426 | 293.176 | 293.422 | 295.689 | 307.561 | 307.193 | 310.68 | 270.736 | 242.639 | 242.299 | 245.27 | 245.24 | 254.917 | 254.882 | 257.853 | 257.831 | 251.687 | 211.746 | 214.713 | 214.679 | 222.64 | 222.594 | 227 | 227 | 238 | 238 | 191 | 191 | 202 | 202 | 205 | 205 | 169 | 169 | 172 | 172 | 188.5 | 186.948 | 189.898 | 180.271 | 162.815 | 162.79 | 165.798 | 165.754 | 178.207 | 178.159 | 178.066 | 168.146 | 152.419 | 152.348 | 152.305 | 166.262 | 166.194 | 156.431 | 156.389 | 138.028 | 138.028 | 138.286 | 138.286 | 148.541 | 148.541 | 127.512 | 128.024 | 126.038 | 129.281 | 129.281 | 129.281 | 133.521 | 133.725 | 134.04 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 verplichtingen
| 1.595 | 1.368 | 1.191 | 2.084 | 2.142 | 2.367 | 2.493 | 2.551 | 2.354 | 2.309 | 2.646 | 3.456 | 3.429 | 3.367 | 3.879 | 2.409 | 2.525 | 2.272 | 3.154 | 2.025 | 1.909 | 1.745 | 1.807 | 1.896 | 1.812 | 1.749 | 2.044 | 1.553 | 1.434 | 1.531 | 1.662 | 1.622 | 1.646 | 1.545 | 1.878 | 1.685 | 1.645 | 1.699 | 1.625 | 0.364 | 0.407 | 0.348 | 0.317 | 1.492 | 1.91 | 1.918 | 1.926 | 0 | 2.472 | 2.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -152.348 | -152.305 | -166.262 | -166.194 | -156.431 | -156.389 | -138.028 | -138.028 | -138.286 | -138.286 | 0 | -148.541 | -127.512 | -128.024 | -126.038 | -129.281 | -129.281 | -129.281 | -133.521 | -133.725 | -134.04 |
Totaal niet-vlottende verplichtingen
| 390.024 | 319.609 | 319.401 | 325.584 | 325.653 | 341.054 | 341.289 | 265.253 | 265.027 | 280.204 | 280.52 | 281.341 | 281.31 | 296.793 | 297.055 | 295.831 | 298.214 | 309.833 | 310.347 | 312.705 | 272.645 | 244.384 | 244.106 | 247.166 | 247.052 | 256.666 | 256.926 | 259.406 | 259.265 | 253.218 | 213.408 | 216.335 | 216.325 | 224.185 | 224.472 | 228.685 | 228.645 | 239.699 | 239.625 | 191.364 | 191.407 | 202.348 | 202.317 | 206.492 | 206.91 | 170.918 | 170.926 | 174.175 | 174.472 | 191.336 | 186.948 | 189.898 | 180.271 | 162.815 | 162.79 | 165.798 | 165.754 | 178.207 | 178.159 | 178.066 | 168.146 | 152.419 | 152.348 | 152.305 | 166.262 | 166.194 | 156.431 | 156.389 | 138.028 | 138.028 | 138.286 | 138.286 | 148.541 | 148.541 | 127.512 | 128.024 | 126.038 | 129.281 | 129.281 | 129.281 | 133.521 | 133.725 | 134.04 |
Totaal passiva
| 469.326 | 452.707 | 453.065 | 446.374 | 438.957 | 426.934 | 418.305 | 391.739 | 367.505 | 343.413 | 336.272 | 341.507 | 337.6 | 350.757 | 344.168 | 372.377 | 368.641 | 360.752 | 362.475 | 368.216 | 336.322 | 326.226 | 332.372 | 319.078 | 318.001 | 310.108 | 306.472 | 313.787 | 311.109 | 301.729 | 289.739 | 292.612 | 288.466 | 269.824 | 268.317 | 274.822 | 272.635 | 288.332 | 285.565 | 262.772 | 258.924 | 256.76 | 257.458 | 265.927 | 264.907 | 262.67 | 261.106 | 266.141 | 261.826 | 252.65 | 245.785 | 248.963 | 246.059 | 232.363 | 225.123 | 229.487 | 225.293 | 228.432 | 227.604 | 230.405 | 215.645 | 202.954 | 209.303 | 227.324 | 225.777 | 214.534 | 210.662 | 209.187 | 193.587 | 187.272 | 182.275 | 182.121 | 179.274 | 177.8 | 171.744 | 163.937 | 164.434 | 155.932 | 156.966 | 154.725 | 159.658 | 156.182 | 159.397 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0.249 | 0.249 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0.25 | 0.25 | 0 | 0 | 0 |
Gewone aandelen
| 2.271 | 2.266 | 2.262 | 2.255 | 2.251 | 2.246 | 2.241 | 2.237 | 2.233 | 2.478 | 2.224 | 2.47 | 2.467 | 2.462 | 2.208 | 2.254 | 2.25 | 133.455 | 1.993 | 2.239 | 2.236 | 2.231 | 2.228 | 1.974 | 1.971 | 2.217 | 1.964 | 2.21 | 2.205 | 2.198 | 1.943 | 2.19 | 2.186 | 2.18 | 1.927 | 2.175 | 2.172 | 1.994 | 1.742 | 1.988 | 1.986 | 1.982 | 1.73 | 1.974 | 1.972 | 1.967 | 1.965 | 1.712 | 0 | 1.957 | 1.954 | 1.951 | 0 | 1.947 | 1.944 | 1.942 | 1.939 | 1.936 | 0 | 1.93 | 1.928 | 1.925 | 1.918 | 1.765 | 1.513 | 1.761 | 1.759 | 1.758 | 1.758 | 1.758 | 1.756 | 1.755 | 1.755 | 1.754 | 1.753 | 130.44 | 125.724 | 122.15 | 116.484 | 128.379 | 126.443 | 126.045 | 125.914 |
Ingehouden winsten
| 130.412 | 127.46 | 128.255 | 126.183 | 119.169 | 116.085 | 117.577 | 115.826 | 112.085 | 110.431 | 111.602 | 110.431 | 106.962 | 105.017 | 108.292 | 108.021 | 103.66 | 105.136 | 107.281 | 107.549 | 103.103 | 101.097 | 102.484 | 101.031 | 97.758 | 96.611 | 99.668 | 100.403 | 98.395 | 97.948 | 99.156 | 99.938 | 98.213 | 96.341 | 96.822 | 96.599 | 94.145 | 94.064 | 95.722 | 95.735 | 94.438 | 93.604 | 95.064 | 94.68 | 93.519 | 92.68 | 94.647 | 95.926 | 94.198 | 93.9 | 96.827 | 97.056 | 95.625 | 94.517 | 96.17 | 96.81 | 95.037 | 93.636 | 95.955 | 95.075 | 93.674 | 93.387 | 98.461 | 97.767 | 97.243 | 97.131 | 96.162 | 94.204 | 91.141 | 91.321 | 96.194 | 93.647 | 90.148 | 89.365 | 89.749 | 87.36 | 84.863 | 82.286 | 76.673 | 89.003 | 87.348 | 83.386 | 79.428 |
Overige gereserveerde algehele resultaten
| -0.324 | -0.324 | -0.324 | -1.788 | -1.811 | -1.834 | -1.857 | -1.83 | -1.848 | -1.867 | -1.885 | -2.822 | -2.856 | -2.887 | -2.922 | -1.816 | -1.833 | -1.848 | -1.865 | -1.146 | -1.153 | -1.16 | -1.167 | -1.281 | -1.288 | -1.295 | -1.302 | -0.735 | -0.753 | -0.772 | -0.79 | -1.011 | -1.066 | -1.122 | -1.178 | -1.232 | -1.283 | -1.335 | -1.386 | -0.194 | -0.214 | -0.234 | -0.254 | -1.434 | -1.529 | -1.625 | -1.72 | -2.093 | -2.311 | -2.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.327 | 39.121 | 0.083 | 0.068 | 0.052 | 37.365 | 40.932 | 0 |
Overige totale aandeelhoudersvermogen
| 196.266 | 195.361 | 194.299 | 193.262 | 192.207 | 191.178 | 190.023 | 189.085 | 187.982 | 186.913 | 185.687 | 184.797 | 183.715 | 182.736 | 181.671 | 133.595 | 132.246 | 0 | 130.283 | 129.739 | 128.812 | 127.893 | 126.837 | 126.03 | 125.318 | 124.815 | 123.843 | 123.198 | 122.25 | 120.825 | 119.563 | 119.188 | 118.347 | 117.441 | 116.668 | 116.452 | 115.956 | 84.345 | 83.507 | 83.142 | 82.716 | 82.248 | 81.502 | 80.879 | 80.379 | 79.721 | 78.974 | 80.561 | 80.155 | 77.724 | 77.221 | 76.798 | 78.404 | 76.121 | 75.727 | 75.317 | 74.965 | 74.491 | 74.054 | 73.613 | 73.238 | 72.791 | 71.881 | 59.006 | 43.466 | 43.132 | 42.791 | 42.508 | 42.454 | 42.386 | 42.063 | 41.857 | 41.817 | 41.663 | 41.345 | -128.687 | -123.985 | -82.37 | -76.741 | -89.055 | -124.713 | -124.318 | -79.428 |
Totaal eigen vermogen van aandeelhouders
| 328.874 | 325.012 | 324.742 | 320.162 | 312.066 | 307.925 | 308.234 | 305.568 | 300.702 | 297.955 | 297.878 | 294.876 | 290.288 | 287.328 | 289.499 | 241.804 | 236.073 | 236.743 | 237.942 | 238.131 | 232.748 | 229.811 | 230.382 | 228.004 | 224.009 | 222.098 | 224.423 | 224.826 | 221.847 | 219.949 | 220.122 | 220.055 | 217.43 | 214.59 | 214.489 | 213.744 | 210.74 | 178.818 | 179.835 | 180.421 | 178.676 | 177.35 | 178.292 | 175.849 | 174.091 | 172.493 | 173.866 | 174.394 | 172.042 | 171.052 | 176.035 | 175.805 | 174.029 | 172.585 | 173.841 | 174.069 | 171.941 | 170.063 | 171.942 | 170.618 | 168.84 | 168.103 | 172.26 | 158.538 | 142.472 | 142.024 | 140.712 | 138.47 | 135.353 | 135.465 | 140.014 | 137.259 | 133.72 | 132.783 | 132.847 | 130.44 | 125.724 | 122.4 | 116.734 | 128.629 | 126.443 | 126.045 | 125.914 |
Totaal eigen vermogen
| 328.874 | 325.012 | 324.742 | 320.162 | 312.066 | 307.925 | 308.234 | 305.568 | 300.702 | 297.955 | 297.878 | 294.876 | 290.288 | 287.328 | 289.499 | 241.804 | 236.073 | 236.743 | 237.942 | 238.131 | 232.748 | 229.811 | 230.382 | 228.004 | 224.009 | 222.098 | 224.423 | 224.826 | 221.847 | 219.949 | 220.122 | 220.055 | 217.43 | 214.59 | 214.489 | 213.744 | 210.74 | 178.818 | 179.835 | 180.421 | 178.676 | 177.35 | 178.292 | 175.849 | 174.091 | 172.493 | 173.866 | 174.394 | 172.042 | 171.052 | 176.035 | 175.805 | 174.029 | 172.585 | 173.841 | 174.069 | 171.941 | 170.063 | 171.942 | 170.618 | 168.84 | 168.103 | 172.26 | 158.538 | 142.472 | 142.024 | 140.712 | 138.47 | 135.353 | 135.465 | 140.014 | 137.259 | 133.72 | 132.783 | 132.847 | 130.44 | 125.724 | 122.4 | 116.734 | 128.629 | 126.443 | 126.045 | 125.914 |
Totaal passiva en aandeelhoudersvermogen
| 798.2 | 777.719 | 777.807 | 766.536 | 751.023 | 734.859 | 726.539 | 697.307 | 668.207 | 641.368 | 634.15 | 636.383 | 627.888 | 638.085 | 633.667 | 614.181 | 604.714 | 597.495 | 600.417 | 606.347 | 569.07 | 556.037 | 562.754 | 547.082 | 542.01 | 532.206 | 530.895 | 538.613 | 532.956 | 521.678 | 509.861 | 512.667 | 505.896 | 484.414 | 482.806 | 488.566 | 483.375 | 467.15 | 465.4 | 443.193 | 437.6 | 434.11 | 435.75 | 441.776 | 438.998 | 435.163 | 434.972 | 440.535 | 433.868 | 423.702 | 421.82 | 424.768 | 420.088 | 404.948 | 398.964 | 403.556 | 397.234 | 398.495 | 399.546 | 401.023 | 384.485 | 371.057 | 381.563 | 385.862 | 368.249 | 356.558 | 351.374 | 347.657 | 328.94 | 322.737 | 322.288 | 319.381 | 312.994 | 310.582 | 304.591 | 294.377 | 290.159 | 278.332 | 273.7 | 283.353 | 286.101 | 282.227 | 285.311 |