Equinox Gold Corp.
AMEX:EQX
4.7 (USD) • At close November 17, 2023
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 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 167.454 | 125.266 | 191.013 | 356.738 | 174.44 | 284.907 | 200.769 | 141.917 | 159.693 | 151.171 | 305.498 | 300.319 | 333.923 | 317.529 | 344.926 | 310.719 | 494.062 | 303.057 | 67.716 | 45.491 | 33.046 | 24.004 | 60.822 | 23.547 | 65.244 | 49.44 | 67.958 | 56.427 | 68.697 | 80.079 | 40.631 | 0.988 | 1.855 | 2.225 | 0.974 | 0.757 | 2.361 | 3.682 | 5.374 | 6.146 | 6.494 | 6.947 | 8.159 | 9.654 | 7.142 | 0.015 | 0.025 | 0.024 | 0.034 | 0.055 | 0.024 | 0.047 | 0.109 | 0.196 | 0.197 | 0.211 | 0.272 | 0.263 | 0 | 0.43 | 0.115 | 0.111 | 0.13 | 0.184 | 0.221 | 0.225 | 0.238 | 0.237 | 0.077 |
Kortetermijnbeleggingen
| 6.322 | 71.306 | 92.192 | 80.708 | 122.604 | 133.908 | 36.867 | 70.048 | 97.72 | 177.368 | 240.53 | 159.612 | 179.983 | 0 | 3.12 | 0 | 0 | 0 | 0.988 | 1.162 | 1.568 | 1.823 | 1.782 | 2.027 | 0.253 | 2.714 | 3.327 | 4.644 | 5.545 | 5.567 | 0.797 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 173.777 | 196.572 | 283.205 | 437.446 | 297.044 | 418.815 | 237.636 | 211.965 | 257.413 | 328.539 | 546.028 | 459.931 | 513.906 | 317.529 | 344.926 | 310.719 | 494.062 | 303.057 | 68.704 | 46.653 | 34.614 | 25.827 | 62.604 | 25.574 | 65.497 | 52.154 | 71.285 | 61.071 | 74.242 | 85.646 | 41.428 | 0.988 | 1.855 | 2.225 | 0.974 | 0.757 | 2.361 | 3.682 | 5.374 | 6.146 | 6.494 | 6.947 | 8.159 | 9.654 | 7.142 | 0.015 | 0.025 | 0.024 | 0.034 | 0.055 | 0.024 | 0.047 | 0.109 | 0.196 | 0.197 | 0.211 | 0.272 | 0.263 | 0 | 0.43 | 0.115 | 0.111 | 0.13 | 0.184 | 0.221 | 0.225 | 0.238 | 0.237 | 0.077 |
Nettovorderingen
| 63.12 | 65.487 | 81.886 | 75.757 | 62.982 | 78.201 | 76.103 | 79.504 | 96.774 | 45.967 | 50.26 | 66.269 | 82.819 | 47.179 | 55.872 | 47.237 | 40.164 | 58.095 | 31.784 | 30.401 | 21.511 | 21.676 | 20.579 | 4.38 | 3.784 | 14.498 | 11.248 | 6.797 | 5.978 | 5.205 | 3.394 | 0.796 | 0.037 | 0.044 | 0.038 | 0.072 | 0.372 | 0.555 | 0.062 | 0.061 | 0.06 | 0.022 | 0.035 | 0.099 | 0.011 | 0.01 | 0.017 | 0.012 | 0.006 | 0 | 0.004 | 0.005 | 0.012 | 0.002 | 0.002 | 0.002 | 0 | 0.017 | 0.012 | 0.011 | 0.002 | 0.001 | 0.002 | 0.001 | 0 | 0 | 0.001 | 0.001 | 0.002 |
Voorraad
| 418.794 | 414.554 | 409.897 | 347.857 | 333.899 | 308.99 | 265.105 | 225.541 | 219.999 | 214.9 | 201.622 | 202.366 | 201.838 | 196.018 | 208.29 | 214.867 | 150.816 | 143.067 | 46.262 | 57.293 | 57.82 | 54.936 | 49.671 | -4.38 | 0.425 | 3.372 | 3.158 | 3.275 | 2.522 | 1.838 | 1.193 | -0.796 | -0.037 | -0.044 | -0.038 | -0.072 | -0.372 | -0.555 | -0.062 | -0.061 | -0.06 | -0.022 | -0.034 | -0.099 | -0.066 | -0.042 | -0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 55.504 | 35.802 | 54.704 | 30.381 | 40.963 | 32.658 | 40.033 | 75.075 | 38.236 | 28.808 | 33.549 | 31.12 | 38.352 | 51.983 | 35.73 | 23.966 | 28.595 | 17.285 | 1.906 | 0.577 | 0.624 | 0.637 | 3.466 | 4.38 | 13.466 | 14.498 | 0.578 | 0.413 | 0.472 | 0.482 | 3.394 | 35.181 | 0.037 | 0.044 | 0.038 | 0.072 | 0.372 | 0.555 | 0.062 | 0.061 | 0.06 | 0.022 | 0.034 | 0.099 | 0.066 | 0.042 | 0.018 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.353 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 711.194 | 712.468 | 829.691 | 911.114 | 767.769 | 859.348 | 655.095 | 592.085 | 675.159 | 949.803 | 1,163.231 | 759.686 | 836.915 | 701.471 | 646.024 | 597.385 | 714.027 | 521.978 | 148.656 | 134.924 | 114.569 | 103.076 | 136.32 | 29.954 | 83.172 | 70.024 | 86.269 | 71.556 | 83.214 | 93.171 | 46.015 | 36.169 | 1.892 | 2.269 | 1.012 | 0.829 | 2.732 | 4.237 | 5.436 | 6.206 | 6.554 | 6.969 | 8.194 | 9.753 | 7.153 | 0.025 | 0.042 | 0.035 | 0.048 | 0.055 | 0.028 | 0.052 | 0.121 | 0.198 | 0.199 | 0.213 | 0.272 | 0.28 | 0.365 | 0.441 | 0.117 | 0.112 | 0.132 | 0.206 | 0.221 | 0.225 | 0.239 | 0.238 | 0.08 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 5,580.214 | 3,274.269 | 3,208.712 | 3,077.545 | 3,026.709 | 2,939.766 | 2,840.499 | 2,739.985 | 2,654.872 | 2,577.295 | 2,497.919 | 2,562.459 | 2,522.756 | 1,909.344 | 1,857.154 | 1,855.404 | 1,903.235 | 1,892.303 | 511.694 | 499.181 | 557.163 | 565.106 | 537.871 | 417.999 | 381.186 | 366.25 | 345.304 | 171.041 | 163.931 | 163.015 | 21.21 | 0.455 | 0.456 | 0.457 | 0.456 | 0.499 | 0.619 | 0.616 | 0.587 | 0.606 | 0.611 | 0.584 | 0.445 | 0.406 | 0.363 | 0.375 | 0.384 | 0.393 | 0.272 | 0.238 | 0.232 | 0.228 | 0.178 | 0.177 | 0.172 | 0.167 | 0.102 | 0.105 | 0.102 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 22.581 | 22.581 | 22.581 | 22.581 | 22.581 | 22.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.447 | 0 | 0 | 22.581 | 22.581 | 22.581 | 22.581 | 22.581 | 22.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.485 | 28.098 | 44.357 | 29.669 | 29.665 | 33.041 | 153.128 | 154.417 | 149.538 | 123.733 | 127.607 | 105.024 | 110.307 | 12.573 | 22.287 | 0 | 10.093 | 6.159 | 7.162 | 5.361 | 5.691 | 0 | 0.253 | 0.253 | 0.253 | 0 | 0.253 | 0.121 | 0.121 | 0.121 | 0.121 | 0.584 | 0.783 | 0.791 | 0.4 | 0.472 | 1.096 | 0.971 | 1.046 | 0.914 | 1.378 | 1.162 | 0.765 | 0 | 0 | 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
| 1.524 | 1.859 | 0 | 0 | 0 | 0 | 0 | 0 | 8.656 | 8.233 | 10.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.289 | 4.784 | 5.319 | 5.319 | 0 | 0 | 0 | 28.938 | 12.974 | 12.005 | 12.535 | -0.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 371.278 | 276.237 | 245.359 | 273.509 | 235.901 | 196.798 | 207.675 | 197.81 | 202.274 | 175.543 | 148.644 | 238.179 | 239.017 | 138.406 | 146.366 | 151.567 | 166.621 | 171.609 | 171.838 | 151.947 | 97.32 | 78.389 | 66.469 | 38.037 | 24.145 | 31.761 | 2.978 | 2.98 | 2.98 | 2.98 | 0.121 | 0.847 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 5,971.5 | 3,580.463 | 3,498.428 | 3,380.723 | 3,292.275 | 3,169.605 | 3,201.302 | 3,092.212 | 3,015.34 | 2,884.804 | 2,804.13 | 2,905.662 | 2,872.08 | 2,060.323 | 2,025.807 | 2,006.971 | 2,079.949 | 2,070.071 | 690.694 | 656.778 | 664.958 | 648.814 | 617.359 | 456.289 | 405.584 | 420.592 | 400.054 | 209.697 | 201.618 | 201.232 | 43.912 | 1.886 | 1.239 | 1.247 | 0.856 | 0.97 | 1.715 | 1.587 | 1.633 | 1.519 | 1.988 | 1.746 | 1.21 | 0.406 | 0.374 | 0.375 | 0.384 | 0.393 | 0.272 | 0.238 | 0.232 | 0.228 | 0.178 | 0.177 | 0.172 | 0.167 | 0.102 | 0.105 | 0.102 | 0.1 | 0.041 | 0.033 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0.028 |
Totaal activa
| 6,682.694 | 4,292.931 | 4,328.119 | 4,291.837 | 4,060.044 | 4,028.953 | 3,856.397 | 3,684.297 | 3,690.499 | 3,834.607 | 3,967.361 | 3,665.348 | 3,708.995 | 2,761.794 | 2,671.831 | 2,604.356 | 2,793.976 | 2,592.049 | 839.35 | 791.702 | 779.527 | 751.89 | 753.679 | 486.243 | 488.756 | 490.616 | 486.323 | 281.253 | 284.832 | 294.403 | 89.927 | 38.055 | 3.131 | 3.516 | 1.868 | 1.799 | 4.447 | 5.824 | 7.069 | 7.725 | 8.542 | 8.715 | 9.404 | 10.159 | 7.526 | 0.4 | 0.425 | 0.429 | 0.321 | 0.293 | 0.261 | 0.28 | 0.299 | 0.375 | 0.371 | 0.38 | 0.374 | 0.385 | 0.467 | 0.542 | 0.157 | 0.145 | 0.165 | 0.206 | 0.221 | 0.225 | 0.239 | 0.238 | 0.108 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 266.179 | 223.433 | 245.261 | 218.908 | 204.595 | 213.719 | 122.508 | 195.108 | 171.966 | 162.018 | 136.678 | 156.191 | 144.818 | 132.959 | 99.197 | 109.027 | 123.517 | 115.263 | 45.057 | 46.719 | 41.249 | 38.269 | 14.874 | 18.48 | 7.318 | 9.187 | 15.156 | 5.913 | 3.464 | 4.496 | 0.843 | 0.949 | 0.088 | 0.214 | 0.19 | 0.118 | 0.273 | 0.064 | 0.166 | 0.152 | 0.127 | 0.097 | 0.16 | 0.164 | 0.29 | 0.161 | 0.054 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.021 | 0.012 | 0 | 0.001 | 0.015 |
Kortlopende schulden
| 137.986 | 275.63 | 164.103 | 137.68 | 136.773 | 0 | 21.411 | 20.13 | 26.667 | 26.667 | 26.667 | 26.667 | 26.667 | 20 | 13.333 | 6.667 | 0 | 21.967 | 61.574 | 21.142 | 40.41 | 70.15 | 54.704 | 15.103 | 10.458 | 0.814 | 14.817 | 13.557 | 13.139 | -0.6 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.228 | 0.236 | 0 | 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 | 15.833 | 0 | 0 | 0 | 13.78 | 0 | 0 | 0 | 4.4 | 0 | 0 | 0 | 23.9 | 0 | 0 | 0 | 1.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 106.296 | 65.514 | 39.395 | -218.908 | -204.595 | 0 | -21.411 | -20.13 | -171.966 | -162.018 | 53.438 | -156.191 | -144.818 | -132.959 | 31.346 | -109.027 | 0 | 0 | 22.147 | 0 | -0.245 | -0.262 | 0 | 0 | 0 | 0.638 | 0.529 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | 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 kortlopende verplichtingen
| 136.041 | 46.6 | 28.388 | 263.416 | 252.687 | 47 | 149.216 | 26.794 | 206.685 | 307.774 | 185.783 | 257.647 | 240.926 | 288.082 | 78.787 | 195.386 | 73.627 | 45.524 | 3.145 | 1.594 | 0.245 | 0.262 | 36.704 | -0 | 5.252 | 0 | 0 | 0 | 0 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 646.502 | 611.177 | 477.147 | 401.096 | 389.46 | 260.719 | 271.724 | 221.902 | 233.352 | 334.441 | 402.566 | 284.314 | 267.593 | 308.082 | 222.663 | 202.053 | 197.144 | 182.754 | 131.923 | 69.455 | 81.659 | 108.419 | 106.282 | 33.583 | 23.028 | 10.639 | 30.502 | 20.07 | 17.203 | 5.096 | 1.443 | 0.949 | 0.088 | 0.214 | 0.19 | 0.118 | 0.273 | 0.064 | 0.166 | 0.152 | 0.127 | 0.097 | 0.16 | 0.164 | 0.518 | 0.397 | 0.054 | 0.203 | 0.009 | 0.016 | 0.014 | 0.004 | 0.028 | 0.038 | 0.005 | 0.006 | 0.028 | 0.018 | 0.082 | 0.072 | 0.025 | 0.023 | 0.015 | 0.035 | 0.021 | 0.012 | 0 | 0.001 | 0.015 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,338.16 | 653.498 | 782.353 | 967.925 | 717.363 | 854.323 | 842.103 | 725.761 | 605.193 | 509.58 | 540.958 | 518.426 | 522.862 | 527.356 | 541.857 | 536.455 | 738.322 | 727.939 | 202.475 | 241.525 | 221.031 | 155.947 | 161.561 | 51.777 | 54.591 | 29.329 | 28.644 | 15.267 | 14.636 | 26.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 0 | 0 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 273.479 | 171.893 | 193.54 | 155.937 | 152.857 | 139.524 | 0 | 0 | 101.059 | 104.903 | 104.085 | 159.617 | 172.394 | 140.164 | 211.668 | 234.314 | 228.942 | 197.878 | 86.031 | 55.653 | 47.308 | 48.652 | 4.977 | 22.721 | 27.536 | 3.535 | 3.377 | 3.357 | 3.411 | 3.453 | 3.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 893.272 | 247.674 | 243.452 | 242.177 | 252.078 | 259.065 | 269.915 | 295.646 | 314.252 | 303.594 | 323.845 | 317.458 | 335.266 | 239.193 | 243.101 | 222.454 | 231.423 | 232.659 | 10.712 | 10.543 | 9.059 | 9.655 | 13.315 | 9.377 | 9.068 | 7.649 | 7.685 | 5.839 | 5.839 | 5.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 316.254 | 201.659 | 201.663 | 149.313 | 144.027 | 128.895 | 119.571 | 137.051 | 45.227 | 53.018 | 10.562 | 56.064 | 61.083 | 43.807 | 5.587 | 31.333 | 32.755 | 27.275 | 5.15 | 4.731 | 6.788 | 11.358 | 42.557 | 9.152 | 7.477 | 46.076 | 50.438 | 31.838 | 33.01 | 54.209 | 17.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 2,821.164 | 1,274.724 | 1,421.007 | 1,515.352 | 1,266.325 | 1,381.807 | 1,231.589 | 1,158.458 | 1,065.731 | 971.095 | 979.45 | 1,051.565 | 1,091.605 | 950.52 | 1,002.213 | 1,024.556 | 1,231.442 | 1,185.751 | 304.368 | 312.452 | 284.186 | 225.612 | 222.41 | 93.027 | 98.672 | 86.589 | 90.144 | 56.301 | 56.896 | 90.276 | 21.091 | 3.155 | 2.753 | 2.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 0 | 0 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 3,467.666 | 1,885.901 | 1,898.155 | 1,916.448 | 1,655.785 | 1,642.526 | 1,503.313 | 1,380.36 | 1,299.083 | 1,305.536 | 1,382.016 | 1,335.879 | 1,359.198 | 1,258.602 | 1,224.876 | 1,226.609 | 1,428.586 | 1,368.505 | 436.291 | 381.907 | 365.845 | 334.031 | 328.692 | 126.61 | 121.7 | 97.228 | 120.646 | 76.371 | 74.099 | 95.372 | 22.534 | 4.104 | 2.841 | 2.395 | 0.19 | 0.118 | 0.273 | 0.064 | 0.166 | 0.152 | 0.127 | 0.097 | 0.16 | 0.494 | 0.518 | 0.397 | 0.245 | 0.203 | 0.009 | 0.016 | 0.014 | 0.004 | 0.028 | 0.038 | 0.005 | 0.006 | 0.028 | 0.018 | 0.082 | 0.072 | 0.025 | 0.023 | 0.015 | 0.035 | 0.021 | 0.012 | 0 | 0.001 | 0.015 |
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
| 2,645.924 | 2,140.217 | 2,074.895 | 2,060.8 | 2,060.532 | 2,056.746 | 2,035.974 | 2,028.594 | 2,027.109 | 2,023.646 | 2,006.777 | 2,004.792 | 2,003.371 | 1,521.863 | 1,518.042 | 1,513.786 | 1,494.883 | 1,289.543 | 505.686 | 505.383 | 503.477 | 491.964 | 491.1 | 416.761 | 416.205 | 415.511 | 383.297 | 208.635 | 208.389 | 208.389 | 81.56 | 16.063 | 16.063 | 16.063 | 15.327 | 15.327 | 15.327 | 15.327 | 15.327 | 15.327 | 14.615 | 14.615 | 14.615 | 18.51 | 0.839 | 0.867 | 0.883 | 0.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.553 | 0.542 | 0.222 | 0.204 | 0.212 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 515.718 | 305.794 | 346.766 | 344.654 | 342.429 | 337.068 | 327.566 | 333.747 | 363.865 | 426.812 | 446.591 | 262.516 | 267.755 | -57.981 | -109.866 | -175.12 | -178.375 | -119.691 | -130.586 | -121.65 | -116.488 | -106.3 | -96.034 | -86.211 | -70.08 | -43.127 | -38.371 | -12.676 | -7.226 | -18.848 | -21.557 | -21.647 | -20.952 | -20.101 | -19.153 | -18.784 | -16.774 | -14.849 | -13.832 | -12.659 | -11.84 | -10.867 | -9.99 | -9.466 | -1.183 | -1.089 | -0.935 | -0.847 | -0.724 | -0.706 | -0.617 | -0.567 | -0.578 | -0.493 | -0.44 | -0.408 | -0.376 | -0.379 | -0.385 | -0.285 | -0.105 | -0.095 | -0.077 | -0.09 | -0.07 | -0.054 | -0.039 | -0.04 | -0.022 |
Overige gereserveerde algehele resultaten
| 53.385 | -38.981 | 8.304 | -30.065 | 1.298 | -7.387 | -10.456 | -58.404 | 0.442 | 78.613 | 131.977 | 62.161 | 78.671 | 39.31 | 38.779 | 39.081 | 48.882 | 53.692 | 27.959 | 26.062 | 26.693 | 15.723 | 15.402 | 14.188 | 13.454 | 12.979 | 12.62 | 8.321 | 8.654 | 8.431 | 6.234 | 39.535 | 5.179 | 5.159 | 5.504 | 5.138 | 5.621 | 5.283 | 5.407 | 4.905 | 5.641 | 4.869 | 4.619 | 0.621 | 0.219 | 0.226 | 0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.134 | 0 | -0 | 0.235 | 1.036 | 0.982 | 0.863 | 0.843 | 0.849 | 0.831 | 0.807 | 0.782 | 0.722 | 0.747 | 0.217 | 0.213 | 0.015 | 0.014 | 0.015 | 0.26 | 0.271 | 0.268 | 0.278 | 0.277 | 0.115 |
Totaal eigen vermogen van aandeelhouders
| 3,215.027 | 2,407.03 | 2,429.965 | 2,375.389 | 2,404.259 | 2,386.427 | 2,353.084 | 2,303.937 | 2,391.416 | 2,529.071 | 2,585.345 | 2,329.469 | 2,349.797 | 1,503.192 | 1,446.955 | 1,377.747 | 1,365.39 | 1,223.544 | 403.059 | 409.795 | 413.682 | 401.387 | 410.468 | 344.738 | 359.579 | 385.363 | 357.546 | 204.28 | 209.817 | 197.972 | 66.237 | 33.951 | 0.29 | 1.121 | 1.678 | 1.681 | 4.175 | 5.76 | 6.903 | 7.573 | 8.416 | 8.617 | 9.244 | 9.666 | 7.008 | 0.004 | 0.181 | 0.225 | 0.312 | 0.277 | 0.246 | 0.276 | 0.271 | 0.337 | 0.367 | 0.374 | 0.346 | 0.368 | 0.385 | 0.47 | 0.133 | 0.123 | 0.149 | 0.171 | 0.201 | 0.214 | 0.239 | 0.238 | 0.093 |
Totaal eigen vermogen
| 3,215.027 | 2,407.03 | 2,429.965 | 2,375.389 | 2,404.259 | 2,386.427 | 2,353.084 | 2,303.937 | 2,391.416 | 2,529.071 | 2,585.345 | 2,329.469 | 2,349.797 | 1,503.192 | 1,446.955 | 1,377.747 | 1,365.39 | 1,223.544 | 403.059 | 409.795 | 413.682 | 417.859 | 424.987 | 359.633 | 367.056 | 393.388 | 365.677 | 204.882 | 210.733 | 199.031 | 67.393 | 33.951 | 0.29 | 1.121 | 1.678 | 1.681 | 4.175 | 5.76 | 6.903 | 7.573 | 8.416 | 8.617 | 9.244 | 9.666 | 7.008 | 0.004 | 0.181 | 0.225 | 0.312 | 0.277 | 0.246 | 0.276 | 0.271 | 0.337 | 0.367 | 0.374 | 0.346 | 0.368 | 0.385 | 0.47 | 0.133 | 0.123 | 0.149 | 0.171 | 0.201 | 0.214 | 0.239 | 0.238 | 0.093 |
Totaal passiva en aandeelhoudersvermogen
| 6,682.694 | 4,292.931 | 4,328.119 | 4,291.837 | 4,060.044 | 4,028.953 | 3,856.397 | 3,684.297 | 3,690.499 | 3,834.607 | 3,967.361 | 3,665.348 | 3,708.995 | 2,761.794 | 2,671.831 | 2,604.356 | 2,793.976 | 2,592.049 | 839.35 | 791.702 | 779.527 | 751.89 | 753.679 | 486.243 | 488.756 | 490.616 | 486.323 | 281.253 | 284.832 | 294.403 | 89.927 | 38.055 | 3.131 | 3.516 | 1.868 | 1.799 | 4.447 | 5.824 | 7.069 | 7.725 | 8.542 | 8.715 | 9.404 | 10.159 | 7.526 | 0.4 | 0.425 | 0.429 | 0.321 | 0.293 | 0.261 | 0.28 | 0.299 | 0.375 | 0.371 | 0.38 | 0.374 | 0.385 | 0.467 | 0.542 | 0.157 | 0.145 | 0.165 | 0.206 | 0.221 | 0.225 | 0.239 | 0.238 | 0.108 |