Essential Energy Services Ltd.
TSX:ESN.TO
0.395 (CAD) • At close November 15, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2.153 | 1.778 | 2.063 | 0.62 | 2.107 | 3.675 | 6.462 | 10.885 | 11.627 | 6.251 | 6.082 | 6.625 | 5.664 | 0.959 | 0.846 | 1.02 | 0.899 | 0.988 | 0.41 | 0.87 | 0.251 | -3.891 | 0.046 | -4.321 | 1.059 | 0.225 | 0.143 | 0 | 0.486 | 0 | 1.042 | 0 | 1.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.76 | 0.164 | 0 | 0 | 1.403 | 2.392 | 2.937 | 5.436 | 0 | 1.08 | 0 | 0 | 0 | 0 | 41.917 | 0 | 0 | 0 | 0.92 | 10.33 | 3.721 | 1.11 | 1.107 | 3.295 | 3.231 |
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
| 2.153 | 1.778 | 2.063 | 0.62 | 2.107 | 3.675 | 6.462 | 10.885 | 11.627 | 6.251 | 6.082 | 6.625 | 5.664 | 0.959 | 0.846 | 1.02 | 0.899 | 0.988 | 0.41 | 0.87 | 0.251 | -3.891 | 0.046 | -4.321 | 1.059 | 0.225 | 0.143 | 0 | 0.486 | 0 | 1.042 | 0 | 1.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.76 | 0.164 | 0 | 0 | 1.403 | 2.392 | 2.937 | 5.436 | 0 | 1.08 | 0 | 0 | 0 | 0 | 41.917 | 3.3 | 0 | 0 | 0.92 | 10.33 | 3.721 | 1.11 | 1.107 | 3.295 | 3.231 |
Nettovorderingen
| 22.161 | 33.216 | 27.085 | 35.658 | 23.205 | 30.794 | 29.341 | 26.395 | 18.642 | 26.799 | 22.026 | 18.372 | 10.77 | 30.689 | 24.543 | 32.954 | 23.431 | 34.739 | 35.775 | 43.182 | 35.149 | 56.042 | 37.048 | 45.4 | 28.991 | 52.766 | 37.419 | 31.039 | 22.671 | 29.291 | 32.251 | 41.951 | 27.532 | 57.658 | 79.651 | 86.594 | 47.489 | 89.573 | 76.64 | 67.145 | 40.386 | 101.822 | 71.835 | 69.362 | 49.931 | 93.173 | 85.013 | 79.761 | 48.084 | 56.969 | 40.111 | 31.68 | 20.104 | 36.019 | 22.855 | 17.502 | 13.472 | 33.489 | 33.14 | 0 | 40.669 | 28.927 | 22.889 | 21.02 | 17.29 | 25.785 | 0 | 22.186 | 16.675 | 19.091 |
Voorraad
| 37.688 | 36.564 | 34.617 | 34.9 | 34.88 | 33.444 | 31.111 | 30.789 | 31.506 | 31.587 | 32.157 | 32.704 | 34.065 | 36.225 | 36.616 | 37.38 | 37.458 | 37.17 | 40.255 | 41.132 | 39.592 | 39.561 | 35.683 | 32.512 | 30.791 | 28.453 | 27.077 | 26.662 | 30.523 | 30.452 | 30.609 | 30.674 | 32.215 | 33.147 | 35.991 | 38.975 | 34.033 | 29.134 | 27.979 | 25.444 | 24.917 | 21.461 | 20.699 | 19.673 | 21.313 | 20.019 | 17.819 | 14.726 | 15.922 | 11.657 | 10.587 | 9.62 | 9.387 | 8.427 | 9.194 | 8.811 | 9.443 | 8.937 | 8.57 | 7.856 | 8.822 | 2.237 | 1.97 | 1.924 | 1.836 | 1.692 | 1.782 | 1.222 | 0.955 | 0.22 |
Overige vlottende activa
| 3.65 | 1.807 | 2.264 | 2.738 | 3.093 | 1.603 | 1.826 | 2.281 | 2.85 | 1.456 | 1.625 | 2.031 | 2.398 | 1.379 | 1.789 | 2.171 | 2.828 | 1.596 | 2.174 | 2.567 | 2.774 | 5.718 | 2.106 | 7.062 | 2.603 | 1.701 | 1.774 | 0 | 2.257 | 0 | 2.697 | 0 | 3.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.733 | 3.019 | 0 | 0 | 2.732 | 2.783 | 2.161 | 2.541 | 0 | 1.897 | 0 | 0 | 0 | 0 | 0 | 122.544 | 0 | 0 | 0 | 0 | 0 | 24.214 | 0 | 0 | 0 |
Totaal vlottende activa
| 65.652 | 73.365 | 66.029 | 73.866 | 63.128 | 69.516 | 68.74 | 70.35 | 64.625 | 66.093 | 61.89 | 59.732 | 52.897 | 69.252 | 63.794 | 73.525 | 64.616 | 74.493 | 78.614 | 87.751 | 77.766 | 97.43 | 74.883 | 80.653 | 63.444 | 83.145 | 66.413 | 60.843 | 55.937 | 62.135 | 66.599 | 75.731 | 64.552 | 92.981 | 118.758 | 128.941 | 85.227 | 121.39 | 107.945 | 96.51 | 68.063 | 125.931 | 95.84 | 92.937 | 75.363 | 117.685 | 106.015 | 98.314 | 66.558 | 72.761 | 55.873 | 46.398 | 37.468 | 46.009 | 35.026 | 28.264 | 25.011 | 44.863 | 44.36 | 51.363 | 175.335 | 31.164 | 24.859 | 23.864 | 29.456 | 31.198 | 27.106 | 24.515 | 20.925 | 22.542 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 80.908 | 82.288 | 84.497 | 84.59 | 84.613 | 88.487 | 90.346 | 92.444 | 92.991 | 95.19 | 97.786 | 103.245 | 108.416 | 114.522 | 123.741 | 124.997 | 126.956 | 129.063 | 118.249 | 137.227 | 139.538 | 139.322 | 139.734 | 138.029 | 139.606 | 138.928 | 137.039 | 176.001 | 176.358 | 178.217 | 225.479 | 233.607 | 234.842 | 240.262 | 239.696 | 232.558 | 235.566 | 233.563 | 230.292 | 221.611 | 219.107 | 212.215 | 211.304 | 222.97 | 217.513 | 212.833 | 213.418 | 209.829 | 199.748 | 112.884 | 127.039 | 123.868 | 124.534 | 122.619 | 125.704 | 130.051 | 132.201 | 140.232 | 142.464 | 140.708 | 141.31 | 94.649 | 97.806 | 100.809 | 98.378 | 95.45 | 96.741 | 97.148 | 86.631 | 56.9 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.565 | 3.635 | 3.592 | 3.668 | 3.745 | 3.553 | 3.615 | 3.539 | 3.444 | 3.426 | 3.562 | 3.657 | 3.686 | 3.589 | 3.571 | 3.561 | 3.799 | 14.79 | 14.538 | 14.595 | 14.298 | 58.09 | 57.944 | 55.014 | 55.014 | 55.014 | 55.014 | 55.014 | 55.014 | 57.425 | 57.425 | 57.425 | 57.425 | 56.725 | 56.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.902 | 17.902 | 60.08 | 60.08 | 110.2 | 0 | 88.575 | 88.575 | 84.197 | 75.72 | 36.311 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0.211 | 0.218 | 0.225 | 0.295 | 0.346 | 0.368 | 0.48 | 0.662 | 0.827 | 1.016 | 1.181 | 1.387 | 1.587 | 1.725 | 1.916 | 2.132 | 2.348 | 2.584 | 2.8 | 21.347 | 22.436 | 23.367 | 23.658 | 24.599 | 29.056 | 30.227 | 29.778 | 30.712 | 32.063 | 33.553 | 34.99 | 36.555 | 40.53 | 41.961 | 41.671 | 43.096 | 45.381 | 46.912 | 2.92 | 3.122 | 3.291 | 3.494 | 3.673 | 3.853 | 4.265 | 4.594 | 4.903 | 5.211 | 5.583 | 5.045 | 13.456 | 13.959 | 0 | 0 | 10.516 | 10.759 | 2.02 | 1.718 | 0.967 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0.211 | 0.218 | 0.225 | 3.86 | 3.981 | 3.96 | 4.148 | 4.407 | 4.38 | 4.631 | 4.72 | 4.831 | 5.013 | 5.287 | 5.573 | 5.818 | 5.937 | 6.155 | 6.361 | 25.146 | 37.226 | 37.905 | 38.253 | 38.897 | 87.146 | 88.171 | 84.792 | 85.726 | 87.077 | 88.567 | 90.004 | 91.569 | 97.955 | 99.386 | 99.096 | 100.521 | 102.106 | 103.637 | 2.92 | 3.122 | 3.291 | 3.494 | 3.673 | 3.853 | 4.265 | 4.594 | 4.903 | 5.211 | 23.485 | 22.947 | 73.536 | 74.039 | 110.2 | 104.39 | 99.091 | 99.334 | 86.217 | 77.438 | 37.279 |
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 |
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 | 1.791 | 1.115 | 1.06 | 1.636 | 0.955 | 1.074 | 2.481 | 1.018 | 1.18 | 1.924 | 1.961 | 3.582 | 3.779 | 1.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -80.908 | -82.288 | -84.497 | -84.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.1 | 0 | 0 | 0 | 4.415 | 4.991 | 8.151 | 8.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.002 | 1.185 | 1.215 | 1.215 | 1.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 80.908 | 82.288 | 84.497 | 84.59 | 84.613 | 88.487 | 90.346 | 92.444 | 92.991 | 95.19 | 97.973 | 103.456 | 108.634 | 114.747 | 127.601 | 128.978 | 130.916 | 133.211 | 122.656 | 141.607 | 144.169 | 144.042 | 144.565 | 143.042 | 144.893 | 144.501 | 142.857 | 181.938 | 182.513 | 184.578 | 250.625 | 270.833 | 272.747 | 278.515 | 278.593 | 325.804 | 323.737 | 318.355 | 316.018 | 313.103 | 312.665 | 310.37 | 311.013 | 322.716 | 318.014 | 312.989 | 315.575 | 312.89 | 304.459 | 118.285 | 131.179 | 128.339 | 130.954 | 129.438 | 134.354 | 139.31 | 139.803 | 145.135 | 147.675 | 164.193 | 164.257 | 168.185 | 171.845 | 211.009 | 202.768 | 194.541 | 196.075 | 183.365 | 164.069 | 94.179 |
Totaal activa
| 146.56 | 155.653 | 150.526 | 158.456 | 147.741 | 158.003 | 159.086 | 162.794 | 157.616 | 161.283 | 159.863 | 163.188 | 161.531 | 183.999 | 191.395 | 202.503 | 195.532 | 207.704 | 201.27 | 229.358 | 221.935 | 241.472 | 219.448 | 223.695 | 208.337 | 227.646 | 209.27 | 242.781 | 238.45 | 246.713 | 317.224 | 346.564 | 337.299 | 371.496 | 397.351 | 454.745 | 408.964 | 439.745 | 423.963 | 409.613 | 380.728 | 436.301 | 406.853 | 415.653 | 393.377 | 430.674 | 421.59 | 411.204 | 371.017 | 191.046 | 187.052 | 174.737 | 168.422 | 175.447 | 169.38 | 167.574 | 164.814 | 189.998 | 192.035 | 215.556 | 339.592 | 199.349 | 196.704 | 234.873 | 232.224 | 225.739 | 223.181 | 207.88 | 184.994 | 116.721 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6.704 | 11.053 | 7.712 | 9.01 | 7.557 | 11.506 | 8.591 | 9.245 | 5.686 | 8.177 | 5.093 | 5.293 | 1.65 | 7.203 | 5.739 | 7.004 | 4.994 | 8.167 | 6.882 | 11.375 | 10.549 | 15.811 | 11.608 | 10.945 | 8.439 | 16.728 | 9.139 | 6.498 | 3.612 | 4.466 | 6.894 | 5.882 | 4.444 | 6.72 | 14.88 | 15.639 | 12.727 | 12.913 | 17.151 | 28.404 | 16.001 | 39.616 | 17.409 | 28.513 | 22.452 | 33.719 | 39.913 | 33.847 | 26.963 | 26.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.002 | 16.633 | 7.3 | 7.155 | 4.928 | 0 | 0 | 0 | 0 | 0 | 16.383 |
Kortlopende schulden
| 3.139 | 3.755 | 4.237 | 4.591 | 4.692 | 4.786 | 4.913 | 4.736 | 4.349 | 4.272 | 4.089 | 3.57 | 3.35 | 3.845 | 3.909 | 3.909 | 4.162 | 4.073 | 1.017 | 0.683 | 0.691 | 0.688 | 0 | 1.989 | 0.716 | 0 | 0.612 | 0.426 | 0 | 0.025 | 0 | 0.328 | 0 | 2.098 | 0.991 | 1.655 | 1.199 | 18.121 | 9.715 | 4.897 | 1.338 | 4.403 | 1.835 | 1.457 | 2.73 | 18.938 | 14.603 | 13.655 | 10.542 | 2.187 | 0 | 0 | 0 | 0.209 | 3.228 | 1.923 | 1.006 | 1.37 | 4.66 | 4.158 | 132.828 | 1.421 | 25.987 | 17.816 | 2.617 | 29.918 | 22.522 | 17.103 | 39.649 | 25.884 |
Belastingschulden
| 0.03 | 0.031 | 0.03 | 0 | 0 | 0.023 | 0.023 | 0 | 0 | 0.025 | 0.025 | 0 | 0 | 0.039 | 0.032 | 0.035 | 0.035 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.203 | 0 | 0 | 0.53 | 3.381 | 0 | 0 | 2.1 | 0.305 | 0.11 | 0.11 | 3.624 | 5.351 | 2.387 | 0.119 | 0.119 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.268 | 8.217 | 0 | 10.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.372 | 9.546 | 9.346 | 9.975 | 7.814 | 7.989 | 9.946 | 7.686 | 6.92 | 6.006 | 5.206 | 4.163 | 3.489 | 4.69 | 6.995 | 8.234 | 7.798 | 8.445 | 9.867 | 12.007 | 12.464 | 10.972 | 13.104 | 10.425 | 9.193 | 10.768 | 10.862 | 8.756 | 8.508 | 7.272 | 8.95 | 12.499 | 11.953 | 18.126 | 21.918 | 26.387 | 18.854 | 24.872 | 26.156 | 3.755 | 12.777 | 5.202 | 18.35 | 3.21 | 3.206 | 6.718 | 5.351 | 2.387 | 0.119 | 0.119 | 0 | 0 | 0 | 13.87 | 9.413 | 8.434 | 6.829 | 10.439 | 14.87 | 0.904 | 1.751 | 1.782 | 1.763 | 2.928 | 8.385 | 9.496 | 8.57 | 7.982 | 8.424 | 5.086 |
Totaal kortlopende verplichtingen
| 19.215 | 24.354 | 21.295 | 23.576 | 20.063 | 24.281 | 23.45 | 21.667 | 16.955 | 18.455 | 14.388 | 13.026 | 8.489 | 15.738 | 16.643 | 19.147 | 16.954 | 20.685 | 17.766 | 24.065 | 23.704 | 27.471 | 24.712 | 23.359 | 18.348 | 27.496 | 20.613 | 15.68 | 12.12 | 11.763 | 15.844 | 18.709 | 16.397 | 26.944 | 37.789 | 43.681 | 32.78 | 55.906 | 53.022 | 37.056 | 30.116 | 49.221 | 37.594 | 33.18 | 28.388 | 59.375 | 59.867 | 49.889 | 37.624 | 28.822 | 23.451 | 16.331 | 11.646 | 14.079 | 12.641 | 10.357 | 7.835 | 11.809 | 19.53 | 18.064 | 151.212 | 10.503 | 34.905 | 25.672 | 11.002 | 39.414 | 31.092 | 25.085 | 48.073 | 47.353 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10.698 | 8.145 | 6.492 | 9.677 | 5.438 | 9.14 | 6.622 | 7.865 | 7.162 | 6.811 | 7.854 | 10.207 | 11.726 | 19.79 | 18.717 | 23.865 | 21.037 | 26.155 | 24.204 | 26.5 | 22.479 | 35.146 | 21.407 | 24.217 | 17.125 | 18.169 | 15.592 | 31.781 | 26.894 | 27.053 | 25.543 | 34.738 | 27.027 | 39.817 | 55.253 | 65.043 | 38.433 | 36.725 | 31.424 | 36.09 | 14.592 | 35.603 | 35.563 | 50.474 | 41.183 | 38.3 | 48.973 | 68.507 | 56.99 | 5.205 | 0 | 0 | 0 | 0 | 13.372 | 12.711 | 9.479 | 18.9 | 14.057 | 19.514 | 19.14 | 73.833 | 46.088 | 49.676 | 54.504 | 40.957 | 45.082 | 47.149 | 1.155 | 1.311 |
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 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.496 | 2.197 | 2.624 | 3.636 | 3.253 | 5.478 | 5.025 | 9.549 | 8.999 | 9.867 | 8.129 | 8.014 | 7.427 | 7.799 | 7.519 | 16.121 | 16.52 | 17.583 | 31.279 | 30.262 | 32.417 | 29.023 | 28.299 | 27.513 | 26.81 | 27.312 | 26.36 | 30.094 | 29.618 | 31.726 | 29.56 | 27.525 | 25.904 | 26.514 | 23.847 | 20.918 | 19.078 | 0.358 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0.509 | 3.624 | 4.438 | 1.9 | 0.531 | 0.531 | 0.019 | 0.633 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4.771 | 4.162 | 5.357 | 4.356 | 5.958 | 6.319 | 6.188 | 5.998 | 6.784 | 4.364 | 3.443 | 1.794 | 1.25 | 0.891 | 2.74 | 2.076 | 2.067 | 1.868 | 2.093 | 3.423 | 3.217 | 3.095 | 4.397 | 3.562 | 3.423 | 7.339 | 1.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.822 | 1.071 | 1.458 | 1.731 | 0.11 | 0 | 0 | 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
| 15.469 | 12.307 | 11.849 | 14.033 | 11.396 | 15.459 | 12.81 | 13.863 | 13.946 | 11.175 | 11.297 | 12.001 | 13.472 | 22.878 | 24.081 | 29.577 | 26.357 | 33.501 | 31.322 | 39.472 | 34.695 | 48.108 | 33.933 | 35.793 | 27.975 | 33.307 | 25.09 | 47.902 | 43.414 | 44.636 | 56.822 | 65 | 59.444 | 68.84 | 83.552 | 92.556 | 65.243 | 64.037 | 57.784 | 67.006 | 45.281 | 68.787 | 66.854 | 78.109 | 67.087 | 64.814 | 72.82 | 89.425 | 76.068 | 5.563 | 0.194 | 0 | 0 | 0 | 13.372 | 12.711 | 9.479 | 19.409 | 17.681 | 23.952 | 21.04 | 74.364 | 46.619 | 49.695 | 55.137 | 40.957 | 45.082 | 47.149 | 1.155 | 1.311 |
Totaal passiva
| 34.684 | 36.661 | 33.144 | 37.609 | 31.459 | 39.74 | 36.26 | 35.53 | 30.901 | 29.63 | 25.685 | 25.027 | 21.961 | 38.616 | 40.724 | 48.724 | 43.311 | 54.186 | 49.088 | 63.537 | 58.399 | 75.579 | 58.645 | 59.152 | 46.323 | 60.803 | 45.703 | 63.582 | 55.534 | 56.399 | 72.666 | 83.709 | 75.841 | 95.784 | 121.341 | 136.237 | 98.023 | 119.943 | 110.806 | 104.062 | 75.397 | 118.008 | 104.448 | 111.289 | 95.475 | 124.189 | 132.687 | 139.314 | 113.692 | 34.385 | 23.645 | 16.331 | 11.646 | 14.079 | 26.013 | 23.068 | 17.314 | 31.218 | 37.211 | 42.016 | 172.252 | 84.867 | 81.524 | 75.367 | 66.139 | 80.371 | 76.174 | 72.234 | 49.228 | 48.664 |
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
| 241.721 | 254.282 | 256.409 | 266.064 | 268.338 | 269.542 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 258.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 265.573 | 265.573 | 265.573 | 0 | 0 | 0 | 0 | 0 | 192.041 | 159.423 | 159.423 | 147.06 | 143.089 | 0 |
Ingehouden winsten
| -161.152 | -156.327 | -158.362 | -156.879 | -162.104 | -160.528 | -156.607 | -152.138 | -152.822 | -147.803 | -145.21 | -140.984 | -139.455 | -133.425 | -128.4 | -125.239 | -126.794 | -125.437 | -126.734 | -113.08 | -115.308 | -112.903 | -117.956 | -114.113 | -116.457 | -111.452 | -114.602 | -89.191 | -85.377 | -77.891 | -23.595 | -5.135 | -6.244 | 8.027 | 8.706 | 50.802 | 43.804 | 53.003 | 46.622 | 39.262 | 39.175 | 53.801 | 38.276 | 40.987 | 35.427 | 44.394 | 28.651 | 11.232 | -2.447 | 3.936 | -124.566 | -128.911 | -130.222 | -125.323 | -128.928 | -127.519 | -124.26 | -112.689 | -116.257 | -97.604 | -103.292 | -81.936 | -79.341 | -34.409 | -27.394 | -15.027 | -13.058 | 11.121 | 8.7 | 66.172 |
Overige gereserveerde algehele resultaten
| 0.615 | 0.561 | 0.557 | 0.521 | 0.733 | 9.249 | 0.799 | 0.771 | 0.908 | 6.724 | 6.656 | 6.413 | 0.412 | 0.2 | 0.469 | 0.441 | 0.462 | 0.43 | 0.397 | 6.169 | 6.112 | 6.064 | 6.027 | 5.924 | 5.739 | 5.563 | 5.437 | 5.413 | 5.316 | 5.228 | 5.176 | 5.013 | 4.725 | 4.708 | 4.433 | 4.428 | 4.075 | 4.405 | 4.358 | 5.027 | 5.154 | 5.642 | 5.363 | 4.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.927 | -16.121 | 0 |
Overige totale aandeelhoudersvermogen
| 30.692 | 20.476 | 18.778 | 11.141 | 9.315 | 0 | 5.902 | 5.899 | 5.897 | 0 | 0 | 0 | 5.881 | 5.876 | 5.87 | 5.845 | 5.821 | 5.793 | 5.787 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 272.732 | 262.977 | 262.977 | 262.977 | 262.977 | 262.977 | 262.977 | 262.977 | 262.871 | 263.278 | 263.062 | 262.394 | 262.177 | 261.46 | 261.18 | 0 | 258.772 | 258.749 | 262.51 | 261.978 | 260.177 | 260.449 | 259.566 | 152.472 | 287.605 | 287.317 | 286.998 | 286.691 | 272.295 | 272.025 | 6.187 | 5.896 | 5.508 | 271.144 | 270.632 | 196.418 | 194.521 | 193.915 | 1.438 | 0.972 | 0.642 | 0.392 | 0.098 | 0 |
Totaal eigen vermogen van aandeelhouders
| 111.876 | 118.992 | 117.382 | 120.847 | 116.282 | 118.263 | 122.826 | 127.264 | 126.715 | 131.653 | 134.178 | 138.161 | 139.57 | 145.383 | 150.671 | 153.779 | 152.221 | 153.518 | 152.182 | 165.821 | 163.536 | 165.893 | 160.803 | 164.543 | 162.014 | 166.843 | 163.567 | 179.199 | 182.916 | 190.314 | 244.558 | 262.855 | 261.458 | 275.712 | 276.01 | 318.508 | 310.941 | 319.802 | 313.157 | 305.749 | 305.509 | 318.329 | 302.411 | 304.312 | 297.937 | 306.372 | 288.828 | 271.681 | 257.119 | 156.408 | 163.039 | 158.406 | 156.776 | 161.368 | 143.367 | 144.506 | 147.5 | 158.78 | 154.824 | 173.54 | 167.34 | 114.482 | 115.18 | 159.506 | 166.085 | 145.368 | 147.007 | 135.646 | 135.766 | 66.172 |
Totaal eigen vermogen
| 111.876 | 118.992 | 117.382 | 120.847 | 116.282 | 118.263 | 122.826 | 127.264 | 126.715 | 131.653 | 134.178 | 138.161 | 139.57 | 145.383 | 150.671 | 153.779 | 152.221 | 153.518 | 152.182 | 165.821 | 163.536 | 165.893 | 160.803 | 164.543 | 162.014 | 166.843 | 163.567 | 179.199 | 182.916 | 190.314 | 244.558 | 262.855 | 261.458 | 275.712 | 276.01 | 318.508 | 310.941 | 319.802 | 313.157 | 305.551 | 305.331 | 318.293 | 302.405 | 304.364 | 297.902 | 306.485 | 288.903 | 271.89 | 257.325 | 156.661 | 163.407 | 158.406 | 156.776 | 161.368 | 143.367 | 144.506 | 147.5 | 158.78 | 154.824 | 173.54 | 167.34 | 114.482 | 115.18 | 159.506 | 166.085 | 145.368 | 147.007 | 135.646 | 135.766 | 68.057 |
Totaal passiva en aandeelhoudersvermogen
| 146.56 | 155.653 | 150.526 | 158.456 | 147.741 | 158.003 | 159.086 | 162.794 | 157.616 | 161.283 | 159.863 | 163.188 | 161.531 | 183.999 | 191.395 | 202.503 | 195.532 | 207.704 | 201.27 | 229.358 | 221.935 | 241.472 | 219.448 | 223.695 | 208.337 | 227.646 | 209.27 | 242.781 | 238.45 | 246.713 | 317.224 | 346.564 | 337.299 | 371.496 | 397.351 | 454.745 | 408.964 | 439.745 | 423.963 | 409.613 | 380.728 | 436.301 | 406.853 | 415.653 | 393.377 | 430.674 | 421.59 | 411.204 | 371.017 | 191.046 | 187.052 | 174.737 | 168.422 | 175.447 | 169.38 | 167.574 | 164.814 | 189.998 | 192.035 | 215.556 | 339.592 | 199.349 | 196.704 | 234.873 | 232.224 | 225.739 | 223.181 | 207.88 | 184.994 | 116.721 |