Geodrill Limited
TSX:GEO.TO
2.65 (CAD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 9.69 | 7.658 | 15.639 | 16.159 | 17.707 | 17.196 | 14.391 | 19.079 | 11.785 | 14.965 | 9.275 | 15.833 | 10.155 | 5.928 | 6.565 | 9.944 | 7.288 | 5.814 | 10.558 | 8.619 | 3.218 | 3.924 | 4.617 | 7.247 | 7.758 | 8.529 | 5.692 | 6.298 | 9.951 | 6.084 | 9.329 | 4.574 | 6.721 | 5.352 | 5.849 | 5.444 | 3.795 | 3.15 | 5.197 | 2.09 | 1.567 | 2.506 | 3.209 | 4.357 | 5.511 | 5.203 | 7.562 | 11.695 | 5.605 | 4.591 | 8.165 | 5.561 | 4.973 | 4.016 | 10.183 |
Kortetermijnbeleggingen
| 0.409 | 0.231 | 0.175 | 0.345 | 0.294 | 0.453 | 0.721 | 0.994 | 1.101 | 2.358 | 4.253 | 3.527 | 3.792 | 2.723 | 2.067 | 1.714 | 0.798 | 0.46 | 0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.099 | 7.888 | 15.813 | 16.504 | 18.001 | 17.649 | 15.112 | 20.073 | 12.886 | 17.323 | 13.528 | 19.359 | 13.948 | 8.651 | 8.631 | 11.658 | 8.086 | 6.274 | 10.987 | 8.619 | 3.218 | 3.924 | 4.617 | 7.247 | 7.758 | 8.529 | 5.692 | 6.298 | 9.951 | 6.084 | 9.329 | 4.574 | 6.721 | 5.352 | 5.849 | 5.444 | 3.795 | 3.15 | 5.197 | 2.09 | 1.567 | 2.506 | 3.209 | 4.357 | 5.511 | 5.203 | 7.562 | 11.695 | 5.605 | 4.591 | 8.165 | 5.561 | 4.973 | 4.016 | 10.183 |
Nettovorderingen
| 41.475 | 39.387 | 32.664 | 35.335 | 37.241 | 40.045 | 34.297 | 39.823 | 40.368 | 31.711 | 23.707 | 22.742 | 31.167 | 34.565 | 22.651 | 15.657 | 18.43 | 20.571 | 14.66 | 21.536 | 28.144 | 20.308 | 19.011 | 16.736 | 24.827 | 16.933 | 17.633 | 17.006 | 16.355 | 17.519 | 12.892 | 17.025 | 12.912 | 12.382 | 7.932 | 7.334 | 11.339 | 7.653 | 5.375 | 10.238 | 7.771 | 4.629 | 3.596 | 6.895 | 12.207 | 11.788 | 8.073 | 7.504 | 13.239 | 12.529 | 8.639 | 11.116 | 9.148 | 8.996 | 6.092 |
Voorraad
| 36.279 | 37.108 | 35.193 | 34.163 | 32.471 | 32.025 | 31.553 | 30.218 | 29.845 | 28.13 | 27.832 | 27.288 | 25.557 | 24.408 | 22.499 | 18.821 | 17.696 | 18.134 | 17.66 | 16.862 | 17.399 | 17.694 | 17.2 | 17.819 | 17.297 | 17.237 | 16.985 | 19.013 | 16.821 | 15.906 | 15.929 | 16.852 | 15.708 | 13.02 | 13.852 | 13.197 | 13.118 | 13.356 | 13.246 | 12.808 | 13.304 | 13.632 | 14.605 | 16.325 | 16.517 | 15.73 | 16.545 | 16.434 | 20.31 | 19.355 | 13.62 | 12.32 | 11.706 | 10.683 | 7.581 |
Overige vlottende activa
| 3.391 | 1.307 | 1.095 | 3.693 | 3.858 | 2.131 | 1.906 | 1.851 | 2.99 | 1.966 | 8.36 | 1.545 | 3.932 | 1.798 | 1.493 | 1.188 | 1.657 | 0.689 | 1.254 | 1.92 | 1.591 | 1.189 | 1.288 | 1.04 | 1.048 | 1.184 | 1.315 | 2.225 | 1.185 | 0.798 | 0.345 | 0.636 | 0.969 | 1.162 | 1.705 | 1.222 | 1.352 | 1.197 | 1.248 | 1.369 | 1.277 | 1.368 | 0.987 | 1.892 | 1.864 | 1.901 | 1.773 | 5.879 | 9.387 | 6.788 | 7.453 | 9.12 | 4.63 | 2.93 | 1.039 |
Totaal vlottende activa
| 91.244 | 85.691 | 84.766 | 89.695 | 91.571 | 91.851 | 82.868 | 91.964 | 86.089 | 79.131 | 66.659 | 70.935 | 74.603 | 69.422 | 55.274 | 47.325 | 45.87 | 45.667 | 44.561 | 48.936 | 50.352 | 43.115 | 42.115 | 42.843 | 50.93 | 43.883 | 41.625 | 44.542 | 44.312 | 40.306 | 38.494 | 39.087 | 36.31 | 31.916 | 29.337 | 27.197 | 29.605 | 25.356 | 25.066 | 26.505 | 23.919 | 22.135 | 22.397 | 29.469 | 36.099 | 34.622 | 33.953 | 41.511 | 48.54 | 43.263 | 37.878 | 38.117 | 30.457 | 26.625 | 24.895 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 64.795 | 64.95 | 62.965 | 62.815 | 61.912 | 59.569 | 58.361 | 56.131 | 54.639 | 52.753 | 49.897 | 48.866 | 44.599 | 43.046 | 43.067 | 40.72 | 40.907 | 41.485 | 42.159 | 42.778 | 43.915 | 44.323 | 43.196 | 43.239 | 42.713 | 40.878 | 39.282 | 38.752 | 37.299 | 35.204 | 35.17 | 35.105 | 34.794 | 33.497 | 33.722 | 34.988 | 36.427 | 37.918 | 39.352 | 40.559 | 42.531 | 44.371 | 46.565 | 48.296 | 50.441 | 52.732 | 54.068 | 47.603 | 48.806 | 44.764 | 35.897 | 34.472 | 32.988 | 30.425 | 29.909 |
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 |
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 |
Goodwill en 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 |
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 |
Belastingvorderingen
| 0.99 | 1.312 | 0.878 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -61.912 | -59.569 | -58.361 | -56.131 | -54.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -54.068 | 4.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 65.785 | 66.262 | 63.843 | 63.516 | 61.912 | 59.569 | 58.361 | 56.131 | 54.639 | 52.753 | 49.897 | 48.866 | 44.599 | 43.046 | 43.067 | 40.72 | 40.907 | 41.485 | 42.159 | 42.778 | 43.915 | 44.323 | 43.196 | 43.239 | 42.713 | 40.878 | 39.282 | 38.752 | 37.299 | 35.204 | 35.17 | 35.105 | 34.794 | 33.497 | 33.722 | 34.988 | 36.427 | 37.918 | 39.352 | 40.559 | 42.531 | 44.371 | 46.565 | 48.296 | 50.441 | 52.732 | 54.068 | 52.098 | 48.806 | 44.764 | 35.897 | 34.472 | 32.988 | 30.425 | 29.909 |
Totaal activa
| 157.029 | 151.953 | 148.609 | 153.21 | 153.483 | 151.42 | 141.229 | 148.096 | 140.728 | 131.883 | 116.556 | 119.801 | 119.203 | 112.468 | 98.341 | 88.045 | 86.777 | 87.153 | 86.72 | 91.715 | 94.268 | 87.439 | 85.312 | 86.082 | 93.643 | 84.761 | 80.907 | 83.294 | 81.611 | 75.51 | 73.664 | 74.191 | 71.104 | 65.412 | 63.06 | 62.186 | 66.032 | 63.274 | 64.418 | 67.064 | 66.45 | 66.507 | 68.962 | 77.765 | 86.54 | 87.354 | 88.021 | 93.609 | 97.346 | 88.026 | 73.775 | 72.589 | 63.446 | 57.05 | 54.804 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 12.004 | 12.778 | 11.682 | 12.24 | 8.816 | 9.336 | 9.437 | 9.575 | 9.854 | 8.948 | 7.08 | 8.504 | 9.862 | 10.619 | 9.282 | 4.538 | 4.17 | 6.014 | 5.492 | 6.673 | 8.601 | 6.64 | 6.321 | 7.51 | 8.607 | 7.444 | 6.852 | 8.483 | 9.204 | 6.839 | 6.162 | 7.256 | 6.97 | 4.415 | 4.551 | 3.401 | 4.171 | 3.992 | 2.928 | 3.191 | 3.278 | 1.693 | 1.203 | 1.13 | 2.904 | 4.295 | 4.735 | 15.531 | 23.592 | 17.902 | 2.928 | 12.538 | 9.358 | 6.121 | 2.413 |
Kortlopende schulden
| 0.291 | 0.347 | 0.438 | 0.573 | 0.609 | 0.58 | 0.62 | 0.382 | 0.367 | 0.562 | 0.303 | 0.405 | 9.263 | 0.556 | 3.427 | 0.537 | 2.314 | 2.484 | 2.61 | 3.214 | 3.254 | 3.222 | 2.908 | 2.408 | 2.408 | 1.879 | 2.398 | 3.842 | 3.789 | 2.245 | 2.194 | 1.895 | 2.154 | 1.975 | 2.481 | 5 | 6.153 | 6.123 | 6.464 | 1.55 | 2.47 | 4.162 | 5.445 | 6.731 | 6.587 | 6.513 | 6.329 | 6.271 | 3.124 | 3.198 | 3.091 | 3.126 | 0 | 0 | 0 |
Belastingschulden
| 4.408 | 2.572 | 2.213 | 2.984 | 3.8 | 5.064 | 5.753 | 5.896 | 4.889 | 4.379 | 2.228 | 2.658 | 2.721 | 3.566 | 2.203 | 1.329 | 1.898 | 3.051 | 2.884 | 5.636 | 6.452 | 4.556 | 5.383 | 4.924 | 6.446 | 5.331 | 3.31 | 3.426 | 4.008 | 4.984 | 4.235 | 3.129 | 2.351 | 1.988 | 1.365 | 1.109 | 1.621 | 1.027 | 1.572 | 1.628 | 1.351 | 1.023 | 0.717 | 2.241 | 2.937 | 3.28 | 2.263 | 0.126 | 0 | 0 | 2.406 | 0 | 0 | 0 | 2.905 |
Uitgestelde opbrengsten
| 0 | 12.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.658 | 2.721 | 3.566 | 2.203 | 1.329 | 1.898 | 3.051 | 2.884 | 5.636 | 6.452 | 9.82 | 5.383 | 4.924 | 6.446 | 5.331 | 3.31 | 3.426 | 4.008 | 4.984 | 4.235 | 3.129 | 2.351 | 1.988 | 1.365 | 1.109 | 1.621 | 1.027 | 1.572 | 1.628 | 1.351 | 1.023 | 3.691 | 4.711 | 5.6 | 5.829 | 3.973 | -5.222 | 0 | 0 | -2.928 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 18.509 | 19.071 | 21.276 | 22.733 | 20.761 | 18.718 | 12.522 | 22.434 | 16.317 | 18.639 | 12.69 | 17.266 | 8.556 | 15.107 | 6.734 | 7.462 | 5.775 | 5.885 | 5.353 | 5.756 | 6.088 | 5.578 | 5.363 | 6.099 | 6.669 | 5.919 | 5.557 | 5.759 | 4.926 | 4.234 | 3.764 | 5.06 | 4.275 | 3.903 | 3.646 | 4.762 | 4.085 | 3.764 | 3.389 | 4.006 | 3.526 | 3.214 | 3.398 | 4.185 | 4.588 | 4.996 | 5.753 | 0.923 | 0.923 | 0.923 | 4.182 | 0.923 | 0.923 | 0.923 | 4.45 |
Totaal kortlopende verplichtingen
| 35.211 | 34.768 | 35.608 | 38.53 | 33.986 | 33.697 | 28.332 | 38.288 | 31.427 | 32.529 | 22.301 | 28.832 | 30.402 | 29.849 | 21.647 | 13.866 | 14.158 | 17.433 | 16.339 | 21.279 | 24.395 | 19.996 | 19.975 | 20.94 | 24.129 | 20.573 | 18.116 | 21.51 | 21.927 | 18.303 | 16.355 | 17.34 | 15.75 | 12.28 | 12.043 | 14.271 | 16.029 | 14.906 | 14.353 | 10.374 | 10.625 | 10.092 | 10.763 | 14.287 | 17.016 | 19.084 | 19.08 | 22.852 | 27.639 | 22.023 | 12.607 | 16.586 | 10.281 | 7.044 | 9.768 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1.844 | 2.344 | 0.54 | 0.725 | 1.07 | 1.782 | 2.572 | 3.055 | 3.975 | 2.916 | 3.347 | 3.101 | 2.132 | 0.187 | 0.322 | 0.122 | 0.084 | 0.635 | 1.199 | 1.753 | 2.383 | 3.104 | 3.371 | 3.972 | 4.574 | 2.301 | 2.362 | 0.982 | 1.588 | 1.638 | 2.157 | 2.912 | 3.404 | 3.884 | 3.669 | 0 | 0.308 | 0.608 | 0.9 | 6.185 | 4.4 | 3 | 1.07 | 0.739 | 2.47 | 4.174 | 5.838 | 7.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -2.626 | -2.497 | -2.676 | 0.667 | 1.323 | 1.98 | 2.637 | 3.294 | -3.713 | -3.382 | -3.142 | -3.368 | -3.537 | -3.312 | -3.061 | -3.224 | -3.105 | -3.384 | -2.007 | -1.772 | -0.336 | -0.707 | -0.328 | -0.571 | -0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | -0.246 | -0.834 | -1.411 | -1.416 | -2.292 | -2.377 | 5.838 | -7.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.647 | 2.626 | 2.497 | 2.676 | 4.26 | 3.869 | 3.268 | 3.186 | 4.342 | 3.713 | 3.382 | 3.142 | 3.368 | 3.537 | 3.312 | 3.061 | 3.224 | 3.105 | 3.384 | 2.007 | 1.772 | 1.325 | 0.707 | 0.328 | 0.571 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.246 | 0.834 | 1.411 | 1.416 | 2.292 | 2.377 | 2.929 | 4.363 | 6.072 | 5.406 | 5.347 | 1.919 | 2.449 | 2.786 | 3.04 |
Overige niet-vlottende verplichtingen
| 0 | 2.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 4.491 | 4.97 | 3.038 | 3.402 | 5.33 | 5.651 | 5.839 | 6.241 | 8.318 | 6.629 | 6.728 | 6.243 | 5.5 | 3.724 | 3.634 | 3.183 | 3.308 | 3.74 | 4.582 | 3.76 | 4.155 | 4.429 | 4.078 | 4.3 | 5.145 | 2.407 | 2.362 | 0.982 | 1.588 | 1.638 | 2.157 | 2.912 | 3.404 | 3.884 | 3.669 | 0 | 0.308 | 0.608 | 0.9 | 6.192 | 4.646 | 3.834 | 2.481 | 2.155 | 4.762 | 6.551 | 8.767 | 11.832 | 6.072 | 5.406 | 5.347 | 1.919 | 2.449 | 2.786 | 3.04 |
Totaal passiva
| 39.703 | 39.738 | 38.646 | 41.932 | 39.316 | 39.348 | 34.172 | 44.529 | 39.745 | 39.158 | 29.029 | 35.075 | 35.903 | 33.573 | 25.281 | 17.049 | 17.465 | 21.173 | 20.921 | 25.039 | 28.55 | 24.425 | 24.053 | 25.241 | 29.274 | 22.98 | 20.478 | 22.492 | 23.515 | 19.941 | 18.512 | 20.252 | 19.154 | 16.164 | 15.712 | 14.271 | 16.338 | 15.514 | 15.254 | 16.567 | 15.271 | 13.926 | 13.243 | 16.442 | 21.779 | 25.635 | 27.847 | 34.683 | 33.711 | 27.429 | 17.954 | 18.506 | 12.73 | 9.83 | 12.809 |
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 |
Gewone aandelen
| 28.548 | 28.259 | 28.259 | 28.259 | 28.259 | 28.182 | 28.106 | 28.106 | 28.106 | 25.222 | 24.858 | 24.858 | 24.858 | 24.325 | 23.378 | 23.421 | 23.276 | 23.234 | 23.204 | 23.102 | 22.876 | 22.705 | 22.428 | 22.428 | 22.46 | 22.292 | 22.129 | 22.058 | 22.058 | 21.983 | 21.671 | 21.27 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 21.151 | 0 | 0 | 21.043 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 85.103 | 80.225 | 78.123 | 79.453 | 82.346 | 80.352 | 75.589 | 72.127 | 69.603 | 63.714 | 58.831 | 56.046 | 54.671 | 50.711 | 45.411 | 43.327 | 41.624 | 38.348 | 38.242 | 39.2 | 38.374 | 35.894 | 34.366 | 33.98 | 37.507 | 35.131 | 33.98 | 34.493 | 31.885 | 29.77 | 29.49 | 28.444 | 26.542 | 24.034 | 22.421 | 22.988 | 24.768 | 22.924 | 24.329 | 25.664 | 26.354 | 27.875 | 31.03 | 36.679 | 40.191 | 37.361 | 35.938 | 34.95 | 39.943 | 37.162 | 32.732 | 31.512 | 28.424 | 25.186 | 20.32 |
Overige gereserveerde algehele resultaten
| 0 | 3.873 | 3.736 | 3.674 | 3.611 | 3.555 | 3.379 | 3.329 | 3.277 | 3.81 | 3.857 | 3.815 | 3.772 | 3.861 | 4.271 | 4.244 | 4.406 | 4.397 | 4.352 | 4.374 | 4.468 | 4.415 | 4.464 | 4.433 | 4.402 | 4.358 | 4.319 | 4.251 | 4.153 | 3.816 | 3.991 | 4.226 | 4.257 | 4.064 | 3.776 | 3.776 | 3.776 | 3.685 | 3.685 | 3.682 | 3.674 | 3.555 | 3.537 | 3.494 | 3.42 | 3.207 | 3.086 | 2.825 | 0 | 0 | 2.045 | 0 | 0 | 0 | 0.491 |
Overige totale aandeelhoudersvermogen
| 3.858 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.352 | 4.374 | 4.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.682 | 0 | 0 | 0 | 0 | 0 | 0 | 3.086 | 21.151 | 23.693 | 23.436 | 0 | 22.572 | 22.291 | 22.034 | 21.185 |
Totaal eigen vermogen van aandeelhouders
| 117.508 | 112.358 | 110.118 | 111.386 | 114.217 | 112.09 | 107.075 | 103.562 | 100.987 | 92.746 | 87.546 | 84.719 | 83.302 | 78.898 | 73.06 | 70.992 | 69.307 | 65.979 | 65.798 | 66.676 | 65.718 | 63.014 | 61.259 | 60.842 | 64.369 | 61.781 | 60.429 | 60.802 | 58.096 | 55.569 | 55.153 | 53.94 | 51.95 | 49.249 | 47.347 | 47.914 | 49.695 | 47.759 | 49.164 | 50.497 | 51.179 | 52.581 | 55.718 | 61.323 | 64.762 | 61.719 | 60.174 | 58.926 | 63.636 | 60.597 | 55.821 | 54.083 | 50.715 | 47.22 | 41.996 |
Totaal eigen vermogen
| 117.326 | 112.215 | 109.963 | 111.279 | 114.166 | 112.072 | 107.058 | 103.567 | 100.983 | 92.725 | 87.527 | 84.726 | 83.3 | 78.896 | 73.06 | 70.996 | 69.311 | 65.979 | 65.798 | 66.676 | 65.718 | 63.014 | 61.259 | 60.842 | 64.369 | 61.781 | 60.429 | 60.802 | 58.096 | 55.569 | 55.153 | 53.94 | 51.95 | 49.249 | 47.347 | 47.914 | 49.695 | 47.759 | 49.164 | 50.497 | 51.179 | 52.581 | 55.718 | 61.323 | 64.762 | 61.719 | 60.174 | 58.926 | 63.636 | 60.597 | 55.821 | 54.083 | 50.715 | 47.22 | 41.996 |
Totaal passiva en aandeelhoudersvermogen
| 157.029 | 151.953 | 148.609 | 153.21 | 153.483 | 151.42 | 141.229 | 148.096 | 140.728 | 131.883 | 116.556 | 119.801 | 119.203 | 112.468 | 98.341 | 88.045 | 86.777 | 87.153 | 86.72 | 91.715 | 94.268 | 87.439 | 85.312 | 86.082 | 93.643 | 84.761 | 80.907 | 83.294 | 81.611 | 75.51 | 73.664 | 74.191 | 71.104 | 65.412 | 63.06 | 62.186 | 66.032 | 63.274 | 64.418 | 67.064 | 66.45 | 66.507 | 68.962 | 77.765 | 86.54 | 87.354 | 88.021 | 93.609 | 97.346 | 88.026 | 73.775 | 72.589 | 63.446 | 57.05 | 54.804 |