Headwater Exploration Inc.
TSX:HWX.TO
6.72 (CAD) • At close November 12, 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 | 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 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 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 128.605 | 126.933 | 146.402 | 129.002 | 128.955 | 154.845 | 175.447 | 167.421 | 144.836 | 94.803 | 114.703 | 84.132 | 79.923 | 81.643 | 76.772 | 112.672 | 81.944 | 111.634 | 60.957 | 61.253 | 61.629 | 60.659 | 53.652 | 55.378 | 56.093 | 54.95 | 46.177 | 48.892 | 30.755 | 30.669 | 27.272 | 27.784 | 27.175 | 27.206 | 24.059 | 23.291 | 24.047 | 23.563 | 19.207 | 30.73 | 35.689 | 21.349 | 15.514 | 15.24 | 14.181 | 12.523 | 8.014 | 7.73 | 7.958 | 7.769 | 6.396 | 7.367 | 9.17 | 7.809 | 0.865 | 5.693 | 8.847 | 13.797 | 8.484 | 14.35 | 19.122 | 22.011 | 34.313 | 39.499 | 40.962 | 2.833 | 14.379 | 62.355 | 59.809 | 14.755 | 42.287 | 43.995 | 9.339 | 17.275 | 27.778 | 9.275 | 11.962 | 0.864 | 0.003 | 1.879 | 3.176 | 2.191 | 0.962 | 0.211 | 2.014 | 5.467 | 4.452 | 3.144 | 4.808 | 1.52 | 2.369 | 1.015 | 4.521 | 0.46 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 128.605 | 126.933 | 146.402 | 129.002 | 128.955 | 154.845 | 175.447 | 167.421 | 144.836 | 94.803 | 114.703 | 84.132 | 79.923 | 81.643 | 76.772 | 112.672 | 112.791 | 111.634 | 60.957 | 61.253 | 61.629 | 60.659 | 53.652 | 55.378 | 56.093 | 54.95 | 46.177 | 48.892 | 30.755 | 30.669 | 27.272 | 27.784 | 27.175 | 27.206 | 24.059 | 23.291 | 24.047 | 23.563 | 19.207 | 30.73 | 35.689 | 21.349 | 15.514 | 15.24 | 14.181 | 12.523 | 8.014 | 7.73 | 7.958 | 7.769 | 6.396 | 7.367 | 9.17 | 7.809 | 0.865 | 5.693 | 8.847 | 13.797 | 8.484 | 14.35 | 19.122 | 22.011 | 34.313 | 39.499 | 40.962 | 2.833 | 14.379 | 62.355 | 59.809 | 14.755 | 42.287 | 43.995 | 9.339 | 17.275 | 27.778 | 9.275 | 11.962 | 0.864 | 0.003 | 1.879 | 3.176 | 2.191 | 0.962 | 0.211 | 2.014 | 5.467 | 4.452 | 3.144 | 4.808 | 1.52 | 2.369 | 1.015 | 4.521 | 0.46 |
Nettovorderingen
| 76.091 | 66.883 | 52.273 | 53.515 | 38.131 | 38.432 | 43.56 | 37.057 | 56.243 | 50.189 | 31.371 | 22.241 | 15.763 | 13.21 | 5.549 | 0.228 | 0.516 | 2.502 | 4.488 | 0.737 | 1.647 | 3.453 | 5.193 | 0.12 | 0.32 | 2.481 | 3.927 | 0.136 | 0.152 | 2.069 | 2.169 | 0.395 | 0.706 | 1.287 | 1.563 | 1.289 | 1.251 | 3.087 | 3.351 | 1.942 | 1.215 | 3.21 | 3.237 | 0.987 | 1.114 | 1.853 | 2.114 | 0.971 | 1.234 | 1.636 | 3.457 | 3.426 | 1.939 | 2.535 | 5.741 | 2.971 | 3.027 | 2.88 | 6.709 | 4.402 | 3.861 | 12.66 | 17.044 | 8.599 | 6.956 | 9.44 | 8.342 | 5.18 | 2.674 | 3.264 | 1.625 | 2.328 | 4.622 | 4.989 | 5.174 | 0.967 | 0.557 | 0.552 | 1.467 | 1.071 | 0.393 | 0.295 | 0.26 | 0.561 | 0.385 | 0.215 | 0.15 | 1.465 | 0.512 | 1.668 | 2.825 | 0.394 | 0.158 | 0.074 |
Voorraad
| 0.82 | 0.997 | 0.788 | 0.972 | 0.643 | 0.535 | 1.243 | 1.153 | 1.616 | 2.9 | 0.807 | 0.58 | 0.333 | 0.554 | 0.571 | 0 | 0.149 | 0 | 0 | 0.008 | 0.016 | 0.016 | 0.016 | 0.154 | 0.154 | 0.154 | 0.154 | 0.276 | 0.276 | 0.339 | 0.339 | 0.886 | 1.176 | 1.176 | 1.176 | 1.278 | 1.278 | 1.278 | 1.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0.737 | 0.737 | 0.835 | 0.835 | 0.87 | 0.87 | 2.395 | 1.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.726 | 0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.05 | 0.011 |
Overige vlottende activa
| 2.258 | 1.893 | 1.461 | 1.505 | 1.589 | 1.611 | 1.343 | 6.694 | 12.491 | 6.573 | 1.609 | 2.382 | 1 | 1.077 | 2.275 | 0.737 | 1.311 | 1.462 | 0.967 | 0.969 | 1.242 | 0.999 | 0.83 | 0.858 | 1.022 | 0.949 | 0.75 | 0.881 | 1.035 | 0.989 | 0.763 | 0.878 | 1.01 | 0.978 | 0.759 | 0.895 | 1.034 | 0.959 | 0.791 | 1.75 | 1.917 | 1.639 | 1.314 | 0.951 | 1.075 | 1.215 | 0.834 | 0.944 | 1.081 | 0.975 | 2.257 | 0.747 | 1.038 | 1.141 | 0.732 | 0.89 | 1.2 | 0.846 | 1.47 | 1.667 | 1.815 | 0.942 | 0.519 | 0.627 | 0.789 | 2.182 | 2.132 | 1.587 | 1.8 | 2.268 | 0.305 | 0.298 | 0.336 | 0.536 | 0.65 | 0.403 | 0.31 | 0.3 | 0.317 | 0.06 | 0.039 | 0.027 | 0.036 | 0.033 | 0.039 | 0.056 | 0.038 | 0.037 | 0.032 | 0.021 | 0.023 | 1.65 | 0.03 | 0.04 |
Totaal vlottende activa
| 207.774 | 196.706 | 200.924 | 184.994 | 169.318 | 195.423 | 221.593 | 211.614 | 209.015 | 153.9 | 147.72 | 109.335 | 97.019 | 96.484 | 85.167 | 113.637 | 114.767 | 115.598 | 66.412 | 62.967 | 64.534 | 65.127 | 59.691 | 56.51 | 57.589 | 58.534 | 51.008 | 50.185 | 32.218 | 34.066 | 30.543 | 29.943 | 30.067 | 30.647 | 27.557 | 26.753 | 27.61 | 28.887 | 24.627 | 34.422 | 38.821 | 26.198 | 20.065 | 17.178 | 16.37 | 16.328 | 11.699 | 10.48 | 11.108 | 11.25 | 12.98 | 13.935 | 13.772 | 11.485 | 7.338 | 9.554 | 13.074 | 17.523 | 16.663 | 20.419 | 24.798 | 35.613 | 51.876 | 48.725 | 48.707 | 14.455 | 24.853 | 69.122 | 65.009 | 20.697 | 44.217 | 46.621 | 14.297 | 22.8 | 33.602 | 10.645 | 12.829 | 1.717 | 1.787 | 3.01 | 3.608 | 2.513 | 1.258 | 0.805 | 2.438 | 5.739 | 4.64 | 4.646 | 5.352 | 3.209 | 5.216 | 3.098 | 4.759 | 0.585 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 662.656 | 647.506 | 616.375 | 633.184 | 593.205 | 555.381 | 511.71 | 473.329 | 415.658 | 404.784 | 340.752 | 301.155 | 255.33 | 246.794 | 215.183 | 51.868 | 51.323 | 50.736 | 58.223 | 60.081 | 59.729 | 59.827 | 61.184 | 57.101 | 57.334 | 68.915 | 70.487 | 57.217 | 56.929 | 56.914 | 59.694 | 47.803 | 48.309 | 77.696 | 79.732 | 102.151 | 103.187 | 103.662 | 104.766 | 144.312 | 128.062 | 143.628 | 145.381 | 117.246 | 119.817 | 121.05 | 122.87 | 179.632 | 180.748 | 182.861 | 184.693 | 210.381 | 213.145 | 220.442 | 279.172 | 283.525 | 281.546 | 279.913 | 281.06 | 284.76 | 280.033 | 281.847 | 268.142 | 256.706 | 236.407 | 226.648 | 213.954 | 190.815 | 171.783 | 144.755 | 81.835 | 62.184 | 59.262 | 50.678 | 33.287 | 26.259 | 21.005 | 21.203 | 20.61 | 19.599 | 17.363 | 15.956 | 15.462 | 17.441 | 16.508 | 13.425 | 11.967 | 10.909 | 10.444 | 13.123 | 10.581 | 4.299 | 2.603 | 3.3 |
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 | 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 | 0.003 | 0.007 | 0.019 | 0.031 | 0.043 | 0.055 | 0.067 | 0.079 | 0.091 | 0.103 | 0.115 | 0.127 | 0.139 | 0.151 | 0.163 | 0.175 | 0.187 | 0.2 | 0.212 | 0.224 | 0.236 | 0.248 | 0.26 | 0.272 | 0.284 | 0.297 | 0.308 | 0 | 0.333 | 0 | 0.357 | 0.369 | 0.381 | 0 | 0.405 | 0.417 | 0.416 | 0.425 | 0.381 | 0.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.003 | 0.007 | 0.019 | 0.031 | 0.043 | 0.055 | 0.067 | 0.079 | 0.091 | 0.103 | 0.115 | 0.127 | 0.139 | 0.151 | 0.163 | 0.175 | 0.187 | 0.2 | 0.212 | 0.224 | 0.236 | 0.248 | 0.26 | 0.272 | 0.284 | 0.297 | 0.308 | 0.321 | 0.333 | 0.345 | 0.357 | 0.369 | 0.381 | 0.393 | 0.405 | 0.417 | 0.416 | 0.425 | 0.381 | 0.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.042 | 0 | 0 | 1.104 | 1.104 | 1.104 | 1.104 | 0.671 | 0.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.902 | 13.865 | 13.898 | 13.908 | 13.9 | 13.9 | 13.79 | 13.79 | 13.79 | 12.53 | 12.511 | 12.06 | 10.6 | 1.673 | 1.673 | 1.673 | 1.671 | 1.671 | 1.671 | 1.671 | 1.669 | 2.046 | 1.66 | 2.038 | 2.855 | 2.853 | 0 | 2.868 | 2.781 | 2.457 | 1.23 | 1.23 | 1.38 | 1.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.286 | 3.286 | 3.286 | 3.286 | 3.228 | 2.765 | 2.59 | 4.039 | 2.439 | 2.439 | 0.049 | 2.43 | 0 | 0 | 0 | 0 | 0 | 0 | 11.662 | 11.456 | 21.381 | 20.976 | 20.607 | 22.11 | 11.133 | 10.898 | 11.88 | 13.515 | 21.682 | 21.328 | 20.244 | 21.061 | 5.629 | 5.119 | 4.395 | 3.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 31.834 | 24.74 | 19.036 | 0.335 | 0.335 | 0.335 | 0.335 | 0.335 | 0.335 | 0.335 | 0.335 | 0.335 | 0.335 | 0.335 | 0.335 | 0 | 0 | 0 | 0.35 | 0.35 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 2.074 | 2.053 | 2.053 | 2.053 | 2.053 | 2.053 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0 | 0.38 | 68.681 | 66.787 | 66.099 | 2.845 | 0 | 0 | 0 | 1.227 | 0 | 0 | 0 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.35 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.091 | 0.254 | 0.269 | 0.29 | 0.329 | 0.825 | 0.836 | 0.608 | 0.635 | 0.654 | 0.861 | 0.821 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.334 |
Totaal niet-vlottende activa
| 694.532 | 672.246 | 635.411 | 634.623 | 594.644 | 556.82 | 513.149 | 474.335 | 416.664 | 405.119 | 341.087 | 301.49 | 255.665 | 247.129 | 215.518 | 55.154 | 54.609 | 54.022 | 61.859 | 63.659 | 62.874 | 62.8 | 65.61 | 59.939 | 60.184 | 69.387 | 73.352 | 57.664 | 71.29 | 71.25 | 74.075 | 62.206 | 62.716 | 103.777 | 105.509 | 139.559 | 140.181 | 139.039 | 141.64 | 169.77 | 151.837 | 157.797 | 161.197 | 141.241 | 143.468 | 143.629 | 146.279 | 187.62 | 188.237 | 189.635 | 191.037 | 281.457 | 283.156 | 289.775 | 282.41 | 286.798 | 284.744 | 282.786 | 283.942 | 286.371 | 281.805 | 283.227 | 269.522 | 258.086 | 237.787 | 228.028 | 215.334 | 192.165 | 171.783 | 144.755 | 81.835 | 62.186 | 59.264 | 50.68 | 33.378 | 26.513 | 21.274 | 21.492 | 20.938 | 20.424 | 18.199 | 16.563 | 16.097 | 18.095 | 17.369 | 14.246 | 12.602 | 11.544 | 11.079 | 13.758 | 11.216 | 4.934 | 3.238 | 3.633 |
Totaal activa
| 902.306 | 868.952 | 836.335 | 819.617 | 763.962 | 752.243 | 734.742 | 685.949 | 625.679 | 559.019 | 488.807 | 410.825 | 352.684 | 343.613 | 300.685 | 168.791 | 169.376 | 169.62 | 128.271 | 126.626 | 127.408 | 127.927 | 125.301 | 116.449 | 117.773 | 127.921 | 124.36 | 107.849 | 103.508 | 105.316 | 104.618 | 92.149 | 92.783 | 134.424 | 133.066 | 166.312 | 167.791 | 167.926 | 166.267 | 204.192 | 190.658 | 183.985 | 181.262 | 158.419 | 159.838 | 159.957 | 157.978 | 198.1 | 199.345 | 200.885 | 204.017 | 295.392 | 296.928 | 301.26 | 289.748 | 296.352 | 297.818 | 300.309 | 300.605 | 306.79 | 306.603 | 318.84 | 321.398 | 306.811 | 286.494 | 242.483 | 240.187 | 261.287 | 236.792 | 165.452 | 126.052 | 108.807 | 73.561 | 73.48 | 66.98 | 37.158 | 34.103 | 23.209 | 22.725 | 23.433 | 21.807 | 19.076 | 17.356 | 18.9 | 19.806 | 19.984 | 17.242 | 16.19 | 16.431 | 16.967 | 16.432 | 8.032 | 7.997 | 4.219 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 95.531 | 102.854 | 73.715 | 96.573 | 80.164 | 85.38 | 71.404 | 74.676 | 62.434 | 66.384 | 52.97 | 44.834 | 26.82 | 37.828 | 4.105 | 0.911 | 0.953 | 1.3 | 1.378 | 0.498 | 0.367 | 0.687 | 1.731 | 0.533 | 0.417 | 1.048 | 2.062 | 0.421 | 0.341 | 0.774 | 0.385 | 0.556 | 0.548 | 0.97 | 0.528 | 1.012 | 0.839 | 0.955 | 1.904 | 14.743 | 1.431 | 1.612 | 1.185 | 0.984 | 0.907 | 1.253 | 0.647 | 1.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.95 | 20.617 | 8.615 | 11.749 | 23.678 | 23.286 | 19.998 | 21.174 | 11.944 | 2.698 | 5.54 | 10.21 | 4.275 | 2.893 | 0.297 | 0.447 | 0.638 | 1.854 | 0.665 | 0.946 | 0.651 | 0.625 | 1.644 | 2.467 | 2.654 | 1.595 | 2.179 | 1.712 | 1.152 | 1.185 | 1.272 | 0.578 |
Kortlopende schulden
| 0.023 | 0.02 | 0.034 | 0.101 | 0.289 | 0.459 | 0.626 | 0.731 | 0.79 | 0.811 | 0.855 | 0.619 | 0.217 | 0.14 | 0.138 | 0.006 | 0.049 | 0.06 | 0.09 | 0.12 | 0.147 | 0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.014 | 0.052 | 0.081 | 0.114 | 0.141 | 0.148 | 0.147 | 0.146 | 0.145 | 0.144 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 37.65 | 16.528 | 7.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 9.791 | 5.626 | 22.397 | 19.077 | 8.778 | 7.023 | 14.393 | 13.318 | 11.309 | 5.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.556 | 29.355 | 46.055 | 44.627 | 33.989 | 0 | 0 | 0 | 0 | 0 | -52.97 | -44.834 | -26.82 | -37.828 | -4.105 | -0.911 | -0.953 | -1.3 | -1.378 | -0.498 | -0.367 | -0.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.116 | 0.448 | 0.067 | 0 | 0.345 | 1.37 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -99.062 | -102.339 | -93.602 | -115.453 | -88.831 | -60.234 | -45.667 | -65.168 | -55.053 | -62.617 | 4.12 | 47.392 | 37.396 | 29.829 | 10.396 | 0.184 | 0.047 | 0.038 | 0.322 | 0.29 | 0.276 | 0.282 | -0.961 | 1.158 | 0.536 | -0.554 | -0.034 | -0.245 | -0.26 | -0.708 | 0.408 | -0.503 | -0.505 | -0.929 | 0.071 | -1.012 | -0.839 | -0.934 | -0.087 | -14.733 | -1.421 | -1.597 | 0.399 | -0.98 | -0.907 | -1.253 | 0.168 | -1.419 | 1.758 | 1.191 | 3.459 | 2.229 | 1.343 | 1.785 | 3.195 | 6.407 | 5.861 | 5.959 | 5.636 | 8.669 | 3.196 | 13.841 | -21.323 | -16.94 | -7.125 | 1.28 | -15.892 | -23.196 | -17.717 | -20.878 | -4.636 | -2.623 | -5.374 | -9.966 | -4.007 | -2.829 | -0.126 | -0.363 | -0.496 | -1.774 | -0.665 | -0.874 | -0.439 | -0.51 | -1.472 | -2.314 | -2.549 | -1.434 | -2.029 | -1.572 | -1.021 | -1.185 | -1.272 | -0.578 |
Totaal kortlopende verplichtingen
| 135.37 | 138.37 | 122.314 | 141.498 | 114.553 | 118.008 | 112.16 | 98.233 | 81.914 | 76.778 | 57.945 | 92.845 | 64.433 | 67.797 | 14.639 | 1.101 | 1.049 | 1.398 | 1.79 | 0.908 | 0.79 | 1.093 | 2.501 | 2.224 | 1.37 | 1.542 | 4.09 | 0.597 | 0.422 | 0.84 | 1.178 | 0.609 | 0.591 | 1.011 | 1.127 | 1.012 | 0.839 | 0.976 | 3.721 | 14.753 | 1.441 | 1.627 | 2.769 | 0.988 | 0.907 | 1.253 | 1.462 | 1.419 | 1.758 | 1.195 | 3.473 | 2.281 | 1.424 | 1.899 | 3.336 | 7.671 | 6.456 | 6.172 | 5.781 | 9.158 | 4.709 | 13.911 | 26.577 | 24.294 | 10.105 | 24.778 | 31.464 | 61.026 | 38.807 | 29.288 | 19.252 | 2.773 | 5.706 | 10.454 | 4.543 | 2.957 | 0.468 | 0.532 | 0.78 | 1.935 | 0.665 | 1.019 | 0.862 | 0.741 | 1.815 | 2.62 | 2.759 | 1.755 | 2.328 | 1.853 | 1.284 | 1.185 | 1.272 | 0.578 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10.515 | 11.619 | 11.405 | 0.815 | 0.195 | 0.215 | 0.235 | 0.328 | 0.491 | 0.527 | 0.695 | 0.573 | 0.248 | 0.263 | 0.298 | 0.158 | 0.183 | 0.189 | 0.195 | 0.2 | 0.213 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.014 | 0.043 | 0.081 | 0.118 | 0.155 | 0.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.588 | 2.588 | 2.588 | 2.588 | 2.588 | 2.588 | 2.588 | 2.588 | 2.588 | 2.588 | 2.588 | 2.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.125 |
Uitgestelde opbrengsten niet-vlottend
| 0.806 | 0.815 | 0.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 51.437 | 49.191 | 49.861 | 44.121 | 43.842 | 40.564 | 39.949 | 29.2 | 21.613 | 12.147 | 4.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.324 | 22.952 | 23.123 | 20.85 | 21.522 | 22.247 | 22.971 | 23.151 | 23.73 | 24.87 | 28.459 | 21.29 | 17.774 | 16.036 | 15.172 | 6.857 | 5.237 | 4.557 | 5.88 | 4.279 | 4.686 | 5.568 | 1.678 | 1.451 | 2.512 | 2.351 | 2.554 | 2.252 | 2.201 | 2.075 | 1.49 | 1.35 | 2.054 | 2.032 | 1.758 | 1.911 | 2.159 | 2.155 | 0.686 | 0.706 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 45.73 | 43.282 | 41.449 | 45.803 | 45.593 | 42.296 | 39.063 | 33.182 | 29.516 | 28.419 | 27.6 | 21.879 | 19.812 | 18.092 | 16.718 | 12.384 | 11.758 | 10.798 | 11.976 | 12.726 | 12.257 | 11.865 | 11.1 | 8.747 | 9.196 | 9.052 | 8.529 | 9.121 | 8.825 | 8.753 | 9.636 | 10.109 | 9.564 | 9.228 | 9.121 | 8.618 | 9.238 | 8.864 | 8.276 | 7.462 | 7.182 | 6.801 | 7.094 | 6.771 | 7.371 | 7.706 | 7.715 | 6.154 | 5.68 | 5.825 | 5.408 | 4.585 | 4.387 | 4.349 | 22.723 | 1.682 | 1.597 | 1.565 | 1.5 | 2.061 | 2.25 | 1.979 | 1.85 | 1.756 | 1.661 | 1.509 | 1.443 | 1.137 | 0.968 | 0.894 | 1.031 | 0.591 | 0.549 | 0.49 | 0.364 | 0.36 | 0.322 | 0.318 | 0.171 | 0.167 | 0.16 | 0.148 | 0.135 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.185 | 1.272 | 0 |
Totaal niet-vlottende verplichtingen
| 108.488 | 104.907 | 103.523 | 90.739 | 89.63 | 83.075 | 79.247 | 62.71 | 51.62 | 41.093 | 33.071 | 22.452 | 20.06 | 18.355 | 17.016 | 12.542 | 11.941 | 10.987 | 12.171 | 12.926 | 12.47 | 12.066 | 11.1 | 8.747 | 9.196 | 9.052 | 8.529 | 9.121 | 8.825 | 8.753 | 9.636 | 10.109 | 9.564 | 9.228 | 9.121 | 8.618 | 9.238 | 8.864 | 8.276 | 7.462 | 7.182 | 6.801 | 7.094 | 6.771 | 7.371 | 7.706 | 7.715 | 6.154 | 5.68 | 5.825 | 5.408 | 26.909 | 27.339 | 27.476 | 22.864 | 23.247 | 23.925 | 24.654 | 24.806 | 25.983 | 27.12 | 30.438 | 23.14 | 19.53 | 17.697 | 16.681 | 8.3 | 6.374 | 5.525 | 6.774 | 5.31 | 5.277 | 6.117 | 2.168 | 4.403 | 5.46 | 5.261 | 5.46 | 5.011 | 4.956 | 4.823 | 4.226 | 4.073 | 4.767 | 4.62 | 4.346 | 1.911 | 2.159 | 2.155 | 0.686 | 0.706 | 1.185 | 1.272 | 0.125 |
Totaal passiva
| 243.858 | 243.277 | 225.837 | 232.237 | 204.183 | 201.083 | 191.407 | 160.943 | 133.534 | 117.871 | 91.016 | 115.297 | 84.493 | 86.152 | 31.655 | 13.643 | 12.99 | 12.385 | 13.961 | 13.834 | 13.26 | 13.159 | 13.601 | 10.971 | 10.566 | 10.594 | 12.619 | 9.718 | 9.247 | 9.593 | 10.814 | 10.718 | 10.155 | 10.239 | 10.248 | 9.63 | 10.077 | 9.84 | 11.997 | 22.215 | 8.623 | 8.428 | 9.863 | 7.759 | 8.278 | 8.959 | 9.177 | 7.573 | 7.438 | 7.02 | 8.881 | 29.19 | 28.763 | 29.375 | 26.2 | 30.918 | 30.381 | 30.826 | 30.587 | 35.141 | 31.829 | 44.349 | 49.717 | 43.824 | 27.802 | 41.459 | 39.764 | 67.4 | 44.332 | 36.062 | 24.562 | 8.05 | 11.823 | 12.622 | 8.946 | 8.417 | 5.729 | 5.992 | 5.791 | 6.892 | 5.487 | 5.244 | 4.935 | 5.509 | 6.435 | 6.966 | 4.671 | 3.915 | 4.483 | 2.539 | 1.99 | 1.185 | 1.272 | 0.703 |
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 | 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
| 486.52 | 484.938 | 483.013 | 482.807 | 481.968 | 481.518 | 479.157 | 476.632 | 476.622 | 472.007 | 469.521 | 396.099 | 395.87 | 387.95 | 387.393 | 290.946 | 290.946 | 290.328 | 247.332 | 247.332 | 247.435 | 247.881 | 247.855 | 247.761 | 247.704 | 247.704 | 247.704 | 247.704 | 247.704 | 247.704 | 247.685 | 247.685 | 247.685 | 247.685 | 247.685 | 247.685 | 247.685 | 247.685 | 247.685 | 247.653 | 247.653 | 247.507 | 247.496 | 247.496 | 247.496 | 247.496 | 247.496 | 247.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.103 | 18.082 | 12.077 | 11.907 | 8.675 |
Ingehouden winsten
| 152.508 | 122.405 | 108.515 | 86.704 | 60.665 | 53.304 | 46.864 | 30.467 | -1.078 | -49.49 | -91.853 | -119.78 | -145.886 | -150.474 | -137.681 | -154.6 | -152.877 | -151.198 | -144.388 | -145.835 | -144.517 | -144.243 | -147.203 | -153.307 | -151.447 | -141.32 | -146.889 | -160.487 | -164.313 | -162.803 | -164.628 | -176.944 | -175.683 | -134.054 | -135.337 | -101.385 | -100.235 | -99.766 | -103.458 | -75.691 | -75.492 | -81.743 | -85.752 | -106.338 | -105.302 | -105.672 | -108.201 | -66.178 | -64.401 | -61.966 | -60.312 | 11.104 | 13.452 | 17.095 | 13.884 | 17.286 | 19.567 | 21.794 | 22.489 | 24.314 | 27.756 | 27.638 | 20.822 | 12.442 | 8.568 | 4.752 | -1.329 | -6.011 | -7.103 | -6.203 | -5.11 | -5.049 | -5.247 | -4.941 | -5.161 | -5.487 | -5.817 | -5.956 | -6.239 | -6.563 | -6.785 | -6.972 | -6.984 | -6.024 | -6.031 | -5.912 | -5.94 | -5.764 | -5.602 | -3.674 | -3.64 | -5.23 | -5.182 | -5.159 |
Overige gereserveerde algehele resultaten
| -0 | -0 | 0 | -0 | -0 | -0 | 0.002 | 1.233 | 1.233 | 3.037 | 5.437 | 5.449 | 5.512 | 7.512 | 7.659 | 7.68 | 7.68 | 7.68 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.412 | 0.476 | 0.476 | 0.476 | 0.476 | 0.436 | 0.436 | 0.436 | 0.436 | 0.412 | 0 | 0 | -0.073 | -0.064 | 1.653 | -0.066 | -0.064 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 19.42 | 18.332 | 18.97 | 17.869 | 17.146 | 16.338 | 17.312 | 16.674 | 15.368 | 15.594 | 14.686 | 13.76 | 12.695 | 12.473 | 11.659 | 11.122 | 10.637 | 10.425 | 11.366 | 11.295 | 11.23 | 11.13 | 11.048 | 11.024 | 10.95 | 10.943 | 10.926 | 10.914 | 10.87 | 10.822 | 10.747 | 10.69 | 10.626 | 10.554 | 10.47 | 10.382 | 10.264 | 10.167 | 10.043 | 10.015 | 9.874 | 9.793 | 9.655 | 9.502 | 9.366 | 9.174 | 9.506 | 9.209 | 256.308 | 255.831 | 255.448 | 255.098 | 254.713 | 254.79 | 249.664 | 248.148 | 247.87 | 247.689 | 247.529 | 247.335 | 247.018 | 246.853 | 250.859 | 250.545 | 250.124 | 196.272 | 201.752 | 199.898 | 199.563 | 135.593 | 106.6 | 105.806 | 66.985 | 65.799 | 62.783 | 33.752 | 33.715 | 22.698 | 22.698 | 22.668 | 22.669 | 20.368 | 18.969 | 19.003 | 19.402 | 18.93 | 18.584 | 18.103 | 15.897 | 0.066 | 0.064 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 658.448 | 625.675 | 610.498 | 587.38 | 559.779 | 551.16 | 543.335 | 525.006 | 492.145 | 441.148 | 397.791 | 295.528 | 268.191 | 257.461 | 269.03 | 155.148 | 156.386 | 157.235 | 114.31 | 112.792 | 114.148 | 114.768 | 111.7 | 105.478 | 107.207 | 117.327 | 111.741 | 98.131 | 94.261 | 95.723 | 93.804 | 81.431 | 82.628 | 124.185 | 122.818 | 156.682 | 157.714 | 158.086 | 154.27 | 181.977 | 182.035 | 175.557 | 171.399 | 150.66 | 151.56 | 150.998 | 148.801 | 190.527 | 191.907 | 193.865 | 195.136 | 266.202 | 268.165 | 271.885 | 263.548 | 265.434 | 267.437 | 269.483 | 270.018 | 271.649 | 274.774 | 274.491 | 271.681 | 262.987 | 258.692 | 201.024 | 200.423 | 193.887 | 192.46 | 129.39 | 101.49 | 100.757 | 61.738 | 60.858 | 58.034 | 28.741 | 28.374 | 17.217 | 16.935 | 16.542 | 16.32 | 13.832 | 12.421 | 13.391 | 13.371 | 13.018 | 12.571 | 12.275 | 11.948 | 14.428 | 14.442 | 6.847 | 6.725 | 3.516 |
Totaal eigen vermogen
| 658.448 | 625.675 | 610.498 | 587.38 | 559.779 | 551.16 | 543.335 | 525.006 | 492.145 | 441.148 | 397.791 | 295.528 | 268.191 | 257.461 | 269.03 | 155.148 | 156.386 | 157.235 | 114.31 | 112.792 | 114.148 | 114.768 | 111.7 | 105.478 | 107.207 | 117.327 | 111.741 | 98.131 | 94.261 | 95.723 | 93.804 | 81.431 | 82.628 | 124.185 | 122.818 | 156.682 | 157.714 | 158.086 | 154.27 | 181.977 | 182.035 | 175.557 | 171.399 | 150.66 | 151.56 | 150.998 | 148.801 | 190.527 | 191.907 | 193.865 | 195.136 | 266.202 | 268.165 | 271.885 | 263.548 | 265.434 | 267.437 | 269.483 | 270.018 | 271.649 | 274.774 | 274.491 | 271.681 | 262.987 | 258.692 | 201.024 | 200.423 | 193.887 | 192.46 | 129.39 | 101.49 | 100.757 | 61.738 | 60.858 | 58.034 | 28.741 | 28.374 | 17.217 | 16.935 | 16.542 | 16.32 | 13.832 | 12.421 | 13.391 | 13.371 | 13.018 | 12.571 | 12.275 | 11.948 | 14.428 | 14.442 | 6.847 | 6.725 | 3.516 |
Totaal passiva en aandeelhoudersvermogen
| 902.306 | 868.952 | 836.335 | 819.617 | 763.962 | 752.243 | 734.742 | 685.949 | 625.679 | 559.019 | 488.807 | 410.825 | 352.684 | 343.613 | 300.685 | 168.791 | 169.376 | 169.62 | 128.271 | 126.626 | 127.408 | 127.927 | 125.301 | 116.449 | 117.773 | 127.921 | 124.36 | 107.849 | 103.508 | 105.316 | 104.618 | 92.149 | 92.783 | 134.424 | 133.066 | 166.312 | 167.791 | 167.926 | 166.267 | 204.192 | 190.658 | 183.985 | 181.262 | 158.419 | 159.838 | 159.957 | 157.978 | 198.1 | 199.345 | 200.885 | 204.017 | 295.392 | 296.928 | 301.26 | 289.748 | 296.352 | 297.818 | 300.309 | 300.605 | 306.79 | 306.603 | 318.84 | 321.398 | 306.811 | 286.494 | 242.483 | 240.187 | 261.287 | 236.792 | 165.452 | 126.052 | 108.807 | 73.561 | 73.48 | 66.98 | 37.158 | 34.103 | 23.209 | 22.725 | 23.433 | 21.807 | 19.076 | 17.356 | 18.9 | 19.806 | 19.984 | 17.242 | 16.19 | 16.431 | 16.967 | 16.432 | 8.032 | 7.997 | 4.219 |