
K92 Mining Inc.
TSX:KNT.TO
14.39 (CAD) • At close July 31, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 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 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
| 181.229 | 140.073 | 120.326 | 71.073 | 66.818 | 72.652 | 79.913 | 95.557 | 88.647 | 109.938 | 106.729 | 81.728 | 79.917 | 71.27 | 54.604 | 56.235 | 66.239 | 51.495 | 41.217 | 34.728 | 21.118 | 21.612 | 17.546 | 9.227 | 9.862 | 6.206 | 3.021 | 4.766 | 3.79 | 1.16 | 3.279 | 7.804 | 2.768 | 7.669 | 1.953 | 0.118 | 0 | 0.163 | 0 | 0.001 | 0.004 | 0.02 | 0.022 | 0.017 | 0.021 | 0.031 | 0.048 | 0.075 | 0.076 | 0.105 | 0.133 | 0.169 | 0.252 | 0.343 | 0.417 | 0.519 | 0.135 |
Kortetermijnbeleggingen
| 0.862 | 1.213 | 0 | 0 | 6.552 | 6.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 182.091 | 141.286 | 120.326 | 71.073 | 73.37 | 79.115 | 79.913 | 95.557 | 88.647 | 109.938 | 106.729 | 81.728 | 79.917 | 71.27 | 54.604 | 56.235 | 66.239 | 51.495 | 41.217 | 34.728 | 21.118 | 21.612 | 17.546 | 9.227 | 9.862 | 6.206 | 3.021 | 4.766 | 3.79 | 1.16 | 3.279 | 7.804 | 2.768 | 7.669 | 1.953 | 0.118 | 0 | 0.163 | 0 | 0.001 | 0.004 | 0.02 | 0.022 | 0.017 | 0.021 | 0.031 | 0.048 | 0.075 | 0.076 | 0.105 | 0.133 | 0.169 | 0.252 | 0.343 | 0.417 | 0.519 | 0.135 |
Nettovorderingen
| 55.621 | 24.532 | 33.232 | 12.544 | 14.145 | 15.03 | 3.042 | 9.903 | 19.144 | 15.462 | 7.839 | 11.322 | 18.273 | 16.748 | 12.833 | 10.416 | 5.485 | 24.92 | 19.609 | 19.316 | 12.105 | 10.054 | 8.846 | 9.907 | 6.164 | 7.7 | 5.173 | 4.202 | 4.593 | 0.622 | 0.035 | 1.903 | 0 | 0 | 0 | 1.655 | 1.243 | 0 | 1.026 | 0.003 | 0.002 | 0.001 | 0.004 | 0.005 | 0.004 | 0.004 | 0.004 | 0.006 | 0.012 | 0.009 | 0.023 | 0.025 | 0.02 | 0.026 | 0.021 | 0.021 | 0.009 |
Voorraad
| 39.802 | 38.886 | 34.237 | 37.804 | 32.088 | 36.023 | 37.878 | 32.636 | 31.936 | 28.51 | 31.469 | 26.808 | 27.313 | 25.411 | 22.182 | 23.48 | 19.858 | 21.005 | 19.442 | 15.284 | 14.823 | 11.507 | 8.59 | 5.569 | 5.39 | 3.798 | 3.535 | 2.121 | 2.771 | 2.046 | 2.098 | 1.496 | 1.026 | 0.825 | 0.598 | 0 | -0 | 0.544 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Overige vlottende activa
| 5.094 | 4.56 | 2.21 | 17.26 | 19.358 | 17.329 | 23.517 | 22.902 | 21.125 | 19.419 | 14.015 | 11.587 | 9.589 | 8.089 | 12.82 | 9.818 | 4.829 | 3.086 | 8.064 | 6.699 | 5.099 | 4.056 | 4.216 | 3.213 | 3.812 | 1.561 | 1.356 | 0.992 | 0.835 | 0.642 | 0.494 | 0.864 | 0.212 | 1.094 | 0.194 | 0 | 0.001 | 0.03 | 0 | 0.942 | 0 | 0 | 0.002 | 0.005 | 0.008 | 0.006 | 0.002 | 0.009 | 0.015 | 0.02 | 0.002 | 0.006 | 0.021 | 0.014 | 0.003 | 0 | 0.001 |
Totaal vlottende activa
| 282.608 | 209.264 | 190.005 | 138.681 | 138.961 | 147.497 | 144.35 | 160.998 | 160.852 | 173.329 | 160.052 | 131.445 | 135.092 | 121.518 | 102.439 | 99.949 | 96.411 | 100.506 | 88.332 | 76.027 | 53.145 | 47.229 | 39.198 | 27.916 | 25.228 | 19.264 | 13.084 | 12.081 | 11.99 | 4.47 | 5.906 | 12.067 | 4.069 | 9.589 | 2.801 | 1.773 | 1.243 | 0.737 | 1.027 | 0.946 | 0.005 | 0.021 | 0.027 | 0.024 | 0.029 | 0.04 | 0.053 | 0.085 | 0.095 | 0.124 | 0.157 | 0.199 | 0.282 | 0.383 | 0.439 | 0.54 | 0.145 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 435.882 | 396.042 | 342.718 | 309.589 | 282.693 | 265.335 | 243.921 | 227.109 | 210.8 | 194.796 | 179.072 | 163.984 | 155.244 | 141.731 | 117.458 | 111.725 | 104.542 | 98.634 | 90.573 | 86.852 | 81.894 | 78.402 | 71.74 | 54.76 | 43.425 | 42.034 | 41.996 | 40.771 | 36.622 | 37.567 | 32.53 | 31.483 | 25.213 | 12.295 | 5.781 | 0.011 | 0.011 | 3.909 | 0.012 | 0.012 | 0.013 | 0.014 | 0.014 | 0.013 | 0.014 | 0.014 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 |
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 |
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 |
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 | 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 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.274 | 2.59 | 5.184 | 7.154 | 8.448 | 9.774 | 0 | 13.201 | 15.49 | 16.375 | 15.692 | 17.361 | 26.24 | 29.36 | 21.172 | 21.22 | 22.298 | 26.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.548 | 22.963 | 20.816 | 20.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 |
Totaal niet-vlottende activa
| 438.43 | 419.005 | 363.534 | 330.552 | 282.693 | 265.335 | 243.921 | 227.109 | 211.074 | 197.386 | 184.256 | 171.138 | 163.692 | 151.505 | 129.259 | 124.926 | 120.032 | 115.009 | 106.265 | 104.213 | 108.134 | 107.762 | 92.912 | 75.98 | 65.723 | 68.505 | 41.996 | 40.771 | 36.622 | 37.567 | 32.53 | 31.483 | 25.213 | 12.295 | 5.781 | 0.074 | 0.075 | 3.909 | 0.012 | 0.012 | 0.013 | 0.014 | 0.014 | 0.013 | 0.014 | 0.014 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.083 |
Totaal activa
| 721.038 | 628.269 | 553.539 | 469.233 | 421.654 | 412.832 | 388.271 | 388.107 | 371.926 | 370.715 | 344.308 | 302.583 | 298.784 | 273.023 | 231.698 | 224.875 | 216.443 | 215.515 | 194.597 | 180.24 | 161.279 | 154.99 | 132.11 | 103.895 | 90.951 | 87.769 | 55.08 | 52.852 | 48.612 | 42.037 | 38.436 | 43.55 | 29.282 | 21.883 | 8.581 | 1.847 | 1.319 | 4.645 | 1.039 | 0.958 | 0.019 | 0.035 | 0.04 | 0.037 | 0.043 | 0.055 | 0.068 | 0.099 | 0.11 | 0.139 | 0.172 | 0.214 | 0.297 | 0.399 | 0.454 | 0.555 | 0.227 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6.532 | 9.002 | 17.828 | 12.596 | 12.431 | 13.735 | 12.843 | 12.679 | 5.082 | 11.542 | 12.34 | 10.006 | 8.448 | 9.808 | 5.605 | 5.608 | 8.041 | 7.832 | 7.44 | 5.59 | 2.468 | 3.259 | 4.87 | 8.485 | 3.426 | 5.456 | 10.396 | 7.312 | 7.963 | 6.306 | 7.015 | 9.477 | 7.011 | 3.116 | 2.684 | 0 | 0 | 2.05 | 0 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 1.858 | 1.954 | 0.485 | 1.465 | 2.795 | 4.156 | 5.531 | 5.579 | 5.474 | 5.324 | 5.001 | 4.966 | 4.891 | 4.797 | 1.22 | 1.307 | 1.27 | 6.129 | 7.504 | 8.889 | 8.878 | 8.78 | 8.095 | 0.402 | 0.433 | 0.394 | 0.222 | 0.076 | 0.2 | 0.243 | 0.237 | 0.261 | 0.268 | 4.052 | 0.045 | 0.06 | 0.061 | 1.433 | 0.064 | 0.058 | 0.062 | 0.041 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 28.505 | 11.902 | 0 | 0 | 0.568 | 0 | 4.081 | 5.166 | 5.519 | 4.121 | 0 | 0.94 | 7.41 | 0.644 | 0 | 0 | 0.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 32.008 | 28.777 | 0 | 29.641 | 0 | 0 | 0 | 0 | 0 | 17.986 | 0 | 16.462 | 16.288 | 15.409 | 0 | 0 | 0 | 0 | 0 | 4.569 | 4.487 | 4.09 | -10.396 | -7.312 | -7.963 | -6.306 | -7.015 | -9.477 | -7.011 | 0 | 0.951 | 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
| 58.047 | 69.438 | 48.864 | 32.891 | 33.881 | 29.983 | 24.56 | 25.064 | 27.471 | 27.171 | 22.647 | 21.526 | 22.257 | 17.767 | 15.012 | 16.628 | 15.722 | 15.689 | 12.241 | 11.072 | 11.306 | 10.144 | 8.328 | 7.098 | 8.001 | 9.422 | 5.253 | 4.917 | 5.8 | 8.017 | 4.728 | 5.048 | 5.041 | 0.112 | 1.128 | 2 | 1.452 | 0.471 | 1.104 | 1.005 | 0.051 | 0.066 | 0.001 | 0.057 | 0.045 | 0.035 | 0.013 | 0.02 | 0.037 | 0.02 | 0.019 | 0.009 | 0.075 | 0.093 | 0.016 | 0.005 | 0.007 |
Totaal kortlopende verplichtingen
| 94.942 | 92.296 | 67.177 | 46.952 | 49.675 | 47.874 | 47.015 | 48.488 | 43.546 | 48.158 | 39.988 | 37.438 | 43.006 | 33.016 | 21.837 | 23.543 | 25.678 | 29.65 | 27.185 | 25.551 | 22.652 | 22.183 | 21.293 | 15.985 | 11.859 | 15.272 | 15.871 | 12.305 | 13.964 | 14.566 | 11.979 | 14.786 | 12.32 | 7.28 | 3.857 | 2.06 | 1.513 | 3.954 | 1.168 | 1.063 | 0.113 | 0.108 | 0.078 | 0.057 | 0.045 | 0.035 | 0.013 | 0.02 | 0.037 | 0.02 | 0.019 | 0.009 | 0.075 | 0.093 | 0.016 | 0.005 | 0.007 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 48.665 | 37.572 | 51.948 | 39.439 | 0.547 | 0.604 | 0.625 | 2.179 | 3.343 | 4.773 | 6.029 | 6.754 | 8.011 | 9.3 | 0.413 | 0.645 | 0.982 | 1.31 | 0.597 | 1.429 | 3.655 | 5.665 | 7.816 | 0.94 | 1.063 | 0.799 | 0 | 0.028 | 0.046 | 0.086 | 0 | 0.016 | 0.058 | 5.764 | 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 niet-vlottend
| 0 | 0 | 0 | 0 | -6.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.451 | 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
| 19.287 | 16.779 | 11.092 | 8.798 | 6.833 | 4.578 | 3.276 | 0.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.183 | 6.882 | 9.111 | 8.552 | 15.783 | 13.462 | 12.098 | 10.407 | 8.697 | 8.478 | 4.195 | 4.545 | 5.117 | 5.571 | 2.915 | 2.868 | 2.82 | 3.04 | 2.54 | 2.51 | 2.488 | 2.452 | 1.994 | 1.958 | 1.93 | 1.891 | 3.346 | 4.076 | 5.131 | 6.043 | 5.307 | 4.82 | 4.861 | 2.094 | 5.319 | 0 | 0 | 1.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 75.135 | 61.233 | 72.151 | 56.789 | 16.33 | 14.066 | 12.723 | 12.586 | 12.04 | 13.251 | 10.224 | 11.299 | 13.128 | 14.871 | 3.328 | 3.513 | 3.802 | 4.35 | 3.137 | 3.939 | 6.143 | 8.117 | 9.811 | 2.898 | 2.993 | 2.691 | 3.346 | 4.104 | 5.177 | 6.129 | 5.307 | 4.837 | 4.92 | 7.858 | 5.319 | 0.06 | 0.061 | 1.852 | 0.064 | 0.058 | 0.062 | 0.041 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 170.077 | 153.529 | 139.328 | 103.741 | 66.005 | 61.94 | 59.738 | 61.074 | 55.586 | 61.409 | 50.212 | 48.737 | 56.134 | 47.887 | 25.165 | 27.056 | 29.48 | 34 | 30.322 | 29.49 | 28.795 | 30.3 | 31.104 | 18.883 | 14.852 | 17.962 | 19.217 | 16.409 | 19.141 | 20.695 | 17.286 | 19.622 | 17.239 | 15.138 | 9.175 | 2.06 | 1.513 | 5.806 | 1.168 | 1.063 | 0.113 | 0.108 | 0.078 | 0.057 | 0.045 | 0.035 | 0.013 | 0.02 | 0.037 | 0.02 | 0.019 | 0.009 | 0.075 | 0.093 | 0.016 | 0.005 | 0.007 |
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 | 1.019 | 1.019 | 1.019 | 1.019 | 1.019 | 1.019 | 1.019 | 1.019 | 2.038 | 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
| 169.185 | 160.281 | 154.055 | 151.657 | 147.942 | 146.161 | 144.345 | 144.392 | 143.692 | 142.066 | 140.454 | 104.364 | 95.833 | 92.021 | 88.667 | 86.896 | 84.488 | 83.523 | 82.696 | 78.607 | 78.137 | 77.087 | 76.65 | 60.4 | 56.635 | 54.433 | 54.013 | 52.784 | 50.358 | 46.626 | 44.725 | 44.725 | 34.617 | 20.276 | 7.931 | 0.644 | 0.653 | 2.818 | 0.633 | 0.629 | 0.617 | 0.65 | 0.652 | 0.636 | 0.666 | 0.671 | 0.686 | 0.691 | 0 | 0.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 355.481 | 285.241 | 229.716 | 183.22 | 177.083 | 174.016 | 154.037 | 154.656 | 145.863 | 140.853 | 127.602 | 124.548 | 119.412 | 105.33 | 89.545 | 84.68 | 80.277 | 78.089 | 67.172 | 57.801 | 40.896 | 36.055 | 13.512 | 13.901 | 8.613 | 3.512 | -29.987 | -28.156 | -32.227 | -35.545 | -33.638 | -30.149 | -29.113 | -19.381 | -10.097 | -0.964 | -0.957 | -4.009 | -0.88 | -0.85 | -0.839 | -0.858 | -0.824 | -0.786 | -0.806 | -0.79 | -0.773 | -0.755 | -0.745 | -0.7 | -0.636 | -0.613 | -0.565 | -0.56 | -0.392 | -0.279 | -0.234 |
Overige gereserveerde algehele resultaten
| -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.257 | -0.537 | -0.542 | -0.394 | -0.58 | -0.664 | -0.253 | -0.255 | -0.299 | -0.542 | -0.501 | -0.335 | -0.126 | -0.2 | -0.596 | -0.725 | -0.219 | 0 | 0 | 0 | 0 | 0.118 | 0.117 | 0.128 | 0.134 | 0.135 | 0.131 | 0.138 | 0.139 | 0.142 | 0.143 | 0.17 | 0.17 | 0.164 | 0.17 | 0.164 | 0.173 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 26.552 | 29.475 | 30.697 | 30.872 | 30.881 | 30.972 | 30.408 | 28.242 | 27.042 | 26.644 | 26.297 | 25.191 | 27.662 | 28.042 | 28.578 | 26.5 | 22.455 | 20.16 | 14.944 | 14.884 | 13.845 | 12.128 | 11.508 | 10.964 | 11.107 | 11.141 | 11.36 | 11.297 | 10.656 | 9.367 | 9.245 | 8.929 | 6.245 | 4.032 | 1.572 | 0.108 | 0.109 | 0.031 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.648 | -0 | 0.625 | 0.648 | 0.624 | 0.658 | 0.83 | 0.829 | 0.454 |
Totaal eigen vermogen van aandeelhouders
| 550.961 | 474.74 | 414.211 | 365.492 | 355.649 | 350.892 | 328.533 | 327.033 | 316.34 | 309.306 | 294.096 | 253.846 | 242.65 | 225.136 | 206.533 | 197.819 | 186.963 | 181.515 | 164.275 | 150.75 | 132.484 | 124.69 | 101.006 | 85.012 | 76.099 | 69.806 | 35.863 | 36.443 | 29.471 | 21.342 | 21.15 | 23.928 | 12.043 | 6.745 | -0.594 | -0.212 | -0.195 | -1.161 | -0.129 | -0.105 | -0.094 | -0.073 | -0.037 | -0.02 | -0.002 | 0.02 | 0.055 | 0.079 | 0.073 | 0.119 | 0.153 | 0.205 | 0.222 | 0.305 | 0.439 | 0.55 | 0.22 |
Totaal eigen vermogen
| 550.961 | 474.74 | 414.211 | 365.492 | 355.649 | 350.892 | 328.533 | 327.033 | 316.34 | 309.306 | 294.096 | 253.846 | 242.65 | 225.136 | 206.533 | 197.819 | 186.963 | 181.515 | 164.275 | 150.75 | 132.484 | 124.69 | 101.006 | 85.012 | 76.099 | 69.806 | 35.863 | 36.443 | 29.471 | 21.342 | 21.15 | 23.928 | 12.043 | 6.745 | -0.594 | -0.212 | -0.195 | -1.161 | -0.129 | -0.105 | -0.094 | -0.073 | -0.037 | -0.02 | -0.002 | 0.02 | 0.055 | 0.079 | 0.073 | 0.119 | 0.153 | 0.205 | 0.222 | 0.305 | 0.439 | 0.55 | 0.22 |
Totaal passiva en aandeelhoudersvermogen
| 721.038 | 628.269 | 553.539 | 469.233 | 421.654 | 412.832 | 388.271 | 388.107 | 371.926 | 370.715 | 344.308 | 302.583 | 298.784 | 273.023 | 231.698 | 224.875 | 216.443 | 215.515 | 194.597 | 180.24 | 161.279 | 154.99 | 132.11 | 103.895 | 90.951 | 87.769 | 55.08 | 52.852 | 48.612 | 42.037 | 38.436 | 43.55 | 29.282 | 21.883 | 8.581 | 1.847 | 1.319 | 4.645 | 1.039 | 0.958 | 0.019 | 0.035 | 0.04 | 0.037 | 0.043 | 0.055 | 0.068 | 0.099 | 0.11 | 0.139 | 0.172 | 0.214 | 0.297 | 0.399 | 0.454 | 0.555 | 0.227 |