Karora Resources Inc.
TSX:KRR.TO
6.7 (CAD) • At close August 2, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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
| 87.299 | 82.538 | 84.159 | 70.826 | 65.877 | 68.786 | 56.081 | 114.094 | 78.1 | 91.005 | 86.719 | 82.16 | 76.747 | 79.695 | 67.299 | 50.167 | 38.407 | 34.656 | 24.771 | 8.844 | 0.752 | 1.34 | 0.681 | 6.769 | 19.948 | 24.4 | 21.564 | 24.526 | 3.555 | 4.845 | 9.964 | 9.656 | 7.17 | 9.634 | 14.438 | 5.64 | 2.58 | 2.943 | 6.052 | 5.505 | 9.714 | 11.908 | 14.89 | 19.922 | 7.409 | 10.76 | 17.162 | 9.778 | 15.557 | 19.741 | 26.899 | 36.172 | 45.617 | 47.482 |
Kortetermijnbeleggingen
| 2.253 | 1.535 | 1.839 | 2.528 | 3.054 | 1.517 | 1.511 | 2.022 | 2.903 | 3.549 | 4.094 | 3.954 | 4.811 | 3.154 | 2.374 | 0.146 | 0.124 | 0.158 | 0.191 | 0.27 | 0.27 | 0 | 0 | 0 | 0 | 0.062 | 0.083 | 0.084 | 0.085 | 0.073 | 0.075 | 0.072 | 0.051 | 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
| 89.552 | 84.073 | 85.998 | 73.354 | 68.931 | 70.303 | 57.592 | 116.116 | 81.003 | 94.554 | 90.813 | 86.114 | 81.558 | 82.849 | 69.673 | 50.313 | 38.531 | 34.814 | 24.962 | 9.114 | 1.022 | 1.34 | 0.681 | 6.769 | 19.948 | 24.4 | 21.564 | 24.526 | 3.555 | 4.845 | 9.964 | 9.656 | 7.17 | 9.634 | 14.438 | 5.64 | 2.58 | 2.943 | 6.052 | 5.505 | 9.714 | 11.908 | 14.89 | 19.922 | 7.409 | 10.76 | 17.162 | 9.778 | 15.557 | 19.741 | 26.899 | 36.172 | 45.617 | 47.482 |
Nettovorderingen
| 6.411 | 5.085 | 4.307 | 5.231 | 5.299 | 8.53 | 5.041 | 3.798 | 7.267 | 5.673 | 4.921 | 4.199 | 4.926 | 4.26 | 2.943 | 2.642 | 6.773 | 7.002 | 5.396 | 5.716 | 1.142 | 1.56 | 1.98 | 3.889 | 1.148 | 2.357 | 4.445 | 3.636 | 1.425 | 4.327 | 7.247 | 8.948 | 1.949 | 0.715 | 0.549 | 0.419 | 0.366 | 0.721 | 1.164 | 1.32 | 2.617 | 3.714 | 5.08 | 5.17 | 10.204 | 7.819 | 7.803 | 8.014 | 9.598 | 11.305 | 4.038 | 4.275 | 4.294 | 2.707 |
Voorraad
| 33.97 | 39.541 | 41.009 | 32.978 | 32.463 | 32.686 | 45.095 | 33.135 | 36.505 | 32.878 | 27.436 | 23.119 | 21.35 | 20.752 | 18.901 | 16.718 | 13.332 | 15.039 | 20.649 | 22.6 | 7.019 | 6.481 | 4.527 | 0 | 0 | 4.788 | 6.81 | 3.427 | 3.991 | 5.422 | 3.51 | 3.597 | 3.496 | -0.715 | -0.549 | -0.419 | -0.366 | -0.721 | -1.164 | -1.32 | -2.617 | -3.714 | -5.08 | -5.17 | -10.204 | -7.819 | -7.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 2.121 | 2.755 | 2.856 | 3.813 | 4.065 | 4.338 | 1.689 | 1.326 | 1.826 | 2.321 | 0.48 | 1.144 | 1.95 | 1.996 | 0.387 | 11.609 | 1.372 | 1.843 | 1.338 | 1.616 | 5.009 | 1.576 | 0.593 | 28.05 | 29.016 | 3.122 | 2.095 | 0.084 | 1.096 | 3.437 | 0.125 | 0.629 | 0.33 | 0.715 | 0.549 | 0.419 | 0.366 | 0.721 | 1.164 | 1.32 | 2.617 | 3.714 | 5.08 | 5.17 | 10.204 | 7.819 | 7.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 132.054 | 131.454 | 134.17 | 115.376 | 110.758 | 115.857 | 109.417 | 154.375 | 126.601 | 135.426 | 123.65 | 114.576 | 109.784 | 109.857 | 91.904 | 81.282 | 60.008 | 58.698 | 52.345 | 39.046 | 14.192 | 10.957 | 7.781 | 38.708 | 50.112 | 34.667 | 34.914 | 32.418 | 10.067 | 18.031 | 20.846 | 22.83 | 12.945 | 10.349 | 14.987 | 6.059 | 2.946 | 3.664 | 7.216 | 6.825 | 12.331 | 15.622 | 19.97 | 25.092 | 17.613 | 18.579 | 24.965 | 17.792 | 25.155 | 31.046 | 30.937 | 40.447 | 49.911 | 50.19 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 470.942 | 465.509 | 449.284 | 422.846 | 427.113 | 426.962 | 409.836 | 322.303 | 315.074 | 300.68 | 274.292 | 249.643 | 237.808 | 239.044 | 223.046 | 147.831 | 99.566 | 98.955 | 91.681 | 92.712 | 31.25 | 24.53 | 15.483 | 52.268 | 53.55 | 72.465 | 130.005 | 128.852 | 149.764 | 138.855 | 145.961 | 142.094 | 110.079 | 70.441 | 67.647 | 73.1 | 70.753 | 70.445 | 70.301 | 67.769 | 57.923 | 56.748 | 54.265 | 52.239 | 61.836 | 57.717 | 53.784 | 60.558 | 56.862 | 54.539 | 51.639 | 47.844 | 41.777 | 36.222 |
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 |
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 | 0.038 | 0.042 | 0.046 | 0.05 | 0.055 | 0.06 | 0.065 | 0.071 | 0.078 | 0.086 | 0.093 | 0.101 | 0.112 | 0.086 | 0.093 | 0.101 | 0.111 | 0.122 | 0.133 | 0.144 | 0.119 | 0.13 | 0.142 | 0.153 | 0.169 | 0.158 | 0.171 | 0.171 |
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 | 0.038 | 0.042 | 0.046 | 0.05 | 0.055 | 0.06 | 0.065 | 0.071 | 0.078 | 0.086 | 0.093 | 0.101 | 0.112 | 0.086 | 0.093 | 0.101 | 0.111 | 0.122 | 0.133 | 0.144 | 0.119 | 0.13 | 0.142 | 0.153 | 0.169 | 0.158 | 0.171 | 0.171 |
Langetermijnbeleggingen
| 7.17 | 7.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.565 | 19.279 | 19.696 | 22.142 | 21.973 | 22.17 | 22.477 | 26.613 | 1.677 | 1.681 | 1.642 | 1.754 | 1.745 | 1.801 | 1.796 | 1.812 | 1.738 | 1.765 | 1.545 | 1.556 | 1.769 | 4.658 | 5.808 | 5.387 | 5.489 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.169 | 0.188 | 0.363 | 0.355 | 0.363 | 0.363 | 0.224 | 0.211 | 0.204 | 0.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0.237 | 0.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.187 | 0.327 | 0.013 | 11.595 | 13.303 | 13.93 | 0.649 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 1.198 | 0.899 | 0.021 | 0.021 | 0.052 | 0.054 | 0.056 | 0.052 | 0.048 | 0.051 | 0.053 | 0.056 | 0.213 | 0.088 | 0.27 | 0.206 | 0.56 | 0.253 | 0.051 | 0.039 | 0.153 | 0.329 | 0.474 | 0.259 | 0.274 | 0.309 | 0.316 | 0.465 | 0.366 | 0.622 | 0.849 | 0.712 | 2.607 | 2.447 | 3.65 | 2.051 | 0.63 | 6.374 | 3.398 | 0.842 | 0.671 |
Totaal niet-vlottende activa
| 478.468 | 473.194 | 449.66 | 434.796 | 440.779 | 441.255 | 410.709 | 322.534 | 315.298 | 300.907 | 274.312 | 249.663 | 237.828 | 240.242 | 223.945 | 150.417 | 119.103 | 119.079 | 113.877 | 114.741 | 53.472 | 47.055 | 42.147 | 53.998 | 55.287 | 74.32 | 131.885 | 130.909 | 151.817 | 141.261 | 148.081 | 143.943 | 111.948 | 72.21 | 69.61 | 75.429 | 75.763 | 76.628 | 76.109 | 73.66 | 60.481 | 59.215 | 56.998 | 53.21 | 62.681 | 60.468 | 56.35 | 64.338 | 59.055 | 55.322 | 58.182 | 51.4 | 42.79 | 37.064 |
Totaal activa
| 610.522 | 604.648 | 583.83 | 550.172 | 551.537 | 557.112 | 520.126 | 476.909 | 441.899 | 436.333 | 397.962 | 364.239 | 347.612 | 350.099 | 315.849 | 231.699 | 179.111 | 177.777 | 166.222 | 153.787 | 67.664 | 58.012 | 49.928 | 92.706 | 105.399 | 108.987 | 166.799 | 163.327 | 161.884 | 159.292 | 168.927 | 166.773 | 124.893 | 82.559 | 84.597 | 81.488 | 78.709 | 80.292 | 83.325 | 80.485 | 72.812 | 74.837 | 76.968 | 78.302 | 80.294 | 79.047 | 81.315 | 82.13 | 84.21 | 86.368 | 89.119 | 91.847 | 92.701 | 87.254 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 33.888 | 39.236 | 32.177 | 6.269 | 8.901 | 21.756 | 7 | 3.483 | 18.967 | 18.683 | 4.826 | 8.583 | 11.905 | 6.056 | 4.776 | 4.09 | 5.174 | 7.264 | 12.55 | 17.083 | 8.791 | 4.747 | 7.088 | 4.619 | 1.256 | 17.084 | 21.798 | 19.832 | 23.096 | 16.878 | 14.178 | 14.158 | 10.491 | 1.565 | 1.855 | 1.162 | 1.168 | 1.577 | 1.834 | 2.555 | 0.849 | 1.078 | 2.117 | 1.956 | 2.585 | 1.773 | 2.928 | 0 | 0 | 2.42 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 10.262 | 9.825 | 8.686 | 6.94 | 5.108 | 4.24 | 4.933 | 34.803 | 6.83 | 6.409 | 5.638 | 5.554 | 4.615 | 4.727 | 5.108 | 4.59 | 1.703 | 0.599 | 10.567 | 10.636 | 7.197 | 4.458 | 0.397 | 22.247 | 11.494 | 11.787 | 3.34 | 2.146 | 4.11 | 4.374 | 21.928 | 19.01 | 7.117 | 0.026 | 0.025 | 0.024 | 0.022 | 0.021 | 0.053 | 0.059 | 0.065 | 0.023 | 0.024 | 0.03 | 0.035 | 0.02 | 0.024 | 0.029 | 0 | 0.046 | 0.033 | 0.035 | 0.034 | 0.034 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.282 | 0.254 | 0.031 | 0.034 | 0.062 | 0.041 | 0.03 | 1.931 | 0.677 | 0.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 19.818 | 36.991 | 0 | 0 | 0 | 0 | 0 | 43.006 | 37.718 | 33.065 | 27.686 | 39.273 | 34.956 | 25.646 | 19.27 | 21.512 | 12.655 | 2.443 | 2.126 | 4.904 | 7.675 | 3.43 | 5.391 | 13.296 | 20.137 | 19.369 | 21.116 | 20.951 | 2.602 | 0 | 1.081 | 0.957 | 0.717 | 1.041 | 0.35 | 0 | 0.592 | 0.848 | 0.633 | 0.384 | 1.086 | 1.339 | 1.302 | 0 | -2.928 | 0 | 0 | -2.466 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 29.518 | 28.962 | 5.084 | 5.56 | 52.821 | 51.841 | 48.28 | 40.462 | 46.998 | 2.881 | 2.683 | 2.624 | 2.363 | 2.966 | 3.325 | 3.197 | 3.169 | 2.817 | 4.419 | 17.154 | 10.235 | 15.84 | 19.978 | 41.981 | 54.74 | 21.545 | 2.684 | 1.794 | 3.302 | 2.071 | 0.005 | 2.511 | 0.005 | 0.005 | 0.187 | 0.686 | 0.416 | 0.842 | 0.55 | 0.788 | 0.604 | 0.643 | 0.151 | 0.306 | 0.575 | 1.435 | 4.43 | 3.267 | 3.699 | 3.973 | 4.816 | 6.234 | 6.287 | 5.743 |
Totaal kortlopende verplichtingen
| 73.668 | 78.023 | 65.765 | 55.76 | 66.83 | 77.837 | 60.213 | 78.748 | 72.795 | 70.979 | 50.865 | 49.826 | 46.569 | 53.022 | 48.165 | 37.523 | 29.316 | 32.192 | 40.191 | 47.316 | 28.349 | 29.949 | 35.138 | 72.277 | 72.881 | 63.712 | 47.959 | 43.141 | 51.624 | 44.274 | 38.713 | 35.679 | 18.694 | 2.553 | 2.784 | 2.913 | 1.956 | 2.44 | 3.029 | 4.25 | 2.151 | 2.128 | 3.378 | 3.631 | 4.497 | 3.228 | 4.454 | 3.296 | 3.699 | 3.973 | 4.849 | 6.269 | 6.321 | 5.777 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 39.215 | 39.071 | 52.537 | 49.664 | 46.099 | 44.41 | 42.132 | 4.352 | 35.094 | 35.227 | 33.92 | 34.476 | 34.105 | 34.223 | 38.105 | 37.535 | 31.76 | 31.52 | 24.919 | 24.751 | 1.063 | 0.324 | 0.354 | 0.517 | 14.813 | 22.851 | 17.771 | 13.988 | 0.742 | 1.902 | 17.088 | 21.871 | 14.277 | 0 | 0.007 | 0.013 | 0.02 | 0.026 | 0 | 0 | 0 | 0.047 | 0.054 | 0.059 | 0.065 | 0 | 0.002 | 0.008 | 0.014 | 0.02 | 0 | 0.006 | 0.015 | 0.024 |
Uitgestelde opbrengsten niet-vlottend
| 14.925 | 14.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.527 | 50.843 | 44.49 | 42.11 | 48.02 | 48.641 | 47.332 | 0 | 0 | 20.574 | 21.269 | 0 | 0 | 0 | 0.497 | 0.533 | 0.292 | 6.222 | 8.242 | 10.421 | 11.731 | 0 | 0 | 0 | 0 | 0.485 | 0.484 | 0.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.776 |
Uitgestelde belastingverplichtingen niet-vlottend
| 45.489 | 42.378 | 43.94 | 37.788 | 32.598 | 31.919 | 30.607 | 27.099 | 27.124 | 25.135 | 21.639 | 16.282 | 11.924 | 7.534 | 23.612 | 5.702 | 0 | 0 | 0.383 | 0.579 | 0 | 0 | 0 | 8.053 | 7.73 | 7.809 | 7.856 | 6.805 | 12.616 | 12.869 | 14.051 | 13.304 | 13.192 | 11.202 | 10.788 | 10.001 | 9.722 | 10.702 | 10.794 | 10.457 | 10.167 | 10.019 | 9.441 | 9.124 | 8.36 | 7.804 | 7.117 | 6.198 | 5.948 | 5.631 | 5.75 | 5.824 | 3.444 | 2.776 |
Overige niet-vlottende verplichtingen
| 66.444 | 63.222 | 60.23 | 55.375 | 59.64 | 54.303 | 58.047 | 50.076 | 52.469 | 0.1 | 0.066 | 0.097 | 0.078 | 0.096 | 0.117 | 0.06 | 21.624 | 21.783 | 0.645 | 0.686 | 1.506 | 1.618 | 1.863 | 0.851 | 1.03 | 3.409 | 2.106 | 2.026 | 2.446 | 0.647 | 1.991 | 1.944 | 0.883 | 0.526 | 0.051 | 0.113 | 0.079 | 0.574 | 0.568 | 0.606 | 0.065 | 0.025 | 0.022 | 0.02 | 0.011 | 0.002 | 0.012 | 0.006 | 0.011 | 0.003 | 0.14 | 0.333 | 0.944 | 0.184 |
Totaal niet-vlottende verplichtingen
| 166.073 | 158.93 | 156.707 | 142.827 | 138.337 | 130.632 | 130.786 | 81.527 | 114.687 | 113.989 | 106.468 | 95.345 | 88.217 | 89.873 | 110.475 | 90.629 | 53.384 | 53.303 | 46.521 | 47.285 | 2.569 | 1.942 | 2.217 | 9.918 | 24.106 | 34.361 | 33.955 | 31.061 | 26.225 | 27.149 | 33.13 | 37.119 | 28.352 | 11.728 | 11.331 | 10.611 | 10.304 | 11.302 | 11.362 | 11.063 | 10.232 | 10.091 | 9.517 | 9.203 | 8.436 | 7.806 | 7.131 | 6.212 | 5.973 | 5.654 | 5.89 | 6.163 | 4.403 | 0.208 |
Totaal passiva
| 239.741 | 236.953 | 222.472 | 198.587 | 205.167 | 208.469 | 190.999 | 160.275 | 187.482 | 184.968 | 157.333 | 145.171 | 134.786 | 142.895 | 158.64 | 128.152 | 82.7 | 85.495 | 86.712 | 94.601 | 30.918 | 31.891 | 37.355 | 82.195 | 96.987 | 98.073 | 81.914 | 74.202 | 77.849 | 71.423 | 71.843 | 72.798 | 47.046 | 14.281 | 14.115 | 13.524 | 12.26 | 13.742 | 14.391 | 15.313 | 12.383 | 12.219 | 12.895 | 12.834 | 12.933 | 11.034 | 11.585 | 9.508 | 9.672 | 9.627 | 10.739 | 12.432 | 10.724 | 5.984 |
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 |
Gewone aandelen
| 409.725 | 408.103 | 405.868 | 398.152 | 396.476 | 395.532 | 391.285 | 380.424 | 314.735 | 310.143 | 306.483 | 292.244 | 290.092 | 289.483 | 284.505 | 265.444 | 263.642 | 263.421 | 263.004 | 245.006 | 208.889 | 196.094 | 191.451 | 173.842 | 172.674 | 164.158 | 164.219 | 158.134 | 157.937 | 157.919 | 157.543 | 148.957 | 119.476 | 113.051 | 112.904 | 108.948 | 106.347 | 106.297 | 106.305 | 101.926 | 98.244 | 98.164 | 98.137 | 98.137 | 98.139 | 95.922 | 95.922 | 0 | 0 | 95.045 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -71.498 | -73.635 | -71.93 | -78.853 | -85.496 | -82.555 | -92.115 | -96.347 | -96.019 | -92.31 | -98.422 | -108.686 | -114.077 | -119.481 | -162.285 | -197.152 | -206.97 | -207.509 | -220.288 | -220.033 | -203.856 | -200.545 | -213.339 | -205.935 | -204.909 | -192.271 | -112.941 | -100.988 | -105.987 | -101.565 | -90.658 | -82.22 | -74.4 | -72.704 | -70.173 | -68.847 | -67.633 | -67.382 | -64.374 | -62.783 | -59.777 | -57.472 | -55.88 | -54.447 | -52.515 | -50.732 | -49.121 | -46.173 | -44.076 | -41.57 | -39.798 | -38.616 | -35.548 | -28.734 |
Overige gereserveerde algehele resultaten
| -1.86 | 0.533 | -3.574 | -2.274 | 0.954 | 2.595 | -1.167 | -1.009 | 3.503 | 2.009 | 1.657 | 2.682 | 4.4 | 5.789 | 4.243 | 5.019 | 9.023 | 6.051 | 6.627 | 5.16 | 2.853 | 1.863 | 4.182 | 0.875 | -0.494 | 0.227 | 0.259 | 0.32 | 0.499 | 0.087 | 0.24 | -0.683 | 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
| 34.414 | 32.694 | 30.994 | 34.56 | 34.436 | 33.071 | 31.124 | 33.566 | 32.198 | 31.523 | 30.911 | 32.828 | 32.411 | 31.413 | 30.746 | 30.236 | 30.716 | 30.319 | 30.167 | 29.053 | 28.86 | 28.709 | 30.279 | 30.07 | 29.822 | 28.868 | 28.247 | 27.841 | 27.683 | 27.525 | 26.065 | 24.845 | 24.891 | 24.818 | 24.614 | 24.538 | 24.452 | 24.296 | 23.991 | 23.153 | 21.962 | 21.926 | 21.816 | 21.778 | 21.737 | 22.823 | 22.929 | 118.795 | 118.614 | 23.266 | 118.178 | 118.031 | 117.525 | 110.004 |
Totaal eigen vermogen van aandeelhouders
| 370.781 | 367.695 | 361.358 | 351.585 | 346.37 | 348.643 | 329.127 | 316.634 | 254.417 | 251.365 | 240.629 | 219.068 | 212.826 | 207.204 | 157.209 | 103.547 | 96.411 | 92.282 | 79.51 | 59.186 | 36.746 | 26.121 | 12.573 | -1.148 | -2.907 | 0.982 | 79.784 | 85.307 | 80.132 | 83.966 | 93.19 | 90.899 | 69.967 | 65.165 | 67.345 | 64.639 | 63.166 | 63.211 | 65.922 | 62.296 | 60.429 | 62.618 | 64.073 | 65.468 | 67.361 | 68.013 | 69.73 | 72.622 | 74.538 | 76.741 | 78.38 | 79.415 | 81.977 | 81.27 |
Totaal eigen vermogen
| 370.781 | 367.695 | 361.358 | 351.585 | 346.37 | 348.643 | 329.127 | 316.634 | 254.417 | 251.365 | 240.629 | 219.068 | 212.826 | 207.204 | 157.209 | 103.547 | 96.411 | 92.282 | 79.51 | 59.186 | 36.746 | 26.121 | 12.573 | 10.511 | 8.412 | 10.914 | 84.885 | 89.125 | 84.035 | 87.869 | 97.084 | 93.975 | 77.847 | 68.278 | 70.482 | 67.964 | 66.449 | 66.55 | 68.934 | 65.172 | 60.429 | 62.618 | 64.073 | 65.468 | 67.361 | 68.013 | 69.73 | 72.622 | 74.538 | 76.741 | 78.38 | 79.415 | 81.977 | 81.27 |
Totaal passiva en aandeelhoudersvermogen
| 610.522 | 604.648 | 583.83 | 550.172 | 551.537 | 557.112 | 520.126 | 476.909 | 441.899 | 436.333 | 397.962 | 364.239 | 347.612 | 350.099 | 315.849 | 231.699 | 179.111 | 177.777 | 166.222 | 153.787 | 67.664 | 58.012 | 49.928 | 92.706 | 105.399 | 108.987 | 166.799 | 163.327 | 161.884 | 159.292 | 168.927 | 166.773 | 124.893 | 82.559 | 84.597 | 81.488 | 78.709 | 80.292 | 83.325 | 80.485 | 72.812 | 74.837 | 76.968 | 78.302 | 80.294 | 79.047 | 81.315 | 82.13 | 84.21 | 86.368 | 89.119 | 91.847 | 92.701 | 87.254 |