Metro Inc.
TSX:MRU.TO
82.94 (CAD) • At close November 4, 2024
Overview | Financials
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||
Nettowinst
| 1,321.8 | 1,153.6 | 1,120.7 | 1,084.3 | 969.2 | 2,076.7 | 801.8 | 778.2 | 680.5 | 606.4 | 927.6 | 664 | 386.3 | 391.8 | 354.4 | 292.7 | 276.6 | 253 | 190.4 | 168.8 | 166 | 144 | 123 | 97 | 76.4 | 65.4 | 66.2 | 61 | 61.1 |
Afschrijvingen & Amortisatie
| 525.2 | 503.3 | 478.3 | 462.5 | 286.4 | 233.5 | 194.2 | 182.8 | 177 | 175.8 | 179.6 | 183.9 | 195.2 | 201.2 | 189.1 | 178.4 | 167.7 | 180.7 | 87.2 | 71.7 | 65 | 58 | 61 | 53 | 44.3 | 39.7 | 39.2 | 37 | 38.7 |
Uitgestelde Inkomstenbelasting
| -292.6 | 0 | -322 | -184.5 | -661.8 | -1,637.6 | -350 | -314.4 | -256.3 | -312.5 | -559.1 | -309.9 | 14.6 | 27.3 | 32.1 | -8.4 | 14 | -4.6 | 12.9 | -23.9 | 16 | 14 | 23 | 10 | 4.8 | 18.7 | -1.4 | 0.3 | -0.5 |
Aandelen Gebaseerde Vergoedingen
| 12 | 8.6 | 10.6 | 9.5 | 8.6 | 9.1 | 8.1 | 8.5 | 7.8 | 6.6 | 5.7 | 6.1 | 6.3 | 5.8 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -125.5 | -115.2 | 162.2 | -34.5 | -54.5 | -54.3 | -21.8 | -9.1 | 10.6 | -99.5 | -68.9 | -44.4 | -24.4 | -32.9 | -1.2 | 15.5 | -72.2 | -10.6 | 9.3 | 99.7 | -47 | 15 | -61 | -6 | 71.3 | 0 | 0 | 0 | 0 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.4 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -125.5 | -115.2 | 162.2 | -34.5 | -54.5 | -54.3 | -21.8 | -9.1 | 10.6 | -98.7 | -77.2 | 0 | 0 | 0 | 0 | 15.5 | -72.2 | -10.6 | 9.3 | 99.7 | -47 | 15 | -61 | -6 | 74.7 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 122.6 | -88.9 | 133.5 | 136.8 | 139.8 | 123 | 63.9 | 61.4 | 58.7 | 55.5 | 81.9 | 46.4 | -34.8 | -45.4 | -59.3 | -7.9 | 3.5 | -19.9 | -17.9 | -6.9 | -3 | -1 | 1 | 1 | -2.9 | -2.6 | -15 | -4.2 | 3.1 |
Kasstroom uit Operationele Activiteiten
| 1,563.5 | 1,461.4 | 1,583.3 | 1,474.1 | 687.7 | 750.4 | 696.2 | 707.4 | 678.3 | 432.3 | 566.8 | 546.1 | 543.2 | 547.8 | 520.1 | 450.2 | 363.3 | 392 | 281.9 | 309.4 | 197 | 226 | 146 | 156 | 193.9 | 121.2 | 89 | 94.1 | 102.4 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -679.9 | -621.1 | -599.3 | -510.7 | -396.3 | -317.4 | -368.9 | -313.6 | -258.8 | -207.4 | -227.8 | -248.8 | -168 | -196 | -271.9 | -204.2 | -273.3 | -211.3 | -125.8 | -105.6 | -117 | -114 | -107 | -63 | -238.5 | -80.5 | -79.1 | -57.1 | -38 |
Netto Overnames
| -1.4 | -0.2 | -1.1 | -48.1 | 73.2 | -1,462.5 | 0.1 | -35 | -0.7 | -100.3 | 483.7 | -146.8 | -74.5 | -152.3 | 0 | 0 | 0 | 0 | -1,162.8 | -18.4 | -7 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | -0.1 | -4.3 | 0 | 0 | -3.2 | -2 | 19.4 | 0 | -14.5 | -25.7 | -4.6 | 0 | 0 | 0 | -4.9 | -25.3 | -2 | 0 | 0 | 0 | 0 | -4.2 | -3.6 | -4.1 | -4 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 59.2 | 1,860.1 | 0.1 | 0 | 38.8 | 0.9 | 0.6 | 0 | 5.4 | 0.4 | 0 | 1.8 | 3.4 | 14.5 | 9.6 | 0 | 0 | 1 | 0 | 0 | 0 | 13.2 | 2.9 | 1.8 | 18.6 |
Overige Investeringsactiviteiten
| 108.8 | 143.5 | 128.8 | 114.7 | -44.5 | 102.4 | 35.8 | 20.3 | -29.2 | 9 | -11.6 | 38.6 | 24.6 | 33.8 | 17.7 | 13.8 | 11 | 14.9 | -35.7 | 13.7 | -21 | -22 | -2 | -1 | 1.5 | 0 | 0.4 | 0.5 | 2.4 |
Kasstroom uit Investeringsactiviteiten
| -572.5 | -477.8 | -471.6 | -444.1 | -308.5 | -1,677.5 | -333 | -328.3 | -253.1 | -299.8 | 264.3 | -357 | -227 | -339.8 | -258.8 | -188.6 | -258.9 | -181.9 | -1,319.6 | -135.6 | -147 | -155 | -109 | -64 | -237 | -71.5 | -79.4 | -58.9 | -21 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||
Schuldaflossingen
| -457.3 | -884.8 | -284.9 | -681.6 | -53.9 | -1,173.6 | -200.7 | -142.6 | -611.3 | -11.4 | -337.3 | -454.9 | -16.1 | -17.4 | -14.3 | -28.3 | -81.7 | -90.5 | 0 | 0 | 0 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 7.8 | 21 | 12.6 | 7.2 | 24 | 8.8 | 10.7 | 10.3 | 8.1 | 7 | 13.9 | 8.1 | 7 | 8.6 | 44 | 11.4 | 11.1 | 5.4 | 18.9 | 9.9 | 1 | 1 | 3 | 2 | 2.2 | 3 | 3.8 | 6.9 | 5.7 |
Terugkoop van Gewone Aandelen
| -593.6 | -470 | -456.3 | -223.4 | -151.5 | -10.2 | -309.5 | -338.4 | -425 | -464.3 | -415.7 | -217.6 | -197.2 | -159.5 | -146.8 | -121.6 | -32.1 | -2.1 | -37 | -29.3 | -33 | -14 | 0 | 0 | -16.3 | -11.6 | -6.6 | -123.4 | -37.1 |
Uitgekeerde Dividenden
| -275 | -257.9 | -240.1 | -220.7 | -198.9 | -164.8 | -143.5 | -127.1 | -111.9 | -100.6 | -91.5 | -82.9 | -77.1 | -69.2 | -59.3 | -55.3 | -51.8 | -47.5 | -38.9 | -31.8 | -26 | -21 | -17 | -15 | -12.6 | -10.4 | -7.7 | -6.7 | -3.6 |
Overige Financieringsactiviteiten
| 343.2 | 175.7 | -138.7 | 256.6 | 47.6 | 6.5 | 10.5 | 224.7 | 700.4 | 392 | 7 | 376 | 8 | 2.8 | 4.8 | -16.6 | -15.1 | -3.5 | 1,145.5 | -102.1 | 7 | -23 | -23 | -79 | 69.8 | -45.2 | -15.4 | 80.9 | -22.3 |
Kasstroom uit Financieringsactiviteiten
| -974.9 | -1,416 | -1,107.4 | -861.9 | -332.7 | 1,005.1 | -241.8 | -373.1 | -439.7 | -177.3 | -823.6 | -371.3 | -275.4 | -234.7 | -171.6 | -210.4 | -169.6 | -138.2 | 1,088.5 | -153.3 | -51 | -71 | -37 | -92 | 43.1 | -64.2 | -25.9 | -42.3 | -57.3 |
Overige Informatie: | |||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 16.1 | -432.4 | 4.3 | 168.1 | 46.5 | 78 | 121.4 | 6 | -14.5 | -44.8 | 7.5 | -182.2 | 40.8 | -26.7 | 89.7 | 51.2 | -65.2 | 71.9 | 50.8 | 20.5 | -51 | 0 | 0 | 0 | 0 | -14.5 | -16.3 | -7.1 | 24.1 |
Kaspositie aan het Einde van de Periode
| 29.5 | 13.4 | 445.8 | 441.5 | 273.4 | 226.9 | 148.9 | 27.5 | 21.5 | 36 | 80.8 | 73.3 | 255.5 | 214.7 | 241.4 | 151.7 | 100.5 | 165.7 | 93.8 | 43 | -51 | 0 | 0 | 0 | 0 | -33.6 | -19.1 | -2.8 | 4.3 |