NioCorp Developments Ltd.
TSX:NB.TO
3.43 (CAD) • At close May 3, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 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 Q3 | 2000 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.194 | 0.634 | 1.098 | 2.341 | 7.145 | 0.424 | 3.192 | 5.28 | 3.464 | 4.866 | 5.868 | 7.317 | 8.626 | 0.133 | 0.542 | 0.307 | 0.048 | 0.056 | 0.046 | 0.357 | 0.126 | 0.813 | 2.011 | 0.073 | 0.483 | 0.08 | 0.317 | 0.238 | 1.87 | 0.729 | 1.724 | 4.412 | 2.146 | 2.387 | 0.535 | 0.757 | 1.957 | 2.731 | 0.243 | 2.809 | 3.568 | 0.885 | 0.057 | 0.034 | 0.004 | 0.133 | 0.014 | 0.013 | 0.168 | 0.642 | 1.142 | 2.232 | 4.055 | 4.426 | 0.006 | 0.454 | 1.098 | 0.388 | 0.16 | 0.301 | 0.025 | 0.014 | 0.032 | 0.073 | 0.102 | 0.177 | 0.245 | 0.338 | 0.353 | 0.529 | 0.539 | 0.019 | 0.027 | 0.027 | 0.117 | 0.17 | 0.288 | 0.02 | 0.123 | 0.287 | 0.003 | 0.005 | 0.101 | 0 | 0.001 | 0 | 0.002 | 0.005 | 0.007 | 0.004 | 0.003 | 0.011 |
Kortetermijnbeleggingen
| -0.007 | 0 | 0 | -0.009 | -0.007 | 0 | 0 | -0.01 | -0.01 | -0.011 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.046 | 0.048 | 0.046 | 0.017 | 0.023 | 0.022 | 0.022 | 0.011 | 0.011 | 0.058 | 0.057 | 0.022 | 0.023 | 0.023 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.194 | 0.634 | 1.098 | 2.341 | 7.145 | 0.424 | 3.192 | 5.28 | 3.464 | 4.866 | 5.868 | 7.317 | 8.626 | 0.133 | 0.542 | 0.307 | 0.048 | 0.056 | 0.046 | 0.357 | 0.126 | 0.813 | 2.011 | 0.073 | 0.483 | 0.08 | 0.317 | 0.238 | 1.87 | 0.729 | 1.724 | 4.412 | 2.176 | 2.433 | 0.583 | 0.803 | 1.974 | 2.753 | 0.265 | 2.832 | 3.578 | 0.896 | 0.115 | 0.091 | 0.026 | 0.155 | 0.037 | 0.035 | 0.168 | 0.642 | 1.142 | 2.232 | 4.055 | 4.426 | 0.006 | 0.454 | 1.098 | 0.388 | 0.16 | 0.301 | 0.025 | 0.014 | 0.032 | 0.073 | 0.102 | 0.177 | 0.245 | 0.338 | 0.353 | 0.529 | 0.539 | 0.019 | 0.027 | 0.027 | 0.117 | 0.17 | 0.288 | 0.02 | 0.123 | 0.287 | 0.003 | 0.005 | 0.101 | 0 | 0.001 | 0 | 0.002 | 0.005 | 0.007 | 0.004 | 0.003 | 0.011 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.002 | 0.114 | 0.014 | 0.029 | 0.128 | 0.091 | 0.044 | 0.011 | 0.018 | 0.005 | 0.005 | 0.014 | 0.018 | 0.061 | 0.069 | 0.081 | 0.119 | 0.119 | 0.069 | 0.146 | 0.1 | 0.038 | 0.019 | 0.023 | 0.012 | 0.008 | 0.005 | 0.002 | 0.005 | 0.002 | 0.001 | 0.007 | 0.005 | 0.018 | 0.009 | 0.005 | 0.01 | 0.002 | 0.033 | 0.018 | 0.025 | 0.017 | 0.018 | 0.014 | 0.016 | 0.014 | 0.009 | 0.013 | 0.011 | 0.002 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.012 | 0 | 0.007 | 0.001 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 0.261 | 0.432 | 0.968 | 1.385 | 0.096 | 0.112 | 0.189 | 0.402 | 0.541 | 0.279 | 0.294 | 0.024 | 0.024 | 0.051 | 0.059 | 0.031 | 0.002 | 0.008 | 0.02 | 0.071 | 0.649 | 0.58 | 0.543 | 0.474 | 0.456 | 0.422 | 0.289 | 0.417 | 0.328 | 0.296 | 0.566 | 0.101 | 0.14 | 0.017 | 0.045 | 0.058 | 0.05 | 0.031 | 0.055 | 0.025 | 0.081 | 0.065 | 0.01 | 0.009 | 0.026 | 0.006 | 0.02 | 0.051 | 0.05 | 0.192 | 0.203 | 0.192 | 0.069 | 0.068 | 0.021 | 0.044 | 0.004 | 0.002 | 0.006 | 0.005 | 0.003 | 0 | 0.007 | 0.002 | 0.006 | 0.009 | 0.013 | 0.012 | 0.017 | 0.007 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | -0 | 0 |
Totaal vlottende activa
| 0.455 | 1.066 | 2.066 | 3.726 | 7.241 | 0.536 | 3.381 | 5.682 | 4.005 | 5.145 | 6.162 | 7.341 | 8.65 | 0.184 | 0.601 | 0.338 | 0.05 | 0.064 | 0.066 | 0.428 | 0.888 | 1.522 | 2.718 | 0.565 | 0.967 | 0.506 | 0.704 | 0.655 | 2.203 | 1.03 | 2.295 | 4.518 | 2.321 | 2.453 | 0.741 | 0.874 | 2.052 | 2.912 | 0.41 | 2.901 | 3.67 | 0.979 | 0.129 | 0.105 | 0.066 | 0.18 | 0.118 | 0.156 | 0.298 | 0.953 | 1.464 | 2.493 | 4.27 | 4.594 | 0.064 | 0.516 | 1.125 | 0.403 | 0.174 | 0.311 | 0.029 | 0.019 | 0.041 | 0.077 | 0.115 | 0.192 | 0.275 | 0.358 | 0.376 | 0.546 | 0.54 | 0.052 | 0.045 | 0.052 | 0.134 | 0.188 | 0.302 | 0.036 | 0.136 | 0.296 | 0.016 | 0.016 | 0.102 | 0.001 | 0.002 | 0.001 | 0.002 | 0.006 | 0.02 | 0.004 | 0.01 | 0.012 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 17.117 | 17.132 | 17.146 | 17.16 | 17.173 | 16.983 | 17.011 | 17.029 | 17.046 | 17.063 | 17.078 | 17.078 | 10.82 | 10.838 | 10.849 | 10.617 | 10.617 | 10.617 | 10.617 | 10.617 | 10.617 | 10.617 | 10.617 | 10.617 | 10.619 | 10.619 | 10.62 | 10.622 | 10.625 | 10.627 | 10.629 | 10.631 | 32.554 | 31.566 | 31.365 | 28.792 | 23.055 | 20.912 | 17.419 | 13.65 | 11.253 | 11.642 | 12.009 | 11.726 | 14.12 | 14.435 | 14.587 | 14.111 | 14.467 | 14.184 | 13.538 | 18.506 | 24.986 | 18.378 | 2.105 | 1.58 | 1.082 | 0.129 | 0.046 | 0.004 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.73 | 0.703 | 0 | 0 | 0 | 0.003 | 0.005 | 0.006 | 0.339 | 0.344 | 0.314 | 0.071 | 0.076 | 0.077 | 0.019 | 0.008 | 0.007 | 0.007 | 0.008 | 0.026 | 0.027 | 0.025 | 0.019 | 0.021 |
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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.007 | 0.007 | 0.008 | 0.009 | 0.007 | 0.009 | 0.01 | 0.01 | 0.01 | 0.011 | 0.014 | 0.016 | 0.019 | 0.009 | 0.009 | 0.007 | 0.004 | 0.002 | 0.002 | 0.005 | 0.008 | 0.01 | 0.013 | 0.012 | 0.014 | 0.017 | 0.013 | 0.023 | 0.026 | 0.037 | 0.043 | 0.032 | 0 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.014 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 4.373 | 2.844 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.036 | 0.035 | 0.036 | 0.036 | 0.036 | 0.051 | 0.064 | 0.064 | 0.065 | 0.065 | 0.065 | 0.063 | 0.064 | 0.021 | 0.052 | 0.046 | 0.05 | 0.063 | 0.041 | 0.076 | 0.077 | 0.075 | 0.04 | 0.042 | 0.059 | 0.058 | 0.058 | 0.057 | 0.03 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0.022 | 0 | 0 | 0.058 | 0.055 | 0.029 | 0.029 | 0 | 0 | 0 | 0.03 | 0.029 | 0 | 0.011 | 0.011 | 0.012 | 0.011 | 0 | 0.011 | 0 | 0 |
Totaal niet-vlottende activa
| 17.159 | 17.174 | 17.189 | 17.204 | 17.215 | 21.365 | 19.865 | 17.074 | 17.091 | 17.109 | 17.127 | 17.129 | 10.874 | 10.882 | 10.893 | 10.659 | 10.656 | 10.654 | 10.654 | 10.657 | 10.66 | 10.662 | 10.666 | 10.664 | 10.669 | 10.672 | 10.669 | 10.696 | 10.715 | 10.728 | 10.737 | 10.728 | 32.619 | 31.628 | 31.429 | 28.859 | 23.107 | 20.957 | 17.469 | 13.713 | 11.293 | 11.718 | 12.086 | 11.802 | 14.161 | 14.476 | 14.646 | 14.169 | 14.524 | 14.241 | 13.568 | 18.57 | 24.986 | 18.378 | 2.105 | 1.58 | 1.082 | 0.129 | 0.046 | 0.004 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.73 | 0.703 | 0.022 | 0.022 | 0 | 0.003 | 0.063 | 0.061 | 0.368 | 0.373 | 0.314 | 0.071 | 0.076 | 0.106 | 0.048 | 0.008 | 0.018 | 0.018 | 0.019 | 0.037 | 0.027 | 0.036 | 0.033 | 0.035 |
Totaal activa
| 17.614 | 18.24 | 19.255 | 20.93 | 24.456 | 21.901 | 23.246 | 22.756 | 21.096 | 22.254 | 23.289 | 24.47 | 19.524 | 11.066 | 11.494 | 10.997 | 10.706 | 10.718 | 10.72 | 11.085 | 11.548 | 12.184 | 13.384 | 11.229 | 11.636 | 11.178 | 11.373 | 11.351 | 12.918 | 11.758 | 13.032 | 15.246 | 34.94 | 34.081 | 32.17 | 29.734 | 25.16 | 23.87 | 17.879 | 16.614 | 14.963 | 12.697 | 12.215 | 11.907 | 14.226 | 14.656 | 14.764 | 14.325 | 14.822 | 15.194 | 15.032 | 21.063 | 29.256 | 22.973 | 2.17 | 2.096 | 2.207 | 0.532 | 0.22 | 0.315 | 0.031 | 0.02 | 0.043 | 0.079 | 0.117 | 0.194 | 0.278 | 0.362 | 1.106 | 1.249 | 0.563 | 0.075 | 0.045 | 0.056 | 0.196 | 0.249 | 0.67 | 0.409 | 0.451 | 0.367 | 0.092 | 0.122 | 0.15 | 0.009 | 0.02 | 0.019 | 0.021 | 0.044 | 0.046 | 0.04 | 0.043 | 0.047 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5.051 | 3.925 | 3.539 | 1.99 | 0.926 | 3.431 | 2.904 | 0.115 | 0.059 | 0.186 | 0.103 | 0.163 | 0.185 | 0.661 | 2.212 | 2.46 | 0.003 | 0.003 | 0.003 | 2.578 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 1.256 | 0.423 | 1.273 | 4.729 | 4.462 | 2.091 | 1.189 | 3.12 | 0.978 | 0.102 | 0.246 | 0.458 | 0.353 | 0.296 | 0.271 | 0.548 | 0.369 | 0 | 0 | 0 | 0.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.119 | 0.104 | 0.104 | 0.064 | 0.095 | 0.104 | 0.075 | 0.059 | 0.115 | 0.108 | 0.08 | 0.061 | 0.101 | 0.051 | 0.046 | 0.039 | 0.03 | 0.017 | 0.007 | 0.012 | 0.014 | 0.014 | 0.021 | 0.012 | 0.009 | 0.012 | 0.011 | 0.01 | 0.017 | 0 | 0 |
Kortlopende schulden
| 1.802 | 5.601 | 6.978 | 0.071 | 1.359 | 2.568 | 2.841 | 2.878 | 4.664 | 2.076 | 2.468 | 3.51 | 5.255 | 6.185 | 4.999 | 4.914 | 4.183 | 3.446 | 2.811 | 2.28 | 2.28 | 2.28 | 1.48 | 2.236 | 2.19 | 2.022 | 1.747 | 3.336 | 0 | 5.827 | 1 | 1 | 1.026 | 2.094 | 1.995 | 1.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0.005 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.007 | 0.007 | 0.007 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0.101 | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.561 | 0.58 | 0.627 | 0.614 | 0.671 | 0.819 | 0.857 | 0.813 | 0.844 | 0.862 | 0.846 | 0.808 | 0.809 | 0.791 | 0.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.076 | 0.076 | 0.076 | 1.499 | 2.389 | 0 | 0 | 0.697 | 0.656 | 0.27 | 0.204 | 0 | 0 | 0.747 | 0 | 0.605 | -0.003 | -0.003 | -0.003 | -2.578 | -0.003 | -0.002 | -0.002 | -0.002 | -0.002 | -0.003 | -0.003 | -0.003 | 0 | -0.002 | -0.002 | 0 | 0 | 0 | 0.58 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.204 | 2.093 | 1.964 | 0.002 | 0.004 | 1.089 | 0.766 | 0.005 | 0.005 | 0.002 | 0.003 | 0.245 | 0.303 | 0.062 | 0.683 | 0.033 | 3.48 | 3.491 | 3.243 | 0.363 | 3.12 | 2.398 | 1.727 | 1.692 | 1.884 | 2.851 | 2.688 | 3.143 | 1.902 | 2.071 | 1.738 | -0 | 0.6 | 0.561 | -0 | 0.627 | 0.614 | 0.671 | 0.819 | 0.857 | 1.034 | 1.168 | 1.342 | 1.221 | 1.049 | 1.055 | 1.04 | 1.006 | 0.267 | 0.552 | 1.14 | 0 | 0.359 | 0.267 | 0.526 | 0.144 | 0.08 | 0.151 | 0.055 | 0.05 | 0.135 | 0.005 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0.004 | 0.008 | 0.012 | 0.027 | 0.077 | 0.038 | 0.055 | 0.02 | 0.021 | 0.018 | 0.018 | 0.017 | 0.017 | 0.022 | 0.027 | 0.045 |
Totaal kortlopende verplichtingen
| 9.133 | 11.695 | 12.557 | 3.562 | 4.678 | 7.088 | 6.511 | 3.695 | 5.384 | 2.534 | 2.778 | 3.918 | 5.743 | 7.655 | 7.894 | 8.012 | 7.666 | 6.94 | 6.057 | 5.221 | 5.403 | 4.68 | 3.209 | 3.93 | 4.076 | 4.876 | 4.438 | 6.482 | 1.904 | 7.9 | 2.74 | 2.256 | 2.049 | 3.928 | 7.304 | 6.577 | 2.706 | 1.859 | 3.939 | 1.835 | 1.136 | 1.414 | 1.8 | 1.574 | 1.344 | 1.327 | 1.588 | 1.376 | 0.267 | 0.552 | 1.14 | 0.786 | 0.365 | 0.267 | 0.526 | 0.144 | 0.086 | 0.151 | 0.055 | 0.05 | 0.14 | 0.124 | 0.109 | 0.11 | 0.07 | 0.102 | 0.11 | 0.08 | 0.064 | 0.12 | 0.113 | 0.086 | 0.066 | 0.106 | 0.056 | 0.051 | 0.049 | 0.042 | 0.036 | 0.042 | 0.097 | 0.056 | 0.073 | 0.045 | 0.034 | 0.027 | 0.03 | 0.028 | 0.027 | 0.039 | 0.027 | 0.045 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.12 | 0.135 | 0.15 | 10.725 | 12.44 | 0 | 0 | 0.023 | 0.044 | 4.328 | 6.685 | 6.889 | 8.092 | 0.29 | 0.42 | 0.344 | 0 | 0 | 0 | 1.012 | 2.187 | 3.339 | 5.174 | 4.106 | 4.58 | 1.609 | 2.606 | 1.896 | 6.677 | 0.53 | 6.279 | 6.466 | 6.198 | 4.029 | 0.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.853 | 5.227 | 4.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.071 | 0.07 | 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
| 8.883 | 10.662 | 11.526 | 15.51 | 17.617 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.082 | 0.115 | 0.173 | 0.247 | 0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 9.003 | 10.797 | 11.676 | 26.235 | 30.057 | 0 | 0 | 0.023 | 0.044 | 4.328 | 6.685 | 6.889 | 8.092 | 0.29 | 0.42 | 0.344 | 0 | 0 | 0 | 1.012 | 2.187 | 3.339 | 5.174 | 4.106 | 4.58 | 1.609 | 2.622 | 1.978 | 6.792 | 0.703 | 6.526 | 6.796 | 6.198 | 4.029 | 0.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.853 | 5.227 | 4.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.071 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 18.136 | 22.492 | 24.233 | 29.797 | 34.735 | 7.088 | 6.511 | 3.718 | 5.428 | 6.862 | 9.463 | 10.807 | 13.835 | 7.945 | 8.314 | 8.356 | 7.666 | 6.94 | 6.057 | 6.233 | 7.59 | 8.019 | 8.383 | 8.036 | 8.656 | 6.485 | 7.06 | 8.46 | 8.696 | 8.603 | 9.266 | 9.052 | 8.247 | 7.958 | 8.031 | 6.577 | 2.706 | 1.859 | 3.939 | 1.835 | 1.136 | 1.414 | 1.8 | 1.574 | 1.344 | 1.327 | 1.588 | 1.376 | 0.267 | 0.552 | 1.14 | 5.639 | 5.592 | 4.655 | 0.526 | 0.144 | 0.086 | 0.151 | 0.055 | 0.05 | 0.14 | 0.124 | 0.109 | 0.11 | 0.07 | 0.102 | 0.11 | 0.08 | 0.135 | 0.19 | 0.113 | 0.086 | 0.066 | 0.106 | 0.056 | 0.051 | 0.049 | 0.042 | 0.036 | 0.042 | 0.097 | 0.056 | 0.073 | 0.045 | 0.034 | 0.027 | 0.03 | 0.028 | 0.027 | 0.039 | 0.027 | 0.045 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.017 | 0.016 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 159.854 | 151.81 | 147.697 | 140.421 | 134.445 | 130.995 | 130.684 | 129.055 | 123.045 | 120.935 | 115.896 | 113.882 | 90.215 | 86.839 | 85.942 | 84.476 | 83.919 | 83.872 | 83.641 | 82.939 | 80.497 | 79.32 | 78.143 | 74.683 | 73.246 | 72.583 | 70.993 | 68.029 | 66.139 | 61.059 | 58.465 | 58.401 | 46.551 | 41.099 | 40.068 | 42.357 | 39.663 | 40.079 | 32.087 | 33.448 | 31.158 | 28.92 | 28.229 | 27.673 | 28.608 | 29.259 | 0.029 | 28.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.711 | 1.763 |
Ingehouden winsten
| -161.037 | -156.981 | -153.69 | -150.477 | -146.046 | -115.159 | -112.951 | -109.005 | -106.31 | -104.494 | -101.036 | -99.076 | -97.833 | -96.82 | -95.739 | -94.686 | -94.028 | -92.766 | -91.69 | -90.685 | -89.072 | -87.553 | -85.08 | -83.349 | -81.771 | -78.625 | -76.665 | -74.852 | -71.153 | -66.544 | -62.997 | -60.222 | -28.103 | -24.488 | -24.521 | -25.63 | -23.82 | -24.918 | -21.941 | -21.537 | -20.058 | -20.468 | -20.782 | -20.25 | -18.729 | -18.722 | -18.856 | -18.014 | -17.288 | -16.406 | -15.917 | -15.863 | -11.211 | -10.309 | -8.364 | -7.844 | -7.555 | -6.747 | -6.172 | -5.566 | -4.956 | -5.109 | -5.821 | -6.016 | -5.87 | -6.026 | -5.929 | -5.399 | -4.085 | -3.939 | -4.021 | -3.985 | -3.819 | -3.863 | -3.665 | -3.413 | -2.976 | -2.945 | -2.572 | -2.385 | -2.363 | -2.157 | -2.121 | -1.911 | -1.762 | -1.739 | -1.812 | -1.699 | -1.698 | -1.708 | -1.695 | -1.775 |
Overige gereserveerde algehele resultaten
| -0.911 | -0.911 | -0.911 | -0.911 | -0.911 | -1.023 | -0.998 | -1.012 | -1.067 | -1.049 | -1.034 | -1.143 | -0.835 | -0.742 | -0.485 | -0.355 | -0.12 | -0.569 | -0.338 | -0.526 | -0.461 | -0.348 | -0.623 | -0.52 | -0.658 | -0.864 | -0.891 | -0.606 | -0.475 | -0.384 | -0.549 | -0.615 | 8.245 | 9.512 | 8.592 | 6.429 | 6.611 | 6.849 | 3.794 | 2.867 | 2.726 | 2.83 | 2.968 | 2.91 | 3.002 | 2.791 | 2.821 | 2.73 | 0.002 | -0.001 | -0.001 | 2.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 | 0 | 0 | 0 | 0.211 | 0.2 | 0.158 | 0.159 | 0.144 | 0.06 | 0.038 | 0.007 | 0.155 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.017 | -0.016 | -0.015 | 0 | 14.142 | 13.844 | 13.462 | 13.206 | 13.269 | 13.241 | 13.05 | 13.124 | 12.994 | 12.746 | 12.561 | 12.379 | 12.163 | 11.599 | 10.876 | 10.32 | 9.711 | 9.024 | 8.847 | 8.63 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 29.181 | -0 | 31.841 | 31.049 | 29.81 | 28.645 | 34.876 | 28.627 | 10.008 | 9.796 | 9.676 | 7.127 | 6.338 | 5.831 | 4.847 | 5.005 | 5.754 | 5.985 | 5.918 | 6.119 | 6.097 | 5.681 | 5.056 | 4.998 | 3.98 | 3.974 | 3.798 | 3.812 | 3.594 | 3.411 | 3.439 | 3.153 | 2.843 | 2.651 | 2.321 | 2.217 | 2.043 | 1.875 | 1.748 | 1.732 | 1.803 | 1.716 | 1.719 | 1.71 | -0 | 0.013 |
Totaal eigen vermogen van aandeelhouders
| -2.094 | -6.082 | -6.904 | -10.967 | -12.512 | 14.813 | 16.735 | 19.038 | 15.668 | 15.392 | 13.826 | 13.663 | 5.689 | 3.121 | 3.18 | 2.641 | 3.04 | 3.778 | 4.663 | 4.852 | 3.958 | 4.165 | 5.001 | 3.193 | 2.98 | 4.693 | 4.313 | 2.891 | 4.222 | 3.155 | 3.766 | 6.194 | 26.692 | 26.123 | 24.138 | 23.157 | 22.454 | 22.01 | 13.941 | 14.778 | 13.827 | 11.283 | 10.415 | 10.333 | 12.882 | 13.329 | 13.176 | 12.949 | 14.555 | 14.642 | 13.892 | 15.424 | 23.664 | 18.318 | 1.643 | 1.952 | 2.121 | 0.38 | 0.166 | 0.265 | -0.109 | -0.103 | -0.067 | -0.031 | 0.048 | 0.093 | 0.168 | 0.281 | 0.971 | 1.059 | 0.449 | -0.011 | -0.021 | -0.05 | 0.14 | 0.199 | 0.621 | 0.367 | 0.414 | 0.326 | -0.005 | 0.066 | 0.077 | -0.036 | -0.014 | -0.007 | -0.009 | 0.015 | 0.019 | 0.002 | 0.016 | 0.001 |
Totaal eigen vermogen
| -0.522 | -4.252 | -4.978 | -8.867 | -10.279 | 14.813 | 16.735 | 19.038 | 15.668 | 15.392 | 13.826 | 13.663 | 5.689 | 3.121 | 3.18 | 2.641 | 3.04 | 3.778 | 4.663 | 4.852 | 3.958 | 4.165 | 5.001 | 3.193 | 2.98 | 4.693 | 4.313 | 2.891 | 4.222 | 3.155 | 3.766 | 6.194 | 26.692 | 26.123 | 24.138 | 23.157 | 22.454 | 22.01 | 13.941 | 14.778 | 13.827 | 11.283 | 10.415 | 10.333 | 12.882 | 13.329 | 13.176 | 12.949 | 14.555 | 14.642 | 13.892 | 15.424 | 23.664 | 18.318 | 1.643 | 1.952 | 2.121 | 0.38 | 0.166 | 0.265 | -0.109 | -0.103 | -0.067 | -0.031 | 0.048 | 0.093 | 0.168 | 0.281 | 0.971 | 1.059 | 0.449 | -0.011 | -0.021 | -0.05 | 0.14 | 0.199 | 0.621 | 0.367 | 0.414 | 0.326 | -0.005 | 0.066 | 0.077 | -0.036 | -0.014 | -0.007 | -0.009 | 0.015 | 0.019 | 0.002 | 0.016 | 0.001 |
Totaal passiva en aandeelhoudersvermogen
| 17.614 | 18.24 | 19.255 | 20.93 | 24.456 | 21.901 | 23.246 | 22.756 | 21.096 | 22.254 | 23.289 | 24.47 | 19.524 | 11.066 | 11.494 | 10.997 | 10.706 | 10.718 | 10.72 | 11.085 | 11.548 | 12.184 | 13.384 | 11.229 | 11.636 | 11.178 | 11.373 | 11.351 | 12.918 | 11.758 | 13.032 | 15.246 | 34.94 | 34.081 | 32.17 | 29.734 | 25.16 | 23.87 | 17.879 | 16.614 | 14.963 | 12.697 | 12.215 | 11.907 | 14.226 | 14.656 | 14.764 | 14.325 | 14.822 | 15.194 | 15.032 | 21.063 | 29.256 | 22.973 | 2.17 | 2.096 | 2.207 | 0.532 | 0.22 | 0.315 | 0.031 | 0.02 | 0.043 | 0.079 | 0.117 | 0.194 | 0.278 | 0.362 | 1.106 | 1.249 | 0.563 | 0.075 | 0.045 | 0.056 | 0.196 | 0.249 | 0.67 | 0.409 | 0.451 | 0.367 | 0.092 | 0.122 | 0.15 | 0.009 | 0.02 | 0.019 | 0.021 | 0.044 | 0.046 | 0.04 | 0.043 | 0.047 |