Orbit Garant Drilling Inc.
TSX:OGD.TO
0.79 (CAD) • At close December 20, 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.812 | 0.332 | 0.813 | 1.249 | 1.483 | 2.181 | 1.411 | 0.052 | 1.721 | 1.018 | 1.393 | 1.094 | 1.775 | 3.256 | 3.735 | 2.191 | 4.255 | 4.996 | 1.927 | 1.445 | 3.696 | 2.48 | 2.767 | 2.025 | 4.182 | 4.633 | 2.986 | 2.692 | 1.598 | 1.601 | 1.558 | 3.743 | 2.019 | 2.293 | 1.463 | 0.642 | 0.075 | 0.396 | 0.621 | 0.086 | 0.518 | 0.335 | 1.131 | 1.594 | 0.767 | 1.507 | 2.686 | 1.839 | 1.584 | 1.959 | 1.343 | 0.797 | 0 | -0.698 | 2.331 | 1.769 | 3.386 | 8.114 | 11.492 | 13.583 | 6.888 | 10.558 | 0.666 | 1.976 | 0.44 | 8.407 | 0.788 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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
| 0.812 | 0.332 | 0.813 | 1.249 | 1.483 | 2.181 | 1.411 | 0.052 | 1.721 | 1.018 | 1.393 | 1.094 | 1.775 | 3.256 | 3.735 | 2.191 | 4.255 | 4.996 | 1.927 | 1.445 | 3.696 | 2.48 | 2.767 | 2.025 | 4.182 | 4.633 | 2.986 | 2.692 | 1.598 | 1.601 | 1.558 | 3.743 | 2.019 | 2.293 | 1.463 | 0.642 | 0.075 | 0.396 | 0.621 | 0.086 | 0.518 | 0.335 | 1.431 | 1.594 | 0.767 | 1.507 | 2.686 | 1.839 | 1.584 | 1.959 | 1.343 | 0.797 | 0 | -0.698 | 2.331 | 1.769 | 3.386 | 8.114 | 11.492 | 13.583 | 6.888 | 10.558 | 0.666 | 1.976 | 0.44 | 8.407 | 0.788 |
Nettovorderingen
| 35.493 | 28.603 | 37.108 | 29.991 | 32.956 | 31.118 | 37.86 | 35.054 | 40.289 | 40.065 | 35.611 | 34.643 | 42.695 | 41.836 | 34.906 | 25.471 | 27.598 | 22.6 | 29.669 | 29.161 | 35.58 | 37.466 | 34.65 | 31.978 | 32.604 | 33.447 | 40.586 | 35.914 | 34.288 | 23.403 | 24.886 | 18.955 | 23.23 | 22.397 | 21.656 | 19.28 | 18.973 | 18.89 | 16.093 | 14.182 | 19.349 | 15.54 | 17.249 | 17.512 | 20.508 | 20.449 | 24.398 | 20.82 | 33.412 | 37.268 | 37.388 | 34.69 | 36.246 | 36.277 | 30.589 | 22.689 | 25.451 | 23.539 | 20.786 | 14.494 | 19.845 | 22.683 | 25.43 | 21.879 | 19.122 | 19.457 | 18.962 |
Voorraad
| 45.572 | 42.964 | 45.619 | 47.588 | 50.744 | 47.674 | 52.643 | 54.037 | 51.921 | 49.006 | 50.696 | 49.008 | 48.49 | 44.684 | 48.91 | 48.751 | 47.796 | 49.055 | 50.607 | 52.146 | 51.475 | 43.943 | 45.164 | 45.872 | 43.379 | 39.419 | 40.527 | 41.072 | 41.999 | 38.725 | 42.598 | 40.567 | 38.855 | 35.289 | 38.721 | 38.974 | 36.529 | 33.878 | 34.933 | 35.139 | 35.679 | 36.423 | 37.769 | 36.883 | 38.687 | 38.751 | 40.509 | 41.751 | 42.435 | 42.036 | 46.584 | 44.899 | 38.001 | 33.646 | 31.759 | 28.375 | 24.061 | 22.708 | 20.895 | 20.225 | 19.912 | 19.67 | 20.874 | 23.427 | 22.579 | 17.623 | 17.376 |
Overige vlottende activa
| 0.524 | 3.75 | 0.905 | 0.803 | 0.846 | 1.017 | 2.179 | 2.008 | 1.245 | 1.077 | 0.788 | 0.695 | 0.697 | 0.796 | 2.354 | 2.883 | 1.376 | 0.827 | 0.963 | 1.016 | 1.118 | 1.154 | 1.087 | 0.853 | 0.802 | 0.884 | 0.948 | 0.655 | 0.693 | 2.003 | 0.564 | 0.479 | 0.687 | 0.568 | 2.012 | 3.204 | 2.716 | 2.656 | 2.383 | 1.546 | 0.916 | 3.149 | 3.062 | 0.757 | 1.003 | 1.019 | 1.336 | 0.786 | 0.976 | 1.165 | 1.414 | 0.748 | 0.436 | 0.689 | 0.631 | 0.555 | 0.37 | 0.46 | 0.767 | 0.32 | 0.295 | 0.325 | 0.32 | 0.179 | 0.438 | 0.273 | 0.655 |
Totaal vlottende activa
| 82.401 | 75.649 | 84.445 | 79.631 | 86.029 | 81.99 | 94.093 | 91.151 | 95.176 | 91.166 | 88.488 | 85.44 | 93.657 | 90.572 | 89.905 | 79.296 | 81.025 | 77.478 | 83.166 | 83.768 | 91.869 | 85.043 | 83.668 | 80.728 | 80.967 | 78.383 | 85.047 | 80.333 | 78.578 | 65.352 | 69.606 | 63.744 | 64.791 | 60.547 | 63.852 | 62.1 | 58.293 | 55.82 | 54.03 | 50.953 | 56.462 | 55.447 | 59.511 | 56.746 | 60.965 | 61.726 | 68.929 | 65.196 | 78.407 | 82.428 | 86.729 | 81.134 | 74.683 | 70.612 | 65.31 | 53.387 | 53.268 | 54.821 | 53.939 | 48.621 | 46.94 | 53.235 | 47.291 | 47.461 | 42.579 | 45.76 | 37.781 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 38 | 36.605 | 43.638 | 44.459 | 43.678 | 43.081 | 43.417 | 44.156 | 44.637 | 43.791 | 43.322 | 43.262 | 44.32 | 43.273 | 40.714 | 42.355 | 43.529 | 45.565 | 46.697 | 46.909 | 46.505 | 42.45 | 42.771 | 43.765 | 39.931 | 39.741 | 39.96 | 39.221 | 38.974 | 40.014 | 39.568 | 40.664 | 41.619 | 42.978 | 38.447 | 40.765 | 38.362 | 39.705 | 40.704 | 42.321 | 43.903 | 46.04 | 48.016 | 49.746 | 51.708 | 53.729 | 55.851 | 57.497 | 56.97 | 55.88 | 55.559 | 54.974 | 47.297 | 43.223 | 40.295 | 35.805 | 32.57 | 31.681 | 27.12 | 25.607 | 24.554 | 24.106 | 25.221 | 24.985 | 23.036 | 19.963 | 20.226 |
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 | 26.771 | 26.771 | 26.771 | 26.771 | 26.771 | 27.452 | 22.715 | 21.061 | 25.41 | 25.566 | 19.698 | 19.698 | 19.698 | 19.698 | 19.698 | 19.698 | 19.698 | 20.699 | 19.698 | 19.698 | 18.573 |
Immateriële activa
| 0.205 | 0.211 | 0.217 | 0.22 | 0.257 | 0.296 | 0.337 | 0.251 | 0.285 | 0.32 | 0 | 0 | 0.026 | 0.141 | 0.248 | 0.377 | 0.489 | 0.588 | 0.711 | 0.771 | 0.867 | 1 | 1.117 | 1.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.145 | 0.291 | 0.437 | 0.583 | 0.728 | 0.874 | 1.02 | 1.166 | 1.31 | 1.456 | 1.602 | 1.748 | 3.651 | 4.124 | 4.598 | 5.072 | 5.545 | 4.97 | 5.474 | 6.044 | 0.568 | 0.792 | 1.016 | 1.374 | 1.998 | 3.06 | 4.184 | 5.308 | 6.432 | 6.212 | 7.218 | 8.223 | 9.229 |
Goodwill en immateriële activa
| 0.205 | 0.211 | 0.217 | 0.22 | 0.257 | 0.296 | 0.337 | 0.251 | 0.285 | 0.32 | 43.522 | 43.533 | 0.026 | 0.141 | 0.248 | 0.377 | 0.489 | 0.588 | 0.711 | 0.771 | 0.867 | 1 | 1.117 | 1.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.016 | -1.154 | -0.93 | 0.145 | 0.291 | 0.437 | 0.583 | 0.728 | 0.874 | 1.02 | 1.166 | 1.31 | 1.456 | 1.602 | 1.748 | 30.422 | 30.895 | 31.369 | 31.843 | 32.316 | 32.422 | 28.189 | 27.105 | 25.978 | 26.358 | 20.714 | 21.072 | 21.696 | 22.758 | 23.882 | 25.006 | 26.13 | 26.911 | 26.916 | 27.921 | 27.802 |
Langetermijnbeleggingen
| 1.617 | 1.411 | 0.087 | 0.099 | 0.239 | 0.32 | 0.522 | 0.125 | 0.111 | 0.146 | 0.2 | 0.271 | 0.211 | 0.259 | 0.294 | 0.207 | 0.392 | 0.317 | 0.296 | 0.42 | 0.415 | 0.419 | 0.437 | 0.396 | 0.383 | 0.542 | 0.64 | 0.719 | 0.669 | 0.682 | 0.664 | 0.667 | 0.597 | 0.709 | 0.404 | 0.404 | 0.404 | 0.424 | 0.424 | 0.435 | 0.37 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.04 | 0.987 | 0.886 | 0.832 | 0.63 | 0.551 | 0.522 | 0.7 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 4.92 | 4.309 | 2.852 | 1.729 | 1.742 | 1.876 | 1.852 | 1.917 | 1.773 | 1.636 | 3.043 | 2.778 | 3.049 | 3.897 | 4.344 | 4.189 | 4.557 | 5.89 | 5.284 | 5.179 | 4.822 | 5.783 | 6.008 | 4.622 | 3.792 | 4.01 | 3.518 | 3.505 | 3.407 | 3.636 | 2.952 | 2.016 | 1.154 | 0.93 | 1.383 | 0.175 | 0.444 | 0.833 | 0.696 | 0.531 | 0.257 | 0 | 0 | 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
| 1.437 | 1.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.522 | -43.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.669 | 0.662 | 0.656 | 0.649 | 1.266 | 1.254 | 1.241 | 2.016 | 1.154 | 0.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -88.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.941 | 0.918 | 0.867 | 0.74 |
Totaal niet-vlottende activa
| 46.179 | 44.228 | 46.794 | 46.507 | 45.916 | 45.573 | 46.128 | 46.449 | 46.806 | 45.893 | 46.565 | 46.311 | 47.606 | 47.57 | 45.6 | 47.128 | 48.967 | 52.36 | 52.988 | 53.279 | 52.609 | 49.652 | 50.333 | 50.131 | 44.775 | 44.955 | 44.774 | 44.094 | 44.316 | 45.586 | 44.425 | 43.347 | 43.37 | 44.617 | 40.379 | 41.635 | 39.647 | 41.545 | 42.552 | 44.161 | 45.55 | 47.506 | 49.326 | 51.202 | 53.31 | 55.477 | 86.273 | 88.392 | 88.339 | 87.723 | 87.875 | 87.396 | 75.486 | 70.328 | 66.273 | 63.203 | 54.272 | 53.639 | 49.648 | 48.995 | 48.987 | 49.635 | 52.052 | 52.838 | 50.87 | 48.751 | 48.767 |
Totaal activa
| 128.58 | 119.877 | 131.239 | 126.138 | 131.945 | 127.563 | 140.221 | 137.6 | 141.982 | 137.059 | 135.053 | 131.751 | 141.263 | 138.142 | 135.505 | 126.424 | 129.992 | 129.838 | 136.154 | 137.047 | 144.478 | 134.695 | 134.001 | 130.859 | 125.742 | 123.338 | 129.821 | 124.427 | 122.894 | 110.938 | 114.031 | 107.091 | 108.161 | 105.164 | 104.231 | 103.735 | 97.94 | 97.365 | 96.582 | 95.114 | 102.012 | 102.953 | 108.837 | 107.948 | 114.275 | 117.203 | 155.202 | 153.588 | 166.746 | 170.151 | 174.604 | 168.53 | 150.169 | 140.94 | 131.583 | 116.59 | 107.54 | 108.46 | 103.588 | 97.616 | 95.927 | 102.87 | 99.343 | 100.299 | 93.448 | 94.511 | 86.548 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 29.013 | 25.41 | 32.57 | 27.955 | 31.257 | 27.621 | 29.604 | 31.034 | 35.794 | 33.578 | 37.215 | 30.758 | 36.036 | 30.486 | 26.502 | 18.339 | 17.095 | 18.452 | 21.605 | 20.472 | 26.855 | 24.744 | 22.348 | 19.018 | 24.642 | 24.247 | 28.358 | 22.644 | 26.504 | 18.981 | 19.128 | 16.466 | 18.533 | 15.362 | 16.701 | 16.935 | 14.885 | 12.298 | 11.723 | 8.847 | 10.548 | 9.623 | 11.243 | 7.466 | 10.079 | 9.772 | 11.521 | 11.129 | 19.792 | 20.206 | 0 | 0 | 0 | 0.421 | 0.515 | 0.515 | 0 | 16.601 | 12.564 | 9.787 | 10.645 | 10.642 | 10.959 | 13.589 | 15.221 | 11.531 | 12.716 |
Kortlopende schulden
| 1.743 | 1.51 | 1.863 | 2.835 | 2.93 | 3.971 | 6.412 | 4.952 | 4.51 | 4.214 | 4.174 | 4.388 | 4.128 | 6.039 | 3.999 | 27.421 | 4.994 | 4.933 | 5.355 | 5.437 | 1.985 | 1.453 | 1.405 | 0.747 | 0.813 | 0.999 | 1.384 | 1.691 | 17.022 | 15.623 | 16.704 | 9.805 | 0.77 | 1.778 | 2.048 | 1.136 | 0 | 0 | 0 | 0 | 7.187 | 8.547 | 10.664 | 0.228 | 0.317 | 0.338 | 0.351 | 0.358 | 0.387 | 0.401 | 0.47 | 0.542 | 1.327 | 0.866 | 4.687 | 1.607 | 0.228 | 0.203 | 0.204 | 0.204 | 0.149 | 0.089 | 0.069 | 2.136 | 6.467 | 8.754 | 11.82 |
Belastingschulden
| 1.21 | 0.117 | 0.005 | 0.052 | 0.033 | 0.001 | 2.168 | 1.28 | 1.188 | 0.012 | 0.174 | 0.091 | 0 | 0.007 | 0.005 | 0.021 | 0.054 | 0.005 | 0.172 | 0.177 | 0.268 | 0.429 | 1.204 | 0.478 | 0.07 | 0 | 0.307 | 0.643 | 0.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.91 | 0.756 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0.005 | 0 | 0 | -3.971 | 0 | 0 | 0 | -4.214 | -4.174 | -1.362 | -1.066 | -2.873 | -0.91 | 0.021 | 0.054 | 0.005 | 0 | 0 | 0.268 | 0.429 | 1.204 | 0.478 | 0 | -0.187 | 0.307 | 0.643 | 0.999 | 0 | 0 | 0 | -0.77 | 0 | 0 | -16.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.792 | 0 | 0 | 0 | 0 | 18.135 | 19.326 | 10.137 | 0 | 0 | 0 | 0 | 0 | 1.91 | 0.756 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 0 | 0 | 1.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.055 | 2.027 | 2.03 | 0 | 0 | 3.142 | 2.888 | 2.179 | 2.933 | -0.094 | -0.187 | 3.321 | 3.259 | -1.063 | 0.365 | -0.064 | 1.12 | 0 | 0.506 | 1.064 | 0 | 0 | 0 | 0 | 0 | 0.148 | 0.146 | 1.14 | 1.128 | 0.372 | 0.367 | 1.922 | 1.894 | 1.585 | 1.564 | 25.235 | 22.61 | 17.393 | 18.588 | 20.168 | 10.756 | 13.934 | 0.557 | 0.638 | 0.495 | 0.275 | 0.348 | 0.761 | 1.144 | 1.4 | 5.632 | 4.242 |
Totaal kortlopende verplichtingen
| 31.966 | 27.037 | 35.689 | 30.842 | 34.22 | 31.593 | 38.184 | 37.266 | 41.492 | 37.804 | 41.563 | 35.237 | 40.164 | 36.532 | 30.506 | 47.857 | 24.224 | 25.425 | 27.132 | 26.086 | 32.518 | 29.943 | 28.34 | 23.654 | 25.431 | 25.059 | 33.677 | 29.413 | 45.105 | 34.589 | 35.768 | 27.391 | 19.303 | 17.646 | 19.813 | 18.071 | 14.885 | 12.298 | 11.723 | 8.847 | 17.883 | 18.316 | 23.047 | 8.822 | 10.768 | 10.477 | 13.794 | 13.381 | 21.764 | 22.171 | 25.705 | 23.152 | 18.72 | 19.875 | 25.37 | 12.878 | 14.163 | 17.361 | 13.405 | 10.485 | 11.069 | 12.989 | 12.545 | 16.869 | 23.089 | 25.917 | 28.778 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 33.001 | 32.611 | 34.514 | 36.174 | 35.973 | 33.035 | 35.282 | 33.884 | 36.622 | 36.093 | 31.753 | 30.149 | 32.403 | 31.262 | 32.585 | 6.267 | 34.026 | 36.408 | 38.103 | 36.74 | 35.085 | 28.176 | 28.156 | 27.768 | 20.903 | 19.142 | 20.007 | 17.907 | 1.807 | 2.085 | 2.388 | 3.297 | 9.993 | 16.894 | 19.988 | 8.725 | 5.592 | 14.896 | 5.329 | 4.811 | 0 | 0 | 0 | 10.198 | 12.277 | 14.421 | 19.298 | 17.661 | 20.726 | 25.971 | 29.353 | 29.914 | 20.384 | 14.673 | 6.192 | 6.229 | 0.166 | 0.172 | 3.432 | 3.465 | 3.378 | 10.661 | 10.685 | 10.67 | 1.837 | 2.36 | 19.372 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | -1.009 | 32.344 | 34.917 | 32.633 | 35.273 | 34.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.106 | -0.112 | -0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.913 | 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 | 1.009 | 1.291 | 1.14 | 1.076 | 0.766 | 0.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.112 | 0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0.528 | 0.913 | 1.148 | 1.358 | 3.146 | 3.219 | 3.429 | 3.485 | 3.437 | 3.082 | 2.452 | 2.605 | 1.124 | 1.198 | 1.247 | 1.335 | 1.253 | 2.025 | 2.359 | 2.685 | 3.194 | 3.183 | 3.233 | 3.749 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.136 | 0.084 | 0 | 0 | 0 | 0.13 | 0 | -0.577 | 0 | -8.447 | -9.994 | 0 | 0 | -7.448 | 0 | 0 | 0 | 0 | 0 | 0 | 1.888 | 2.087 | 4.556 | 1.385 | 2.831 | 2.792 | 2.07 | 2.041 | 1.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.915 |
Totaal niet-vlottende verplichtingen
| 33.001 | 32.611 | 34.514 | 36.174 | 36.982 | 34.326 | 36.422 | 34.96 | 37.388 | 36.75 | 31.753 | 30.149 | 32.403 | 31.262 | 32.585 | 6.267 | 34.026 | 36.408 | 38.103 | 36.74 | 35.085 | 28.176 | 28.156 | 27.994 | 21.151 | 19.343 | 20.007 | 17.907 | 1.807 | 2.085 | 2.388 | 2.72 | 9.993 | 8.447 | 9.994 | 8.725 | 5.592 | 7.448 | 5.329 | 4.811 | 0 | 0.068 | 0.528 | 11.111 | 14.165 | 16.508 | 23.854 | 22.265 | 26.986 | 32.248 | 34.86 | 35.037 | 24.223 | 17.278 | 7.316 | 7.427 | 1.413 | 1.508 | 4.685 | 5.49 | 5.737 | 13.346 | 13.879 | 13.853 | 5.07 | 6.108 | 24.287 |
Totaal passiva
| 64.967 | 59.648 | 70.203 | 67.016 | 71.202 | 65.919 | 74.606 | 72.226 | 78.88 | 74.554 | 73.316 | 65.386 | 72.567 | 67.794 | 63.091 | 54.124 | 58.25 | 61.833 | 65.235 | 62.826 | 67.603 | 58.119 | 56.496 | 51.648 | 46.582 | 44.402 | 53.684 | 47.32 | 46.912 | 36.674 | 38.156 | 30.111 | 29.296 | 26.093 | 29.807 | 26.796 | 20.477 | 19.746 | 17.052 | 13.658 | 17.883 | 18.384 | 23.575 | 19.933 | 24.933 | 26.985 | 37.648 | 35.646 | 48.75 | 54.419 | 60.565 | 58.189 | 42.943 | 37.153 | 32.686 | 20.305 | 15.576 | 18.869 | 18.09 | 15.975 | 16.806 | 26.335 | 26.423 | 30.722 | 28.159 | 32.025 | 53.065 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.445 | 68.476 | 70.209 | 0 | 1.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 59.204 | 59.204 | 59.204 | 59.204 | 59.204 | 59.204 | 59.204 | 59.204 | 59.204 | 59.204 | 59.204 | 59.204 | 59.204 | 59.204 | 58.857 | 58.857 | 58.857 | 58.857 | 58.857 | 58.857 | 58.857 | 58.857 | 58.839 | 58.839 | 57.207 | 57.207 | 57.195 | 57.195 | 57.131 | 57.13 | 57.128 | 55.688 | 55.688 | 55.688 | 55.688 | 55.688 | 54.411 | 54.411 | 54.411 | 54.411 | 54.411 | 54.411 | 54.411 | 54.411 | 54.411 | 54.411 | 54.411 | 54.411 | 54.411 | 0 | 0 | 0 | 0 | 0 | 0 | 53.38 | 51.898 | 51.898 | 51.898 | 0 | 51.898 | 51.898 | 51.898 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 7.834 | 4.673 | 5.847 | 3.881 | 5.352 | 5.786 | 9.616 | 9.383 | 6.806 | 5.729 | 5.241 | 9.272 | 11.005 | 12.342 | 14.646 | 13.986 | 13.517 | 10.047 | 12.684 | 16.053 | 18.074 | 16.971 | 17.739 | 19.139 | 20.779 | 20.609 | 17.317 | 18.565 | 17.754 | 15.907 | 17.446 | 19.569 | 21.473 | 21.72 | 17.135 | 19.701 | 21.541 | 21.75 | 19.621 | 21.639 | 24.429 | 25.025 | 25.874 | 28.794 | 30.257 | 31.327 | 58.897 | 59.521 | 59.82 | 57.797 | 56.38 | 52.98 | 51.114 | 48.453 | 43.721 | 41.273 | 38.574 | 36.325 | 32.367 | 28.646 | 26.243 | 23.737 | 20.22 | 17.01 | 13.797 | 11.148 | 9.726 |
Overige gereserveerde algehele resultaten
| -3.425 | -3.648 | -4.015 | -3.963 | -3.813 | -3.346 | -3.205 | -3.213 | -2.908 | -2.428 | -2.708 | -2.111 | -1.513 | -1.198 | -1.089 | -0.543 | -0.632 | -0.899 | -0.622 | -0.689 | -0.056 | 0.748 | 0.927 | 1.233 | 1.174 | 1.12 | 1.625 | 1.347 | 1.097 | 1.227 | 1.301 | 1.723 | 1.704 | 1.663 | 1.601 | 1.55 | 1.511 | 1.458 | 5.498 | 5.406 | 5.289 | 5.133 | 4.977 | 4.81 | 4.674 | 4.48 | 4.246 | 4.01 | 3.765 | 3.524 | 0 | -0.043 | -0.029 | -23.05 | 0 | 0 | 0 | -14.974 | 0 | 0 | 0 | 0 | 0 | -0.035 | -0.035 | 0 | -0.035 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -64.445 | -68.476 | 0 | 0 | -1.089 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.411 | 57.659 | 57.404 | 56.141 | 78.956 | 55.176 | 1.632 | 1.492 | 68.241 | 1.233 | 52.995 | 0.98 | 0.899 | 0.801 | 52.601 | 51.527 | 0.45 | 23.791 |
Totaal eigen vermogen van aandeelhouders
| 63.613 | 60.229 | 61.036 | 59.122 | 60.743 | 61.644 | 65.615 | 65.374 | 63.102 | 62.505 | 61.737 | 66.365 | 68.696 | 70.348 | 72.414 | 72.3 | 71.742 | 68.005 | 70.919 | 74.221 | 76.875 | 76.576 | 77.505 | 79.211 | 79.16 | 78.936 | 76.137 | 77.107 | 75.982 | 74.264 | 75.875 | 76.98 | 78.865 | 79.071 | 74.424 | 76.939 | 77.463 | 77.619 | 79.53 | 81.456 | 84.129 | 84.569 | 85.262 | 88.015 | 89.342 | 90.218 | 117.554 | 117.942 | 117.996 | 115.732 | 114.039 | 110.341 | 107.226 | 103.787 | 98.897 | 96.285 | 91.964 | 89.591 | 85.498 | 81.641 | 79.121 | 76.535 | 72.92 | 69.577 | 65.289 | 62.486 | 33.483 |
Totaal eigen vermogen
| 63.613 | 60.229 | 61.036 | 59.122 | 60.743 | 61.644 | 65.615 | 65.374 | 63.102 | 62.505 | 61.737 | 66.365 | 68.696 | 70.348 | 72.414 | 72.3 | 71.742 | 68.005 | 70.919 | 74.221 | 76.875 | 76.576 | 77.505 | 79.211 | 79.16 | 78.936 | 76.137 | 77.107 | 75.982 | 74.264 | 75.875 | 76.98 | 78.865 | 79.071 | 74.424 | 76.939 | 77.463 | 77.619 | 79.53 | 81.456 | 84.129 | 84.569 | 85.262 | 88.015 | 89.342 | 90.218 | 117.554 | 117.942 | 117.996 | 115.732 | 114.039 | 110.341 | 107.226 | 103.787 | 98.897 | 96.285 | 91.964 | 89.591 | 85.498 | 81.641 | 79.121 | 76.535 | 72.92 | 69.577 | 65.289 | 62.486 | 33.483 |
Totaal passiva en aandeelhoudersvermogen
| 128.58 | 119.877 | 131.239 | 126.138 | 131.945 | 127.563 | 140.221 | 137.6 | 141.982 | 137.059 | 135.053 | 131.751 | 141.263 | 138.142 | 135.505 | 126.424 | 129.992 | 129.838 | 136.154 | 137.047 | 144.478 | 134.695 | 134.001 | 130.859 | 125.742 | 123.338 | 129.821 | 124.427 | 122.894 | 110.938 | 114.031 | 107.091 | 108.161 | 105.164 | 104.231 | 103.735 | 97.94 | 97.365 | 96.582 | 95.114 | 102.012 | 102.953 | 108.837 | 107.948 | 114.275 | 117.203 | 155.202 | 153.588 | 166.746 | 170.151 | 174.604 | 168.53 | 150.169 | 140.94 | 131.583 | 116.59 | 107.54 | 108.46 | 103.588 | 97.616 | 95.927 | 102.87 | 99.343 | 100.299 | 93.448 | 94.511 | 86.548 |