Panoramic Resources Limited
ASX:PAN.AX
0.035 (AUD) • At close July 24, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
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 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 13.918 | 13.918 | 27.098 | 27.098 | 21.757 | 21.757 | 11.018 | 11.018 | 24.237 | 24.237 | 29.591 | 29.591 | 31.164 | 31.164 | 13.719 | 13.719 | 12.733 | 12.733 | 22.069 | 22.069 | 25.43 | 25.43 | 12.305 | 12.305 | 20.65 | 20.65 | 27.047 | 27.047 | 19.437 | 19.437 | 24.939 | 24.939 | 54.055 | 54.055 | 61.76 | 61.76 | 64.055 | 64.055 | 34.377 | 34.377 | 23.261 | 23.261 | 39.281 | 39.281 | 39.368 | 90.864 | 137.379 | 67.28 | 110.927 | 119.587 | 30.647 | 15.348 | 9.035 | 4.286 |
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 | 0.178 | 0 | 0 | 0 | 0.926 | 0 | 0 | 0 | 0.019 | 0 | 0.117 | 0.117 | 6.617 | 0.989 | 3.769 | 42.516 | 28.79 | 8.999 | 3.465 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 13.918 | 13.918 | 27.098 | 27.098 | 21.757 | 21.757 | 11.018 | 11.018 | 24.237 | 24.237 | 29.591 | 29.591 | 31.164 | 31.164 | 13.719 | 13.719 | 12.733 | 12.733 | 22.069 | 22.069 | 25.43 | 25.43 | 12.305 | 12.305 | 20.65 | 20.65 | 27.047 | 27.047 | 19.437 | 19.437 | 24.939 | 24.939 | 54.055 | 54.055 | 61.76 | 61.76 | 64.055 | 64.055 | 34.377 | 34.377 | 23.261 | 23.261 | 39.398 | 39.398 | 45.985 | 91.853 | 137.379 | 67.28 | 110.927 | 119.587 | 30.647 | 15.348 | 9.035 | 4.286 |
Nettovorderingen
| 2.755 | 0.493 | 11.969 | 9.222 | 3.797 | 0 | 0 | 0 | 1.942 | 0 | 0 | 0 | 11.426 | 0 | 0 | 0 | 19.278 | 0 | 0 | 0 | 0.421 | 0 | 0 | 0 | 0.535 | 0 | 0 | 0 | 0.797 | 0 | 0 | 0 | 11.235 | 0 | 0 | 0 | 32.67 | 0 | 0 | 0 | 21.67 | 0 | 0 | 0 | 33.014 | 34.53 | 20.942 | 26.861 | 15.187 | 14.528 | 32.558 | 9.726 | 2.153 | 0.246 |
Voorraad
| 10.953 | 10.953 | 10.877 | 10.877 | 12.835 | 12.835 | 8.425 | 8.425 | 0.557 | 0.557 | 0.427 | 0.427 | 0 | 0 | 11.447 | 11.447 | 8.415 | 8.415 | 0.728 | 0.728 | 0.184 | 0.184 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 8.48 | 8.48 | 11.484 | 11.484 | 12.91 | 12.91 | 16.677 | 16.677 | 17.209 | 17.209 | 18.384 | 18.384 | 17.933 | 17.933 | 14.451 | 14.451 | 14.002 | 12.322 | 12.286 | 14.811 | 11.174 | 9.515 | 5.787 | 7.118 | 0.006 | 0 |
Overige vlottende activa
| 4.46 | 6.722 | 1.846 | 4.593 | 7.501 | 0 | 0 | 0 | 1.494 | 0 | 0 | 0 | 0.872 | 0 | 0 | 0 | 9.395 | 0 | 0 | 0 | 17.248 | 0 | 0 | 0 | 0.236 | 0 | 0 | 0 | 0.302 | 0 | 0 | 0 | 19.365 | 0 | 0 | 0 | 2.269 | 0 | 0 | 0 | 1.515 | 0 | 0 | 0 | 10.288 | 9.311 | 6.991 | 47.885 | 30.784 | 9.586 | 4.105 | 6.783 | 0.206 | 0 |
Totaal vlottende activa
| 32.086 | 32.086 | 51.79 | 51.79 | 45.89 | 45.89 | 45.672 | 45.672 | 28.23 | 28.23 | 35.33 | 35.33 | 43.462 | 43.462 | 34.239 | 34.239 | 49.821 | 49.821 | 49.997 | 49.997 | 43.283 | 43.283 | 12.891 | 12.891 | 21.424 | 21.424 | 27.957 | 27.957 | 29.016 | 29.016 | 55.689 | 55.689 | 97.565 | 97.565 | 98.08 | 98.08 | 116.203 | 116.203 | 74.073 | 74.073 | 64.379 | 64.377 | 86.1 | 86.1 | 103.289 | 148.016 | 177.598 | 156.837 | 168.072 | 153.216 | 73.097 | 38.975 | 11.4 | 4.532 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 246.058 | 246.058 | 253.921 | 259.472 | 254.622 | 254.622 | 239.72 | 239.72 | 171.533 | 171.533 | 158.57 | 158.57 | 156.366 | 156.366 | 207.079 | 207.079 | 171.541 | 171.541 | 142.681 | 142.681 | 73.642 | 73.642 | 123.991 | 123.991 | 121.758 | 121.758 | 119.796 | 119.796 | 109.146 | 109.146 | 97.329 | 97.329 | 230.706 | 230.706 | 264.46 | 264.46 | 256.366 | 256.366 | 274.342 | 274.342 | 305.642 | 305.642 | 334.405 | 334.405 | 320.978 | 251.039 | 220.733 | 218.405 | 148.996 | 118.545 | 115.583 | 103.715 | 66.954 | 9.08 |
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 | 0 | 0 | 0 | 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 |
Langetermijnbeleggingen
| 0.004 | 0.004 | 0.007 | 0.007 | 0.006 | 0.006 | 0.234 | 0.234 | 0.012 | 0.012 | 4.565 | 4.565 | 0.767 | 0.767 | 1.228 | 1.228 | 0.957 | 0.957 | 1.468 | 1.468 | 2.703 | 2.703 | 2.722 | 2.722 | 1.2 | 1.2 | 0.65 | 0.65 | 0.677 | 0.677 | 2.102 | 2.102 | 0.858 | 0.858 | 0.551 | 0.551 | 0.528 | 0.528 | 0.109 | 0.109 | 0.067 | 0.067 | 0.195 | 0.195 | 6.452 | 6.621 | 9.229 | 0.743 | 2.005 | 2.414 | 0.449 | 0 | 0 | 0 |
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 | 4.333 | 26.06 | 2.389 | 0 | 0 |
Overige niet-vlottende activa
| 0.291 | 0.291 | 5.842 | 0.291 | 0.291 | -254.628 | -239.954 | -239.954 | 1.758 | -171.545 | -163.135 | -163.135 | 3.038 | -157.133 | -208.307 | -208.307 | 4.59 | -172.498 | -144.149 | -144.149 | 1.303 | -76.345 | -126.713 | -126.713 | 1.803 | -122.958 | -120.446 | -120.446 | 1.803 | -109.823 | -99.431 | -99.431 | 0.036 | -231.564 | -265.011 | -265.011 | 0.529 | -256.894 | -274.451 | -274.451 | 0.438 | -305.709 | -334.6 | -334.6 | 0.626 | 3.034 | 9.257 | 4.321 | 13.071 | 5.165 | 0.282 | 6.805 | 0.697 | 0 |
Totaal niet-vlottende activa
| 246.353 | 246.353 | 259.77 | 259.77 | 254.919 | 254.628 | 239.954 | 239.954 | 173.303 | 171.545 | 163.135 | 163.135 | 160.171 | 157.133 | 208.307 | 208.307 | 177.088 | 172.498 | 144.149 | 144.149 | 77.648 | 76.345 | 126.713 | 126.713 | 124.761 | 122.958 | 120.446 | 120.446 | 111.626 | 109.823 | 99.431 | 99.431 | 231.6 | 231.564 | 265.011 | 265.011 | 257.423 | 256.894 | 274.451 | 274.451 | 306.147 | 305.709 | 334.6 | 334.6 | 328.056 | 260.694 | 239.219 | 223.469 | 164.072 | 130.457 | 142.374 | 112.909 | 67.651 | 9.08 |
Totaal activa
| 278.439 | 278.439 | 311.56 | 311.56 | 300.809 | 300.809 | 287.227 | 287.227 | 201.533 | 201.532 | 201.138 | 201.138 | 203.633 | 203.633 | 242.727 | 242.727 | 226.909 | 226.909 | 218.251 | 218.251 | 120.931 | 120.931 | 141.407 | 141.407 | 146.185 | 146.185 | 150.206 | 150.206 | 140.642 | 140.642 | 155.12 | 155.12 | 329.165 | 329.165 | 363.126 | 363.126 | 373.626 | 373.626 | 348.937 | 348.937 | 370.526 | 370.524 | 421.129 | 421.129 | 431.345 | 408.71 | 416.817 | 380.306 | 332.144 | 283.673 | 215.471 | 151.884 | 79.051 | 13.612 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3.175 | 10.907 | 3.989 | 3.989 | 3.768 | 14.181 | 3.707 | 3.707 | 1.7 | 1.7 | 3.208 | 3.208 | 1.725 | 1.725 | 18.316 | 18.316 | 15.02 | 15.02 | 11.016 | 11.016 | 2.154 | 2.154 | 1.996 | 1.996 | 1.674 | 1.674 | 2.344 | 2.344 | 2.243 | 2.243 | 19.411 | 19.411 | 18.876 | 18.877 | 31.028 | 31.028 | 16.905 | 16.904 | 25.286 | 25.286 | 15.457 | 15.457 | 30.959 | 30.959 | 8.829 | 7.818 | 9.211 | 13.985 | 13.538 | 8.819 | 4.746 | 6.411 | 1.745 | 0.491 |
Kortlopende schulden
| 49.534 | 36.866 | 47.867 | 35.078 | 18.53 | 0 | 0 | 0 | 1.445 | 0 | 0 | 0 | 1.827 | 0 | 0 | 0 | 8.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.769 | 0 | 0 | 0 | 0.728 | 0 | 0 | 0 | 2.855 | 0 | 0 | 0 | 4.138 | 0 | 0 | 0 | 3.724 | 0 | 0 | 0 | 2.455 | 0.834 | 3.295 | 4.329 | 6.403 | 5.896 | 26.928 | 13.976 | 5.993 | 0.01 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -41.802 | 0 | 0 | 0 | -8.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.859 | 0 | 0 | 0 | 2.395 | 0 | 0 | 0 | 16.752 | 0 | 0 | 0 | 13.827 | 0 | 0 | 0 | 11.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.359 | 5.173 | 0 |
Overige kortlopende verplichtingen
| 22.859 | 27.795 | 25.314 | 38.103 | 27.002 | 35.119 | 27.452 | 27.452 | 3.402 | 4.847 | 2.216 | 2.216 | 4.075 | 5.902 | 44.792 | 44.792 | 12 | 20.082 | 11.738 | 11.738 | 6.035 | 6.035 | 1.332 | 1.332 | 1.83 | 2.599 | 1.9 | 1.9 | 4.637 | 5.365 | 17.963 | 17.963 | 25.191 | 28.045 | 13.015 | 13.015 | 21.928 | 26.067 | 10.458 | 10.458 | 19.464 | 23.188 | 11.969 | 11.969 | 25.156 | 22.933 | 52.656 | 18.302 | 43.886 | 109.294 | 82.694 | 13.193 | 5.379 | 0.794 |
Totaal kortlopende verplichtingen
| 75.568 | 75.568 | 77.17 | 77.17 | 49.3 | 49.3 | 31.159 | 31.159 | 6.547 | 6.547 | 5.424 | 5.424 | 7.627 | 7.627 | 63.108 | 63.108 | 35.102 | 35.102 | 22.754 | 22.754 | 8.189 | 8.189 | 3.328 | 3.328 | 4.273 | 4.273 | 4.244 | 4.244 | 7.608 | 7.608 | 37.374 | 37.374 | 46.921 | 46.922 | 44.043 | 44.043 | 42.971 | 42.971 | 35.744 | 35.744 | 38.645 | 38.645 | 42.928 | 42.928 | 36.44 | 31.585 | 65.162 | 36.616 | 63.827 | 124.009 | 114.368 | 33.58 | 13.117 | 1.295 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 40.629 | 40.629 | 28.949 | 51.558 | 58.001 | 36.072 | 38.286 | 38.286 | 4.738 | 0 | 0 | 0 | 5.423 | 0 | 10 | 10 | 38.553 | 33.5 | 39.032 | 39.032 | 0 | 0 | 0 | 0 | 0.068 | 0 | 0 | 0 | 0.876 | 0 | 0 | 0 | 0.068 | 0 | 0 | 0 | 4.007 | 0 | 0 | 0 | 7.189 | 0 | 0 | 0 | 7.19 | 0.589 | 1.422 | 2.249 | 1.993 | 7.201 | 21.159 | 45.19 | 32.45 | 2.806 |
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 | 5.22 | 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 | 11.342 | 0 | 0 | 0 | 20.102 | 0 | 0 | 0 | 23.627 | 0 | 0 | 0 | 43.291 | 44.382 | 35.672 | 45.207 | 26.459 | 0 | 18.513 | 6.028 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 20.746 | 20.746 | 43.131 | 20.522 | 19.898 | -36.072 | -38.286 | -38.286 | 23.566 | 0 | 0 | 0 | 24.498 | 0 | -10 | -10 | 37.132 | -33.5 | -39.032 | -39.032 | 26.822 | 0 | 0 | 0 | 29.722 | 0 | 0 | 0 | 30.002 | 0 | 0 | 0 | 30.954 | 0 | 0 | 0 | 50.527 | 0 | 0 | 0 | 53.109 | 0 | 0 | 0 | 36.931 | 29.018 | 23.437 | 9.96 | 8.129 | 30.628 | 12.509 | 6.805 | 2.212 | 0 |
Totaal niet-vlottende verplichtingen
| 61.375 | 61.375 | 72.08 | 72.08 | 77.899 | 36.072 | 38.286 | 38.286 | 28.304 | 0 | 0 | 0 | 29.921 | 0 | 10 | 10 | 75.685 | 33.5 | 39.032 | 39.032 | 26.822 | 0 | 0 | 0 | 29.79 | 0 | 0 | 0 | 30.878 | 0 | 0 | 0 | 42.365 | 0 | 0 | 0 | 54.534 | 0 | 0 | 0 | 60.298 | 0 | 0 | 0 | 87.412 | 73.989 | 60.531 | 57.416 | 36.581 | 37.829 | 52.181 | 63.243 | 34.662 | 2.806 |
Totaal passiva
| 136.943 | 136.943 | 149.25 | 149.25 | 127.199 | 127.199 | 119.051 | 119.051 | 34.851 | 6.547 | 5.424 | 5.424 | 37.548 | 7.627 | 137.07 | 137.07 | 110.787 | 110.787 | 96.944 | 96.944 | 35.011 | 8.189 | 3.328 | 3.328 | 34.063 | 4.273 | 4.244 | 4.244 | 38.486 | 7.608 | 37.374 | 37.374 | 89.286 | 46.922 | 44.043 | 44.043 | 97.505 | 42.971 | 35.744 | 35.744 | 98.943 | 38.645 | 42.928 | 42.928 | 123.852 | 105.574 | 125.693 | 94.032 | 100.408 | 161.838 | 166.549 | 96.823 | 47.779 | 4.101 |
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
| 353.55 | 353.55 | 353.55 | 353.55 | 353.55 | 353.55 | 353.55 | 353.55 | 353.55 | 353.55 | 353.55 | 353.55 | 353.55 | 353.55 | 240.083 | 240.083 | 210.109 | 210.109 | 188.86 | 188.86 | 188.86 | 188.86 | 169.026 | 169.026 | 169.044 | 169.044 | 169.044 | 169.044 | 169.044 | 169.044 | 158.941 | 158.941 | 158.941 | 158.941 | 159.276 | 159.276 | 159.276 | 159.276 | 159.08 | 159.08 | 143.309 | 143.309 | 141.875 | 141.875 | 133.765 | 104.675 | 101.953 | 101.348 | 78.424 | 72.476 | 68.546 | 47.503 | 35.868 | 11.398 |
Ingehouden winsten
| -236.257 | -236.257 | -214.891 | -214.891 | -203.085 | -203.085 | -208.142 | -208.142 | -209.345 | -209.345 | -209.63 | -209.63 | -209.637 | -209.637 | -140.206 | -140.206 | -121.823 | -121.823 | -110.185 | -110.185 | -154.269 | -154.269 | -118.414 | -118.414 | -113.466 | -113.466 | -109.55 | -109.55 | -109.225 | -109.225 | -103.345 | -103.345 | 35.374 | 35.374 | 62.672 | 62.672 | 73.879 | 73.879 | 59.92 | 59.92 | 83.203 | 83.201 | 104.471 | 104.471 | 117.458 | 145.615 | 144.968 | 113.352 | 119.257 | 101.999 | 13.89 | 7.558 | -4.596 | -1.887 |
Overige gereserveerde algehele resultaten
| 24.203 | 24.203 | 23.651 | 23.651 | 23.145 | 0 | 0 | 0 | 22.477 | 0 | 0 | 0 | 22.172 | 0 | 0 | 0 | 22.194 | 0 | 0 | 0 | 44.589 | 0 | 0 | 0 | 42.568 | 0 | 0 | 0 | 42.337 | 0 | 0 | 0 | 45.564 | 0 | 0 | 0 | 42.966 | 0 | 0 | 0 | 45.071 | 0 | 0 | 0 | 56.27 | 52.846 | 44.203 | 71.574 | 34.055 | -52.64 | -33.514 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | -150.465 | -145.408 | -145.408 | 0 | -144.205 | -143.92 | -143.92 | 0 | -143.913 | -99.877 | -99.877 | 0 | -88.286 | -78.675 | -78.675 | 0 | -34.591 | -50.612 | -50.612 | 0 | -55.578 | -59.494 | -59.494 | 0 | -59.819 | -55.596 | -55.596 | 0 | -194.315 | -221.948 | -221.948 | 0 | -233.155 | -219 | -219 | 0 | -226.51 | -246.346 | -246.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 141.496 | 141.496 | 162.31 | 162.31 | 173.61 | 150.465 | 145.408 | 145.408 | 166.682 | 144.205 | 143.92 | 143.92 | 166.085 | 143.913 | 99.877 | 99.877 | 110.48 | 88.286 | 78.675 | 78.675 | 79.18 | 34.591 | 50.612 | 50.612 | 98.146 | 55.578 | 59.494 | 59.494 | 102.156 | 59.819 | 55.596 | 55.596 | 239.879 | 194.315 | 221.948 | 221.948 | 276.121 | 233.155 | 219 | 219 | 271.583 | 226.51 | 246.346 | 246.346 | 307.493 | 303.136 | 291.124 | 286.274 | 231.736 | 121.835 | 48.922 | 55.061 | 31.272 | 9.511 |
Totaal eigen vermogen
| 141.496 | 141.496 | 162.31 | 162.31 | 173.61 | 150.465 | 145.408 | 145.408 | 166.682 | 144.205 | 143.92 | 143.92 | 166.085 | 143.913 | 99.877 | 99.877 | 116.122 | 88.286 | 78.675 | 78.675 | 85.92 | 34.591 | 50.612 | 50.612 | 0 | 55.578 | 59.494 | 59.494 | 0 | 59.819 | 55.596 | 55.596 | 0 | 194.315 | 221.948 | 221.948 | 0 | 233.155 | 219 | 219 | 0 | 226.51 | 246.346 | 246.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva en aandeelhoudersvermogen
| 278.439 | 278.439 | 311.56 | 311.56 | 300.809 | 0 | 0 | 0 | 201.533 | 0 | 0 | 0 | 203.633 | 0 | 0 | 0 | 226.909 | 0 | 0 | 0 | 120.931 | 0 | 0 | 0 | 146.185 | 0 | 0 | 0 | 140.642 | 0 | 0 | 0 | 329.165 | 0 | 0 | 0 | 373.626 | 0 | 0 | 0 | 370.526 | 0 | 0 | 0 | 431.345 | 408.71 | 416.817 | 380.306 | 332.144 | 283.673 | 215.471 | 151.884 | 79.051 | 13.612 |