Prairie Provident Resources Inc.
TSX:PPR.TO
0.025 (CAD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
2024 Q2 | 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 | 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 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6.519 | 5.966 | 6.072 | 2.594 | 2.559 | 6.452 | 6.565 | 2.316 | 2.537 | 1.906 | 1.851 | 1.392 | 1.552 | 2.706 | 4.544 | 1.781 | 1.236 | 1.103 | 2.873 | 1.145 | 1.398 | 1.052 | 1.867 | 1.043 | 1.654 | 2.799 | 3.564 | 0.906 | 0 | 0 | 7.926 | 0 | 4.05 | 0.406 | 2.561 | 2.946 | 5.171 | 4.167 | 2.573 | 1.139 | 2.115 | 3.218 | 1.219 | 0 | 0 | 2.209 | 0 | 0 | 0.184 | 0.703 | 0.626 | 1.552 | 0 | 2.557 | 1.448 | 0.959 | 0.602 | 2.412 | 1.326 | 1.003 | 1.035 | 0.577 | 0.825 | 0 | 0 | 0 | 1.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.217 | 0.292 | 0.153 | 0.512 | 0.744 | 0.007 | 0.005 | 0.003 | 0.003 | 0.303 | 0.311 | 0.38 | 0.406 | 0.432 | 0.451 | 0.446 |
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 | 30.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.519 | 5.966 | 6.072 | 2.594 | 2.559 | 6.452 | 6.565 | 2.316 | 2.537 | 1.906 | 1.851 | 1.392 | 1.552 | 2.706 | 4.544 | 1.781 | 1.236 | 1.103 | 2.873 | 1.145 | 1.398 | 1.052 | 1.867 | 1.043 | 1.654 | 2.799 | 3.564 | 0.906 | 2.846 | 0.476 | 7.926 | 0.816 | 4.05 | 0.406 | 2.561 | 2.946 | 5.171 | 4.167 | 2.573 | 1.139 | 2.115 | 3.218 | 1.219 | 0 | 0 | 2.209 | 0 | 0 | 0.184 | 0.703 | 0.626 | 1.552 | 0 | 2.557 | 1.448 | 0.959 | 0.602 | 2.412 | 1.326 | 1.003 | 1.035 | 0.577 | 0.825 | 0 | 0 | 0 | 1.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.217 | 0.292 | 0.153 | 0.512 | 0.744 | 0.007 | 0.005 | 0.003 | 0.003 | 0.303 | 0.311 | 0.38 | 0.406 | 0.432 | 0.451 | 0.446 |
Nettovorderingen
| 4.307 | 4.265 | 6.593 | 8.512 | 5.148 | 8.867 | 9.541 | 10.154 | 13.856 | 12.403 | 9.315 | 8.859 | 8.945 | 8.386 | 7.875 | 6.812 | 8.01 | 7.596 | 8.667 | 9.772 | 9.286 | 11.162 | 5.767 | 9.193 | 9.89 | 8.354 | 8.654 | 7.501 | 9.063 | 8.644 | 8.535 | 6.772 | 2.747 | 3.801 | 5.453 | 6.437 | 7.223 | 6.449 | 10.553 | 12.382 | 14.007 | 12.807 | 12.486 | 12.3 | 13.106 | 10.353 | 10.61 | 11.096 | 10.487 | 8.989 | 11.677 | 9.398 | 8.641 | 9.153 | 8.1 | 8.215 | 7.17 | 6.947 | 6.47 | 5.723 | 6.905 | 6.606 | 5.85 | 8.476 | 7.622 | 8.609 | 3.789 | 3.177 | 4.554 | 6.706 | 7.282 | 8.779 | 7.705 | 6.228 | 4.584 | 3.158 | 1.827 | 1.203 | 0.583 | 0.645 | 0.16 | 0.181 | 0.093 | 0.086 | 0.053 | 0.211 | 0.03 | 0 | 0.014 | 0 | 0 | 0.002 | 0.002 | 0.002 |
Voorraad
| 0 | 0 | -0 | 4.237 | 0.857 | 0.857 | 0.857 | 0.857 | 0.807 | 0.806 | 0.823 | 0.76 | 0.62 | 0.628 | 0.604 | 0.624 | 0.697 | 0.482 | 0.958 | 0.929 | 0.934 | 0.928 | 0.887 | 0.566 | 0.687 | 0.698 | 0.697 | 0.855 | 0.629 | 0.514 | 0.521 | 0.432 | 0.108 | 0.458 | 0.488 | 0.386 | 0.473 | 0.453 | 0.57 | 0.519 | 0.635 | 0.636 | 0.364 | 0.411 | 0.524 | 0.467 | 0.508 | 0.4 | 0.39 | 0.504 | 0.482 | 0 | 0 | 0 | 0 | 0.485 | 0.874 | 0.497 | 0.533 | 0.618 | 0 | 1.737 | 0.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.616 | 3.055 | 53.721 | 3.266 | 3.741 | 3.842 | 8.63 | 7.933 | 8.185 | 7.329 | 7.614 | 7.57 | 8.008 | 6.816 | 7.784 | 12.042 | 15.041 | 29.783 | 8.21 | 9.435 | 8.439 | 8.699 | 16.313 | 7.026 | 7.308 | 6.706 | 6.673 | 2.775 | 4.461 | 1.044 | 0.557 | 3.465 | 0.644 | 0.382 | 0.668 | 0.869 | 0.122 | 0.3 | 11.946 | 2.597 | 1.317 | 0.495 | 0.772 | 0.832 | 0.846 | 2.722 | 1.522 | 1.761 | 1.88 | 0.602 | 0.978 | 0.363 | 0.3 | 0.368 | 0.686 | 0.326 | 1.068 | 0.468 | 0.127 | 0.766 | 0.916 | 0.079 | 6.696 | 1.835 | 1.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0.002 | 0.216 | 0.016 | 0 | 0.005 | 0 | 0 | 0 | 0.005 | 0 | 0 |
Totaal vlottende activa
| 13.442 | 13.286 | 66.386 | 18.609 | 16.551 | 24.243 | 25.593 | 21.26 | 25.385 | 22.444 | 19.603 | 18.581 | 19.125 | 18.536 | 20.807 | 21.259 | 24.984 | 38.964 | 20.708 | 21.281 | 20.057 | 21.841 | 24.834 | 17.828 | 19.539 | 18.557 | 19.588 | 13.381 | 16.999 | 10.678 | 17.539 | 11.485 | 7.866 | 5.047 | 9.17 | 10.638 | 13.76 | 11.859 | 26.291 | 16.637 | 18.074 | 17.156 | 14.841 | 13.543 | 14.476 | 16.446 | 12.64 | 13.257 | 13.789 | 10.798 | 13.763 | 11.313 | 8.941 | 12.078 | 10.234 | 9.985 | 9.713 | 10.324 | 8.456 | 8.111 | 8.856 | 8.998 | 13.929 | 10.687 | 9.5 | 8.609 | 3.789 | 3.177 | 4.554 | 6.706 | 7.282 | 8.779 | 7.705 | 6.228 | 4.584 | 3.158 | 1.827 | 1.203 | 0.8 | 0.937 | 0.313 | 0.693 | 0.837 | 0.095 | 0.273 | 0.23 | 0.033 | 0.308 | 0.325 | 0.38 | 0.406 | 0.439 | 0.453 | 0.448 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 92.322 | 94.246 | 96.783 | 161.157 | 169.305 | 192.114 | 196.918 | 220.365 | 218.497 | 229.129 | 212.741 | 225.686 | 228.464 | 197.095 | 198.875 | 211.83 | 218.871 | 226.186 | 309.851 | 294.87 | 304.049 | 315.56 | 311.843 | 236.227 | 244.869 | 251.576 | 243.455 | 279.261 | 288.197 | 292.752 | 229.818 | 223.824 | 69.304 | 143.771 | 154.755 | 196.571 | 212.826 | 218.522 | 209.959 | 206.457 | 193.762 | 184.824 | 176.921 | 177.302 | 174.832 | 172.163 | 167.893 | 163.828 | 158.314 | 154.039 | 146.194 | 87.774 | 79.766 | 78.562 | 103.229 | 94.313 | 105.025 | 108.611 | 108.267 | 109.878 | 113.426 | 122.081 | 127.232 | 66.972 | 63.312 | 62.325 | 61.135 | 58.575 | 59.005 | 79.928 | 83.187 | 94.984 | 91.743 | 87.394 | 44.579 | 40.791 | 33.601 | 26.897 | 15.68 | 8.618 | 2.476 | 2.476 | 1.974 | 1.965 | 1.468 | 1.29 | 0.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 4.792 | 18.369 | 18.364 | 18.364 | 4.792 | 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 | 4.792 | 2.665 | 2.665 | 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 | 4.792 | 18.369 | 18.364 | 18.364 | 4.792 | 4.792 | 2.665 | 2.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0.204 | 0.221 | 0.213 | 0 | 0 | 0 | 0.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.775 | 1.775 | 1.775 | 1.775 | 1.775 | 0 | 1.775 | 1.775 | 1.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.158 | 4.158 | 4.165 | 0.619 | 0.619 | 0.619 | 0.619 | 0.619 | 0.619 | 0.619 | 0.619 | 0.645 | 0.645 | 0.58 | 0.634 | 0.986 | 1.433 | 2.218 | 0.966 | 1.281 | 0.176 | 0.225 | 1.056 | 0.208 | 0.227 | 0.247 | 0.464 | 1.024 | 0.546 | 0.459 | 0.478 | 0.405 | 0 | 0.195 | 0.208 | 0.2 | 0.187 | 0.19 | 0.174 | 0.168 | 0.16 | 0.166 | 0.16 | 0.155 | 0.382 | 0.152 | 0.149 | 0.542 | 0.848 | 0.15 | 9.253 | 8.346 | 6.558 | 4.811 | -1.626 | 0.154 | 0.287 | 0.152 | 0.158 | 0.068 | 0 | 0.177 | 2.35 | 0.793 | 0.179 | 0.18 | 0 | 0.174 | 0.187 | 0.206 | 0.202 | 0.195 | 0.195 | 0.203 | 0.203 | 0.215 | 0.215 | 0.213 | 0.211 | 0.223 | 0.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 96.48 | 98.404 | 100.948 | 161.776 | 169.924 | 192.733 | 197.537 | 220.984 | 219.116 | 229.748 | 213.36 | 226.331 | 229.109 | 197.675 | 199.509 | 212.816 | 220.304 | 228.404 | 310.817 | 296.151 | 304.225 | 315.785 | 312.899 | 236.435 | 245.096 | 251.823 | 243.919 | 280.285 | 288.743 | 293.211 | 230.296 | 224.229 | 69.304 | 143.966 | 154.963 | 196.771 | 213.013 | 218.712 | 210.133 | 206.625 | 193.922 | 184.99 | 177.081 | 177.457 | 175.214 | 172.315 | 169.817 | 166.145 | 160.937 | 155.964 | 157.222 | 96.119 | 88.099 | 85.149 | 103.379 | 94.467 | 105.312 | 108.763 | 108.425 | 110.134 | 113.63 | 122.479 | 129.795 | 67.86 | 63.49 | 62.504 | 61.308 | 58.75 | 59.192 | 80.134 | 88.18 | 113.548 | 110.302 | 105.961 | 49.573 | 45.798 | 36.481 | 29.776 | 15.891 | 8.841 | 3.051 | 2.476 | 1.974 | 1.965 | 1.468 | 1.29 | 0.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal activa
| 109.922 | 111.69 | 167.334 | 180.384 | 186.475 | 216.976 | 223.13 | 242.244 | 244.501 | 252.192 | 232.963 | 244.912 | 248.234 | 216.211 | 220.316 | 234.075 | 245.287 | 267.368 | 331.525 | 317.432 | 324.282 | 337.626 | 337.733 | 254.263 | 264.635 | 270.38 | 263.507 | 293.666 | 305.742 | 303.889 | 247.835 | 235.714 | 77.17 | 149.013 | 164.133 | 207.409 | 226.773 | 230.571 | 236.424 | 223.262 | 211.996 | 202.146 | 191.922 | 191 | 189.69 | 188.761 | 182.457 | 179.402 | 174.726 | 166.762 | 170.986 | 107.432 | 97.04 | 97.227 | 113.613 | 104.453 | 115.026 | 119.087 | 116.88 | 118.244 | 122.486 | 131.477 | 143.724 | 78.546 | 72.99 | 71.113 | 65.097 | 61.927 | 63.746 | 86.84 | 95.463 | 122.327 | 118.007 | 112.189 | 54.157 | 48.956 | 38.309 | 30.978 | 16.691 | 9.778 | 3.364 | 3.169 | 2.811 | 2.06 | 1.741 | 1.52 | 1.031 | 0.308 | 0.325 | 0.38 | 0.406 | 0.439 | 0.453 | 0.448 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 23.232 | 21.299 | 23.964 | 25.727 | 23.038 | 34.599 | 36.661 | 27.591 | 21.429 | 24.881 | 19.97 | 19.491 | 17.191 | 18.901 | 14.683 | 13.499 | 16.886 | 20.244 | 18.479 | 17.068 | 20.192 | 26.684 | 35.205 | 22.641 | 24.276 | 28.647 | 20.894 | 19.367 | 19.938 | 22.76 | 21.919 | 22.4 | 6.332 | 11.304 | 8.945 | 11.744 | 12.931 | 13.872 | 16.7 | 18.324 | 23.723 | 17.754 | 13.991 | 0 | 0 | 0 | 17.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.082 | 12.198 | 12.053 | 10.51 | 6.734 | 6.096 | 6.118 | 4.644 | 10.648 | 6.039 | 6.655 | 6.366 | 3.743 | 1.73 | 2.443 | 2.266 | 0.653 | 0.143 | 0.173 | 0.536 | 0.21 | 0.182 | 0.091 | 0.106 | 0.058 | 0.005 | 0.01 | 0.007 | 0 | 0.012 | 0 |
Kortlopende schulden
| 60.654 | 56.776 | 75.346 | 66.807 | 71.16 | 52.322 | 126.844 | 1.029 | 2.712 | 2.073 | 2.274 | 2.351 | 2.409 | 2.51 | 2.548 | 78.833 | 78.983 | 2.481 | 2.52 | 2.962 | 2.917 | 2.845 | 0 | 0 | 0 | 0 | 0 | 50.274 | 0 | 0 | 0 | 0 | 0 | 14 | 15 | 7.246 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 11.413 | 13.37 | 19.823 | 14.158 | 22.29 | 29.322 | 34.63 | 40.582 | 45.465 | 10.779 | 0 | 15.265 | 12.051 | 10.572 | 9.086 | 20.929 | 21.823 | 20.536 | 18.749 | 11.128 | 2.496 | 12.443 | 12.668 | 7.954 | 3.744 | 4.053 | 0 | 0 | 0 | 0.7 | 0.71 | 0.75 | 0.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0.348 | 0.3 | 0.218 | 0.522 | 0.302 | 0.037 | 0 | 0.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -25.727 | -23.038 | -34.599 | -36.661 | -27.591 | -21.429 | -24.881 | -19.97 | -19.491 | -17.191 | -18.901 | -14.683 | -13.499 | -16.886 | -20.244 | -18.479 | -17.068 | -20.192 | 1.7 | 0 | 0 | 0 | 0 | 0 | -19.367 | 0 | 0 | 0 | 0 | 0 | -11.304 | -8.945 | 0.429 | 0.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.051 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0.164 | 0.288 | 0.353 | 0.353 | 0 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 3.815 | 3.815 | 34.381 | 33.211 | 33.138 | 42.156 | 48.158 | 43.883 | 46.902 | 55.981 | 36.703 | 37.109 | 31.157 | 27.158 | 18.869 | 15.499 | 18.886 | 24.244 | 26.888 | 19.712 | 24.347 | 5.938 | 5.842 | 16.658 | 16.165 | 10.717 | 7.7 | 20.044 | 0.629 | 4.566 | 6.201 | 3.622 | 6.966 | 6.767 | 10.818 | 1.048 | 1.126 | 1.621 | 2.9 | 5.31 | 8.961 | 8.043 | 5.882 | 25.003 | 21.328 | 21.894 | 0 | 19.711 | 16.397 | 18.178 | 19.744 | 16.638 | 12.939 | 20.654 | 18.314 | 11.445 | 9.019 | 16.152 | 14.815 | 11.531 | 11.516 | 8.71 | 12.449 | 0.813 | 14.378 | 0 | 10.671 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 87.701 | 81.89 | 133.691 | 100.018 | 104.298 | 94.478 | 175.002 | 44.912 | 49.614 | 58.054 | 38.977 | 39.46 | 33.566 | 29.668 | 21.417 | 94.332 | 97.869 | 26.725 | 29.408 | 22.674 | 27.264 | 37.167 | 41.047 | 39.299 | 40.441 | 39.364 | 28.594 | 70.318 | 20.567 | 27.326 | 28.12 | 26.022 | 13.298 | 20.767 | 25.818 | 20.467 | 26.649 | 15.493 | 19.6 | 23.634 | 32.684 | 25.797 | 19.873 | 25.003 | 21.328 | 21.894 | 17.966 | 19.711 | 16.397 | 18.178 | 19.744 | 16.638 | 12.939 | 21.054 | 29.727 | 24.815 | 28.842 | 30.31 | 37.105 | 40.853 | 46.146 | 49.292 | 57.914 | 22.673 | 26.576 | 27.319 | 21.181 | 17.306 | 15.182 | 27.047 | 26.467 | 31.184 | 24.817 | 17.947 | 9.149 | 16.539 | 14.751 | 10.397 | 6.362 | 4.705 | 0.143 | 0.173 | 0.536 | 0.91 | 0.892 | 0.841 | 0.446 | 0.058 | 0.005 | 0.01 | 0.007 | 0 | 0.012 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.813 | 1.643 | 2.42 | 5.345 | 0.143 | 66.935 | 0.154 | 124.996 | 118.365 | 112.969 | 109.939 | 107.929 | 106.154 | 103.582 | 105.677 | 47.935 | 47.45 | 125.167 | 118.716 | 121.325 | 120.164 | 118.541 | 101.144 | 63.397 | 68.42 | 60.942 | 55.76 | 0 | 50.429 | 46.587 | 15.047 | 2.131 | 163.903 | 37.746 | 37.464 | 42.808 | 44 | 53.551 | 60 | 73.084 | 75.101 | 70.997 | 69.1 | 61.636 | 62.136 | 67.107 | 62.447 | 57.703 | 55.566 | 53.162 | 52.062 | 3.916 | 6.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.254 | 0 | 3.34 | 3.34 | 3.314 | 3.289 | 3.263 | 3.302 | 3.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.304 | 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 | 0.25 | 0.32 | 0.397 | 0.401 | 0 | 0.139 | 0 | 0 | 0 | 0.194 | 0.373 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.23 | 4.434 | 15.897 | 20.746 | 21.55 | 20.386 | 19.495 | 16.487 | 16.162 | 14.562 | 13.381 | 12.002 | 10.146 | 9.144 | 8.096 | 7.556 | 6.656 | 5.496 | 4.584 | 2.367 | 1.364 | 4.071 | 6.792 | 7.784 | 8.249 | 7.861 | 10.124 | 10.203 | 11.408 | 10.606 | 6.401 | 5.134 | 4.637 | 3.622 | 6.404 | 7.279 | 9.525 | 8.548 | 12.928 | 14.089 | 16.494 | 7.509 | 7.951 | 5.677 | 5.632 | 1.443 | 0.134 | 0.58 | 0.456 | 0.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 75.859 | 75.862 | 74.113 | 101.564 | 105.762 | 117.308 | 117.087 | 138.802 | 140.978 | 149.51 | 150.607 | 171.963 | 172.728 | 171.275 | 170.132 | 172.034 | 172.127 | 170.387 | 169.823 | 147.295 | 148.559 | 156.992 | 148.491 | 118.134 | 119.97 | 119.445 | 116.985 | 117.395 | 117.023 | 113.818 | 102.082 | 100.422 | -138.421 | 37.32 | 40.365 | 46.389 | 46.052 | 47.006 | 45.607 | 38.662 | 36.273 | 35.256 | 35.321 | 36.288 | 37.905 | 38.447 | 37.373 | 38.135 | 37.922 | 39.107 | 38.81 | 21.968 | 20.41 | 22.087 | 12.893 | 12.292 | 13.872 | 13.974 | 14.168 | 12.315 | 12.476 | 13.839 | 14.498 | 4.492 | 2.363 | 3.943 | 3.698 | 2.412 | 2.763 | 2.729 | 2.639 | 2.593 | 2.434 | 5.61 | 1.296 | 1.221 | 1.213 | 1.054 | 0.979 | 1.037 | 0.107 | 0.124 | 0.009 | 0.002 | 0.002 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 76.672 | 77.505 | 76.533 | 106.909 | 105.905 | 184.243 | 117.241 | 263.798 | 259.343 | 262.479 | 260.546 | 279.892 | 278.882 | 274.857 | 275.809 | 219.969 | 219.577 | 295.554 | 288.539 | 268.62 | 268.723 | 275.533 | 249.635 | 181.531 | 188.39 | 180.387 | 172.745 | 117.395 | 167.452 | 160.405 | 117.129 | 102.553 | 25.482 | 78.546 | 82.583 | 105.491 | 111.199 | 122.107 | 126.132 | 131.241 | 127.861 | 122.415 | 119.177 | 111.678 | 112.043 | 115.7 | 109.464 | 103.934 | 101.044 | 98.925 | 96.369 | 30.468 | 29.449 | 23.451 | 16.964 | 19.083 | 21.656 | 22.223 | 22.029 | 22.439 | 22.679 | 25.247 | 25.104 | 10.893 | 11.751 | 8.58 | 10.66 | 12.156 | 13.357 | 15.543 | 14.45 | 18.823 | 19.765 | 22.104 | 8.805 | 9.172 | 6.889 | 6.686 | 2.422 | 1.171 | 0.687 | 0.58 | 0.191 | 0.306 | 0.002 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 164.373 | 159.395 | 210.224 | 206.927 | 210.203 | 278.721 | 292.243 | 308.71 | 308.957 | 320.533 | 299.523 | 319.352 | 312.448 | 304.525 | 297.226 | 314.301 | 317.446 | 322.279 | 317.947 | 291.294 | 295.987 | 312.7 | 290.682 | 220.83 | 228.831 | 219.751 | 201.339 | 187.713 | 188.019 | 187.731 | 145.249 | 128.575 | 38.78 | 99.313 | 108.401 | 125.958 | 137.848 | 137.6 | 145.732 | 154.875 | 160.545 | 148.212 | 139.05 | 136.681 | 133.371 | 137.594 | 127.43 | 123.645 | 117.441 | 117.103 | 116.113 | 47.106 | 42.388 | 44.505 | 46.691 | 43.899 | 50.497 | 52.534 | 59.134 | 63.292 | 68.825 | 74.539 | 83.018 | 33.566 | 38.327 | 35.899 | 31.841 | 29.462 | 28.539 | 42.59 | 40.917 | 50.008 | 44.582 | 40.051 | 17.954 | 25.71 | 21.64 | 17.083 | 8.785 | 5.876 | 0.83 | 0.753 | 0.727 | 1.215 | 0.894 | 0.842 | 0.447 | 0.058 | 0.005 | 0.01 | 0.007 | 0 | 0.012 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 147.355 | 147.342 | 147.273 | 147.355 | 147.167 | 101.549 | 101.549 | 101.549 | 101.542 | 101.424 | 101.421 | 101.362 | 101.36 | 101.274 | 136.534 | 136.308 | 136.308 | 136.308 | 135.958 | 135.718 | 135.718 | 135.778 | 136.145 | 121.496 | 121.496 | 121.54 | 121.546 | 121.546 | 121.55 | 121.317 | 115.062 | 107.928 | 73.912 | 73.912 | 73.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -240.872 | -234.35 | -229.748 | -213.264 | -210.574 | -201.776 | -209.629 | -206.739 | -205.236 | -209.124 | -207.227 | -215.078 | -205.156 | -229.151 | -217.645 | -220.775 | -212.499 | -194.94 | -126.872 | -114.059 | -111.739 | -114.974 | -92.861 | -90.501 | -87.874 | -72.81 | -61.068 | -16.923 | -4.938 | -6.004 | -13.266 | -4.484 | -129.578 | -126.739 | -120.96 | -94.074 | -80.101 | -76.314 | -75.312 | -89.493 | -97.933 | -96.512 | -96.575 | -95.214 | -93.624 | -96.581 | -91.933 | -91.037 | -89.563 | -96.594 | -91.821 | -87.77 | -94.203 | -97.215 | -56.357 | -56.124 | -52.295 | -50.442 | -48.682 | -45.837 | -43.939 | -40.703 | -37.632 | -44.607 | -54.635 | -52.709 | -52.221 | -49.277 | -46.247 | -36.841 | -28.842 | -3.047 | -1.846 | -2.634 | -1.785 | -1.199 | -0.999 | -0.841 | -0.685 | -0.731 | -0.281 | -0.204 | -0.095 | -0.151 | -0.15 | -0.106 | -0.2 | -0.199 | -0.128 | -0.079 | -0.049 | -0.01 | -0.008 | -0.001 |
Overige gereserveerde algehele resultaten
| -0.555 | -0.243 | -0.011 | -0.833 | -0.745 | -0.674 | -0.117 | -0.045 | 0.424 | 0.576 | 0.474 | 0.452 | 0.724 | 0.624 | 0.539 | 0.325 | 0.205 | -0.027 | 0.47 | 0.468 | 0.468 | 0.468 | 0.468 | 0.425 | 0.425 | 0.425 | 1.353 | 0.276 | 0.276 | 0.276 | 0.276 | -254.04 | 0.287 | 8.627 | 9.036 | 8.079 | 5.717 | 6.206 | 3.182 | 2.131 | 0.752 | 1.75 | 0.802 | 0.075 | 0.524 | -0.044 | -0.332 | -0.471 | -0.049 | -0.277 | -0.153 | 0.059 | -0.41 | -0.31 | -0.753 | -0.623 | -0.51 | -0.661 | -0.508 | -0.741 | -0.349 | -63.358 | -57.052 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.674 | 0.674 | 0.674 | 0.674 | 0.674 | 0.304 | 1.011 | 0.872 | 0.496 | 0.989 | 0.23 | 0.067 | -0.401 | -0.323 | -0.152 | -0.114 | -0.083 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 39.621 | 39.546 | 39.596 | 40.199 | 40.424 | 39.156 | 39.084 | 38.769 | 38.814 | 38.783 | 38.772 | 38.824 | 38.858 | 38.939 | 3.662 | 3.916 | 3.827 | 3.748 | 4.022 | 4.011 | 3.848 | 3.654 | 3.299 | 2.013 | 1.757 | 1.474 | 0.337 | 1.054 | 0.835 | 0.569 | 0.514 | 257.735 | 93.769 | 93.9 | 93.744 | 167.446 | 163.309 | 163.079 | 162.822 | 155.749 | 148.632 | 148.696 | 148.645 | 149.458 | 149.419 | 147.792 | 147.292 | 147.265 | 146.897 | 146.53 | 146.847 | 148.038 | 149.266 | 150.247 | 124.032 | 117.301 | 117.333 | 117.656 | 106.937 | 101.53 | 97.95 | 161 | 155.39 | 89.217 | 88.927 | 87.553 | 85.108 | 81.372 | 81.084 | 80.416 | 82.714 | 74.693 | 74.597 | 74.098 | 37.685 | 23.434 | 16.795 | 14.241 | 7.602 | 4.403 | 2.749 | 3.021 | 2.503 | 1.147 | 1.111 | 0.867 | 0.806 | 0.449 | 0.449 | 0.449 | 0.449 | 0.449 | 0.449 | 0.449 |
Totaal eigen vermogen van aandeelhouders
| -54.451 | -47.705 | -42.89 | -26.543 | -23.728 | -61.745 | -69.113 | -66.466 | -64.456 | -68.341 | -66.56 | -74.44 | -64.214 | -88.314 | -76.91 | -80.226 | -72.159 | -54.911 | 13.578 | 26.138 | 28.295 | 24.926 | 47.051 | 33.433 | 35.804 | 50.629 | 62.168 | 105.953 | 117.723 | 116.158 | 102.586 | 107.139 | 38.39 | 49.7 | 55.732 | 81.451 | 88.925 | 92.971 | 90.692 | 68.387 | 51.451 | 53.934 | 52.872 | 54.319 | 56.319 | 51.167 | 55.027 | 55.757 | 57.285 | 49.659 | 54.873 | 60.327 | 54.652 | 52.722 | 66.922 | 60.554 | 64.528 | 66.553 | 57.747 | 54.952 | 53.662 | 56.939 | 60.706 | 44.981 | 34.662 | 35.214 | 33.257 | 32.465 | 35.207 | 44.249 | 54.545 | 72.32 | 73.425 | 72.138 | 36.204 | 23.246 | 16.668 | 13.895 | 7.906 | 3.902 | 2.534 | 2.416 | 2.085 | 0.844 | 0.847 | 0.678 | 0.584 | 0.25 | 0.321 | 0.37 | 0.4 | 0.439 | 0.441 | 0.448 |
Totaal eigen vermogen
| -54.451 | -47.705 | -42.89 | -26.543 | -23.728 | -61.745 | -69.113 | -66.466 | -64.456 | -68.341 | -66.56 | -74.44 | -64.214 | -88.314 | -76.91 | -80.226 | -72.159 | -54.911 | 13.578 | 26.138 | 28.295 | 24.926 | 47.051 | 33.433 | 35.804 | 50.629 | 62.168 | 105.953 | 117.723 | 116.158 | 102.586 | 107.139 | 38.39 | 49.7 | 55.732 | 81.451 | 88.925 | 92.971 | 90.692 | 68.387 | 51.451 | 53.934 | 52.872 | 54.319 | 56.319 | 51.167 | 55.027 | 55.757 | 57.285 | 49.659 | 54.873 | 60.327 | 54.652 | 52.722 | 66.922 | 60.554 | 64.528 | 66.553 | 57.747 | 54.952 | 53.662 | 56.939 | 60.706 | 44.981 | 34.662 | 35.214 | 33.257 | 32.465 | 35.207 | 44.249 | 54.545 | 72.32 | 73.425 | 72.138 | 36.204 | 23.246 | 16.668 | 13.895 | 7.906 | 3.902 | 2.534 | 2.416 | 2.085 | 0.844 | 0.847 | 0.678 | 0.584 | 0.25 | 0.321 | 0.37 | 0.4 | 0.439 | 0.441 | 0.448 |
Totaal passiva en aandeelhoudersvermogen
| 109.922 | 111.69 | 167.334 | 180.384 | 186.475 | 216.976 | 223.13 | 242.244 | 244.501 | 252.192 | 232.963 | 244.912 | 248.234 | 216.211 | 220.316 | 234.075 | 245.287 | 267.368 | 331.525 | 317.432 | 324.282 | 337.626 | 337.733 | 254.263 | 264.635 | 270.38 | 263.507 | 293.666 | 305.742 | 303.889 | 247.835 | 235.714 | 77.17 | 149.013 | 164.133 | 207.409 | 226.773 | 230.571 | 236.424 | 223.262 | 211.996 | 202.146 | 191.922 | 191 | 189.69 | 188.761 | 182.457 | 179.402 | 174.726 | 166.762 | 170.986 | 107.432 | 97.04 | 97.227 | 113.613 | 104.453 | 115.026 | 119.087 | 116.88 | 118.244 | 122.486 | 131.477 | 143.724 | 78.546 | 72.99 | 71.113 | 65.097 | 61.927 | 63.746 | 86.84 | 95.463 | 122.327 | 118.007 | 112.189 | 54.157 | 48.956 | 38.309 | 30.978 | 16.691 | 9.778 | 3.364 | 3.169 | 2.811 | 2.06 | 1.741 | 1.52 | 1.031 | 0.308 | 0.325 | 0.38 | 0.406 | 0.439 | 0.453 | 0.448 |