Sherritt International Corporation
TSX:S.TO
0.2 (CAD) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 119.1 | 123.9 | 145.6 | 167.4 | 166.1 | 206.9 | 185 | 268.6 | 229.6 | 160.6 | 324.2 | 170.7 | 174.6 | 330.8 | 440.8 | 500.8 | 355.2 | 353.3 | 437.6 | 427 | 333 | 192.958 | 147.907 | 261.343 | 386 | 510.4 | 600.5 | 402.3 |
Kortetermijnbeleggingen
| 30.3 | 0 | 0 | 0 | 0 | 0.1 | 18 | 40 | 204.8 | 315.6 | 333.6 | 382.9 | 485.9 | 532.7 | 461.3 | 106.5 | 103.5 | 9.9 | 41.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 119.1 | 123.9 | 145.6 | 167.4 | 166.1 | 207 | 203 | 308.6 | 434.4 | 476.2 | 657.8 | 553.6 | 660.5 | 863.5 | 902.1 | 607.3 | 458.7 | 363.2 | 479.3 | 427 | 333 | 192.958 | 147.907 | 261.343 | 386 | 510.4 | 600.5 | 402.3 |
Nettovorderingen
| 230.9 | 261.2 | 208.8 | 177.9 | 167.9 | 252.1 | 327.7 | 369.3 | 341 | 340.5 | 331.8 | 496.2 | 484.6 | 361.5 | 387.2 | 505.9 | 546.6 | 399.2 | 312.6 | 310.3 | 342.2 | 289.897 | 299.795 | 181.629 | 140.5 | 83.3 | 75.3 | 85 |
Voorraad
| 39.8 | 37.7 | 30.3 | 27 | 35.3 | 33.6 | 34.1 | 39.6 | 38 | 30.6 | 35.5 | 248.2 | 215.1 | 195 | 171 | 189.6 | 94 | 108.5 | 110 | 103.1 | 92.6 | 112.989 | 111.43 | 76.759 | 76.1 | 79.2 | 84.8 | 94.6 |
Overige vlottende activa
| 9.2 | 6.5 | 5.3 | 9 | 8.4 | -0.9 | -0.2 | 3.4 | 7 | 7.8 | 1 | 0.8 | 15.6 | 63.1 | 42.7 | 3.4 | 2.2 | 36.4 | 2.4 | 1.4 | 2.1 | 14.702 | 14.113 | 9.059 | 6.5 | 8.2 | 91.9 | 410.4 |
Totaal vlottende activa
| 399 | 429.3 | 390 | 381.3 | 377.7 | 498.2 | 580.3 | 720.9 | 820.4 | 855.1 | 1,036.2 | 1,314 | 1,389 | 1,516.9 | 1,503 | 1,367.5 | 1,169 | 907.3 | 931 | 900.1 | 802.3 | 640.812 | 584.601 | 528.79 | 609.1 | 681.1 | 852.5 | 992.3 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 166.7 | 155.9 | 157.8 | 172.5 | 304 | 297.6 | 268.5 | 307 | 352.6 | 422.1 | 404.7 | 1,624.4 | 1,430.4 | 8,099.2 | 7,162.9 | 6,703 | 3,282.2 | 1,079.9 | 1,648.8 | 1,494.7 | 1,254 | 1,124.312 | 1,139.007 | 507.406 | 460.5 | 420.8 | 371.8 | 320.4 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 307.9 | 307.9 | 307.9 | 307.9 | 307.9 | 373.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 7 | 6.5 | 17.4 | 31.4 | 46.2 | 90.8 | 102.9 | 130.3 | 153.3 | 149.4 | 151.8 | 583.2 | 786.2 | 476.6 | 483.4 | 483.3 | 30.2 | 23.7 | 0 | 0 | 0 | 15.098 | 15.098 | 16.455 | 16.3 | 17.5 | 0 | 0 |
Goodwill en immateriële activa
| 7 | 6.5 | 17.4 | 31.4 | 46.2 | 90.8 | 102.9 | 130.3 | 153.3 | 149.4 | 151.8 | 891.1 | 1,094.1 | 784.5 | 791.3 | 791.2 | 404 | 23.7 | 0 | 0 | 0 | 15.098 | 15.098 | 16.455 | 16.3 | 17.5 | 0 | 0 |
Langetermijnbeleggingen
| 646.7 | 756 | 642.4 | 597.4 | 422.2 | 586.1 | 579 | 1,104.7 | 1,161.5 | 1,928.6 | 2,004.5 | 1,094.4 | 1,087.8 | 105.3 | 125.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.4 | 0.8 | 190.2 | 1.9 | 1.4 | 720.5 | 713 | 1,542.7 | 1,600.5 | 2.3 | 3.7 | 28.2 | 2.8 | 23.9 | 8.3 | 95.5 | 35.3 | 78.7 | 85.2 | 66.8 | 39.5 | 38.151 | 27.736 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 170.8 | 207.1 | 0.2 | 167.7 | 586.6 | 1.2 | 1.1 | 1.3 | 1.7 | 1,925.7 | 2,856.9 | 1,806.2 | 1,493.4 | 191.7 | 308.1 | 590 | 574 | 463.9 | 125.5 | 136 | 229.6 | 207.115 | 231.972 | 283.061 | 257.1 | 173.7 | 106.2 | 58.7 |
Totaal niet-vlottende activa
| 991.6 | 1,126.3 | 1,008 | 970.9 | 1,360.4 | 1,696.2 | 1,664.5 | 3,086 | 3,269.6 | 4,428.1 | 5,421.6 | 5,444.3 | 5,108.5 | 9,204.6 | 8,396.4 | 8,179.7 | 4,295.5 | 1,646.2 | 1,859.5 | 1,697.5 | 1,523.1 | 1,384.676 | 1,413.813 | 806.922 | 733.9 | 612 | 478 | 379.1 |
Totaal activa
| 1,390.6 | 1,555.6 | 1,398 | 1,352.2 | 1,738.1 | 2,194.4 | 2,244.8 | 3,806.9 | 4,090 | 5,283.2 | 6,457.8 | 6,758.3 | 6,497.5 | 10,721.5 | 9,899.4 | 9,547.2 | 5,464.5 | 2,553.5 | 2,790.5 | 2,597.6 | 2,325.4 | 2,025.488 | 1,998.414 | 1,335.712 | 1,343 | 1,293.1 | 1,330.5 | 1,371.4 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||
Crediteuren
| 169.2 | 209.7 | 196 | 135 | 148.1 | 183.2 | 182.3 | 148.3 | 73.6 | 131.6 | 104.7 | 196.6 | 179.8 | 384.3 | 372.2 | 670.6 | 467.6 | 218.1 | 174.3 | 178.8 | 165.8 | 130.935 | 103.097 | 77.419 | 88.8 | 81.9 | 56 | 85.9 |
Kortlopende schulden
| 56.8 | 46.5 | 4.1 | 8 | 159.5 | 8 | 8 | 43 | 91.2 | 1.6 | 365.2 | 0 | 56.9 | 86.3 | 77.4 | 100.3 | 68.1 | 90.9 | 112.5 | 49.1 | 50.2 | 44.637 | 37.634 | 8 | 9.3 | 7 | 0 | 0 |
Belastingschulden
| 2.2 | 1 | 0.9 | 12.3 | 1.3 | 0.6 | 11.8 | 4.4 | 2.4 | 22 | 15.8 | 18.3 | 25.9 | 63.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 12.2 | 12.9 | 14.4 | 7.5 | 7.5 | 24.5 | 16.7 | 13.1 | 24.6 | 17.2 | 52.5 | 0 | 57.8 | 23.5 | 2 | 8.1 | 29.9 | 0 | 0 | 0 | 0.7 | 1.667 | 1.4 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 49.1 | 98.5 | 7.4 | 19 | 15.6 | 16.6 | 38.1 | 21.6 | 22.7 | 43.2 | 32 | 138.3 | 77.8 | 108.5 | 24.1 | 34.2 | 11.4 | 2.4 | 8.8 | 11.8 | 7.9 | 10.167 | 12.663 | 0 | 8.2 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 287.3 | 367.6 | 221.9 | 169.5 | 330.7 | 232.3 | 245.1 | 226 | 212.1 | 193.6 | 554.4 | 334.9 | 372.3 | 602.6 | 475.7 | 813.2 | 577 | 311.4 | 295.6 | 239.7 | 224.6 | 187.406 | 154.794 | 85.419 | 106.3 | 88.9 | 56 | 85.9 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||
Langetermijnschulden
| 298.8 | 304.4 | 444.5 | 433.4 | 554.1 | 697.7 | 816.1 | 2,185.2 | 2,171.9 | 1,858.3 | 2,124.6 | 2,039.8 | 1,687.8 | 3,500.7 | 3,167.7 | 2,492.7 | 589.8 | 333.5 | 620.8 | 777.7 | 292.3 | 242.726 | 259.254 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 103.6 | 0 | 104.8 | 110.2 | 99.4 | 16.2 | 3.3 | 3.5 | 3.8 | 4 | 612.9 | 261.8 | 244 | 0 | 138.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.6 | 0.4 | 1.6 | 1.4 | 15.5 | 16.2 | 15.8 | 28.5 | 35.4 | 55.6 | 51.7 | 226.5 | 232.1 | 554.8 | 552.5 | 721.6 | 375.7 | 74.6 | 231.2 | 203.7 | 194.4 | 190.862 | 217.783 | 12.67 | 8.2 | 14.2 | 19.6 | 16.4 |
Overige niet-vlottende verplichtingen
| 86.7 | 188.3 | 40.2 | 30.9 | 16.3 | 101.1 | 108.2 | 265.8 | 109.7 | 113 | 7 | 222.6 | 229.6 | 185.5 | 2,110.8 | 124.2 | 69.6 | 62.6 | 72.8 | 65.4 | 46 | 45.151 | 45.736 | 26.649 | 23.3 | 27.3 | 24.6 | 21.6 |
Totaal niet-vlottende verplichtingen
| 489.7 | 493.1 | 591.1 | 575.9 | 685.3 | 831.2 | 943.4 | 2,483 | 2,320.8 | 2,030.9 | 2,796.2 | 2,750.7 | 2,393.5 | 4,241 | 5,969.3 | 3,338.5 | 1,035.1 | 470.7 | 924.8 | 1,046.8 | 532.7 | 478.739 | 522.773 | 39.319 | 31.5 | 41.5 | 44.2 | 38 |
Totaal passiva
| 777 | 860.7 | 813 | 745.4 | 1,016 | 1,063.5 | 1,188.5 | 2,709 | 2,532.9 | 2,224.5 | 3,350.6 | 3,085.6 | 2,765.8 | 4,843.6 | 6,445 | 4,151.7 | 1,612.1 | 782.1 | 1,220.4 | 1,286.5 | 757.3 | 666.145 | 677.567 | 124.738 | 137.8 | 130.4 | 100.2 | 123.9 |
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 |
Gewone aandelen
| 2,894.9 | 2,894.9 | 2,894.9 | 2,894.9 | 2,894.9 | 2,894.9 | 2,784.6 | 2,775.7 | 2,775.3 | 2,772.9 | 2,808.5 | 2,806.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -2,899.6 | -2,835 | -2,898.5 | -2,880.1 | -2,902.3 | -2,534.6 | -2,427.7 | -2,721.5 | -2,342.6 | -259.9 | 40.2 | 772.9 | 784.9 | 720.3 | 549.3 | 505.8 | 833.6 | 500.1 | 371.7 | 320.8 | 203.2 | 116.226 | 79.041 | 71.168 | -6.9 | -49.9 | 21.5 | 39.6 |
Overige gereserveerde algehele resultaten
| 618.3 | 635 | 588.6 | 592 | 729.5 | 770.6 | 699.4 | 1,043.7 | 1,124.4 | 545.7 | 258.5 | 93.7 | 143.7 | -202.4 | -84.9 | 231 | -231 | -43.8 | 12.6 | 224.2 | 783.2 | 787.101 | 787.101 | 787.101 | 660.7 | 660.7 | 660.7 | 660.7 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,803.1 | 2,992.3 | 2,990 | 2,990.3 | 2,047.5 | 1,121 | 974 | 582.4 | 581.7 | 450.957 | 450.716 | 349.84 | 549 | 548.7 | 548.1 | 547.2 |
Totaal eigen vermogen van aandeelhouders
| 613.6 | 694.9 | 585 | 606.8 | 722.1 | 1,130.9 | 1,056.3 | 1,097.9 | 1,557.1 | 3,058.7 | 3,107.2 | 3,672.7 | 3,731.7 | 3,510.2 | 3,454.4 | 3,727.1 | 2,650.1 | 1,577.3 | 1,358.3 | 1,127.4 | 1,568.1 | 1,354.284 | 1,316.858 | 1,208.109 | 1,202.8 | 1,159.5 | 1,230.3 | 1,247.5 |
Totaal eigen vermogen
| 613.6 | 694.9 | 585 | 606.8 | 722.1 | 1,130.9 | 1,056.3 | 1,097.9 | 1,557.1 | 3,058.7 | 3,107.2 | 3,672.7 | 3,731.7 | 5,877.9 | 3,454.4 | 5,395.5 | 3,852.4 | 1,771.4 | 1,570.1 | 1,311.1 | 1,568.1 | 1,359.343 | 1,320.847 | 1,210.974 | 1,205.2 | 1,162.7 | 1,230.3 | 1,247.5 |
Totaal passiva en aandeelhoudersvermogen
| 1,390.6 | 1,555.6 | 1,398 | 1,352.2 | 1,738.1 | 2,194.4 | 2,244.8 | 3,806.9 | 4,090 | 5,283.2 | 6,457.8 | 6,758.3 | 6,497.5 | 10,721.5 | 9,899.4 | 9,547.2 | 5,464.5 | 2,553.5 | 2,790.5 | 2,597.6 | 2,325.4 | 2,025.488 | 1,998.414 | 1,335.712 | 1,343 | 1,293.1 | 1,330.5 | 1,371.4 |