Sherritt International Corporation
TSX:S.TO
0.2 (CAD) • At close September 19, 2024
Overview | Financials
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||
Nettowinst
| -64.3 | 63.7 | -13.4 | -85.7 | -364.7 | -80.2 | 308.9 | -381.8 | -2,071.7 | -318.5 | -158.5 | 28.5 | 197.3 | 228.4 | 85.7 | -286.2 | 370.7 | 242.9 | 124.3 | 160 | 115.8 | 60.449 | 51.595 | 115.57 | 66.6 | -46 | 37.3 | 33.3 |
Afschrijvingen & Amortisatie
| 14.3 | 26 | 35 | 227 | 335.9 | -2 | -471.9 | 249.9 | 2,108.1 | 295.6 | 127 | 198.1 | 118 | 234.3 | 322.6 | 240 | 152.9 | 170.8 | 188.3 | 189.3 | 159.6 | 144.523 | 120.125 | 72.514 | 51.6 | 46.8 | 34.2 | 28.4 |
Uitgestelde Inkomstenbelasting
| 2.2 | -0.4 | 1.1 | -1.2 | 3.2 | 3.4 | 14.2 | 6.5 | -35.9 | 45.4 | 71.8 | 29.9 | -5.1 | 31.3 | -16.8 | 37.5 | 1.9 | -43.8 | -28.5 | -21.6 | -37.1 | -4.211 | -0.683 | 5.557 | 6.1 | 15.1 | 12.5 | 6.9 |
Aandelen Gebaseerde Vergoedingen
| -1.5 | 17.5 | 13.9 | 8.2 | 0.6 | -11.8 | 14.7 | 12 | -1 | 4 | 1.2 | 6.6 | -0.6 | 8.3 | 4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -93.6 | -10.6 | 23 | 4.6 | 8.3 | 73.3 | 6.7 | 14.1 | -21.1 | 34.2 | 53.3 | -59.9 | -88.5 | 17.5 | 13.9 | -50.5 | 163.2 | -61.3 | -26.7 | 21 | -12.3 | -1.578 | -42.531 | -64.045 | -37.5 | 20.4 | -8.4 | -19 |
Vorderingen
| -45.2 | -11 | -47.6 | 12 | 65.8 | 76.1 | -34.9 | -45.3 | 38.1 | -7.8 | 59.4 | -33.2 | -57.9 | -57.7 | 46.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -10.5 | -7.2 | -5.5 | 6.6 | -2.7 | 0.7 | 2.7 | -2.1 | -3.6 | 6 | -8.6 | -40.5 | -22.9 | -8.9 | 6.5 | -35.8 | -0.6 | -23.1 | -16.2 | 5 | 20.5 | -15.535 | -3.468 | -0.628 | 3.1 | 5.9 | 9.7 | -33 |
Crediteuren
| -39.8 | 7.4 | 68 | -16.7 | -37.5 | -11 | 35.6 | 73.3 | -62.8 | 46.7 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 1.9 | 0.2 | 8.1 | 2.7 | -17.3 | 7.5 | 3.3 | -11.8 | 7.2 | -10.7 | 11.5 | 13.8 | -7.7 | 84.1 | -39.2 | -14.7 | 163.8 | -38.2 | -10.5 | 16 | -32.8 | 13.957 | -39.063 | -63.417 | -40.6 | 14.5 | -18.1 | 14 |
Overige Niet-Contante Posten
| 170.2 | -7.5 | -64 | -112.2 | 15.2 | 16.2 | 112.6 | 93.5 | 70.1 | 67.5 | 109.9 | 66.7 | 133.7 | -10.8 | 23.3 | 482 | -6 | 9.7 | 39.8 | 24.7 | 0.3 | 34.334 | 24.031 | -0.427 | 3.2 | 77.5 | 0.1 | 3.1 |
Kasstroom uit Operationele Activiteiten
| 27.3 | 88.7 | -4.4 | 40.7 | -1.5 | -1.1 | -14.8 | -5.8 | 48.5 | 128.2 | 204.7 | 269.9 | 354.8 | 509 | 433.6 | 495.1 | 729.2 | 319 | 297.2 | 373.4 | 226.3 | 233.517 | 152.537 | 129.169 | 90 | 113.8 | 78.1 | 52.7 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -21.3 | -28.5 | -10.7 | -12.1 | -32 | -39.5 | -30.6 | -40.2 | -80.4 | -82.3 | -79.8 | -147.3 | -129 | -1,305.8 | -1,567.5 | -2,208.8 | -999.4 | -241.9 | -286.5 | -143.4 | -97.5 | -132.047 | -113.567 | -116.343 | -150.3 | -211.7 | -89.3 | -80.2 |
Netto Overnames
| 0 | 1.3 | 0 | 0 | 0 | 0 | -38.6 | 0 | 21.2 | 804.3 | -154.9 | -135.6 | -3.8 | -32.2 | 1,567.5 | -240.3 | 76.5 | 0 | 1.9 | 0 | -126.4 | 0 | -136.039 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 27.4 | 0 | -135.7 | -1.1 | -194.4 | -202.1 | -196.3 | -75.9 | -314.3 | -3 | -59.5 | 0 | -38.3 | 0 | -97.7 | 0 | 7.848 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0.1 | 17.9 | 22 | 164.8 | 110.8 | 18.2 | 56.5 | 127.9 | 110.2 | 1,305.8 | 15.1 | 15.9 | -53.4 | 32 | 5 | 4.3 | 149.8 | 3.148 | 11.255 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 2.9 | 3.8 | 0.8 | 0.7 | 0.6 | 35.8 | -17.4 | 1.3 | -93 | -191.5 | 91.7 | -85.1 | -230.6 | -1,193.3 | -1,726.7 | -100.6 | -95.5 | 94.7 | 4.8 | -25.7 | 31.4 | 7.703 | -38.299 | -19.707 | -24.2 | 40.6 | -45.1 | -105.5 |
Kasstroom uit Investeringsactiviteiten
| -18.4 | -23.4 | -9.9 | -11.4 | -31.3 | 14.2 | -37.2 | 125.9 | -62.6 | 547.6 | -280.9 | -442.2 | -449.5 | -1,301.4 | -2,025.9 | -2,536.8 | -1,131.3 | -115.2 | -313.1 | -164.8 | -140.4 | -121.196 | -268.802 | -136.05 | -174.5 | -171.1 | -134.4 | -185.7 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||
Schuldaflossingen
| -7.8 | -125.2 | -4.6 | -1.8 | -3.3 | -120.3 | -35 | -65.7 | -1.6 | -1,040.3 | -63 | -390.3 | -373.5 | -64 | -282.5 | 0 | -249.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 133.1 | 5.6 | 0.2 | 0.7 | 1 | 1.4 | 1.3 | 2.4 | 1.1 | 0.5 | 418 | 1.4 | 5 | 14.4 | 0.7 | 103.2 | 0.241 | 0.876 | 0.843 | 0.4 | 0.6 | 0.8 | 314.2 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 605.7 | 422.9 | 435.3 | -0.8 | 0 | -25.3 | -3.8 | -50.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | -21.9 | -49.5 | -45.2 | -44.9 | -59.3 | -60.5 | -38.7 | -24.3 | -46.3 | -11.6 | 0 | 0 | 0 | -21.784 | -21.727 | -2 | 0 | -41.5 | 0 |
Overige Financieringsactiviteiten
| -3.9 | 31.9 | -2.3 | -24.6 | -3.3 | -9.5 | 5.6 | -14.8 | 90 | 229.5 | 362.8 | -1.6 | 0.5 | 360.1 | 1,932.2 | 1,759.7 | 701.4 | -246 | 83.4 | -116.4 | -49.1 | -43.682 | 23.737 | -96.91 | -38.2 | -33.4 | 295.2 | 0 |
Kasstroom uit Financieringsactiviteiten
| -11.7 | -93.3 | -6.9 | -26.4 | -3.3 | 3.3 | -29.4 | -80.3 | 80.1 | -841.7 | 251.7 | 169.9 | 7.4 | 673.2 | 1,588.9 | 2,139 | 404.1 | -291.1 | 35.8 | -115.7 | 54.1 | -43.441 | 2.829 | -117.794 | -39.8 | -32.8 | 254.5 | 314.2 |
Overige Informatie: | ||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -2 | 6.3 | -0.6 | -1.6 | -4.7 | 5.5 | -2.2 | -0.8 | 3 | 2.3 | 1.6 | -1.5 | -1.2 | 0.2 | -56.7 | 49.9 | -2.5 | 2.1 | -1.9 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -4.8 | -21.7 | -21.8 | 1.3 | -40.8 | 21.9 | -83.6 | 39 | 69 | -163.6 | 177.1 | -3.9 | -88.5 | -119 | -60.1 | 145.1 | 2.4 | -84.3 | 18 | 92.9 | 140 | 68.88 | -113.436 | -124.675 | -124.4 | -90.1 | 198.2 | 181.2 |
Kaspositie aan het Einde van de Periode
| 119.1 | 123.9 | 145.6 | 167.4 | 166.1 | 206.9 | 185 | 269.6 | 230.6 | 160.6 | 324.2 | 170.7 | 174.6 | 330.8 | 440.8 | 500.8 | 355.7 | 353.3 | 437.6 | 427 | 333 | 192.958 | 147.907 | 261.343 | 386 | 510.4 | 600.5 | 402.3 |