Seabridge Gold Inc.
NYSE:SA
14.2 (USD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 71.309 | 55.693 | 82.438 | 118.962 | 202.642 | 37.566 | 46.15 | 66.164 | 153.035 | 295.824 | 11.523 | 10.589 | 53.219 | 13.724 | 17.528 | 21.763 | 18.748 | 6.773 | 8.793 | 2.774 | 4.819 | 1.894 | 2.928 | 3.475 | 5.963 | 4.819 | 4.049 | 3.384 | 4.537 | 2.026 | 1.646 | 2.739 | 2.077 | 1.303 | 0.99 | 0.88 | 1.142 | 0.326 | 0.256 | 0.607 | 1.241 | 1.907 | 1.063 | 4.028 | 1.342 | 2.783 | 2.284 | 17.41 | 0 | 16.342 | 7.063 | 39.887 | 1.351 | 1.119 | 1.044 | 3.536 | 1.387 | 1.591 | 0.285 | 0.329 | 0.775 | 0.617 | 8.099 | 11.16 | 19.071 | 21.371 | 13.48 | 26.769 | 30.628 | 4.504 | 5.579 | 6.816 | 6.708 | 0.137 | 0.293 | 0.194 | 0.906 | 0.085 | 0.158 | 2.526 | 1.285 | 0.959 | 3.079 | 0.039 | 2.623 | 4.171 | 0.88 | 4.361 | 3.574 | 1.984 |
Kortetermijnbeleggingen
| 4.502 | 4.145 | 3.75 | 13.604 | 3.577 | 5.145 | 85.386 | 140.133 | 121.941 | 3.541 | 32.61 | 47.587 | 23.118 | 23.103 | 23.731 | 24.164 | 24.093 | 8.236 | 7.146 | 22.76 | 9.95 | 17.892 | 19.926 | 13.55 | 28.509 | 18.592 | 18.917 | 26.648 | 33.168 | 7.556 | 10.781 | 17.901 | 26.134 | 14.413 | 18.579 | 9.576 | 17.827 | 9.443 | 10.934 | 21.175 | 15.084 | 18.89 | 27.199 | 16.45 | 31.987 | 40.972 | 49.757 | 8.984 | 44.336 | 35.247 | 51.613 | 2.329 | 61.967 | 1.788 | 31.641 | 28.481 | 49.777 | 59.598 | 9.8 | 14.457 | 25.841 | 28.785 | 30.986 | 0.109 | 0.175 | 0.19 | 11.798 | 0.225 | 0.227 | 0.199 | 0.165 | 0.178 | 1.179 | 5.622 | 6.032 | 1.674 | 1.829 | 2.555 | 2.79 | 2.996 | 4.708 | 0.341 | 1.006 | 2.967 | 0.668 | 0.668 | 2.793 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 75.811 | 59.838 | 86.188 | 132.566 | 206.219 | 42.711 | 131.536 | 206.297 | 274.976 | 299.365 | 44.133 | 58.176 | 76.337 | 36.827 | 41.259 | 45.927 | 42.841 | 15.009 | 15.939 | 25.534 | 14.769 | 19.786 | 22.854 | 17.025 | 34.472 | 23.411 | 22.966 | 30.032 | 37.705 | 9.582 | 12.427 | 20.64 | 28.211 | 15.716 | 19.569 | 10.456 | 18.969 | 9.769 | 11.19 | 21.782 | 16.325 | 20.797 | 28.262 | 20.478 | 33.329 | 43.755 | 52.041 | 26.394 | 44.336 | 51.589 | 58.676 | 42.216 | 63.318 | 2.907 | 32.686 | 32.017 | 51.164 | 61.189 | 10.085 | 14.786 | 26.616 | 29.402 | 39.085 | 11.269 | 19.246 | 21.562 | 25.278 | 26.994 | 30.855 | 4.704 | 5.744 | 6.993 | 7.887 | 5.759 | 6.325 | 1.868 | 2.735 | 2.64 | 2.948 | 5.522 | 5.993 | 1.3 | 4.085 | 3.006 | 3.291 | 4.839 | 3.674 | 4.361 | 3.574 | 1.984 |
Nettovorderingen
| 10.037 | 3.098 | 4.493 | 11.152 | 10.79 | 8.781 | 8.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.734 | 3.135 | 1.87 | 1.103 | 1.232 | 2.467 | 0.935 | 0.49 | 3.13 | 1.671 | 0.912 | 0.276 | 0.466 | 0.589 | 0.237 | 0.123 | 0.238 | 0.607 | 0.613 | 0.662 | 0.42 | 1.239 | 1.15 | 0.886 | 0.904 | 0.956 | 3.526 | 0.23 | 0.543 | 0.209 | 0.173 | 0.211 | 0.279 | 0.127 | 0.176 | 0.13 | 0.134 | 0.172 | 0.052 | 0.032 | 0.209 | 0.022 | 0.026 | 0.366 |
Voorraad
| 0 | 0 | 0 | -6.498 | -7.76 | -5.173 | -3.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.022 | 0 | 0 | -1.031 | -0.71 | -1.674 | -0.002 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.17 | 2.155 | 0 | 4.028 | 0 | 0 | 0 | 1.17 | 0.047 | 0.043 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.143 | 6.15 | 7.677 | 10.026 | 2.479 | 1.715 | 3.921 | 2.177 | 3.124 | 5.056 | 1.972 | 1.062 | 0.439 | 0.776 | 0.407 | 0.423 | 1.692 | 2.067 | 0.777 | 0.357 | 0.344 | 0.902 | 0.28 | 0.387 | 0.24 | 0.756 | 0.283 | 0.316 | 0.244 | 0.27 | 0.259 | 0.229 | 0.211 | 0 | 0.096 | 0.154 | 0 | 0 | 0 | 0.177 | 0 | 0 | 0 | 0 | 0 | 0 | 37.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | -0 | 0 | 0.207 | 0.001 | 2.154 | 3.071 | 0 | 1.387 | 1.531 | 2.205 | 0 | 0.048 | 0.044 | -0.001 | 0.005 | 0.01 | 0.01 | 0.009 | 0.01 | 0.009 | 0.009 | 0.01 |
Totaal vlottende activa
| 85.848 | 62.936 | 93.951 | 143.718 | 217.009 | 51.492 | 140.387 | 217.217 | 283.383 | 308.381 | 54.159 | 64.016 | 80.659 | 43.384 | 46.229 | 51.596 | 50.244 | 19.489 | 19.213 | 27.891 | 17.083 | 21.508 | 24.473 | 19.552 | 37.027 | 24.414 | 23.588 | 31.076 | 39.038 | 10.048 | 13.064 | 21.457 | 29.509 | 16.221 | 20.134 | 11.21 | 19.714 | 10.456 | 16.282 | 22.792 | 21.347 | 25.634 | 33.39 | 21.509 | 34.039 | 45.429 | 53.952 | 29.529 | 46.206 | 52.692 | 59.908 | 44.683 | 64.253 | 41.396 | 35.816 | 33.688 | 52.076 | 61.465 | 10.55 | 15.375 | 26.853 | 29.525 | 39.323 | 11.876 | 19.859 | 22.223 | 25.698 | 28.233 | 32.005 | 5.589 | 6.855 | 9.12 | 13.567 | 9.06 | 10.896 | 3.463 | 4.438 | 5.056 | 4.396 | 5.697 | 6.213 | 1.434 | 4.223 | 3.188 | 3.353 | 4.88 | 3.893 | 4.393 | 3.609 | 2.36 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,180.602 | 1,151.426 | 1,128.464 | 1,080.183 | 997.97 | 932.445 | 881.497 | 806.183 | 716.579 | 674.253 | 662.279 | 643.26 | 615.881 | 600.14 | 591.681 | 454.199 | 442.08 | 430.815 | 425.942 | 418.747 | 405.28 | 400.716 | 395.304 | 387.378 | 370.087 | 362.444 | 358.135 | 354.02 | 345.146 | 325.297 | 322.93 | 318.491 | 304.833 | 282.254 | 278.798 | 275.006 | 267.805 | 262.568 | 260.521 | 257.414 | 243.144 | 239.41 | 235.434 | 234.714 | 220.367 | 212.214 | 208.098 | 199.359 | 182.185 | 175.044 | 167.223 | 160.883 | 142.599 | 136.854 | 128.688 | 122.923 | 103.065 | 95.057 | 91.299 | 88.095 | 74.655 | 70.965 | 69.154 | 75.793 | 68.872 | 65.468 | 62.858 | 59.841 | 55.657 | 53.926 | 53.319 | 40.512 | 33.195 | 26.852 | 24.439 | 23.908 | 23.011 | 22.52 | 21.026 | 20.323 | 18.117 | 17.291 | 16.671 | 14.159 | 12.984 | 9.392 | 9.026 | 7.941 | 3.336 | 3.11 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -21.35 | 0 | 0 | 0 | -42.542 | 0 | 0 | 0 | -36.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 143.439 | 128.563 | 128.544 | 1.265 | 1.289 | 1.349 | 1.389 | 1.453 | 1.486 | 2.404 | 2.429 | 2.471 | 2.5 | 2.553 | 2.611 | 2.646 | 2.705 | 2.327 | 2.361 | 2.042 | 2.471 | 2.511 | 2.46 | 0 | 0 | 0 | 3.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.551 | 13.226 | 11.525 | 1.552 | 1.552 | 1.551 | 1.55 | 1.333 | 1.324 | 0 | 0 | 0 | 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 | 73.428 | 0 | 0 | 0 | 42.542 | 0 | 0 | 0 | 36.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 21.35 | 116.359 | 116.536 | 116.018 | 72.346 | 72.91 | 72.066 | 49.559 | 28.875 | 23.678 | 17.267 | 9.834 | 7.296 | 4.84 | 1.884 | 1.909 | 1.856 | 1.754 | 1.225 | 1.225 | 1.223 | 1.205 | 1.205 | 1.2 | -2.243 | 1.185 | 1.185 | 1.844 | 1.991 | 1.991 | 1.991 | 1.595 | 1.595 | 1.553 | 1.553 | 1.553 | 1.553 | 1.553 | 1.553 | 1.553 | 1.553 | 1.553 | 1.553 | 1.553 | 1.553 | 1.588 | 1.588 | 1.588 | 1.588 | 2.118 | 2.332 | 2.337 | 1.078 | 0 | 1.549 | 11 | 0 | 0 | 0 | 0 | 0 | 1.301 | 1.291 | 1.319 | 1.305 | 1.27 | 1.27 | 1.07 | 1.07 | 1.749 | 1.749 | 1.749 | 1.749 | 1.748 | 1.749 | 1.749 | 1.749 | 1.749 | 1.749 | 1.748 | 1.974 | 1.974 | 1.974 | 1.974 | 1.225 | 1.225 | 1.225 | 1.225 |
Totaal niet-vlottende activa
| 1,324.041 | 1,279.989 | 1,330.436 | 1,197.807 | 1,115.795 | 1,049.812 | 955.232 | 880.546 | 790.131 | 726.216 | 693.583 | 669.409 | 635.648 | 612.527 | 601.588 | 461.685 | 446.669 | 435.051 | 430.159 | 422.543 | 408.976 | 404.452 | 398.987 | 388.583 | 371.292 | 363.644 | 359.32 | 355.205 | 346.331 | 327.141 | 324.921 | 320.482 | 306.824 | 283.849 | 280.393 | 276.559 | 269.358 | 264.121 | 262.074 | 258.967 | 244.697 | 240.963 | 236.987 | 236.267 | 221.92 | 213.767 | 209.651 | 200.947 | 183.773 | 176.632 | 168.811 | 163.001 | 144.931 | 139.191 | 142.316 | 136.149 | 116.139 | 107.609 | 92.851 | 89.646 | 76.205 | 72.298 | 70.478 | 77.094 | 70.164 | 66.786 | 64.163 | 61.111 | 56.927 | 54.997 | 54.389 | 42.261 | 34.944 | 28.601 | 26.188 | 25.656 | 24.76 | 24.269 | 22.776 | 22.071 | 19.867 | 19.04 | 18.646 | 16.133 | 14.958 | 11.366 | 10.251 | 9.166 | 4.561 | 4.335 |
Totaal activa
| 1,409.889 | 1,342.925 | 1,424.387 | 1,341.525 | 1,332.804 | 1,101.304 | 1,095.619 | 1,097.763 | 1,073.514 | 1,034.597 | 747.742 | 733.425 | 716.307 | 655.911 | 647.817 | 513.281 | 496.913 | 454.54 | 449.372 | 450.434 | 426.059 | 425.96 | 423.46 | 408.135 | 408.319 | 388.058 | 382.908 | 386.281 | 385.369 | 337.189 | 337.985 | 341.939 | 336.333 | 300.07 | 300.527 | 287.769 | 289.072 | 274.577 | 278.356 | 281.759 | 266.044 | 266.597 | 270.377 | 257.776 | 255.959 | 259.196 | 263.603 | 230.476 | 229.979 | 229.324 | 228.719 | 207.684 | 209.184 | 180.587 | 178.132 | 169.837 | 168.215 | 169.074 | 103.401 | 105.021 | 103.058 | 101.823 | 109.802 | 88.97 | 90.022 | 89.009 | 89.862 | 89.344 | 88.932 | 60.586 | 61.244 | 51.381 | 48.511 | 37.661 | 37.085 | 29.12 | 29.198 | 29.325 | 27.172 | 27.769 | 26.08 | 20.474 | 22.869 | 19.321 | 18.311 | 16.246 | 14.143 | 13.559 | 8.17 | 6.695 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 22.304 | 8.406 | 27.302 | 18.964 | 11.763 | 13.374 | 15.686 | 24.183 | 7.481 | 6.071 | 10.19 | 8.199 | 3.571 | 1.888 | 2.523 | 4.965 | 1.851 | 1.816 | 2.252 | 2.648 | 1.745 | 1.748 | 2.36 | 7.178 | 4.82 | 2.207 | 1.773 | 5.937 | 3.315 | 1.617 | 1.637 | 4.197 | 3.292 | 1.583 | 1.192 | 2.233 | 2.315 | 0.75 | 3.601 | 4.696 | 2.286 | 1.22 | 1.89 | 5.667 | 3.805 | 1.956 | 3.928 | 7.512 | 0 | 0 | 2.842 | 5.658 | 6.158 | 2.374 | 3.725 | 6.335 | 4.629 | 3.933 | 1.376 | 2.464 | 2.776 | 0.801 | 3.369 | 1.344 | 1.666 | 0.357 | 0.679 | 0.676 | 0.791 | 0.225 | 0.435 | 0.62 | 0.467 | 1.164 | 0.293 | 0.261 | 0.066 | 0.697 | 0.176 | 0.522 | 0.299 | 0.201 | 0.392 | 0.075 | 0.05 | 0.074 | 0.073 | 0.061 | 0.029 | 0.048 |
Kortlopende schulden
| 0.629 | 0.742 | 0.373 | 0.552 | 0.75 | 0.394 | 0.511 | 0.513 | 2.249 | 0.076 | 0.09 | 0.089 | 0.089 | 0.089 | 0.041 | 0.042 | 0.043 | 0.045 | 0.046 | 0.047 | 0.048 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 0.065 | 0.08 | 0.023 | 1.096 | 0.386 | 0.916 | 1.275 | 0.097 | 0.097 | 0 | 0 | 0.078 | 0 | 0 | 0.03 | 0.044 | 0.034 | 0.034 | 0.034 | 0.034 | 0 | 0 | 0 | 5.326 | 0 | 0 | 0 | 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 | -8.406 | -27.302 | 44.203 | 49.72 | 0 | 0 | 0 | 0 | 0 | 5.519 | 11.441 | 9.651 | 6.032 | 5.354 | 4.281 | 4.148 | 4.101 | 4.3 | 5.617 | 3.779 | 3.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 17.785 | 10.6 | 11.734 | 44.274 | 57.286 | 40.835 | 35.796 | 38.189 | 28.892 | 8.044 | 7.021 | 2.691 | 3.405 | 2.13 | 2.276 | 2.426 | 3.905 | 0.071 | 0.092 | 0.512 | 0.462 | 0.675 | 4.142 | 5.457 | 8.391 | 5.369 | 4.418 | 4.963 | 8.104 | 2.096 | 4.084 | 3.554 | 3.027 | 0.922 | 1.181 | 1.851 | 2.967 | 1.604 | 1.077 | 3.086 | 2.822 | 4.538 | 5.495 | 0.063 | 2.353 | 4.761 | 6.538 | 0 | 7.731 | 8.507 | 5.274 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 40.718 | 19.748 | 39.409 | 63.79 | 69.799 | 54.603 | 51.993 | 62.885 | 38.622 | 14.191 | 17.301 | 22.42 | 16.716 | 10.139 | 10.194 | 11.714 | 9.947 | 6.033 | 6.69 | 8.824 | 6.034 | 5.743 | 6.502 | 12.635 | 13.211 | 7.576 | 6.191 | 10.9 | 11.419 | 4.041 | 5.721 | 7.751 | 6.319 | 2.505 | 2.373 | 4.084 | 5.282 | 2.354 | 4.743 | 7.847 | 5.188 | 5.781 | 8.481 | 6.116 | 7.074 | 7.992 | 10.563 | 7.609 | 8.396 | 8.507 | 8.194 | 5.721 | 6.158 | 2.404 | 3.769 | 6.369 | 4.663 | 3.967 | 1.41 | 2.464 | 2.776 | 0.801 | 8.695 | 1.344 | 1.666 | 0.357 | 0.679 | 0.676 | 0.791 | 0.225 | 0.435 | 0.62 | 0.467 | 1.164 | 0.293 | 0.261 | 0.066 | 0.697 | 0.176 | 0.522 | 0.299 | 0.201 | 2.337 | 0.075 | 0.05 | 0.074 | 0.073 | 0.061 | 0.029 | 0.048 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 483.505 | 597.727 | 574.951 | 489.748 | 457.423 | 283.436 | 264.656 | 221.803 | 235.464 | 281.335 | 0.182 | 0.202 | 0.222 | 0.241 | 0.207 | 0.213 | 0.218 | 0.223 | 0.228 | 0.233 | 0.238 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.839 | 0.829 | 2.903 | 2.868 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 1.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 73.428 | 33.722 | 31.068 | 26.31 | 31.934 | 43.762 | 35.581 | 21.717 | 23.164 | 23.676 | 23.501 | 18.452 | 19.034 | 22.224 | 22.359 | 21.997 | 22.426 | 22.809 | 22.596 | 22.901 | 23.289 | 23.421 | 20.005 | 18.894 | 18.598 | 16.822 | 16.955 | 17.242 | 17.396 | 17.412 | 15.881 | 15.492 | 14.841 | 14.097 | 12.178 | 12.359 | 12.43 | 11.055 | 8.453 | 7.294 | 6.792 | 7.425 | 9.211 | 2.606 | 2.451 | 3.175 | 0.777 | 1.013 | 1.122 | 0.222 | 0 | 0.599 | 0.078 | 0.088 | 0 | 0 | 0.137 | 0 | 0 | 0 | 0 | 0.117 | 0.299 | 0.455 | 0.587 | 0.727 | 0 | 1.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 37.14 | 6.658 | 6.676 | 37.619 | 36.825 | 32.641 | 38.437 | 46.484 | 39.667 | 26.115 | 27.926 | 25.559 | 26.849 | 22.238 | 22.698 | 4.263 | 27.12 | 0.044 | 27.431 | 28.433 | 29.418 | 30.046 | 30.403 | 30.156 | 27.646 | 27.206 | 21.079 | 19.302 | 19.434 | 20.758 | 20.906 | 20.979 | 19.444 | 16.826 | 16.17 | 15.459 | 13.536 | 13.712 | 13.779 | 12.417 | 9.811 | 8.647 | 8.141 | 8.908 | 10.69 | 1.476 | 2.059 | 1.984 | 2.004 | 2.048 | 2.041 | 2.035 | 2.645 | 2.022 | 1.343 | 2.403 | 2.442 | 2.442 | 2.256 | 2.128 | 2.085 | 2.042 | 1.999 | 1.968 | 1.93 | 1.89 | 1.849 | 1.63 | 2.485 | 1.563 | 1.53 | 1.499 | 1.468 | 1.437 | 1.407 | 1.372 | 1.345 | 1.319 | 1.293 | 1.266 | 1.241 | 1.215 | 1.189 | 1 | 1 | 1 | 1 | 1 | 1 | 3.009 |
Totaal niet-vlottende verplichtingen
| 520.645 | 604.385 | 655.055 | 527.367 | 494.248 | 316.077 | 303.093 | 268.287 | 275.131 | 307.45 | 28.108 | 25.761 | 27.071 | 22.479 | 22.905 | 26.7 | 27.338 | 27.181 | 27.659 | 28.666 | 29.656 | 30.287 | 30.403 | 30.156 | 27.646 | 27.206 | 21.079 | 19.302 | 19.434 | 20.758 | 20.906 | 20.979 | 19.444 | 16.826 | 16.17 | 15.459 | 13.536 | 13.712 | 13.779 | 12.417 | 9.811 | 8.647 | 8.141 | 8.908 | 10.69 | 4.082 | 4.51 | 5.159 | 2.781 | 3.061 | 3.163 | 2.257 | 2.645 | 2.621 | 1.421 | 2.491 | 2.442 | 2.442 | 2.393 | 2.128 | 2.085 | 2.042 | 1.999 | 2.085 | 2.229 | 2.344 | 2.436 | 2.357 | 2.485 | 2.77 | 1.53 | 1.499 | 1.468 | 1.437 | 1.407 | 1.372 | 1.345 | 1.319 | 1.293 | 1.266 | 1.241 | 1.215 | 1.189 | 1 | 1 | 1.839 | 1.829 | 3.903 | 3.868 | 3.009 |
Totaal passiva
| 561.363 | 624.133 | 694.464 | 591.157 | 564.047 | 370.68 | 355.086 | 331.172 | 313.753 | 321.641 | 45.409 | 48.181 | 43.787 | 32.618 | 33.099 | 38.414 | 37.285 | 33.214 | 34.349 | 37.49 | 35.69 | 36.03 | 36.905 | 42.791 | 40.857 | 34.782 | 27.27 | 30.202 | 30.853 | 24.799 | 26.627 | 28.73 | 25.763 | 19.331 | 18.543 | 19.543 | 18.818 | 16.066 | 18.522 | 20.264 | 14.999 | 14.428 | 16.622 | 15.024 | 17.764 | 12.074 | 15.073 | 12.768 | 11.177 | 11.568 | 11.357 | 7.978 | 8.803 | 5.025 | 5.19 | 8.86 | 7.105 | 6.409 | 3.803 | 4.592 | 4.861 | 2.843 | 10.694 | 3.43 | 3.895 | 2.701 | 3.115 | 3.033 | 3.275 | 2.995 | 1.965 | 2.119 | 1.935 | 2.602 | 1.7 | 1.633 | 1.412 | 2.016 | 1.47 | 1.788 | 1.54 | 1.415 | 3.527 | 1.075 | 1.05 | 1.913 | 1.902 | 3.963 | 3.896 | 3.057 |
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 |
Gewone aandelen
| 990.013 | 946.734 | 934.608 | 899.265 | 884.148 | 861.888 | 856.462 | 838.814 | 838.409 | 824.631 | 809.269 | 778.433 | 764.074 | 718.757 | 704.599 | 561.181 | 544.835 | 502.143 | 494.857 | 491.036 | 466.883 | 463.547 | 457.073 | 430.936 | 430.707 | 415.302 | 405.93 | 403.031 | 402.241 | 362.529 | 360.65 | 358.828 | 355.844 | 325.624 | 325.624 | 310.406 | 310.153 | 297.079 | 295.545 | 294.872 | 283.49 | 283.523 | 283.544 | 272.947 | 272.536 | 272.536 | 272.536 | 0.241 | 0 | 0 | 239.662 | 0 | 0 | 0 | 0 | 177.288 | 0 | 177.123 | 0 | 114.027 | 110.91 | 110.774 | 0 | 0 | 0 | 0 | 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
| -149.575 | -194.816 | -186.643 | -164.467 | -159.176 | -168.161 | -157.377 | -132.13 | -137.176 | -156.264 | -149.983 | -141.437 | -140.615 | -155.163 | -150.878 | -138.225 | -143.202 | -139.178 | -135.936 | -132.974 | -130.449 | -128.411 | -124.323 | -120.293 | -117.462 | -115.059 | -106.651 | -101.445 | -99.91 | -98.195 | -96.364 | -93.766 | -93.466 | -91.549 | -89.075 | -86.702 | -83.807 | -82.483 | -80.009 | -76.037 | -73.203 | -69.428 | -66.986 | -64.539 | -66.438 | -56.815 | -53.337 | -50.343 | 0 | 0 | -40.828 | -35.492 | -33.319 | -23.867 | -18.2 | -23.838 | -23.311 | -21.667 | -21.74 | -20.472 | -19.337 | -18.059 | -17.061 | -30.457 | -29.562 | -28.257 | -27.351 | -26.015 | -24.542 | -22.595 | -21.809 | -20.211 | -18.334 | -17.199 | -18.509 | -17.702 | -17.313 | -16.929 | -17.352 | -16.952 | -16.534 | -16.017 | -16.126 | -15.502 | -15.257 | -15.026 | -14.787 | -14.41 | -13.74 | -13.311 |
Overige gereserveerde algehele resultaten
| -35.396 | -72.61 | -57.526 | -27.108 | 1.354 | -4.786 | 0.633 | 17.049 | 15.37 | -1.626 | -1.776 | -1.786 | -1.93 | -1.932 | -1.378 | -0.985 | -0.884 | -1.659 | -2.066 | -2.083 | -2.236 | -2.355 | -2.35 | -2.546 | -2.236 | -2.146 | 0.495 | 0.181 | 0.045 | 0.424 | 0.593 | 0.663 | 0.711 | 0.392 | 0.137 | 0.166 | 0.146 | 0.263 | 0.04 | 0.04 | -0.257 | 0.086 | 1.146 | -0.12 | -0.82 | 0.166 | 0.17 | 0.112 | 0 | 0 | -0.09 | 0.42 | 0.719 | 0.581 | 0.847 | 0.408 | 0.048 | 0.1 | 0.173 | 0.087 | 0.017 | 0.046 | -0.105 | 5.776 | 5.471 | 4.803 | 4.342 | 4.328 | 3.68 | 11.47 | 14.294 | 2.709 | 1.248 | 0.931 | 0.96 | 0.708 | 0.724 | 0.825 | 0.824 | 0.813 | 0.813 | 0.855 | 0.809 | 0.759 | 0.862 | 0.671 | 0.885 | 0.919 | 0.203 | 0.101 |
Overige totale aandeelhoudersvermogen
| 43.484 | 39.484 | 39.484 | 42.678 | 42.431 | 36.16 | 36.16 | 36.126 | 43.158 | 36.126 | 36.126 | 36.126 | 36.126 | 61.631 | 62.375 | 52.896 | 58.879 | 60.02 | 58.168 | 56.965 | 56.171 | 57.149 | 36.04 | 36.04 | 36.04 | 55.179 | 55.864 | 54.312 | 32.805 | 47.632 | 31.728 | 47.484 | 47.481 | 46.272 | 45.298 | 44.356 | 15.061 | 43.652 | 44.258 | 42.62 | 41.015 | 37.988 | 9.233 | 6.289 | 32.917 | 31.235 | 29.161 | 267.939 | 218.802 | 217.756 | 18.618 | 234.778 | 232.981 | 198.848 | 190.295 | 7.119 | 184.373 | 7.109 | 121.165 | 6.787 | 6.607 | 6.219 | 116.274 | 110.22 | 110.219 | 109.762 | 109.756 | 107.999 | 106.519 | 68.715 | 66.794 | 66.764 | 63.661 | 51.328 | 52.934 | 44.48 | 44.376 | 43.413 | 42.23 | 42.12 | 40.053 | 34.012 | 34.47 | 32.8 | 31.467 | 28.499 | 25.955 | 23.087 | 17.81 | 16.848 |
Totaal eigen vermogen van aandeelhouders
| 848.526 | 718.792 | 729.923 | 750.368 | 768.757 | 730.624 | 740.533 | 766.591 | 759.761 | 712.956 | 702.333 | 685.244 | 672.52 | 623.293 | 614.718 | 474.867 | 459.628 | 421.326 | 415.023 | 412.944 | 390.369 | 389.93 | 386.555 | 365.344 | 367.462 | 353.276 | 355.638 | 356.079 | 354.516 | 312.39 | 311.358 | 313.209 | 310.57 | 280.739 | 281.984 | 268.226 | 270.254 | 258.511 | 259.834 | 261.495 | 251.045 | 252.169 | 253.755 | 242.752 | 238.195 | 247.122 | 248.53 | 217.708 | 218.802 | 217.756 | 217.362 | 199.706 | 200.381 | 175.562 | 172.942 | 160.977 | 161.11 | 162.665 | 99.598 | 100.429 | 98.197 | 98.98 | 99.108 | 85.54 | 86.128 | 86.308 | 86.747 | 86.311 | 85.657 | 57.591 | 59.279 | 49.262 | 46.576 | 35.06 | 35.385 | 27.487 | 27.787 | 27.309 | 25.703 | 25.981 | 24.332 | 18.851 | 19.154 | 18.057 | 17.072 | 14.144 | 12.052 | 9.595 | 4.274 | 3.638 |
Totaal eigen vermogen
| 848.526 | 718.792 | 729.923 | 750.368 | 768.757 | 730.624 | 740.533 | 766.591 | 759.761 | 712.956 | 702.333 | 685.244 | 672.52 | 623.293 | 614.718 | 474.867 | 459.628 | 421.326 | 415.023 | 412.944 | 390.369 | 389.93 | 386.555 | 365.344 | 367.462 | 353.276 | 355.638 | 356.079 | 354.516 | 312.39 | 311.358 | 313.209 | 310.57 | 280.739 | 281.984 | 268.226 | 270.254 | 258.511 | 259.834 | 261.495 | 251.045 | 252.169 | 253.755 | 242.752 | 238.195 | 247.122 | 248.53 | 217.708 | 218.802 | 217.756 | 217.362 | 199.706 | 200.381 | 175.562 | 172.942 | 160.977 | 161.11 | 162.665 | 99.598 | 100.429 | 98.197 | 98.98 | 99.108 | 85.54 | 86.128 | 86.308 | 86.747 | 86.311 | 85.657 | 57.591 | 59.279 | 49.262 | 46.576 | 35.06 | 35.385 | 27.487 | 27.787 | 27.309 | 25.703 | 25.981 | 24.54 | 19.058 | 19.342 | 18.246 | 17.261 | 14.333 | 12.241 | 9.595 | 4.274 | 3.638 |
Totaal passiva en aandeelhoudersvermogen
| 1,409.889 | 1,342.925 | 1,424.387 | 1,341.525 | 1,332.804 | 1,101.304 | 1,095.619 | 1,097.763 | 1,073.514 | 1,034.597 | 747.742 | 733.425 | 716.307 | 655.911 | 647.817 | 513.281 | 496.913 | 454.54 | 449.372 | 450.434 | 426.059 | 425.96 | 423.46 | 408.135 | 408.319 | 388.058 | 382.908 | 386.281 | 385.369 | 337.189 | 337.985 | 341.939 | 336.333 | 300.07 | 300.527 | 287.769 | 289.072 | 274.577 | 278.356 | 281.759 | 266.044 | 266.597 | 270.377 | 257.776 | 255.959 | 259.196 | 263.603 | 230.476 | 229.979 | 229.324 | 228.719 | 207.684 | 209.184 | 180.587 | 178.132 | 169.837 | 168.215 | 169.074 | 103.401 | 105.021 | 103.058 | 101.823 | 109.802 | 88.97 | 90.022 | 89.009 | 89.862 | 89.344 | 88.932 | 60.586 | 61.244 | 51.381 | 48.511 | 37.661 | 37.085 | 29.12 | 29.198 | 29.325 | 27.172 | 27.769 | 26.08 | 20.474 | 22.869 | 19.321 | 18.311 | 16.246 | 14.143 | 13.559 | 8.17 | 6.695 |