Savaria Corporation
TSX:SIS.TO
22.73 (CAD) • At close October 22, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 54.076 | 44.725 | 63.494 | 54.18 | 39.696 | 11.43 | 7.719 | 51.23 | 29.707 | 16.28 | 1.968 | 1.993 | 3.931 | 6.441 | 5.223 | 5.203 | 4.715 | 5.959 | 4.543 | 6.107 | 0.737 | 0.439 | 0.286 | 0.304 |
Kortetermijnbeleggingen
| 0.193 | 0.517 | 1.487 | 0.369 | 0 | 0 | 0.627 | 0 | 0 | 0 | 0 | 0.636 | 0.793 | 0.105 | 0.555 | 0 | 0 | 0.989 | 3.94 | 0 | 3.424 | 2.211 | 1.158 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 54.076 | 44.725 | 63.494 | 54.18 | 39.696 | 11.43 | 7.719 | 51.23 | 29.707 | 16.28 | 1.968 | 2.629 | 4.724 | 6.546 | 5.779 | 5.203 | 4.715 | 6.947 | 8.484 | 6.107 | 4.16 | 2.651 | 1.444 | 0.304 |
Nettovorderingen
| 117.473 | 102.219 | 108.202 | 47.829 | 48.809 | 51.061 | 24.569 | 13.16 | 13.022 | 12.531 | 12.216 | 12.489 | 9.974 | 11.358 | 7.848 | 10.336 | 9.403 | 10.875 | 10.17 | 3.658 | 3.771 | 2.555 | 1.647 | 1.369 |
Voorraad
| 143.859 | 144.261 | 128.496 | 75.301 | 72.44 | 70.261 | 39.541 | 24.792 | 18.111 | 16.694 | 14.179 | 12.8 | 14.371 | 14.536 | 12.6 | 10.381 | 9.682 | 9.684 | 8.787 | 2.248 | 1.39 | 1.017 | 0.582 | 0.419 |
Overige vlottende activa
| 22.3 | 36.109 | 20.534 | 4.36 | 5.663 | 4.732 | 3.534 | 1.057 | 0.717 | 0.635 | 0.537 | 0.538 | 1.033 | 1.462 | 1.416 | 2.534 | 0.014 | 2.091 | 0.058 | 0.095 | 0.074 | 0.073 | 0.023 | 0.03 |
Totaal vlottende activa
| 337.708 | 327.314 | 320.726 | 181.67 | 166.608 | 137.484 | 75.363 | 90.239 | 61.557 | 46.14 | 28.9 | 28.456 | 30.102 | 33.902 | 27.642 | 28.453 | 25.412 | 29.597 | 29.576 | 12.108 | 9.395 | 6.295 | 3.695 | 2.122 |
Niet-vlottende activa: | ||||||||||||||||||||||||
Materiële vaste activa, netto
| 100.822 | 100.964 | 106.079 | 71.062 | 73.235 | 73.64 | 35.407 | 19.53 | 18.389 | 12.122 | 12.302 | 11.792 | 1.741 | 1.842 | 1.566 | 1.572 | 1.796 | 5.181 | 5.703 | 4.103 | 4.041 | 0.362 | 0.413 | 0.408 |
Goodwill
| 414.275 | 412.236 | 400.762 | 120.781 | 119.79 | 110.867 | 57.748 | 9.156 | 7.485 | 7.253 | 4.051 | 4.051 | 4.051 | 4.974 | 0.506 | 0.506 | 0.506 | 0.506 | 0.506 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 213.986 | 236.941 | 258.31 | 67.541 | 71.443 | 69.711 | 42.742 | 2.893 | 2.689 | 2.661 | 1.679 | 2.138 | 2.797 | 3.026 | 1.39 | 1.084 | 1.223 | 1.229 | 2.75 | 0.521 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 628.261 | 649.177 | 659.072 | 188.322 | 191.233 | 180.578 | 100.49 | 12.049 | 10.174 | 9.914 | 5.73 | 6.189 | 6.848 | 8 | 1.897 | 1.59 | 1.729 | 1.735 | 3.257 | 0.521 | 0 | 0 | 0 | -0.616 |
Langetermijnbeleggingen
| 6.171 | 10.926 | 1.843 | 3.099 | 0 | 0.044 | 6.573 | 0.204 | 0.037 | 0.064 | 0.092 | 0.829 | 0.753 | 1.499 | 5.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.616 |
Belastingvorderingen
| 27.8 | 20.861 | 17.818 | 7.608 | 6.102 | 6.027 | 1.767 | 3.848 | 5.422 | 3.157 | 1.96 | 1.486 | 1.353 | 0.768 | 0.801 | 2.551 | 3.313 | 2.989 | 4.681 | 0.146 | 0.172 | 0.096 | 0.093 | 0.046 |
Overige niet-vlottende activa
| 0.811 | 0.721 | 1.382 | 1.547 | 1.858 | 0.392 | 0.196 | 0.262 | 0.106 | 0.023 | 0.029 | 0.628 | 1.616 | 1.948 | 2.225 | 6.517 | 6.455 | 0.759 | 0.645 | 0.712 | 0.187 | 0.182 | 0.214 | 0.774 |
Totaal niet-vlottende activa
| 763.865 | 782.649 | 786.194 | 271.638 | 272.428 | 260.681 | 144.433 | 35.893 | 34.128 | 25.28 | 20.113 | 20.924 | 12.311 | 14.057 | 12.246 | 12.23 | 13.292 | 10.664 | 14.286 | 5.482 | 4.401 | 0.641 | 0.721 | 1.228 |
Totaal activa
| 1,101.573 | 1,109.963 | 1,106.92 | 453.308 | 439.036 | 398.165 | 219.796 | 126.132 | 95.685 | 71.42 | 49.013 | 49.38 | 42.413 | 47.96 | 39.888 | 40.683 | 38.705 | 40.261 | 43.862 | 17.59 | 13.796 | 6.936 | 4.416 | 3.35 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||
Crediteuren
| 76 | 74.649 | 85.424 | 23.483 | 23.772 | 29.513 | 16.225 | 11.929 | 9.41 | 7.972 | 6.069 | 6.604 | 6.123 | 6.687 | 5.575 | 5.985 | 6.821 | 7.189 | 9.651 | 3.343 | 2.179 | 1.599 | 1.072 | 0.89 |
Kortlopende schulden
| 9.946 | 9.324 | 10.978 | 4.846 | 6.245 | 4.035 | 1.47 | 3.436 | 2.98 | 2.833 | 2.864 | 3.619 | 4.952 | 5.318 | 2.925 | 1.943 | 4.184 | 1.42 | 0.681 | 0.081 | 0.017 | 0.017 | 0 | 0.12 |
Belastingschulden
| 6.161 | 13.592 | 8.763 | 9.799 | 8.488 | 9.87 | 4.876 | 3.092 | 2.636 | 2.42 | 1.771 | 0.739 | 0.382 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.454 | 0.049 |
Uitgestelde opbrengsten
| 41.873 | 40.801 | 35.364 | 24.122 | 22.987 | 18.322 | 5.107 | 2.671 | 2.68 | 2.045 | 1.584 | 2.062 | 1.93 | 2.043 | 0.415 | 0.443 | 0 | 0 | 0 | 0.458 | 0.438 | 0.01 | 0.06 | 0.017 |
Overige kortlopende verplichtingen
| 42.724 | 57.665 | 34.645 | 15.608 | 14.937 | 17.205 | 8.362 | 8.568 | 9.459 | 5.652 | 3.634 | 1.621 | 0.72 | 0.442 | 0.938 | 4.005 | 4.018 | 0.281 | 0.26 | 0.351 | 0.023 | 0.399 | 0.572 | 0.247 |
Totaal kortlopende verplichtingen
| 170.543 | 182.439 | 166.411 | 68.059 | 67.941 | 69.075 | 31.164 | 26.604 | 24.529 | 18.502 | 14.151 | 13.906 | 13.725 | 14.489 | 9.853 | 12.376 | 15.023 | 8.89 | 10.593 | 4.233 | 2.656 | 2.025 | 1.704 | 1.274 |
Langlopende verplichtingen: | ||||||||||||||||||||||||
Langetermijnschulden
| 276.807 | 400.748 | 421.363 | 73.2 | 72.908 | 97.301 | 38.428 | 13.855 | 14.272 | 12.521 | 12.731 | 15.464 | 7.984 | 10.063 | 8.852 | 7.542 | 0.431 | 4.495 | 6.136 | 0.024 | 0.006 | 0.022 | 0 | 0.197 |
Uitgestelde opbrengsten niet-vlottend
| 8.464 | 6.268 | 3.549 | 18.558 | 14.753 | 16.846 | 1.422 | 2.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 52.2 | 57.392 | 62.012 | 13.417 | 12.307 | 16.481 | 9.732 | 0.183 | 0.228 | 0.269 | 0.154 | 0.149 | 0.142 | 0.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.088 | 0.09 | 0.071 |
Overige niet-vlottende verplichtingen
| 44.559 | 10.147 | 18.985 | 0.347 | 1.071 | 0.065 | 0.267 | 0.049 | 7.443 | 3.672 | 1.744 | 0.637 | 0.417 | 0.426 | 0.394 | 2.927 | 0.628 | 0.539 | 0.367 | 0.261 | 0.2 | 0.25 | 0.2 | 0.15 |
Totaal niet-vlottende verplichtingen
| 382.03 | 474.555 | 505.909 | 105.522 | 101.039 | 130.693 | 49.849 | 16.543 | 21.943 | 16.462 | 14.629 | 16.25 | 8.543 | 10.832 | 9.247 | 10.469 | 1.059 | 5.034 | 6.503 | 0.286 | 0.206 | 0.36 | 0.29 | 0.417 |
Totaal passiva
| 552.573 | 656.994 | 672.32 | 173.581 | 168.98 | 199.768 | 81.013 | 43.147 | 46.472 | 34.964 | 28.78 | 30.156 | 22.268 | 25.321 | 19.099 | 22.845 | 16.082 | 13.924 | 17.096 | 4.519 | 2.862 | 2.384 | 1.994 | 1.691 |
Eigen vermogen: | ||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.643 | 0.643 | 0.643 | 0.643 | 0 |
Gewone aandelen
| 551.355 | 456.413 | 452.967 | 255.34 | 252.152 | 179.328 | 120.394 | 72.791 | 47.878 | 33.268 | 13.969 | 13.313 | 13.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -3.177 | -2.913 | -5.608 | 19.827 | 17.057 | 15.136 | 16.782 | 11.657 | 7.618 | 4.71 | 5.499 | 3.464 | 4.106 | 4.713 | 4.287 | 4.596 | 5.124 | 8.794 | 8.301 | 6.717 | 4.997 | 3.254 | 1.481 | 0.818 |
Overige gereserveerde algehele resultaten
| -8.748 | -8.772 | -19.762 | -1.842 | -5.066 | -0.474 | -1.691 | -4.05 | -8.548 | -3.564 | -1.314 | 0.306 | 0.665 | 2.081 | 2.012 | -4.069 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.491 | 0 |
Overige totale aandeelhoudersvermogen
| 9.57 | 8.241 | 7.003 | 6.402 | 5.913 | 4.407 | 3.298 | 2.587 | 2.265 | 2.042 | 2.079 | 2.141 | 2.114 | 15.845 | 14.49 | 17.312 | 17.49 | 17.543 | 18.465 | 5.705 | 5.294 | 0.655 | 0.789 | 0.841 |
Totaal eigen vermogen van aandeelhouders
| 549 | 452.969 | 434.6 | 279.727 | 270.056 | 198.397 | 138.783 | 82.985 | 49.213 | 36.456 | 20.233 | 19.224 | 20.145 | 22.639 | 20.789 | 17.839 | 22.623 | 26.337 | 26.766 | 13.065 | 10.934 | 4.551 | 2.422 | 1.659 |
Totaal eigen vermogen
| 549 | 452.969 | 434.6 | 279.727 | 270.056 | 198.397 | 138.783 | 82.985 | 49.213 | 36.456 | 20.233 | 19.224 | 20.145 | 22.639 | 20.789 | 17.839 | 22.623 | 26.337 | 26.766 | 13.071 | 10.934 | 4.551 | 2.422 | 1.659 |
Totaal passiva en aandeelhoudersvermogen
| 1,101.573 | 1,109.963 | 1,106.92 | 453.308 | 439.036 | 398.165 | 219.796 | 126.132 | 95.685 | 71.42 | 49.013 | 49.38 | 42.413 | 47.96 | 39.888 | 40.683 | 38.705 | 40.261 | 43.862 | 17.59 | 13.796 | 6.936 | 4.416 | 3.35 |