Stella-Jones Inc.
TSX:SJ.TO
90.97 (CAD) • At close September 18, 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 | 1995 | 1994 | 1993 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | -167 | -144 | -139 | -118.142 | 0 | 6.43 | 2.267 | 4.292 | 0 | 3.191 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.473 | 1.739 | 0 | 0 | 0 | 0 | 0 | 0 | 2.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0 | -167 | -144 | -139 | -118.142 | 0 | 6.43 | 2.267 | 4.292 | 0 | 3.191 | 14 | 0 | 0 | 2.196 | 8.248 | 2.091 | 0 | 0 | 0 | 0 | 0 | 2.502 | 0 | 0 | 1.8 | 0 | 0 | 0 | 0 | 0 |
Nettovorderingen
| 319 | 287 | 239 | 208 | 185.137 | 194.262 | 164.58 | 166.475 | 174.849 | 129.531 | 107.987 | 97.449 | 78.232 | 59.19 | 34.886 | 45.279 | 27.195 | 32.114 | 21.06 | 13.206 | 11.974 | 11.865 | 10.378 | 11.51 | 8.8 | 11.8 | 12.4 | 8.6 | 13.7 | 21.8 | 13.7 |
Voorraad
| 1,580 | 1,238 | 1,106 | 1,075 | 970.569 | 838.558 | 718.462 | 854.652 | 804.478 | 547.215 | 458.616 | 413.4 | 243.59 | 205.335 | 212.59 | 223.199 | 142.874 | 117.441 | 77.316 | 52.77 | 48.579 | 35 | 45.316 | 37.348 | 32.5 | 25.3 | 24.7 | 24.9 | 27.9 | 28.6 | 23.8 |
Overige vlottende activa
| 48 | 58 | 43 | 36 | 36.027 | 35.567 | 24.488 | 27.125 | 31.835 | 20.75 | 12.102 | 10.014 | 8.697 | 7.723 | 4.906 | 0.381 | 0.658 | 2.681 | 2.162 | 1.38 | 1.143 | 1.215 | 0.459 | 2.859 | 1.5 | 0.3 | 0.4 | 1.3 | 0.7 | 0.6 | 0.5 |
Totaal vlottende activa
| 1,947 | 1,583 | 1,388 | 1,319 | 1,191.733 | 1,068.387 | 908.38 | 1,050.519 | 1,011.162 | 697.496 | 581.896 | 534.863 | 330.519 | 272.248 | 254.578 | 277.107 | 172.818 | 152.236 | 100.538 | 67.355 | 61.696 | 48.08 | 58.655 | 51.717 | 42.8 | 39.2 | 37.5 | 34.8 | 42.3 | 51 | 38 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,191 | 915 | 767 | 709 | 684.559 | 551.785 | 472.041 | 467.035 | 375.534 | 281.607 | 234.234 | 189.028 | 119.441 | 113.956 | 96.885 | 108.763 | 70.264 | 59.926 | 37.003 | 30.543 | 31.384 | 21.151 | 22.013 | 22.609 | 15.2 | 12.1 | 11.7 | 12.1 | 11.7 | 11.6 | 9.8 |
Goodwill
| 375 | 369 | 341 | 280 | 284.901 | 298.27 | 270.261 | 285.592 | 245.696 | 195.015 | 156.208 | 135.834 | 91.72 | 73.973 | 5.494 | 6.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 169 | 171 | 158 | 115 | 114.74 | 131.658 | 124.364 | 146.264 | 140.936 | 110.325 | 93.988 | 93.105 | 71.062 | 54.986 | 7.58 | 10.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 544 | 540 | 499 | 395 | 399.641 | 429.928 | 394.625 | 431.856 | 386.632 | 305.34 | 250.196 | 228.939 | 162.782 | 128.959 | 13.074 | 17.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 21 | 29 | 3 | 0 | 1 | 7.545 | 6.173 | 5.056 | 0.832 | 1.423 | 2.119 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | -29 | -3 | 0 | 3.187 | 14.348 | 13.797 | 16.973 | 3.854 | -1.423 | -2.119 | -0.198 | 0 | 0.318 | 1.38 | 0.846 | 0.357 | 0.425 | 0.35 | 0.301 | 0.271 | 0.205 | 0.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 5 | 35 | 11 | 3 | 0.937 | -9.789 | -9.036 | -9.481 | -1.796 | 3.053 | 5.597 | 3.033 | 4.314 | 6.152 | 4.878 | 3.69 | 1.416 | 1.088 | 0 | 0 | 0 | 0 | 0 | 0.168 | 0 | -0.1 | 0.1 | 0.2 | 0.4 | 0.4 | 0.5 |
Totaal niet-vlottende activa
| 1,761 | 1,490 | 1,277 | 1,107 | 1,089.324 | 993.817 | 877.6 | 911.439 | 765.056 | 590 | 490.027 | 421 | 286.537 | 249.385 | 116.217 | 130.439 | 72.038 | 61.439 | 37.353 | 30.844 | 31.655 | 21.356 | 22.2 | 22.777 | 15.2 | 12 | 11.8 | 12.3 | 12.1 | 12 | 10.3 |
Totaal activa
| 3,708 | 3,073 | 2,665 | 2,426 | 2,281.057 | 2,062.204 | 1,785.98 | 1,961.958 | 1,776.218 | 1,287.496 | 1,071.923 | 955.863 | 617.056 | 521.633 | 370.795 | 407.546 | 244.856 | 213.675 | 137.891 | 98.2 | 93.351 | 69.436 | 80.854 | 74.494 | 58 | 51.2 | 49.3 | 47.1 | 54.4 | 63 | 48.3 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||
Crediteuren
| 152 | 157 | 57 | 55 | 65.314 | 53.021 | 41.373 | 31.77 | 75.085 | 28.041 | 20.497 | 24.813 | 0 | 0 | 19.152 | 28.694 | 21.856 | 22.299 | 17.452 | 13.878 | 13.683 | 9.852 | 16.906 | 9.169 | 11.5 | 12.2 | 8.5 | 5.5 | 5.6 | 11.3 | 6.5 |
Kortlopende schulden
| 154 | 42 | 68 | 44 | 35.772 | 9.714 | 5.695 | 6.919 | 60.874 | 5.754 | 2.732 | 20.358 | 4.05 | 42.382 | 60.865 | 86.474 | 43.435 | 46.084 | 25.373 | 15.12 | 22.002 | 15.078 | 21.079 | 21.042 | 7.9 | 3.4 | 6.6 | 7.9 | 15.5 | 16.8 | 10.8 |
Belastingschulden
| 0 | 7 | 1 | 19 | 1.046 | 0 | 0 | 0 | 0 | 0 | 1.007 | 0 | 0 | 0 | 0.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 117 | 77.583 | 89.532 | 78.974 | 80.157 | 0 | 44.912 | 40.745 | 43.285 | 0 | 0 | 1.789 | 0.118 | 0.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 78 | 60 | 117 | 2 | 3.459 | 7.103 | 2.973 | 3.805 | 20.84 | 3.705 | 0.879 | 1.6 | 53.282 | 37.467 | 2.69 | 4.923 | 0.751 | 3.887 | 2.228 | 1.775 | 0.136 | 1.732 | 0 | 0.419 | 1 | 1.8 | 0.9 | 0 | 0.2 | 0.2 | 1 |
Totaal kortlopende verplichtingen
| 384 | 259 | 242 | 218 | 182.128 | 159.37 | 129.015 | 122.651 | 156.799 | 82.412 | 64.853 | 90.056 | 57.332 | 79.849 | 84.496 | 120.209 | 66.331 | 72.27 | 45.053 | 30.773 | 35.822 | 26.662 | 37.986 | 30.63 | 20.4 | 17.4 | 16 | 13.4 | 21.3 | 28.3 | 18.3 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,216 | 1,066 | 810 | 701 | 687.281 | 503.767 | 449.945 | 687.466 | 609.007 | 438.803 | 370.159 | 343.25 | 178.629 | 115.369 | 86.016 | 100.845 | 43.035 | 28.096 | 21.14 | 12.485 | 10.308 | 3.134 | 6.995 | 7.855 | 5.1 | 4.5 | 7.8 | 10.3 | 10.2 | 8.6 | 7.2 |
Uitgestelde opbrengsten niet-vlottend
| 240 | 0 | 13 | 0 | 16.338 | -533.589 | 14.284 | 16.482 | 7.691 | 14.543 | 14.622 | 13.452 | -217.996 | 3.398 | 3.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 175 | 158 | 137 | 104 | 100.52 | 92.557 | 72.408 | 101.827 | 78.564 | 54.173 | 46.2 | 38.809 | 43.417 | 37.956 | 16.257 | 16.625 | 5.968 | 5.96 | 5.089 | 4.784 | 4.149 | 3.678 | 3.726 | 3.965 | 2.4 | 2.2 | 2.2 | 1.9 | 1.4 | 1.1 | 0.5 |
Overige niet-vlottende verplichtingen
| 41 | 33 | 15 | 30 | 6.488 | 558.689 | 4.783 | 7.114 | 10.655 | 5.294 | 3.906 | 1.545 | 223.762 | 3.676 | 0.932 | 8.755 | 1.765 | 1.527 | 0.979 | 0.872 | 0.786 | 0.607 | 0.533 | 0.473 | 0.1 | -0.1 | 0 | 0 | 0.1 | 0.1 | 0 |
Totaal niet-vlottende verplichtingen
| 1,672 | 1,257 | 975 | 835 | 810.627 | 621.424 | 541.42 | 812.889 | 705.917 | 512.813 | 434.887 | 397.056 | 227.812 | 160.399 | 106.321 | 126.225 | 50.769 | 35.583 | 27.208 | 18.142 | 15.243 | 7.419 | 11.254 | 12.293 | 7.6 | 6.6 | 10 | 12.2 | 11.7 | 9.8 | 7.7 |
Totaal passiva
| 2,056 | 1,516 | 1,217 | 1,053 | 992.755 | 780.794 | 670.435 | 935.54 | 862.716 | 595.225 | 499.74 | 487.112 | 285.144 | 240.248 | 190.817 | 246.434 | 117.099 | 107.853 | 72.261 | 48.915 | 51.065 | 34.081 | 49.24 | 42.924 | 28 | 24 | 26 | 25.6 | 33 | 38.1 | 26 |
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 | 3.6 | 3.6 | 4.5 |
Gewone aandelen
| 189 | 194 | 208 | 214 | 216.958 | 221.328 | 220.467 | 219.119 | 216.474 | 213.858 | 211.162 | 210.636 | 131.272 | 130.229 | 52.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 1,329 | 1,192 | 1,161 | 1,079 | 967.823 | 909.06 | 809.022 | 672.62 | 546.402 | 427.834 | 345.532 | 264.211 | 201.268 | 158.934 | 130.58 | 105.055 | 80.745 | 58.004 | 39.603 | 28.33 | 21.847 | 18.855 | 15.135 | 15.273 | 13.2 | 10.2 | 6.4 | 4.6 | 4.5 | 4.4 | 1.9 |
Overige gereserveerde algehele resultaten
| 134 | 171 | 79 | 80 | 103.135 | 150.674 | 85.758 | 134.421 | 150.123 | 49.625 | 14.136 | -7.325 | -1.97 | -8.914 | -3.398 | 4.242 | -3.056 | -0.073 | -0.202 | 0 | 0 | 0 | -12.222 | -10.006 | -7.7 | -6.1 | -4.9 | -3.6 | 0 | 0 | -0.8 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0.386 | 0.348 | 0.298 | 0.258 | 0.503 | 0.954 | 1.353 | 1.229 | 1.342 | 1.136 | 0.777 | 51.815 | 50.068 | 47.89 | 26.228 | 20.955 | 20.439 | 16.5 | 28.702 | 26.303 | 24.5 | 23.1 | 21.8 | 20.5 | 13.3 | 16.9 | 16.7 |
Totaal eigen vermogen van aandeelhouders
| 1,652 | 1,557 | 1,448 | 1,373 | 1,288.302 | 1,281.41 | 1,115.545 | 1,026.418 | 913.502 | 692.271 | 572.183 | 468.751 | 331.912 | 281.385 | 179.978 | 161.112 | 127.757 | 105.822 | 65.63 | 49.285 | 42.286 | 35.355 | 31.615 | 31.57 | 30 | 27.2 | 23.3 | 21.5 | 21.4 | 24.9 | 22.3 |
Totaal eigen vermogen
| 1,652 | 1,557 | 1,448 | 1,373 | 1,288.302 | 1,281.41 | 1,115.545 | 1,026.418 | 913.502 | 692.271 | 572.183 | 468.751 | 331.912 | 281.385 | 179.978 | 161.112 | 127.757 | 105.822 | 65.63 | 49.285 | 42.286 | 35.355 | 31.615 | 31.57 | 30 | 27.2 | 23.3 | 21.5 | 21.4 | 24.9 | 22.3 |
Totaal passiva en aandeelhoudersvermogen
| 3,708 | 3,073 | 2,665 | 2,426 | 2,281.057 | 2,062.204 | 1,785.98 | 1,961.958 | 1,776.218 | 1,287.496 | 1,071.923 | 955.863 | 617.056 | 521.633 | 370.795 | 407.546 | 244.856 | 213.675 | 137.891 | 98.2 | 93.351 | 69.436 | 80.854 | 74.494 | 58 | 51.2 | 49.3 | 47.1 | 54.4 | 63 | 48.3 |