ShaMaran Petroleum Corp.
TSXV:SNM.V
0.06 (CAD) • At close March 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.043 | 46.231 | 48.881 | 43.304 | 33.266 | 40.142 | 69.273 | 68.043 | 120.817 | 65.207 | 43.589 | 34.703 | 26.624 | 0.052 | 16.967 | 11.451 | 0.051 | 0.05 | 0.05 | 0.049 | 0.05 | 37.822 | 67.884 | 53 | 25.613 | 8.205 | 3.094 | 6.982 | 14.759 | 22.006 | 4.416 | 8.715 | 12.186 | 18.411 | 30.409 | 57.871 | 69.109 | 98.258 | 57.204 | 78.64 | 102.78 | 121.984 | 142.588 | 14.711 | 28.575 | 35.3 | 41.216 | 43.253 | 5.989 | 5.67 | 49.085 | 28.617 | 71.967 | 51.26 | 58.684 | 70.014 | 52.756 | 62.571 | 63.565 | 59.844 | 55.866 | 41.225 | 45.282 | 45.523 | 0.04 | 54.151 | 58.575 | 113.061 | 127.708 | 118.058 | 2.536 | 2.702 | 2.734 | 2.272 | 2.386 | 0.001 | 0.002 | 0.009 | 0.042 | 0.071 | 0.096 | 0.292 | 0.302 | 0.345 | 0.002 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.079 | 0.079 | 0.079 | 0.079 | 0.079 | 0.079 | 0.079 | 0.079 | 16.055 | 0.03 | 24.248 | 32.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0.043 | 46.231 | 48.881 | 43.304 | 33.266 | 40.142 | 69.273 | 68.043 | 120.817 | 65.207 | 43.589 | 34.703 | 26.624 | 0.052 | 16.967 | 11.451 | 0.051 | 0.05 | 0.05 | 0.049 | 0.05 | 37.822 | 67.884 | 53 | 25.613 | 8.205 | 3.094 | 6.982 | 14.759 | 22.006 | 4.416 | 8.715 | 12.186 | 18.411 | 30.409 | 57.871 | 69.109 | 98.258 | 57.204 | 78.64 | 102.78 | 121.984 | 142.588 | 14.711 | 28.575 | 35.3 | 41.216 | 43.253 | 5.989 | 5.67 | 49.085 | 28.617 | 71.967 | 51.26 | 58.684 | 70.093 | 52.835 | 62.65 | 63.644 | 59.923 | 55.945 | 41.304 | 45.361 | 61.578 | 0.069 | 78.399 | 90.631 | 113.061 | 127.708 | 118.058 | 2.536 | 2.702 | 2.734 | 2.272 | 2.386 | 0.001 | 0.002 | 0.009 | 0.042 | 0.071 | 0.096 | 0.292 | 0.302 | 0.345 | 0.002 |
Nettovorderingen
| 48.147 | 46.583 | 38.913 | 0 | 0 | 93.627 | 89.764 | 85.962 | 40.781 | 46.742 | 48.632 | 68.42 | 63.019 | 65.73 | 18.128 | 16.537 | 15.267 | 14.744 | 56.009 | 36.513 | 46.385 | 33.942 | 36.209 | 37.446 | 38.234 | 50.507 | 32.277 | 19.428 | 13.498 | 10.405 | 7.252 | 0.102 | 0.064 | 0.04 | 0.029 | 0 | 0 | 0 | 0.083 | 0.056 | 0.055 | 0.045 | 0.054 | 0.045 | 0.044 | 0.046 | 0.204 | 0.109 | 0.651 | 1.347 | 0.105 | 0 | 0.16 | 0.142 | 0.124 | 0.164 | 0.467 | 0.899 | 0.566 | 0.511 | 0.881 | 2.379 | 1.912 | 1.473 | 0.004 | 1.722 | 3.109 | 8.157 | 5.484 | 0.729 | 0.011 | 0.003 | 0.004 | 0.004 | 0.002 | 0.001 | 0.002 | 0.002 | 0.005 | 0.002 | 0.003 | 0.002 | 0.022 | 0.012 | 0.003 |
Voorraad
| 38.682 | 25.324 | 22.841 | 0 | 0 | 59.147 | 0 | 31.745 | 0 | 0 | 0 | 0 | 10.852 | 18.102 | 11.451 | 10.981 | 5.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.145 | 2.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.051 | 0.005 | 0 | 0.198 | 0.198 | 0.236 | 0.172 | 1.713 | 3.328 | 3.426 | 3.216 | 3.519 | 2.656 | 0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.535 | 0.629 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.003 | 0 | 0 | 0 |
Overige vlottende activa
| 0.383 | 0.673 | 2.094 | 1.254 | 2.931 | 1.216 | 37.061 | 4.92 | 136.093 | 128.078 | 137.179 | 121.962 | 0.729 | 0.531 | 0.571 | 0.416 | 0.339 | 4.794 | 15.709 | 20.209 | 19.746 | 2.211 | 26.762 | 33.823 | 3.785 | 0.3 | 0.212 | 0.279 | 0.239 | 0.268 | 0.224 | 6.38 | 16.586 | 6.007 | 1.683 | 0.265 | 0.254 | 0.315 | 1.522 | 0.116 | 0.191 | 1.756 | 0.194 | 0.107 | 0.366 | 0.395 | 0.127 | 0.132 | 0.562 | 0.377 | 0.668 | 0.708 | 1.13 | 0.716 | 0.074 | 0.611 | 0.407 | 0.347 | 0.609 | 0.534 | 0.637 | 1.284 | 1.546 | 1.909 | 0 | 0 | 0 | 0.556 | 0.615 | 1.595 | -0 | 0.001 | 0.004 | -0 | 0 | 0.001 | 0.001 | 0.002 | -0 | 0 | 0.003 | -0 | 0.001 | 0.008 | 0 |
Totaal vlottende activa
| 87.255 | 118.811 | 112.729 | 64.878 | 95.48 | 194.132 | 196.098 | 190.67 | 297.691 | 240.027 | 229.4 | 225.085 | 101.224 | 84.415 | 47.117 | 39.385 | 21.13 | 19.588 | 71.768 | 56.771 | 66.181 | 73.975 | 130.855 | 124.269 | 67.632 | 62.157 | 37.745 | 26.689 | 28.496 | 32.679 | 11.892 | 15.197 | 28.836 | 24.458 | 32.121 | 58.136 | 69.363 | 98.574 | 58.809 | 78.812 | 103.026 | 123.785 | 142.785 | 14.868 | 28.985 | 35.94 | 41.748 | 43.73 | 7.378 | 9.107 | 53.186 | 32.751 | 76.473 | 55.637 | 61.985 | 70.992 | 53.709 | 63.896 | 64.819 | 60.968 | 57.463 | 44.967 | 48.819 | 64.96 | 0.073 | 80.656 | 94.369 | 121.774 | 133.807 | 120.382 | 2.56 | 2.706 | 2.742 | 2.283 | 2.388 | 0.003 | 0.005 | 0.014 | 0.047 | 0.073 | 0.102 | 0.296 | 0.324 | 0.366 | 0.006 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 286.052 | 294.8 | 302.192 | 302.73 | 304.151 | 302.435 | 302.58 | 313.799 | 135.309 | 136.184 | 139.028 | 146.944 | 150.597 | 143.908 | 146.245 | 142.645 | 145.911 | 152.777 | 275.828 | 205.913 | 206.258 | 194.584 | 263.733 | 181.078 | 181.532 | 178.558 | 274.034 | 189.365 | 188.402 | 271.674 | 263.63 | 303.426 | 290.28 | 278.251 | 265.638 | 485.554 | 469.015 | 448.907 | 429.417 | 406.221 | 380.137 | 362.085 | 345.167 | 330.252 | 314.075 | 306.126 | 303.78 | 0.112 | 51.635 | 0.21 | 0.583 | 0.775 | 0.759 | 0.315 | 150.222 | 142.16 | 194.122 | 188.583 | 185.18 | 0 | 0 | 14.773 | 14.775 | 69.285 | 0.077 | 72.332 | 72.472 | 124.133 | 98.268 | 67.719 | 0 | 0.26 | 0.26 | 0.248 | 0.249 | 0.249 | 0.235 | 0.239 | 0.241 | 0.229 | 0.216 | 0.22 | 0.224 | 0.081 | 0.02 |
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 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.051 | 0.054 | 0.06 | 0.07 | 0.029 | 0.032 | 0.034 | 0.033 | 67.629 | 67.619 | 67.619 | 0.004 | 88.906 | 88.924 | 89.324 | 0.006 | 89.28 | 89.141 | 0.032 | 0.035 | 0.04 | 0.044 | 0.049 | 0.051 | 0.056 | 0.062 | 0.031 | 0.032 | 0.008 | 0.001 | 0.002 | 0.002 | 0.004 | 0.01 | 0.017 | 0.026 | 3.046 | 0.067 | 48.262 | 45.836 | 226.855 | 179.769 | 0 | 149.892 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.005 | 0.008 | 0.011 | 0.015 | 0.016 | 0.023 | 0.03 | 0.037 | 0.051 | 0.054 | 0.06 | 0.07 | 0.029 | 0.032 | 0.034 | 0.033 | 67.629 | 67.619 | 67.619 | 0.004 | 88.906 | 88.924 | 89.324 | 0.006 | 89.28 | 89.141 | 0.032 | 0.035 | 0.04 | 0.044 | 0.049 | 0.051 | 0.056 | 0.062 | 0.031 | 0.032 | 0.008 | 0.001 | 0.002 | 0.002 | 0.004 | 0.01 | 0.017 | 0.026 | 3.046 | 0.067 | 48.262 | 45.836 | 226.855 | 179.769 | 0 | 149.892 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.422 | 56.414 | 51.769 | 51.835 | 49.145 | 46.973 | 44.203 | 44.282 | 45.112 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.477 | 26.747 | 35.49 | 74.017 | 76.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.083 | 49.941 | 56.388 | 60.346 | 68.364 | 21.386 | 26.393 | 24.98 | 20.525 | 25.184 | 27.118 | 32.368 | 39.3 | 44.696 | 48.58 | 48.05 | 47.614 | 46.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.004 | 0.012 | -0.201 | 0.089 | 0 | 155.151 | -149.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0.305 |
Totaal niet-vlottende activa
| 309.529 | 321.547 | 337.682 | 376.752 | 380.614 | 302.446 | 302.595 | 313.815 | 135.332 | 136.214 | 139.065 | 146.995 | 150.651 | 152.051 | 196.256 | 199.062 | 206.289 | 221.175 | 297.247 | 299.935 | 298.857 | 282.728 | 288.921 | 297.102 | 302.824 | 307.182 | 318.736 | 327.225 | 325.593 | 319.32 | 309.779 | 303.466 | 290.324 | 278.3 | 265.689 | 485.61 | 469.077 | 448.938 | 429.449 | 406.229 | 380.138 | 362.087 | 345.169 | 330.256 | 314.085 | 306.143 | 303.806 | 60.585 | 108.12 | 100.253 | 98.053 | 276.864 | 227.501 | 199.669 | 194.504 | 187.272 | 194.122 | 188.583 | 185.18 | 0 | 0 | 14.773 | 14.775 | 69.285 | 0.077 | 72.332 | 72.472 | 124.133 | 98.268 | 67.719 | 0 | 0.26 | 0.26 | 0.248 | 0.249 | 0.249 | 0.235 | 0.239 | 0.241 | 0.229 | 0.216 | 0.22 | 0.224 | 0.187 | 0.325 |
Totaal activa
| 396.784 | 440.358 | 450.411 | 441.63 | 476.094 | 496.578 | 498.693 | 504.485 | 433.023 | 376.241 | 368.465 | 372.08 | 251.875 | 236.466 | 243.373 | 238.447 | 227.419 | 240.763 | 369.015 | 356.706 | 365.038 | 356.703 | 419.776 | 421.371 | 370.456 | 369.339 | 356.481 | 353.914 | 354.089 | 351.999 | 321.671 | 318.663 | 319.16 | 302.758 | 297.81 | 543.746 | 538.44 | 547.512 | 488.258 | 485.041 | 483.164 | 485.872 | 487.954 | 345.124 | 343.07 | 342.083 | 345.554 | 104.315 | 115.498 | 109.36 | 151.239 | 309.615 | 303.974 | 255.306 | 256.489 | 258.264 | 247.831 | 252.479 | 249.999 | 60.968 | 57.463 | 59.74 | 63.594 | 134.245 | 0.15 | 152.988 | 166.841 | 245.907 | 232.075 | 188.102 | 2.56 | 2.965 | 3.002 | 2.53 | 2.637 | 0.252 | 0.241 | 0.253 | 0.287 | 0.303 | 0.318 | 0.516 | 0.548 | 0.552 | 0.331 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0.442 | 0.663 | 0.921 | 0.616 | 1.248 | 0.627 | 0.904 | 1.708 | 0.602 | 0.764 | 0.418 | 1.013 | 0.388 | 0.2 | 0.528 | 0.193 | 0.658 | 0.652 | 0.663 | 0.573 | 0.486 | 0.213 | 0.282 | 0.163 | 0.337 | 0.241 | 0.371 | 0.258 | 0.259 | 0.276 | 0.17 | 0.197 | 0.265 | 0.222 | 0.317 | 0.268 | 0.268 | 0.556 | 0.454 | 0.462 | 0.335 | 0.307 | 0.627 | 0.516 | 0.459 | 0.495 | 0.811 | 0.984 | 1.164 | 7.673 | 23.245 | 21.019 | 12.883 | 7.436 | 5.156 | 6.825 | 3.477 | 5.304 | 3.866 | 0 | 0 | 0 | 5.636 | 4.583 | 0.004 | 2.797 | 12.868 | 18.361 | 3.744 | 5.452 | 0.053 | 0.017 | 0.001 | 0.006 | 0.012 | 0.001 | 0.001 | 0.007 | 0.006 | 0.001 | 0.002 | 0.007 | 0.007 | 0.062 | 0.09 |
Kortlopende schulden
| 14.975 | 55.61 | 63.509 | 54.181 | 45.126 | 45.136 | 22.638 | 22.631 | 281.626 | 281.262 | 281.05 | 290.441 | 178.843 | 183.746 | 188.55 | 0.131 | 15.129 | 189.707 | 15.132 | 15.131 | 11.083 | 5.447 | 14.08 | 6.8 | 186.112 | 185.902 | 185.692 | 7.715 | 2.647 | 7.349 | 2.503 | 6.95 | 2.42 | 6.612 | 2.252 | 6.565 | 2.252 | 6.612 | 2.252 | 6.565 | 2.252 | 6.612 | 2.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.038 | 0.023 | 0.036 | 0.09 | 0.083 | 0.05 | 0.043 | 0.058 | 0 | 0 | 0 | 0.006 | 0.062 | 0.057 | 0.045 | 0.042 | 0.025 | 0.024 | 0.022 | 0.016 | 0 | 0.004 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.016 | 0.031 | 0.034 | 0.032 | 0.033 | 0.041 | 0.029 | 0.027 | 0.019 | 0.092 | 0.068 | 0.053 | 0.063 | 0.09 | 0.063 | 0.05 | 0.12 | 0.122 | 0.096 | 0.194 | 0.146 | 0.103 | 0.058 | 0.039 | 0.025 | 0.012 | 0 | 0 | 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 | 5.439 | 7.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.062 | 0.057 | 0.045 | 0.042 | 0.025 | -11.083 | -5.447 | -14.08 | -6.8 | 0.004 | 0.009 | 0 | -7.715 | -2.647 | -7.349 | -2.503 | -6.95 | -2.42 | -6.612 | -2.252 | -6.565 | -2.252 | -6.612 | -2.252 | -6.565 | -2.252 | -6.612 | -2.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.139 | 0.011 | 0.146 | 10.098 | 24.191 | 15.539 | 24.674 | 39.385 | 22.266 | 14.982 | 26.069 | 20.995 | 13.355 | 7.922 | 14.195 | 9.09 | 18.818 | 16.168 | 19.486 | 10.272 | 17.048 | 10.187 | 17.689 | 9.403 | 5.077 | 9.897 | 7.255 | 13.511 | 8.523 | 13.62 | 8.767 | 11.34 | 11.07 | 18.362 | 11.526 | 17.112 | 11.003 | 17.87 | 16.097 | 11.605 | 8.645 | 10.268 | 10.103 | 14.692 | 12.095 | 10.659 | 13.247 | 1.616 | 12.414 | 0.12 | 0.122 | 0.096 | 0.194 | 8.789 | 15.465 | 17.242 | 1.38 | 1.026 | 1.05 | 2.779 | 3.105 | 7.422 | 1.588 | 1.346 | 0.003 | 1.394 | 1.381 | 3.981 | 12.486 | 0 | 0.018 | 0.014 | 0.025 | 0.021 | 0.081 | 0.085 | 0.053 | 0.014 | 0.016 | 0.015 | 0.014 | 0.159 | 0.158 | 0.153 | 0.167 |
Totaal kortlopende verplichtingen
| 21.556 | 61.723 | 71.702 | 64.895 | 70.565 | 61.302 | 48.216 | 63.724 | 304.494 | 297.008 | 307.537 | 312.449 | 192.586 | 191.868 | 203.279 | 9.476 | 34.662 | 206.572 | 35.323 | 26.001 | 17.534 | 10.4 | 17.971 | 9.566 | 191.53 | 196.049 | 193.318 | 13.769 | 8.782 | 13.896 | 8.937 | 11.537 | 11.335 | 18.584 | 11.843 | 17.38 | 11.271 | 18.426 | 16.551 | 12.067 | 8.98 | 10.575 | 10.73 | 15.208 | 12.554 | 11.154 | 14.058 | 2.6 | 13.578 | 7.793 | 23.367 | 21.115 | 13.077 | 16.225 | 20.621 | 24.067 | 4.857 | 6.33 | 4.916 | 2.779 | 3.105 | 7.422 | 7.224 | 5.93 | 0.007 | 4.191 | 14.249 | 22.342 | 16.23 | 5.452 | 0.071 | 0.031 | 0.026 | 0.027 | 0.093 | 0.086 | 0.054 | 0.021 | 0.022 | 0.016 | 0.016 | 0.166 | 0.166 | 0.214 | 0.257 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 207.507 | 210.074 | 210.469 | 209.917 | 230.509 | 229.992 | 252.671 | 252.144 | 23.244 | 22.423 | 21.748 | 21.08 | 20.432 | 19.831 | 19.269 | 206.963 | 174.72 | 0.14 | 174.717 | 174.711 | 189.48 | 189.448 | 236.717 | 236.52 | 0 | 0 | 0 | 175.345 | 175.134 | 165.339 | 165.129 | 155.804 | 155.592 | 148.416 | 148.263 | 148.111 | 147.96 | 147.81 | 147.657 | 147.505 | 147.354 | 147.201 | 147.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 verplichtingen
| 28.223 | 29.111 | 28.809 | 27.123 | 27.524 | 31.573 | 34.112 | 38.137 | 21.258 | 22.335 | 20.642 | 24.237 | 24.758 | 18.354 | 17.158 | 16.481 | 14.674 | 16.479 | 16.839 | 16.28 | 16.241 | 11.004 | 10.889 | 11.422 | 12.345 | 11.716 | 11.208 | 10.888 | 10.869 | 11.595 | 10.539 | 13.002 | 11.894 | 8.822 | 8.08 | 2.29 | 1.579 | 1.77 | 1.846 | 1.764 | 1.61 | 1.077 | 1.185 | 0.161 | 0.181 | 0.12 | 0.12 | 1.974 | 2.092 | 2.424 | 2.613 | 4.137 | 3.729 | 2.95 | 0.35 | 1.096 | 0.773 | 0.651 | 0.52 | 0.35 | 0.35 | 1.91 | 1.904 | 1.772 | 0.001 | 0.94 | 0.927 | 0.946 | 0.958 | 0.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 235.73 | 239.185 | 239.278 | 237.04 | 258.033 | 261.565 | 286.783 | 290.281 | 44.502 | 44.758 | 42.39 | 45.317 | 45.19 | 38.185 | 36.427 | 223.444 | 189.394 | 16.619 | 191.556 | 190.991 | 205.721 | 200.452 | 247.606 | 247.942 | 12.345 | 11.716 | 11.208 | 186.233 | 186.003 | 176.934 | 175.668 | 168.806 | 167.486 | 157.238 | 156.343 | 150.401 | 149.539 | 149.58 | 149.503 | 149.269 | 148.964 | 148.278 | 148.235 | 0.161 | 0.181 | 0.12 | 0.12 | 1.974 | 2.092 | 2.424 | 2.613 | 4.137 | 3.729 | 2.95 | 0.35 | 1.096 | 0.773 | 0.651 | 0.52 | 0.35 | 0.35 | 1.91 | 1.904 | 1.772 | 0.001 | 0.94 | 0.927 | 0.946 | 0.958 | 0.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 257.286 | 300.908 | 310.98 | 301.935 | 328.598 | 322.867 | 334.999 | 354.005 | 348.996 | 341.766 | 349.927 | 357.766 | 237.776 | 230.053 | 239.706 | 232.92 | 224.056 | 223.191 | 226.879 | 216.992 | 223.255 | 210.852 | 265.577 | 257.508 | 203.875 | 207.765 | 204.526 | 200.002 | 194.785 | 190.83 | 184.605 | 180.343 | 178.821 | 175.822 | 168.186 | 167.781 | 160.81 | 168.006 | 166.054 | 161.336 | 157.944 | 158.853 | 158.965 | 15.369 | 12.735 | 11.274 | 14.178 | 4.574 | 15.67 | 10.217 | 25.98 | 25.252 | 16.806 | 19.175 | 20.971 | 25.163 | 5.63 | 6.981 | 5.436 | 3.129 | 3.455 | 9.332 | 9.128 | 7.701 | 0.008 | 5.131 | 15.176 | 23.288 | 17.188 | 5.707 | 0.071 | 0.031 | 0.026 | 0.027 | 0.093 | 0.086 | 0.054 | 0.021 | 0.022 | 0.016 | 0.016 | 0.166 | 0.166 | 0.214 | 0.257 |
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 |
Gewone aandelen
| 671.687 | 671.265 | 671.136 | 671.136 | 671.136 | 671.002 | 670.25 | 670.021 | 669.604 | 641.576 | 640.521 | 640.128 | 639.612 | 639.11 | 638.434 | 638.052 | 637.688 | 637.688 | 637.688 | 637.688 | 637.688 | 637.688 | 637.538 | 637.538 | 637.538 | 637.538 | 637.538 | 637.538 | 637.538 | 637.538 | 611.179 | 611.179 | 611.179 | 593.179 | 593.179 | 593.179 | 593.179 | 593.179 | 534.068 | 534.068 | 534.068 | 534.068 | 534.068 | 534.068 | 534.068 | 534.068 | 534.068 | 0 | 0 | 0 | 533.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -545.131 | -544.444 | -543.951 | -543.065 | -534.862 | -507.599 | -517.198 | -529.604 | -597.221 | -618.819 | -633.899 | -637.85 | -637.867 | -645.177 | -647.646 | -645.418 | -642.62 | -628.021 | -502.81 | -504.994 | -502.574 | -498.317 | -489.822 | -480.159 | -477.438 | -482.447 | -492.048 | -490.095 | -484.702 | -482.819 | -480.536 | -479.256 | -477.19 | -472.503 | -469.707 | -223.217 | -221.414 | -219.32 | -216.824 | -215.301 | -213.79 | -211.947 | -209.824 | -208.9 | -208.066 | -207.016 | -206.536 | -438.149 | -438.039 | -438.047 | -411.9 | -204.284 | -201.474 | -200.499 | -200.86 | -203.224 | -202.477 | -199.094 | -199.823 | -200.08 | -203.235 | -206.797 | -202.739 | -130.583 | -0.114 | -108.636 | -104.689 | -48.284 | -48.661 | -48.6 | -46.222 | -47.815 | -47.742 | -45.27 | -45.405 | -45.464 | -42.994 | -43.599 | -43.905 | -41.78 | -39.419 | -40.058 | -40.759 | -38.843 | -38.803 |
Overige gereserveerde algehele resultaten
| 0.129 | 0.116 | 0.205 | 0.008 | 0.057 | 0.021 | 0.021 | -0.124 | 1.619 | 2.058 | 2.47 | 2.837 | 3.244 | 3.622 | 4.113 | 4.469 | -0.008 | -0.001 | 0.017 | -0.019 | -0.007 | -0.015 | -0.012 | -0.011 | -0.014 | -0.012 | -0.03 | -0.026 | -0.027 | -0.045 | -0.061 | -0.03 | -0.019 | -0.051 | -0.083 | -0.06 | -0.012 | -0.054 | -0.065 | -0.039 | 0.016 | 0.033 | 0.027 | 0.026 | -0.069 | -0.08 | 0.008 | 3.822 | 3.799 | 0.015 | -0.018 | 0.013 | 0.074 | 0.041 | 0.005 | 0.089 | -0.022 | 0.006 | 0.004 | 3.282 | 3.282 | 3.282 | 3.282 | 3.282 | 0.003 | 3.282 | 3.282 | 18.022 | 10.761 | 0.003 | -0.002 | 0 | 0 | 0 | 2.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 12.813 | 12.513 | 12.041 | 11.616 | 11.165 | 10.287 | 10.621 | 10.187 | 10.025 | 9.66 | 9.446 | 9.199 | 9.11 | 8.858 | 8.766 | 8.424 | 8.303 | 7.906 | 7.241 | 7.039 | 6.676 | 6.495 | 6.495 | 6.495 | 6.495 | 6.495 | 6.495 | 6.495 | 6.495 | 6.495 | 6.484 | 6.427 | 6.369 | 6.311 | 6.235 | 6.063 | 5.877 | 5.701 | 5.025 | 4.977 | 4.926 | 4.865 | 4.718 | 4.561 | 4.402 | 3.837 | 3.836 | 534.068 | 534.068 | 537.175 | 3.828 | 488.634 | 488.568 | 436.589 | 436.373 | 436.236 | 444.7 | 444.586 | 444.382 | 254.637 | 253.961 | 253.923 | 253.923 | 253.845 | 0.254 | 253.211 | 253.072 | 252.881 | 252.787 | 230.993 | 48.713 | 50.75 | 50.718 | 47.774 | 45.575 | 45.63 | 43.18 | 43.83 | 44.17 | 42.067 | 39.721 | 40.408 | 41.142 | 39.181 | 38.876 |
Totaal eigen vermogen van aandeelhouders
| 139.498 | 139.45 | 139.431 | 139.695 | 147.496 | 173.711 | 163.694 | 150.48 | 84.027 | 34.475 | 18.538 | 14.314 | 14.099 | 6.413 | 3.667 | 5.527 | 3.363 | 17.572 | 142.136 | 139.714 | 141.783 | 145.851 | 154.199 | 163.863 | 166.581 | 161.574 | 151.955 | 153.912 | 159.304 | 161.169 | 137.066 | 138.32 | 140.339 | 126.936 | 129.624 | 375.965 | 377.63 | 379.506 | 322.204 | 323.705 | 325.22 | 327.019 | 328.989 | 329.755 | 330.335 | 330.809 | 331.376 | 99.741 | 99.828 | 99.143 | 125.259 | 284.363 | 287.168 | 236.131 | 235.518 | 233.101 | 242.201 | 245.498 | 244.563 | 57.839 | 54.008 | 50.408 | 54.466 | 126.544 | 0.143 | 147.857 | 151.665 | 222.619 | 214.887 | 182.395 | 2.489 | 2.935 | 2.976 | 2.504 | 2.543 | 0.166 | 0.187 | 0.232 | 0.265 | 0.287 | 0.302 | 0.351 | 0.383 | 0.338 | 0.074 |
Totaal eigen vermogen
| 139.498 | 139.45 | 139.431 | 139.695 | 147.496 | 173.711 | 163.694 | 150.48 | 84.027 | 34.475 | 18.538 | 14.314 | 14.099 | 6.413 | 3.667 | 5.527 | 3.363 | 17.572 | 142.136 | 139.714 | 141.783 | 145.851 | 154.199 | 163.863 | 166.581 | 161.574 | 151.955 | 153.912 | 159.304 | 161.169 | 137.066 | 138.32 | 140.339 | 126.936 | 129.624 | 375.965 | 377.63 | 379.506 | 322.204 | 323.705 | 325.22 | 327.019 | 328.989 | 329.755 | 330.335 | 330.809 | 331.376 | 99.741 | 99.828 | 99.143 | 125.259 | 284.363 | 287.168 | 236.131 | 235.518 | 233.101 | 242.201 | 245.498 | 244.563 | 57.839 | 54.008 | 50.408 | 54.466 | 126.544 | 0.143 | 147.857 | 151.665 | 222.619 | 214.887 | 182.395 | 2.489 | 2.935 | 2.976 | 2.504 | 2.543 | 0.166 | 0.187 | 0.232 | 0.265 | 0.287 | 0.302 | 0.351 | 0.383 | 0.338 | 0.074 |
Totaal passiva en aandeelhoudersvermogen
| 396.784 | 440.358 | 450.411 | 441.63 | 476.094 | 496.578 | 498.693 | 504.485 | 433.023 | 376.241 | 368.465 | 372.08 | 251.875 | 236.466 | 243.373 | 238.447 | 227.419 | 240.763 | 369.015 | 356.706 | 365.038 | 356.703 | 419.776 | 421.371 | 370.456 | 369.339 | 356.481 | 353.914 | 354.089 | 351.999 | 321.671 | 318.663 | 319.16 | 302.758 | 297.81 | 543.746 | 538.44 | 547.512 | 488.258 | 485.041 | 483.164 | 485.872 | 487.954 | 345.124 | 343.07 | 342.083 | 345.554 | 104.315 | 115.498 | 109.36 | 151.239 | 309.615 | 303.974 | 255.306 | 256.489 | 258.264 | 247.831 | 252.479 | 249.999 | 60.968 | 57.463 | 59.74 | 63.594 | 134.245 | 0.15 | 152.988 | 166.841 | 245.907 | 232.075 | 188.102 | 2.56 | 2.965 | 3.002 | 2.53 | 2.637 | 0.252 | 0.241 | 0.253 | 0.287 | 0.303 | 0.318 | 0.516 | 0.548 | 0.552 | 0.331 |