Valeura Energy Inc.
TSX:VLE.TO
5.28 (CAD) • At close November 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 129.52 | 176.345 | 133.866 | 100.002 | 108.078 | 268.551 | 17.516 | 22.315 | 29.713 | 39.775 | 40.826 | 41.683 | 42.626 | 29.384 | 30.143 | 31.297 | 30.469 | 32.554 | 36.111 | 38.493 | 38.529 | 47.818 | 45.799 | 43.747 | 42.537 | 44.06 | 8.833 | 2.393 | 7.614 | 4.319 | 1.478 | 1.777 | 3.564 | 2.87 | 5.025 | 5.938 | 6.243 | 6.375 | 5.107 | 5.352 | 5.256 | 4.961 | 6.115 | 9.548 | 15.913 | 22.368 | 29.182 | 15.828 | 18.03 | 22.351 | 23.611 | 31.985 | 33.561 | 10.019 | 19.457 | 24.292 | 27.082 | 5.257 | 5.727 | 6.271 | 5.925 | 5.795 | 6.508 | 8.578 | 9.072 | 0.032 | 0.009 | 0.39 | 0.102 | 0 | 0 | -0.068 | 0.02 | 0.1 | 0.08 | 0.04 | 0.042 | 0.039 | 0.072 | 0.025 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 129.52 | 176.345 | 133.866 | 100.002 | 108.078 | 268.551 | 17.516 | 22.315 | 29.713 | 39.775 | 40.826 | 41.683 | 42.626 | 29.384 | 30.143 | 31.297 | 30.469 | 32.554 | 36.111 | 38.493 | 38.529 | 47.818 | 45.799 | 43.747 | 42.537 | 44.06 | 8.833 | 2.393 | 7.614 | 4.319 | 1.478 | 1.777 | 3.564 | 2.87 | 5.025 | 5.938 | 6.243 | 6.375 | 5.107 | 5.352 | 5.256 | 4.961 | 6.115 | 9.548 | 15.913 | 22.368 | 29.182 | 15.828 | 18.03 | 22.351 | 23.611 | 31.985 | 33.561 | 10.019 | 19.457 | 24.292 | 27.082 | 5.257 | 5.727 | 6.271 | 5.925 | 5.795 | 6.508 | 8.578 | 9.072 | 0.032 | 0.009 | 0.39 | 0.102 | 0 | 0 | -0.068 | 0.02 | 0.1 | 0.08 | 0.04 | 0.042 | 0.039 | 0.072 | 0.025 |
Nettovorderingen
| 44.116 | 46.955 | 66.067 | 63.948 | 59.741 | 45.802 | 2.152 | 1.933 | 1.676 | 0.99 | 2.901 | 3.309 | 0.725 | 0.087 | 0.199 | 2.773 | 5.265 | 4.078 | 5.59 | 10.509 | 5.693 | 6.443 | 6.785 | 3.026 | 4.56 | 4.42 | 3.222 | 10.292 | 5.894 | 6.658 | 3.423 | 3.505 | 4.121 | 4.079 | 3.819 | 3.622 | 4.91 | 4.996 | 6.82 | 5.748 | 5.808 | 5.526 | 7.075 | 5.419 | 6.157 | 7.297 | 6.899 | 10.315 | 9.124 | 10.895 | 14.074 | 11.033 | 8.989 | 1.185 | 2.264 | 1.295 | 0.784 | 0.363 | 0.13 | 0.145 | 0.163 | 0.235 | 0.398 | 0.889 | 2.159 | 0.708 | 0.48 | 1.14 | 1.267 | 0.681 | 0.675 | 1.123 | 0.808 | 0.425 | 0.281 | 0.304 | 0.215 | 0.21 | 0.144 | 0.183 |
Voorraad
| 78.203 | 73.658 | 65.198 | 82.671 | 72.867 | 95.561 | 0.551 | 0.423 | 0.43 | 0 | 2.42 | 0 | 0 | 0 | 0 | 0.204 | 0.204 | 0.216 | 0.214 | 0.206 | 0.187 | 0.166 | 0.143 | 0.125 | 0.166 | 0.19 | 0.2 | 0.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.013 | 0.009 | 0.001 | 0.002 | 0.002 | 0.003 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 25.864 | 25.101 | 28.424 | 22.708 | 24.477 | 29.334 | 4.126 | 3.174 | 0.851 | 0.575 | 0.276 | 0.416 | 0.613 | 19.404 | 22.594 | 0.868 | 1.021 | 0.988 | 1.123 | 0.997 | 1.257 | 1.048 | 1.534 | 4.73 | 1.762 | 1.141 | 1.098 | 1.276 | 1.99 | 5.335 | 13.466 | 0.797 | 0.788 | 0.763 | 0.711 | 0.952 | 0.534 | 0.42 | 0.239 | 0.277 | 0.879 | 0.711 | 0.422 | 0.414 | 0.467 | 0.485 | 0.441 | 0.452 | 0.385 | 0.373 | 0.209 | 0.252 | 0.259 | 91.226 | 0.229 | 0.295 | 0.156 | 0.123 | 0.03 | 0.016 | 0.006 | 0.009 | 0.014 | 0.098 | 0.066 | 0.104 | 0.122 | 0.092 | 0.148 | 0.223 | 0.219 | 0.009 | 0.01 | 0.01 | 0.011 | -0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 277.703 | 322.059 | 293.555 | 269.329 | 265.163 | 439.248 | 24.345 | 27.845 | 32.67 | 41.34 | 44.003 | 45.408 | 43.964 | 48.875 | 52.936 | 35.142 | 36.959 | 37.836 | 43.038 | 50.205 | 45.667 | 55.475 | 54.262 | 51.629 | 49.025 | 49.811 | 13.353 | 14.745 | 15.498 | 16.312 | 18.368 | 6.079 | 8.473 | 7.713 | 9.555 | 10.512 | 11.688 | 11.791 | 12.165 | 11.377 | 11.944 | 11.198 | 13.611 | 15.381 | 22.536 | 30.149 | 36.522 | 26.595 | 27.539 | 33.619 | 37.894 | 43.27 | 42.809 | 102.429 | 21.95 | 25.881 | 28.022 | 5.742 | 5.887 | 6.433 | 6.095 | 6.039 | 6.92 | 9.578 | 11.307 | 0.845 | 0.613 | 1.624 | 1.52 | 0.905 | 0.896 | 1.065 | 0.839 | 0.535 | 0.371 | 0.344 | 0.257 | 0.249 | 0.217 | 0.208 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 370.371 | 386.917 | 410.759 | 420.573 | 440.159 | 449.525 | 26.176 | 42.507 | 46.005 | 1.379 | 1.22 | 1.926 | 1.832 | 1.803 | 1.921 | 29.696 | 36.024 | 34.865 | 38.367 | 34.93 | 36.229 | 37.66 | 39.658 | 47.199 | 46.591 | 49.449 | 55.462 | 59.751 | 59.823 | 55.889 | 37.408 | 63.678 | 64.755 | 65.204 | 62.551 | 56.836 | 64.699 | 64.3 | 72.703 | 72.471 | 78.043 | 76.082 | 77.744 | 88.382 | 90.551 | 93.199 | 89.842 | 99.54 | 95.31 | 88.792 | 80.326 | 81.97 | 89.05 | 19.534 | 16.545 | 11.837 | 11.206 | 1.579 | 1.619 | 9.23 | 8.481 | 7.772 | 8.326 | 8.595 | 7.967 | 1.701 | 1.619 | 1.524 | 0.831 | 0.981 | 1.124 | 0.456 | 0.323 | 0.213 | 0.205 | 0.223 | 0.207 | 0.232 | 0.256 | 0.105 |
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 | 0.13 | 0.139 | 0.138 | 0.257 | 0.249 | 0.244 | 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 |
Goodwill en 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 | 0.13 | 0.139 | 0.138 | 0.257 | 0.249 | 0.244 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0.593 | 0.82 | 8.823 | 13.489 | 7.704 | 4.2 | 0.966 | 0 | 0 | 1.041 | 0 | 0 | 0.381 | 0.273 | 0.272 | 0.258 | 0.345 | 0.34 | 0.257 | 0.294 | 1.888 | 2.218 | 2.51 | 2.654 | 2.876 | 2.909 | 2.68 | 0.686 | 0.788 | 0.818 | 0.844 | 0.829 | 0.621 | 0.499 | 0.491 | 0.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.251 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 370.371 | 386.917 | 410.759 | 421.166 | 440.979 | 458.348 | 39.665 | 50.211 | 50.205 | 2.345 | 1.22 | 1.926 | 2.873 | 1.803 | 1.921 | 30.077 | 36.297 | 35.137 | 38.625 | 35.275 | 36.568 | 37.917 | 39.952 | 49.087 | 48.809 | 51.959 | 58.115 | 62.627 | 62.732 | 58.569 | 38.094 | 64.465 | 65.573 | 66.048 | 63.381 | 57.458 | 65.198 | 64.792 | 73.259 | 72.471 | 78.043 | 76.082 | 77.744 | 88.382 | 90.551 | 93.199 | 89.842 | 99.54 | 95.31 | 88.792 | 80.326 | 82.1 | 89.189 | 22.923 | 16.802 | 12.086 | 11.45 | 1.634 | 1.619 | 9.23 | 8.481 | 7.772 | 8.326 | 8.595 | 7.967 | 1.701 | 1.619 | 1.524 | 0.831 | 0.981 | 1.124 | 0.456 | 0.323 | 0.213 | 0.205 | 0.223 | 0.207 | 0.232 | 0.256 | 0.105 |
Totaal activa
| 648.074 | 708.976 | 704.314 | 690.495 | 706.142 | 897.596 | 64.01 | 78.056 | 82.875 | 43.685 | 45.223 | 47.334 | 46.837 | 50.678 | 54.857 | 65.219 | 73.256 | 72.973 | 81.663 | 85.48 | 82.235 | 93.392 | 94.215 | 100.716 | 97.835 | 101.77 | 71.469 | 77.372 | 78.23 | 74.882 | 56.462 | 70.544 | 74.046 | 73.761 | 72.936 | 67.97 | 76.886 | 76.583 | 85.424 | 83.848 | 89.987 | 87.279 | 91.356 | 103.763 | 113.087 | 123.348 | 126.364 | 126.135 | 122.848 | 122.412 | 118.219 | 125.37 | 131.999 | 125.352 | 38.753 | 37.967 | 39.472 | 7.376 | 7.506 | 15.663 | 14.576 | 13.81 | 15.246 | 18.173 | 19.273 | 2.547 | 2.231 | 3.149 | 2.352 | 1.886 | 2.021 | 1.521 | 1.161 | 0.748 | 0.577 | 0.568 | 0.464 | 0.48 | 0.472 | 0.314 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 30 | 17.935 | 21.868 | 41.245 | 22.549 | 172.527 | 7.038 | 9.935 | 3.642 | 2.221 | 0.431 | 0.613 | 0.636 | 1.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.563 | 0 | 0 | 0 | 10.633 | 0 | 0 | 0 | 3.175 | 0 | 0 | 0 | 4.328 | 0 | 0 | 0 | 3.513 | 0 | 0 | 0 | 7.193 | 0 | 0 | 0 | 12.139 | 0 | 0 | 0 | 9.079 | 13.006 | 3.689 | 91.831 | 0 | 0 | 0 | 0.199 | 0.025 | 0.005 | 0.016 | 0.035 | 0.122 | 1.207 | 1.324 | 1.01 | 0.729 | 1.925 | 1.098 | 0.723 | 0.953 | 0.854 | 0.781 | 0.373 | 0.185 | 0.172 | 0.117 | 0.125 | 0.098 | 0.011 |
Kortlopende schulden
| 19.464 | 40.106 | 42.046 | 41.569 | 46.566 | 47.954 | 5.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.098 | 0.075 | 0.088 | 0.069 | 0.06 | 0.08 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.076 | 0 | 0 | 0.275 | 0.476 | 0.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 46.353 | 81.281 | 64.983 | 32.357 | 43.491 | 113.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.533 | 0.814 | 0 | 0 | 0 | 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
| 102.743 | 154.527 | 146.544 | 100.796 | 103.297 | 0 | -7.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.736 | 7.72 | 7 | 4.438 | 4.218 | 114.957 | 5.198 | -2.742 | -0.813 | -0.443 | -0.09 | -0.129 | -0.122 | 8.122 | 10.746 | 2.862 | 3.653 | 3.694 | 5.324 | 10.27 | 5.769 | 13.394 | 0 | 8.025 | 3.18 | 4.493 | 0 | 10.345 | 8.872 | 7.535 | 0 | 3.267 | 4.035 | 2.731 | 0 | 2.069 | 3.626 | 2.099 | 0 | 2.539 | 3.634 | 5.031 | 0 | 6.629 | 8.532 | 11.026 | 0 | 12.379 | 28.112 | 9.496 | 0 | 0.533 | 0.814 | 0 | 2.256 | 1.128 | 1.994 | 0.819 | 0.528 | 0.212 | 0.222 | 0.258 | 0.666 | 0.117 | 0.541 | 0.208 | 0.047 | 0.614 | 0.574 | 0.786 | 0.343 | 0.026 | 0.026 | 0.025 | 0.045 | 0.103 | 0.096 | 0.096 | 0.095 | 0 |
Totaal kortlopende verplichtingen
| 152.943 | 220.288 | 217.458 | 188.048 | 176.63 | 335.438 | 11.098 | 7.193 | 2.829 | 1.778 | 0.341 | 0.484 | 0.514 | 9.31 | 10.746 | 2.96 | 3.728 | 3.782 | 5.393 | 10.33 | 5.849 | 13.489 | 10.563 | 8.025 | 3.18 | 4.493 | 10.633 | 10.345 | 8.872 | 7.535 | 3.175 | 3.267 | 4.035 | 2.731 | 4.328 | 2.069 | 3.626 | 2.099 | 3.513 | 2.539 | 3.634 | 5.031 | 7.193 | 6.629 | 8.532 | 11.026 | 12.139 | 12.379 | 28.112 | 9.496 | 9.079 | 13.539 | 4.503 | 91.831 | 2.256 | 1.128 | 1.994 | 1.018 | 0.553 | 0.217 | 0.238 | 0.293 | 0.788 | 1.324 | 1.866 | 1.218 | 0.852 | 2.54 | 1.672 | 1.785 | 1.772 | 1.193 | 0.807 | 0.398 | 0.23 | 0.275 | 0.213 | 0.221 | 0.193 | 0.011 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 22.221 | 26.783 | 31.589 | 50.572 | 69.566 | 89.185 | 5.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.098 | 0.075 | 0.088 | 0.069 | 0.06 | 0.08 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 139.206 | 209.225 | 203.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.987 | 14.902 | 31.186 | 8.59 | 16.296 | 35.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.065 | 1.482 | 1.612 | 1.702 | 1.468 | 1.44 | 1.365 | 1.392 | 0.587 | 1.347 | 1.968 | 1.964 | 4.095 | 3.007 | 3.964 | 3.634 | 4.843 | 5.078 | 5.029 | 4.675 | 4.188 | 4.794 | 4.759 | 5.267 | 4.989 | 5.276 | 4.688 | 4.506 | 5.413 | 6.383 | 6.994 | 6.893 | 9.259 | 0 | 8.95 | 8.138 | 7.94 | 9.941 | 0 | 0 | 0 | 0 | 0 | 0 | 1.099 | 1.012 | 0.93 | 0.965 | 1.56 | 1.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 |
Overige niet-vlottende verplichtingen
| 145.492 | 142.685 | 0.697 | 8.76 | 8.49 | 204.92 | 19.265 | 35.481 | 39.352 | 1.638 | 1.752 | 1.483 | 1.306 | 1.265 | 2.161 | 7.155 | 9.328 | 7.024 | 8.181 | 6.119 | 7.882 | 9.683 | 11.616 | 22.764 | 15.142 | 12.309 | 15.273 | 16.188 | 15.859 | 14.533 | 6.05 | 10.461 | 10.149 | 10.177 | 9.697 | 9.116 | 9.792 | 9.627 | 9.484 | 8.486 | 8.627 | 8.178 | 8.298 | 8.784 | 9.052 | 9.521 | 9.49 | 8.818 | 0 | 7.764 | 7.288 | 7.265 | 6.639 | 0.939 | 0.488 | 0.478 | 0.461 | 0.301 | 0.274 | 0.298 | 0.264 | 0.234 | 0.234 | 0.099 | 0.101 | 0.099 | 0.102 | 0.102 | 0.094 | 0.086 | 0.085 | 0.043 | 0.041 | 0.038 | 0.037 | 0 | 0 | 0 | 0 | 0.054 |
Totaal niet-vlottende verplichtingen
| 177.7 | 184.37 | 202.678 | 277.147 | 297.655 | 329.427 | 24.455 | 35.481 | 39.352 | 1.638 | 1.752 | 1.483 | 1.306 | 1.265 | 2.161 | 8.318 | 10.885 | 8.724 | 9.952 | 7.648 | 9.402 | 11.142 | 13.008 | 23.35 | 16.49 | 14.277 | 17.237 | 20.283 | 18.866 | 18.497 | 9.685 | 15.304 | 15.227 | 15.206 | 14.373 | 13.304 | 14.586 | 14.386 | 14.751 | 13.475 | 13.903 | 12.866 | 12.804 | 14.197 | 15.435 | 16.515 | 16.383 | 18.077 | 0 | 16.714 | 15.426 | 15.205 | 16.579 | 0.939 | 0.488 | 0.478 | 0.461 | 0.301 | 0.274 | 1.397 | 1.276 | 1.164 | 1.199 | 1.658 | 1.576 | 0.099 | 0.102 | 0.102 | 0.094 | 0.086 | 0.085 | 0.043 | 0.041 | 0.038 | 0.037 | 0 | 0 | 0 | 0 | 0.081 |
Totaal passiva
| 330.643 | 404.658 | 420.136 | 465.195 | 474.285 | 664.865 | 35.553 | 42.674 | 42.181 | 3.416 | 2.093 | 1.967 | 1.82 | 10.575 | 12.907 | 11.278 | 14.613 | 12.506 | 15.345 | 17.978 | 15.251 | 24.631 | 23.571 | 31.375 | 19.669 | 18.769 | 27.87 | 30.628 | 27.737 | 26.032 | 12.859 | 18.571 | 19.262 | 17.937 | 18.701 | 15.373 | 18.212 | 16.484 | 18.264 | 16.014 | 17.537 | 17.897 | 19.997 | 20.825 | 23.967 | 27.54 | 28.521 | 30.457 | 28.112 | 26.21 | 24.505 | 28.744 | 21.082 | 92.77 | 2.744 | 1.606 | 2.455 | 1.319 | 0.827 | 1.613 | 1.514 | 1.457 | 1.987 | 2.982 | 3.442 | 1.317 | 0.954 | 2.642 | 1.766 | 1.871 | 1.857 | 1.236 | 0.849 | 0.436 | 0.267 | 0.275 | 0.213 | 0.221 | 0.193 | 0.092 |
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 |
Gewone aandelen
| 206.514 | 203.646 | 203.127 | 202.235 | 202.235 | 201.846 | 180.116 | 179.717 | 179.717 | 179.717 | 179.717 | 179.717 | 179.717 | 179.717 | 179.717 | 179.717 | 179.717 | 179.717 | 179.717 | 155.433 | 156.735 | 154.106 | 150.746 | 158.787 | 155.988 | 156.493 | 116.655 | 118.251 | 112.793 | 110.002 | 101.619 | 103.887 | 105.521 | 104.602 | 97.845 | 101.138 | 109.383 | 107.097 | 116.963 | 121.645 | 127.265 | 122.834 | 127.519 | 131.621 | 129.047 | 133.449 | 136.484 | 0 | 0 | 0 | 119.548 | 117.634 | 0 | 0 | 46.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.446 | 0.449 | 0 |
Ingehouden winsten
| 77.057 | 65.748 | 46.33 | -9.642 | -2.798 | -1.265 | -185.814 | -177.469 | -173.262 | -172.912 | -169.439 | -166.249 | -167.483 | -105.95 | -104.889 | -89.595 | -87.446 | -85.547 | -85.355 | -69.572 | -69.989 | -67.206 | -63.628 | -66.585 | -63.399 | -63.479 | -63.255 | -63.358 | -56.657 | -54.86 | -52.942 | -51.698 | -51.56 | -50.896 | -46.893 | -48.685 | -52.518 | -50.8 | -55.572 | -58.489 | -61.001 | -59.295 | -61.866 | -54.318 | -48.853 | -48.33 | -48.606 | -36.824 | -34.944 | -34.87 | -31.782 | -27.988 | -26.116 | -21.54 | -13.745 | -11.341 | -9.015 | -11.591 | -10.33 | -1.967 | -1.685 | -1.206 | -0.808 | -0.97 | -0.583 | -0.597 | -1.181 | -0.903 | -0.729 | -0.489 | -0.336 | -0.236 | -0.21 | -0.187 | -0.192 | -0.208 | -0.224 | -0.222 | -0.204 | 0.044 |
Overige gereserveerde algehele resultaten
| 10.196 | 10.275 | 10.393 | 8.961 | 8.93 | 8.697 | 8.748 | 7.748 | 9.505 | 10.634 | 10.146 | 9.322 | 10.329 | -56.015 | -55.288 | -58.074 | -55.354 | -55.118 | -49.273 | -34.949 | -36.068 | -33.636 | -31.248 | -38.103 | -29.063 | -25.525 | -25.593 | -24.035 | -20.681 | -20.878 | -19.466 | -14.848 | -13.954 | -12.825 | -10.559 | -14.014 | -13.354 | -10.894 | -10.102 | -11.654 | -10.756 | -10.337 | -10.93 | -10.773 | -6.812 | -5.126 | -5.765 | -6.93 | -4.778 | -5.384 | -7.396 | -5.473 | -1.628 | -0 | -9.849 | -8.959 | -7.985 | -11.598 | -11.107 | 0 | 0 | 0 | -1.323 | 5.626 | 5.852 | -1.202 | -1.109 | -1.052 | -0.767 | -0.415 | -0.269 | -0.184 | -0.172 | -0.154 | -0.142 | 0.037 | 0.035 | 0.036 | 0.036 | 0 |
Overige totale aandeelhoudersvermogen
| 23.664 | 24.649 | 24.328 | 23.746 | 23.49 | 23.453 | 22.986 | 22.944 | 22.888 | 22.83 | 22.706 | 22.577 | 22.454 | 22.351 | 22.41 | 21.893 | 21.726 | 21.415 | 21.229 | 16.591 | 16.305 | 15.497 | 14.774 | 15.241 | 14.639 | 15.513 | 15.791 | 15.885 | 15.038 | 14.586 | 14.391 | 14.632 | 14.777 | 14.943 | 13.842 | 14.159 | 15.163 | 14.695 | 15.87 | 16.332 | 16.942 | 16.18 | 16.636 | 16.407 | 15.738 | 15.813 | 15.73 | 139.432 | 134.459 | 136.456 | 13.344 | 12.453 | 138.661 | 54.123 | 12.636 | 56.661 | 54.017 | 29.246 | 28.116 | 16.017 | 14.747 | 13.559 | 15.391 | 10.535 | 10.563 | 3.029 | 3.567 | 2.462 | 2.082 | 0.92 | 0.768 | 0.706 | 0.694 | 0.653 | 0.643 | 0.464 | 0.44 | -0 | 0 | 0.178 |
Totaal eigen vermogen van aandeelhouders
| 317.431 | 304.318 | 284.178 | 225.3 | 231.857 | 232.731 | 26.036 | 32.94 | 38.848 | 40.269 | 43.13 | 45.367 | 45.017 | 40.103 | 41.95 | 53.941 | 58.643 | 60.467 | 66.318 | 67.503 | 66.984 | 68.761 | 70.644 | 69.341 | 78.165 | 83.001 | 43.598 | 46.744 | 50.493 | 48.85 | 43.602 | 51.973 | 54.784 | 55.824 | 54.235 | 52.597 | 58.673 | 60.099 | 67.16 | 67.834 | 72.45 | 69.382 | 71.359 | 82.938 | 89.12 | 95.807 | 97.843 | 95.679 | 94.737 | 96.202 | 93.714 | 96.626 | 110.917 | 32.583 | 36.008 | 36.361 | 37.018 | 6.057 | 6.679 | 14.05 | 13.062 | 12.353 | 13.259 | 15.191 | 15.831 | 1.229 | 1.277 | 0.507 | 0.586 | 0.015 | 0.164 | 0.285 | 0.313 | 0.312 | 0.31 | 0.292 | 0.251 | 0.259 | 0.28 | 0.222 |
Totaal eigen vermogen
| 317.431 | 304.318 | 284.178 | 225.3 | 231.857 | 232.731 | 28.457 | 35.382 | 40.694 | 40.269 | 43.13 | 45.367 | 45.017 | 40.103 | 41.95 | 53.941 | 58.643 | 60.467 | 66.318 | 67.503 | 66.984 | 68.761 | 70.644 | 69.341 | 78.165 | 83.001 | 43.598 | 46.744 | 50.493 | 48.85 | 43.602 | 51.973 | 54.784 | 55.824 | 54.235 | 52.597 | 58.673 | 60.099 | 67.16 | 67.834 | 72.45 | 69.382 | 71.359 | 82.938 | 89.12 | 95.807 | 97.843 | 95.679 | 94.737 | 96.202 | 93.714 | 96.626 | 110.917 | 32.583 | 36.008 | 36.361 | 37.018 | 6.057 | 6.679 | 14.05 | 13.062 | 12.353 | 13.259 | 15.191 | 15.831 | 1.229 | 1.277 | 0.507 | 0.586 | 0.015 | 0.164 | 0.285 | 0.313 | 0.312 | 0.31 | 0.292 | 0.251 | 0.259 | 0.28 | 0.222 |
Totaal passiva en aandeelhoudersvermogen
| 648.074 | 708.976 | 704.314 | 690.495 | 706.142 | 897.596 | 64.01 | 78.056 | 82.875 | 43.685 | 45.223 | 47.334 | 46.837 | 50.678 | 54.857 | 65.219 | 73.256 | 72.973 | 81.663 | 85.48 | 82.235 | 93.392 | 94.215 | 100.716 | 97.835 | 101.77 | 71.469 | 77.372 | 78.23 | 74.882 | 56.462 | 70.544 | 74.046 | 73.761 | 72.936 | 67.97 | 76.886 | 76.583 | 85.424 | 83.848 | 89.987 | 87.279 | 91.356 | 103.763 | 113.087 | 123.348 | 126.364 | 126.135 | 122.848 | 122.412 | 118.219 | 125.37 | 131.999 | 125.352 | 38.753 | 37.967 | 39.472 | 7.376 | 7.506 | 15.663 | 14.576 | 13.81 | 15.246 | 18.173 | 19.273 | 2.547 | 2.231 | 3.149 | 2.352 | 1.886 | 2.021 | 1.521 | 1.161 | 0.748 | 0.577 | 0.568 | 0.464 | 0.48 | 0.472 | 0.314 |