Western Resources Corp.
TSX:WRX.TO
0.06 (CAD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.309 | 0.716 | 2.31 | 3.467 | 0.481 | 0.814 | 0.582 | 2.201 | 18.261 | 3.082 | 6.177 | 8.02 | 0.395 | 2.633 | 4.085 | 6.711 | 2.021 | 2.632 | 1.078 | 2.218 | 3.183 | 3.697 | 3.515 | 9.154 | 2.28 | 3.888 | 6.583 | 1.607 | 5.375 | 2.41 | 2.248 | 1.76 | 5.894 | 7.417 | 11.373 | 87.236 | 13.305 | 7.322 | 9.489 | 19.058 | 5.282 | 7.738 | 25.965 | 28.605 | 31.725 | 1.083 | 4.967 | 2.899 | 1.686 | 8.194 | 15.73 | 21.992 | 28.204 | 29.359 | 23.177 | 2.231 | 4.886 | 11.457 | 13.027 | 20.653 | 26.066 | 29.534 | 32.613 | 34.135 | 40.804 | 17.49 | 15.492 |
Kortetermijnbeleggingen
| 0.667 | 2.325 | 7.617 | 8.708 | 19.426 | 37.17 | 11.763 | 28.261 | 0.024 | 0.024 | 0.024 | 0.071 | 0.079 | 0.063 | 0.052 | 3.299 | 6.367 | 4.531 | 4.662 | 4.681 | 19.338 | 7.245 | 8.194 | 0.343 | 0 | 0.014 | 0.029 | 54.792 | 0.069 | 0.069 | 0.069 | 0.094 | 0.082 | 0.493 | 0.436 | 0.677 | 1.028 | 1.247 | 1.137 | 0.974 | 0.016 | 0.015 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0.976 | 3.042 | 9.927 | 12.175 | 19.908 | 37.984 | 12.346 | 30.462 | 18.286 | 3.106 | 6.202 | 8.091 | 0.474 | 2.696 | 4.136 | 10.011 | 8.388 | 7.162 | 5.74 | 6.899 | 22.521 | 10.942 | 11.709 | 9.498 | 2.28 | 3.888 | 6.583 | 56.399 | 5.444 | 2.479 | 2.317 | 1.854 | 5.976 | 7.909 | 11.809 | 87.913 | 14.333 | 8.568 | 10.626 | 20.033 | 5.282 | 7.738 | 25.965 | 28.605 | 31.725 | 1.083 | 4.967 | 2.899 | 1.686 | 8.194 | 15.73 | 21.992 | 28.204 | 29.359 | 23.177 | 2.231 | 4.886 | 11.457 | 17.347 | 20.653 | 26.066 | 29.534 | 32.613 | 34.135 | 40.804 | 17.49 | 15.492 |
Nettovorderingen
| 0.122 | 0.145 | 0.042 | 0.29 | 0.202 | 0.653 | 0.653 | 0.653 | 3.187 | 0.068 | 0.141 | 0.143 | 0.616 | 0.321 | 0.86 | 0.85 | 0.295 | 1.006 | 2.465 | 2.224 | 8.997 | 22.189 | 26.575 | 32.861 | 40.271 | 30.185 | 18.994 | 4.151 | 0.499 | 0.206 | 0.24 | 0.895 | 1.094 | 1.124 | 1.004 | 0.871 | 0.903 | 0.813 | 0.391 | 0.342 | 0.339 | 0.27 | 0.274 | 0.351 | 0.718 | 5.197 | 4.814 | 1.465 | 0.831 | 0.737 | 2.616 | 2.232 | 3.062 | 7.282 | 5.662 | 5.235 | 1.563 | 1.316 | 1.108 | 0.934 | 0.688 | 0.582 | 0.5 | 0.322 | 0.268 | 0.084 | 0.112 |
Voorraad
| 0 | 0 | 1.321 | 0 | 0 | 0 | 0 | 0 | 2.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.366 | 15.41 | 0.02 | -54.772 | 0.027 | 0 | 0 | 0 | 0.052 | 0.025 | 0.045 | 0.123 | 0.22 | 0.282 | 0.139 | 0 | 0.225 | 0.216 | 0 | 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 vlottende activa
| 0.343 | 0.394 | -0 | 1.225 | 1.313 | 3.929 | 4.311 | 5.65 | 0 | 0.022 | 0.07 | 0.849 | 3.395 | 3.375 | 3.387 | 0.307 | 0.427 | 0.397 | 0.317 | 0.21 | 0.036 | 0.242 | 0.178 | 0.014 | 0.078 | 0.059 | 29.439 | 54.792 | 60.158 | 65.747 | 67.457 | 69.045 | 68.896 | 70.611 | 70.331 | 0.107 | 0.104 | 7.739 | 7.688 | 0.096 | 15.508 | 15.436 | 0.324 | 0.086 | 0.164 | 0.116 | 0.134 | 0.126 | 0.186 | 0.311 | 0.08 | 0.109 | 0.244 | 0.041 | 0.011 | 0.011 | 0.004 | 0.047 | 0.026 | 0.03 | 0.074 | 0.019 | 0.002 | 0 | 0 | 0.007 | 0.007 |
Totaal vlottende activa
| 1.442 | 3.58 | 11.29 | 13.691 | 21.423 | 42.566 | 17.309 | 36.765 | 24.294 | 3.196 | 6.412 | 9.083 | 4.484 | 6.392 | 8.383 | 11.168 | 9.11 | 8.565 | 8.522 | 9.333 | 31.554 | 33.373 | 38.461 | 42.373 | 42.995 | 49.542 | 55.036 | 60.57 | 66.127 | 68.432 | 70.014 | 71.794 | 76.019 | 79.67 | 83.189 | 89.014 | 15.56 | 17.402 | 18.844 | 20.47 | 21.354 | 23.66 | 26.563 | 29.043 | 32.607 | 6.396 | 9.915 | 4.491 | 2.703 | 9.243 | 18.426 | 24.333 | 31.51 | 36.681 | 28.851 | 7.478 | 6.453 | 12.82 | 18.482 | 21.616 | 26.828 | 30.135 | 33.115 | 34.457 | 41.072 | 17.581 | 15.611 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 364.958 | 360.428 | 344.459 | 329.643 | 328.491 | 296.75 | 277.856 | 260.377 | 254.958 | 231.768 | 232.082 | 231.385 | 227.666 | 223.637 | 219.548 | 216.119 | 207.401 | 199.804 | 181.352 | 154.053 | 117.452 | 100.263 | 94.286 | 88.441 | 86.084 | 82.816 | 82.446 | 81.886 | 81.517 | 80.763 | 79.654 | 77.861 | 0.206 | 0.428 | 0.227 | 0.239 | 63.782 | 63.363 | 62.771 | 62.367 | 61.803 | 60.835 | 60.327 | 59.222 | 58.497 | 58.034 | 56.996 | 54.084 | 63.469 | 59.869 | 52.868 | 49.035 | 45.909 | 36.506 | 31.947 | 31.382 | 29.307 | 25.258 | 20.889 | 18.423 | 13.735 | 12.221 | 10.977 | 7.618 | 2.716 | 1.79 | 1.202 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.337 | 0.337 | 0.337 | 0.329 | 0.234 | 0.158 | 0.094 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.355 | 74.193 | 71.469 | 68.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.337 | 0.337 | 0.337 | 0.329 | 0.234 | 0.158 | 0.094 | 0.035 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.355 | 74.193 | 71.469 | 68.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.797 | 1.797 | 1.079 | 0.892 | 0.831 | 0.831 | 0.831 | 0.831 | 1.616 | 1.432 | 1.432 | 1.402 | 6.062 | 9.062 | 10.271 | 10.224 | 10.418 | 13.844 | 13.268 | 12.019 | 10.212 | 10.069 | 9.386 | 15.247 | 15.777 | 12.764 | 10.622 | 5.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.977 | 1.296 | 0.909 | 1.083 | 5.7 | 1.848 | 1.191 | 1.191 | 2.525 | 2.525 | 2.525 | 1.775 | 0.16 | 0.16 | 0.16 | 0.839 | 1.992 | 1.998 | 2.78 | 2.85 | 3.18 | 2.1 | 2.1 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| -0.337 | -0.337 | 2 | 2.186 | 2.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 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
| 2.186 | 2.186 | 0.905 | 4.356 | 4.308 | 6.494 | 6.494 | 6.494 | 6.308 | 5.473 | 4.978 | 4.978 | 31.609 | 30.468 | 29.955 | 27.258 | 24.731 | 24.444 | 24.167 | 22.529 | 21.489 | 21.176 | 20.876 | 5.643 | 5.127 | 3.126 | 0.518 | 0.126 | 1.241 | 0.126 | 0.122 | 0.122 | 0.122 | -0.092 | 0.122 | 0.122 | 0.122 | 0.122 | 0.418 | 0.366 | 0.245 | 0.242 | -0 | -0 | 0.153 | 0.153 | 0.169 | 3.994 | 4.569 | 3.79 | 3.659 | 3.656 | 4.7 | 0.159 | 0.113 | -0.104 | 3.132 | 1.33 | 0.663 | 0.352 | -0.071 | 0 | -0.069 | 3.605 | 0 | 0.289 | 0.307 |
Totaal niet-vlottende activa
| 368.942 | 364.412 | 348.779 | 337.407 | 336.05 | 304.233 | 285.275 | 267.737 | 262.919 | 238.673 | 238.492 | 237.765 | 265.336 | 263.167 | 259.774 | 253.6 | 242.549 | 238.091 | 218.788 | 188.6 | 149.153 | 131.508 | 124.548 | 109.331 | 106.988 | 98.706 | 93.586 | 87.871 | 82.758 | 80.888 | 79.776 | 77.984 | 77.684 | 74.53 | 71.818 | 69.119 | 63.904 | 63.485 | 63.189 | 62.734 | 63.024 | 62.372 | 61.236 | 60.305 | 64.35 | 60.035 | 58.357 | 59.269 | 70.563 | 66.184 | 59.052 | 54.466 | 50.77 | 36.826 | 32.22 | 32.118 | 34.431 | 28.586 | 24.332 | 21.626 | 16.844 | 14.321 | 13.008 | 11.223 | 2.716 | 2.079 | 1.509 |
Totaal activa
| 370.383 | 367.992 | 360.07 | 351.098 | 357.473 | 346.799 | 302.584 | 304.502 | 287.741 | 241.869 | 244.904 | 246.848 | 269.82 | 269.558 | 268.157 | 264.769 | 251.659 | 246.656 | 227.31 | 197.934 | 180.707 | 164.881 | 163.009 | 151.704 | 149.983 | 148.249 | 148.623 | 148.441 | 148.885 | 149.32 | 149.79 | 149.777 | 153.702 | 154.2 | 155.007 | 158.133 | 79.464 | 80.887 | 82.033 | 83.204 | 84.379 | 86.032 | 87.799 | 89.348 | 96.957 | 66.431 | 68.272 | 63.76 | 73.265 | 75.427 | 77.478 | 78.8 | 82.28 | 73.507 | 61.071 | 39.595 | 40.884 | 41.406 | 42.814 | 43.242 | 43.672 | 44.456 | 46.123 | 45.68 | 43.789 | 19.66 | 17.12 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6.611 | 5.431 | 7.248 | 5.098 | 2.042 | 2.14 | 1.82 | 4.268 | 3.148 | 39.502 | 41.352 | 41.519 | 40.024 | 40.334 | 39.474 | 37.293 | 34.028 | 32.111 | 21.97 | 22.678 | 7.27 | 2.561 | 0.917 | 1.234 | 1.612 | 0.11 | 0.567 | 0.162 | 0.102 | 0.112 | 0.442 | 0.259 | 0.19 | 0.248 | 0.117 | 0.622 | 0.303 | 0.241 | 0.193 | 0.227 | 0.177 | 0.117 | 0.317 | 0.296 | 0.215 | 0.312 | 0.932 | 0.936 | 1.681 | 1.036 | 2.011 | 0.809 | 0.801 | 1.948 | 0.226 | 0.607 | 0.464 | 0.054 | 0.743 | 0.953 | 0 | 0 | 0 | 1.092 | 0.116 | 0.065 | 0.172 |
Kortlopende schulden
| 20.352 | 20.352 | 10.691 | 3.295 | 0.06 | 0.037 | 9.08 | 8.924 | 0 | 0 | 0.015 | 0.037 | 19.716 | 18.378 | 18.339 | 17.422 | 4.911 | 2.291 | 9.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.611 | -5.431 | 0.415 | 0 | 0.385 | 0 | -9.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.845 | 1.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.838 | 5.658 | 0 | 5.398 | 9.4 | 14.871 | 11.645 | 1.185 | 6.971 | 4.67 | 4.229 | 3.886 | 2.38 | 3.187 | 2.706 | 2.367 | 0.005 | 0.008 | 0.007 | 0.006 | 0.088 | 0.212 | 0.242 | 0.238 | 0 | 0 | 0 | 0 | 0.036 | 0.038 | 0 | 0.04 | 0.049 | 0.091 | 0.075 | 1.883 | 0 | 0 | 0.07 | 0.062 | 0 | 0.014 | 0.014 | 0.09 | 0.014 | 0.122 | 0.038 | 0.136 | 0.047 | 0.665 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.079 | 0.097 | 0.161 | 0 | 0 | 0 | 1.651 |
Totaal kortlopende verplichtingen
| 27.19 | 26.01 | 18.355 | 13.791 | 11.887 | 17.047 | 13.466 | 14.377 | 10.12 | 44.172 | 45.597 | 45.443 | 62.119 | 61.898 | 60.519 | 57.082 | 40.788 | 35.79 | 31.568 | 22.684 | 7.358 | 2.774 | 1.159 | 1.472 | 1.612 | 0.11 | 0.567 | 0.162 | 0.139 | 0.15 | 0.442 | 0.299 | 0.238 | 0.339 | 0.193 | 2.506 | 0.303 | 0.241 | 0.263 | 0.289 | 0.177 | 0.131 | 0.331 | 0.387 | 0.229 | 0.434 | 0.97 | 1.072 | 1.728 | 1.701 | 2.071 | 0.809 | 0.801 | 1.948 | 0.226 | 0.607 | 0.464 | 0.054 | 0.743 | 0.953 | 0.079 | 0.097 | 0.161 | 1.092 | 0.116 | 0.065 | 1.823 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 86 | 81.797 | 79.362 | 74.739 | 81.786 | 65.804 | 28.006 | 29.838 | 52.459 | 29.264 | 28.782 | 28.309 | 27.833 | 27.377 | 26.955 | 26.55 | 36.964 | 36.543 | 21.765 | 9.5 | 9.5 | 9.5 | 9.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Overige niet-vlottende verplichtingen
| 14.316 | 15.068 | 15.72 | 16.862 | 18.753 | 18.624 | 17.874 | 18.881 | 21.08 | 12.93 | 12.413 | 12.256 | 12.4 | 12.102 | 12.02 | 11.964 | 3.363 | 3.509 | 2.665 | 2.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 verplichtingen
| 100.317 | 96.865 | 95.082 | 91.601 | 100.539 | 84.428 | 45.88 | 48.719 | 73.539 | 42.194 | 41.195 | 40.565 | 40.233 | 39.479 | 38.975 | 38.513 | 40.327 | 40.051 | 24.43 | 12.15 | 9.5 | 9.5 | 9.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 127.507 | 122.875 | 113.436 | 105.392 | 112.426 | 101.475 | 59.346 | 63.096 | 83.659 | 86.366 | 86.791 | 86.008 | 102.353 | 101.377 | 99.494 | 95.595 | 81.115 | 75.841 | 55.998 | 34.833 | 16.858 | 12.274 | 10.659 | 1.472 | 1.612 | 0.11 | 0.567 | 0.162 | 0.139 | 0.15 | 0.442 | 0.299 | 0.238 | 0.339 | 0.193 | 2.506 | 0.303 | 0.241 | 0.263 | 0.289 | 0.177 | 0.131 | 0.331 | 0.387 | 0.229 | 0.434 | 0.97 | 1.072 | 1.728 | 1.701 | 2.071 | 0.809 | 0.801 | 1.948 | 0.226 | 0.607 | 0.464 | 0.054 | 0.743 | 0.953 | 0.079 | 0.097 | 0.161 | 1.092 | 0.116 | 0.065 | 1.823 |
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 |
Gewone aandelen
| 286.322 | 286.322 | 286.322 | 286.321 | 286.294 | 286.265 | 286.265 | 286.265 | 231.273 | 231.142 | 231.142 | 231.142 | 231.142 | 231.128 | 231.106 | 231.106 | 231.106 | 231.106 | 231.106 | 231.106 | 231.106 | 219.986 | 219.986 | 219.986 | 0.22 | 0.22 | 0.22 | 219.986 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.109 | 0.109 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -99.869 | -97.591 | -95.99 | -96.834 | -96.835 | -96.045 | -97.619 | -99.599 | -92.998 | -103.825 | -101.133 | -98.369 | -94.441 | -93.722 | -93.243 | -92.745 | -94.077 | -93.653 | -91.44 | -91.075 | -90.224 | -90.088 | -90.312 | -90.153 | -92.014 | -92.246 | -92.329 | -92.105 | -91.639 | -91.215 | -91.037 | -90.906 | -86.921 | -86.596 | -86.113 | -85.52 | -83.266 | -81.781 | -80.657 | -79.512 | -78.251 | -76.436 | -74.751 | -73.258 | -62.331 | -61.083 | -59.333 | -56.746 | -45.105 | -42.917 | -40.066 | -37.482 | -33.965 | 29.253 | -27.166 | -23.701 | -14.843 | -13.122 | 12.403 | 11.567 | 0 | 0 | 0 | 8.113 | -7.553 | 0 | 0.201 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 2.984 | -0 | -0 | -0 | -0 | 259.408 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.426 | 0 | 4.91 | 4.948 |
Overige totale aandeelhoudersvermogen
| 56.424 | 56.386 | 56.301 | 56.219 | 55.588 | 55.104 | 54.592 | 54.741 | 28.331 | 28.186 | 28.104 | 28.067 | 28.271 | -231.128 | 28.236 | 28.223 | 30.751 | 30.626 | 29.132 | 20.555 | 20.503 | 20.399 | 20.399 | 20.399 | 240.165 | 240.165 | 240.165 | 20.399 | 240.165 | 240.165 | 240.165 | 240.165 | 240.165 | 240.237 | 240.707 | 240.927 | 162.286 | 162.286 | 162.286 | 162.286 | 162.312 | 162.196 | 162.078 | 162.078 | 158.918 | 126.971 | 126.526 | 119.334 | 116.643 | 116.643 | 115.473 | 115.473 | 115.445 | 42.305 | 88.011 | 62.689 | 55.262 | 54.474 | 29.668 | 30.722 | 43.593 | 44.36 | 45.962 | 52.901 | 51.227 | 14.686 | 10.148 |
Totaal eigen vermogen van aandeelhouders
| 242.877 | 245.117 | 246.633 | 245.706 | 245.047 | 245.324 | 243.238 | 241.406 | 169.591 | 155.503 | 158.113 | 160.841 | 164.972 | 165.685 | 166.1 | 166.584 | 167.78 | 168.08 | 168.798 | 160.586 | 161.385 | 150.297 | 150.072 | 150.232 | 148.371 | 148.139 | 148.055 | 148.28 | 148.746 | 149.17 | 149.348 | 149.478 | 153.464 | 153.86 | 154.814 | 155.628 | 79.161 | 80.646 | 81.77 | 82.915 | 84.202 | 85.901 | 87.468 | 88.961 | 96.728 | 65.997 | 67.302 | 62.688 | 71.537 | 73.726 | 75.406 | 77.99 | 81.48 | 71.559 | 60.846 | 38.988 | 40.419 | 41.352 | 42.071 | 42.289 | 43.593 | 44.36 | 45.962 | 44.588 | 43.673 | 19.595 | 15.297 |
Totaal eigen vermogen
| 242.877 | 245.117 | 246.633 | 245.706 | 245.047 | 245.324 | 243.238 | 241.406 | 204.082 | 155.503 | 158.113 | 160.841 | 167.468 | 168.181 | 168.664 | 169.173 | 170.544 | 170.815 | 171.312 | 163.1 | 163.849 | 152.608 | 152.35 | 150.232 | 148.371 | 148.139 | 148.055 | 148.28 | 148.746 | 149.17 | 149.348 | 149.478 | 153.464 | 153.86 | 154.814 | 155.628 | 79.161 | 80.646 | 81.77 | 82.915 | 84.202 | 85.901 | 87.468 | 88.961 | 96.728 | 65.997 | 67.302 | 62.688 | 71.537 | 73.726 | 75.406 | 77.99 | 81.48 | 71.559 | 60.846 | 38.988 | 40.419 | 41.352 | 42.071 | 42.289 | 43.593 | 44.36 | 45.962 | 44.588 | 43.673 | 19.595 | 15.297 |
Totaal passiva en aandeelhoudersvermogen
| 370.383 | 367.992 | 360.07 | 351.098 | 357.473 | 346.799 | 302.584 | 304.502 | 287.741 | 241.869 | 244.904 | 246.848 | 269.82 | 269.558 | 268.157 | 264.769 | 251.659 | 246.656 | 227.31 | 197.934 | 180.707 | 164.881 | 163.009 | 151.704 | 149.983 | 148.249 | 148.623 | 148.441 | 148.885 | 149.32 | 149.79 | 149.777 | 153.702 | 154.2 | 155.007 | 158.133 | 79.464 | 80.887 | 82.033 | 83.204 | 84.379 | 86.032 | 87.799 | 89.348 | 96.957 | 66.431 | 68.272 | 63.76 | 73.265 | 75.427 | 77.478 | 78.8 | 82.28 | 73.507 | 61.071 | 39.595 | 40.884 | 41.406 | 42.814 | 43.242 | 43.672 | 44.456 | 46.123 | 45.68 | 43.789 | 19.66 | 17.12 |