Expro Group Holdings N.V.
NYSE:XPRO
11.75 (USD) • At close December 26, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) USD.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||
| Vlottende activa: | |||||||||||||
| Liquide middelen & kasequivalenten
| 151.741 | 214.788 | 235.39 | 116.924 | 196.74 | 186.212 | 213.015 | 319.526 | 602.359 | 183.136 | 176.768 | 107.016 | 59.2 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | 2.252 | 0 | 26.603 | 81.021 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 151.741 | 214.788 | 235.39 | 116.924 | 196.74 | 212.815 | 294.036 | 319.526 | 602.359 | 183.136 | 176.768 | 107.016 | 59.2 |
| Nettovorderingen
| 496.7 | 446.175 | 339.847 | 213.927 | 166.694 | 189.414 | 127.21 | 167.417 | 246.191 | 225.836 | 254.978 | 203.818 | 192.51 |
| Voorraad
| 143.325 | 153.718 | 125.116 | 53.359 | 78.829 | 69.382 | 76.42 | 139.079 | 161.263 | 111.907 | 65.678 | 48.002 | 41.628 |
| Overige vlottende activa
| 59.834 | 50.826 | 63.781 | 43.742 | 36.791 | 20.479 | 14.229 | 29.557 | 32.879 | 159.996 | 175.945 | 190.203 | 577.745 |
| Totaal vlottende activa
| 851.6 | 865.507 | 764.134 | 427.952 | 466.418 | 492.09 | 511.895 | 640.049 | 1,023.736 | 680.875 | 673.369 | 549.039 | 871.083 |
| Niet-vlottende activa: | |||||||||||||
| Materiële vaste activa, netto
| 585.532 | 537.172 | 561.952 | 351.97 | 361.017 | 416.49 | 469.646 | 567.024 | 624.959 | 534.953 | 499.079 | 421.392 | 375.557 |
| Goodwill
| 247.687 | 220.98 | 179.903 | 25.504 | 99.932 | 211.04 | 211.04 | 211.063 | 18.654 | 950.73 | 1,265.732 | 1,265.732 | 1,265.732 |
| Immateriële activa
| 239.716 | 229.504 | 253.053 | 173.168 | 260.511 | 31.069 | 33.895 | 160.299 | 502.959 | 588.054 | 696.831 | 789.758 | 868.298 |
| Goodwill en immateriële activa
| 487.403 | 450.484 | 432.956 | 198.672 | 477.908 | 242.109 | 244.935 | 298.807 | 1,003.667 | 1,538.784 | 1,962.563 | 2,055.49 | 2,134.03 |
| Langetermijnbeleggingen
| 66.402 | 66.038 | 57.604 | 45.088 | 27.313 | 23.784 | 30.351 | 36.269 | 45.254 | 38.862 | 33.869 | 22.158 | 23.523 |
| Belastingvorderingen
| 0 | 27.284 | 11.531 | 11.321 | 16.59 | 14.621 | 0 | 79.309 | 0.536 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende activa
| 22.07 | -9.333 | 26.461 | 4.748 | -355.081 | 4.835 | 4.942 | -33.397 | -971.314 | 75.951 | 68.858 | 2.562 | -2,533.11 |
| Totaal niet-vlottende activa
| 1,161.407 | 1,071.645 | 1,090.504 | 611.799 | 527.747 | 701.839 | 749.874 | 948.012 | 703.102 | 2,188.55 | 2,564.369 | 2,501.602 | 2,533.11 |
| Totaal activa
| 2,013.007 | 1,937.152 | 1,854.638 | 1,039.751 | 994.165 | 1,193.929 | 1,261.769 | 1,588.061 | 1,726.838 | 2,869.425 | 3,237.738 | 3,050.641 | 3,417.606 |
| Passiva en Eigen Vermogen: | |||||||||||||
| Kortlopende verplichtingen: | |||||||||||||
| Crediteuren
| 146.759 | 100.951 | 84.952 | 63.855 | 16.793 | 31.96 | 33.912 | 16.081 | 12.784 | 19.858 | 25.124 | 43.224 | 89.877 |
| Kortlopende schulden
| 38.996 | 40.208 | 41.684 | 15.277 | 26.516 | 5.627 | 4.721 | 0.557 | 9.221 | 2.187 | 2.252 | 42.503 | 0 |
| Belastingschulden
| 45.084 | 37.151 | 22.999 | 13.657 | 19.166 | 12.075 | 8.091 | 6.857 | 7.385 | 0 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 0 | 50.9 | 22.999 | 86.044 | 0.657 | 0.116 | 4.703 | 18.072 | 57.637 | 76.112 | 62.61 | 0 | 0 |
| Overige kortlopende verplichtingen
| 258.012 | 259.399 | 181.571 | 131.43 | 195.562 | 79.946 | 66.882 | 57.812 | 102.599 | 272.752 | 366.653 | 391.242 | 427.353 |
| Totaal kortlopende verplichtingen
| 488.851 | 437.709 | 331.206 | 224.219 | 128.903 | 129.724 | 118.309 | 99.379 | 189.626 | 370.909 | 456.639 | 419.049 | 517.23 |
| Langlopende verplichtingen: | |||||||||||||
| Langetermijnschulden
| 91.386 | 74.62 | 89.46 | 75.559 | 24.969 | 0 | 0 | 19.745 | 12.779 | 8,102.626 | 7,075.909 | 6,253.441 | 6,055.439 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 29.12 | 57.946 | -60.904 | 0 | 0 | -1,341.583 | -8,971.358 | -35.321 | -13.114 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 22.706 | 30.419 | 31.744 | 26.817 | 2.923 | 0.221 | 0.229 | 20.951 | 40.257 | 35.321 | 13.114 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 114.191 | 108.509 | 104.657 | 127.989 | 27.076 | 29.212 | 27.33 | 136.667 | 9,083.804 | 155.346 | 186.376 | 237.778 | -6,055.439 |
| Totaal niet-vlottende verplichtingen
| 228.283 | 213.548 | 225.861 | 203.548 | 54.968 | 29.433 | 27.559 | 177.363 | 85.081 | 8,293.293 | 7,275.399 | 6,491.219 | 6,055.439 |
| Totaal passiva
| 717.134 | 651.257 | 557.067 | 427.767 | 183.871 | 159.157 | 145.868 | 276.742 | 274.707 | 8,664.202 | 7,732.038 | 6,910.268 | 6,853.102 |
| Eigen vermogen: | |||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.705 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 8.062 | 7.911 | 7.844 | 0.585 | 2.846 | 2.829 | 2.814 | 2.802 | 2.045 | 0.2 | 0.2 | 0.2 | 0.2 |
| Ingehouden winsten
| -579.133 | -555.773 | -535.628 | -403.737 | -220.805 | 16.86 | 106.923 | 317.27 | 531.621 | -6,015.392 | -4,714.915 | -4,081.068 | -3,651.711 |
| Overige gereserveerde algehele resultaten
| 22.318 | 27.549 | 20.358 | -1.494 | -30.298 | -32.338 | -30.972 | -32.977 | -25.555 | -48.218 | -48.218 | -47.392 | 0 |
| Overige totale aandeelhoudersvermogen
| 1,844.626 | 1,806.208 | 1,804.997 | 1,006.1 | 1,058.551 | 1,047.421 | 1,037.136 | 1,024.224 | 1,147.041 | 7,275.6 | 5,860.565 | 268.633 | 216.015 |
| Totaal eigen vermogen van aandeelhouders
| 1,295.873 | 1,285.895 | 1,297.571 | 611.984 | 810.294 | 1,034.772 | 1,115.901 | 1,311.319 | 1,212.004 | -5,794.777 | -4,494.3 | -3,859.627 | -3,435.496 |
| Totaal eigen vermogen
| 1,295.873 | 1,285.895 | 1,297.571 | 611.984 | 810.294 | 1,034.772 | 1,115.901 | 1,311.319 | 1,452.131 | -5,534.231 | -4,258.405 | -3,859.627 | -3,435.496 |
| Totaal passiva en aandeelhoudersvermogen
| 2,013.007 | 1,937.152 | 1,854.638 | 1,039.751 | 994.165 | 1,193.929 | 1,261.769 | 1,588.061 | 1,726.838 | 2,869.425 | 3,237.738 | 3,050.641 | 0 |