adesso SE
FSX:ADN1.DE
65 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 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 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 52.143 | 47.287 | 100.772 | 42.437 | 37.844 | 46.171 | 90.897 | 46.206 | 37.786 | 66.948 | 109.922 | 38.753 | 29.352 | -56.148 | 55.053 | 34.805 | 34.805 | 46.352 | 46.352 | 27.87 | 27.87 | 45.912 | 45.912 | 39.744 | 39.744 | 46.497 | 46.497 | 28.144 | 28.144 | 43.144 | 43.144 | 14.976 | 14.976 | 28.162 | 28.162 | 16.006 | 16.006 | 23.724 | 23.724 | 12.32 | 12.32 | 21.765 | 21.644 | 13.373 | 13.373 | 21.368 | 21.368 | 15.614 | 22.491 | 13.303 | 17.021 | 12.758 | 17.34 |
Kortetermijnbeleggingen
| 2.962 | 3.213 | 2.237 | 1.631 | 2.69 | 0.232 | 2.896 | 3.321 | 1.505 | 1.487 | 1.552 | 0.155 | 0.124 | 112.296 | 1.008 | 0.233 | 0.233 | 0.235 | 0 | 0.377 | 0.377 | 0.25 | 0 | 0.383 | 0.383 | 0.258 | 0.258 | 0.595 | 0.595 | 0.222 | 0.222 | 0.28 | 0.28 | 0.177 | 0 | 0.154 | 0.154 | 0.112 | 0 | 0.12 | 0.12 | 0.081 | 0 | 0.094 | 0.094 | 0.053 | 0 | 0.064 | 0.078 | 0.274 | 0.277 | 0.264 | 0.256 |
Liquide middelen en kortetermijnbeleggingen
| 55.105 | 47.287 | 100.772 | 42.437 | 40.534 | 46.171 | 93.793 | 46.206 | 39.291 | 66.948 | 111.474 | 38.908 | 29.476 | 56.148 | 56.061 | 35.038 | 35.038 | 46.352 | 46.352 | 28.247 | 28.247 | 45.912 | 45.912 | 40.127 | 40.127 | 46.497 | 46.755 | 28.739 | 28.739 | 43.144 | 43.366 | 15.256 | 15.256 | 28.162 | 28.162 | 16.16 | 16.16 | 23.724 | 23.724 | 12.44 | 12.44 | 21.765 | 21.644 | 13.467 | 13.467 | 21.368 | 21.368 | 15.678 | 22.569 | 13.577 | 17.298 | 13.022 | 17.596 |
Nettovorderingen
| 285.812 | 292.045 | 282.135 | 323.513 | 314.111 | 260.121 | 241.592 | 234.535 | 220.077 | 209.261 | 162.127 | 175.546 | 170.363 | 0 | 121.314 | 130.356 | 130.356 | 108.719 | 108.719 | 120.451 | 120.451 | 92.326 | 92.326 | 86.571 | 86.571 | 81.459 | 81.459 | 80.196 | 80.196 | 70.06 | 70.06 | 62.231 | 62.231 | 46.73 | 46.73 | 40.771 | 40.771 | 34.655 | 34.655 | 36.815 | 36.815 | 29.011 | 29.011 | 32.968 | 32.968 | 29.306 | 29.306 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.836 | 0 | 5.841 | 1.594 | 0 | 0 | 0 | 1.37 | 0 | 7.837 | 0 | 1.789 | 0 | 5.128 | 0 | 1.797 | 0 | 3.489 | 0 | 0 | 0 | 3.567 | 0 | 0 | 0 | 0 | 0 | 0.793 | 0 | 2.173 | 0 | 0 | 0 | 1.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 42.389 | 29.972 | 65.982 | 25.04 | 21.012 | 16.944 | 15.695 | 29.322 | 17.575 | 13.732 | 0.963 | 13.668 | 9.207 | 0 | 0.475 | 7.616 | 9.21 | 0.274 | 6.886 | 5.807 | 7.177 | 0.151 | 7.115 | 4.26 | 6.049 | 0.273 | 5.143 | 3.376 | 5.173 | 1.255 | 4.471 | 3.052 | 4.168 | 0.197 | 3.764 | 1.531 | 2.031 | 0.23 | 2.41 | 1.832 | 2.625 | 0.343 | 2.349 | 1.255 | 2.458 | 0.205 | 2.061 | 1.274 | 0.946 | 0.808 | 0.571 | 0.743 | 0.514 |
Totaal vlottende activa
| 383.306 | 369.304 | 448.889 | 390.99 | 375.657 | 323.236 | 339.666 | 310.063 | 276.943 | 289.941 | 283.76 | 228.122 | 211.882 | 56.148 | 183.691 | 174.604 | 174.604 | 161.957 | 161.957 | 155.875 | 155.875 | 146.226 | 145.353 | 132.747 | 132.747 | 133.357 | 133.357 | 114.108 | 114.108 | 117.948 | 117.897 | 81.655 | 81.655 | 78.656 | 78.656 | 58.962 | 58.962 | 60.789 | 60.789 | 51.88 | 51.88 | 53.292 | 53.004 | 48.893 | 48.893 | 52.735 | 52.735 | 48.759 | 46.69 | 41.547 | 38.907 | 33.233 | 35.26 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 235.844 | 234.469 | 223.783 | 217.687 | 187.612 | 181.8 | 169.314 | 168.885 | 168.576 | 166.083 | 164.369 | 128.271 | 122.366 | 0 | 97.544 | 93.723 | 93.723 | 86.758 | 86.758 | 88.07 | 88.07 | 9.884 | 9.884 | 8.424 | 8.424 | 8.728 | 8.728 | 7.53 | 7.53 | 6.667 | 6.667 | 6.207 | 6.207 | 5.293 | 5.293 | 4.933 | 4.933 | 4.938 | 4.938 | 1.994 | 1.994 | 1.984 | 1.981 | 1.955 | 1.955 | 1.992 | 1.992 | 1.853 | 1.392 | 1.251 | 1.188 | 1.149 | 1.026 |
Goodwill
| 99.78 | 97.348 | 98.098 | 97.831 | 97.716 | 95.82 | 85.814 | 83.247 | 77.998 | 70.565 | 68.446 | 67.215 | 67.084 | 0 | 59.016 | 48.753 | 48.753 | 48.557 | 48.557 | 48.352 | 48.352 | 46.228 | 46.228 | 43.895 | 43.895 | 42.824 | 42.823 | 43.677 | 43.677 | 40.981 | 40.981 | 39.917 | 39.917 | 23.352 | 23.352 | 12.992 | 12.992 | 12.992 | 12.992 | 12.992 | 12.992 | 13.191 | 13.191 | 13.633 | 13.633 | 13.633 | 13.97 | 0 | 11.527 | 11.159 | 12.576 | 12.8 | 12.344 |
Immateriële activa
| 38.959 | 38.823 | 39.589 | 42.457 | 42.037 | 43.412 | 38.876 | 38.47 | 38.21 | 33.649 | 22.677 | 25.148 | 28.29 | 0 | 21.626 | 15.037 | 15.037 | 17.392 | 17.392 | 19.061 | 19.061 | 13.072 | 19.355 | 14.035 | 14.035 | 13.948 | 13.949 | 15.756 | 15.756 | 15.579 | 15.447 | 16.769 | 16.769 | 10.23 | 10.23 | 8.004 | 8.004 | 1.068 | 1.068 | 1.052 | 1.052 | 0.921 | 0.921 | 1.198 | 1.198 | 1.666 | 1.666 | 0 | 2.957 | 3.745 | 3.028 | 4.265 | 3.905 |
Goodwill en immateriële activa
| 138.739 | 136.171 | 137.687 | 140.288 | 139.753 | 139.232 | 124.69 | 121.717 | 116.208 | 104.214 | 91.123 | 92.363 | 95.374 | 0 | 80.642 | 63.79 | 63.79 | 65.949 | 65.949 | 67.413 | 67.413 | 59.3 | 65.583 | 57.93 | 57.93 | 56.772 | 56.772 | 59.433 | 59.433 | 56.56 | 56.428 | 56.686 | 56.686 | 33.582 | 33.582 | 20.996 | 20.996 | 14.06 | 14.06 | 14.044 | 14.044 | 14.112 | 14.112 | 14.831 | 14.831 | 15.299 | 15.636 | 16.247 | 14.484 | 14.904 | 15.604 | 17.065 | 16.249 |
Langetermijnbeleggingen
| 24.435 | 23.193 | 20.86 | 19.849 | 15.06 | 15.961 | 4.869 | 14.382 | 13.048 | 16.286 | 5.33 | 12.938 | 11.182 | 0 | 4.936 | 6.102 | 6.335 | 3.175 | 3.41 | 3.844 | 4.221 | 3.072 | 3.322 | 3.399 | 3.782 | 1.858 | 2.116 | 2.308 | 2.903 | 0.538 | 0.76 | 0.682 | 0.962 | 0.435 | 0.535 | 18.401 | 18.555 | 0.11 | 0.222 | 0.37 | 0.49 | -0.056 | 0.103 | 0.648 | 0.671 | 0.039 | 0.093 | 0.339 | 0.108 | -0.068 | 0.059 | 0.028 | 0.029 |
Belastingvorderingen
| 14.914 | 10.341 | 13.615 | 9.641 | 8.072 | 7.287 | 5.072 | 4.381 | 4.04 | 2.455 | 2.007 | 0 | 1.822 | 0 | 1.61 | 2.651 | 0 | 1.286 | 0 | 1.24 | 0 | 1.025 | 0 | 0.812 | 0 | 0.91 | 0 | 0.598 | 0 | 0.763 | 0 | 0.81 | 0 | 1.522 | 0 | 2.438 | 0 | 3.596 | 0 | 4.998 | 0 | 5.538 | 0 | 5.692 | 0 | 5.756 | 0 | 5.737 | 6.76 | 5.971 | 5.945 | 6.022 | 5.733 |
Overige niet-vlottende activa
| 0.749 | 0.781 | 2.966 | 0.905 | 3.663 | 1.138 | 11.954 | 0.457 | 2.012 | 0.319 | 9.116 | 2.098 | 0.124 | -56.148 | 3.723 | 0.233 | 2.651 | 1.639 | 2.69 | 0.377 | 1.24 | 2.341 | 2.233 | 0.383 | 0.812 | 1.187 | 1.839 | 0.598 | 0.601 | 1.015 | 1.327 | 0.293 | 0.823 | 0.679 | 2.101 | 0.179 | 2.463 | 0.537 | 4.021 | 0.157 | 5.035 | 0.47 | 5.929 | 0.477 | 6.146 | 0.782 | -17.721 | 0.412 | 0.416 | 0.614 | 0.617 | 0.599 | 0.586 |
Totaal niet-vlottende activa
| 414.681 | 404.955 | 398.911 | 388.37 | 354.16 | 345.418 | 315.899 | 309.822 | 303.884 | 289.357 | 271.945 | 235.67 | 230.868 | -56.148 | 188.455 | 166.499 | 166.499 | 158.807 | 158.807 | 160.944 | 160.944 | 75.622 | 81.022 | 70.948 | 70.948 | 69.455 | 69.455 | 70.467 | 70.467 | 65.543 | 65.182 | 64.678 | 64.678 | 41.511 | 41.511 | 46.947 | 46.947 | 23.241 | 23.241 | 21.563 | 21.563 | 22.048 | 22.125 | 23.603 | 23.603 | 23.868 | 17.721 | 24.588 | 23.16 | 22.672 | 23.413 | 24.863 | 23.623 |
Totaal activa
| 797.987 | 774.259 | 847.8 | 779.36 | 729.817 | 668.654 | 655.565 | 619.885 | 580.827 | 579.298 | 555.705 | 463.792 | 442.75 | 0 | 372.146 | 341.103 | 341.103 | 320.764 | 320.764 | 316.819 | 316.819 | 221.848 | 226.375 | 203.695 | 203.695 | 202.812 | 202.812 | 184.575 | 184.575 | 183.491 | 183.079 | 146.333 | 146.333 | 120.167 | 120.167 | 105.909 | 105.909 | 84.03 | 84.03 | 73.443 | 73.443 | 75.34 | 75.129 | 72.496 | 72.496 | 76.603 | 76.94 | 73.347 | 69.85 | 64.219 | 62.32 | 58.096 | 58.883 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 44.903 | 44.856 | 46.335 | 37.506 | 38.5 | 32.365 | 42.333 | 34.815 | 35.249 | 28.682 | 28.209 | 23.492 | 22.341 | 0 | 18.834 | 14.237 | 14.237 | 14.274 | 14.274 | 16.4 | 16.4 | 14.651 | 14.651 | 11.469 | 11.469 | 12.713 | 12.713 | 9.802 | 9.802 | 11.257 | 11.257 | 10.069 | 10.069 | 9.411 | 9.411 | 8.132 | 8.132 | 8.098 | 8.098 | 6.102 | 6.102 | 5.654 | 5.469 | 5.156 | 5.156 | 5.136 | 5.136 | 5.75 | 6.213 | 4.504 | 3.547 | 3.524 | 3.834 |
Kortlopende schulden
| 45.746 | 71.475 | 39.398 | 181.342 | 27.375 | 96.919 | 78.577 | 61.166 | 20.703 | 41.151 | 39.952 | 29.591 | 14.132 | 0 | 24.617 | 12.838 | 16.693 | 25.83 | 14.401 | 10.497 | 15.19 | 13.604 | 13.604 | 14.894 | 14.894 | 13.405 | 13.405 | 14.467 | 14.467 | 13.53 | 13.53 | 6.398 | 6.398 | 3.935 | 3.935 | 3.669 | 3.669 | 1.576 | 1.576 | 1.64 | 1.535 | 1.832 | 1.832 | 3.043 | 2.316 | 2.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 5.584 | 5.281 | 63.028 | 5.396 | 4.798 | 5.647 | 35.587 | 7.085 | 5.362 | 4.792 | 26.379 | 0 | 6.194 | 0 | 34.296 | 5.754 | 0 | 19.432 | 0 | 6.051 | 0 | 7.719 | 0 | 5.097 | 0 | 15.395 | 0 | 2.102 | 0 | 13.06 | 0 | 1.695 | 0 | 8.141 | 0 | 0.635 | 0 | 5.473 | 0 | 0.232 | 0 | 4.72 | 0 | 0.531 | 0 | 5.395 | 0 | 1.738 | 1.299 | 0.63 | 0.398 | 0.676 | 0.713 |
Uitgestelde opbrengsten
| 36.195 | 38.732 | 36.618 | 28.219 | 190.681 | 22.379 | 131.62 | 12.403 | 12.148 | 17.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.251 | 0 | 49.371 | 0 | 23.626 | 0 | 28.028 | 0 | 60.59 | 0 | 18.494 | 0 | 53.298 | 0 | 14.873 | 0 | 37.923 | 0 | 9.274 | 0 | 25.762 | 0 | 4.646 | 0 | 23.398 | 0 | 6.166 | 0 | 23.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 182.643 | 139.716 | 221.551 | 129.139 | 99.598 | 111.86 | 6.766 | 117.319 | 123.7 | 95.191 | 111.159 | 113.761 | 122.294 | 0 | 100.228 | 105.984 | 102.129 | 1.957 | 85.637 | 38.719 | 83.397 | 49.817 | 76.314 | 36.394 | 64.422 | 5.658 | 66.248 | 40.438 | 58.932 | 2.638 | 55.794 | 31.854 | 46.727 | 4.271 | 42.194 | 23.54 | 32.814 | 2.773 | 28.535 | 19.266 | 24.017 | 2.016 | 25.386 | 17.147 | 24.04 | 2.237 | 28.61 | 26.171 | 23.048 | 20.767 | 20.374 | 17.034 | 18.334 |
Totaal kortlopende verplichtingen
| 309.487 | 294.779 | 343.902 | 376.206 | 356.154 | 263.523 | 259.296 | 225.703 | 191.8 | 182.975 | 179.32 | 166.844 | 158.767 | 0 | 143.679 | 133.059 | 133.059 | 114.312 | 114.312 | 114.987 | 114.987 | 101.698 | 104.569 | 90.785 | 90.785 | 92.366 | 92.366 | 83.201 | 83.201 | 80.723 | 80.581 | 63.194 | 63.194 | 55.54 | 55.54 | 44.615 | 44.615 | 38.209 | 38.209 | 31.654 | 31.654 | 32.9 | 32.687 | 31.512 | 31.512 | 33.746 | 33.746 | 31.921 | 29.261 | 25.271 | 23.921 | 20.558 | 22.168 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 121.813 | 100.272 | 98.333 | 28.077 | 121.891 | 49.321 | 140.986 | 48.666 | 120.151 | 53.191 | 157.621 | 148.784 | 87.704 | 0 | 105.203 | 66.878 | 105.132 | 104.292 | 105.229 | 63.882 | 111.276 | 32.339 | 32.339 | 32.364 | 32.364 | 31.365 | 31.365 | 31.344 | 31.344 | 33.529 | 33.529 | 36.556 | 36.556 | 17.534 | 17.534 | 19.566 | 19.566 | 4.141 | 4.141 | 2.854 | 2.854 | 3.524 | 3.524 | 4.304 | 4.202 | 5.184 | 5.184 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 154.294 | 154.526 | 147.792 | 145.827 | 0 | 117.745 | 28.004 | 115.888 | 0 | 121.056 | 0 | 0 | -55.317 | 0 | -63.982 | 0.001 | 0 | 0.007 | 0 | 0.044 | 0 | 0.365 | 0 | 0.369 | 0 | 8.572 | 0 | 7.894 | 0 | 7.172 | 0 | 4.468 | 0 | 3.497 | 0 | 2.154 | 0 | 2.388 | 0 | 1.979 | 0 | 1.697 | 0 | 1.43 | 0 | 2.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 10.063 | 10.624 | 15.912 | 11.541 | 12.338 | 13.069 | 12.044 | 10.845 | 10.246 | 8.315 | 4.644 | 0 | 4.086 | 0 | 2.23 | 2.356 | 0 | 3.045 | 0 | 4.409 | 0 | 3.24 | 0 | 3.321 | 0 | 3.378 | 0 | 3.58 | 0 | 2.218 | 0 | 2.838 | 0 | 1.024 | 0 | 0.182 | 0 | 0.367 | 0 | 0.948 | 0 | 0.877 | 0 | 0.673 | 0 | 1.085 | 0 | 1.137 | 1.368 | 1.157 | 1.161 | 1.406 | 1.443 |
Overige niet-vlottende verplichtingen
| 9.516 | 10.329 | 34.084 | 8.531 | 36.9 | 8.094 | 0.054 | 3.554 | 56.891 | 4.195 | 22.293 | 10.116 | 121.05 | 0 | 82.142 | 43.897 | 8 | 6.626 | 8.741 | 54.169 | 11.228 | 6.912 | 11.06 | 8.083 | 11.773 | 0.108 | 12.058 | 0.097 | 11.571 | 0.105 | 10.654 | 0.158 | 7.464 | 0.097 | 4.618 | 0.132 | 2.468 | 0.177 | 2.932 | 0.228 | 3.155 | 0.283 | 2.874 | 0.336 | 2.541 | 0.383 | -5.184 | 9.153 | 4.853 | 5.405 | 6.336 | 7.343 | 6.425 |
Totaal niet-vlottende verplichtingen
| 295.686 | 275.751 | 296.121 | 193.976 | 171.129 | 188.229 | 181.088 | 178.953 | 187.288 | 186.757 | 184.558 | 158.9 | 157.523 | 0 | 125.593 | 113.132 | 113.132 | 113.97 | 113.97 | 122.504 | 122.504 | 42.856 | 43.399 | 44.137 | 44.137 | 43.423 | 43.423 | 42.915 | 42.915 | 43.024 | 44.183 | 44.02 | 44.02 | 22.152 | 22.152 | 22.034 | 22.034 | 7.073 | 7.073 | 6.009 | 6.009 | 6.381 | 6.398 | 6.743 | 6.743 | 8.718 | 5.184 | 10.29 | 6.221 | 6.562 | 7.497 | 8.749 | 7.868 |
Totaal passiva
| 605.173 | 570.53 | 640.023 | 570.182 | 527.283 | 451.752 | 440.384 | 404.656 | 379.088 | 369.732 | 363.878 | 325.744 | 316.29 | 0 | 269.272 | 246.191 | 246.191 | 228.282 | 228.282 | 237.491 | 237.491 | 144.554 | 147.968 | 134.922 | 134.922 | 135.789 | 135.789 | 126.116 | 126.116 | 123.747 | 124.764 | 107.214 | 107.214 | 77.692 | 77.692 | 66.649 | 66.649 | 45.282 | 45.282 | 37.663 | 37.663 | 39.281 | 39.085 | 38.255 | 38.255 | 42.464 | 42.464 | 42.211 | 35.482 | 31.833 | 31.418 | 29.307 | 30.036 |
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 |
Gewone aandelen
| 6.52 | 6.52 | 6.52 | 6.52 | 6.514 | 6.512 | 6.512 | 6.512 | 6.512 | 6.503 | 6.503 | 6.194 | 6.194 | 0 | 6.185 | 6.176 | 6.176 | 6.176 | 6.176 | 6.176 | 6.176 | 6.176 | 6.176 | 6.174 | 6.174 | 6.174 | 6.174 | 6.174 | 6.174 | 6.167 | 6.167 | 5.874 | 5.874 | 5.8 | 5.8 | 5.794 | 5.794 | 5.794 | 5.794 | 5.763 | 5.763 | 5.763 | 5.763 | 5.748 | 5.748 | 5.748 | 5.748 | 5.742 | 11.398 | 5.715 | 5.715 | 5.715 | 5.715 |
Ingehouden winsten
| 137.686 | 148.913 | 152.107 | 151.048 | 145.487 | 157.407 | 155.614 | 0 | 139.044 | 144.835 | 132.372 | 0 | 114.812 | 0 | 87.732 | 72.284 | 72.284 | 69.687 | 69.687 | 0 | 0 | 53.943 | 0 | 45.548 | 0 | 42.796 | 42.796 | 34.297 | 0 | 34.605 | 33.989 | 25.878 | 25.723 | 24.227 | 23.662 | 20.254 | 20.152 | 20.796 | 20.207 | 17.787 | 17.787 | 18.307 | 18.045 | 15.266 | 15.279 | 15.495 | 15.512 | 12.452 | 3.911 | 14.593 | 13.51 | 11.595 | 11.945 |
Overige gereserveerde algehele resultaten
| 44.312 | 146.421 | 150.491 | 147.57 | 141.867 | 154.976 | 153.655 | 151.878 | 138.566 | 144.436 | 52.369 | 131.324 | 4.886 | 102.344 | 8.427 | 16.452 | 16.452 | 16.619 | 16.619 | 73.093 | 73.093 | 72.172 | 72.172 | 62.571 | 62.571 | 17.916 | 17.916 | 52.486 | 52.486 | 18.134 | 18.134 | 7.288 | 7.288 | 11.309 | 11.309 | 11.538 | 11.538 | 11.04 | 11.04 | 10.941 | 10.941 | 10.857 | 10.857 | 11.897 | 11.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | -102.689 | -106.118 | -100.881 | -96.355 | -107.119 | -105.747 | 51.587 | -87.785 | -91.858 | 0.123 | 0 | 0 | 0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.056 | 0 | -45.548 | -0 | 0 | 0 | -34.297 | 0 | 0.819 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.013 | 0 | 11.958 | 11.941 | 12.942 | 18.797 | 11.753 | 11.485 | 11.341 | 11.133 |
Totaal eigen vermogen van aandeelhouders
| 188.518 | 199.165 | 203 | 204.257 | 197.513 | 211.776 | 210.034 | 209.977 | 196.337 | 203.916 | 191.367 | 137.518 | 125.892 | 102.874 | 102.344 | 94.912 | 94.912 | 92.482 | 92.482 | 79.269 | 79.269 | 77.235 | 78.348 | 68.745 | 68.745 | 66.886 | 66.886 | 58.66 | 58.66 | 59.725 | 58.29 | 39.04 | 38.885 | 41.336 | 40.771 | 37.586 | 37.484 | 37.63 | 37.041 | 34.491 | 34.491 | 34.928 | 34.665 | 32.924 | 32.924 | 33.201 | 33.201 | 31.136 | 34.106 | 32.061 | 30.71 | 28.651 | 28.793 |
Totaal eigen vermogen
| 192.814 | 203.729 | 207.777 | 209.178 | 202.534 | 216.902 | 215.181 | 215.229 | 201.739 | 209.566 | 191.827 | 138.048 | 126.46 | 102.874 | 102.874 | 94.912 | 94.912 | 92.482 | 92.482 | 79.328 | 79.328 | 77.294 | 78.407 | 68.773 | 68.773 | 67.023 | 67.023 | 58.459 | 58.459 | 59.744 | 58.315 | 39.119 | 39.119 | 42.475 | 42.475 | 39.26 | 39.26 | 38.748 | 38.748 | 35.78 | 35.78 | 36.059 | 36.044 | 34.241 | 34.241 | 34.139 | 34.476 | 31.136 | 34.368 | 32.386 | 30.902 | 28.789 | 28.847 |
Totaal passiva en aandeelhoudersvermogen
| 797.987 | 774.259 | 847.8 | 779.36 | 729.817 | 668.654 | 655.565 | 619.885 | 580.827 | 579.298 | 555.705 | 463.792 | 442.75 | 102.874 | 372.146 | 341.103 | 341.103 | 320.764 | 320.764 | 316.819 | 316.819 | 221.848 | 226.375 | 203.695 | 203.695 | 202.812 | 202.812 | 184.575 | 184.575 | 183.491 | 183.079 | 146.333 | 146.333 | 120.167 | 120.167 | 105.909 | 105.909 | 84.03 | 84.03 | 73.443 | 73.443 | 75.34 | 75.129 | 72.496 | 72.496 | 76.603 | 0 | 73.347 | 69.85 | 64.219 | 62.32 | 58.096 | 58.883 |