Addus HomeCare Corporation
NASDAQ:ADUS
129.08 (USD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 222.852 | 173.305 | 76.719 | 64.791 | 79.75 | 84.188 | 73.543 | 79.961 | 105.644 | 120.917 | 124.763 | 168.895 | 152.379 | 139.4 | 125.547 | 145.078 | 170.331 | 158.549 | 130.463 | 111.714 | 239.609 | 54.792 | 66.17 | 70.406 | 147.477 | 69.217 | 63.406 | 53.754 | 45.688 | 15.873 | 19.156 | 8.013 | 39.446 | 8.24 | 9.08 | 4.104 | 14.877 | 42.024 | 7.396 | 13.363 | 14.124 | 19.541 | 16.965 | 15.565 | 29.464 | 38.777 | 17.784 | 1.737 | 1.713 | 1.493 | 1.319 | 2.02 | 1.297 | 24.105 | 1.255 | 0.816 | 0.612 | 0.935 | 1.22 | 0.518 | 2.62 | 0.85 | 6.113 |
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 |
Liquide middelen en kortetermijnbeleggingen
| 222.852 | 173.305 | 76.719 | 64.791 | 79.75 | 84.188 | 73.543 | 79.961 | 105.644 | 120.917 | 124.763 | 168.895 | 152.379 | 139.4 | 125.547 | 145.078 | 170.331 | 158.549 | 130.463 | 111.714 | 239.609 | 54.792 | 66.17 | 70.406 | 147.477 | 69.217 | 63.406 | 53.754 | 45.688 | 15.873 | 19.156 | 8.013 | 39.446 | 8.24 | 9.08 | 4.104 | 14.877 | 42.024 | 7.396 | 13.363 | 14.124 | 19.541 | 16.965 | 15.565 | 29.464 | 38.777 | 17.784 | 1.737 | 1.713 | 1.493 | 1.319 | 2.02 | 1.297 | 24.105 | 1.255 | 0.816 | 0.612 | 0.935 | 1.22 | 0.518 | 2.62 | 0.85 | 6.113 |
Nettovorderingen
| 96.6 | 109.818 | 105.426 | 116.076 | 121.112 | 104.252 | 125.441 | 125.501 | 126.253 | 124.554 | 142.214 | 136.955 | 133.814 | 138.27 | 138.806 | 132.65 | 118.623 | 126.389 | 143.349 | 153.236 | 138.045 | 132.764 | 120.143 | 108 | 106.653 | 99.14 | 84.99 | 88.952 | 96.927 | 137.967 | 116.783 | 116.999 | 80.454 | 121.124 | 105.771 | 84.959 | 78.395 | 47.063 | 74.37 | 68.333 | 62.121 | 48.725 | 59.042 | 61.354 | 56.047 | 45.136 | 60.64 | 71.303 | 71.4 | 69.141 | 73.836 | 72.368 | 69.918 | 51.285 | 64.845 | 70.954 | 75.805 | 76.695 | 76.512 | 71.223 | 62.506 | 63.341 | 49.697 |
Voorraad
| 0 | 0 | 7.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.324 | 2.04 | 0 | 0 | 0 | 0 | 0 | 2.939 | 2.23 | 0 | 3.957 | 0 | 1.53 | 0 | 8.64 | 8.64 | 8.64 | 8.64 | 8.508 | 8.508 | 8.508 | 8.508 | 8.326 | 8.326 | 8.326 | 8.326 | 10.909 | 10.061 | 7.258 | 7.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 13.362 | 11.865 | 1.722 | 19.137 | 10.387 | 19.35 | 10.226 | 17.345 | 8.245 | 10.901 | 7.182 | 18.491 | 13.514 | 12.74 | 10.787 | 9.969 | 10.426 | 11.398 | 2.915 | 2.397 | 8.822 | 9.148 | 7.146 | 7.098 | 6.935 | 2.56 | 3.801 | 8.379 | 1.718 | 3.884 | 1.82 | 5.998 | 4.485 | 4.52 | 3.933 | 4.858 | 7.609 | 4.249 | 6.158 | 7.168 | 6.937 | 4.555 | 4.795 | 6.235 | 0.985 | 1.42 | 5.515 | 7.293 | 14.938 | 14.754 | 13.842 | 14.473 | 17.091 | 15.428 | 13.275 | 14.028 | 15.178 | 15.236 | 12.588 | 12.637 | 11.368 | 13.254 | 8.973 |
Totaal vlottende activa
| 332.814 | 294.988 | 191.847 | 200.004 | 211.249 | 207.79 | 209.21 | 222.807 | 240.142 | 256.372 | 276.229 | 324.341 | 299.707 | 290.41 | 275.14 | 287.697 | 299.38 | 296.336 | 278.051 | 269.387 | 386.476 | 196.704 | 193.459 | 185.504 | 261.065 | 173.856 | 154.427 | 151.085 | 148.29 | 157.724 | 139.289 | 131.01 | 133.025 | 142.524 | 127.424 | 102.561 | 109.389 | 101.844 | 96.432 | 97.372 | 91.508 | 81.147 | 89.128 | 91.48 | 97.405 | 95.394 | 91.197 | 87.836 | 88.051 | 85.388 | 88.997 | 88.861 | 88.306 | 90.818 | 79.375 | 85.798 | 91.595 | 92.866 | 90.32 | 84.378 | 76.494 | 77.445 | 64.783 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 68.251 | 67.526 | 68.571 | 69.444 | 67.699 | 68.079 | 67.297 | 60.162 | 57.931 | 58.94 | 60.596 | 54.531 | 55.038 | 55.899 | 57.647 | 57.74 | 55.147 | 34.532 | 34.494 | 33.267 | 29.499 | 29.688 | 27.534 | 10.658 | 9.453 | 8.398 | 7.384 | 7.489 | 7.494 | 7.191 | 7.049 | 6.648 | 5.993 | 7.634 | 7.683 | 8.619 | 8.187 | 8.062 | 8.075 | 7.695 | 7.646 | 6.958 | 3.897 | 2.634 | 2.471 | 2.502 | 2.476 | 2.489 | 2.852 | 2.813 | 2.563 | 2.49 | 2.482 | 2.576 | 2.724 | 2.923 | 3.151 | 3.053 | 3.013 | 3.133 | 3.064 | 3.184 | 3.421 |
Goodwill
| 663.614 | 663.851 | 663.391 | 662.995 | 662.981 | 583.656 | 583.972 | 582.837 | 575.205 | 574.752 | 574.086 | 504.392 | 497.919 | 469.476 | 469.036 | 469.072 | 286.552 | 275.433 | 275.364 | 275.368 | 162.016 | 145.812 | 135.399 | 135.442 | 134.063 | 133.082 | 93.09 | 90.339 | 91.821 | 73.906 | 73.906 | 73.906 | 73.851 | 73.891 | 73.931 | 68.844 | 65.962 | 66.002 | 66.088 | 64.22 | 64.237 | 64.324 | 59.986 | 60.026 | 50.416 | 50.456 | 50.496 | 50.536 | 50.576 | 50.615 | 50.655 | 50.695 | 50.735 | 63.851 | 63.891 | 63.93 | 63.702 | 59.613 | 59.481 | 59.482 | 48.186 | 48.216 | 47.926 |
Immateriële activa
| 86.606 | 88.398 | 90.191 | 91.983 | 93.799 | 68.859 | 70.604 | 72.188 | 72.655 | 74.464 | 76.3 | 64.321 | 66.332 | 67.247 | 69.395 | 71.549 | 52.873 | 53.073 | 55.304 | 57.079 | 41.119 | 36.48 | 22.531 | 23.784 | 26.197 | 28.09 | 16.48 | 16.596 | 16.243 | 13.32 | 14.367 | 15.413 | 16.671 | 17.953 | 19.28 | 10.351 | 10.179 | 10.946 | 11.54 | 10.347 | 11.043 | 11.753 | 8.538 | 8.762 | 5.352 | 5.691 | 6.03 | 6.37 | 6.787 | 7.206 | 7.625 | 8.044 | 8.592 | 12.193 | 12.882 | 13.57 | 14.423 | 11.611 | 12.347 | 13.082 | 14.07 | 15.059 | 17.035 |
Goodwill en immateriële activa
| 750.22 | 752.249 | 753.582 | 754.978 | 756.78 | 652.515 | 654.576 | 655.025 | 647.86 | 649.216 | 650.386 | 568.713 | 564.251 | 536.723 | 538.431 | 540.621 | 339.425 | 328.506 | 330.668 | 332.447 | 203.135 | 182.292 | 157.93 | 159.226 | 160.26 | 161.172 | 109.57 | 106.935 | 108.064 | 87.226 | 88.273 | 89.319 | 90.522 | 91.844 | 93.211 | 79.195 | 76.141 | 76.948 | 77.628 | 74.567 | 75.28 | 76.077 | 68.524 | 68.788 | 55.768 | 56.147 | 56.526 | 56.906 | 57.363 | 57.821 | 58.28 | 58.739 | 59.327 | 76.044 | 76.773 | 77.5 | 78.125 | 71.224 | 71.828 | 72.564 | 62.256 | 63.275 | 64.961 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.919 | -6.128 | -6.359 | -6.524 | -1.479 | -1.547 | -1.606 | -21.111 | 0 | 0 | 0 | 0 | 0 | 0 | -1.472 | -1.601 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 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 | 5.919 | 6.128 | 6.359 | 6.524 | 1.479 | 1.547 | 1.606 | 1.647 | 0 | 0 | 0 | 0 | 0 | 0 | 1.472 | 1.601 | 3.153 | 3.153 | 3.153 | 3.153 | 8.64 | 8.64 | 8.64 | 0 | 8.508 | 8.508 | 8.508 | 0 | 8.326 | 8.326 | 8.326 | 0 | 7.258 | 7.258 | 7.258 | 2.328 | 4.089 | 4.089 | 4.089 | 4.089 | 5.666 | 0 | 0 | 0 | 0.064 | 0.188 | 0.188 | 0.509 | 0.907 | 1.01 | 1.223 |
Overige niet-vlottende activa
| 1.616 | 1.791 | 0 | -0 | -824.479 | -720.594 | -721.873 | -715.187 | -705.791 | -708.156 | 0 | 0 | 5.919 | 6.128 | 6.359 | 6.524 | 1.479 | 1.547 | 1.606 | 21.111 | 0 | 0 | 0 | 0 | 0 | 0 | 1.472 | 1.601 | 0 | 0 | 0 | 0 | -8.64 | -8.64 | -8.64 | 1.337 | -8.104 | -8.247 | -8.253 | 0.269 | -8.313 | -8.273 | -8.233 | 0.132 | -7.085 | -7.046 | -7.007 | 0.298 | 0.347 | 0.399 | 0.456 | 0.513 | 0.56 | 0.612 | 0.667 | 0.703 | 0.764 | 0.667 | 0.737 | 0.731 | 2.111 | 1.006 | 1.36 |
Totaal niet-vlottende activa
| 820.087 | 821.566 | 822.153 | 824.422 | 824.479 | 720.594 | 721.873 | 715.187 | 705.791 | 708.156 | 710.982 | 623.244 | 625.208 | 598.75 | 602.437 | 604.885 | 396.051 | 364.585 | 366.768 | 367.361 | 232.634 | 211.98 | 185.464 | 169.884 | 169.713 | 169.57 | 118.426 | 116.025 | 119.611 | 98.47 | 99.375 | 100.02 | 97.415 | 100.378 | 101.794 | 90.051 | 85.632 | 86.171 | 86.858 | 83.431 | 83.839 | 83.988 | 73.414 | 72.454 | 59.312 | 59.761 | 60.153 | 62.021 | 64.651 | 65.122 | 65.388 | 65.831 | 68.035 | 79.232 | 80.164 | 81.126 | 82.104 | 75.132 | 75.766 | 76.937 | 68.338 | 68.475 | 70.965 |
Totaal activa
| 1,152.901 | 1,116.554 | 1,014 | 1,024.426 | 1,035.728 | 928.384 | 931.083 | 937.994 | 945.933 | 964.528 | 987.211 | 947.585 | 924.915 | 889.16 | 877.577 | 892.582 | 695.431 | 660.921 | 644.819 | 636.748 | 619.11 | 408.684 | 378.923 | 355.388 | 430.778 | 343.426 | 272.853 | 267.11 | 267.901 | 256.194 | 238.664 | 231.03 | 230.44 | 242.902 | 229.218 | 192.612 | 195.021 | 188.015 | 183.29 | 180.803 | 175.347 | 165.135 | 162.542 | 163.934 | 156.717 | 155.155 | 151.35 | 149.857 | 152.702 | 150.51 | 154.385 | 154.692 | 156.341 | 170.05 | 159.539 | 166.924 | 173.699 | 167.998 | 166.086 | 161.315 | 144.832 | 145.92 | 135.748 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 27.726 | 20.188 | 22.022 | 26.183 | 21.375 | 20.699 | 21.758 | 22.092 | 19.545 | 21.346 | 21.004 | 19.358 | 23.167 | 23.942 | 23.459 | 23.705 | 17.27 | 17.201 | 17.561 | 19.641 | 14.741 | 13.23 | 11.506 | 12.238 | 6.737 | 7.094 | 6.468 | 4.271 | 4.91 | 3.43 | 5.453 | 4.486 | 4.268 | 4.59 | 4.275 | 4.748 | 4.869 | 3.507 | 2.995 | 3.951 | 3.613 | 4.769 | 3.715 | 4.633 | 4.379 | 5.415 | 4.818 | 4.117 | 4.589 | 4.929 | 3.72 | 5.266 | 4.661 | 5.246 | 3.524 | 3.304 | 4.6 | 5.411 | 4.486 | 3.763 | 3.887 | 3.381 | 3.879 |
Kortlopende schulden
| 11.155 | 11.224 | 11.307 | 11.339 | 11.434 | 11.334 | 11.099 | 10.801 | 10.866 | 10.702 | 10.766 | 9.774 | 9.713 | 0.973 | 0.972 | 0.971 | 2.095 | 0.948 | 8.381 | 7.962 | 0.97 | 0.955 | 5.154 | 0.062 | 2.318 | 2.494 | 2.761 | 3.099 | 3.407 | 3.052 | 2.551 | 2.531 | 2.244 | 2.286 | 2.217 | 1.109 | 1.1 | 1.091 | 0.993 | 0.986 | 0.978 | 2.497 | 2.132 | 1.868 | 3.239 | 5.47 | 5.496 | 0.208 | 1.902 | 3.527 | 5.152 | 6.569 | 6.25 | 6 | 5.582 | 5.158 | 6.369 | 4.737 | 3.768 | 7.388 | 10.223 | 10.139 | 7.101 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 8.747 | 9.893 | 3.525 | 4.491 | 0 | 0 | 1.872 | 1.199 | 1.812 | 6.978 | 4.543 | 8.448 | 8.345 | 0 | 1.843 | 1.681 | 1.178 | 1.585 | 0.769 | 1.54 | 1.162 | 1.309 | 1.065 | 1.403 | 1.293 | 1.834 | 1.747 | 1.782 | 1.09 | 1.299 | 1.805 | 0.958 | 0 | 0.884 | 3.287 | 2.029 | 2.497 | 2.132 | 1.868 | 3.239 | 5.47 | 5.496 | 2.704 | 3.149 | 0 | 2.587 | 1.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 13 | -11.307 | 1.218 | 1.77 | 2.136 | 2.893 | 4.473 | 4.856 | 5.404 | 5.866 | 84.384 | 71.979 | 83.935 | 73.289 | 32.087 | 16.505 | 15.747 | 0 | 1.843 | 7.609 | 7.021 | 45.57 | 0.769 | 52.436 | 45.901 | 1.309 | 1.754 | 1.403 | 1.293 | 40.962 | 2.221 | 43.537 | 1.09 | 41.201 | 35.082 | 42.118 | 39.586 | 38.295 | 37.268 | 0.003 | 0.003 | 0.005 | 0.059 | 0.019 | 0.01 | 0.017 | 2.148 | 2.02 | 2.094 | 2.216 | 2.145 | 2.318 | 2.328 | 2.484 | 2.141 | 2.108 | 2.41 | 2.441 | 2.189 | 1.871 | 2.033 | 2.175 |
Overige kortlopende verplichtingen
| 118.937 | 103.12 | 119.569 | 106.377 | 105.06 | 99.733 | 88.909 | 93.78 | 92.921 | 90.552 | 66.721 | 4.173 | 7.674 | 8.094 | 20.368 | 87.138 | 57.873 | 59.789 | 58.664 | 58.082 | 52.966 | 48.118 | 5.154 | 48.435 | 0.847 | 0.847 | 40.844 | 43.046 | 45.539 | 39.297 | 3.253 | 40.382 | 0.392 | 39.625 | 1.25 | 1.25 | 1.25 | 0.92 | 1 | 1 | 41.434 | 34.941 | 36.702 | 40.077 | 33.162 | 30.895 | 30.139 | 32.717 | 33.081 | 29.286 | 29.41 | 29.313 | 33.241 | 31.465 | 28.621 | 26.529 | 28.871 | 26.913 | 28.584 | 25.557 | 29.675 | 28.859 | 22.721 |
Totaal kortlopende verplichtingen
| 157.818 | 147.532 | 141.591 | 145.117 | 139.639 | 133.902 | 124.659 | 131.146 | 128.188 | 128.004 | 104.357 | 117.689 | 112.533 | 116.944 | 118.088 | 143.901 | 93.743 | 93.685 | 84.606 | 87.528 | 76.286 | 69.324 | 67.384 | 61.504 | 62.338 | 56.336 | 51.382 | 52.17 | 55.259 | 47.072 | 52.219 | 49.62 | 50.441 | 47.591 | 48.943 | 42.189 | 49.337 | 45.104 | 43.283 | 43.205 | 46.028 | 42.21 | 42.554 | 46.637 | 40.799 | 41.79 | 40.47 | 39.19 | 41.592 | 39.836 | 40.498 | 43.293 | 46.47 | 45.039 | 40.211 | 37.132 | 41.948 | 39.471 | 39.279 | 38.897 | 45.656 | 44.412 | 35.876 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 38.608 | 38.359 | 138.391 | 124.132 | 205.549 | 121.916 | 151.481 | 167.251 | 200.725 | 234.685 | 295.176 | 253.771 | 254.216 | 228.053 | 229.462 | 229.417 | 93.538 | 71.72 | 72.75 | 73.465 | 71.807 | 49.16 | 29.054 | 17.222 | 98.891 | 99.358 | 39.396 | 39.86 | 40.372 | 40.986 | 21.877 | 22.482 | 22.723 | 40.178 | 31.07 | 1.882 | 2.162 | 2.44 | 2.425 | 2.677 | 2.926 | 0 | 0 | 0 | 0 | 0 | 0 | 16.25 | 20.5 | 22 | 26.75 | 24.958 | 28.402 | 34.027 | 28.652 | 40.027 | 44.152 | 44.819 | 44.819 | 41.851 | 49.781 | 54.275 | 56.075 |
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 | -6.815 | -6.815 | -6.815 | -1.882 | -2.162 | 0 | 0 | 0 | -2.926 | 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 | 0.866 | 0.617 | 0.615 | 0.494 | 1.098 | 0.946 | 0 | 0 | 0 | 0 | 0 | 0 | 6.815 | 6.815 | 6.815 | 6.815 | 5.832 | 5.845 | 5.845 | 5.845 | 3.441 | 3.441 | 3.441 | 3.441 | 3.097 | 3.097 | 3.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0.562 | 0.562 | 0.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 8.841 | 9.008 | 8.875 | 48.483 | 6.206 | 6.215 | 6.057 | 6.057 | 2.183 | 2.062 | 1.9 | 1.781 | 0.115 | 0.108 | 0.117 | 0.588 | 0.55 | 0.655 | 0.655 | 0.163 | 0.163 | 0.242 | 0.242 | 0.635 | 0.641 | 0.427 | 1.254 | 0 | 0 | 0 | 0 | 0 | 6.815 | 6.815 | 6.815 | 1.882 | 2.162 | 0.2 | 1.12 | 1.12 | 2.926 | 0 | 0 | 0 | 0 | 0 | 0 | -16.25 | -20.5 | 0 | 0 | 0 | 0 | 0 | 1.122 | 1.112 | 1.103 | 0 | 0 | 0 | 12.663 | 11.506 | 9.222 |
Totaal niet-vlottende verplichtingen
| 47.449 | 47.367 | 147.266 | 172.615 | 211.755 | 128.131 | 157.538 | 173.308 | 202.908 | 236.747 | 297.076 | 255.552 | 254.331 | 228.161 | 229.579 | 230.005 | 94.088 | 72.375 | 73.405 | 73.628 | 72.836 | 50.019 | 29.911 | 18.351 | 100.63 | 100.731 | 40.65 | 39.86 | 40.372 | 40.986 | 21.877 | 22.482 | 29.538 | 46.993 | 37.885 | 8.697 | 7.994 | 8.485 | 9.39 | 9.642 | 6.367 | 3.441 | 3.441 | 3.441 | 3.097 | 3.097 | 3.097 | 16.25 | 20.5 | 22 | 26.75 | 24.958 | 28.402 | 34.589 | 30.336 | 41.701 | 45.255 | 44.819 | 44.819 | 41.851 | 62.444 | 65.781 | 65.297 |
Totaal passiva
| 205.267 | 194.899 | 288.857 | 317.732 | 351.394 | 262.033 | 282.197 | 304.454 | 331.096 | 364.751 | 401.433 | 373.241 | 366.864 | 345.105 | 347.667 | 373.906 | 187.831 | 166.06 | 158.011 | 161.156 | 149.122 | 119.343 | 97.295 | 79.855 | 162.968 | 157.067 | 92.032 | 92.03 | 95.631 | 88.058 | 74.096 | 72.102 | 79.979 | 94.584 | 86.828 | 50.886 | 57.331 | 53.589 | 52.673 | 52.847 | 52.395 | 45.651 | 45.995 | 50.078 | 43.896 | 44.887 | 43.567 | 55.44 | 62.092 | 61.836 | 67.248 | 68.251 | 74.872 | 79.628 | 70.547 | 78.833 | 87.203 | 84.29 | 84.098 | 80.748 | 108.1 | 110.193 | 101.173 |
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 | 37.75 | 37.75 | 37.75 |
Gewone aandelen
| 0.018 | 0.018 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.01 | 0.001 | 0.001 | 0.001 |
Ingehouden winsten
| 356.904 | 336.741 | 318.662 | 302.832 | 283.254 | 267.843 | 252.991 | 240.316 | 225.554 | 214.011 | 202.761 | 194.291 | 181.233 | 169.656 | 158.059 | 149.165 | 140.716 | 131.597 | 124.69 | 116.032 | 113.084 | 108.217 | 102.699 | 97.837 | 91.806 | 88.26 | 83.963 | 79.105 | 77.029 | 73.622 | 70.922 | 66.663 | 59.095 | 57.396 | 54.796 | 54.639 | 51.318 | 48.431 | 45.178 | 43.016 | 39.093 | 35.856 | 33.127 | 30.773 | 29.888 | 27.321 | 24.889 | 11.628 | 7.883 | 6.086 | 4.622 | 3.993 | -0.889 | 8.16 | 6.827 | 5.974 | 4.437 | 2.958 | 1.304 | -0.054 | 10.003 | 7.913 | 4.617 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -10.027 | 0 | 0 | 0 | -6.101 | 0 | 0 | 0 | -4.843 | 0 | 0 | 0 | -10.173 | 0 | 0 | -0 | -9.152 | 0 | 0 | 0 | -7.453 | 0 | -0 | -0 | -6.54 | 0 | -0 | 0 | -5.317 | 0 | 0 | 0 | -4.891 | 0 | 0 | 0 | -4.057 | 0 | 0 | 0 | -3.154 | 0 | 0 | -2.207 |
Overige totale aandeelhoudersvermogen
| 590.712 | 584.896 | 406.465 | 403.846 | 401.064 | 398.492 | 395.879 | 393.208 | 389.267 | 385.75 | 383.001 | 380.037 | 376.802 | 374.383 | 371.835 | 369.495 | 366.868 | 363.248 | 362.102 | 369.572 | 356.889 | 181.111 | 178.916 | 183.784 | 175.991 | 98.087 | 96.846 | 100.806 | 95.229 | 94.502 | 93.634 | 102.426 | 91.354 | 90.91 | 87.583 | 96.228 | 86.361 | 85.984 | 85.428 | 92.382 | 83.848 | 83.617 | 83.409 | 89.612 | 82.922 | 82.936 | 82.883 | 88.095 | 82.715 | 82.577 | 82.504 | 87.328 | 82.347 | 82.251 | 82.154 | 86.163 | 82.048 | 80.739 | 80.673 | 83.765 | -11.022 | -9.937 | -5.586 |
Totaal eigen vermogen van aandeelhouders
| 947.634 | 921.655 | 725.143 | 706.694 | 684.334 | 666.351 | 648.886 | 633.54 | 614.837 | 599.777 | 585.778 | 574.344 | 558.051 | 544.055 | 529.91 | 518.676 | 507.6 | 494.861 | 486.808 | 475.592 | 469.988 | 289.341 | 281.628 | 275.533 | 267.81 | 186.359 | 180.821 | 175.08 | 172.27 | 168.136 | 164.568 | 158.928 | 150.461 | 148.318 | 142.39 | 141.726 | 137.69 | 134.426 | 130.617 | 127.956 | 122.952 | 119.484 | 116.547 | 113.856 | 112.821 | 110.268 | 107.783 | 94.417 | 90.61 | 88.674 | 87.137 | 86.441 | 81.469 | 90.422 | 88.992 | 88.091 | 86.496 | 83.708 | 81.988 | 80.567 | 36.732 | 35.727 | 34.575 |
Totaal eigen vermogen
| 947.634 | 921.655 | 725.143 | 706.694 | 684.334 | 666.351 | 648.886 | 633.54 | 614.837 | 599.777 | 585.778 | 574.344 | 558.051 | 544.055 | 529.91 | 518.676 | 507.6 | 494.861 | 486.808 | 475.592 | 469.988 | 289.341 | 281.628 | 275.533 | 267.81 | 186.359 | 180.821 | 175.08 | 172.27 | 168.136 | 164.568 | 158.928 | 150.461 | 148.318 | 142.39 | 141.726 | 137.69 | 134.426 | 130.617 | 127.956 | 122.952 | 119.484 | 116.547 | 113.856 | 112.821 | 110.268 | 107.783 | 94.417 | 90.61 | 88.674 | 87.137 | 86.441 | 81.469 | 90.422 | 88.992 | 88.091 | 86.496 | 83.708 | 81.988 | 80.567 | 36.732 | 35.727 | 34.575 |
Totaal passiva en aandeelhoudersvermogen
| 1,152.901 | 1,116.554 | 1,014 | 1,024.426 | 1,035.728 | 928.384 | 931.083 | 937.994 | 945.933 | 964.528 | 987.211 | 947.585 | 924.915 | 889.16 | 877.577 | 892.582 | 695.431 | 660.921 | 644.819 | 636.748 | 619.11 | 408.684 | 378.923 | 355.388 | 430.778 | 343.426 | 272.853 | 267.11 | 267.901 | 256.194 | 238.664 | 231.03 | 230.44 | 242.902 | 229.218 | 192.612 | 195.021 | 188.015 | 183.29 | 180.803 | 175.347 | 165.135 | 162.542 | 163.934 | 156.717 | 155.155 | 151.35 | 149.857 | 152.702 | 150.51 | 154.385 | 154.692 | 156.341 | 170.05 | 159.539 | 166.924 | 173.699 | 167.998 | 166.086 | 161.315 | 144.832 | 145.92 | 135.748 |