AKITA Drilling Ltd.
TSX:AKT-A.TO
1.61 (CAD) • At close November 4, 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 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1994 Q4 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4.847 | 13.507 | 11.187 | 8.9 | 10.593 | 8.069 | 13.311 | 6.151 | 4.07 | 4.452 | 1.773 | 1.72 | 7.268 | 3.931 | 7.108 | 6.681 | 10.066 | 4.602 | -3.858 | 0.519 | 11.432 | 1.971 | 1.503 | 12.261 | 7.1 | 4.948 | 0.56 | 4.675 | 7.606 | 10.499 | 14.25 | 18.417 | 22.573 | 6.034 | 9.369 | 4.803 | 4.725 | 1.354 | 2.012 | 2.934 | 4.99 | 5.643 | 13.998 | 22.204 | 27.618 | 8.43 | 13.285 | 13.62 | 30.18 | 10.698 | 27.728 | 18.288 | 29.724 | 42.489 | 37.964 | 41.073 | 39.533 | 28.801 | 34.142 | 56.547 | 55.032 | 46.347 | 42.168 | 46.316 | 59.698 | 39.841 | 43.166 | 38.778 | 35.629 | 30.337 | 49.927 | 43.079 | 54.537 | 38.486 | 42.685 | 41.321 | 46.723 | 29.867 | 27.452 | 32.784 | 38.03 | 23.618 | 27.906 | 27.255 | 29.21 | 16.358 | 23.053 | 20.628 | 21.046 | 28.564 | 22.817 | 5.666 | 4.819 | 0 | 8.19 | 21.345 | 30.5 | 24 | 20.7 | 25.1 | 32.1 | 28.4 | 27.9 | 28.9 | 29.6 | 16.3 | 25.3 | 19.8 | 20.2 | 21.5 | 21.4 | 20.2 | 20.2 | 16.1 | 17 | 14.1 | 8 |
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 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 2.5 | 2.5 | 7.5 | 9.5 | 12.991 | 18.49 | 0 | 0 | 18 | 18 | 20.987 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.847 | 13.507 | 11.187 | 8.9 | 10.593 | 8.069 | 13.311 | 6.151 | 4.07 | 4.452 | 1.773 | 1.72 | 7.268 | 3.931 | 7.108 | 6.681 | 10.066 | 4.602 | -3.858 | 0.519 | 11.432 | 1.971 | 1.503 | 12.261 | 7.1 | 4.948 | 0.56 | 4.675 | 7.606 | 10.499 | 14.25 | 18.417 | 22.573 | 22.034 | 9.369 | 4.803 | 4.725 | 1.354 | 2.012 | 2.934 | 4.99 | 5.643 | 18.998 | 22.204 | 27.618 | 8.43 | 13.285 | 16.12 | 32.68 | 18.198 | 27.728 | 31.279 | 48.214 | 42.489 | 37.964 | 59.073 | 57.533 | 49.788 | 52.142 | 56.547 | 55.032 | 46.347 | 42.168 | 46.316 | 59.698 | 39.841 | 43.166 | 38.778 | 35.629 | 30.337 | 49.927 | 43.079 | 54.537 | 38.486 | 42.685 | 41.321 | 46.723 | 29.867 | 27.452 | 32.784 | 38.03 | 23.618 | 27.906 | 27.255 | 29.21 | 16.358 | 23.053 | 20.628 | 21.046 | 28.564 | 22.817 | 5.666 | 4.819 | 0 | 8.19 | 21.345 | 30.5 | 24 | 20.7 | 25.1 | 32.1 | 28.4 | 27.9 | 28.9 | 29.6 | 16.3 | 25.3 | 19.8 | 20.2 | 21.5 | 21.4 | 20.2 | 20.2 | 16.1 | 17 | 14.1 | 8 |
Nettovorderingen
| 31.681 | 38.126 | 47.098 | 56.209 | 52.269 | 54.165 | 46.868 | 43.677 | 33.154 | 36.482 | 27.228 | 21.561 | 11.659 | 22.115 | 15.128 | 13.592 | 17.498 | 39.054 | 32.267 | 34.645 | 31.295 | 53.732 | 43.264 | 40.044 | 17.28 | 28.805 | 30.1 | 26.525 | 27.394 | 30.3 | 30.576 | 17.571 | 12.269 | 16.41 | 17.589 | 15.429 | 15.779 | 40.404 | 42.992 | 32.25 | 26.51 | 49 | 42.342 | 27.695 | 25.107 | 52.495 | 70.603 | 49.577 | 33.794 | 62.127 | 48.351 | 45.39 | 25.893 | 43.823 | 33.339 | 22.125 | 23.037 | 39.07 | 28.853 | 20.57 | 21.836 | 45.637 | 41.534 | 35.808 | 18.107 | 40.45 | 22.505 | 26.604 | 28.527 | 58.405 | 38.529 | 34.978 | 33.746 | 56.602 | 50.9 | 32.905 | 20.919 | 43.041 | 34.926 | 21.497 | 17.753 | 37.562 | 25.832 | 25.028 | 19.259 | 34.725 | 20.353 | 17.027 | 16.606 | 31.171 | 22.599 | 23.679 | 16.813 | 27.878 | 24.898 | 18.812 | 12.3 | 25.1 | 20.3 | 12 | 6.7 | 12.3 | 11.9 | 12.3 | 10.4 | 24.4 | 20.9 | 17.7 | 13.6 | 16 | 15.8 | 11.4 | 10 | 16.1 | 12.5 | 13.8 | 9.8 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.858 | 0 | 0 | 0.124 | 0.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.214 | 3.699 | 0.812 | 2.111 | 2.849 | 4.347 | 1.599 | 2.035 | 2.844 | 3.476 | 1.222 | 2.004 | 2.841 | 3.908 | 1.834 | 3.186 | 3.393 | 4.285 | 1.964 | 1.721 | 2.547 | 4.691 | 2.446 | 2.764 | 0.902 | 1.108 | 0.089 | 0.567 | 0.705 | 0.756 | 0.074 | 0.295 | 0.491 | 0.663 | 0.075 | 0.457 | 0.761 | 0.983 | 0.257 | 0.497 | 0.691 | 1.539 | 0.365 | 0.281 | 0.585 | 0.939 | 0.216 | 0.41 | 0.745 | 1.01 | 0.413 | 0.608 | 0.794 | 2.5 | 10.222 | 0.688 | 1.009 | 1.284 | 0.421 | 1.126 | 1.962 | 1.842 | 1.123 | 1.499 | 0.849 | 1.551 | 0.272 | 0.651 | 1.101 | 1.492 | 0.206 | 1.352 | 1.761 | 0.517 | 0.098 | 0.585 | 0.694 | 0.942 | 0.104 | 2.394 | 0.592 | 0.525 | 0.107 | 0.376 | 1.241 | 0.496 | 0.608 | 1.441 | 1.096 | 0.75 | 0.02 | 0.522 | 0.467 | 0.222 | 0.28 | 0.621 | 1.1 | 0.8 | 0.8 | 0.9 | 0.8 | 0.3 | 0.3 | 0.9 | 1 | 0.8 | 0.7 | 1.2 | 1.2 | 0.6 | 0.5 | 0.5 | 0.4 | 0.6 | 0.6 | 1.1 | 0.6 |
Totaal vlottende activa
| 38.742 | 55.332 | 59.097 | 67.22 | 65.711 | 66.581 | 61.778 | 51.863 | 40.068 | 44.41 | 30.223 | 25.285 | 21.768 | 29.954 | 24.07 | 23.459 | 30.957 | 47.941 | 34.231 | 36.885 | 45.274 | 60.518 | 47.607 | 55.069 | 25.282 | 34.861 | 30.749 | 31.767 | 35.705 | 41.555 | 44.9 | 36.283 | 35.333 | 39.107 | 27.033 | 20.689 | 21.265 | 42.741 | 45.261 | 35.681 | 32.191 | 56.182 | 61.705 | 50.18 | 53.31 | 61.864 | 84.104 | 66.107 | 67.219 | 81.335 | 76.492 | 77.277 | 74.901 | 89.905 | 81.525 | 81.886 | 81.579 | 90.142 | 81.416 | 78.243 | 78.83 | 93.826 | 84.825 | 83.623 | 78.654 | 81.841 | 65.943 | 66.033 | 65.257 | 90.234 | 88.661 | 79.41 | 90.044 | 95.605 | 93.683 | 74.811 | 68.336 | 73.85 | 62.482 | 56.675 | 56.375 | 61.705 | 53.845 | 52.659 | 49.71 | 51.579 | 44.014 | 39.096 | 38.748 | 60.485 | 45.436 | 29.867 | 22.099 | 28.1 | 33.368 | 40.778 | 43.9 | 49.9 | 41.8 | 38 | 39.6 | 41 | 40.1 | 42.1 | 41 | 41.5 | 46.9 | 38.7 | 35 | 38.1 | 37.7 | 32.1 | 30.6 | 32.8 | 30.1 | 29 | 18.4 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 195.224 | 194.326 | 198.002 | 192.861 | 195.4 | 197.65 | 202.065 | 204.252 | 208.377 | 212.148 | 213.298 | 212.957 | 215.639 | 219.435 | 224.782 | 251.357 | 258.052 | 265.129 | 331.278 | 337.532 | 343.32 | 344.778 | 350.348 | 350.797 | 163.21 | 166.366 | 170.599 | 201.819 | 203.682 | 203.776 | 205.892 | 201.728 | 206.483 | 210.686 | 216.647 | 258.939 | 272.732 | 274.126 | 279.045 | 254.568 | 239.759 | 223.208 | 212.984 | 213.207 | 207.001 | 203.562 | 204.969 | 194.719 | 180.328 | 172.251 | 166.812 | 154.253 | 146.696 | 140.752 | 158.625 | 147.341 | 144.862 | 142.747 | 147.799 | 150.401 | 152.032 | 153.794 | 153.044 | 147.642 | 145.885 | 147.575 | 152.579 | 149.079 | 151.508 | 138.45 | 133.575 | 125.197 | 116.389 | 106.279 | 106.114 | 102.108 | 98.936 | 97.203 | 100.42 | 98.536 | 96.602 | 94.566 | 97.001 | 92.221 | 88.313 | 89.059 | 89.809 | 90.388 | 90.619 | 90.525 | 100.345 | 106.937 | 83.878 | 69.019 | 52.119 | 41.722 | 35 | 30.2 | 31.7 | 28.5 | 28.4 | 28.4 | 29.6 | 28.4 | 28.4 | 26.1 | 26.7 | 21.3 | 21.3 | 17.4 | 15.5 | 14.6 | 14.3 | 14.1 | 14.1 | 12.6 | 11.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.002 | 7.045 | 5.121 | 4.908 | 3.756 | 4.434 | 2.887 | 4.925 | 3.238 | 3.161 | 2.376 | 1.442 | 1.204 | 1.64 | 0.887 | 1.448 | 1.944 | 2.584 | 1.648 | 1.561 | 2.112 | 1.687 | 4.456 | 3.275 | 3.031 | 5.006 | 4.096 | 4.359 | 4.213 | 4.253 | 3.252 | 5.108 | 3.774 | 3.944 | 3.941 | 3.465 | 3.576 | 3.976 | 6.214 | 6.978 | 15.235 | 13.754 | 10.092 | 8.142 | 9.327 | 7.115 | 4.825 | 0 | 0 | 0 | 5.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.385 | 1.501 | 1.42 | 2.072 | 1.463 | 1.504 | 1.551 | 1.536 | 1.583 | 1.629 | 1.677 | 1.649 | 1.695 | 1.742 | 1.782 | 1.808 | 1.866 | 1.913 | 1.959 | 0.899 | 0.456 | 0.465 | 1.23 | 2.426 | 1.371 | 1.678 | 2.053 | 2.638 | 3.111 | 3.52 | 3.863 | 14.715 | 15.191 | 15.629 | 6.895 | 8.127 | 9.453 | 10.379 | 10.406 | 10.331 | 10.353 | 6.944 | 6.967 | 6.827 | 3.891 | 3.905 | -0.904 | 3.794 | 3.801 | 3.809 | -1.846 | 0 | 0 | 0 | 2.5 | 2.5 | 2.5 | 2.5 | 5 | 5 | 5 | 5 | 5 | 4.999 | 5 | 4.999 | 5 | 0 | 0 | 0 | 0 | 0.055 | 0.055 | 0.056 | 0.056 | 0.056 | 0.054 | 0.054 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0 | 0 | 0.042 | 0.042 | 0.042 | 0 | 0 | 0 | 0.1 | 0.1 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 |
Totaal niet-vlottende activa
| 203.611 | 202.872 | 204.543 | 199.841 | 200.619 | 203.588 | 206.503 | 210.713 | 213.198 | 216.938 | 217.351 | 216.048 | 218.538 | 222.817 | 227.451 | 254.613 | 261.862 | 269.626 | 334.885 | 339.992 | 345.888 | 346.93 | 356.034 | 356.498 | 167.612 | 173.05 | 176.748 | 208.816 | 211.006 | 211.549 | 213.007 | 221.551 | 225.448 | 230.259 | 227.483 | 270.531 | 285.761 | 288.481 | 295.665 | 271.877 | 265.347 | 243.906 | 230.043 | 228.176 | 220.219 | 214.582 | 208.89 | 198.513 | 184.129 | 176.06 | 170.638 | 154.253 | 146.696 | 140.752 | 161.125 | 149.841 | 147.362 | 145.247 | 152.799 | 155.401 | 157.032 | 158.794 | 158.044 | 152.641 | 150.885 | 152.575 | 157.579 | 149.079 | 151.508 | 138.45 | 133.575 | 125.252 | 116.444 | 106.335 | 106.169 | 102.164 | 98.99 | 97.258 | 100.475 | 98.591 | 96.657 | 94.621 | 97.056 | 92.276 | 88.391 | 89.137 | 89.887 | 90.466 | 90.697 | 90.603 | 100.423 | 106.937 | 83.878 | 69.061 | 52.161 | 41.764 | 35 | 30.2 | 31.7 | 28.6 | 28.5 | 28.8 | 29.9 | 28.8 | 28.7 | 26.5 | 27 | 21.7 | 21.6 | 17.7 | 15.9 | 15 | 14.7 | 14.5 | 14.5 | 13 | 11.5 |
Totaal activa
| 242.353 | 258.204 | 263.64 | 267.061 | 266.33 | 270.169 | 268.281 | 262.576 | 253.266 | 261.348 | 247.574 | 241.333 | 240.306 | 252.771 | 251.521 | 278.072 | 292.819 | 317.567 | 369.116 | 376.877 | 391.162 | 407.448 | 403.641 | 411.567 | 192.894 | 207.911 | 207.497 | 240.583 | 246.711 | 253.104 | 257.907 | 257.834 | 260.781 | 269.366 | 254.516 | 291.22 | 307.026 | 331.222 | 340.926 | 307.558 | 297.538 | 300.088 | 291.748 | 278.356 | 273.529 | 276.446 | 292.994 | 264.62 | 251.348 | 257.395 | 247.13 | 231.53 | 221.597 | 230.657 | 242.65 | 231.727 | 228.941 | 235.389 | 234.215 | 233.644 | 235.862 | 252.62 | 242.869 | 236.264 | 229.539 | 234.416 | 223.522 | 215.112 | 216.765 | 228.684 | 222.237 | 204.662 | 206.487 | 201.94 | 199.852 | 176.974 | 167.325 | 171.108 | 162.957 | 155.266 | 153.032 | 156.326 | 150.901 | 144.935 | 138.101 | 140.716 | 133.901 | 129.562 | 129.445 | 151.088 | 145.859 | 136.804 | 105.977 | 97.161 | 85.529 | 82.542 | 78.9 | 80.1 | 73.5 | 66.6 | 68.1 | 69.8 | 70 | 70.9 | 69.7 | 68 | 73.9 | 60.4 | 56.6 | 55.8 | 53.6 | 47.1 | 45.3 | 47.3 | 44.6 | 42 | 29.9 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21.82 | 20.558 | 16.815 | 22.724 | 26.996 | 23.852 | 12.238 | 31.069 | 23.855 | 29.365 | 6.987 | 20.333 | 12.295 | 13.719 | 7.415 | 11.279 | 11.837 | 23.485 | 3.516 | 18.697 | 21.323 | 22.109 | 3.905 | 35.701 | 7.538 | 10.725 | 3.511 | 10.102 | 9.623 | 10.05 | 4.306 | 3.684 | 2.187 | 3.958 | 3.213 | 6.865 | 9.747 | 15.925 | 11.244 | 21.856 | 14.752 | 17.487 | 7.315 | 14.535 | 13.165 | 17.073 | 13.814 | 31.128 | 20.102 | 25.9 | 8.693 | 19.216 | 13.751 | 21.861 | 18.832 | 9.729 | 7.252 | 11.234 | 10.123 | 9.082 | 7.747 | 22.071 | 20.061 | 12.941 | 9.451 | 15.902 | 13.051 | 10.722 | 11.668 | 22.237 | 24.772 | 15.662 | 22.184 | 22.223 | 23.923 | 16.127 | 12.515 | 17.106 | 16.57 | 14.319 | 13.124 | 16.353 | 15.422 | 14.311 | 11.557 | 16.858 | 12.42 | 11.96 | 12.065 | 13.935 | 13.414 | 14.649 | 11.941 | 16.036 | 14.145 | 16.165 | 14.2 | 14.1 | 11.5 | 6.1 | 6.2 | 5.7 | 8.5 | 10.2 | 9.8 | 10.7 | 18.7 | 10.5 | 8.6 | 10 | 10.4 | 7.2 | 6.1 | 8.1 | 8.4 | 8.7 | 6.7 |
Kortlopende schulden
| 0.438 | 0.566 | 0.645 | 5.547 | 0.999 | 2.641 | 0.99 | 1.022 | 1.011 | 0.936 | 2.691 | 1.187 | 1.226 | 6.165 | 1.049 | 0.98 | 4.321 | 4.551 | 10.673 | 7.866 | 5.849 | 5.352 | 9.39 | 4.328 | 0 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 19.814 | 20 | 0.875 | 1.355 | 2.074 | 0.422 | 0 | 0 | 0.978 | 0 | 0 | 0 | 0 | 20.869 | 2.252 | 3.932 | 2.141 | 0 | 0.263 | 0 | 0.188 | 0 | 1.276 | 1.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.851 | 0 | 0 | 0 | 0 | 4.401 | 0.117 | 1.161 | 2.578 | 3.973 | 5.111 | 5.535 | 5.45 | 5.366 | 5.282 | 5.2 | 5.12 | 5.043 | 4.965 | 4.787 | 9.947 | 9.874 | 40 | 15 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.036 | 0.248 | 2.865 | 0 | 0 | 0 | 0 | 0 | 0.875 | 1.355 | 2.074 | 0.422 | 1.398 | 0 | 0.978 | 0 | 0 | 1.096 | 2.338 | 3.269 | 2.252 | 3.932 | 2.141 | 0.085 | 0.263 | 0 | 0.188 | 0 | 0 | 0 | 0 | 0.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.701 | 1.187 | 0.627 | 0.675 | 0.156 | 0.171 | 0.206 | 0.229 | 0.53 | 0.259 | 0.282 | 0.497 | 0.661 | 0.565 | 0.422 | 0.395 | 0.417 | 0.44 | 0.461 | 0.515 | 1.269 | 0.267 | 0.367 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.079 | 0.127 | 0.175 | 0.364 | 0.076 | 0.169 | 0.334 | 0.498 | 0.371 | 0.482 | 2.141 | 0 | 0 | 0 | 0.146 | 0.815 | 0.1 | 0.222 | 0 | 0.985 | 1.626 | 0.952 | 0.197 | 1.148 | 2.83 | 3.777 | 0 | 1.888 | 1.281 | 1.741 | 1.617 | 0.783 | 1.566 | 1.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 13.88 | 0 | 0 | 0 | 17.223 | 0 | 0 | 0 | 13.761 | 0 | 0 | 0 | 6.501 | 0 | 0 | 0 | 15.426 | 0 | 3.367 | 3.367 | 22.779 | 3.367 | 1.525 | 1.525 | 11.71 | 1.525 | 1.525 | 1.525 | 5.687 | 2.561 | 1.773 | 4.39 | 7.818 | 1.525 | 1.525 | 1.525 | 18.87 | 1.525 | 1.525 | 1.526 | 12.989 | 1.398 | 1.437 | 1.439 | 32.11 | 1.257 | 2.358 | 3.6 | 2.519 | 1.264 | 1.267 | 1.269 | 1.354 | 1.266 | 1.267 | 1.277 | 1.277 | 0.157 | 0.268 | 1.276 | 1.675 | 3.567 | 3.155 | 2.427 | 2.152 | 1.429 | 2.451 | 2.764 | 7.209 | 4.438 | 3.67 | 3.428 | 5.861 | 2.976 | 1.88 | 2.421 | 1.525 | 5.694 | 6.062 | 7.162 | 8.738 | 2.319 | 1.118 | 0.386 | 0 | 0 | 0.274 | 2.67 | 2.325 | 2.07 | 2.786 | 6.444 | 1.996 | 1.733 | 1.4 | 2.7 | 1.6 | 0.1 | 0.4 | 2.1 | 0.5 | 0.7 | 1.3 | 2.2 | 4.3 | 1.5 | 0.7 | 0.6 | 0.5 | 0.1 | 0.6 | 1.6 | 0.8 | 4 | 1 |
Totaal kortlopende verplichtingen
| 22.959 | 22.311 | 31.967 | 28.946 | 28.151 | 26.664 | 30.657 | 32.32 | 25.396 | 30.56 | 23.721 | 22.017 | 14.182 | 20.449 | 15.387 | 12.654 | 16.575 | 28.476 | 30.076 | 27.078 | 31.808 | 31.095 | 36.441 | 44.496 | 9.063 | 18.75 | 15.221 | 11.627 | 11.148 | 11.575 | 9.993 | 6.245 | 3.96 | 8.348 | 11.031 | 8.422 | 13.851 | 37.391 | 50.289 | 24.62 | 17.708 | 21.256 | 21.06 | 16.431 | 14.973 | 19.972 | 48.065 | 32.385 | 22.46 | 29.5 | 32.227 | 23.547 | 19.05 | 25.493 | 20.186 | 12.243 | 10.145 | 13.651 | 11.597 | 11.663 | 12.121 | 27.124 | 21.736 | 18.397 | 13.888 | 20.069 | 16.82 | 12.935 | 15.685 | 29.584 | 31.98 | 20.101 | 25.854 | 25.652 | 34.184 | 19.22 | 15.557 | 22.105 | 22.068 | 25.124 | 24.721 | 28.965 | 29.526 | 21.912 | 17.875 | 22.364 | 17.463 | 16.925 | 17.126 | 26.552 | 25.613 | 56.719 | 29.727 | 22.48 | 16.141 | 17.898 | 15.6 | 16.8 | 13.1 | 6.2 | 6.6 | 7.8 | 9 | 10.9 | 11.1 | 12.9 | 23 | 12 | 9.3 | 10.6 | 10.9 | 7.3 | 6.7 | 9.7 | 9.2 | 12.7 | 7.7 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 53.6 | 69.901 | 69.77 | 75.03 | 80.365 | 90.59 | 94.317 | 95.405 | 95.562 | 95.667 | 85.78 | 76.066 | 76.087 | 75.974 | 76.222 | 76.506 | 78.899 | 85.706 | 77.204 | 78.883 | 82.258 | 88.847 | 74.108 | 70.878 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0.06 | 0.077 | 0.096 | 0.117 | 0.14 | 0.166 | 0.195 | 0.226 | 0.261 | 0.076 | 0.091 | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.235 | 1.161 | 2.578 | 3.973 | 5.346 | 6.697 | 8.028 | 9.339 | 10.628 | 11.997 | 25.743 | 28.261 | 0 | 0 | 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
| -1.638 | -1.591 | 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 | 4.484 | 4.191 | 4.104 | 3.962 | 3.848 | 3.875 | 3.756 | 3.415 | 3.291 | 2.686 | 2.786 | 2.559 | 2.45 | 0 | 0 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.899 | 4.88 | 4.861 | 4.842 | 4.822 | 4.804 | 4.791 | 4.772 | 0 | 0 | 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
| 1.638 | 1.591 | 0.719 | 0.94 | 0.118 | 0.562 | 0.644 | 0.473 | 0.677 | 1.012 | 1.138 | 1.333 | 1.541 | 1.944 | 1.859 | 3.172 | 3.255 | 3.959 | 11.272 | 12.456 | 13.412 | 15.828 | 16.235 | 10.343 | 12.019 | 12.931 | 12.592 | 22.033 | 23.408 | 23.673 | 23.702 | 21.933 | 21.099 | 19.951 | 19.203 | 28.039 | 29.468 | 27.409 | 27.053 | 23.076 | 22.729 | 22.538 | 22.738 | 20.366 | 19.435 | 18.76 | 18.989 | 13.536 | 12.815 | 12.444 | 12.264 | 10.922 | 10.741 | 13.238 | 20.14 | 19.492 | 19.541 | 19.412 | 20.041 | 20.177 | 19.952 | 20.384 | 18.818 | 16.199 | 16.166 | 16.2 | 15.055 | 15.749 | 15.626 | 15.396 | 14.016 | 13.852 | 13.358 | 14.985 | 14.2 | 14.547 | 14.148 | 13.877 | 13.113 | 12.666 | 12.193 | 11.899 | 11.202 | 11.259 | 10.535 | 10.125 | 8.932 | 7.455 | 6.523 | 6.146 | 4.623 | 3.136 | 2.111 | 1.97 | 1.883 | 2.442 | 2.3 | 2.3 | 2.2 | 2.4 | 2.3 | 2.3 | 2.2 | 2.6 | 2.4 | 2.3 | 2.2 | 2.9 | 2.6 | 2.5 | 2.3 | 2.2 | 2.2 | 2.1 | 2 | 1.8 | 1.5 |
Overige niet-vlottende verplichtingen
| 6.584 | 6.703 | 5.222 | 4.457 | 4.674 | 4.916 | 4.812 | 6.068 | 7.18 | 5.673 | 5.45 | 5.878 | 6.209 | 5.888 | 5.787 | 5.326 | 5.328 | 5.314 | 5.43 | 5.008 | 5.224 | 5.315 | 5.129 | 5.712 | 5.322 | 5.326 | 5.229 | 4.958 | 4.87 | 4.649 | 0.041 | 0.06 | 0.077 | 0.096 | 0.117 | 0.14 | 0.166 | 0.195 | 0.226 | 0.261 | 0.076 | 0.091 | 0.106 | 2.736 | 2.524 | 2.436 | 1.942 | 1.829 | 1.731 | 1.633 | 1.535 | 1.628 | 1.562 | 1.496 | 1.229 | 1.205 | 1.18 | 1.155 | 1.131 | 2.339 | 3.622 | 3.872 | 3.854 | 3.805 | 3.74 | 3.675 | 3.609 | 3.564 | 3.497 | 3.433 | 3.368 | 3.303 | 3.237 | 3.171 | 3.102 | 3.039 | 2.975 | 2.913 | 2.85 | 2.79 | 2.73 | 2.67 | 2.61 | 2.558 | 2.498 | 2.438 | 2.378 | 2.334 | 2.262 | 2.19 | 2.118 | 1.993 | 1.918 | 1.918 | 1.881 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | -0.1 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0 |
Totaal niet-vlottende verplichtingen
| 60.184 | 76.604 | 75.711 | 80.427 | 85.157 | 96.068 | 99.773 | 101.946 | 103.419 | 102.352 | 92.368 | 83.277 | 83.837 | 83.806 | 83.868 | 85.004 | 87.482 | 94.979 | 93.906 | 96.347 | 100.894 | 109.99 | 95.472 | 86.933 | 17.341 | 18.257 | 17.821 | 26.991 | 28.278 | 28.322 | 28.268 | 26.244 | 25.357 | 24.105 | 23.285 | 32.194 | 33.556 | 31.214 | 30.796 | 26.284 | 25.667 | 25.279 | 25.4 | 23.102 | 21.959 | 21.232 | 20.931 | 15.365 | 14.546 | 14.077 | 13.799 | 12.55 | 12.303 | 14.734 | 21.369 | 20.697 | 20.721 | 20.567 | 21.172 | 22.516 | 23.574 | 24.256 | 22.672 | 20.003 | 19.906 | 19.874 | 18.664 | 19.312 | 19.123 | 18.828 | 17.384 | 17.154 | 16.595 | 18.156 | 17.302 | 17.587 | 17.123 | 16.79 | 15.963 | 15.691 | 16.084 | 17.147 | 17.785 | 24.062 | 24.61 | 25.452 | 25.491 | 25.239 | 25.586 | 38.87 | 39.774 | 5.129 | 4.029 | 3.888 | 3.764 | 2.442 | 2.3 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.1 | 2.6 | 2.4 | 2.3 | 2.1 | 2.9 | 2.6 | 2.4 | 2.2 | 2.2 | 2.1 | 2 | 2 | 1.7 | 1.5 |
Totaal passiva
| 83.143 | 98.915 | 107.678 | 109.373 | 113.308 | 122.732 | 130.43 | 134.266 | 128.815 | 132.912 | 116.089 | 105.294 | 98.019 | 104.255 | 99.255 | 97.658 | 104.057 | 123.455 | 123.982 | 123.425 | 132.702 | 141.085 | 131.913 | 131.429 | 26.404 | 37.007 | 33.042 | 38.618 | 39.426 | 39.897 | 38.261 | 32.489 | 29.317 | 32.453 | 34.316 | 40.616 | 47.407 | 68.605 | 81.085 | 50.904 | 43.375 | 46.535 | 46.46 | 39.533 | 36.932 | 41.204 | 68.996 | 47.75 | 37.006 | 43.577 | 46.026 | 36.097 | 31.353 | 40.227 | 41.555 | 32.94 | 30.866 | 34.218 | 32.769 | 34.179 | 35.695 | 51.38 | 44.408 | 38.4 | 33.794 | 39.943 | 35.484 | 32.247 | 34.809 | 48.412 | 49.364 | 37.255 | 42.448 | 43.808 | 51.486 | 36.806 | 32.68 | 38.895 | 38.031 | 40.815 | 40.805 | 46.112 | 47.311 | 45.974 | 42.485 | 47.816 | 42.954 | 42.164 | 42.712 | 65.422 | 65.387 | 61.848 | 33.756 | 26.368 | 19.905 | 20.34 | 17.9 | 19 | 15.3 | 8.5 | 8.9 | 10.1 | 11.1 | 13.5 | 13.5 | 15.2 | 25.1 | 14.9 | 11.9 | 13 | 13.1 | 9.5 | 8.8 | 11.7 | 11.2 | 14.4 | 9.2 |
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 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0 | 0 | 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
| 146.365 | 146.365 | 146.348 | 146.306 | 146.306 | 146.306 | 146.306 | 146.306 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 146.264 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.871 | 23.908 | 23.611 | 23.611 | 23.611 | 23.186 | 23.194 | 0 | 0 | 23.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 4.656 | 5.134 | 2.507 | 3.672 | -0.209 | -6.385 | -15.908 | -24.721 | -27.381 | -23.129 | -20.196 | -15.398 | -8.965 | -2.857 | 0.794 | 28.386 | 36.59 | 41.811 | 94.068 | 102.011 | 107.407 | 115.84 | 120.677 | 129.654 | 138.48 | 142.963 | 146.579 | 174.004 | 179.34 | 185.356 | 191.856 | 197.495 | 203.688 | 209.275 | 192.627 | 223.135 | 232.241 | 235.386 | 232.693 | 229.225 | 226.897 | 226.341 | 218.107 | 211.952 | 209.848 | 208.526 | 197.752 | 190.693 | 188.179 | 187.681 | 175.038 | 169.414 | 164.217 | 164.41 | 175.636 | 173.466 | 172.912 | 175.891 | 176.153 | 174.265 | 174.789 | 175.51 | 172.878 | 172.258 | 170.146 | 169.927 | 163.559 | 158.46 | 157.618 | 155.994 | 148.781 | 143.27 | 139.811 | 133.981 | 124.344 | 116.152 | 110.614 | 108.167 | 100.871 | 95.39 | 93.132 | 91.135 | 84.602 | 80.123 | 76.778 | 74.062 | 71.816 | 68.617 | 67.802 | 67.395 | 62.201 | 56.913 | 54.178 | 52.75 | 47.581 | 44.16 | 42.9 | 43 | 40 | 39.7 | 40.6 | 41 | 40 | 38.6 | 37.3 | 33.9 | 29.9 | 26.7 | 25.8 | 23.9 | 21.6 | 19.4 | 18.3 | 17.4 | 15.3 | 9.5 | 2.6 |
Overige gereserveerde algehele resultaten
| 1.95 | 1.639 | 1.043 | 1.808 | 1.077 | 1.746 | 1.76 | 1.18 | 0.021 | -0.2 | -0.035 | -0.229 | -0.361 | -0.121 | 0.011 | 0.61 | 0.792 | 0.983 | -0.213 | 0.214 | -0.107 | -0.569 | 0.086 | -0.434 | -0.434 | -0.475 | -0.495 | -0.366 | -0.366 | -0.366 | -0.366 | -0.244 | -0.244 | -0.244 | -0.244 | -0.28 | -0.28 | -0.28 | -0.28 | 0.088 | 0.088 | 0.088 | 0.088 | -0.021 | -0.021 | -0.021 | -0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -0.34 | -0.379 | -0.367 | -0.354 | -0.43 | -0.252 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.458 | 0.435 | 0.41 | 0.386 | 0.136 | 0.115 | 0.094 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| 6.239 | 6.151 | 6.064 | 5.902 | 5.848 | 5.77 | 5.693 | 5.545 | 5.547 | 5.501 | 5.452 | 5.402 | 5.349 | 5.23 | 5.197 | 5.154 | 5.116 | 5.054 | 5.015 | 4.963 | 4.896 | 4.828 | 4.701 | 4.654 | 4.573 | 4.545 | 4.5 | 4.456 | 4.44 | 4.346 | 4.285 | 4.223 | 4.149 | 4.011 | 3.946 | 3.878 | 3.787 | 3.64 | 3.557 | 3.47 | 3.307 | 3.253 | 3.185 | 3.281 | 3.159 | 3.126 | 3.06 | 2.983 | 26.163 | 26.137 | 2.758 | 26.019 | 26.027 | 26.02 | 25.959 | 25.661 | 25.542 | 25.647 | 25.647 | 25.63 | 25.63 | 2.271 | 25.583 | 25.606 | 25.599 | 24.546 | 24.478 | 24.405 | 24.338 | 24.278 | 24.091 | 24.137 | 24.228 | 24.151 | 24.023 | 23.559 | 23.598 | 23.636 | 23.669 | 18.697 | 18.752 | 18.757 | 18.687 | 18.61 | 18.61 | 18.61 | 18.903 | 18.553 | 18.703 | 18.043 | 18.043 | 18.043 | 18.043 | 18.043 | 18.043 | 18.042 | 18.1 | 18.1 | 18.2 | 18.4 | 18.6 | 18.7 | 18.9 | 18.8 | 18.9 | 18.9 | 18.9 | 18.8 | 18.9 | 18.9 | 18.9 | 18.2 | 18.2 | 18.2 | 18.1 | 18.1 | 18.1 |
Totaal eigen vermogen van aandeelhouders
| 159.21 | 159.289 | 155.962 | 157.688 | 153.022 | 147.437 | 137.851 | 128.31 | 124.451 | 128.436 | 131.485 | 136.039 | 142.287 | 148.516 | 152.266 | 180.414 | 188.762 | 194.112 | 245.134 | 253.452 | 258.46 | 266.363 | 271.728 | 280.138 | 166.49 | 170.904 | 174.455 | 201.965 | 207.285 | 213.207 | 219.646 | 225.345 | 231.464 | 236.913 | 220.2 | 250.604 | 259.619 | 262.617 | 259.841 | 256.654 | 254.163 | 253.553 | 245.288 | 238.823 | 236.597 | 235.242 | 223.998 | 216.87 | 214.342 | 213.818 | 201.104 | 195.433 | 190.244 | 190.43 | 201.095 | 198.787 | 198.075 | 201.171 | 201.446 | 199.465 | 200.167 | 201.24 | 198.461 | 197.864 | 195.745 | 194.473 | 188.038 | 182.865 | 181.956 | 180.272 | 172.873 | 167.407 | 164.039 | 158.132 | 148.366 | 140.168 | 134.646 | 132.213 | 124.926 | 114.451 | 112.227 | 110.214 | 103.59 | 98.961 | 95.616 | 92.9 | 90.947 | 87.398 | 86.733 | 85.666 | 80.472 | 74.956 | 72.221 | 70.793 | 65.624 | 62.202 | 61 | 61.1 | 58.2 | 58.1 | 59.2 | 59.7 | 58.9 | 57.4 | 56.2 | 52.8 | 48.8 | 45.5 | 44.7 | 42.8 | 40.5 | 37.6 | 36.5 | 35.6 | 33.4 | 27.6 | 20.7 |
Totaal eigen vermogen
| 159.21 | 159.289 | 155.962 | 157.688 | 153.022 | 147.437 | 137.851 | 128.31 | 124.451 | 128.436 | 131.485 | 136.039 | 142.287 | 148.516 | 152.266 | 180.414 | 188.762 | 194.112 | 245.134 | 253.452 | 258.46 | 266.363 | 271.728 | 280.138 | 166.49 | 170.904 | 174.455 | 201.965 | 207.285 | 213.207 | 219.646 | 225.345 | 231.464 | 236.913 | 220.2 | 250.604 | 259.619 | 262.617 | 259.841 | 256.654 | 254.163 | 253.553 | 245.288 | 238.823 | 236.597 | 235.242 | 223.998 | 216.87 | 214.342 | 213.818 | 201.104 | 195.433 | 190.244 | 190.43 | 201.095 | 198.787 | 198.075 | 201.171 | 201.446 | 199.465 | 200.167 | 201.24 | 198.461 | 197.864 | 195.745 | 194.473 | 188.038 | 182.865 | 181.956 | 180.272 | 172.873 | 167.407 | 164.039 | 158.132 | 148.366 | 140.168 | 134.646 | 132.213 | 124.926 | 114.451 | 112.227 | 110.214 | 103.59 | 98.961 | 95.616 | 92.9 | 90.947 | 87.398 | 86.733 | 85.666 | 80.472 | 74.956 | 72.221 | 70.793 | 65.624 | 62.202 | 61 | 61.1 | 58.2 | 58.1 | 59.2 | 59.7 | 58.9 | 57.4 | 56.2 | 52.8 | 48.8 | 45.5 | 44.7 | 42.8 | 40.5 | 37.6 | 36.5 | 35.6 | 33.4 | 27.6 | 20.7 |
Totaal passiva en aandeelhoudersvermogen
| 242.353 | 258.204 | 263.64 | 267.061 | 266.33 | 270.169 | 268.281 | 262.576 | 253.266 | 261.348 | 247.574 | 241.333 | 240.306 | 252.771 | 251.521 | 278.072 | 292.819 | 317.567 | 369.116 | 376.877 | 391.162 | 407.448 | 403.641 | 411.567 | 192.894 | 207.911 | 207.497 | 240.583 | 246.711 | 253.104 | 257.907 | 257.834 | 260.781 | 269.366 | 254.516 | 291.22 | 307.026 | 331.222 | 340.926 | 307.558 | 297.538 | 300.088 | 291.748 | 278.356 | 273.529 | 276.446 | 292.994 | 264.62 | 251.348 | 257.395 | 247.13 | 231.53 | 221.597 | 230.657 | 242.65 | 231.727 | 228.941 | 235.389 | 234.215 | 233.644 | 235.862 | 252.62 | 242.869 | 236.264 | 229.539 | 234.416 | 223.522 | 215.112 | 216.765 | 228.684 | 222.237 | 204.662 | 206.487 | 201.94 | 199.852 | 176.974 | 167.325 | 171.108 | 162.957 | 155.266 | 153.032 | 156.326 | 150.901 | 144.935 | 138.101 | 140.716 | 133.901 | 129.562 | 129.445 | 151.088 | 145.859 | 136.804 | 105.977 | 97.161 | 85.529 | 82.542 | 78.9 | 80.1 | 73.5 | 66.6 | 68.1 | 69.8 | 70 | 70.9 | 69.7 | 68 | 73.9 | 60.4 | 56.6 | 55.8 | 53.6 | 47.1 | 45.3 | 47.3 | 44.6 | 42 | 29.9 |