Cellectis S.A.
EPA:ALCLS.PA
1.71 (EUR) • At close November 8, 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 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 | 2011 Q4 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 149.042 | 122.971 | 136.708 | 67.358 | 85.505 | 83.515 | 97.697 | 119.008 | 129.44 | 154.868 | 186.135 | 210.709 | 248.226 | 207.457 | 268.239 | 260.941 | 260.71 | 287.133 | 360.907 | 342.485 | 396.967 | 421.457 | 451.889 | 475.775 | 471.215 | 241.363 | 296.982 | 263.862 | 231.827 | 237.2 | 290.497 | 209.01 | 202.44 | 215.777 | 343.557 | 314.332 | 318.415 | 128.204 | 136.615 | 141.79 | 27.578 | 27.853 | 10.438 | 10.231 | 12.415 | 12.228 | 28.841 | 28.007 | 35.24 | 54.934 | 31.983 | 46.509 | 65.326 | 37.983 | 39.781 |
Kortetermijnbeleggingen
| 123.7 | 26.2 | 67.107 | 0 | 1.12 | 4.647 | 7.907 | 21.359 | 23.687 | 0 | 0.499 | 0.393 | 3.393 | 18.438 | 27.091 | 41.242 | 50.378 | 59.005 | 20.385 | 20.381 | 0.389 | 0.382 | 0.388 | 0.139 | 19.872 | 40.7 | 40.602 | 40.24 | 39.99 | 39.066 | 36.509 | 87.131 | 97.578 | 97.602 | 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
| 272.742 | 149.171 | 203.815 | 67.358 | 85.505 | 88.162 | 97.697 | 119.008 | 129.44 | 154.868 | 186.135 | 211.102 | 251.619 | 225.895 | 268.239 | 302.183 | 311.088 | 346.138 | 360.907 | 362.866 | 397.356 | 421.839 | 451.889 | 475.914 | 491.087 | 282.063 | 296.982 | 304.102 | 271.817 | 276.266 | 290.497 | 296.141 | 300.019 | 313.379 | 343.557 | 314.332 | 318.415 | 128.204 | 136.615 | 141.79 | 27.578 | 27.853 | 10.438 | 10.231 | 12.415 | 12.228 | 28.841 | 28.007 | 35.24 | 54.934 | 31.983 | 46.509 | 65.326 | 37.983 | 39.781 |
Nettovorderingen
| 26.353 | 40.397 | 23.13 | 21.973 | 19.91 | 21.87 | 15.268 | 12.954 | 15.532 | 33.76 | 29.629 | 10.231 | 11.948 | 21.427 | 15.874 | 12.4 | 12.825 | 17.866 | 12.099 | 31.515 | 27.723 | 24.102 | 20.144 | 19.222 | 19.651 | 17.927 | 12.277 | 21.896 | 22.624 | 19.536 | 12.323 | 29.623 | 31.272 | 20.714 | 16.549 | 10.203 | 10.497 | 0 | 19.641 | 7.422 | 17.295 | 3.219 | 16.134 | 3.637 | 18.107 | 4.563 | 21.689 | 7.837 | 18.281 | 10.984 | 12.075 | 6.972 | 2.523 | 3.61 | 5.03 |
Voorraad
| 0 | 68.303 | 5.716 | 6.906 | 0 | 26.96 | 21.768 | -21.159 | 30.194 | 6.548 | 0 | 1.674 | 2.468 | 5.315 | 1.606 | 6.262 | 5.71 | 3.591 | 2.897 | 3.344 | 0.986 | 1.054 | 0.275 | 0.223 | 0.231 | 0.203 | 0.25 | 0.125 | 0.13 | 0.113 | 0.118 | 0.119 | 0.139 | 0.117 | 0.173 | 0.2 | 0.2 | 0 | 0.164 | 0.17 | 0.377 | 0.38 | 0.507 | 0.497 | 0.493 | 0.486 | 0.935 | 0.908 | 0.841 | 0.811 | 0.203 | 0.172 | 0.169 | 0.17 | 0.168 |
Overige vlottende activa
| 0.737 | 0.274 | 0.345 | 0.258 | 7.869 | 0.373 | 9.078 | 8.31 | 0.001 | -0.001 | 9.665 | 0.439 | 0.001 | -0.001 | 29.643 | 24.873 | 21.786 | 0.001 | 15.617 | 15.321 | 16.496 | 0.001 | 15.333 | -0.001 | -0.002 | 0.001 | 13.713 | 1.263 | 2.902 | 0.694 | 8.849 | 0.74 | 0.775 | 0.811 | 5.122 | 8.097 | 7.962 | 359.005 | 1.781 | 17.212 | 0.352 | 17.764 | 0.463 | 12.629 | -0.001 | 13.269 | 0.001 | 13.227 | 0 | 3.897 | 3.306 | 1.284 | 2.324 | 2.684 | 3.164 |
Totaal vlottende activa
| 305.738 | 258.145 | 233.006 | 96.495 | 113.284 | 137.365 | 143.811 | 140.272 | 175.167 | 195.175 | 225.429 | 235.849 | 280.352 | 272.387 | 315.362 | 345.718 | 347.927 | 377.931 | 391.52 | 410.734 | 439.163 | 459.555 | 487.641 | 509.491 | 524.576 | 313.958 | 323.222 | 338.707 | 308.602 | 306.306 | 311.786 | 333.471 | 339.455 | 341.136 | 365.401 | 332.832 | 337.074 | 359.005 | 160.515 | 166.594 | 50.146 | 49.215 | 27.541 | 26.993 | 31.015 | 30.545 | 51.467 | 49.979 | 54.362 | 70.627 | 47.567 | 54.937 | 74.758 | 44.447 | 48.143 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 84.041 | 87.84 | 92.741 | 95.919 | 100.688 | 105.143 | 107.896 | 128.871 | 135.039 | 143.752 | 148.269 | 152.44 | 153.528 | 146.615 | 145.518 | 128.384 | 116.323 | 84.625 | 69.324 | 63.151 | 60.195 | 46.476 | 10.041 | 8.3 | 7.435 | 7.689 | 7.226 | 8.227 | 17.691 | 17.171 | 16.862 | 16.986 | 16.903 | 13.21 | 5.514 | 5.495 | 5.747 | 0 | 3.173 | 3.294 | 3.924 | 3.963 | 5.343 | 5.237 | 6.587 | 6.487 | 7.253 | 7.043 | 7.409 | 8.579 | 5.204 | 1.214 | 1.272 | 1.223 | 1.988 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | -0.001 | 0 | -0.003 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.512 | 1.483 | 35.134 | 34.63 | 38.034 | 35.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.653 | 0.677 | 0.672 | 0.662 | 0.695 | 0.713 | 0.718 | 1.511 | 1.584 | 1.698 | 1.853 | 2.551 | 1.584 | 1.604 | 1.585 | 1.074 | 1.071 | 1.094 | 1.108 | 1.12 | 1.209 | 1.222 | 1.268 | 1.352 | 1.386 | 1.505 | 1.431 | 1.47 | 1.384 | 1.424 | 1.34 | 1.326 | 1.408 | 1.316 | 1.045 | 1.075 | 1.083 | 0 | 1.249 | 1.295 | 3.79 | 1.516 | 7.631 | 4.779 | 48.88 | 4.734 | 50.019 | 5.047 | 0 | 45.625 | 5.288 | 0 | 0.023 | 0 | 0.024 |
Goodwill en immateriële activa
| 0.653 | 0.677 | 0.672 | 0.662 | 0.695 | 0.713 | 0.718 | 1.511 | 1.584 | 1.698 | 1.854 | 2.551 | 1.584 | 1.604 | 1.584 | 1.074 | 1.071 | 1.094 | 1.108 | 1.12 | 1.209 | 1.222 | 1.268 | 1.352 | 1.386 | 1.505 | 1.431 | 1.47 | 1.388 | 1.423 | 1.34 | 1.324 | 1.41 | 1.316 | 1.045 | 1.075 | 1.083 | 0 | 1.249 | 1.295 | 3.79 | 1.516 | 9.143 | 6.262 | 48.88 | 39.364 | 50.019 | 40.548 | 46.265 | 45.625 | 5.288 | 0.012 | 0.023 | 0.015 | 0.024 |
Langetermijnbeleggingen
| 2.242 | 2.315 | 7.853 | 11.184 | 13.006 | 8.185 | 8.791 | 8.926 | 9.093 | 6.567 | 6.524 | 22.045 | 22.101 | 22.105 | 7.007 | 9.781 | 7.376 | 7.484 | 5.517 | 5.468 | 4.755 | 4.684 | 1.891 | 0.657 | 0.667 | 0.897 | 1.004 | 0.989 | 0.955 | 0.947 | 0.69 | 0.687 | 0.833 | 0.93 | 0.924 | 0.554 | 0.745 | 0 | 2.404 | 0.223 | 0.734 | 0.741 | 2.085 | 0.589 | 1.838 | 1.81 | 1.881 | 1.826 | 2.04 | 1.244 | 0.307 | 0.283 | 0.331 | 0.323 | 0.423 |
Belastingvorderingen
| 9.751 | 0.899 | 0 | 0.784 | 108.933 | 0 | 0 | 0 | 136.623 | 0 | -0.003 | 0 | 0 | 0 | 0.001 | -9.781 | 0 | 0 | -5.517 | 0 | 0 | -4.684 | 0 | 0 | 0 | 0 | -0.102 | 0 | 0 | -1.423 | 0 | -1.324 | -1.41 | 0 | -0.001 | 0 | -0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 2.614 | 0 | 4.486 | 0 | 7.276 | 5.81 | 10.864 | 15.89 | 14.955 | 12.926 | 10.253 |
Overige niet-vlottende activa
| 4.657 | 4.655 | -0.001 | 4.656 | -108.933 | 0.001 | 0.001 | -0.001 | -136.623 | -0.001 | 0.003 | 0.001 | 0.001 | 0.001 | -0.001 | 9.781 | -0.001 | 0.001 | 5.517 | 0.001 | 0.002 | 4.684 | -0.001 | -0.001 | 0.002 | -0.001 | 0.102 | 0.002 | 0.002 | 1.423 | 0 | 1.324 | 1.41 | 0 | 0.001 | 0.001 | 0.001 | 8.934 | 0.001 | 2.272 | 0 | 0 | 0.001 | 0 | 0.001 | 11.35 | 0 | -49.418 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0.001 |
Totaal niet-vlottende activa
| 101.344 | 96.386 | 101.265 | 113.205 | 114.389 | 114.042 | 117.406 | 139.307 | 145.716 | 152.016 | 156.647 | 177.037 | 177.214 | 170.325 | 154.109 | 139.239 | 124.769 | 93.204 | 75.949 | 69.74 | 66.161 | 52.382 | 13.199 | 10.308 | 9.49 | 10.09 | 9.661 | 10.688 | 20.036 | 19.541 | 18.892 | 18.997 | 19.147 | 15.456 | 7.483 | 7.125 | 7.576 | 8.934 | 6.825 | 7.084 | 8.448 | 6.22 | 16.572 | 12.088 | 59.92 | 59.012 | 63.638 | 49.418 | 62.989 | 61.26 | 21.664 | 17.399 | 16.581 | 14.487 | 12.689 |
Totaal activa
| 407.147 | 354.459 | 334.27 | 209.7 | 227.674 | 251.408 | 261.216 | 279.58 | 320.883 | 347.191 | 382.076 | 412.886 | 457.565 | 442.712 | 469.471 | 484.957 | 472.696 | 471.135 | 467.469 | 480.475 | 505.323 | 511.938 | 500.84 | 519.799 | 534.066 | 324.048 | 332.882 | 349.395 | 328.639 | 325.847 | 330.678 | 352.469 | 358.602 | 356.593 | 372.884 | 339.956 | 344.65 | 367.939 | 167.34 | 173.678 | 58.594 | 55.435 | 44.113 | 39.081 | 90.933 | 89.557 | 115.106 | 111.778 | 117.351 | 131.886 | 69.231 | 72.336 | 91.339 | 58.934 | 60.832 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 18.213 | 16.051 | 19.069 | 20.476 | 19.229 | 22.324 | 21.456 | 22.353 | 24.159 | 20.921 | 23.762 | 22.809 | 28.254 | 24.682 | 24.609 | 35.003 | 32.674 | 26.873 | 29.264 | 19.761 | 19.76 | 15.698 | 15.883 | 15.597 | 12.734 | 11.254 | 9.46 | 12.693 | 17.205 | 13.005 | 9.7 | 10.294 | 12.596 | 8.967 | 7.228 | 7.499 | 5.998 | 0 | 11.919 | 12.371 | 11.954 | 12.073 | 12.977 | 13.129 | 28.321 | 15.273 | 27.048 | 13.853 | 20.771 | 25.387 | 11.257 | 5.989 | 6.778 | 6.429 | 7.478 |
Kortlopende schulden
| 13.345 | 13.449 | 13.664 | 13.137 | 13.455 | 13.249 | 12.96 | 18.35 | 12.932 | 11.893 | 10.683 | 8.079 | 7.691 | 6.985 | 6.696 | 4.331 | 3.777 | 1.342 | 1.067 | 2.996 | 2.104 | 5.385 | 0.333 | 0.277 | 0.772 | 0.082 | 0.021 | 0.029 | 0.07 | 0.405 | 1.726 | 2.156 | 2.417 | 2.149 | 2.1 | 3.354 | 3.401 | 0 | 1.048 | 0.752 | 1.684 | 1.122 | 0.954 | 0.203 | 1.265 | 0.448 | 1.307 | 0 | 1.588 | 1.572 | 0.745 | 0 | 1.072 | 0 | 0 |
Belastingschulden
| 1.171 | 0 | 0 | 0 | 0 | 0.001 | 3.058 | 0 | 0.07 | 0.07 | 0.071 | 0.246 | 0.201 | 0.075 | 0.081 | 0 | 0.142 | 5.747 | 0.13 | 0.335 | 0.155 | 0.278 | 0.291 | 0.202 | 0.172 | 0.157 | 0.009 | 0.037 | 0.251 | 0.262 | 0.191 | 1.439 | 1.751 | 0.028 | 6.903 | 0 | 0.561 | 0 | 0.358 | 0 | 0.055 | 0 | 1.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 117.754 | 120.556 | 110.325 | 0.117 | 0.241 | 0.342 | 0.059 | 0.32 | 0.4 | 0.581 | 0.301 | 0.5 | 0.423 | 0.264 | 0.452 | 0.44 | 0.483 | 0.543 | 20.033 | 19.586 | 20.385 | 20.28 | 20.754 | 20.252 | 20.4 | 25.104 | 26.056 | 29.763 | 32.722 | 35.381 | 38.84 | 46.999 | 49.632 | 56.857 | 59.867 | 49.329 | 55.488 | 0 | 72.343 | 0 | 7.123 | 0 | 7.749 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 4.676 | 0 | 8.798 | 0 | 0 |
Overige kortlopende verplichtingen
| 10.321 | 8.39 | 12.086 | 10.224 | 9.122 | 24.553 | 28.52 | 12.007 | 17.791 | 18.942 | 14.602 | 18.215 | 15.078 | 14.991 | 20.258 | 16.839 | 16.118 | 20.25 | 12.24 | 9.038 | 9.572 | 5.691 | 9.899 | 9.236 | 8.102 | 7.296 | 7.997 | 6.058 | 6.527 | 5.089 | 5.777 | 6.171 | 8.502 | 9.323 | 14.924 | 9.704 | 6.425 | 84.88 | 5.726 | 81.362 | 6.199 | 17.517 | 10.519 | 17.183 | -0.001 | 13.415 | 0.001 | 13.683 | 0 | 0 | 0.342 | 4.798 | -1.206 | 7.805 | 5.303 |
Totaal kortlopende verplichtingen
| 159.633 | 158.446 | 155.144 | 43.954 | 42.047 | 60.468 | 62.995 | 53.03 | 55.282 | 52.337 | 49.348 | 49.603 | 51.446 | 46.922 | 52.015 | 56.613 | 53.052 | 49.008 | 62.604 | 51.381 | 51.821 | 47.054 | 46.869 | 45.362 | 42.008 | 43.736 | 43.534 | 48.543 | 56.524 | 53.88 | 56.043 | 65.621 | 73.147 | 77.295 | 84.119 | 69.886 | 71.312 | 84.88 | 91.037 | 94.485 | 26.96 | 30.712 | 32.201 | 30.515 | 29.585 | 29.137 | 28.356 | 27.536 | 22.359 | 26.959 | 17.02 | 10.787 | 15.442 | 14.233 | 12.781 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 77.878 | 80.764 | 71.392 | 70.813 | 86.427 | 60.864 | 69.889 | 78.291 | 81.024 | 86.853 | 91.556 | 95.21 | 97.9 | 96.719 | 104.6 | 98.83 | 71.504 | 48.699 | 46.54 | 44.466 | 45.71 | 30.263 | 1.018 | 0.209 | 0.231 | 0.265 | 0.013 | 0.017 | 0.021 | 0.022 | 0.029 | 0.042 | 0.042 | 0.062 | 0.072 | 0.083 | 0.103 | 0.567 | 3.434 | 3.564 | 3.779 | 3.817 | 4.66 | 4.568 | 4.589 | 4.523 | 4.368 | 3.266 | 3.904 | 67.511 | 1.076 | 0 | 2.616 | 0 | 1.815 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 9.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.026 | 24.683 | 12.884 | 18.81 | 2.642 | 9.587 | 2.391 | 2.647 | 4.056 | 4.947 | 4.698 | 5.926 | 5.896 | 9.327 | 4.01 | 3.304 | 3.081 | 2.841 | 2.855 | 2.857 | 2.684 | 2.315 | 2.682 | 2.908 | 3.053 | 3.309 | 3.431 | 0.697 | 0.652 | 0.589 | 0.56 | 0.653 | 0.627 | 0.513 | 0.478 | 0.421 | 0.44 | 0.005 | 0.484 | 0.502 | 0.637 | 0.643 | 0.602 | 0.591 | 0.528 | 0.516 | 0.696 | -3.266 | 0.549 | 0.395 | 1.008 | 1.85 | 0.06 | 1.606 | 0.025 |
Totaal niet-vlottende verplichtingen
| 98.904 | 105.447 | 94.431 | 89.623 | 89.069 | 70.451 | 72.28 | 80.938 | 85.08 | 91.8 | 96.254 | 101.136 | 103.796 | 106.046 | 108.61 | 102.134 | 74.585 | 51.54 | 49.395 | 47.323 | 48.394 | 32.578 | 3.7 | 3.117 | 3.284 | 3.574 | 3.444 | 0.714 | 0.673 | 0.611 | 0.589 | 0.694 | 0.67 | 0.576 | 0.55 | 0.504 | 0.543 | 0.572 | 3.918 | 4.066 | 4.416 | 4.46 | 5.263 | 5.159 | 5.117 | 5.039 | 5.064 | 3.266 | 4.454 | 67.906 | 2.084 | 1.85 | 2.676 | 1.606 | 1.84 |
Totaal passiva
| 258.537 | 263.893 | 249.575 | 133.577 | 131.116 | 130.919 | 135.275 | 133.968 | 140.362 | 144.137 | 145.602 | 150.739 | 155.242 | 152.968 | 160.625 | 158.747 | 127.637 | 100.548 | 111.999 | 98.704 | 100.215 | 79.632 | 50.569 | 48.479 | 45.292 | 47.31 | 46.978 | 49.257 | 57.197 | 54.491 | 56.632 | 66.316 | 73.817 | 77.871 | 84.669 | 70.39 | 71.854 | 367.939 | 94.955 | 98.551 | 31.376 | 35.172 | 37.463 | 35.674 | 34.702 | 34.176 | 33.42 | 32.788 | 26.813 | 94.865 | 19.104 | 12.637 | 18.119 | 15.84 | 14.621 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.201 | 51.787 | 11.868 | 81.074 | 41.605 | 12.221 | 0 | 102.091 | 64.703 | 48.791 | 15.248 | 78.693 | 55.425 | 32.422 | 25.438 | 99.368 | 72.266 | 48.793 | 19.841 | 63.918 | 54.197 | 39.731 | 33.392 | 22.461 | 32.39 | 17.968 | 0 | 0 | 0 | 6.182 | 0 | 84.279 | 0 | 22.81 | 0 | 28.905 | 0 | 0 | 36.285 | 0 | 0 | 11.13 | 0 | 0 |
Gewone aandelen
| 5.897 | 4.376 | 4.365 | 3.492 | 3.491 | 3.487 | 2.955 | 2.949 | 2.946 | 2.945 | 2.945 | 2.946 | 2.947 | 2.801 | 2.785 | 2.768 | 2.768 | 2.767 | 2.767 | 2.766 | 2.766 | 2.765 | 2.765 | 2.765 | 2.764 | 2.374 | 2.367 | 2.365 | 2.051 | 1.888 | 1.858 | 1.982 | 1.965 | 1.996 | 1.923 | 1.975 | 1.966 | 281.331 | 1.79 | 1.858 | 1.711 | 1.728 | 1.455 | 1.427 | 171.715 | 1.312 | 174.551 | 1.315 | 167.093 | 104.202 | 0.777 | 0.71 | 0.834 | 0.672 | 46.211 |
Ingehouden winsten
| -425.356 | -400.165 | -405.766 | -363.191 | -346.107 | -469.294 | -439.504 | -409.921 | -371.67 | -727.973 | -698.326 | -675.924 | -638.071 | -598.207 | -587.035 | -550.191 | -520.754 | -488.509 | -508.482 | -471.05 | -454.869 | -420.512 | -405.321 | -381.909 | -359.278 | -378.407 | -351.295 | -323.679 | -298.739 | -253.339 | -229.766 | -231.49 | -215.289 | -212.15 | -172.449 | -186.699 | -171.784 | 0 | 0.024 | -167.244 | -6.182 | -10.245 | -84.279 | -179.52 | -22.81 | -22.465 | -28.905 | -28.12 | -79.458 | -67.182 | -10.724 | 0 | -11.13 | -3.882 | 0 |
Overige gereserveerde algehele resultaten
| -38.077 | -37.243 | -36.69 | -37.505 | -37.05 | -28.542 | -28.605 | -35.434 | -29.626 | -21.261 | -18.021 | -14.345 | -9.602 | -12.363 | -4.089 | -13.556 | -23.73 | -29.254 | -22.64 | -30.518 | -18.903 | -22.385 | -16.668 | -13.561 | -11.534 | 6.097 | 1.978 | -0.53 | -3.466 | 1.52 | 2.63 | -2.169 | -1.68 | -3.996 | -1.783 | -2.39 | -1.672 | 0 | -162.092 | -0.96 | -175.722 | -181.662 | -94.22 | 1.121 | -95.015 | -93.578 | -66.719 | 0 | 0 | -36.285 | 0 | -4.255 | -5.519 | -2.608 | -2.424 |
Overige totale aandeelhoudersvermogen
| 606.146 | 523.598 | 522.785 | 473.327 | 476.224 | 608.084 | 583.122 | 579.047 | 567.283 | 937.333 | 934.695 | 836.089 | 868.804 | 857.827 | 782.838 | 809.743 | 837.101 | 846.839 | 741.387 | 774.735 | 786.039 | 816.034 | 749.832 | 767.928 | 783.354 | 599.822 | 514.373 | 531.983 | 519.237 | 499.326 | 433.535 | 461.983 | 458.76 | 458.541 | 437.271 | 423.995 | 426.135 | 2.261 | 234.194 | 243.063 | 202.138 | 211.359 | 99.713 | 180.681 | -22.812 | 167.804 | -28.905 | 103.117 | -0.001 | 0.001 | 60.074 | 63.244 | 77.906 | 48.913 | 2.424 |
Totaal eigen vermogen van aandeelhouders
| 148.61 | 90.566 | 84.695 | 76.123 | 96.558 | 113.735 | 117.968 | 136.641 | 168.933 | 191.044 | 221.293 | 237.967 | 275.865 | 261.926 | 275.573 | 290.369 | 307.606 | 331.843 | 315.123 | 340.636 | 363.824 | 391.15 | 409.301 | 430.648 | 447.728 | 255.324 | 266.791 | 282.405 | 267.875 | 269.236 | 272.175 | 284.503 | 283.489 | 277.782 | 287.423 | 269.271 | 272.613 | 283.592 | 73.917 | 76.716 | 28.126 | 21.181 | 6.949 | 3.708 | 53.889 | 53.073 | 78.927 | 76.312 | 87.634 | 37.022 | 50.128 | 59.699 | 73.221 | 43.094 | 46.211 |
Totaal eigen vermogen
| 148.61 | 90.566 | 84.695 | 76.123 | 96.558 | 120.489 | 125.941 | 145.612 | 180.521 | 203.054 | 236.474 | 262.147 | 302.323 | 289.744 | 308.846 | 326.21 | 345.059 | 370.587 | 355.47 | 381.771 | 405.108 | 432.306 | 450.271 | 471.32 | 488.774 | 276.738 | 285.904 | 300.138 | 271.441 | 271.356 | 274.046 | 286.154 | 284.785 | 278.722 | 288.215 | 269.566 | 272.795 | 282.487 | 72.386 | 75.127 | 27.218 | 20.263 | 6.65 | 3.407 | 56.232 | 55.381 | 81.686 | 78.991 | 90.538 | 37.022 | 50.128 | 59.699 | 73.221 | 43.094 | 46.211 |
Totaal passiva en aandeelhoudersvermogen
| 407.147 | 354.459 | 334.27 | 209.7 | 227.674 | 251.408 | 261.216 | 279.58 | 320.883 | 347.191 | 382.076 | 412.886 | 457.565 | 442.712 | 469.471 | 484.957 | 472.696 | 471.135 | 467.469 | 480.475 | 505.323 | 511.938 | 500.84 | 519.799 | 534.066 | 324.048 | 332.882 | 349.395 | 328.639 | 325.847 | 330.678 | 352.469 | 358.602 | 356.593 | 372.884 | 339.956 | 344.65 | 367.939 | 167.34 | 173.678 | 58.594 | 55.435 | 44.113 | 39.081 | 90.933 | 89.557 | 115.106 | 0 | 117.351 | 131.886 | 69.231 | 72.336 | 91.339 | 58.934 | 60.832 |