Digital Turbine, Inc.
NASDAQ:APPS
3.11 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 35.729 | 33.605 | 48.959 | 58.138 | 58.559 | 75.058 | 79.307 | 82.653 | 89.292 | 126.768 | 115.046 | 95.522 | 83.129 | 30.778 | 43.659 | 32.967 | 18.723 | 21.534 | 33.714 | 25.154 | 16.222 | 10.894 | 10.1 | 8.349 | 8.638 | 12.72 | 6.883 | 5.867 | 6.302 | 6.149 | 5.705 | 9.416 | 9.412 | 11.231 | 13.679 | 4.582 | 6.18 | 7.069 | 11.384 | 16.715 | 18.687 | 21.805 | 4.656 | 7.806 | 1.553 | 1.149 | 1.641 | 3.137 | 8.24 | 8.799 | 7.406 | 0.572 | 0.649 | 0.845 | 1.683 | 2.383 | 2.933 | 0.64 | 2.313 | 2.807 | 4.246 | 5.927 | 6.411 | 7.122 | 6.987 | 10.9 | 7.255 | 7.379 | 5.244 | 5.418 | 5.742 | 2.756 | 0.009 | 0.01 | 0.003 | 0.023 | 0.065 | 0.085 | 0.386 | 0.314 | 0.271 | 0.214 | 0.146 | 0.277 | 0.307 | 0.228 |
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 | 0.083 | 0.563 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.729 | 33.605 | 48.959 | 58.138 | 58.559 | 75.058 | 79.307 | 82.653 | 89.292 | 126.768 | 115.046 | 95.522 | 83.129 | 30.778 | 43.659 | 32.967 | 18.723 | 21.534 | 33.714 | 25.154 | 16.222 | 10.894 | 10.1 | 8.349 | 8.638 | 12.72 | 6.883 | 5.867 | 6.302 | 6.149 | 5.705 | 9.416 | 9.412 | 11.231 | 13.679 | 4.582 | 6.18 | 7.069 | 11.384 | 16.715 | 18.687 | 21.805 | 4.656 | 7.806 | 1.553 | 1.149 | 1.641 | 3.137 | 8.24 | 8.799 | 7.406 | 0.572 | 0.649 | 0.845 | 1.683 | 2.383 | 2.933 | 0.64 | 2.313 | 2.807 | 4.246 | 5.927 | 6.411 | 7.122 | 6.987 | 10.9 | 7.255 | 7.379 | 5.244 | 5.418 | 5.742 | 2.756 | 0.009 | 0.01 | 0.003 | 0.023 | 0.065 | 0.085 | 0.386 | 0.314 | 0.271 | 0.214 | 0.146 | 0.277 | 0.307 | 0.228 |
Nettovorderingen
| 198.035 | 191.015 | 217.239 | 195.531 | 203.887 | 178.189 | 231.001 | 255.666 | 257.634 | 263.139 | 291.2 | 228.107 | 219.099 | 61.985 | 59.027 | 46.273 | 43.443 | 33.135 | 26.694 | 25.303 | 22.733 | 22.707 | 24.221 | 20.862 | 19.346 | 17.05 | 32.494 | 23.787 | 20.136 | 16.554 | 19.266 | 17.477 | 15.648 | 17.519 | 16.743 | 14.484 | 12.659 | 12.174 | 5.545 | 4.337 | 5.106 | 5.102 | 6.31 | 5.815 | 4.748 | 1.995 | 2.079 | 2.068 | 1.019 | 1.19 | 1.945 | 2.002 | 2.307 | 2.699 | 2.593 | 3.061 | 3.77 | 4.711 | 9.925 | 10.886 | 10.734 | 10.745 | 11.835 | 6.203 | 8.511 | 6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.492 | 0.558 | 0.561 | 0.462 | 0.587 | 0.383 | 0.368 | 0.414 |
Voorraad
| 0 | 0 | 0.506 | 0.511 | 0.51 | 0.5 | 0.554 | 0.56 | 0.547 | 0.394 | 0.394 | 0.695 | 0.883 | 0.34 | 0 | 0 | 0 | 0.125 | 1.692 | 1.639 | 1.982 | 2.191 | 4.026 | 4.255 | 4.875 | 9.235 | 0.486 | 0.448 | 0.452 | 0.452 | 0.453 | 0.473 | 0.147 | 0.341 | 0.352 | 0.297 | 0.314 | 0.309 | 0.662 | 0.286 | 0.244 | 0.224 | 0.124 | 0.048 | 0.616 | 0.563 | 0.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.477 | 0 | 0 | 0 | 0 | 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
| 18.924 | 17.721 | 20.586 | 15.644 | 15.172 | 12.319 | 31.912 | 26.479 | 25.375 | 20.57 | 21.928 | 20.852 | 20.675 | 4.282 | 1.955 | 2.016 | 3.197 | 3.653 | 2.141 | 1.434 | 1.511 | 1.331 | 1.314 | 0.716 | 0.802 | 0.75 | 0.551 | 0.444 | 0.582 | 0.51 | 0.553 | 0.515 | 0.494 | 0.583 | 0.6 | 0.397 | 0.57 | 0.64 | 0.001 | 0.349 | 0.389 | 0.35 | 0.338 | 0.625 | 0.561 | 0.285 | 0.258 | 0.344 | 0.136 | 0.12 | 0.376 | 0.35 | 0.304 | 0.296 | 0.225 | 0.421 | 0.447 | 7.377 | 1.599 | 0.961 | 1.154 | 1.334 | 0.798 | 0.648 | 0.775 | 0.5 | 0 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.223 | 0.233 | 0.256 | 0.288 | 0.004 | 0.008 | 0.025 |
Totaal vlottende activa
| 252.688 | 242.341 | 287.29 | 269.824 | 278.128 | 266.066 | 342.774 | 365.358 | 372.848 | 410.871 | 428.568 | 345.176 | 323.786 | 97.385 | 104.641 | 81.256 | 65.363 | 58.447 | 64.241 | 53.53 | 42.448 | 37.123 | 39.661 | 34.182 | 33.661 | 39.755 | 40.414 | 30.546 | 27.472 | 23.665 | 25.977 | 27.881 | 25.701 | 29.674 | 31.374 | 19.76 | 19.723 | 20.192 | 17.592 | 21.687 | 24.426 | 27.481 | 11.428 | 14.294 | 7.478 | 3.992 | 4.585 | 5.549 | 9.395 | 10.109 | 9.727 | 2.924 | 3.26 | 3.84 | 4.501 | 5.865 | 7.15 | 13.205 | 13.837 | 14.654 | 16.134 | 18.006 | 19.044 | 13.973 | 16.273 | 17.6 | 7.255 | 7.387 | 5.244 | 5.418 | 5.742 | 2.756 | 0.009 | 0.01 | 0.003 | 0.023 | 0.065 | 0.085 | 0.887 | 1.095 | 1.065 | 0.932 | 1.021 | 0.664 | 0.683 | 0.667 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 55.044 | 54.909 | 53.192 | 53.307 | 50.957 | 49.4 | 49.732 | 48.249 | 46.701 | 46.525 | 42.519 | 40.03 | 38.492 | 16.545 | 15.477 | 14.451 | 13.487 | 12.42 | 7.145 | 6.411 | 5.916 | 3.43 | 3.3 | 3.053 | 2.711 | 2.757 | 2.693 | 2.565 | 2.453 | 2.377 | 2.48 | 2.462 | 2.043 | 1.784 | 1.5 | 1.158 | 0.878 | 0.614 | 0.415 | 0.422 | 0.47 | 0.465 | 0.46 | 0.427 | 0.43 | 0.148 | 0.201 | 0.317 | 0.201 | 0.23 | 0.265 | 0.298 | 0.351 | 0.388 | 0.443 | 0.506 | 0.547 | 0.603 | 1.4 | 1.159 | 1.239 | 1.23 | 1.266 | 0.993 | 1.029 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0.029 | 0.013 | 0.011 | 0.009 | 0.003 | 0.018 | 0.031 |
Goodwill
| 219.882 | 220.072 | 411.055 | 408.976 | 558.646 | 561.576 | 560.34 | 548.24 | 554.963 | 559.792 | 554.975 | 559.033 | 572.607 | 80.176 | 70.452 | 70.452 | 69.716 | 69.262 | 42.268 | 42.268 | 42.268 | 42.268 | 42.266 | 42.266 | 42.268 | 42.268 | 76.621 | 76.621 | 76.621 | 76.621 | 76.621 | 76.621 | 76.621 | 76.621 | 76.621 | 76.621 | 76.801 | 76.747 | 7.309 | 6.309 | 6.309 | 4.837 | 4.77 | 4.77 | 4.84 | 3.588 | 4.537 | 4.537 | 3.64 | 3.64 | 6.609 | 6.609 | 6.609 | 6.609 | 6.609 | 8.155 | 8.155 | 8.155 | 55.833 | 55.833 | 55.833 | 55.833 | 84.124 | 61.436 | 61.377 | 61.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 298.064 | 313.505 | 330.531 | 345.392 | 362.541 | 379.632 | 395.181 | 407.669 | 426.909 | 440.589 | 446.535 | 467.528 | 488.36 | 53.3 | 41.871 | 42.541 | 43.211 | 43.882 | 0 | 0 | 0 | 0 | 0.226 | 0.561 | 0.896 | 1.231 | 2.844 | 3.393 | 3.975 | 4.565 | 6.85 | 8.729 | 10.61 | 12.49 | 14.569 | 18.152 | 22.772 | 24.936 | 8.003 | 6.913 | 7.258 | 9.074 | 10.095 | 10.609 | 11.122 | 4.757 | 4.976 | 5.151 | 0.759 | 0.817 | 3.193 | 3.251 | 3.308 | 3.366 | 3.402 | 7.988 | 8.104 | 8.195 | 15.209 | 15.511 | 15.816 | 16.121 | 20.366 | 19.303 | 19.541 | 19.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0.262 | 0.322 | 0.36 | 0.149 | 0.231 | 0.313 | 0.395 |
Goodwill en immateriële activa
| 517.946 | 533.577 | 741.586 | 754.368 | 921.187 | 941.208 | 955.521 | 955.909 | 981.872 | 1,000.381 | 1,001.51 | 1,026.561 | 1,060.967 | 133.476 | 112.323 | 112.993 | 112.927 | 113.144 | 42.268 | 42.268 | 42.268 | 42.268 | 42.492 | 42.827 | 43.164 | 43.499 | 79.465 | 80.014 | 80.596 | 81.186 | 83.471 | 85.35 | 87.231 | 89.111 | 91.19 | 94.773 | 99.573 | 101.683 | 15.312 | 13.222 | 13.567 | 13.911 | 14.865 | 15.379 | 15.962 | 8.345 | 9.513 | 9.688 | 4.399 | 4.457 | 9.802 | 9.86 | 9.917 | 9.975 | 10.011 | 16.143 | 16.259 | 16.35 | 71.042 | 71.344 | 71.649 | 71.954 | 104.49 | 80.739 | 80.918 | 81.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0.262 | 0.322 | 0.36 | 0.149 | 0.231 | 0.313 | 0.395 |
Langetermijnbeleggingen
| 17.637 | 17.637 | 18.183 | 0 | 0 | 8.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.963 | 0 | 0 | 0 | 0 | 0 | -0.013 | -0.085 | -0.04 | -0.439 | -0.655 | -0.632 | -0.596 | -0.593 | -0.688 | -0.352 | -36.994 | -0.288 | 0.999 | 0.999 | 0.999 | 0.999 | -0.082 | -0.082 | 0 | -0.027 | -0.541 | -0.082 | -3.238 | -0.497 | -0.415 | -0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -18.183 | 0 | 0 | -8.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.963 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.085 | 0.04 | 0.439 | 0.655 | 0.632 | 0.596 | 0.593 | 0.688 | 0.352 | 0.352 | 0.288 | 0.401 | 0.5 | 0.5 | 0.082 | 0.082 | 0.082 | 0.082 | 0.028 | 0.541 | 0.082 | 3.238 | 0.497 | 0.415 | 0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.882 | 17.076 | 24.567 | 13.689 | 11.114 | 9.882 | 4.648 | 4.613 | 0.59 | 0.732 | 0.883 | 0.844 | 0.799 | 12.963 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.085 | 0.04 | 0.439 | 0.655 | 0.632 | 0.596 | 0.593 | 0.688 | 0.352 | 36.994 | 0.288 | 0 | 0 | 0 | 0 | 0.082 | 0.082 | 0 | 0.027 | 0.541 | 0.082 | 3.238 | 0.497 | 0.415 | 0.429 | 0 | -9.714 | -10.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.623 | 0 | 0 | 0 | 0 | 0.278 | 0.206 | 0.21 | 0.3 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.035 | 0.035 | 0.035 | 0.3 | 0.775 | 0.793 | 0.794 |
Totaal niet-vlottende activa
| 607.509 | 623.199 | 819.345 | 821.364 | 983.258 | 1,000.49 | 1,009.901 | 1,008.771 | 1,029.163 | 1,047.638 | 1,044.912 | 1,067.435 | 1,100.258 | 162.984 | 127.8 | 127.444 | 126.414 | 125.564 | 49.413 | 48.692 | 48.269 | 45.738 | 46.231 | 46.535 | 46.507 | 46.852 | 82.751 | 83.267 | 83.401 | 83.915 | 86.239 | 89.212 | 90.773 | 92.394 | 93.771 | 96.013 | 100.533 | 102.379 | 15.755 | 14.185 | 14.119 | 17.614 | 15.822 | 16.221 | 16.821 | 8.493 | 9.714 | 10.005 | 4.6 | 4.687 | 10.067 | 10.158 | 10.268 | 10.363 | 10.454 | 16.649 | 16.806 | 33.576 | 72.442 | 72.503 | 72.888 | 73.184 | 106.034 | 81.938 | 82.157 | 82.5 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.251 | 0.326 | 0.37 | 0.406 | 0.458 | 1.009 | 1.124 | 1.22 |
Totaal activa
| 860.197 | 865.54 | 1,106.635 | 1,091.188 | 1,261.386 | 1,266.556 | 1,352.675 | 1,374.129 | 1,402.011 | 1,458.509 | 1,473.48 | 1,412.611 | 1,424.044 | 260.369 | 232.441 | 208.7 | 191.777 | 184.011 | 113.654 | 102.222 | 90.717 | 82.861 | 85.892 | 80.717 | 80.168 | 86.607 | 123.165 | 113.813 | 110.873 | 107.58 | 112.216 | 117.093 | 116.474 | 122.068 | 125.145 | 115.773 | 120.256 | 122.571 | 33.346 | 35.872 | 38.545 | 45.095 | 27.249 | 30.515 | 24.299 | 12.485 | 14.299 | 15.554 | 13.995 | 14.796 | 19.794 | 13.082 | 13.528 | 14.203 | 14.955 | 22.514 | 23.956 | 46.781 | 86.279 | 87.157 | 89.022 | 91.19 | 125.078 | 95.911 | 98.43 | 100.1 | 7.396 | 7.387 | 5.244 | 5.418 | 5.742 | 2.756 | 0.009 | 0.01 | 0.003 | 0.023 | 0.065 | 0.085 | 1.138 | 1.421 | 1.435 | 1.338 | 1.479 | 1.673 | 1.807 | 1.887 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 170.91 | 159.2 | 159.525 | 139.852 | 138.194 | 119.338 | 154.32 | 171.571 | 173.92 | 167.858 | 171.562 | 167.104 | 155.378 | 34.953 | 34.142 | 36.355 | 29.881 | 31.579 | 20.82 | 22.314 | 18.916 | 14.912 | 22.552 | 26.752 | 18.292 | 19.895 | 28.404 | 23.277 | 20.263 | 19.868 | 19.809 | 20.071 | 15.131 | 15.3 | 13.72 | 13.169 | 10.693 | 8.118 | 3.756 | 3.817 | 3.504 | 2.943 | 4.916 | 5.596 | 5.723 | 3.783 | 3.795 | 4.054 | 3.032 | 3.051 | 2.939 | 3.737 | 3.384 | 3.807 | 4.508 | 4.061 | 3.966 | 4.011 | 5.304 | 7.365 | 8.527 | 9.557 | 9.93 | 4.325 | 2.688 | 2.4 | 0.447 | 0.261 | 0.156 | 0.038 | 0.099 | 0.084 | 0 | 0 | 0.074 | 0.007 | 0.002 | 0 | 0.159 | 0.609 | 0.707 | 0.742 | 0.841 | 1.082 | 1.224 | 1.276 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 3.958 | 1.052 | 2.088 | 3.349 | 12.5 | 12.501 | 13.423 | 20.415 | 14.557 | 1.938 | 1.938 | 1.688 | 1.188 | 0 | 0 | 0 | 0 | 1.522 | 1.48 | 1.437 | 1.445 | 1.653 | 2.21 | 1.943 | 0 | 0 | 0 | 10.476 | 10.56 | 3.15 | 3.3 | 3.45 | 3.6 | 0 | 0 | 0 | 0 | 0.006 | 0.01 | 6.481 | 3.777 | 2.826 | 2.543 | 2.234 | 0.075 | 0.169 | 0.909 | 0.111 | 0.115 | 0.019 | 0.016 | 0 | 26.082 | 25.229 | 24.506 | 23.857 | 23.296 | 0.003 | 0.254 | 0.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.05 | 0 | 0 | 0 | 0 | 0 | 3.152 | 3.399 | 3.357 | 3.289 | 2.835 | 2.777 | 2.421 |
Belastingschulden
| 16.862 | 14.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | -3.958 | -1.052 | -2.088 | -3.349 | 0 | 148.279 | 105.556 | 107.679 | 56.013 | 54.528 | 46.148 | 43.871 | 47.469 | 0 | 0 | 0 | 0 | 13.105 | 6.298 | 12.668 | 11.198 | 16.313 | 12.318 | 11.219 | 0 | 0 | 0 | 11.322 | 10.975 | 12.074 | 11.163 | 10.775 | 9.234 | 0 | 0 | 0 | 0 | 5.261 | 4.77 | 4.199 | 1.495 | 1.507 | 1.749 | 1.419 | 1.737 | 1.415 | 1.621 | 1.56 | 1.56 | 2.56 | 2.598 | 0 | 2.351 | 3.267 | 2.99 | -20.204 | 3.387 | 3.423 | 3.559 | 4.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.282 | 0.265 | 0.26 | 0.271 | 0.265 | 0.275 | 0.185 | 0.5 |
Overige kortlopende verplichtingen
| 69.465 | 76.824 | 109.131 | 104.995 | 90.09 | 101.582 | 135.046 | 141.03 | 142.077 | 204.905 | 277.286 | 356.049 | 335.072 | 5.626 | 7.849 | 6.581 | 3.611 | 2.573 | 33.576 | 29.231 | 19.865 | 23.396 | 7.232 | 7.392 | 9.534 | 13.868 | 1.844 | 1.194 | 1.773 | 10.906 | 11.648 | 11.346 | 2.519 | 2.147 | 1.945 | 2.209 | 3.139 | 3 | 7.924 | 6.227 | 5.58 | 8.963 | 0.565 | 0.66 | 0.935 | 0.6 | 0.651 | 1.083 | 0.553 | 1.157 | 16.023 | 1.033 | 2.001 | 1.959 | 1.88 | 1.715 | 4.136 | 6.263 | 3.606 | 4.463 | 4.236 | 5.899 | 6.317 | 2.001 | 2.126 | 6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.046 | 0 | 0 | 0 | 0.009 | 0 | 1.272 | 1.291 | 1.207 | 1.144 | 1.337 | 1.25 | 1.936 |
Totaal kortlopende verplichtingen
| 240.375 | 236.024 | 268.656 | 244.847 | 228.284 | 220.92 | 289.366 | 312.601 | 315.997 | 385.263 | 609.628 | 642.132 | 618.544 | 111.149 | 98.457 | 91.022 | 79.051 | 82.809 | 54.396 | 51.545 | 38.781 | 38.308 | 44.411 | 41.922 | 41.931 | 46.406 | 48.214 | 38.999 | 35.198 | 30.774 | 31.457 | 31.417 | 39.448 | 38.982 | 30.889 | 29.841 | 28.057 | 23.952 | 11.68 | 10.044 | 9.084 | 11.906 | 10.748 | 11.036 | 17.338 | 9.655 | 8.779 | 9.429 | 7.238 | 6.02 | 20.546 | 7.3 | 7.056 | 7.441 | 8.967 | 8.39 | 8.102 | 38.707 | 37.406 | 39.324 | 16.416 | 42.139 | 19.673 | 10.139 | 9.89 | 9.3 | 0.447 | 0.261 | 0.156 | 0.038 | 0.099 | 0.184 | 0.125 | 0.096 | 0.074 | 0.007 | 0.002 | 0.009 | 0.441 | 5.298 | 5.657 | 5.577 | 5.539 | 5.529 | 5.436 | 6.133 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 393.791 | 383.49 | 374.034 | 383.81 | 405.732 | 410.522 | 422.31 | 447.193 | 472.987 | 520.785 | 341.59 | 244.001 | 233.83 | 0 | 17.052 | 17.536 | 18.02 | 18.505 | 2.007 | 1.928 | 1.997 | 0 | 3.298 | 3.418 | 3.991 | 3.873 | 5.751 | 6.509 | 10.025 | 9.685 | 9.46 | 9.384 | 0 | 0 | 7.445 | 7.326 | 7.207 | 7.09 | 0 | 0 | 0 | 0 | 0 | 0 | 1.282 | 1.252 | 1.75 | 1.564 | 1.378 | 3.077 | 16.78 | 4.562 | 4.352 | 4.144 | 4.255 | 3.904 | 3.557 | 0 | 0 | 0 | 23.857 | 0 | 23.089 | 16.483 | 16.483 | 16.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.838 | 0 | 0 | 0 | 0 | 0.384 | 0.373 | 0.388 |
Uitgestelde opbrengsten niet-vlottend
| 5.877 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.047 | -0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.316 | 20.424 | 4.664 | 2.816 | 15.559 | 13.94 | 18.786 | 16.684 | 22.205 | 19.976 | 18.856 | 19.571 | 24.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.558 | 0.407 | 0.719 | 0.217 | 0.028 | 1.024 | 0 | 2.987 | 0.315 | 0.306 | 0.047 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.885 | 11.67 | 13.583 | 11.853 | 12.996 | 13.919 | 14.586 | 11.948 | 12.789 | 16.27 | 17.54 | 18.525 | 20.219 | 4.108 | 4.758 | 4.91 | 5.406 | 5.243 | 0 | 0.182 | 12.706 | 8.195 | 6.43 | 3.212 | 5.466 | 8.656 | 9.549 | 8.061 | 6.915 | 5.076 | 2.793 | 6.321 | 0.835 | 0.815 | -0.558 | -0.407 | -0.719 | -0.217 | 0 | 0 | 0 | -2.749 | -0.077 | -0.068 | 0.841 | 0.841 | 0.802 | 0.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.614 | 6.873 | 7.453 | 0 | 0.027 | 0.587 | 0.668 | 1.033 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 423.869 | 415.584 | 392.281 | 398.479 | 434.287 | 438.381 | 455.682 | 475.825 | 507.981 | 557.031 | 377.986 | 282.097 | 278.725 | 4.108 | 21.81 | 22.446 | 23.426 | 23.748 | 2.007 | 2.11 | 14.703 | 8.195 | 9.728 | 6.63 | 9.457 | 12.529 | 15.3 | 14.57 | 16.94 | 14.761 | 12.253 | 15.705 | 0.835 | 0.815 | 7.445 | 7.326 | 7.207 | 7.09 | 0.028 | 1.024 | 0 | 0.238 | 0.238 | 0.238 | 2.123 | 2.093 | 2.552 | 2.322 | 1.378 | 3.077 | 16.78 | 4.562 | 4.352 | 4.144 | 4.255 | 3.904 | 3.557 | 8.614 | 6.873 | 7.453 | 23.857 | 0.027 | 23.676 | 17.151 | 17.516 | 17.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.261 | 0 | 0 | 0 | 0 | 0.384 | 0.373 | 0.388 |
Totaal passiva
| 664.244 | 651.608 | 660.937 | 643.326 | 662.571 | 659.301 | 745.048 | 788.426 | 823.978 | 942.294 | 987.614 | 924.229 | 897.269 | 115.257 | 120.267 | 113.468 | 102.477 | 106.557 | 56.403 | 53.655 | 53.484 | 46.503 | 54.139 | 48.552 | 51.388 | 58.935 | 63.514 | 53.569 | 52.138 | 45.535 | 43.71 | 47.122 | 40.283 | 39.797 | 38.334 | 37.167 | 35.264 | 31.042 | 11.68 | 10.044 | 9.084 | 12.144 | 10.986 | 11.274 | 19.461 | 11.748 | 11.331 | 11.751 | 8.616 | 9.097 | 37.326 | 11.862 | 11.408 | 11.585 | 13.222 | 12.294 | 11.659 | 38.707 | 37.406 | 39.324 | 40.273 | 42.166 | 43.349 | 27.29 | 27.406 | 27.1 | 0.447 | 0.261 | 0.156 | 0.038 | 0.099 | 0.184 | 0.125 | 0.096 | 0.074 | 0.007 | 0.002 | 0.009 | 5.702 | 5.298 | 5.657 | 5.577 | 5.539 | 5.913 | 5.809 | 6.521 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.005 | 0.004 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.008 | 0.004 | 0 | 0 | 0 |
Ingehouden winsten
| -620.499 | -595.343 | -358.837 | -344.776 | -183.294 | -175.115 | -161.183 | -165.202 | -176.866 | -191.788 | -211.888 | -218.902 | -213.05 | -227.334 | -257.39 | -271.905 | -272.278 | -282.218 | -296.036 | -299.362 | -297.937 | -296.118 | -289.26 | -287.912 | -289.624 | -290.108 | -251.683 | -247.884 | -241.426 | -237.251 | -230.326 | -227.74 | -220.399 | -212.987 | -207.159 | -201.396 | -193.074 | -184.955 | -175.603 | -170.119 | -164.918 | -160.308 | -157.688 | -153.512 | -147.29 | -141.604 | -138.185 | -133.971 | -130.196 | -127.443 | -105.316 | -98.438 | -97.507 | -96.736 | -95.482 | -86.991 | -84.738 | -87.352 | -46.446 | -47.031 | -45.83 | -44.869 | -12.201 | -9.647 | -6.606 | -3.3 | -2.971 | -1.784 | -1.322 | -1.031 | -0.767 | -0.438 | -0.216 | -0.187 | -0.171 | -0.084 | -0.036 | -0.024 | -161.886 | -161.199 | -161.544 | -161.561 | -161.382 | -161.531 | -161.293 | -161.925 |
Overige gereserveerde algehele resultaten
| -50.168 | -48.955 | -46.493 | -50.078 | -48.791 | -41.945 | -44.201 | -54.329 | -45.09 | -39.341 | -45.051 | -36.721 | -20.922 | -0.903 | -0.91 | -0.778 | -0.733 | -0.591 | -0.72 | -0.676 | -0.258 | -0.356 | -0.323 | -0.323 | -0.325 | -0.325 | -0.326 | -0.326 | -0.329 | -0.321 | -0.25 | -0.255 | -0.175 | -0.202 | -0.055 | 0.01 | -0.101 | -0.052 | -0.097 | -0.129 | -0.161 | -0.199 | 0.109 | 0.172 | -0.161 | -0.266 | -0.148 | -0.197 | -0.163 | -0.194 | -0.198 | -0.244 | -0.185 | -0.291 | -0.285 | -0.281 | -0.238 | -0.419 | -0.29 | -0.288 | 0.074 | -0.129 | 0.34 | -0.055 | 0.051 | 0.2 | -1.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.82 | -5.803 | -5.803 | -5.803 | -5.803 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 866.51 | 858.12 | 850.918 | 842.606 | 830.79 | 822.146 | 810.923 | 803.205 | 797.992 | 745.59 | 740.521 | 741.71 | 736.872 | 373.239 | 370.364 | 367.805 | 362.201 | 360.153 | 353.897 | 348.495 | 335.318 | 332.722 | 321.226 | 320.29 | 318.619 | 317.995 | 311.55 | 308.344 | 300.382 | 299.509 | 298.974 | 297.858 | 296.657 | 295.352 | 293.917 | 279.885 | 278.06 | 276.429 | 197.259 | 195.969 | 194.433 | 193.351 | 173.735 | 172.474 | 152.182 | 142.5 | 141.194 | 137.864 | 135.631 | 133.229 | 87.877 | 99.798 | 99.707 | 99.541 | 97.396 | 97.388 | 97.169 | 95.741 | 95.505 | 95.048 | 94.401 | 93.918 | 93.486 | 78.22 | 77.476 | 76.1 | 11.257 | 8.808 | 6.309 | 6.309 | 6.309 | 3.01 | 0.099 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 163.142 | 163.124 | 163.124 | 163.117 | 163.121 | 157.291 | 157.291 | 157.291 |
Totaal eigen vermogen van aandeelhouders
| 195.953 | 213.932 | 445.698 | 447.862 | 598.815 | 605.196 | 605.649 | 583.784 | 576.146 | 514.571 | 483.692 | 486.197 | 503.01 | 145.112 | 112.174 | 95.232 | 89.3 | 77.454 | 57.251 | 48.567 | 37.233 | 36.358 | 31.753 | 32.165 | 28.78 | 27.672 | 59.651 | 60.244 | 58.735 | 62.045 | 68.506 | 69.971 | 76.191 | 82.271 | 86.811 | 78.606 | 84.992 | 91.529 | 21.666 | 25.828 | 29.461 | 32.951 | 16.263 | 19.241 | 4.838 | 0.737 | 2.968 | 3.803 | 5.379 | 5.699 | -17.532 | 1.22 | 2.12 | 2.618 | 1.733 | 10.22 | 12.297 | 8.074 | 48.873 | 47.833 | 48.749 | 49.024 | 81.729 | 68.621 | 71.024 | 73 | 6.949 | 7.127 | 5.089 | 5.379 | 5.644 | 2.573 | -0.116 | -0.087 | -0.071 | 0.016 | 0.064 | 0.076 | -4.564 | -3.877 | -4.222 | -4.239 | -4.06 | -4.24 | -4.002 | -4.634 |
Totaal eigen vermogen
| 195.953 | 213.932 | 445.698 | 447.862 | 598.815 | 607.255 | 607.627 | 585.703 | 578.033 | 516.215 | 485.866 | 488.382 | 526.775 | 145.112 | 112.174 | 95.232 | 89.3 | 77.454 | 57.251 | 48.567 | 37.233 | 36.358 | 31.753 | 32.165 | 28.78 | 27.672 | 59.651 | 60.244 | 58.735 | 62.045 | 68.506 | 69.971 | 76.191 | 82.271 | 86.811 | 78.606 | 84.992 | 91.529 | 21.666 | 25.828 | 29.461 | 32.951 | 16.263 | 19.241 | 4.838 | 0.737 | 2.968 | 3.803 | 5.379 | 5.699 | -17.532 | 1.22 | 2.12 | 2.618 | 1.733 | 10.22 | 12.297 | 8.074 | 48.873 | 47.833 | 48.749 | 49.024 | 81.729 | 68.621 | 71.024 | 73 | 6.949 | 7.127 | 5.089 | 5.379 | 5.644 | 2.573 | -0.116 | -0.087 | -0.071 | 0.016 | 0.064 | 0.076 | -4.564 | -3.877 | -4.222 | -4.239 | -4.06 | -4.24 | -4.002 | -4.634 |
Totaal passiva en aandeelhoudersvermogen
| 860.197 | 865.54 | 1,106.635 | 1,091.188 | 1,261.386 | 1,266.556 | 1,352.675 | 1,374.129 | 1,402.011 | 1,458.509 | 1,473.48 | 1,412.611 | 1,424.044 | 260.369 | 232.441 | 208.7 | 191.777 | 184.011 | 113.654 | 102.222 | 90.717 | 82.861 | 85.892 | 80.717 | 80.168 | 86.607 | 123.165 | 113.813 | 110.873 | 107.58 | 112.216 | 117.093 | 116.474 | 122.068 | 125.145 | 115.773 | 120.256 | 122.571 | 33.346 | 35.872 | 38.545 | 45.095 | 27.249 | 30.515 | 24.299 | 12.485 | 14.299 | 15.554 | 13.995 | 14.796 | 19.794 | 13.082 | 13.528 | 14.203 | 14.955 | 22.514 | 23.956 | 46.781 | 86.279 | 87.157 | 89.022 | 91.19 | 125.078 | 95.911 | 98.43 | 100.1 | 7.396 | 7.387 | 5.244 | 5.418 | 5.742 | 2.756 | 0.009 | 0.01 | 0.003 | 0.023 | 0.065 | 0.085 | 1.138 | 1.421 | 1.435 | 1.338 | 1.479 | 1.673 | 1.807 | 1.887 |