Oak Ridge Financial Services, Inc.
OTC:BKOR
15 (USD) • At close November 9, 2023
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 27.541 | 23.55 | 20.425 | 24.476 | 34.303 | 32.928 | 50.356 | 24.082 | 74.193 | 107.542 | 88.084 | 53.566 | 52.215 | 46.252 | 21.348 | 27.812 | 29.167 | 24.952 | 23.569 | 17.887 | 22.075 | 29.887 | 19.251 | 18.862 | 21.361 | 22.649 | 29.468 | 20.465 | 24.599 | 22.745 | 19.547 | 18.727 | 16.936 | 16.037 | 18.029 | 11.309 | 20.05 | 17.779 | 14.411 | 17.388 | 15.905 | 22.307 | 13.667 | 18.091 | 20.58 | 26.165 | 17.043 | 11.896 | 20.769 | 31.831 | 22.493 | 22.992 | 20.174 | 23.035 | 14.156 | 26.287 | 25.5 | 29.077 | 11.071 | 6.931 | 19.425 | 16.538 | 6.302 | 4.908 | 8.028 | 7.025 | 10.108 | 11.523 | 6.223 | 6.025 | 5.114 | 4.768 | 3.083 | 3.52 | 1.453 | 2.605 | 1.821 | 1.988 | 1.59 | 1.738 | 2.245 | 1.599 | 1.809 | 2.173 | 2.651 | 1.441 |
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 | 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
| 0 | 27.541 | 23.55 | 20.425 | 24.476 | 34.303 | 32.928 | 50.356 | 24.082 | 74.193 | 107.542 | 88.084 | 53.566 | 52.215 | 46.252 | 21.348 | 27.812 | 29.167 | 24.952 | 23.569 | 17.887 | 22.075 | 29.887 | 19.251 | 18.862 | 21.361 | 22.649 | 29.468 | 20.465 | 24.599 | 22.745 | 19.547 | 18.727 | 16.936 | 16.037 | 18.029 | 11.309 | 20.05 | 17.779 | 14.411 | 17.388 | 15.905 | 22.307 | 13.667 | 18.091 | 20.58 | 26.165 | 17.043 | 11.896 | 20.769 | 31.831 | 22.493 | 22.992 | 20.174 | 23.035 | 14.156 | 26.287 | 25.5 | 29.077 | 11.071 | 6.931 | 19.425 | 16.538 | 6.302 | 4.908 | 8.028 | 7.025 | 10.108 | 11.523 | 6.223 | 6.025 | 5.114 | 4.768 | 3.083 | 3.52 | 1.453 | 2.605 | 1.821 | 1.988 | 1.59 | 1.738 | 2.245 | 1.599 | 1.809 | 2.173 | 2.651 | 1.441 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.388 | 1.245 | 1.514 | 1.538 | 1.399 | 1.326 | 1.554 | 1.523 | 1.539 | 1.494 | 1.477 | 1.509 | 1.404 | 1.456 | 1.387 | 1.526 | 1.467 | 1.412 | 1.297 | 1.301 | 1.314 | 1.338 | 1.219 | 0 | 0 | 1.029 | 0 | 0 | 0 | 0 | 0 | 0.678 | 0.593 | 0.599 | 0 | 0.5 | 0.435 | 0.39 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.928 | 30.493 | 26.391 | 23.005 | 26.903 | 36.428 | 35.206 | 52.352 | 26.206 | 76.095 | 109.361 | 89.926 | 55.349 | 54.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 24.928 | 27.541 | 26.391 | 23.005 | 26.903 | 36.428 | 35.206 | 52.352 | 26.206 | 76.095 | 109.361 | 89.926 | 55.349 | 54.276 | 49.852 | 21.348 | 27.812 | 29.167 | 24.952 | 23.569 | 17.887 | 22.075 | 29.887 | 19.251 | 18.862 | 21.361 | 22.649 | 29.468 | 20.465 | 24.599 | 22.745 | 19.547 | 18.727 | 16.936 | 16.037 | 18.029 | 11.309 | 20.05 | 17.779 | 14.411 | 17.388 | 15.905 | 22.307 | 13.667 | 18.091 | 21.968 | 27.41 | 18.557 | 13.434 | 22.168 | 33.157 | 24.047 | 24.515 | 21.713 | 24.529 | 15.633 | 27.796 | 26.904 | 30.533 | 12.458 | 8.457 | 20.892 | 17.95 | 7.599 | 6.209 | 9.342 | 8.363 | 11.327 | 11.523 | 6.223 | 7.054 | 5.114 | 4.768 | 3.083 | 3.52 | 1.453 | 3.283 | 2.414 | 2.587 | 1.59 | 2.238 | 2.68 | 1.989 | 1.809 | 2.173 | 2.651 | 1.441 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 11.069 | 11.039 | 10.989 | 10.832 | 11.06 | 11.366 | 11.704 | 10.375 | 10.659 | 10.798 | 11.148 | 11.501 | 11.826 | 12.162 | 12.397 | 12.622 | 12.271 | 11.404 | 11.674 | 11.827 | 11.591 | 11.494 | 11.653 | 9.886 | 9.398 | 9.062 | 9.037 | 8.631 | 8.582 | 8.559 | 8.674 | 8.795 | 8.866 | 8.691 | 8.06 | 8.056 | 7.582 | 7.693 | 7.806 | 7.889 | 8.064 | 8.249 | 8.306 | 8.332 | 8.483 | 8.662 | 9.289 | 9.371 | 9.625 | 9.805 | 9.872 | 9.973 | 10.13 | 10.28 | 10.242 | 10.352 | 10.476 | 10.645 | 10.728 | 10.793 | 10.892 | 10.926 | 10.128 | 8.926 | 8.257 | 7.109 | 7.207 | 6.755 | 6.351 | 5.856 | 5.425 | 5.022 | 4.921 | 4.948 | 4.783 | 4.81 | 4.643 | 4.074 | 3.932 | 3.39 | 2.703 | 2.171 | 2.223 | 2.269 | 2.29 | 2.295 | 1.52 |
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 |
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 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 559.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.314 | 23.459 | 19.554 | 15.037 | 18.122 | 27.955 | 25.018 | 40.515 | 13.671 | 63.623 | 98.058 | 80.41 | 45.937 | 42.481 | 37.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.389 | 47.764 | 47.865 | 51.142 | 54.405 | 53.388 | 56.423 | 59.757 | 56.179 | 60.502 | 55.795 | 44.145 | 46.525 | 50.095 | 57.539 | 65.858 | 66.781 | 60.883 | 48.749 | 43.41 | 32.545 | 34.316 | 17.353 | 18.359 | 19.282 | 23.407 | 25.016 | 25.663 | 26.682 | 28.508 | 29.561 | 31.594 | 33.252 | 34.574 | 37.187 | 34.231 | 30.869 | 26.169 | 27.97 | 26.154 | 27.197 | 26.974 |
Belastingvorderingen
| 0 | 0 | 0 | 2.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 602.154 | 586.784 | 574.677 | 9.01 | 555.177 | 537.752 | 518.935 | 486.039 | 518.418 | 462.06 | 400.116 | 405.084 | 449.781 | 460.419 | 476.696 | 506.66 | 509.563 | 507.183 | 455.81 | 440.31 | 440.948 | 434.905 | 430.305 | 424.204 | 412.628 | 408.822 | 396.634 | 392.613 | 389.615 | 378.475 | 366.577 | 359.467 | 353.364 | 345.105 | 343.064 | 335.146 | 332.688 | 332.036 | 337.178 | 335.386 | 332.913 | 332.119 | 325.705 | 326.543 | 324.393 | -55.051 | -57.053 | -57.236 | -60.767 | -64.21 | -63.26 | -66.396 | -69.887 | -66.459 | -70.744 | -66.147 | -54.621 | -57.17 | -60.823 | -68.332 | -76.75 | -77.707 | -71.011 | -57.675 | -51.667 | -39.654 | -41.523 | -24.108 | -24.71 | -25.138 | -28.832 | -30.038 | -30.584 | -31.63 | -33.291 | -34.371 | -36.237 | -37.326 | -38.506 | -40.577 | -36.934 | -33.04 | -28.392 | -30.239 | -28.444 | -29.492 | -28.494 |
Totaal niet-vlottende activa
| 628.537 | 621.282 | 605.22 | 597.05 | 584.359 | 577.073 | 555.657 | 536.929 | 542.748 | 536.481 | 509.322 | 496.995 | 507.544 | 515.062 | 526.721 | 519.282 | 521.834 | 518.587 | 467.484 | 452.137 | 452.539 | 446.399 | 441.958 | 434.09 | 422.026 | 417.884 | 405.671 | 401.244 | 398.197 | 387.034 | 375.251 | 368.262 | 362.23 | 353.796 | 351.124 | 343.202 | 340.27 | 339.729 | 344.984 | 343.275 | 340.977 | 340.368 | 334.011 | 334.875 | 332.876 | 55.051 | 57.053 | 57.236 | 60.767 | 64.21 | 63.26 | 66.396 | 69.887 | 66.459 | 70.744 | 66.147 | 54.621 | 57.17 | 60.823 | 68.332 | 76.75 | 77.707 | 71.011 | 57.675 | 51.667 | 39.654 | 41.523 | 24.108 | 24.71 | 25.138 | 28.832 | 30.038 | 30.584 | 31.63 | 33.291 | 34.371 | 36.237 | 37.326 | 38.506 | 40.577 | 36.934 | 33.04 | 28.392 | 30.239 | 28.444 | 29.492 | 28.494 |
Totaal activa
| 653.465 | 648.823 | 631.611 | 620.055 | 611.262 | 613.501 | 590.863 | 589.281 | 568.954 | 612.576 | 618.683 | 586.921 | 562.893 | 569.338 | 576.573 | 540.63 | 549.646 | 547.754 | 492.436 | 475.706 | 470.426 | 468.474 | 471.845 | 453.341 | 440.888 | 439.245 | 428.32 | 430.712 | 418.662 | 411.633 | 397.996 | 387.809 | 380.957 | 370.732 | 367.161 | 361.231 | 351.579 | 359.779 | 362.763 | 357.686 | 358.365 | 356.273 | 356.318 | 348.542 | 350.967 | 344.854 | 348.625 | 342.851 | 342.943 | 351.543 | 359.935 | 352.155 | 350.642 | 346.443 | 356.154 | 349.008 | 342.818 | 342.702 | 349.131 | 338.048 | 339.682 | 350.693 | 345.277 | 320.672 | 309.73 | 291.803 | 288.563 | 262.208 | 247.534 | 229.675 | 211.565 | 207.136 | 194.736 | 179.064 | 177.284 | 172.504 | 162.507 | 150.482 | 139.381 | 134.406 | 125.917 | 113.232 | 106.626 | 97.287 | 91.295 | 84.317 | 72.115 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.092 | 0.094 | 0.123 | 0.119 | 0.117 | 0.119 | 0.21 | 0.207 | 0.202 | 0.173 | 0.294 | 0.279 | 0.299 | 0.295 | 0.408 | 0.461 | 0.505 | 0.502 | 0.498 | 0.452 | 0.57 | 0.553 | 0.648 | 0.48 | 0.497 | 0.447 | 0.549 | 0.387 | 0.417 | 0.382 | 0.33 | 0.238 | 0.192 | 0.17 | 0.115 | 0.089 | 0.06 | 0.076 | 0 | 0 | 0 |
Kortlopende schulden
| 52 | 40 | 34 | 40.377 | 50 | 54 | 22 | 30.297 | 10 | 0 | 0 | 0.438 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 7 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 1.5 | 17 | 16.2 | 16.2 | 16.2 | 15.7 | 13.5 | 4 | 5.75 | 7.25 | 7.25 | 7.25 | 7.25 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 115.173 | 107.289 | 101.395 | 100.856 | 108.075 | 111.185 | 114.937 | 120.489 | 123.656 | 118.337 | 143.611 | 116.635 | 119.372 | 114.182 | 111.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -0.092 | -0.094 | -0.123 | -0.119 | -0.117 | -0.119 | -0.21 | -0.207 | -0.202 | -0.173 | -0.294 | -0.279 | -0.299 | -0.295 | -2.408 | -0.461 | -0.505 | -7.502 | -0.498 | -0.452 | -6.57 | -0.553 | -0.648 | -0.48 | -0.497 | -1.947 | -17.549 | -16.587 | -16.617 | -16.582 | -16.03 | -13.738 | -4.192 | -5.92 | -7.365 | -7.339 | -7.31 | -7.326 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 167.173 | 147.289 | 135.395 | 141.233 | 158.075 | 165.185 | 136.937 | 150.786 | 133.656 | 118.337 | 143.611 | 117.073 | 119.372 | 114.182 | 116.197 | 0.14 | 0.331 | 0.176 | 0.304 | 0.281 | 0.315 | 0.28 | 0.342 | 0.263 | 0.228 | 0.178 | 0.167 | 0.145 | 0.137 | 0.126 | 0.115 | 0.098 | 0.135 | 0.147 | 0.138 | 0.122 | 0.117 | 0.121 | 0.12 | 0.097 | 0.101 | 0.093 | 0.088 | 0.08 | 0.087 | 0.09 | 0.092 | 0.094 | 0.123 | 0.119 | 0.117 | 0.119 | 0.21 | 0.207 | 0.202 | 0.173 | 0.294 | 0.279 | 0.299 | 0.295 | 2.408 | 0.461 | 0.505 | 7.502 | 0.498 | 0.452 | 6.57 | 0.553 | 0.648 | 0.48 | 0.497 | 1.947 | 17.549 | 16.587 | 16.617 | 16.582 | 16.03 | 13.738 | 4.192 | 5.92 | 7.365 | 7.339 | 7.31 | 7.326 | 0 | 0 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 18.221 | 30.211 | 30.201 | 18.191 | 18.181 | 18.457 | 18.513 | 18.569 | 18.626 | 18.682 | 18.738 | 18.794 | 18.851 | 18.907 | 24.61 | 24.659 | 24.708 | 24.764 | 15.014 | 20.04 | 15.066 | 15.093 | 15.119 | 15.133 | 15.147 | 14.565 | 14.683 | 14.801 | 14.92 | 15.038 | 15.154 | 15.274 | 15.392 | 15.516 | 10.123 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 0 | 8.248 | 0 | 9 | 9 | 9 | 9 | 9 | 17.248 | 9 | 15 | 15 | 15 | 15 | 22 | 22 | 16 | 16 | 24.248 | 24.248 | 16 | 16 | 0 | 0 | 0 | 0 | 8 | 10 | 17.5 | 15.5 | 10 | 10 | 10 | 10 | 17.25 | 16.75 | 12.5 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 393.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 405.168 | 557.996 | 406.461 | 7.907 | 379.653 | 374.813 | 380.916 | 367.283 | 366.207 | 424.838 | 405.991 | 399.726 | 375.154 | 388.34 | 390.07 | 471.33 | 481.43 | 480.569 | 436.855 | 415.07 | 415.692 | 415.38 | 420.146 | 403.616 | 392.837 | 392.097 | 382.153 | 384.681 | 373.396 | 367.343 | 354.908 | 345.301 | 337.834 | 327.909 | 326.076 | 323.159 | 314.405 | 323.93 | 327.249 | 322.547 | 321.291 | 320.001 | 321.582 | 314.754 | 317.354 | -8.248 | -8.248 | -8.248 | -8.248 | -8.248 | 0 | -8.248 | 0 | -9 | -9 | -9 | -9 | -9 | -17.248 | -9 | -15 | -15 | -15 | -15 | -22 | -22 | -16 | -16 | -24.248 | -24.248 | -16 | -16 | 0 | 0 | 0 | 0 | -8 | -10 | -17.5 | -15.5 | -10 | -10 | -10 | -10 | -17.25 | -16.75 | -12.5 |
Totaal niet-vlottende verplichtingen
| 423.389 | 588.207 | 436.662 | 420.475 | 397.834 | 393.27 | 399.429 | 385.852 | 384.833 | 443.52 | 424.729 | 418.52 | 394.005 | 407.247 | 414.68 | 495.989 | 506.138 | 505.333 | 451.869 | 435.11 | 430.758 | 430.473 | 435.265 | 418.749 | 407.984 | 406.662 | 396.836 | 399.482 | 388.316 | 382.381 | 370.062 | 360.575 | 353.226 | 343.425 | 336.199 | 331.407 | 322.653 | 332.178 | 335.497 | 330.795 | 329.539 | 328.249 | 329.83 | 323.002 | 325.602 | 8.248 | 8.248 | 8.248 | 8.248 | 8.248 | 0 | 8.248 | 0 | 9 | 9 | 9 | 9 | 9 | 17.248 | 9 | 15 | 15 | 15 | 15 | 22 | 22 | 16 | 16 | 24.248 | 24.248 | 16 | 16 | 0 | 0 | 0 | 0 | 8 | 10 | 17.5 | 15.5 | 10 | 10 | 10 | 10 | 17.25 | 16.75 | 12.5 |
Totaal passiva
| 590.562 | 588.207 | 572.057 | 561.708 | 555.909 | 558.455 | 536.366 | 536.638 | 518.489 | 561.857 | 568.34 | 535.593 | 513.377 | 521.429 | 530.877 | 496.129 | 506.469 | 505.509 | 452.173 | 435.391 | 431.073 | 430.753 | 435.607 | 419.012 | 408.212 | 406.84 | 397.003 | 399.627 | 388.453 | 382.507 | 370.177 | 360.673 | 353.361 | 343.572 | 336.337 | 331.529 | 322.77 | 332.299 | 335.617 | 330.892 | 329.64 | 328.342 | 329.918 | 323.082 | 325.689 | 319.802 | 322.814 | 316.861 | 315.374 | 324.213 | 0.117 | 324.207 | 0.21 | 318.549 | 328.389 | 321.135 | 314.652 | 314.709 | 320.985 | 310.456 | 312.024 | 323.662 | 319.268 | 302.477 | 291.536 | 274.389 | 270.979 | 244.524 | 230.412 | 212.994 | 194.988 | 190.683 | 17.549 | 16.587 | 16.617 | 16.582 | 147.66 | 135.645 | 124.949 | 119.536 | 111.075 | 99.028 | 91.725 | 89.928 | 17.25 | 16.75 | 12.5 |
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 | 5.191 | 5.191 | 5.191 | 5.191 | 5.191 | 5.191 | 7.691 | 7.691 | 7.691 | 7.691 | 7.61 | 7.529 | 7.448 | 7.366 | 7.293 | 7.22 | 7.148 | 7.075 | 7.008 | 6.941 | 6.875 | 6.808 | 6.745 | 6.683 | 6.625 | 6.566 | 7.059 | 6.99 | 6.923 | 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
| 27.1 | 26.977 | 26.854 | 26.736 | 26.603 | 26.471 | 26.339 | 26.207 | 26.077 | 25.945 | 25.7 | 25.532 | 25.379 | 25.261 | 25.153 | 25.013 | 24.898 | 24.72 | 24.599 | 24.85 | 24.769 | 24.625 | 24.479 | 20.466 | 20.32 | 20.704 | 20.551 | 20.413 | 20.212 | 20.065 | 19.928 | 20.064 | 19.875 | 19.665 | 19.444 | 19.241 | 19.057 | 18.828 | 18.638 | 18.45 | 18.332 | 18.254 | 17.308 | 17.262 | 17.213 | 17.21 | 17.202 | 15.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.831 | 15.831 | 15.831 | 15.831 | 0 | 0 | 5.37 | 5.37 | 5.37 | 5.37 | 5.37 | 5.368 | 5.368 | 5.368 | 5.368 | 5.368 | 4.295 | 4.295 | 7.157 | 3.995 | 3.994 | 3.991 | 3.996 |
Ingehouden winsten
| 36.575 | 35.403 | 34.458 | 33.364 | 32.161 | 30.939 | 29.725 | 28.642 | 27.166 | 25.778 | 24.291 | 22.815 | 21.028 | 19.201 | 17.669 | 15.797 | 14.945 | 14.227 | 13.16 | 13.146 | 12.247 | 11.161 | 10.297 | 13.309 | 12.169 | 11.192 | 10.286 | 9.557 | 8.868 | 8.061 | 7.296 | 6.664 | 6.051 | 5.339 | 4.774 | 4.329 | 3.873 | 3.164 | 2.426 | 1.829 | 1.482 | 1.116 | 0.714 | 0.402 | 0.116 | -0.13 | -0.171 | -0.208 | 1.302 | 1.413 | 2.402 | 2.418 | 2.563 | 2.651 | 2.737 | 2.707 | 2.828 | 2.947 | 3.086 | 2.602 | 2.582 | 2.589 | 2.526 | 2.47 | 2.151 | 1.776 | 1.392 | 1.59 | 1.192 | 0.893 | 0.757 | 0.978 | 0.743 | 0.389 | 0.046 | -0.281 | -0.58 | -0.804 | -1.017 | -1.075 | -1.218 | -1.332 | -1.415 | -1.444 | -1.449 | -1.396 | -1.215 |
Overige gereserveerde algehele resultaten
| -0.772 | -1.764 | -1.758 | -1.753 | -3.411 | -2.364 | -1.567 | -2.206 | -2.778 | -1.004 | 0.352 | 2.981 | 3.109 | 3.447 | 25.153 | 3.691 | 3.334 | 3.298 | 2.504 | 2.319 | 2.337 | 1.935 | 1.462 | 0.554 | 0.187 | 0.509 | 0.48 | 1.115 | 1.129 | 1 | 0.595 | 0.408 | 1.67 | 2.156 | 1.415 | 0.941 | 0.688 | 0.297 | 0.891 | 1.324 | 1.22 | 0.87 | 0.687 | 0.105 | 0.339 | 0.443 | 1.332 | 1.515 | 1.662 | 1.392 | 1.162 | 1.169 | 1.171 | 1.069 | 0.93 | 1.156 | 1.401 | 1.171 | 1.243 | 1.232 | 1.375 | 0.81 | -0.082 | -0.106 | 0.212 | -0.193 | 0.361 | 0.263 | 0.11 | -0.032 | 0 | -0.345 | -0.438 | -0.663 | -0.443 | -0.389 | -0.386 | -0.172 | -0.364 | 0.132 | 0.247 | -0.277 | 0.439 | 0.311 | 0.292 | 0.639 | 0.473 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.361 | 17.312 | 17.305 | 17.296 | 17.286 | 17.263 | 17.233 | 17.223 | 17.202 | 17.192 | 17.192 | 17.192 | 17.192 | 16.642 | 16.642 | 16.642 | 15.831 | 0 | 0 | 0 | 0 | 15.82 | 15.82 | 10.45 | 10.45 | 10.448 | 10.448 | 10.448 | 10.445 | 10.445 | 10.445 | 10.445 | 10.445 | 11.518 | 11.518 | 8.72 | 4.497 | 4.499 | 4.495 | 4.503 |
Totaal eigen vermogen van aandeelhouders
| 62.903 | 60.616 | 59.554 | 58.347 | 55.353 | 55.046 | 54.497 | 52.643 | 50.465 | 50.719 | 50.343 | 51.328 | 49.516 | 47.909 | 45.876 | 44.501 | 43.177 | 42.245 | 40.263 | 40.315 | 39.353 | 37.721 | 36.238 | 34.329 | 32.676 | 32.405 | 31.317 | 31.085 | 30.209 | 29.126 | 27.819 | 27.136 | 27.596 | 27.16 | 30.824 | 29.702 | 28.809 | 27.48 | 27.146 | 26.794 | 28.725 | 27.931 | 26.4 | 25.46 | 25.278 | 25.052 | 25.811 | 25.99 | 27.569 | 27.33 | 28.008 | 27.948 | 28.005 | 27.894 | 27.765 | 27.873 | 28.166 | 27.993 | 28.146 | 27.592 | 27.658 | 27.031 | 26.009 | 18.195 | 18.194 | 17.414 | 17.584 | 17.684 | 17.122 | 16.681 | 16.577 | 16.453 | 16.123 | 15.544 | 15.421 | 15.143 | 14.847 | 14.837 | 14.432 | 14.87 | 14.842 | 14.204 | 14.901 | 7.359 | 7.336 | 7.729 | 7.757 |
Totaal eigen vermogen
| 62.903 | 60.616 | 59.554 | 58.347 | 55.353 | 55.046 | 54.497 | 52.643 | 50.465 | 50.719 | 50.343 | 51.328 | 49.516 | 47.909 | 45.876 | 44.501 | 43.177 | 42.245 | 40.263 | 40.315 | 39.353 | 37.721 | 36.238 | 34.329 | 32.676 | 32.405 | 31.317 | 31.085 | 30.209 | 29.126 | 27.819 | 27.136 | 27.596 | 27.16 | 30.824 | 29.702 | 28.809 | 27.48 | 27.146 | 26.794 | 28.725 | 27.931 | 26.4 | 25.46 | 25.278 | 25.052 | 25.811 | 25.99 | 27.569 | 27.33 | 28.008 | 27.948 | 28.005 | 27.894 | 27.765 | 27.873 | 28.166 | 27.993 | 28.146 | 27.592 | 27.658 | 27.031 | 26.009 | 18.195 | 18.194 | 17.414 | 17.584 | 17.684 | 17.122 | 16.681 | 16.577 | 16.453 | 16.123 | 15.544 | 15.421 | 15.143 | 14.847 | 14.837 | 14.432 | 14.87 | 14.842 | 14.204 | 14.901 | 7.359 | 7.336 | 7.729 | 7.757 |
Totaal passiva en aandeelhoudersvermogen
| 653.465 | 648.823 | 631.611 | 620.055 | 611.262 | 613.501 | 590.863 | 589.281 | 568.954 | 612.576 | 618.683 | 586.921 | 562.893 | 569.338 | 576.752 | 540.63 | 549.646 | 547.754 | 492.436 | 475.706 | 470.426 | 468.474 | 471.845 | 453.341 | 440.888 | 439.245 | 428.32 | 430.712 | 418.662 | 411.633 | 397.996 | 387.809 | 380.957 | 370.732 | 367.161 | 361.231 | 351.579 | 359.779 | 362.763 | 357.686 | 358.365 | 356.273 | 356.318 | 348.542 | 350.967 | 344.854 | 348.625 | 342.851 | 342.943 | 351.543 | 359.935 | 352.155 | 350.642 | 346.443 | 356.154 | 349.008 | 342.818 | 342.702 | 349.131 | 338.048 | 339.682 | 350.693 | 345.277 | 320.672 | 309.73 | 291.803 | 288.563 | 262.208 | 247.534 | 229.675 | 211.565 | 207.136 | 194.736 | 179.064 | 177.284 | 172.504 | 162.507 | 150.482 | 139.381 | 134.406 | 125.917 | 113.232 | 106.626 | 97.287 | 91.295 | 84.317 | 72.115 |