China Automotive Systems, Inc.
NASDAQ:CAAS
4.41 (USD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 112.557 | 155.194 | 108.244 | 95.62 | 99.244 | 121.216 | 100.712 | 112.421 | 79.402 | 131.695 | 80.729 | 83.113 | 90.374 | 97.248 | 81.767 | 80.376 | 108.171 | 76.708 | 83.82 | 70.866 | 65.471 | 86.346 | 95.788 | 58.682 | 78.729 | 64.558 | 55.382 | 36.473 | 31.303 | 31.092 | 39.062 | 37.864 | 55.399 | 69.676 | 76.064 | 70.889 | 65.909 | 68.505 | 41.569 | 55.757 | 42.955 | 53.979 | 54.702 | 75.27 | 90.352 | 87.649 | 72.49 | 77.692 | 79.852 | 94.781 | 96.435 | 75.377 | 60.896 | 49.425 | 49.202 | 45.246 | 51.075 | 43.48 | 45.894 | 39.555 | 37.585 | 37.113 | 27.189 | 28.431 | 49.962 | 19.487 | 21.791 | 19.628 | 17.362 | 27.419 | 18.425 | 19.793 | 22.141 | 12.375 | 14.028 | 11.055 | 12.972 | 11.165 | 11.012 | 16.542 | 14.162 | 10.731 | 5.736 | 7.734 | 9.638 | 0 | 0.002 | 0.003 | 0.007 | 0.009 | 0.01 |
Kortetermijnbeleggingen
| 0 | 11.084 | 0 | 0 | 0 | 12.861 | 0 | 0 | 0 | 1.756 | 0 | 0 | 0 | 10.139 | 0 | 0 | 0 | 5.832 | 0 | 0 | 0 | 17.543 | 22.241 | 26.902 | 13.04 | 29.587 | 23.829 | 27.239 | 28.208 | 30.475 | 39.337 | 33.553 | 28.576 | 21.209 | 26.801 | 37.76 | 39.084 | 41.017 | 43.266 | 38.472 | 35.933 | 35.51 | 32.274 | 15.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 112.557 | 166.278 | 108.244 | 95.62 | 99.244 | 134.077 | 100.712 | 112.421 | 79.402 | 133.451 | 80.729 | 83.113 | 90.374 | 107.387 | 81.767 | 80.376 | 108.171 | 82.54 | 83.82 | 70.866 | 65.471 | 103.889 | 118.029 | 85.584 | 91.769 | 94.145 | 79.211 | 63.712 | 59.511 | 61.567 | 78.399 | 71.417 | 83.975 | 90.885 | 102.865 | 108.649 | 104.993 | 109.522 | 84.835 | 94.229 | 78.888 | 89.489 | 86.976 | 90.646 | 90.352 | 87.649 | 72.49 | 77.692 | 79.852 | 94.781 | 96.435 | 75.377 | 60.896 | 49.425 | 49.202 | 45.246 | 51.075 | 43.48 | 45.894 | 39.555 | 37.585 | 37.113 | 27.189 | 28.431 | 49.962 | 19.487 | 21.791 | 19.628 | 17.362 | 27.419 | 18.425 | 19.793 | 22.141 | 12.375 | 14.028 | 11.055 | 12.972 | 11.165 | 11.012 | 16.542 | 14.162 | 10.731 | 5.736 | 7.734 | 9.638 | 0 | 0.002 | 0.003 | 0.007 | 0.009 | 0.01 |
Nettovorderingen
| 266.718 | 269.406 | 241.517 | 234.04 | 244.895 | 224.324 | 208.555 | 203.491 | 222.397 | 210.336 | 227.276 | 228.461 | 236.645 | 234.14 | 209.025 | 188.442 | 196.498 | 233.005 | 234.267 | 255.13 | 242.574 | 256.344 | 249.636 | 283.559 | 304.733 | 294.075 | 287.55 | 307.444 | 305.916 | 306.715 | 279.431 | 314.082 | 301.105 | 276.315 | 273.933 | 303.651 | 320.893 | 305.108 | 303.873 | 309.84 | 304.644 | 284.833 | 264.785 | 259.413 | 245.613 | 223.592 | 210.333 | 208.694 | 211.354 | 212.459 | 197.86 | 206.909 | 216.589 | 195.859 | 181.846 | 180.689 | 168.252 | 154.863 | 131.518 | 121.466 | 103.672 | 96.425 | 100.91 | 104.332 | 96.14 | 82.023 | 70.964 | 69.92 | 60.477 | 57.234 | 50.702 | 53.02 | 46.332 | 41.58 | 33.996 | 33.938 | 35.674 | 37.633 | 33.814 | 29.679 | 39.358 | 38.68 | 28.389 | 25.43 | 23.345 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 109.082 | 112.392 | 103.187 | 100.262 | 105.498 | 112.236 | 104.629 | 109.787 | 114.483 | 116.493 | 106.427 | 95.971 | 89.638 | 88.325 | 82.011 | 82.861 | 71.158 | 82.931 | 87.175 | 90.85 | 90.202 | 88.021 | 87.769 | 90.594 | 87.37 | 79.217 | 73.03 | 65.47 | 69.051 | 68.05 | 74.484 | 63.086 | 70.726 | 65.57 | 67.067 | 67.794 | 68.747 | 64.419 | 72.691 | 63.308 | 55.849 | 51.392 | 53.149 | 48.251 | 45.27 | 43.542 | 48.033 | 46.889 | 58.29 | 51.607 | 51.304 | 45.68 | 47.485 | 36.87 | 40.867 | 39.595 | 35.384 | 27.416 | 29.389 | 26.754 | 27.946 | 26.572 | 29.934 | 26.21 | 22.677 | 20.193 | 19.447 | 17.365 | 18.052 | 15.465 | 17.514 | 14.753 | 13.594 | 12.386 | 15.12 | 14.537 | 12.424 | 12.508 | 14.408 | 14.821 | 12.552 | 10.229 | 10.209 | 10.895 | 10.256 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 82.075 | 56.533 | 56.004 | 57.984 | 78.973 | 50.081 | 74.284 | 65.731 | 89.299 | 41.1 | 63.034 | 68.212 | 62.626 | 45.806 | 67.555 | 62.59 | 41.283 | 44.117 | 41.72 | 49.074 | 81.982 | 47.174 | 40.688 | 40.273 | 45.973 | 65.166 | 82.183 | 80.151 | 80.538 | 42.25 | 39.423 | 42.566 | 38.277 | 43.289 | 41.404 | 43.466 | 41.586 | 43.576 | 41.91 | 36.057 | 43.622 | 44.693 | 34.883 | 31.386 | 35.276 | 34.779 | 30.28 | 25.939 | 26.923 | 28.353 | 27.81 | 8.553 | 27.669 | 7.738 | 27.133 | 25.204 | 23.081 | 19.022 | 11.29 | 10.537 | 10.062 | 8.183 | 10.903 | 6.815 | 7.776 | 5.568 | 3.74 | 3.97 | 3.905 | 4.321 | 5.009 | 5.041 | 5.81 | 3.312 | 10.093 | 9.261 | 8.184 | 5.729 | 11.603 | 12.116 | 13.547 | 11.252 | 11.027 | 15.471 | 18.209 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 570.432 | 564.075 | 508.952 | 487.906 | 528.61 | 520.718 | 488.18 | 491.43 | 505.581 | 501.38 | 477.466 | 475.757 | 479.283 | 475.658 | 440.358 | 414.269 | 417.11 | 441.165 | 446.982 | 465.92 | 480.229 | 495.428 | 496.122 | 500.01 | 529.845 | 532.603 | 521.974 | 516.777 | 515.016 | 485.904 | 471.737 | 491.151 | 494.083 | 476.059 | 485.269 | 523.56 | 536.219 | 522.625 | 503.309 | 503.434 | 483.003 | 470.407 | 439.793 | 429.696 | 416.511 | 389.562 | 361.136 | 359.214 | 376.419 | 365.38 | 353.041 | 336.519 | 332.38 | 310.563 | 299.047 | 290.734 | 277.792 | 242.297 | 218.092 | 198.313 | 179.265 | 168.293 | 168.935 | 165.789 | 176.554 | 127.271 | 115.943 | 110.882 | 99.796 | 104.439 | 91.65 | 92.606 | 87.877 | 69.653 | 73.237 | 68.791 | 69.255 | 67.034 | 70.838 | 73.158 | 79.618 | 70.893 | 55.361 | 59.53 | 61.448 | 0 | 0.002 | 0.003 | 0.007 | 0.009 | 0.01 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 99.395 | 110.95 | 100.598 | 99.329 | 104.931 | 115.298 | 104.877 | 113.271 | 123.436 | 130.953 | 129.249 | 135.899 | 138.542 | 148.16 | 136.058 | 131.657 | 134.261 | 149.281 | 74.709 | 77.24 | 137.033 | 84.118 | 79.66 | 82.311 | 84.894 | 77.781 | 79.27 | 77.712 | 72.793 | 73.541 | 67.636 | 63.356 | 60.99 | 56.822 | 43.317 | 39.983 | 35.913 | 42.35 | 40.872 | 41.958 | 41.06 | 41.754 | 47.142 | 49.177 | 49.561 | 49.973 | 85.501 | 77.33 | 82.599 | 84.843 | 81.641 | 79.875 | 77.816 | 75.381 | 66.978 | 62.645 | 60.606 | 60.49 | 58.227 | 56.117 | 55.945 | 51.979 | 49.987 | 49.349 | 47.087 | 46.585 | 41.264 | 41.656 | 40.536 | 40.848 | 38.349 | 37.887 | 39.088 | 39.796 | 36.635 | 35.946 | 35.472 | 35.944 | 24.887 | 25.907 | 22.974 | 22.35 | 17.01 | 14.682 | 14.833 | 0.284 | 0 | 0 | 0 | 0 | 0 |
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 | 0.611 | 0.608 | 0.621 | 0.646 | 0.643 | 0.645 | 0.642 | 0.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.151 | 13.098 | 9.073 | 9.08 | 9.616 | 10.828 | 9.439 | 10.055 | 10.705 | 12.544 | 10.623 | 10.737 | 10.626 | 12.504 | 10.392 | 10.062 | 10.121 | 11.698 | 62.964 | 64.768 | 62.846 | 61.198 | 60.991 | 62.981 | 66.287 | 63.834 | 55.579 | 48.8 | 48.327 | 48.065 | 50.147 | 48.722 | 54.605 | 54.177 | 55.511 | 57.342 | 57.231 | 52.375 | 48.713 | 48.319 | 44.137 | 44.535 | 38.83 | 38.05 | 37.44 | 37.557 | 0.711 | 0.713 | 0.785 | 0.837 | 0.684 | 0.612 | 0.615 | 0.662 | 0.586 | 0.506 | 0.516 | 0.561 | 0.673 | 0.723 | 0.745 | 0.504 | 0.564 | 0.606 | 0.654 | 0.59 | 0.498 | 0.419 | 0.433 | 3.141 | 3.112 | 3.226 | 3.601 | 3.503 | 0.475 | 0.519 | 0.434 | 0.393 | 0.169 | 0.179 | 0.208 | 0.219 | 1.754 | 1.787 | 0.774 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 9.151 | 13.098 | 9.073 | 9.08 | 9.616 | 10.828 | 9.439 | 10.055 | 10.705 | 12.544 | 10.623 | 10.737 | 10.626 | 12.504 | 10.392 | 10.062 | 10.121 | 11.698 | 62.964 | 64.768 | 62.846 | 61.198 | 60.991 | 62.981 | 66.287 | 63.834 | 55.579 | 48.8 | 48.327 | 48.065 | 50.147 | 48.722 | 55.216 | 54.785 | 56.132 | 57.988 | 57.874 | 53.02 | 49.355 | 48.961 | 44.137 | 44.535 | 38.83 | 38.05 | 37.44 | 37.557 | 0.711 | 0.713 | 0.785 | 0.837 | 0.684 | 0.612 | 0.615 | 0.662 | 0.586 | 0.506 | 0.516 | 0.561 | 0.673 | 0.723 | 0.745 | 0.504 | 0.564 | 0.606 | 0.654 | 0.59 | 0.498 | 0.419 | 0.433 | 3.141 | 3.112 | 3.226 | 3.601 | 3.503 | 0.475 | 0.519 | 0.434 | 0.393 | 0.169 | 0.179 | 0.208 | 0.219 | 1.754 | 1.787 | 0.774 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 59.278 | 69.418 | 60.866 | 62.179 | 64.634 | 59.81 | 52.755 | 58.363 | 60.66 | 36.966 | 40.742 | 45.629 | 45.518 | 49.766 | 49.754 | 43.774 | 40.79 | 39.642 | 33.976 | 35.459 | 33.433 | 32.62 | 30.874 | 33.479 | 29.268 | 27.596 | 25.341 | 17.552 | 16.572 | 16.431 | 15.202 | 9.294 | 6.245 | 6.152 | 6.203 | 6.38 | 4.624 | 4.575 | 3.66 | 4.114 | 4.039 | 4.023 | 3.933 | 3.855 | 3.733 | 3.665 | 3.602 | 3.584 | 3.569 | 3.485 | 3.427 | 3.323 | 3.233 | 3.162 | 0.081 | 0.08 | 0.079 | 6.448 | 0.079 | 4.447 | 0.079 | 6.539 | 0.079 | 0.079 | 0.077 | 0 | 0.039 | 0.072 | 0.071 | 0.074 | 0.068 | 0.074 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 8.899 | 0 | 0 | 0 | 7.652 | 0 | 0 | 0 | 10.114 | 0 | 0 | 0 | 13.846 | 0 | 0 | 0 | 15.291 | 0 | 0 | -62.846 | 15.336 | 12.68 | 13.27 | 13.8 | 13.367 | 4.295 | 4.241 | 4.815 | 4.641 | 4.898 | 4.959 | 4.949 | 4.899 | 5.388 | 5.458 | 5.293 | 4.896 | 4.76 | 4.66 | 4.539 | 4.528 | 5.549 | 4.258 | 4.206 | 4.112 | 4.379 | 3.992 | 4.6 | 4.341 | 3.916 | 3.696 | 3.499 | 3.272 | 1.278 | 1.351 | 2.448 | 2.173 | 2.916 | 2.637 | 2.27 | 2.383 | 1.996 | 1.801 | 1.477 | 1.316 | -0.039 | -0.072 | -0.071 | -0.074 | -0.068 | -0.074 | -0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 32.416 | 0 | 28.604 | 26.065 | 19.282 | 0.046 | 19.642 | 20.717 | 26.265 | 24.805 | 28.066 | 27.523 | 27.794 | 7.626 | 30.859 | 31.431 | 27.395 | 2.887 | 31.669 | 27.357 | 34.621 | 1.799 | 1.609 | 0.945 | 1.624 | 2.188 | 8.261 | 9.002 | 3.168 | 3.117 | 3.254 | 7.124 | 8.935 | 8.978 | 3.588 | 1.844 | 1.866 | 1.695 | 1.94 | 0.502 | 0.398 | 0.36 | 0.831 | 1.198 | 1.082 | 0.956 | 9.852 | 12.888 | 8.903 | 7.561 | 9.553 | 10.828 | 13.17 | 12.175 | 20.914 | 15.153 | 10.275 | 1.064 | 4.041 | 1.37 | 6.099 | 1.35 | 9.663 | 10.353 | 9.891 | 7.223 | 9.321 | 6.851 | 5.208 | 3.681 | 8.213 | 5.542 | 7.563 | 6.578 | 3.604 | 3.005 | 2.199 | 2.116 | 3.506 | 2.518 | 3.368 | 2.385 | 0.622 | 1.323 | 1.725 | 19.143 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 200.24 | 202.365 | 199.141 | 196.653 | 198.463 | 193.634 | 186.713 | 202.406 | 221.066 | 215.382 | 208.68 | 219.788 | 222.48 | 231.902 | 227.063 | 216.924 | 212.567 | 218.799 | 203.318 | 204.824 | 205.087 | 195.071 | 185.814 | 192.986 | 195.873 | 184.766 | 172.746 | 157.307 | 145.675 | 145.795 | 141.137 | 133.455 | 136.335 | 131.636 | 114.628 | 111.653 | 105.57 | 106.536 | 100.587 | 100.195 | 94.173 | 95.2 | 96.285 | 96.538 | 96.022 | 96.263 | 104.045 | 98.507 | 100.455 | 101.068 | 99.22 | 98.334 | 98.333 | 94.652 | 89.837 | 79.735 | 73.923 | 70.736 | 65.936 | 65.295 | 65.139 | 62.754 | 62.289 | 62.187 | 59.187 | 55.713 | 51.083 | 48.926 | 46.177 | 47.67 | 49.674 | 46.655 | 50.252 | 49.877 | 40.714 | 39.47 | 38.106 | 38.453 | 28.562 | 28.604 | 26.55 | 24.954 | 19.386 | 17.792 | 17.332 | 19.427 | 0 | 0 | 0 | 0 | 0 |
Totaal activa
| 770.672 | 766.44 | 708.093 | 684.577 | 727.073 | 714.352 | 674.893 | 693.836 | 726.647 | 716.762 | 686.146 | 695.545 | 701.763 | 707.56 | 667.421 | 631.193 | 629.677 | 659.964 | 650.3 | 670.744 | 685.316 | 690.499 | 681.936 | 692.996 | 725.718 | 717.369 | 694.72 | 674.084 | 660.691 | 631.699 | 612.874 | 624.606 | 630.418 | 607.695 | 599.897 | 635.213 | 641.789 | 629.161 | 603.896 | 603.629 | 577.176 | 565.607 | 536.078 | 526.234 | 512.533 | 485.825 | 465.181 | 457.721 | 476.874 | 466.447 | 452.262 | 434.852 | 430.712 | 405.215 | 388.885 | 370.469 | 351.716 | 313.033 | 284.029 | 263.608 | 244.404 | 231.047 | 231.224 | 227.976 | 235.741 | 182.985 | 167.026 | 159.808 | 145.973 | 152.109 | 141.323 | 139.261 | 138.129 | 119.53 | 113.951 | 108.261 | 107.361 | 105.487 | 99.4 | 101.762 | 106.168 | 95.847 | 74.747 | 77.322 | 78.78 | 19.427 | 0.002 | 0.003 | 0.007 | 0.009 | 0.01 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 145.501 | 160.551 | 149.073 | 136.673 | 142.172 | 150.577 | 142.287 | 135.127 | 143.983 | 146.057 | 136.295 | 141.094 | 140.083 | 145.079 | 132.768 | 115.53 | 108.758 | 116.738 | 116.174 | 125.242 | 193.28 | 129.087 | 126.416 | 150.771 | 149.964 | 156.368 | 148.343 | 139.139 | 135.575 | 144.856 | 133.635 | 138.256 | 141.629 | 133.122 | 119.024 | 142.409 | 155.329 | 137.246 | 133.257 | 142.392 | 132.165 | 124.836 | 110.65 | 120.459 | 113.589 | 103.621 | 96.998 | 101.986 | 117.08 | 114.202 | 163.598 | 106.615 | 110.381 | 1.868 | 143.299 | 91.4 | 124.659 | 107.496 | 61.183 | 54.781 | 66.304 | 38.595 | 39.426 | 60.059 | 54.762 | 32.512 | 30.28 | 29.694 | 38.542 | 37.648 | 35.104 | 20.993 | 41.124 | 31.376 | 16.411 | 16.056 | 27.664 | 15.358 | 27.698 | 27.157 | 24.974 | 23.017 | 13.68 | 25.235 | 21.267 | 1.103 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 137.94 | 141.235 | 111.566 | 118.497 | 143.153 | 45.897 | 112.109 | 123.141 | 131.878 | 129.717 | 121.022 | 115.761 | 130.019 | 124.533 | 113.253 | 111.697 | 101.066 | 116.681 | 116.596 | 129.893 | 65.888 | 141.985 | 144.429 | 125.651 | 150.792 | 156.559 | 155.758 | 154.425 | 156.675 | 119.76 | 116.347 | 125.267 | 120.52 | 111.275 | 118.477 | 117.953 | 116.857 | 124.689 | 119.542 | 113.258 | 112.601 | 115.598 | 112.682 | 110.422 | 114.685 | 107.564 | 101.274 | 97.286 | 35.487 | 67.623 | 11.802 | 57.799 | 6.864 | 36.483 | 37.915 | 82.419 | 33.142 | -17.216 | 37.668 | 61.344 | 38.164 | 60.888 | 26.172 | 7.29 | 13.82 | 28.991 | 25.661 | 24.241 | 8.333 | 15.385 | 16.23 | 30.733 | 13.733 | 14.815 | 28.188 | 27.246 | 16.024 | 26.775 | 12.651 | 14.217 | 13.614 | 9.639 | 6 | 8.434 | 4.832 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 2.293 | 0 | 0 | 0 | 17.598 | 0 | 0 | 0 | 12.326 | 0 | 0 | 0 | 13.149 | 0 | 0 | 0 | 11.492 | 0 | 0 | 0 | 11.137 | 8.855 | 10.408 | 9.902 | 5.927 | 3.8 | 5.397 | 7.623 | 11.674 | 7.233 | 9.154 | 7.968 | 9.284 | 7.58 | 8.331 | 11.801 | 11.557 | 8.537 | 8.287 | 9.46 | 7.792 | 8.979 | 5.629 | 5.989 | 5.593 | 6.132 | 3.481 | 4.478 | 2.029 | 4.302 | 5.042 | 5.907 | 6.861 | 10.686 | 10.583 | 12.9 | 11.365 | 9.254 | 8.624 | 9.496 | 5.717 | 8.173 | 7.078 | 1.477 | 9.08 | 7.42 | 7.623 | 0 | 5.914 | 5.207 | 5.248 | 5.047 | 4.172 | 4.163 | 3.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 44.839 | 8.633 | 47.573 | 45.972 | 0 | 5.654 | 0 | 0 | 0 | 2.4 | 52.293 | 51.721 | 51.458 | 2.367 | 48.866 | 47.758 | 47.547 | 1.656 | 41.635 | 43.964 | 45.897 | 1.114 | 1.313 | 1.14 | 1.796 | 1.511 | 1.268 | 1.09 | 1.208 | 1.082 | 1.063 | 0.773 | 1.591 | 1.613 | 1.477 | 1.224 | 1.279 | 1.885 | 2.979 | 1.723 | 1.847 | 1.677 | 4.529 | 3.393 | 3.503 | 0.87 | 1.253 | 1.124 | 0.615 | 1.181 | 1.02 | 1.997 | 1.178 | 0.721 | 1.908 | 2.371 | 6.895 | 1.919 | 0.553 | 0.258 | 29.42 | 2.383 | 0.167 | 0.6 | 0.121 | 1.316 | 0.166 | 0.266 | 13.186 | 0.146 | 0.289 | 0.767 | 0.217 | 0.158 | 0.122 | 0.153 | 7.652 | 8.815 | 6.726 | 8.055 | 5.271 | 4.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 80.248 | 71.027 | 82.012 | 79.43 | 78.952 | 144.469 | 80.379 | 83.077 | 84.159 | 61.316 | 74.521 | 81.06 | 78.674 | 69.356 | 74.784 | 70.387 | 71.662 | 57.56 | 64.811 | 65.118 | 70.078 | 57.977 | 48.624 | 53.083 | 53.341 | 54.609 | 46.487 | 47.23 | 46.634 | 47.87 | 42.287 | 41.565 | 43.187 | 42.918 | 45.164 | 47.254 | 47.554 | 49.138 | 86.548 | 55.848 | 40.679 | 41.169 | 38.517 | 36.556 | 34.23 | 33.168 | 95.887 | 31.427 | 102.061 | 89.831 | 33.977 | 34.643 | 85.323 | 210.127 | 23.939 | 25.333 | 37.093 | -12.634 | 22.501 | 24.858 | 23.506 | 21.058 | 20.14 | 21.402 | 63.448 | 21.665 | 14.422 | 15.043 | 20.753 | 16.356 | 11.072 | 11.496 | 11.297 | 10.187 | 9.818 | 9.188 | 12.662 | 13.447 | 12.516 | 14.628 | 19.518 | 18.293 | 18.113 | 7.768 | 11.017 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 363.689 | 383.739 | 342.651 | 334.6 | 364.277 | 364.195 | 334.775 | 341.345 | 360.02 | 351.816 | 331.838 | 337.915 | 348.776 | 354.484 | 320.805 | 297.614 | 281.486 | 303.774 | 297.581 | 320.253 | 329.246 | 341.3 | 328.324 | 341.053 | 364.397 | 373.463 | 354.787 | 346.191 | 346.891 | 324.86 | 299.502 | 315.015 | 314.895 | 298.212 | 291.722 | 317.171 | 332.82 | 324.515 | 350.863 | 321.508 | 296.752 | 291.072 | 275.357 | 276.459 | 271.996 | 250.816 | 237.271 | 235.304 | 259.106 | 217.56 | 213.679 | 204.1 | 208.475 | 256.372 | 215.839 | 209.734 | 207.794 | 179.954 | 130.606 | 149.606 | 137.471 | 126.26 | 93.911 | 95.828 | 133.507 | 92.249 | 77.783 | 76.601 | 67.629 | 75.302 | 67.613 | 68.471 | 71.201 | 60.55 | 58.579 | 56.105 | 56.35 | 55.58 | 52.864 | 56.002 | 58.106 | 50.949 | 37.793 | 41.437 | 37.116 | 1.103 | 0 | 0 | 0 | 0 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 1.273 | 0 | 0 | 0 | 0.783 | 0.532 | 0.48 | 0 | 0.022 | 0 | 0 | 0.07 | 0.149 | 2.103 | 2.998 | 7.057 | 7.438 | 7.352 | 0.291 | 0.297 | 0.291 | 9.859 | 11.145 | 0.318 | 0.306 | 0 | 0 | 0 | 0.608 | 0.669 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.571 | 24.547 | 29.905 | 29.283 | 0.604 | 0 | 0 | 0 | 0 | 28.535 | 0 | 0 | 0 | 32.8 | 32.679 | 30.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.196 | 0.197 | 0.199 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.654 | 0.342 | 0.355 | 0.373 | 0.359 | 0.354 | 0.347 | 0.341 | 0.339 | 0.529 | 0.535 | 0.774 | 1.922 | 1.96 | 3.708 | 3.691 | 6.156 | 0 | 2.867 | 2.739 | 2.764 | 0 | 0 | 0 | 2.609 | 0 | 0 | 0 | 0.984 | 5.209 | -3.696 | -3.499 | 0.604 | 0 | 0 | 0 | -0.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.943 | 0 | 0 | 0 | 4.01 | 0 | 0 | 0 | 4.38 | 0 | 0 | 0 | 4.28 | 0 | 0 | 0 | 4.253 | 0 | 0 | 0 | 4.198 | 4.029 | 4.175 | 4.508 | 4.393 | 4.295 | 4.241 | 4.815 | 4.641 | 4.898 | 4.959 | 0.258 | 0.266 | 0.28 | 0.302 | 0.31 | 0.321 | 0.329 | 0.339 | 4.539 | 4.528 | 5.549 | 4.258 | 4.206 | 4.112 | 4.379 | 3.992 | 4.6 | 4.341 | 3.916 | 3.696 | 3.499 | 0 | 3.185 | 3.111 | 3.078 | 2.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.141 | 9.063 | 16.183 | 15.542 | 22.973 | 17.949 | 21.945 | 22.3 | 27.6 | 23.103 | 27.511 | 29.227 | 31.954 | 28.732 | 31.897 | 31.983 | 38.532 | 35.127 | 40.461 | 41.671 | 43.701 | 39.883 | 30.216 | 30.229 | 33.092 | 33.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.575 | 2.875 | 0 | 0 | 0 | -5.549 | -4.258 | -4.206 | 2.609 | 3.184 | 1.611 | 1.619 | 3.834 | 0 | 6.898 | 6.91 | 0 | 3.099 | 3.635 | 0.234 | 0 | 1.147 | 0.234 | 0.234 | 0.234 | 1.056 | 1.283 | 4.32 | 0.335 | 0.321 | 0.321 | 0.313 | 0.313 | 0.302 | 0.302 | 0.302 | 0.302 | 0.201 | 0.196 | 0.196 | 0.196 | 0.196 | 0.197 | 0.197 | 0.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 14.141 | 14.279 | 16.183 | 15.542 | 22.973 | 22.742 | 22.477 | 22.78 | 27.6 | 27.505 | 27.511 | 29.227 | 32.024 | 33.161 | 34 | 34.981 | 45.589 | 46.818 | 47.813 | 41.962 | 43.998 | 44.372 | 44.104 | 45.549 | 37.918 | 37.777 | 0.354 | 0.347 | 0.341 | 0.947 | 1.198 | 0.6 | 1.032 | 2.188 | 2.24 | 4.01 | 4.001 | 6.477 | 3.204 | 3.206 | 2.739 | 2.764 | 5.549 | 4.258 | 4.206 | 2.609 | 3.184 | 1.611 | 1.619 | 32.73 | 33.672 | 40.499 | 39.692 | 0.604 | 4.378 | 4.986 | 0.234 | 0.234 | 29.682 | 0.234 | 0.234 | 0.234 | 33.856 | 33.961 | 35.042 | 0.335 | 0.321 | 0.321 | 0.313 | 0.313 | 0.302 | 0.302 | 0.302 | 0.302 | 0.201 | 0.196 | 0.196 | 0.196 | 0.196 | 0.197 | 0.197 | 0.197 | 0.196 | 0.197 | 0.199 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 377.83 | 398.018 | 358.834 | 350.142 | 387.25 | 386.937 | 357.252 | 364.125 | 387.62 | 379.321 | 359.349 | 367.142 | 380.8 | 387.645 | 354.805 | 332.595 | 327.075 | 350.592 | 345.394 | 362.215 | 373.244 | 385.672 | 372.428 | 386.602 | 402.315 | 411.24 | 355.141 | 346.538 | 347.232 | 325.807 | 300.7 | 315.615 | 315.927 | 300.4 | 293.962 | 321.181 | 336.821 | 330.992 | 354.067 | 324.714 | 299.491 | 293.836 | 275.357 | 276.459 | 271.996 | 253.425 | 240.455 | 236.915 | 260.725 | 250.29 | 247.351 | 244.599 | 248.167 | 256.976 | 220.217 | 214.72 | 208.028 | 180.188 | 160.288 | 149.84 | 137.704 | 126.494 | 127.768 | 129.79 | 168.55 | 92.584 | 78.104 | 76.922 | 67.942 | 75.616 | 67.914 | 68.773 | 71.503 | 60.852 | 58.78 | 56.301 | 56.546 | 55.776 | 53.061 | 56.199 | 58.303 | 51.145 | 37.989 | 41.634 | 37.315 | 1.103 | 0 | 0 | 0 | 0 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.529 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Ingehouden winsten
| 292.776 | 284.832 | 273.948 | 264.46 | 253.994 | 247.174 | 243.202 | 235.732 | 226.304 | 226.363 | 221.58 | 221.897 | 218.697 | 215.491 | 218.741 | 216.383 | 220.493 | 221.237 | 219.665 | 215.416 | 212.906 | 211.439 | 214.872 | 214.495 | 213.771 | 209.459 | 248.533 | 243.474 | 234.677 | 228.963 | 223.235 | 217.553 | 212.331 | 206.622 | 199.72 | 195.434 | 187.945 | 179.435 | 170.407 | 163.674 | 152.797 | 146.023 | 138.778 | 130.155 | 125.269 | 119.329 | 124.196 | 120.793 | 107.771 | 108.54 | 101.842 | 91.734 | 87.39 | 67.748 | 94.037 | 85.844 | 77.302 | 66.967 | 60.444 | 51.887 | 45.811 | 43.552 | 43.05 | 40.292 | 35.547 | 31.117 | 28.93 | 26.355 | 23.9 | 22.257 | 20.824 | 19.291 | 18.54 | 17.445 | 16.575 | 15.498 | 14.996 | 14.13 | 11.477 | 9.448 | 8.251 | 7.237 | 10.842 | 8.685 | 5.465 | -10.703 | -0.008 | -0.007 | -0.003 | -0.001 | 0 |
Overige gereserveerde algehele resultaten
| 3.616 | 3.593 | -1.346 | -3.085 | 12.726 | 8.438 | 2.061 | 19.633 | 37.546 | 36.198 | 30.566 | 31.822 | 26.588 | 28.716 | 15.446 | 3.597 | 3.206 | 7.803 | 3.5 | 12.483 | 18.865 | 12.959 | 12.057 | 24.449 | 41.213 | 28.487 | 23.395 | 16.908 | 11.232 | 9.657 | 20.805 | 22.873 | 30.364 | 28.791 | 34.745 | 46.646 | 45.105 | 46.297 | 44.972 | 40.222 | 40.113 | 42.109 | 40.32 | 39.307 | 36.359 | 35.851 | 24.267 | 24.731 | 25.748 | 25.291 | 23.585 | 20.102 | 17.708 | 15.958 | 13.747 | 11.964 | 11.226 | 11.188 | 10.944 | 10.916 | 11.117 | 10.627 | 11.387 | 10.724 | 8.373 | 5.989 | 3.734 | 3.734 | 2.469 | 2.469 | 1.934 | 1.934 | 1.934 | 1.333 | 1.333 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | -0.004 | -10.305 | -6.611 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 62.027 | 56.036 | 56.036 | 56.036 | 56.036 | 56.036 | 56.903 | 58.274 | 58.47 | 58.47 | 58.47 | 58.47 | 59.1 | 59.012 | 59.012 | 60.012 | 60.139 | 60.168 | 61.033 | 61.134 | 61.134 | 61.476 | 61.499 | 61.499 | 61.499 | 61.499 | 61.499 | 61.399 | 61.857 | 61.857 | 62.636 | 63.173 | 63.627 | 63.627 | 63.522 | 63.522 | 63.522 | 63.522 | 26.209 | 33.518 | 38.565 | 38.565 | 38.565 | 38.371 | 38.371 | 38.371 | 39.371 | 39.295 | 39.295 | 39.296 | 38.677 | 38.677 | 38.677 | 28.565 | 28.217 | 28.025 | 27.515 | 78.472 | 26.979 | 26.773 | 26.648 | 26.648 | 69.448 | 66.69 | 4.618 | 61.243 | 58.925 | 56.35 | 53.895 | 50.909 | 44.129 | 42.402 | 41.326 | 35.592 | 34.647 | 33.57 | 18.003 | 18.003 | 17.965 | 18.79 | 18.78 | 18.78 | 19.366 | 19.712 | 19.716 | 16.798 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 |
Totaal eigen vermogen van aandeelhouders
| 358.422 | 344.464 | 328.641 | 317.414 | 322.759 | 311.651 | 302.169 | 313.642 | 322.323 | 321.034 | 310.619 | 312.192 | 304.388 | 303.222 | 293.202 | 279.995 | 283.841 | 289.211 | 284.201 | 289.036 | 292.908 | 285.877 | 288.431 | 300.446 | 316.486 | 299.448 | 333.43 | 321.784 | 307.769 | 300.48 | 306.679 | 303.602 | 306.325 | 299.043 | 297.99 | 305.605 | 296.575 | 289.257 | 241.591 | 237.417 | 231.478 | 226.7 | 217.666 | 207.836 | 200.002 | 193.554 | 187.837 | 184.822 | 172.817 | 173.129 | 164.107 | 150.515 | 143.777 | 112.273 | 136.003 | 125.835 | 116.045 | 105.672 | 98.369 | 89.579 | 83.579 | 81.331 | 80.838 | 77.417 | 48.541 | 67.235 | 62.661 | 60.087 | 56.366 | 53.38 | 46.066 | 44.338 | 43.263 | 36.927 | 35.982 | 33.576 | 33.005 | 32.138 | 29.448 | 28.243 | 27.033 | 26.015 | 19.905 | 21.788 | 25.179 | -1.103 | 0.002 | 0.003 | 0.007 | 0.009 | 0.01 |
Totaal eigen vermogen
| 392.842 | 368.422 | 349.259 | 334.435 | 339.823 | 327.415 | 317.641 | 329.711 | 339.027 | 337.441 | 326.797 | 328.403 | 320.963 | 319.915 | 312.616 | 298.598 | 302.602 | 309.372 | 304.906 | 308.529 | 312.072 | 304.827 | 309.508 | 306.394 | 323.403 | 306.129 | 339.579 | 327.546 | 313.459 | 305.892 | 312.174 | 308.991 | 314.491 | 307.295 | 305.935 | 314.032 | 304.968 | 298.169 | 249.829 | 278.915 | 277.685 | 271.771 | 260.721 | 249.775 | 240.537 | 232.4 | 224.726 | 220.806 | 216.15 | 216.157 | 204.911 | 190.254 | 182.546 | 148.24 | 168.668 | 155.749 | 143.688 | 132.845 | 123.741 | 113.768 | 106.699 | 104.553 | 103.456 | 98.187 | 67.191 | 90.401 | 88.922 | 82.886 | 78.032 | 76.493 | 73.409 | 70.489 | 66.626 | 58.678 | 55.171 | 51.96 | 50.815 | 49.71 | 46.339 | 45.563 | 47.865 | 44.702 | 36.758 | 35.688 | 41.465 | -1.103 | 0.002 | 0.003 | 0.007 | 0.009 | 0.01 |
Totaal passiva en aandeelhoudersvermogen
| 770.672 | 766.44 | 708.093 | 684.577 | 727.073 | 714.352 | 674.893 | 693.836 | 726.647 | 716.762 | 686.146 | 695.545 | 701.763 | 707.56 | 667.421 | 631.193 | 629.677 | 659.964 | 650.3 | 670.744 | 685.316 | 690.499 | 681.936 | 692.996 | 725.718 | 717.369 | 694.72 | 674.084 | 660.691 | 631.699 | 612.874 | 624.606 | 630.418 | 607.695 | 599.897 | 635.213 | 641.789 | 629.161 | 603.896 | 603.629 | 577.176 | 565.607 | 536.078 | 526.234 | 512.533 | 485.825 | 465.181 | 457.721 | 476.874 | 466.447 | 452.262 | 434.852 | 430.712 | 405.215 | 388.885 | 370.469 | 351.716 | 313.033 | 284.029 | 263.608 | 244.404 | 231.047 | 231.224 | 227.976 | 235.741 | 182.985 | 167.026 | 159.808 | 145.973 | 152.109 | 141.323 | 139.261 | 138.129 | 119.53 | 113.951 | 108.261 | 107.361 | 105.487 | 99.4 | 101.762 | 106.168 | 95.847 | 74.747 | 77.322 | 78.78 | 19.427 | 0.002 | 0.003 | 0.007 | 0.009 | 0.01 |