CrossAmerica Partners LP
NYSE:CAPL
20.2 (USD) • At close November 13, 2024
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 7.765 | 5.49 | 6.278 | 4.99 | 5.79 | 4.491 | 7.517 | 16.054 | 11.788 | 3.572 | 11.149 | 7.648 | 8.247 | 0.621 | 0.954 | 0.513 | 1.328 | 2.185 | 8.907 | 1.78 | 5.385 | 2.273 | 6.299 | 3.191 | 3.791 | 2.475 | 1.68 | 3.897 | 1.566 | 3.429 | 5.758 | 1.35 | 2.897 | 3.255 | 1.975 | 1.192 | 1.86 | 4.59 | 4.863 | 15.17 | 3.269 | 0.864 | 1.352 | 4.115 | 0.182 | 0.463 | 0.008 | 4.768 | 0.926 | 2.015 | 1.676 | 2.082 |
Kortetermijnbeleggingen
| 0 | 6.478 | 7.169 | 9.321 | 12.691 | 20.1 | 13.6 | 13.827 | 17.3 | 13.7 | 11.4 | 0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.765 | 5.49 | 6.278 | 4.99 | 5.79 | 4.491 | 7.517 | 16.054 | 11.788 | 3.572 | 11.149 | 7.648 | 8.247 | 0.621 | 0.954 | 0.513 | 1.328 | 2.185 | 8.907 | 1.78 | 5.385 | 2.273 | 6.299 | 3.191 | 3.791 | 2.475 | 1.68 | 3.897 | 1.566 | 3.429 | 5.758 | 1.35 | 2.897 | 3.255 | 1.975 | 1.192 | 1.86 | 4.59 | 4.863 | 15.17 | 3.269 | 0.864 | 1.352 | 4.115 | 0.182 | 0.463 | 0.008 | 4.768 | 0.926 | 2.015 | 1.676 | 2.082 |
Nettovorderingen
| 31.946 | 39.019 | 36.108 | 31.622 | 39.18 | 35.402 | 29.092 | 31.568 | 34.424 | 49.65 | 35.343 | 34.48 | 40.005 | 36.184 | 31.936 | 29.45 | 38.262 | 39.065 | 29.723 | 32.16 | 21.977 | 32.106 | 31.924 | 25.857 | 40.984 | 49.53 | 41.313 | 42.251 | 38.924 | 34.324 | 34.783 | 42.226 | 35.767 | 36.509 | 31.405 | 18.605 | 38.06 | 40.703 | 38.814 | 38.332 | 52.597 | 59.289 | 26.788 | 23.9 | 18.954 | 24.794 | 23.889 | 3.7 | 27.443 | 21.042 | 22.981 | 12.295 |
Voorraad
| 60.973 | 63.583 | 58.037 | 52.344 | 53.609 | 51.965 | 47.911 | 47.307 | 47.258 | 56.77 | 52.681 | 46.1 | 39.552 | 24.414 | 24.357 | 23.253 | 22.368 | 19.606 | 4.945 | 6.23 | 5.841 | 12.764 | 15.07 | 14.083 | 15.362 | 16.405 | 15.233 | 15.122 | 12.02 | 11.907 | 12.79 | 13.164 | 12.641 | 13.166 | 14.668 | 15.739 | 17.373 | 18.25 | 19.781 | 12.069 | 14.35 | 14.34 | 2.625 | 2.141 | 1.829 | 0 | 0 | 1.615 | 8.296 | 0.793 | 1.083 | 1.247 |
Overige vlottende activa
| 25.051 | 17.463 | 22.878 | 19.566 | 24.682 | 24.261 | 26.972 | 23.477 | 29.096 | 25.453 | 23.806 | 18.087 | 22.191 | 20.409 | 23.617 | 21.605 | 26.273 | 21.159 | 21.603 | 23.325 | 23.043 | 6.292 | 7.125 | 7.731 | 7.259 | 11.835 | 16.94 | 19.236 | 9.664 | 12.285 | 7.392 | 8.667 | 11.044 | 9.509 | 9.088 | 14.233 | 13.353 | 11.533 | 12.503 | 10.553 | 11.963 | 14.129 | 6.97 | 5.34 | 2.658 | 2.488 | 5.016 | 12.465 | 47.903 | 22.017 | 19.887 | 12.358 |
Totaal vlottende activa
| 125.735 | 125.555 | 123.301 | 108.522 | 123.261 | 116.119 | 111.492 | 118.406 | 122.566 | 135.445 | 122.979 | 106.315 | 109.995 | 81.628 | 80.864 | 74.821 | 88.231 | 82.015 | 65.178 | 63.495 | 56.246 | 53.435 | 60.418 | 50.862 | 67.396 | 80.245 | 75.166 | 80.506 | 62.174 | 61.945 | 60.723 | 65.407 | 62.349 | 62.439 | 57.136 | 49.769 | 70.646 | 75.076 | 75.961 | 76.124 | 82.179 | 88.622 | 37.735 | 35.496 | 23.623 | 27.745 | 28.913 | 20.933 | 52.947 | 45.867 | 45.627 | 27.982 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 802.985 | 827.432 | 838.898 | 853.534 | 859.655 | 865.996 | 878.079 | 893.321 | 899.396 | 910.528 | 922.837 | 924.787 | 927.581 | 727.089 | 731.878 | 738.716 | 736.294 | 735.831 | 698.415 | 686.683 | 705.034 | 715.028 | 731.29 | 647.413 | 658.514 | 664.382 | 671.871 | 681 | 634.718 | 661.271 | 670.968 | 677.329 | 677.73 | 648.513 | 656.311 | 628.564 | 632.246 | 478.824 | 478.202 | 391.499 | 344.196 | 348.205 | 284.752 | 288.729 | 292.059 | 240.036 | 238.947 | 243.022 | 218.538 | 220.368 | 191.214 | 202.393 |
Goodwill
| 99.409 | 99.409 | 99.409 | 99.409 | 99.409 | 99.409 | 99.409 | 99.409 | 99.409 | 99.409 | 99.409 | 100.464 | 100.115 | 88.764 | 88.764 | 88.764 | 88.764 | 88.764 | 88.764 | 88.764 | 88.764 | 88.764 | 88.764 | 88.764 | 88.764 | 88.764 | 89.109 | 89.109 | 89.109 | 89.109 | 89.109 | 89.109 | 89.109 | 89.109 | 88.183 | 80.821 | 80.187 | 83.084 | 86.029 | 40.328 | 29.716 | 29.116 | 9.324 | 9.324 | 8.407 | 5.636 | 5.636 | 5.636 | 4.487 | 4.487 | 4.487 | 4.487 |
Immateriële activa
| 81.512 | 85.819 | 90.422 | 95.261 | 98.618 | 103.45 | 108.338 | 113.919 | 95.004 | 100.232 | 105.506 | 114.187 | 120.308 | 85.57 | 88.34 | 92.912 | 97.599 | 95.523 | 79.331 | 44.996 | 47.578 | 50.187 | 55.061 | 59.063 | 63.418 | 67.052 | 72.159 | 76.063 | 68.989 | 72.905 | 76.793 | 80.76 | 84.678 | 81.999 | 86.319 | 82.315 | 83.87 | 84.106 | 87.844 | 77.78 | 73.655 | 72.781 | 45.272 | 47.005 | 35.68 | 33.033 | 34.354 | 35.602 | 10.516 | 10.918 | 11.464 | 12.379 |
Goodwill en immateriële activa
| 180.921 | 185.228 | 189.831 | 194.67 | 198.027 | 202.859 | 207.747 | 213.328 | 194.413 | 199.641 | 204.915 | 214.651 | 220.423 | 174.334 | 177.104 | 181.676 | 186.363 | 184.287 | 168.095 | 133.76 | 136.342 | 138.951 | 143.825 | 147.827 | 152.182 | 155.816 | 161.268 | 165.172 | 158.098 | 162.014 | 165.902 | 169.869 | 173.787 | 171.108 | 174.502 | 163.136 | 164.057 | 167.19 | 173.873 | 118.108 | 103.371 | 101.897 | 54.596 | 56.329 | 44.087 | 38.669 | 39.99 | 41.238 | 15.003 | 15.405 | 15.951 | 16.866 |
Langetermijnbeleggingen
| 0 | 4.873 | 4.439 | 0.687 | 9.301 | 4.657 | 0.968 | 3.401 | 0 | 0 | 0 | 2.916 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.08 | 0.818 | 1.425 | 0.759 | -9.301 | -4.657 | -0.968 | 65.159 | 0 | 0 | 0 | 69.147 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.393 | 20.767 | 21.579 | 23.51 | 36.284 | 32.601 | 26.421 | -39.017 | 30.163 | 29.794 | 30.055 | -47.674 | 22.006 | 21.5 | 20.091 | 19.129 | 19.325 | 19.527 | 21.184 | 21.318 | 21.439 | 21.308 | 21.127 | 20.82 | 20.391 | 19.933 | 21.049 | 20.558 | 22.499 | 20.429 | 19.751 | 19.384 | 20.08 | 15.402 | 14.182 | 11.625 | 15.836 | 16.688 | 15.875 | 18.915 | 18.655 | 18.596 | 19.748 | 11.067 | 10.935 | 11.339 | 11.68 | 10.617 | 16.759 | 19.103 | 22.309 | 22.387 |
Totaal niet-vlottende activa
| 1,004.379 | 1,039.118 | 1,056.172 | 1,073.16 | 1,093.966 | 1,101.456 | 1,112.247 | 1,136.192 | 1,123.972 | 1,139.963 | 1,157.807 | 1,163.827 | 1,170.01 | 922.923 | 929.073 | 939.521 | 941.982 | 939.645 | 887.694 | 841.761 | 862.815 | 875.287 | 896.242 | 816.06 | 831.087 | 840.131 | 854.188 | 866.73 | 815.315 | 843.714 | 856.621 | 866.582 | 871.597 | 835.023 | 844.995 | 803.325 | 812.139 | 662.702 | 667.95 | 528.522 | 466.222 | 468.698 | 359.096 | 356.125 | 347.081 | 290.044 | 290.617 | 294.877 | 250.3 | 254.876 | 229.474 | 241.646 |
Totaal activa
| 1,130.114 | 1,164.673 | 1,179.473 | 1,181.682 | 1,217.227 | 1,217.575 | 1,223.739 | 1,254.598 | 1,246.538 | 1,275.408 | 1,280.786 | 1,270.142 | 1,280.005 | 1,004.551 | 1,009.937 | 1,014.342 | 1,030.213 | 1,021.66 | 952.872 | 905.256 | 919.061 | 928.722 | 956.66 | 866.922 | 898.483 | 920.376 | 929.354 | 947.236 | 877.489 | 905.659 | 917.344 | 931.989 | 933.946 | 897.462 | 902.131 | 853.094 | 882.785 | 737.778 | 743.911 | 604.646 | 548.401 | 557.32 | 396.831 | 391.621 | 370.704 | 317.789 | 319.53 | 315.81 | 303.247 | 300.743 | 275.101 | 269.628 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 81.507 | 75.281 | 72.91 | 68.986 | 80.216 | 76.953 | 69.605 | 78.446 | 81.831 | 89.911 | 82.025 | 68.752 | 94.622 | 77.33 | 72.952 | 65.557 | 73.782 | 76.135 | 47.92 | 57.723 | 50.679 | 46.522 | 35.47 | 36.932 | 65.914 | 43.103 | 30.611 | 42.789 | 37.785 | 36.122 | 32.058 | 34.903 | 43.089 | 38.249 | 39.826 | 40.927 | 47.692 | 47.71 | 44.808 | 33.575 | 41.759 | 55.818 | 22.308 | 20.567 | 21.189 | 22.821 | 16.469 | 16.279 | 25.059 | 21.399 | 21.839 | 13.166 |
Kortlopende schulden
| 38.087 | 73.701 | 41.239 | 75.74 | 76.238 | 76.122 | 76.45 | 46.496 | 82.147 | 78.82 | 72.36 | 45.771 | 79.579 | 67.793 | 68.631 | 35.617 | 67.459 | 64.156 | 52.769 | 25.956 | 49.657 | 49.484 | 50.091 | 3.462 | 2.254 | 2.948 | 2.919 | 3.936 | 2.884 | 2.117 | 2.123 | 2.956 | 2.852 | 2.785 | 8.411 | 8.342 | 8.276 | 8.26 | 8.275 | 29.083 | 29.084 | 2.762 | 2.731 | 2.619 | 2.583 | 2.533 | 2.462 | 2.187 | 15.825 | 16.547 | 16.545 | 13.051 |
Belastingschulden
| 19.12 | 19.821 | 18.767 | 27.825 | 21.187 | 21.359 | 20.471 | 20.813 | 20.78 | 21.325 | 22.197 | 22.585 | 23.233 | 22.32 | 20.594 | 19.735 | 20.627 | 25.579 | 10.073 | 12.475 | 12.479 | 11.141 | 10.721 | 18.144 | 11.097 | 11.987 | 11.815 | 20.544 | 12.081 | 12.917 | 12.442 | 19.644 | 10.935 | 11.145 | 10.262 | 13.129 | 11.073 | 11.85 | 11.825 | 13.452 | 9.743 | 8.787 | 9.572 | 7.195 | 7.689 | 7.452 | 9.951 | 9.797 | 9.748 | 10.228 | 9.005 | 7.777 |
Uitgestelde opbrengsten
| 19.12 | 19.821 | 0 | 20.386 | 21.187 | 21.359 | 0 | 0 | 0 | -43.433 | 0 | 46.481 | 0 | 0 | 0 | 42.992 | 20.627 | 25.579 | 10.073 | 24.267 | 12.479 | 11.141 | 10.721 | 22.85 | 11.097 | 11.987 | 11.815 | 25.383 | 12.081 | 12.917 | 12.442 | 24.612 | 10.935 | 11.145 | 10.262 | 20.058 | 11.073 | 11.85 | 11.825 | 26.958 | 19.362 | 17.845 | 11.362 | 13.93 | 11.754 | 12.172 | 13.608 | 12.739 | 14.951 | 13.305 | 12.331 | 9.894 |
Overige kortlopende verplichtingen
| 14.965 | -3.41 | 26.937 | -11.455 | -0.444 | -4.121 | -9.028 | 29.544 | -8.564 | -11.512 | -7.926 | 26.782 | -10.001 | -10.608 | -10.849 | 26.039 | -8.632 | -11.211 | -10.233 | 16.482 | 17.265 | 14.441 | 18.87 | 29.91 | 15.479 | 45.774 | 47.363 | 26.204 | 35.499 | 33.18 | 24.812 | 17.63 | 14.475 | 18.191 | 10.668 | 5.06 | 19.177 | 18.168 | 22.869 | 17.923 | 13.64 | 11.973 | 3.52 | 8.476 | 5.293 | 5.544 | 5.303 | 1.849 | 21.232 | 20.113 | 18.492 | 10.521 |
Totaal kortlopende verplichtingen
| 172.799 | 165.393 | 159.853 | 161.096 | 177.197 | 170.313 | 157.498 | 175.299 | 176.194 | 178.544 | 168.656 | 163.89 | 187.433 | 156.835 | 151.328 | 146.948 | 153.236 | 154.659 | 100.529 | 112.636 | 130.08 | 121.588 | 115.152 | 88.448 | 94.744 | 103.812 | 92.708 | 93.473 | 88.249 | 84.336 | 71.435 | 75.133 | 71.351 | 70.37 | 69.167 | 67.458 | 86.218 | 85.988 | 87.777 | 94.033 | 94.226 | 79.34 | 38.131 | 38.857 | 36.754 | 38.35 | 34.185 | 30.112 | 71.864 | 68.287 | 65.881 | 44.515 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 877.169 | 898.62 | 912.106 | 872.603 | 884.179 | 884.356 | 908.408 | 896.858 | 880.626 | 923.527 | 922.14 | 950.784 | 929.792 | 668.603 | 666.161 | 668.679 | 647.938 | 637.788 | 611.468 | 634.916 | 601.531 | 609.344 | 622.528 | 541.907 | 538.075 | 564.401 | 533.865 | 605.594 | 454.773 | 470.663 | 472.793 | 542.531 | 505.976 | 481.85 | 496.143 | 430.632 | 428.394 | 266.026 | 397.875 | 314.411 | 207.316 | 361.883 | 249.48 | 237.873 | 308.213 | 320.676 | 330.045 | 257.544 | 234.075 | 230.765 | 206.694 | 218.679 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 111.946 | 116.351 | 110.956 | 74.607 | 74.336 | 0 | 0 | 0 | 71.205 | 0 | 45.366 | 45.43 | 41.877 | 41.59 | 9.328 | 41.015 | 40.079 | 36.647 | 35.589 | 35.741 | 34.403 | 33.066 | 37.968 | 32.433 | 32.126 | 31.843 | 36.361 | 28.155 | 28.416 | 28.103 | 30.317 | 27.457 | 25.327 | 23.975 | 25.015 | 0 | 21.947 | 19.727 | 0.702 | -19.356 | -19.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7.469 | 7.877 | 7.652 | 12.919 | 11.733 | 11.17 | 8.532 | 10.588 | 11.664 | 9.505 | 10.296 | 12.341 | 13.917 | 15.183 | 15.189 | 15.022 | 15.41 | 16.394 | 19.233 | 19.369 | 19.899 | 19.736 | 24.439 | 19.929 | 20.945 | 20.758 | 23.419 | 24.069 | 39.952 | 40.03 | 39.741 | 42.923 | 43.678 | 42.688 | 42.715 | 43.609 | 44.948 | 45.361 | 45.031 | 23.692 | 19.356 | 19.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 103.375 | 100.962 | 101.68 | 104.313 | 94.805 | 96.139 | 120.474 | 118.876 | 95.392 | 117.738 | 104.885 | 86.569 | 87.314 | 91.791 | 89.853 | 74.025 | 93.554 | 94.305 | 90.225 | 59.938 | 75.759 | 74.389 | 72.732 | 105.705 | 127.807 | 101.775 | 128.545 | 53.081 | 125.24 | 126.969 | 127.172 | 50.591 | 76.376 | 68.535 | 44.383 | 42.539 | 38.251 | 37.956 | 35.676 | -24.862 | 16.804 | 15.608 | 20.13 | 20.22 | 18.964 | -53.781 | -58.586 | 13.609 | 35.376 | 38.131 | 37.778 | 39.121 |
Totaal niet-vlottende verplichtingen
| 988.013 | 1,007.459 | 1,021.438 | 1,017.579 | 1,017.818 | 1,018.918 | 1,037.414 | 1,026.322 | 1,013.231 | 1,050.77 | 1,061.821 | 1,049.694 | 1,031.023 | 775.577 | 771.203 | 757.726 | 756.902 | 748.487 | 720.926 | 714.223 | 697.189 | 703.469 | 719.699 | 667.541 | 686.827 | 686.934 | 685.829 | 682.744 | 619.965 | 637.662 | 639.706 | 636.045 | 626.03 | 593.073 | 583.241 | 516.78 | 511.593 | 349.343 | 478.582 | 320.122 | 243.476 | 396.623 | 269.61 | 258.093 | 327.177 | 266.895 | 271.459 | 271.153 | 269.451 | 268.896 | 244.472 | 257.8 |
Totaal passiva
| 1,160.812 | 1,172.852 | 1,181.291 | 1,178.675 | 1,195.015 | 1,189.231 | 1,194.912 | 1,201.621 | 1,189.425 | 1,229.314 | 1,230.477 | 1,213.584 | 1,218.456 | 932.412 | 922.531 | 904.674 | 910.138 | 903.146 | 821.455 | 826.859 | 827.269 | 825.057 | 834.851 | 755.989 | 781.571 | 790.746 | 778.537 | 776.217 | 708.214 | 721.998 | 711.141 | 711.178 | 697.381 | 663.443 | 652.408 | 584.238 | 597.811 | 435.331 | 566.359 | 414.155 | 337.702 | 475.963 | 307.741 | 296.95 | 363.931 | 305.245 | 305.644 | 301.265 | 341.315 | 337.183 | 310.353 | 302.315 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 29.073 | 28.401 | 27.744 | 27.101 | 27.253 | 26.757 | 26.156 | 25.549 | 24.993 | 24.5 | 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 |
Gewone aandelen
| 0 | 0 | 0 | 0 | 1.233 | 9.217 | 15.276 | 36.508 | 39.811 | 32.412 | 38.96 | 53.528 | 61.396 | 72.162 | 87.614 | 112.124 | 123.076 | 121.732 | 132.214 | 78.397 | 91.792 | 103.665 | 121.809 | 110.933 | 116.912 | 129.971 | 151.155 | 171.337 | 169.569 | 183.941 | 206.459 | 221.044 | 236.776 | 234.209 | 249.893 | 268.991 | 285.08 | 302.539 | 177.602 | 190.522 | 210.7 | 81.357 | 89.09 | 94.671 | 6.773 | 12.544 | 13.886 | 15.845 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 0 | 47.893 | 39.616 | -25.352 | -28.334 | -36.47 | -42.033 | -46.195 | -48.058 | -57.405 | -52.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.3 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -1.627 | 10.641 | 9.397 | 5.399 | 20.979 | 19.127 | 13.551 | 16.469 | 17.302 | 13.682 | 11.349 | 3.03 | 0.153 | -0.023 | -0.208 | -2.456 | -3.001 | -3.218 | -0.797 | -196.611 | -191.049 | -191.038 | -191.449 | -193.733 | -194.416 | -184.466 | -174.368 | -164.574 | -155.376 | -151.266 | -141.818 | -131.418 | -121.786 | -112.722 | -103.373 | -94.395 | -86.176 | -77.786 | -70.437 | -63.339 | -57.589 | -52.482 | -47.828 | -43.808 | -39.653 | -35.896 | -32.56 | -28.835 | -36.272 | -32.504 | -29.531 | -28.614 |
Overige totale aandeelhoudersvermogen
| -57.414 | -10.641 | -11.215 | -2.392 | 0 | 0 | 0 | 0 | -39.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.341 | -0.338 | -0.318 | -0.294 | -0.28 | -0.256 | -0.233 | -0.211 | 234.019 | 249.723 | 268.856 | 284.974 | 302.447 | 177.552 | 190.491 | 210.699 | 0 | 0 | 0 | 0 | 0 | 0 | -1.3 | 0 | -3.936 | 29.531 | -4.073 |
Totaal eigen vermogen van aandeelhouders
| -59.041 | -8.179 | -1.818 | 3.007 | 22.212 | 28.344 | 28.827 | 16.469 | 17.302 | 46.094 | 11.349 | 56.558 | 0.153 | 72.139 | 87.406 | 109.668 | 120.075 | 118.514 | 131.417 | 78.397 | 91.792 | 103.665 | 121.809 | 110.933 | 116.912 | 129.63 | 150.817 | 171.019 | 169.275 | 183.661 | 206.203 | 220.811 | 236.565 | 234.019 | 249.723 | 268.856 | 284.974 | 302.447 | 177.552 | 190.491 | 210.699 | 81.357 | 89.09 | 94.671 | 6.773 | 12.544 | 13.886 | 14.545 | -38.068 | -36.44 | -29.531 | -32.687 |
Totaal eigen vermogen
| -59.041 | 20.894 | 26.583 | 30.751 | 49.313 | 55.597 | 55.584 | 42.625 | 42.851 | 71.087 | 35.849 | 56.558 | 0.153 | 72.139 | 87.406 | 109.668 | 120.075 | 118.514 | 131.417 | 78.397 | 91.792 | 103.665 | 121.809 | 110.933 | 116.912 | 129.289 | 150.479 | 170.701 | 168.981 | 183.381 | 205.947 | 220.578 | 236.354 | 233.829 | 249.553 | 268.721 | 284.868 | 302.355 | 177.502 | 190.46 | 210.698 | 81.357 | 89.09 | 94.671 | 6.773 | 12.544 | 13.886 | 14.545 | -38.068 | -36.44 | -29.531 | -32.687 |
Totaal passiva en aandeelhoudersvermogen
| 1,101.771 | 1,164.673 | 1,179.473 | 1,181.682 | 1,217.227 | 1,217.575 | 1,223.739 | 1,201.621 | 1,189.425 | 1,275.408 | 1,230.477 | 1,270.142 | 1,218.456 | 1,004.551 | 1,009.937 | 1,014.342 | 1,030.213 | 1,021.66 | 952.872 | 905.256 | 919.061 | 928.722 | 956.66 | 866.922 | 898.483 | 920.376 | 929.354 | 947.236 | 877.489 | 905.659 | 917.344 | 931.989 | 933.946 | 897.462 | 902.131 | 853.094 | 882.785 | 737.778 | 743.911 | 604.646 | 548.401 | 557.32 | 396.831 | 391.621 | 370.704 | 317.789 | 319.53 | 315.81 | 303.247 | 300.743 | 310.353 | 269.628 |