ChromaDex Corporation
NASDAQ:CDXC
7.01 (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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 32.398 | 27.885 | 27.565 | 27.325 | 26.621 | 26.254 | 23.141 | 20.241 | 13.062 | 16.872 | 20.793 | 28.019 | 32.902 | 38.578 | 44.491 | 16.497 | 15.278 | 18.69 | 13.608 | 18.812 | 18.679 | 19.56 | 19.127 | 22.616 | 28.214 | 33.389 | 41.037 | 45.389 | 24 | 14.139 | 1.185 | 1.642 | 2.265 | 3.37 | 2.996 | 5.55 | 4.709 | 5.699 | 3.216 | 3.965 | 1.204 | 1.281 | 1.925 | 2.261 | 1.087 | 0.827 | 0.967 | 0.52 | 1.237 | 2.213 | 5.805 | 0.42 | 2.069 | 2.045 | 2.896 | 2.226 | 2.986 | 3.382 | 0.539 | 0.471 | 0.501 | 0.607 | 0.843 | 1.126 | 2.42 | 2.416 | 0.001 | 0.001 | 0.004 | 0.009 | 0.011 |
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 |
Liquide middelen en kortetermijnbeleggingen
| 32.398 | 27.885 | 27.565 | 27.325 | 26.621 | 26.254 | 23.141 | 20.241 | 13.062 | 16.872 | 20.793 | 28.019 | 32.902 | 38.578 | 44.491 | 16.497 | 15.278 | 18.69 | 13.608 | 18.812 | 18.679 | 19.56 | 19.127 | 22.616 | 28.214 | 33.389 | 41.037 | 45.389 | 24 | 14.139 | 1.185 | 1.642 | 2.265 | 3.37 | 2.996 | 5.55 | 4.709 | 5.699 | 3.216 | 3.965 | 1.204 | 1.281 | 1.925 | 2.261 | 1.087 | 0.827 | 0.967 | 0.52 | 1.237 | 2.213 | 5.805 | 0.42 | 2.069 | 2.045 | 2.896 | 2.226 | 2.986 | 3.382 | 0.539 | 0.471 | 0.501 | 0.607 | 0.843 | 1.126 | 2.42 | 2.416 | 0.001 | 0.001 | 0.004 | 0.009 | 0.011 |
Nettovorderingen
| 7.096 | 7.818 | 6.604 | 5.234 | 5.601 | 6.118 | 9.221 | 8.482 | 4.744 | 4.228 | 6.31 | 5.226 | 5.295 | 5.999 | 4.647 | 2.694 | 3.214 | 3.954 | 3.558 | 2.175 | 6.042 | 5.792 | 5.382 | 4.415 | 4.849 | 5.192 | 4.823 | 5.338 | 4.92 | 4.579 | 5.045 | 5.852 | 6.511 | 6.794 | 4.33 | 2.451 | 3.785 | 3.099 | 2.234 | 1.907 | 2.529 | 2.121 | 1.667 | 0.839 | 1.026 | 3.06 | 2.697 | 1.941 | 1.203 | 0.988 | 1.401 | 0.724 | 0.649 | 0.842 | 1.238 | 1.002 | 0.584 | 0.846 | 0.769 | 0.498 | 0.5 | 0.419 | 0.454 | 0.349 | 0.532 | 0.504 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 10.544 | 11.511 | 12.495 | 14.525 | 12.624 | 11.973 | 11.908 | 14.677 | 15.636 | 15.753 | 15.307 | 13.601 | 12.676 | 12.183 | 12.762 | 11.683 | 11.031 | 12.338 | 11.28 | 11.535 | 9.82 | 10.714 | 8.67 | 8.249 | 7.079 | 6.526 | 5.063 | 5.796 | 6.615 | 7.794 | 8.938 | 7.913 | 6.313 | 4.525 | 6.689 | 8.174 | 4.164 | 3.089 | 3.232 | 3.734 | 2.286 | 2.873 | 2.493 | 2.204 | 2.218 | 1.945 | 1.573 | 5.205 | 5.436 | 5.254 | 4.051 | 2.906 | 2.501 | 1.975 | 1.306 | 1.423 | 1.468 | 1.165 | 0.988 | 0.923 | 0.889 | 0.848 | 0.793 | 0.712 | 0.627 | 0.579 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 2.096 | 2.088 | 2.312 | 2.45 | 2.335 | 2.037 | 2.295 | 2.967 | 8.518 | 2.91 | 2.113 | 3.718 | 1.962 | 1.172 | 1.319 | 1.345 | 1.205 | 0.784 | 0.901 | 1.196 | 1.824 | 1.459 | 1.598 | 1.454 | 1.345 | 1.378 | 1.659 | 1.31 | 0.724 | 1.73 | 0.841 | 0.33 | 0.804 | 0.466 | 0.36 | 0.374 | 0.377 | 0.427 | 0.374 | 0.293 | 0.294 | 0.307 | 0.336 | 0.486 | 0.347 | 0.436 | 0.453 | 0.261 | 0.393 | 0.523 | 0.372 | 0.904 | 0.614 | 0.673 | 0.201 | 0.244 | 0.288 | 0.252 | 0.176 | 0.116 | 0.108 | 0.063 | 0.097 | 0.113 | 0.159 | 0.113 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 52.134 | 49.302 | 48.976 | 49.534 | 47.181 | 46.382 | 46.565 | 46.567 | 37.901 | 38.508 | 44.523 | 48.905 | 52.835 | 57.932 | 63.219 | 32.219 | 30.728 | 35.766 | 29.147 | 33.518 | 36.365 | 37.525 | 34.777 | 36.534 | 41.487 | 46.485 | 52.582 | 57.178 | 36.259 | 27.377 | 15.589 | 15.737 | 15.491 | 15.155 | 14.374 | 16.548 | 13.034 | 12.315 | 9.056 | 9.899 | 6.313 | 6.582 | 6.421 | 5.791 | 4.678 | 6.268 | 5.69 | 7.927 | 8.27 | 8.978 | 11.629 | 4.953 | 5.833 | 5.535 | 5.641 | 4.895 | 5.326 | 5.644 | 2.471 | 2.008 | 1.998 | 1.936 | 2.187 | 2.299 | 3.738 | 3.612 | 0.001 | 0.001 | 0.004 | 0.009 | 0.011 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1.899 | 3.904 | 4.226 | 4.537 | 5.296 | 5.68 | 6.041 | 6.322 | 6.505 | 6.783 | 6.993 | 7.355 | 6.133 | 6.332 | 4.158 | 4.432 | 4.63 | 4.192 | 4.412 | 4.656 | 4.741 | 4.927 | 5.045 | 3.585 | 3.745 | 3.878 | 2.911 | 2.872 | 2.691 | 3.373 | 3.253 | 3.111 | 2.495 | 1.86 | 1.723 | 1.789 | 1.582 | 1.552 | 1.58 | 1.265 | 1.294 | 1.218 | 1.026 | 1.063 | 0.97 | 1.013 | 0.981 | 0.936 | 0.988 | 1.067 | 1.14 | 1.172 | 1.182 | 1.24 | 1.28 | 1.303 | 1.36 | 1.396 | 1.45 | 1.203 | 1.124 | 1.178 | 1.237 | 1.294 | 1.29 | 1.31 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.397 | 0.435 | 0.472 | 0.51 | 0.552 | 0.591 | 0.63 | 0.671 | 0.714 | 0.758 | 0.808 | 0.857 | 0.908 | 0.961 | 1.022 | 1.082 | 1.147 | 1.189 | 1.249 | 1.311 | 1.373 | 1.434 | 1.496 | 1.547 | 1.521 | 1.536 | 1.593 | 1.651 | 1.71 | 1.768 | 1.834 | 0.486 | 0.496 | 0.511 | 0.358 | 0.354 | 0.371 | 0.298 | 0.291 | 0.296 | 0.267 | 0.256 | 0.199 | 0.202 | 0.188 | 0.166 | 0.171 | 0.136 | 0.141 | 0.095 | 0.099 | 0.1 | 0.248 | 0.256 | 0.259 | 0.278 | 0.296 | 0.315 | 0.334 | 0.321 | 0.352 | 0.383 | 0.414 | 0.445 | 0.478 | 0.43 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.397 | 0.435 | 0.472 | 0.51 | 0.552 | 0.591 | 0.63 | 0.671 | 0.714 | 0.758 | 0.808 | 0.857 | 0.908 | 0.961 | 1.022 | 1.082 | 1.147 | 1.189 | 1.249 | 1.311 | 1.373 | 1.434 | 1.496 | 1.547 | 1.521 | 1.536 | 1.593 | 1.651 | 1.71 | 1.768 | 1.834 | 0.486 | 0.496 | 0.511 | 0.358 | 0.354 | 0.371 | 0.298 | 0.291 | 0.296 | 0.267 | 0.256 | 0.199 | 0.202 | 0.188 | 0.166 | 0.171 | 0.136 | 0.141 | 0.095 | 0.099 | 0.1 | 0.248 | 0.256 | 0.259 | 0.278 | 0.296 | 0.315 | 0.334 | 0.321 | 0.352 | 0.383 | 0.414 | 0.445 | 0.478 | 0.43 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.774 | 0.774 | 0.774 | 1.888 | 1.9 | 2.679 | 2.679 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.779 | 1.161 | 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
| 2.092 | 0.394 | 0.405 | 0.383 | 0.454 | 0.518 | 0.532 | 0.497 | 0.545 | 0.564 | 0.606 | 0.723 | 0.576 | 0.617 | 0.594 | 0.625 | 0.91 | 0.845 | 0.802 | 0.762 | 0.66 | 0.656 | 0.607 | 0.566 | 0.269 | 0.269 | 0.359 | 1.022 | 1.142 | 0.402 | 0.376 | 0.397 | 0.261 | 0.234 | 0.059 | 0.059 | 0.059 | 0.058 | 0.058 | 0.149 | 0.052 | 0.048 | 0.053 | 0.043 | 0.043 | 0.041 | 0.035 | 0.035 | 0.032 | 0.056 | 0.057 | 0.044 | 0.043 | 0.031 | 0.031 | 0.031 | 0.032 | 0.032 | 0.032 | 0.032 | 0.033 | 0.042 | 0.042 | 0.045 | 0.042 | 0.05 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 4.388 | 4.733 | 5.103 | 5.43 | 6.302 | 6.789 | 7.203 | 7.49 | 7.764 | 8.105 | 8.407 | 8.935 | 7.617 | 7.91 | 5.774 | 6.139 | 6.687 | 6.226 | 6.463 | 6.729 | 6.774 | 7.017 | 7.148 | 5.698 | 5.535 | 5.683 | 4.863 | 5.545 | 5.542 | 5.543 | 5.463 | 4.015 | 3.273 | 2.625 | 2.16 | 2.202 | 2.012 | 1.908 | 1.928 | 1.71 | 2.386 | 2.296 | 2.051 | 3.196 | 3.101 | 4.678 | 5.027 | 1.107 | 1.161 | 1.218 | 1.296 | 1.317 | 1.474 | 1.528 | 1.571 | 1.612 | 1.689 | 1.743 | 1.816 | 1.557 | 1.509 | 1.603 | 1.693 | 1.784 | 1.81 | 1.79 | 0 | 0 | 0 | 0 | 0 |
Totaal activa
| 56.522 | 54.035 | 54.079 | 54.964 | 53.483 | 53.171 | 53.768 | 54.057 | 45.665 | 46.613 | 52.93 | 57.84 | 60.452 | 65.842 | 68.993 | 38.358 | 37.415 | 41.992 | 35.61 | 40.247 | 43.139 | 44.542 | 41.925 | 42.232 | 47.022 | 52.168 | 57.445 | 62.724 | 41.802 | 32.92 | 21.051 | 19.752 | 18.764 | 17.78 | 16.534 | 18.749 | 15.047 | 14.223 | 10.985 | 11.608 | 8.699 | 8.878 | 8.472 | 8.987 | 7.779 | 10.945 | 10.717 | 9.035 | 9.431 | 10.196 | 12.925 | 6.27 | 7.306 | 7.062 | 7.212 | 6.507 | 7.015 | 7.387 | 4.287 | 3.565 | 3.507 | 3.54 | 3.881 | 4.083 | 5.548 | 5.402 | 0.001 | 0.001 | 0.004 | 0.009 | 0.011 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6.903 | 8.105 | 7.899 | 10.232 | 9.198 | 10.031 | 8.951 | 9.679 | 9.119 | 10.197 | 9.78 | 10.423 | 10.804 | 9.97 | 11.693 | 9.445 | 6.881 | 9.78 | 8.159 | 9.626 | 6.168 | 9.323 | 9.753 | 9.548 | 8.893 | 6.757 | 5.856 | 3.718 | 4.347 | 3.132 | 7.865 | 5.978 | 4.099 | 2.331 | 2.905 | 6.224 | 3.561 | 3.095 | 2.641 | 3.452 | 2.271 | 2.758 | 1.922 | 1.441 | 2.347 | 2.152 | 2.376 | 3.428 | 2.839 | 3.401 | 3.066 | 2.25 | 1.307 | 1.357 | 0.981 | 0.515 | 0.816 | 0.787 | 0.879 | 0.548 | 0.474 | 0.486 | 0.498 | 0.444 | 0.389 | 0.547 | 0.003 | 0 | 0.001 | 0.001 | 0.001 |
Kortlopende schulden
| 1.02 | 1.97 | 1.722 | 1.404 | 1.728 | 0.785 | 1.428 | 0.696 | 1.388 | 1.318 | 1.294 | 0.548 | 0.92 | 0.96 | 1.008 | 1.24 | 1.466 | 1.532 | 1.64 | 0.853 | 1.802 | 11.917 | 1.678 | 0.173 | 0.366 | 0.382 | 0.4 | 0.392 | 0.382 | 0.598 | 0.55 | 0.255 | 0.435 | 0.218 | 2.086 | 1.748 | 0.815 | 0.361 | 0.66 | 0.372 | 0.163 | 0.16 | 0.136 | 0.139 | 0.114 | 0.11 | 0.099 | 0.077 | 0.073 | 0.077 | 0.081 | 0.077 | 0.071 | 0.074 | 0.076 | 0.079 | 0.076 | 0.073 | 0.071 | 0.028 | 0.037 | 0.051 | 0.065 | 0.078 | 1.062 | 1.039 | 0 | 0 | 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 |
Uitgestelde opbrengsten
| 0.184 | 0.156 | 0.227 | 0.195 | 0.189 | 0.166 | 0.148 | 0.157 | 0.158 | 0.173 | 0.141 | 0.161 | 0.175 | 0.21 | 0.231 | 0.278 | 0.228 | 0.25 | 0.238 | 0.169 | 0.261 | 0.293 | 0.363 | 0.275 | 0.155 | 0.185 | 0.202 | 0.314 | 0.321 | 0.504 | 0.399 | 0.389 | 0.278 | 0.263 | 0.34 | 0.272 | 0.237 | 0.229 | 0.393 | 0.234 | 0.226 | 0.263 | 0.389 | 0.546 | 0.66 | 0.337 | 0.314 | 0.31 | 0.257 | 0.17 | 0.22 | 0.2 | 0.3 | 0.159 | 0.253 | 0.175 | 0.089 | 0.071 | 0.11 | 0.127 | 0.187 | 0.064 | 0.052 | 1.516 | 0.314 | 0.316 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 9.592 | 6.651 | 8.743 | 8.089 | 7.465 | 8.079 | 7.182 | 7.337 | 5.368 | 5.378 | 6.832 | 6.481 | 5.411 | 4.609 | 6.32 | 5.513 | 3.707 | 3.714 | 3.609 | 4.415 | 1.891 | 1.713 | 3.753 | 4.444 | 3.546 | 3.632 | 3.626 | 3.864 | 2.16 | 2.026 | 1.93 | 2.635 | 1.545 | 1.976 | 1.377 | 1.342 | 1.268 | 1.348 | 1.078 | 0.923 | 0.923 | 0.799 | 0.789 | 1.258 | 0.99 | 0.763 | 0.856 | 0.947 | 0.732 | 0.606 | 0.917 | 0.816 | 0.712 | 0.603 | 0.468 | 0.371 | 0.383 | 0.326 | 1.519 | 1.484 | 1.473 | 1.536 | 1.6 | 1.516 | 1.517 | 1.541 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 17.699 | 17.867 | 19.452 | 20.622 | 19.444 | 19.061 | 18.423 | 17.869 | 16.727 | 17.725 | 18.694 | 17.613 | 17.77 | 16.229 | 19.756 | 16.476 | 13.015 | 16.042 | 14.466 | 15.063 | 11.023 | 24.211 | 15.547 | 14.44 | 12.96 | 10.956 | 10.084 | 8.088 | 7.209 | 6.26 | 10.745 | 8.869 | 6.356 | 4.788 | 6.707 | 9.587 | 5.881 | 5.032 | 4.772 | 4.981 | 3.582 | 3.98 | 3.236 | 2.838 | 4.111 | 3.362 | 3.646 | 4.763 | 3.901 | 4.254 | 4.284 | 3.343 | 2.39 | 2.193 | 1.778 | 1.139 | 1.364 | 1.258 | 2.578 | 2.152 | 2.17 | 2.073 | 2.163 | 2.073 | 2.968 | 3.127 | 0.003 | 0 | 0.001 | 0.001 | 0.001 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3.75 | 2.139 | 2.365 | 2.575 | 2.925 | 3.154 | 3.373 | 3.561 | 3.687 | 3.882 | 4.013 | 4.154 | 2.887 | 3.03 | 0.964 | 1.017 | 1.093 | 0.549 | 0.723 | 0.866 | 1.101 | 1.313 | 1.439 | 0.137 | 0.178 | 0.219 | 0.258 | 0.31 | 0.361 | 0.393 | 0.365 | 0.344 | 0.283 | 0.338 | 3.306 | 3.79 | 4.727 | 5.185 | 2.405 | 2.4 | 0.457 | 0.404 | 0.25 | 0.28 | 0.209 | 0.477 | 0.438 | 0.148 | 0.152 | 0.171 | 0.189 | 0.165 | 0.148 | 0.165 | 0.182 | 0.198 | 0.219 | 0.239 | 0.258 | 0.046 | 0.053 | 0.061 | 0.068 | 0.074 | 0.09 | 0.112 | 0.133 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 2.579 | 3.311 | 3.311 | 3.311 | 3.806 | 3.806 | 3.955 | 3.955 | 4.228 | 4.228 | 4.346 | 4.346 | 4.346 | 4.441 | 4.441 | 4.441 | 3.82 | 3.82 | 3.873 | 3.873 | 3.873 | 3.873 | 3.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.149 | 0.167 | 0.185 | 0.201 | 0.216 | 0.227 | 0.236 | 0.234 | 0.303 | 0.312 | 0.318 | 0.32 | 0.174 | 0.174 | 0.178 | 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| -2.579 | -3.311 | -3.311 | 0 | -3.806 | -3.806 | 0 | -3.955 | -4.228 | -4.228 | -4.346 | -4.346 | -4.346 | -4.441 | -4.441 | -4.441 | -3.82 | -3.82 | -3.873 | -3.873 | -3.873 | -3.873 | -1.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.149 | -0.167 | -0.185 | 0 | 0 | -0.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.477 | 0.482 | 0.493 | 0.439 | 0.492 | 0.494 | 0.548 | 0.569 | 0.565 | 0.267 | 0.206 | 0.093 | 0.098 | 0.103 | 0.109 | 0.119 | 0.229 | 0.157 | 0.175 | 0.191 | 0.203 | 0.191 | -0.086 | -0.1 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.142 | 0.148 | -0.133 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 4.454 | 5.45 | 5.676 | 5.886 | 6.731 | 6.96 | 7.328 | 7.516 | 7.915 | 8.11 | 8.359 | 8.5 | 7.233 | 7.471 | 5.405 | 5.458 | 4.913 | 4.369 | 4.596 | 4.739 | 4.974 | 5.186 | 5.401 | 0.614 | 0.66 | 0.712 | 0.697 | 0.802 | 0.854 | 0.941 | 0.934 | 0.909 | 0.55 | 0.544 | 3.398 | 3.888 | 4.83 | 5.294 | 2.524 | 2.629 | 0.614 | 0.58 | 0.441 | 0.483 | 0.399 | 0.391 | 0.337 | 0.278 | 0.301 | 0.338 | 0.375 | 0.366 | 0.364 | 0.391 | 0.418 | 0.432 | 0.522 | 0.551 | 0.576 | 0.366 | 0.227 | 0.235 | 0.245 | 0.261 | 0.233 | 0.26 | 0 | 0.003 | 0.001 | 0.001 | 0.001 |
Totaal passiva
| 22.153 | 23.317 | 25.128 | 26.508 | 26.175 | 26.021 | 25.751 | 25.385 | 24.642 | 25.835 | 27.053 | 26.113 | 25.003 | 23.7 | 25.161 | 21.934 | 17.928 | 20.411 | 19.062 | 19.802 | 15.997 | 29.397 | 20.948 | 15.054 | 13.62 | 11.668 | 10.781 | 8.89 | 8.064 | 7.201 | 11.679 | 9.778 | 6.906 | 5.332 | 10.106 | 13.475 | 10.711 | 10.326 | 7.296 | 7.61 | 4.196 | 4.56 | 3.677 | 3.321 | 4.51 | 3.753 | 3.983 | 5.041 | 4.202 | 4.592 | 4.659 | 3.709 | 2.753 | 2.585 | 2.196 | 1.571 | 1.886 | 1.809 | 3.154 | 2.518 | 2.397 | 2.308 | 2.408 | 2.334 | 3.201 | 3.387 | 0.003 | 0 | 0.001 | 0.001 | 0.001 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0.007 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.076 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.074 | 0.074 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.062 | 0.062 | 0.061 | 0.06 | 0.06 | 0.059 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.048 | 0.046 | 0.038 | 0.038 | 0.038 | 0.037 | 0.036 | 0.108 | 0.106 | 0.106 | 0.106 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.101 | 0.101 | 0.096 | 0.092 | 0.092 | 0.09 | 0.088 | 0.073 | 0.073 | 0.066 | 0.063 | 0.061 | 0.06 | 0.06 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.028 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Ingehouden winsten
| -189.089 | -190.967 | -190.952 | -190.46 | -190.574 | -189.615 | -187.424 | -185.493 | -184.075 | -183.09 | -176.693 | -168.953 | -163.628 | -154.772 | -149.206 | -141.825 | -135.728 | -131.513 | -127.802 | -121.9 | -113.047 | -105.845 | -98.09 | -89.753 | -81.535 | -72.93 | -64.88 | -56.601 | -47.779 | -49.916 | -47.152 | -45.224 | -43.077 | -42.122 | -42.04 | -42.295 | -40.869 | -40.865 | -40.55 | -39.524 | -38.297 | -37.637 | -35.984 | -34.136 | -33.412 | -29.238 | -28.248 | -29.717 | -28.018 | -26.48 | -22.486 | -18.054 | -15.563 | -13.158 | -11.316 | -10.159 | -9.261 | -8.377 | -8.074 | -8.108 | -7.992 | -7.815 | -7.524 | -7.2 | -6.55 | -5.84 | -0.043 | -0.04 | -0.036 | -0.032 | -0.013 |
Overige gereserveerde algehele resultaten
| -0.007 | -0.002 | -0.001 | -0.004 | -0.001 | -0.001 | 0 | -0.003 | 0.003 | 0.002 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | -0.003 | -0.003 | -0.003 | 0 | -2.79 | 0 | 0 | 0 | -2.051 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -3.142 | 0 | -0 | -2.97 | -2.91 | -2.95 | -2.88 | -2.81 | -2.8 | -2.74 | -2.69 | -0 | -2.65 | -2.59 | -2.54 | -2.48 | -2.4 | -2.32 | -2.243 | -2.162 | 0 | 0 | 0 | 0 | -1.76 | -1.74 | -1.66 | -1.58 | -1.51 | -1.44 | -1.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 223.382 | 221.612 | 219.829 | 218.845 | 217.808 | 216.691 | 215.367 | 214.094 | 205.027 | 203.798 | 202.502 | 200.614 | 199.011 | 196.848 | 192.972 | 158.19 | 155.156 | 153.036 | 144.29 | 142.285 | 140.13 | 120.935 | 119.012 | 116.876 | 114.882 | 113.375 | 111.489 | 110.38 | 81.47 | 75.59 | 56.486 | 55.16 | 54.897 | 54.533 | 48.432 | 47.534 | 45.098 | 44.655 | 44.133 | 43.417 | 42.695 | 41.851 | 40.674 | 39.697 | 36.58 | 36.329 | 34.886 | 33.618 | 33.155 | 31.993 | 30.663 | 20.543 | 20.043 | 17.57 | 16.269 | 15.035 | 14.329 | 13.895 | 9.178 | 9.126 | 9.074 | 9.018 | 8.967 | 8.92 | 8.869 | 7.827 | -0.197 | 0.076 | 0.039 | 0.039 | 0.05 |
Totaal eigen vermogen van aandeelhouders
| 34.369 | 30.718 | 28.951 | 28.456 | 27.308 | 27.15 | 28.017 | 28.672 | 21.023 | 20.778 | 25.877 | 31.727 | 35.449 | 42.142 | 43.832 | 16.424 | 19.487 | 21.581 | 16.548 | 20.445 | 27.142 | 15.145 | 20.977 | 27.178 | 33.402 | 40.5 | 46.664 | 53.834 | 33.738 | 25.719 | 9.372 | 9.974 | 11.857 | 12.448 | 6.428 | 5.275 | 4.336 | 3.896 | 3.689 | 3.998 | 4.503 | 4.319 | 4.794 | 5.665 | 3.269 | 7.192 | 6.734 | 3.993 | 5.229 | 5.603 | 8.266 | 2.561 | 4.553 | 4.477 | 5.016 | 4.936 | 5.129 | 5.578 | 1.133 | 1.047 | 1.11 | 1.232 | 1.472 | 1.749 | 2.347 | 2.015 | -0.003 | 0 | 0.004 | 0.008 | 0.01 |
Totaal eigen vermogen
| 34.369 | 30.718 | 28.951 | 28.456 | 27.308 | 27.15 | 28.017 | 28.672 | 21.023 | 20.778 | 25.877 | 31.727 | 35.449 | 42.142 | 43.832 | 16.424 | 19.487 | 21.581 | 16.548 | 20.445 | 27.142 | 15.145 | 20.977 | 27.178 | 33.402 | 40.5 | 46.664 | 53.834 | 33.738 | 25.719 | 9.372 | 9.974 | 11.857 | 12.448 | 6.428 | 5.275 | 4.336 | 3.896 | 3.689 | 3.998 | 4.503 | 4.319 | 4.794 | 5.665 | 3.269 | 7.192 | 6.734 | 3.993 | 5.229 | 5.603 | 8.266 | 2.561 | 4.553 | 4.477 | 5.016 | 4.936 | 5.129 | 5.578 | 1.133 | 1.047 | 1.11 | 1.232 | 1.472 | 1.749 | 2.347 | 2.015 | -0.003 | 0 | 0.004 | 0.008 | 0.01 |
Totaal passiva en aandeelhoudersvermogen
| 56.522 | 54.035 | 54.079 | 54.964 | 53.483 | 53.171 | 53.768 | 54.057 | 45.665 | 46.613 | 52.93 | 57.84 | 60.452 | 65.842 | 68.993 | 38.358 | 37.415 | 41.992 | 35.61 | 40.247 | 43.139 | 44.542 | 41.925 | 42.232 | 47.022 | 52.168 | 57.445 | 62.724 | 41.802 | 32.92 | 21.051 | 19.752 | 18.764 | 17.78 | 16.534 | 18.749 | 15.047 | 14.223 | 10.985 | 11.608 | 8.699 | 8.878 | 8.472 | 8.987 | 7.779 | 10.945 | 10.717 | 9.035 | 9.431 | 10.196 | 12.925 | 6.27 | 7.306 | 7.062 | 7.212 | 6.507 | 7.015 | 7.387 | 4.287 | 3.565 | 3.507 | 3.54 | 3.881 | 4.083 | 5.548 | 5.402 | 0.001 | 0.001 | 0.004 | 0.009 | 0.011 |