Cathedral Energy Services Ltd.
TSX:CET.TO
6.3 (CAD) • At close July 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 1999 Q4 | 1998 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6.965 | 10.731 | 11.172 | 20.123 | 19.088 | 11.175 | 7.807 | 11.312 | 0.041 | 2.898 | 2.446 | 0.855 | 1.246 | 1.034 | 0.818 | 3.747 | 4.845 | 7.223 | 6.348 | 5.059 | 5.036 | 6.875 | 4.796 | 3.318 | 4.972 | 2.683 | 4.049 | 4.138 | 3.783 | 1.898 | 0.57 | 2.244 | 2.2 | 1.426 | 1.636 | 0.711 | 6.721 | 5.109 | 8.912 | 3.751 | 0.738 | 0.289 | 4.441 | 5.723 | 7.199 | 8.47 | 16.288 | 31.457 | 3.028 | 2.902 | 1.79 | 1.027 | 0.315 | 1.74 | 1.435 | 1.857 | 0 | 0.491 | 1.196 | 5.293 | 3.318 | 7.551 | 4.556 | 4.15 | 2.473 | 1.306 | 0.645 | 0.781 | 1.474 | 1.554 | 0.815 | 2.185 | 0.607 | 2.092 | 2.366 | 1.787 | 4.057 | 3.151 | 1.189 | 0.4 | 0.231 | 0.388 | 0.279 | 0.287 | 1.939 | 0 | 1.801 | 4.507 | 1.653 | 0.346 | -2.178 | -1.279 | -1.212 | -1.279 | -1.267 | -0.5 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 6.965 | 10.731 | 11.172 | 20.123 | 19.088 | 11.175 | 7.807 | 11.312 | 0.041 | 2.898 | 2.446 | 0.855 | 1.246 | 1.034 | 0.818 | 3.747 | 4.845 | 7.223 | 6.348 | 5.059 | 5.036 | 6.875 | 4.796 | 3.318 | 4.972 | 2.683 | 4.049 | 4.138 | 3.783 | 1.898 | 0.57 | 2.244 | 2.2 | 1.426 | 1.636 | 0.711 | 6.721 | 5.109 | 8.912 | 3.751 | 0.738 | 0.289 | 4.441 | 5.723 | 7.199 | 8.47 | 16.288 | 31.457 | 3.028 | 2.902 | 1.79 | 1.027 | 0.315 | 1.74 | 1.435 | 1.857 | 1.276 | 0.491 | 1.196 | 5.293 | 3.318 | 7.551 | 4.556 | 4.15 | 2.473 | 1.306 | 0.645 | 0.781 | 1.474 | 1.554 | 0.815 | 2.185 | 0.607 | 2.092 | 2.366 | 1.787 | 4.057 | 3.151 | 1.189 | 0.4 | 0.231 | 0.388 | 0.279 | 0.287 | 1.939 | 0 | 1.801 | 4.507 | 1.653 | 0.346 | -2.178 | -1.279 | -1.212 | -1.279 | -1.267 | -0.5 | 0 | 0 | 0 |
Nettovorderingen
| 140.137 | 111.846 | 108.529 | 93.487 | 99.745 | 113.477 | 100.065 | 24.015 | 27.115 | 15.609 | 15.219 | 6.106 | 7.021 | 4.784 | 5.91 | 9.82 | 15.907 | 14.802 | 26.996 | 27.718 | 31.343 | 35.583 | 36.477 | 33.253 | 33.284 | 33.971 | 30.367 | 30.557 | 34.329 | 27.581 | 18.789 | 16.082 | 18.511 | 26.069 | 30.548 | 27.269 | 34.697 | 58.77 | 67.228 | 49.626 | 60.469 | 47.873 | 51.096 | 40.427 | 47.757 | 36.247 | 40.634 | 38.221 | 64.641 | 65.568 | 58.616 | 29.89 | 46.254 | 37.794 | 39.973 | 29.154 | 38.748 | 30.277 | 21.94 | 12.372 | 26.591 | 44.317 | 48.591 | 31.27 | 46.091 | 37.359 | 38.639 | 25.923 | 40.359 | 37.693 | 39.351 | 27.379 | 37.358 | 31.681 | 24.712 | 16.346 | 17.7 | 17.607 | 10.507 | 9.553 | 11.009 | 10.2 | 9.938 | 6.424 | 7.862 | 7.718 | 3.428 | 4.204 | 6.763 | 5.261 | 5.643 | 5.396 | 6.359 | 4.33 | 4.654 | 4.4 | 0 | 0 | 0.1 |
Voorraad
| 44.217 | 44.976 | 49.139 | 35.282 | 29.916 | 26.195 | 23.622 | 12.731 | 9.902 | 8.423 | 7.843 | 7.509 | 7.853 | 8.118 | 9.122 | 9.726 | 9.957 | 10.423 | 11.092 | 10.868 | 11.093 | 11.75 | 13.578 | 13.603 | 12.416 | 11.128 | 9.47 | 9.961 | 7.768 | 8.037 | 8.625 | 8.983 | 9.62 | 12.092 | 16.57 | 16.58 | 16.962 | 17.13 | 15.645 | 15.697 | 14.811 | 13.913 | 16.665 | 14.274 | 17.391 | 13.006 | 13.828 | 12.412 | 11.468 | 13.278 | 11.973 | 10.457 | 8.999 | 7.648 | 7.451 | 6.988 | 5.778 | 6.129 | 6.342 | 6.66 | 7.868 | 8.963 | 6.7 | 4.501 | 3.756 | 3.584 | 3.542 | 3.81 | 3.326 | 3.05 | 2.781 | 3.423 | 2.747 | 2.712 | 2.287 | 1.924 | 1.273 | 1.268 | 1.106 | 1.182 | 1.288 | 1.428 | 0.874 | 0.94 | 0.756 | 0.724 | 0.795 | 0.734 | 0.778 | 0.835 | 0.844 | 0.907 | 0.501 | 0.892 | 0.317 | 0.5 | 0 | 0 | 0.1 |
Overige vlottende activa
| 3.749 | 5.839 | 2.409 | 2.652 | 3.75 | 4.529 | 6.515 | 0.968 | 1.994 | 1.438 | 0.723 | 0.793 | 1.046 | 0.709 | 0.913 | 1.282 | 1.471 | 1.668 | 1.252 | 1.426 | 1.724 | 1.691 | 1.319 | 2.172 | 1.937 | 2.974 | 1.068 | 1.444 | 1.421 | 18.852 | 1.484 | 1.474 | 1.451 | 1.988 | 2.149 | 1.68 | 1.966 | 2.383 | 2.752 | 2.374 | 2.616 | 3.334 | 6.396 | 9.039 | 8.777 | 10.419 | 7.945 | 3.628 | 2.544 | 2.217 | 1.475 | 1.475 | 1.123 | 3.712 | 1.78 | 1.961 | 0.773 | 1.629 | 1.843 | 1.861 | 1.34 | 1.538 | 1.4 | 1.301 | 0.723 | 0.781 | 1.003 | 0.572 | 0.775 | 0.892 | 1.054 | 1.096 | 0.59 | 0.525 | 0.641 | 0.664 | 0.211 | 0.256 | 0.366 | 0.405 | 0.187 | 0.265 | 0.322 | 0.429 | 0.269 | 0.305 | 0.06 | 0.201 | 0.118 | 0.145 | 0.258 | 0.622 | 0.276 | 0.276 | 0.335 | 0.7 | 0 | 0.1 | 0 |
Totaal vlottende activa
| 195.068 | 173.392 | 171.249 | 151.544 | 152.499 | 155.376 | 138.009 | 49.026 | 39.052 | 28.368 | 26.231 | 15.263 | 17.166 | 14.645 | 16.763 | 24.575 | 32.18 | 34.116 | 45.688 | 45.071 | 49.196 | 55.899 | 56.17 | 52.346 | 52.609 | 50.756 | 44.954 | 46.1 | 47.301 | 56.368 | 29.468 | 28.783 | 31.782 | 41.575 | 50.903 | 46.24 | 60.346 | 83.392 | 94.537 | 71.448 | 78.634 | 65.409 | 78.598 | 69.463 | 81.124 | 68.142 | 78.695 | 85.718 | 81.681 | 83.965 | 76.961 | 45.952 | 58.421 | 50.894 | 50.639 | 39.96 | 46.575 | 38.526 | 31.321 | 26.186 | 39.117 | 62.369 | 61.247 | 41.222 | 53.043 | 43.03 | 43.829 | 31.086 | 45.934 | 43.189 | 44.001 | 34.083 | 41.302 | 37.01 | 30.006 | 20.721 | 23.241 | 22.282 | 13.168 | 11.54 | 12.715 | 12.281 | 11.413 | 8.08 | 10.826 | 8.747 | 6.525 | 9.646 | 9.312 | 6.586 | 6.745 | 6.925 | 7.136 | 5.498 | 5.306 | 5.1 | 0 | 0.1 | 0.2 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 128.752 | 123.991 | 129.667 | 119.604 | 122.475 | 120.708 | 121.717 | 72.18 | 65.196 | 45.564 | 45.873 | 43.041 | 45.104 | 47.391 | 49.643 | 52.801 | 56.513 | 66.472 | 72.509 | 75.881 | 79.499 | 61.068 | 62.209 | 61.274 | 59.976 | 58.383 | 65.749 | 65.643 | 66.256 | 68.158 | 95.235 | 100.001 | 104.419 | 108.918 | 117.244 | 121.985 | 125.748 | 131.877 | 133.465 | 128.773 | 127.961 | 123.487 | 123.367 | 137.579 | 136.325 | 135.093 | 133.133 | 134.794 | 133.332 | 129.929 | 126.377 | 118.856 | 111.196 | 104.217 | 97.812 | 92.936 | 82.278 | 91.452 | 95.495 | 98.523 | 101.297 | 101.287 | 83.109 | 71.382 | 67.065 | 67.639 | 66.498 | 65.82 | 64.547 | 61.488 | 60.369 | 56.624 | 53.418 | 46.927 | 41.269 | 30.263 | 24.069 | 22.916 | 22.342 | 21.297 | 21.291 | 19.674 | 18.924 | 19.608 | 20.082 | 15.874 | 16.443 | 16.046 | 15.599 | 16.036 | 15.956 | 12.655 | 11.975 | 11.24 | 10.022 | 6.8 | 0.2 | 1.8 | 13.2 |
Goodwill
| 40.881 | 39.984 | 41.415 | 38.488 | 39.284 | 39.395 | 38.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 5.848 | 18.448 | 18.448 | 18.448 | 19.075 | 19.775 | 19.775 | 19.775 | 19.775 | 19.775 | 19.775 | 19.775 | 19.775 | 19.775 | 19.775 | 19.775 | 19.775 | 19.775 | 19.455 | 19.455 | 19.455 | 17.955 | 0 | 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
| 70.34 | 66.366 | 70.235 | 34.855 | 37.066 | 38.511 | 38.414 | 0 | 0 | 1.491 | 0 | 0 | 0 | 2.244 | 0 | 0 | 0 | 3.019 | 0 | 0 | 0 | 2.827 | 0 | 0 | 2.165 | 1.953 | 2.039 | 2.032 | 2.013 | 1.978 | 1.978 | 2.008 | 2.005 | 2.006 | 2.039 | 1.998 | 2.003 | 1.905 | 1.783 | 1.707 | 1.472 | 1.474 | 1.254 | 0.589 | 0.642 | 0.719 | 0.729 | 0.796 | 0.736 | 0.23 | 0.264 | 0.297 | 0.331 | 0.387 | 0 | 0 | 0 | 0.293 | 0.33 | 0.367 | 0.404 | 0.441 | 0.478 | 0.515 | 0.551 | 0.588 | 0.626 | 0.662 | 0.699 | 0.736 | 0.773 | 0.81 | 0.847 | 0.884 | 16.653 | 5.848 | 1.624 | 1.624 | 1.375 | 1.125 | 1.125 | 1.125 | 0.794 | 0.364 | 0.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 111.221 | 106.35 | 111.65 | 73.343 | 76.35 | 77.906 | 76.703 | 2.167 | 1.303 | 1.491 | 1.679 | 1.867 | 2.056 | 2.244 | 2.432 | 2.693 | 2.926 | 3.019 | 3.219 | 2.971 | 2.82 | 2.827 | 2.924 | 2.595 | 2.165 | 1.953 | 2.039 | 2.032 | 2.013 | 1.978 | 1.978 | 2.008 | 2.005 | 2.006 | 2.039 | 7.846 | 7.851 | 7.753 | 7.631 | 7.555 | 7.32 | 7.322 | 7.102 | 6.437 | 6.49 | 6.567 | 6.577 | 6.644 | 6.584 | 6.078 | 6.112 | 6.145 | 6.179 | 18.448 | 18.448 | 18.448 | 19.075 | 20.068 | 20.105 | 20.142 | 20.179 | 20.216 | 20.253 | 20.29 | 20.326 | 20.363 | 20.401 | 20.437 | 20.474 | 20.511 | 20.228 | 20.265 | 20.302 | 18.839 | 16.653 | 5.848 | 1.624 | 1.624 | 1.375 | 1.125 | 1.125 | 1.125 | 0.794 | 0.364 | 0.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.797 | -5.97 | -6.19 | -5.712 | -4.407 | -4.443 | -4.698 | -4.803 | -15.698 | -15.267 | -12.83 | -12.491 | -10.257 | -10.432 | -10.903 | -11.491 | -7.207 | -6.21 | -3.402 | -5.117 | 0 | 0 | -7.998 | -7.512 | -8.255 | -9.097 | -8.41 | -9.157 | 8.112 | 6.946 | 4.481 | 4.899 | 3.769 | 1.39 | 1.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.365 | 3.277 | 3.264 | 2.693 | 1.188 | 1.472 | 1.878 | 1.976 | 12.774 | 12.672 | 10.665 | 10.538 | 8.218 | 8.4 | 8.89 | 9.513 | 7.207 | 6.21 | 3.402 | 3.111 | 0 | 0 | 7.998 | 7.512 | 8.255 | 9.097 | 8.41 | 9.157 | 8.759 | 10.147 | 9.184 | 9.379 | 9.213 | 10.006 | 8.715 | 11.951 | 14.686 | 17.422 | 16.636 | 19.044 | 20.664 | 22.867 | 21.596 | 23.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.115 | 0.277 | 0.139 | 0.19 | 0 | 1.765 | 1.976 | 2.656 | 1.757 | 0 | 0 | 3.509 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -0 | 0 | 0 | -192.947 | -198.825 | -198.614 | 0 | 0 | 1.5 | 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 | 1.457 | 3.776 | 4.319 | 13.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.008 | 0.033 | 0.058 | 0.082 | 0.107 | 0.132 | 0.157 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.394 | 2.772 | 0 | 4.09 | 4.3 | 0 | 0.9 | 0.8 |
Totaal niet-vlottende activa
| 239.973 | 230.341 | 241.317 | 192.947 | 198.825 | 198.614 | 198.42 | 74.347 | 67.999 | 47.055 | 47.552 | 44.908 | 47.16 | 49.635 | 54.44 | 58.771 | 62.703 | 72.184 | 76.916 | 80.324 | 84.197 | 65.871 | 77.907 | 76.541 | 72.806 | 70.874 | 76.006 | 76.075 | 77.159 | 79.649 | 104.42 | 108.219 | 109.826 | 114.035 | 119.283 | 129.831 | 141.597 | 147.142 | 149.351 | 145.425 | 143.691 | 139.966 | 147.34 | 161.109 | 156.48 | 155.938 | 152.692 | 152.834 | 149.97 | 147.958 | 147.175 | 142.423 | 134.011 | 143.166 | 140.7 | 138.57 | 136.239 | 135.011 | 115.6 | 118.665 | 121.476 | 121.503 | 103.362 | 91.672 | 87.391 | 88.002 | 86.899 | 86.367 | 85.029 | 82.032 | 80.655 | 76.971 | 73.827 | 65.898 | 58.079 | 36.309 | 25.693 | 24.54 | 23.717 | 22.422 | 22.416 | 20.799 | 19.833 | 20.249 | 20.585 | 16.064 | 16.443 | 17.811 | 17.575 | 18.692 | 17.713 | 15.049 | 14.747 | 14.749 | 14.112 | 11.1 | 0.2 | 2.7 | 14 |
Totaal activa
| 435.041 | 403.733 | 412.566 | 344.491 | 351.324 | 353.99 | 336.429 | 123.373 | 107.051 | 75.423 | 73.783 | 60.171 | 64.326 | 64.28 | 71.203 | 83.346 | 94.883 | 106.3 | 122.604 | 125.395 | 133.393 | 121.77 | 134.077 | 128.887 | 125.415 | 121.63 | 120.96 | 122.175 | 124.46 | 136.017 | 133.888 | 137.002 | 141.608 | 155.61 | 170.186 | 176.071 | 201.943 | 230.534 | 243.888 | 216.873 | 222.325 | 205.375 | 225.938 | 230.572 | 237.604 | 224.08 | 231.387 | 238.552 | 231.651 | 231.923 | 224.136 | 188.375 | 192.432 | 194.06 | 191.339 | 178.53 | 182.814 | 173.537 | 146.921 | 144.851 | 160.593 | 183.872 | 164.609 | 132.894 | 140.434 | 131.032 | 130.728 | 117.453 | 130.963 | 125.221 | 124.656 | 111.054 | 115.129 | 102.908 | 88.085 | 57.03 | 48.934 | 46.822 | 36.885 | 33.962 | 35.131 | 33.08 | 31.246 | 28.329 | 31.411 | 24.811 | 22.968 | 27.457 | 26.887 | 25.278 | 24.458 | 21.974 | 21.883 | 20.247 | 19.418 | 16.2 | 0.2 | 2.8 | 14.2 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 106.349 | 93.661 | 93.167 | 85.467 | 89.732 | 90.389 | 82.967 | 15.567 | 16.615 | 10.473 | 9.228 | 5.378 | 5.365 | 3.118 | 3.443 | 3.881 | 9.357 | 5.938 | 18.869 | 16.151 | 18.381 | 14.597 | 22.517 | 21.102 | 18.184 | 12.661 | 14.25 | 15.01 | 14.766 | 9.325 | 8.052 | 8.978 | 7.843 | 20.198 | 21.573 | 21.131 | 27.971 | 16.747 | 42.004 | 24.651 | 28.434 | 22.236 | 27.057 | 21.03 | 21.184 | 21.773 | 23.823 | 23.364 | 27.452 | 28.046 | 34.819 | 21.694 | 25.692 | 21.309 | 18.42 | 16.084 | 14.983 | 13.686 | 0 | 12.175 | 14.977 | 27.04 | 34.158 | 19.603 | 18.571 | 17.203 | 15.374 | 15.295 | 19.032 | 16.446 | 16.294 | 15.629 | 19.601 | 17.789 | 14.129 | 13.184 | 9.415 | 10.043 | 7.749 | 6.71 | 8.547 | 8.824 | 5.395 | 4.296 | 6.527 | 4.248 | 2.306 | 4.24 | 3.552 | 3.235 | 4.475 | 4.057 | 4.108 | 3.406 | 2.543 | 3.2 | 0 | 0.2 | 0.2 |
Kortlopende schulden
| 24.823 | 24.464 | 24.596 | 18.902 | 18.875 | 19.366 | 19.408 | 12.117 | 7.345 | 3.127 | 3.156 | 3.171 | 2.207 | 2.247 | 2.245 | 2.229 | 2.219 | 2.145 | 2.169 | 3.852 | 2.137 | 0.277 | 0.1 | 0.103 | 1.066 | 1.466 | 0.249 | 0.306 | 0.382 | 2.564 | 1.308 | 1.173 | 1.047 | 3.17 | 2.592 | 1.639 | 0.852 | 1.926 | 6.479 | 10.484 | 16.25 | 10.841 | 10.694 | 13.795 | 17.441 | 1.591 | 1.531 | 0.735 | 2.725 | 13.6 | 18.448 | 7.046 | 4.213 | 8.792 | 14.315 | 7.614 | 5.078 | 2.389 | 5.92 | 0.212 | 8.648 | 15.613 | 7.364 | 5.293 | 9.653 | 6.323 | 10.283 | 2.503 | 6.547 | 6.743 | 10.103 | 6.822 | 6.983 | 5.561 | 3.149 | 0 | 0 | 0 | 0 | 3.015 | 2.195 | 0.295 | 4.26 | 2.47 | 1.8 | 2.312 | 2.379 | 2.535 | 2.538 | 2.388 | 2.178 | 2.519 | 1.212 | 1.279 | 2.69 | 0.9 | 0 | 0 | 0 |
Belastingschulden
| 2.751 | 1.425 | 4.328 | 0.807 | 1.114 | 0.909 | 0.106 | 0 | 0.063 | 0.055 | 0.052 | 0.095 | 0.139 | 0.14 | 0 | 0 | 0 | 0.314 | 0 | 0 | 0.964 | 0.991 | 0.429 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.499 | 1.232 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0.239 | 0 | 0 | 0 | 0.462 | 0.029 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0.07 | 1.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.692 | 0 | 0 | 0 | 0 | 0 | 0 | -12.117 | 0 | 0 | 0.052 | 0.095 | 0.139 | 1.447 | 0 | 0 | 0 | 5.684 | 0 | 0 | 0.964 | 10.262 | 0.429 | 0 | 0 | 0 | -14.25 | -15.01 | 0.22 | 0 | -8.052 | -8.978 | -7.843 | 4.657 | 4.507 | 4.198 | 4.268 | 3.904 | 3.772 | 3.593 | 3.447 | 3.317 | 8.087 | 8.265 | 13.105 | 12.837 | 14.985 | 18.064 | 0.462 | 0.029 | 0 | 0 | 0 | 0.053 | 0 | 0 | 2.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.519 | 0 | 0 | -2.69 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 6.443 | 1.425 | 4.328 | 0.807 | 1.114 | 0.909 | 0.106 | 12.117 | 0.063 | 0.651 | 0.038 | 0.074 | 0.113 | 0.153 | 0.16 | 0.204 | 0.169 | 0.168 | 0.583 | 0.537 | 0.16 | 0.164 | 0.154 | 0.158 | 0.155 | 5.613 | 0.837 | 1.092 | 2.223 | 5.155 | 1.134 | 1.422 | 0 | 0 | 1.452 | 1.452 | 1.951 | 22.68 | 3.744 | 2.991 | 2.985 | 2.984 | 2.705 | 2.687 | 2.963 | 2.768 | 2.81 | 2.813 | 2.81 | 2.238 | 2.229 | 2.227 | 2.222 | 2.204 | 2.187 | 2.185 | 0.476 | 0 | 9.306 | 0.07 | 1.461 | 2.281 | 2.281 | 3.255 | 3.364 | 2.557 | 3.231 | 2.493 | 3.028 | 4.949 | 2.548 | 2.207 | 1.829 | 3.089 | 2.651 | 1.95 | 1.794 | 1.399 | 0.593 | 0.458 | 0.446 | 1.207 | 1.215 | 1.263 | 1.444 | 1.222 | 0.818 | 0.321 | 0.298 | 0.02 | 0.452 | 2.519 | 1.245 | 0.726 | 2.69 | 0.1 | 0 | 1.5 | 1.1 |
Totaal kortlopende verplichtingen
| 133.923 | 119.55 | 122.091 | 105.176 | 109.721 | 110.664 | 102.481 | 27.684 | 24.023 | 14.251 | 12.474 | 8.718 | 7.824 | 6.965 | 5.848 | 6.314 | 11.745 | 13.935 | 21.621 | 20.54 | 21.642 | 25.3 | 23.2 | 21.363 | 19.405 | 19.74 | 15.336 | 16.408 | 17.591 | 17.044 | 10.494 | 11.573 | 8.89 | 28.025 | 30.124 | 28.42 | 35.042 | 45.257 | 55.999 | 41.719 | 51.116 | 39.378 | 48.543 | 45.777 | 54.693 | 38.969 | 43.149 | 44.976 | 33.449 | 43.913 | 55.496 | 30.967 | 32.127 | 32.358 | 34.922 | 25.883 | 22.721 | 16.075 | 15.226 | 12.457 | 25.086 | 44.934 | 43.803 | 28.151 | 31.588 | 26.083 | 28.888 | 20.291 | 28.607 | 28.138 | 28.945 | 24.658 | 28.413 | 26.439 | 19.929 | 15.134 | 11.209 | 11.443 | 8.342 | 10.183 | 11.188 | 10.326 | 10.87 | 8.029 | 9.771 | 7.781 | 5.503 | 7.096 | 6.388 | 5.644 | 7.105 | 6.576 | 6.565 | 5.411 | 5.233 | 4.2 | 0 | 1.7 | 1.3 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 61.397 | 57.575 | 99.014 | 57.251 | 74.812 | 79.049 | 88.663 | 13.499 | 29.296 | 18.668 | 17.661 | 16.864 | 18.807 | 17.341 | 17.216 | 23.087 | 23.942 | 24.117 | 25.797 | 26.152 | 26.849 | 7 | 7.028 | 5.534 | 2.54 | 0.046 | 0.053 | 0.071 | 0.084 | 26.322 | 25.212 | 25.298 | 27.848 | 30.477 | 32.675 | 32.793 | 36.091 | 56.142 | 59.158 | 51.333 | 43.608 | 38.462 | 38.253 | 51.345 | 46.33 | 46.151 | 45.986 | 50.768 | 50.718 | 50.694 | 42.544 | 40.533 | 40.319 | 34.502 | 34.508 | 34.514 | 39.519 | 39.526 | 36.571 | 36.622 | 41.677 | 40.233 | 27.308 | 17.365 | 17.421 | 17.441 | 17.471 | 15.543 | 15.616 | 15.552 | 15.549 | 12.613 | 12.694 | 12.797 | 12.378 | 0 | 0 | 0 | 6 | 6 | 5.7 | 5.7 | 4.35 | 4.8 | 5.25 | 0.655 | 0.937 | 1.531 | 2.126 | 2.721 | 2.835 | 1.54 | 1.858 | 2.151 | 2.469 | 1.4 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 11.886 | 12.323 | -24.063 | 44.4 | 61.1 | 64.8 | 73.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.377 | -0.501 | -1.835 | -2.219 | -0.77 | -0.767 | -0.818 | -0.835 | -0.912 | -0.923 | -0.902 | -0.986 | -1.001 | 45 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 18.085 | 18.897 | 19.959 | 18.816 | 20.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 11.347 | 10.894 | 10.117 | 12.15 | 10.718 | 10.38 | 5.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.377 | 0.501 | 1.835 | 2.219 | 0.77 | 0.767 | 0.818 | 0.835 | 0.912 | 0.923 | 0.902 | 0.986 | 1.001 | 1.028 | 1.146 | 1.212 | 1.219 | 1.209 | 1.073 | 0.826 | 0.492 | 0.17 | 0 | 0 | 0 | -20.514 | 1.186 | 1.218 | 4.105 | 6.846 | 8.353 | 7.666 | 8.543 | 8.258 | 9.357 | 7.929 | 5.566 | 5.308 | 4.626 | 4.044 | 4.956 | 4.057 | 2.065 | 2.51 | 2.1 | 1.814 | 0.998 | 0.516 | 0.863 | 0.465 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 0.3 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 24.682 | 23.923 | 24.063 | -44.4 | -61.1 | -64.8 | -73.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.081 | 0.127 | 0.156 | 0.238 | 0.275 | 0.28 | 0.327 | 0.384 | 0.394 | 0.426 | 0.453 | 0.486 | 0.545 | 0.599 | 1.879 | 2.157 | 2.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.188 | 0.222 | 0.335 | 0.672 | 0.907 | 1.042 | 1.313 | 2.31 | 2.5 | 0 | 0.7 | 0.6 |
Totaal niet-vlottende verplichtingen
| 109.312 | 104.715 | 109.131 | 69.401 | 85.53 | 89.429 | 94.247 | 13.499 | 29.296 | 18.668 | 17.661 | 16.864 | 18.807 | 17.341 | 17.256 | 23.168 | 24.069 | 24.273 | 26.035 | 26.427 | 27.129 | 7.327 | 7.412 | 5.928 | 2.966 | 0.499 | 0.539 | 0.616 | 0.683 | 28.201 | 27.369 | 27.705 | 28.225 | 30.978 | 34.51 | 35.012 | 36.861 | 56.909 | 59.976 | 52.168 | 44.52 | 39.385 | 39.155 | 52.331 | 47.331 | 47.179 | 47.132 | 51.98 | 51.937 | 51.903 | 43.617 | 41.359 | 40.811 | 52.587 | 53.405 | 54.473 | 58.335 | 60.04 | 37.757 | 37.84 | 45.782 | 47.079 | 35.661 | 25.031 | 25.964 | 25.699 | 26.828 | 23.472 | 21.182 | 20.86 | 21.675 | 18.157 | 19.15 | 16.854 | 14.443 | 2.51 | 2.1 | 1.814 | 6.998 | 6.516 | 6.563 | 6.165 | 4.35 | 4.8 | 5.25 | 0.655 | 0.951 | 1.719 | 2.348 | 3.056 | 3.507 | 2.447 | 2.9 | 3.464 | 5.139 | 4.2 | 0 | 0.7 | 0.6 |
Totaal passiva
| 243.235 | 224.265 | 231.222 | 174.577 | 195.251 | 200.093 | 196.728 | 41.183 | 53.319 | 32.919 | 30.135 | 25.582 | 26.631 | 24.306 | 23.104 | 29.482 | 35.814 | 38.208 | 47.656 | 46.967 | 48.771 | 32.627 | 30.612 | 27.291 | 22.371 | 20.239 | 15.875 | 17.024 | 18.274 | 45.245 | 37.863 | 39.278 | 37.115 | 59.003 | 64.634 | 63.432 | 71.903 | 102.166 | 115.975 | 93.887 | 95.636 | 78.763 | 87.698 | 98.108 | 102.024 | 86.148 | 90.281 | 96.956 | 85.386 | 95.816 | 99.113 | 72.326 | 72.938 | 84.945 | 88.327 | 80.356 | 81.056 | 76.115 | 52.983 | 50.297 | 70.868 | 92.013 | 79.464 | 53.182 | 57.552 | 51.782 | 55.716 | 43.763 | 49.789 | 48.998 | 50.62 | 42.815 | 47.563 | 43.293 | 34.372 | 17.644 | 13.309 | 13.257 | 15.34 | 16.699 | 17.751 | 16.491 | 15.22 | 12.829 | 15.021 | 8.436 | 6.454 | 8.815 | 8.736 | 8.7 | 10.612 | 9.023 | 9.465 | 8.875 | 10.372 | 8.4 | 0 | 2.4 | 1.9 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 195.719 | 197.38 | 197.344 | 198.923 | 181.563 | 180.484 | 173.332 | 136.046 | 108.149 | 98.918 | 98.915 | 91.52 | 88.351 | 88.155 | 88.155 | 88.155 | 88.155 | 88.155 | 88.155 | 88.155 | 88.155 | 88.155 | 88.155 | 88.155 | 88.102 | 88.059 | 87.617 | 87.617 | 87.617 | 74.481 | 74.481 | 74.481 | 74.481 | 74.481 | 74.481 | 74.481 | 74.481 | 74.481 | 74.481 | 74.322 | 73.974 | 73.85 | 73.405 | 72.244 | 73.084 | 74.408 | 75.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -37.009 | -48.535 | -50.313 | -55.661 | -58.077 | -58.871 | -69.141 | -77.799 | -74.975 | -77.218 | -76.121 | -76.524 | -70.678 | -68.592 | -62.28 | -57.266 | -53.451 | -40.861 | -34.793 | -30.64 | -25.298 | -21.674 | -3.816 | -6.817 | -4.319 | -4.613 | -0.123 | -1.933 | -2.119 | -4.7 | 1.72 | 3.846 | 10.762 | 1.079 | 11.579 | 21.882 | 38.6 | 40.776 | 41.994 | 39.183 | 41.922 | 42.458 | 56.69 | 51.439 | 55.325 | 57.34 | 60.612 | 59.949 | 66.013 | 56.195 | 45.883 | 39.536 | 43.372 | 35.259 | 29.801 | 24.932 | 30.557 | 26.004 | 23.679 | 22.01 | 28.076 | 31.559 | 29.002 | 25.519 | 32.1 | 28.852 | 25.136 | 24.636 | 33.651 | 30.394 | 32.331 | 27.085 | 27.789 | -27.385 | 21.766 | 16.747 | 16.545 | 27.342 | 23.121 | 20.714 | 19.923 | 18.214 | 16.707 | 10.592 | 14.692 | 13.773 | -0.818 | 12.448 | 11.957 | 3.131 | 7.652 | 6.757 | 6.224 | 5.178 | 2.866 | 1.7 | -28.2 | -27.8 | -16 |
Overige gereserveerde algehele resultaten
| 15.785 | 14.33 | 17.98 | 13.138 | 16.964 | 17.389 | 21.018 | 9.638 | 8.655 | 9.011 | 9.134 | 8.411 | 8.887 | 9.34 | 11.175 | 11.985 | 13.439 | 9.934 | 10.801 | 10.249 | 11.206 | 12.252 | 8.923 | 10.224 | 9.339 | 8.144 | 7.792 | 9.724 | 11.009 | 11.371 | 10.231 | 9.843 | 9.72 | 11.577 | 10.085 | 6.914 | 7.656 | 3.85 | 2.241 | 0.324 | 1.622 | 1.239 | -1.125 | -0.541 | -1.974 | -2.679 | -3.403 | -1.848 | -2.788 | -2.141 | -1.887 | -3.917 | -3.522 | -3.43 | -2.41 | -1.534 | -2.874 | -1.967 | -1.275 | 1.21 | 4.398 | 3.326 | -0.501 | -1.46 | -1.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.149 | 0.454 | 0.235 | 0.055 | -12.553 | -10.91 | -9.469 | -8.123 | -6.801 | -5.6 | 0 | -3.21 | -2.015 | 12.715 | 3.132 | 3.132 | 10.385 | 3.132 | 0 | 0 | 3.131 | -0.1 | -0.1 | 0.2 | -4.7 | -4.7 |
Overige totale aandeelhoudersvermogen
| 17.311 | 16.293 | 16.333 | 13.514 | 15.623 | 14.895 | 14.492 | 14.128 | 11.903 | 11.793 | 11.72 | 11.182 | 11.135 | 11.071 | 11.049 | 10.99 | 10.926 | 10.864 | 10.785 | 10.664 | 10.559 | 10.41 | 10.203 | 10.034 | 9.922 | 9.801 | 9.799 | 9.743 | 9.679 | 9.62 | 9.593 | 9.554 | 9.53 | 9.47 | 9.407 | 9.362 | 9.303 | 9.261 | 9.197 | 9.157 | 9.171 | 9.065 | 9.27 | 9.322 | 9.145 | 8.863 | 8.576 | 83.495 | 83.04 | 82.053 | 81.027 | 80.43 | 79.644 | 77.286 | 75.621 | 74.776 | 74.075 | 73.385 | 71.534 | 71.334 | 57.251 | 56.974 | 56.644 | 55.653 | 52.085 | 50.398 | 49.876 | 49.054 | 47.523 | 45.829 | 41.705 | 41.154 | 39.777 | 37.85 | 31.493 | 22.404 | 19.025 | 18.775 | 9.334 | 6.018 | 5.58 | 5.176 | 4.919 | 4.908 | 4.908 | 4.617 | 4.617 | 3.062 | 3.062 | 3.062 | 3.062 | 6.194 | 6.194 | 3.062 | 6.28 | 6.2 | 28.2 | 32.9 | 33 |
Totaal eigen vermogen van aandeelhouders
| 191.806 | 179.468 | 181.344 | 169.914 | 156.073 | 153.897 | 139.701 | 82.013 | 53.732 | 42.504 | 43.648 | 34.589 | 37.695 | 39.974 | 48.099 | 53.864 | 59.069 | 68.092 | 74.948 | 78.428 | 84.622 | 89.143 | 103.465 | 101.596 | 103.044 | 101.391 | 105.085 | 105.151 | 106.186 | 90.772 | 96.025 | 97.724 | 104.493 | 96.607 | 105.552 | 112.639 | 130.04 | 128.368 | 127.913 | 122.986 | 126.689 | 126.612 | 138.24 | 132.464 | 135.58 | 137.932 | 141.106 | 141.596 | 146.265 | 136.107 | 125.023 | 116.049 | 119.494 | 109.115 | 103.012 | 98.174 | 101.758 | 97.422 | 93.938 | 94.554 | 89.725 | 91.859 | 85.145 | 79.712 | 82.882 | 79.25 | 75.012 | 73.69 | 81.174 | 76.223 | 74.036 | 68.239 | 67.566 | 59.615 | 53.713 | 39.386 | 35.625 | 33.564 | 21.545 | 17.263 | 17.38 | 16.589 | 16.026 | 15.5 | 16.39 | 16.375 | 16.514 | 18.642 | 18.151 | 16.578 | 13.846 | 12.951 | 12.418 | 11.372 | 9.046 | 7.8 | 0.2 | 0.4 | 12.3 |
Totaal eigen vermogen
| 191.806 | 179.468 | 181.344 | 169.914 | 156.073 | 153.897 | 139.701 | 82.19 | 53.732 | 42.504 | 43.648 | 34.589 | 37.695 | 39.974 | 48.099 | 53.864 | 59.069 | 68.092 | 74.948 | 78.428 | 84.622 | 89.143 | 103.465 | 101.596 | 103.044 | 101.391 | 105.085 | 105.151 | 106.186 | 90.772 | 96.025 | 97.724 | 104.493 | 96.607 | 105.552 | 112.639 | 130.04 | 128.368 | 127.913 | 122.986 | 126.689 | 126.612 | 138.24 | 132.464 | 135.58 | 137.932 | 141.106 | 141.596 | 146.265 | 136.107 | 125.023 | 116.049 | 119.494 | 109.115 | 103.012 | 98.174 | 101.758 | 97.422 | 93.938 | 94.554 | 89.725 | 91.859 | 85.145 | 79.712 | 82.882 | 79.25 | 75.012 | 73.69 | 81.174 | 76.223 | 74.036 | 68.239 | 67.566 | 59.615 | 53.713 | 39.386 | 35.625 | 33.564 | 21.545 | 17.263 | 17.38 | 16.589 | 16.026 | 15.5 | 16.39 | 16.375 | 16.514 | 18.642 | 18.151 | 16.578 | 13.846 | 12.951 | 12.418 | 11.372 | 9.046 | 7.8 | 0.2 | 0.4 | 12.3 |
Totaal passiva en aandeelhoudersvermogen
| 435.041 | 403.733 | 412.566 | 344.491 | 351.324 | 353.99 | 336.429 | 123.373 | 107.051 | 75.423 | 73.783 | 60.171 | 64.326 | 64.28 | 71.203 | 83.346 | 94.883 | 106.3 | 122.604 | 125.395 | 133.393 | 121.77 | 134.077 | 128.887 | 125.415 | 121.63 | 120.96 | 122.175 | 124.46 | 136.017 | 133.888 | 137.002 | 141.608 | 155.61 | 170.186 | 176.071 | 201.943 | 230.534 | 243.888 | 216.873 | 222.325 | 205.375 | 225.938 | 230.572 | 237.604 | 224.08 | 231.387 | 238.552 | 231.651 | 231.923 | 224.136 | 188.375 | 192.432 | 194.06 | 191.339 | 178.53 | 182.814 | 173.537 | 146.921 | 144.851 | 160.593 | 183.872 | 164.609 | 132.894 | 140.434 | 131.032 | 130.728 | 117.453 | 130.963 | 125.221 | 124.656 | 111.054 | 115.129 | 102.908 | 88.085 | 57.03 | 48.934 | 46.822 | 36.885 | 33.962 | 35.131 | 33.08 | 31.246 | 28.329 | 31.411 | 24.811 | 22.968 | 27.457 | 26.887 | 25.278 | 24.458 | 21.974 | 21.883 | 20.247 | 19.418 | 16.2 | 0.2 | 2.8 | 14.2 |