California First Leasing Corporation
OTC:CFNB
16.47 (USD) • At close November 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 24.674 | -29.953 | 29.953 | -43.065 | 43.065 | -43.053 | 43.053 | -53.808 | 53.808 | 33.685 | 12.6 | 30.847 | 37.045 | 83.982 | 98.857 | 132.303 | 153.083 | 80.703 | 71.731 | 62.876 | 68.849 | 75.184 | 63.314 | 53.545 | 63.307 | 45.45 | 38.912 | 63.24 | 96.055 | 111.005 | 91.071 | 100.669 | 105.094 | 79.456 | 66.248 | 71.908 | 60.24 | 63.888 | 50.058 | 46.845 | 40.122 | 38.029 | 50.098 | 78.791 | 75.469 | 58.471 | 54.024 | 45.49 | 56.921 | 45.963 | 66.446 | 99.13 | 97.302 | 85.451 | 43.285 | 71.021 | 73.988 | 81.512 | 74.831 | 62.042 | 43.222 | 50.357 | 38.113 | 28.666 | 38.355 | 23.154 | 21.233 | 18.445 | 21.732 | 24.483 | 27.966 | 29.238 | 23.217 | 27.254 | 24.277 | 23.484 | 30.711 | 31.112 | 25.338 | 55.735 | 61.297 | 55.745 | 55.011 | 63.618 | 61.285 | 71.905 | 67.714 | 69.886 | 78.503 | 72.33 | 60,086 | 35,946 | 39,868.544 | 51,225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 0 | 59.906 | 0 | 86.13 | 0 | 86.106 | 0 | 107.616 | 0 | 0 | 0 | 74.09 | 0 | 0 | 0 | 0 | 51.339 | 70.208 | 102.375 | 91.976 | 99.922 | 31.905 | 31.82 | 85.931 | 75.615 | 86.359 | 96.596 | 101.588 | 95.509 | 94.763 | 90.04 | 93.692 | 95.844 | 96.653 | 96.533 | 76.247 | 81.212 | 69.391 | 53.501 | 45.29 | 26.764 | 23.957 | 36.138 | 41.431 | 45.522 | 51.127 | 56.823 | 62.338 | 63.597 | 59.464 | 60.379 | 67.17 | 0 | 63.802 | 49.985 | 61.235 | 0 | 72.798 | 72.511 | 121.956 | 0 | 83.317 | 64.078 | 31.94 | 0 | 6.62 | 3.279 | 3.464 | 0 | 2.577 | 2.497 | 1.569 | 0 | 1.137 | 1.247 | 1.23 | 0 | 1.57 | 1.576 | 3.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.674 | 29.953 | 29.953 | 43.065 | 43.065 | 43.053 | 43.053 | 53.808 | 53.808 | 33.685 | 12.6 | 30.847 | 37.045 | 83.982 | 98.857 | 132.303 | 204.422 | 150.911 | 174.106 | 154.852 | 168.771 | 107.089 | 95.134 | 139.476 | 138.922 | 131.809 | 135.508 | 164.828 | 191.564 | 205.768 | 181.111 | 194.361 | 200.938 | 176.109 | 162.781 | 148.155 | 141.452 | 133.279 | 103.559 | 92.135 | 66.886 | 61.986 | 86.236 | 120.222 | 120.991 | 109.598 | 110.847 | 107.828 | 56.921 | 45.963 | 66.446 | 99.13 | 97.302 | 85.451 | 43.285 | 71.021 | 73.988 | 81.512 | 74.831 | 62.042 | 43.222 | 50.357 | 38.113 | 28.666 | 38.355 | 23.154 | 21.233 | 18.445 | 21.732 | 24.483 | 27.966 | 29.238 | 23.217 | 27.254 | 24.277 | 23.484 | 30.711 | 31.112 | 25.338 | 55.735 | 61.297 | 55.745 | 55.011 | 63.618 | 61.285 | 71.905 | 67.714 | 69.886 | 78.503 | 72.33 | 60,086 | 35,946 | 39,868.544 | 51,225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettovorderingen
| 9.268 | 0 | 11.216 | 0 | 17.078 | 0 | 18.252 | 0 | 22.115 | 25.465 | 31.259 | 0 | 38.894 | 40.508 | 0.583 | 0.439 | 49.649 | 57.1 | 68.374 | 77.923 | 92.294 | 97.893 | 108.551 | 118.149 | 128.325 | 143.87 | 175.087 | 187.274 | 0.84 | 188.838 | 1.463 | 1.925 | 239.128 | 1.645 | 1.388 | 2.074 | 299.729 | 1.212 | 1.509 | 1.161 | 328.766 | 0.98 | 3.92 | 0.002 | 347.285 | 1.405 | 1.518 | 4.737 | 2.477 | 1.851 | 2.085 | 2.286 | 3.576 | 4.49 | 2.435 | 2.48 | 6.118 | 2.586 | 4.157 | 3.399 | 7.476 | 2.805 | 1.124 | 1.61 | 6.185 | 1.506 | 1.552 | 1.971 | 5.676 | 0.51 | 1.21 | 1.827 | 6.649 | 2.085 | 1.803 | 2.756 | 1.636 | 2.171 | 2.649 | 4.869 | 1.464 | 3.564 | 3.428 | 12.533 | 16.683 | 12.737 | 11.597 | 10.464 | 15,960.664 | 10.214 | 11.624 | 14.022 | 0 | 10,694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | -2.324 | 0 | -2.342 | 0 | -5.183 | 0 | 0 | 0 | -15.102 | -33.704 | 0 | -84.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -188.593 | -245.921 | -594.492 | -403.822 | -652.584 | -649.182 | -403.857 | 0 | -604.756 | -552.287 | -243.693 | 0 | -502.612 | 0 | -130.844 | 0 | -422.117 | 0 | -77.281 | -428.316 | -374.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 2.043 | 0 | 2.324 | 0 | 2.322 | 0 | 5.183 | 0 | 5.315 | 3.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 35.985 | 29.953 | 41.672 | 43.065 | 60.324 | 43.053 | 63.49 | 53.808 | 81.238 | 62.78 | 43.859 | 63.546 | 75.939 | 124.49 | 99.44 | 132.742 | 254.158 | 208.011 | 242.48 | 232.775 | 261.065 | 204.982 | 203.685 | 257.625 | 267.247 | 275.679 | 313.616 | 352.102 | 96.895 | 397.208 | 182.574 | 196.286 | 440.066 | 177.754 | 164.169 | 150.229 | 441.181 | 134.491 | 105.068 | 93.296 | 395.652 | 62.966 | 90.156 | 120.224 | 468.276 | 111.003 | 112.365 | 112.565 | 59.398 | 107.278 | 128.91 | 168.586 | 100.878 | 153.743 | 95.705 | 134.736 | 80.106 | 156.896 | 151.499 | 187.397 | 50.698 | 136.479 | 103.315 | 62.216 | 44.54 | 31.28 | 26.064 | 23.88 | 27.408 | 27.57 | 31.673 | 32.634 | 29.866 | 30.476 | 27.327 | 27.47 | 32.347 | 34.853 | 29.563 | 64.572 | 62.761 | 59.309 | 58.439 | 76.151 | 77.968 | 78.162 | 79.311 | 80.35 | 94,463.56 | 82.544 | 71.71 | 49.968 | 39,868.544 | 61,919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0.766 | 0 | 1.394 | 0 | 1.282 | 0 | 0.791 | 0 | 0.75 | 0.558 | 1.936 | 2.291 | 1.779 | 1.223 | 0.624 | 4.457 | 4.898 | 28.139 | 25.565 | 25.964 | 5.373 | 8.87 | 7.818 | 10.299 | 11.009 | 14.122 | 18.317 | 24.886 | 17.101 | 28.775 | 34.388 | 31.952 | 30.932 | 27.563 | 35.37 | 40.795 | 31.34 | 25.618 | 26.568 | 25.373 | 40.567 | 31.338 | 28.514 | 20.36 | 11.927 | 11.661 | 18.271 | 18.874 | 18.548 | 23.453 | 25.616 | 29.826 | 30.39 | 19.684 | 17.851 | 34.503 | 1.242 | 0.01 | 6.925 | 30.507 | 1.557 | 12.274 | 28.278 | 34.677 | 29.379 | 30.616 | 28.338 | 41.442 | 35.023 | 26.149 | 25.599 | 255.239 | 41.726 | 31.702 | 40.637 | 42.173 | 34.052 | 29.597 | 42.112 | 44.475 | 30.48 | 27.731 | 31.56 | 23.043 | 20.287 | 19.452 | 28.067 | 28.43 | 20.57 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.4 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.508 | 0 | 0 | 0 | 158.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 223.626 | 0 | 188.135 | 0 | 163.653 | 0 | 143.914 | 0 | 131.637 | 180.103 | 201.307 | 163.495 | 160.125 | 106.892 | 108.094 | 63.792 | 51.339 | 70.208 | 102.375 | 91.976 | 99.922 | 100.587 | 86.144 | 85.931 | 75.615 | 86.359 | 100.875 | 105.868 | 99.79 | 94.763 | 93.995 | 93.692 | 99.801 | 96.653 | 100.145 | 79.58 | 84.546 | 72.728 | 56.839 | 47.841 | 29.316 | 26.565 | 38.766 | 43.881 | 48.162 | 53.866 | 59.661 | 328.977 | 320.304 | 310.934 | 305.586 | 296.395 | 292.747 | 288.712 | 53.727 | 65.038 | 70.37 | 0.077 | 77.017 | 125.872 | 119.6 | 87.395 | 64.078 | 31.94 | 6.36 | 6.62 | 3.279 | 3.464 | 2.563 | 2.577 | 2.497 | 1.569 | 1.134 | 1.137 | 1.247 | 1.23 | 1.484 | 1.57 | 1.576 | 3.968 | 3.957 | 1.783 | 0.553 | 0.553 | 0.553 | 0.56 | 0.56 | 0.583 | 0.583 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.322 | 0 | 0 | 0 | 3.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.997 | 12.356 | 0 | 10.892 | 9.346 | 12.466 | 0 | 12.459 | 13.343 | 16.276 | 0 | 14.982 | 16.268 | 16.732 | 0 | 18.241 | 18.483 | 24.075 | 0 | 24.805 | 23.212 | 24.256 | 0 | 23.959 | 20.566 | 19.677 | 0 | 13.058 | 12.743 | 15.146 | 0 | 8.38 | 8.267 | 6.894 | 0 | 4.151 | 4.149 | 4.798 | 0 | 4.259 | 5.803 | 8.092 | 0 | 8.038 | 11.874 | 11.819 | 0 | 16.742 | 17.034 | 18.049 | 0 | 18.147 | 17.374 | 20.5 | 0 | 21.576 | 21.751 | 0 | 0 | 19.51 | 17.896 | 20.942 | 0 | 14,996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -224.392 | -29.953 | -189.529 | -43.065 | -164.935 | -43.053 | -144.705 | -53.808 | 7.077 | 2.1 | -203.243 | -165.786 | -161.904 | -108.115 | -108.718 | -68.249 | -56.237 | -98.347 | -127.94 | -117.94 | -105.295 | -109.457 | -93.962 | -96.23 | -86.624 | -100.481 | -119.192 | -130.754 | -114.572 | -123.538 | -125.766 | -122.628 | -130.733 | -120.959 | -132.013 | -116.63 | -115.886 | -97.438 | -82.323 | -72.017 | -69.883 | -57.464 | -66.796 | -63.904 | -60.089 | -65.062 | -77.416 | -347.387 | -338.852 | -333.553 | -330.259 | -325.395 | -323.137 | -307.282 | -70.569 | -98.47 | -71.612 | 1.342 | -82.556 | -154.82 | -1.557 | -97.868 | -90.132 | -64.851 | -35.739 | -36.841 | -31.231 | -44.695 | -37.586 | -28.416 | -28.096 | -256.808 | -42.86 | -32.74 | -41.884 | -43.403 | -35.536 | -31.167 | -43.688 | -48.443 | -34.437 | -29.514 | -32.113 | -23.596 | -20.84 | -20.012 | -28.627 | -29.013 | -21.153 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | -0.4 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.3 | -0.3 | -0.5 |
Totaal niet-vlottende activa
| 225.042 | -29.953 | 189.529 | -43.065 | 164.935 | -43.053 | 144.705 | -53.808 | 135.278 | 182.761 | 203.243 | 165.786 | 161.904 | 108.115 | 108.718 | 68.249 | 56.237 | 98.347 | 127.94 | 117.94 | 105.295 | 109.457 | 93.962 | 96.23 | 86.624 | 100.481 | 119.192 | 130.754 | 2.319 | 123.538 | 10.614 | 15.372 | 130.733 | 14.149 | 12.848 | 16.211 | 115.886 | 13.367 | 14.427 | 17.473 | 69.883 | 15.421 | 16.752 | 17.069 | 60.089 | 18.706 | 18.999 | 24.539 | 338.852 | 25.639 | 24.155 | 25.082 | 323.137 | 25.073 | 21.575 | 20.748 | 71.612 | 14.488 | 14.129 | 16.705 | 119.6 | 10.181 | 10.491 | 8.66 | 35.739 | 4.546 | 4.535 | 5.009 | 37.586 | 4.569 | 5.803 | 8.092 | 42.86 | 8.137 | 11.874 | 11.819 | 35.536 | 16.742 | 17.034 | 18.049 | 34.437 | 18.147 | 17.374 | 20.5 | 20.84 | 21.576 | 21.751 | 29.013 | 21.153 | 19.51 | 17.896 | 20.943 | 0 | 14,996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0 |
Totaal activa
| 261.027 | 0 | 233.284 | 0 | 227.438 | 0 | 212.516 | 0 | 218.838 | 245.541 | 252.269 | 234.801 | 242.917 | 238.396 | 263.878 | 260.202 | 267.76 | 247.633 | 287.643 | 290.644 | 304.944 | 328.43 | 360.165 | 377.093 | 389.202 | 417.036 | 522.81 | 629.516 | 715.585 | 834.74 | 880.344 | 884.05 | 888.176 | 860.89 | 819.396 | 759.868 | 731.074 | 685.195 | 652.001 | 617.82 | 579.359 | 546.841 | 552.729 | 551.274 | 558.903 | 555.598 | 509.223 | 488.096 | 486.171 | 474.362 | 492.78 | 524.179 | 524.415 | 510.624 | 468.857 | 474.038 | 453.602 | 0.448 | 452.272 | 499.758 | 488.972 | 465.521 | 433.256 | 379.779 | 386.594 | 344.656 | 338.575 | 337.551 | 329.187 | 320.439 | 318.784 | 327.195 | 314.355 | 300.893 | 285.399 | 277.52 | 278.819 | 274.71 | 262.337 | 282.589 | 274.545 | 273.84 | 273.83 | 275.953 | 278.691 | 282.231 | 290.709 | 298.975 | 308.641 | 307.49 | 308.1 | 325 | 336.7 | 345.8 | 355.6 | 388 | 409.9 | 420.7 | 443.9 | 439.1 | 466.8 | 469.8 | 493.8 | 499 | 505.6 | 506.4 | 492.5 | 499.7 | 489 | 489.5 | 486.5 | 482.9 | 461.8 | 446.8 | 444.8 | 411.4 | 402.1 | 390.9 | 385.9 | 382.5 | 384.6 | 373.3 | 367 | 344.5 | 347.3 | 322.9 | 333.1 | 306.8 | 307.6 | 319.3 | 332.5 | 314.5 | 306.4 | 300.1 | 289.4 | 277.3 | 257.3 | 250.7 | 226.8 | 216.5 | 213.5 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0.036 | 0 | 0.079 | 0 | 1.679 | 0 | 2.381 | 0 | 0.954 | 1.96 | 2.588 | 1.296 | 0.628 | 0.386 | 1.301 | 1.078 | 3.266 | 0.415 | 1.147 | 1.094 | 1.641 | 2.105 | 2.329 | 3.247 | 3.19 | 1.644 | 0.93 | 1.274 | 1.087 | 1.474 | 2.166 | 2.103 | 1.697 | 2.069 | 2.114 | 5.096 | 2.635 | 3.389 | 6.705 | 13.71 | 4.655 | 2.23 | 2.543 | 5.122 | 8.849 | 9.53 | 2.292 | 3.354 | 4.386 | 3.433 | 2.784 | 2.149 | 1.338 | 2.316 | 2.261 | 1.785 | 0.905 | 0.819 | 0.59 | 0.919 | 2.569 | 1.313 | 0 | 0 | 0 | 0 | 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 | 1.2 | 0.6 | 0.8 | 4 | 3.9 | 1.7 | 8.9 | 2.6 | 2.4 | 7.2 | 12 | 28.9 | 13 | 25.7 | 27.5 | 22.6 | 28 | 27.6 | 29.2 | 20.6 | 19.8 | 10.3 | 12.1 | 12.5 | 7.8 | 12.3 | 10.9 | 8.1 | 11.6 | 14.2 | 18.2 | 17.7 | 20.9 | 19.7 | 11.9 | 15.3 | 11.4 | 10.1 | 12.3 | 17.6 | 19 | 13.1 | 13.8 | 16.9 | 11.8 | 12.1 | 19 | 14 | 12 | 10.7 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 40 | 40 | 40 | 40 | 40 | 40 | 57 | 57 | 42 | 42 | 26.858 | 26.858 | 6.858 | 6.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 10 | 35.444 | 35.444 | 35.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.497 | 0 | 0 | 0 | 4.405 | 0 | 0 | 0 | 10.328 | 0 | 0 | 0 | 23.051 | 0 | 0 | 0 | 0 | 0 | -17,913.933 | 0 | 0 | -14,169.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.997 | 0 | 12.674 | 0 | 9.346 | 12.466 | 11.944 | 12.459 | 13.343 | 16.276 | 15.272 | 14.982 | 16.268 | 16.732 | 18.575 | 18.241 | 18.483 | 24.075 | 24.06 | 24.805 | 23.212 | 24.256 | 0 | 23.959 | 20.566 | 19.677 | 0 | 0.013 | 12.743 | 15.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,501.549 | 0 | 17,896 | 0 | 21,555.577 | 14,996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 2.223 | 0 | -0.367 | -0.701 | 0 | 0 | -0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.569 | 0 | -104.234 | -84.347 | 0 | -83.901 | -2.604 | -419.18 | 0 | -75.599 | -79.312 | -72.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,896 | 0 | 21,555.577 | 14,996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -0.036 | 0 | -0.079 | 0 | -1.679 | 0 | -2.381 | 0 | 0.977 | 0.983 | -2.588 | -1.296 | -0.628 | -0.386 | -1.301 | -1.078 | -3.266 | -0.415 | -1.147 | -1.094 | -1.641 | -2.105 | -2.329 | -3.247 | -3.19 | -1.644 | -20.93 | -41.274 | 5.569 | -41.474 | 96.237 | 84.347 | -54.371 | 83.901 | -6.742 | 406.714 | -56.579 | 63.14 | 65.969 | 56.502 | -15.272 | -17.212 | -18.811 | -21.854 | -18.575 | -27.771 | -20.775 | -27.429 | -28.446 | -28.238 | -25.996 | -36.405 | -11.338 | -36.275 | -32.827 | -31.462 | -0.905 | -0.832 | -23.333 | -51.509 | -38.013 | -36.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.497 | 0 | 0 | 0 | -4.405 | 0 | 0 | 0 | -10.328 | 0 | 0 | 0 | -23.051 | 0 | 0 | 0 | -22,501.549 | 0 | -17,878.1 | 0.047 | -43,111.754 | -14,981 | -4 | -3.9 | -1.7 | -8.9 | 282.3 | 281.5 | 306 | 308.3 | 319.8 | 345.9 | 344 | 348.2 | 343.7 | 340.1 | 333.6 | 347.4 | 356.9 | 357.6 | 348.8 | 335.5 | 336.2 | 309.8 | 298.4 | 291.4 | 282 | 277.3 | 279.5 | 267.3 | 261.3 | 251.4 | 257.8 | 243.8 | 253 | 233.2 | 237.5 | 249.6 | 259.9 | 242.7 | 242.6 | 236.6 | 223.7 | 218.5 | 199.7 | 188 | 168.7 | 161.6 | 160.3 |
Totaal kortlopende verplichtingen
| 0.448 | 0 | 0.079 | 0 | 1.679 | 0 | 2.381 | 0 | 2.298 | 2.943 | 2.588 | 1.296 | 0.628 | 0.386 | 1.301 | 1.078 | 3.266 | 0.415 | 1.147 | 1.094 | 1.641 | 2.105 | 2.329 | 3.247 | 3.19 | 1.644 | 20.93 | 41.274 | 46.656 | 41.474 | 42.166 | 42.103 | 41.697 | 59.069 | 59.114 | 47.096 | 44.635 | 30.247 | 33.563 | 20.568 | 11.513 | 2.23 | 2.543 | 5.122 | 8.849 | 9.53 | 2.292 | 3.354 | 4.386 | 3.433 | 2.784 | 12.149 | 11.338 | 12.316 | 2.261 | 1.785 | 0.905 | 0.819 | 0.59 | 36.363 | 38.013 | 36.757 | 2.533 | 3.738 | 0 | 3.298 | 5.387 | 6.465 | 0 | 3.54 | 4.724 | 4.864 | 2.497 | 5.302 | 5.258 | 4.982 | 4.405 | 5.533 | 4.038 | 3.879 | 10.328 | 1.264 | 1.131 | 0.625 | 23.051 | 0.929 | 0.87 | 0 | 34.521 | 0.859 | 1.267 | 1.247 | 21,577.777 | 842 | 19.1 | 27.9 | 32 | 38.9 | 284.9 | 283.9 | 313.2 | 320.3 | 348.7 | 358.9 | 369.7 | 375.7 | 366.3 | 368.1 | 361.2 | 376.6 | 377.5 | 377.4 | 359.1 | 347.6 | 348.7 | 317.6 | 310.7 | 302.3 | 290.1 | 288.9 | 293.7 | 285.5 | 279 | 272.3 | 277.5 | 255.7 | 268.3 | 244.6 | 247.6 | 261.9 | 277.5 | 261.7 | 255.7 | 250.4 | 240.6 | 230.3 | 211.8 | 207 | 182.7 | 173.6 | 171 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.014 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0.693 | 0.871 | 1.05 | 1.228 | 1.406 | 1.585 | 1.763 | 1.941 | 2.12 | 2.298 | 2.476 | 2.655 | 2.833 | 3.011 | 3.19 | 3.368 | 0 | 0 | 0.111 | 0 | 1.06 | 1.841 | 3.034 | 4.449 | 5.881 | 7.313 | 8.751 | 10.193 | 11.635 | 12.872 | 7.764 | 8.64 | 9.522 | 10.404 | 0.633 | 0.768 | 1.042 | 1.333 | 2.432 | 3.275 | 4.527 | 5.778 | 7.088 | 8.448 | 9.972 | 20.917 | 22.517 | 24.337 | 10 | 26.323 | 16.535 | 16.989 | 10 | 9.256 | 10.337 | 9.274 | 5.135 | 5.334 | 5.568 | 6.239 | 6.915 | 7.696 | 8.084 | 8.424 | 8.945 | 4.946 | 5.331 | 4 | 8.075 | 11.223 | 14.207 | 7.213 | 21.126 | 23.421 | 32.063 | 17.005 | 46.703 | 54.684 | 63.133 | 38.233 | 81.273 | 90.1 | 107 | 121 | 139.7 | 150.8 | 175.4 | 196.8 | 211.8 | 239.3 | 234.7 | 263.5 | 239.8 | 246.2 | 264.8 | 297.2 | 259.3 | 256.6 | 268.4 | 272.5 | 268.7 | 280.5 | 285.2 | 279.1 | 272.1 | 268.2 | 247.1 | 238.6 | 233.1 | 235.1 | 232.8 | 235.7 | 221.1 | 224 | 200.5 | 211.2 | 196.4 | 205.9 | 187.9 | 193.6 | 205.2 | 212.8 | 193.6 | 192.7 | 188.2 | 178.5 | 175.7 | 158.3 | 149.4 | 133.3 | 129 | 126 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 5.725 | 0 | 0 | 0 | 0 | -2.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.848 | 0 | -9.838 | -15.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 9.218 | 0 | 5.736 | 0 | 3.107 | 0 | 4.515 | 8.913 | 12.56 | 6.569 | 9.309 | 11.02 | 6.044 | 3.811 | 3.205 | 2.787 | 6.01 | 4.606 | 3.745 | 3.953 | 3.032 | 5.966 | 5.737 | 5.017 | 4.58 | 7.305 | 5.569 | 7.001 | 7.997 | 12.356 | 12.674 | 10.892 | 9.346 | 12.466 | 11.944 | 12.459 | 13.343 | 16.276 | 15.284 | 14.982 | 16.268 | 16.732 | 18.575 | 18.241 | 18.483 | 24.075 | 24.06 | 0 | 0 | 0 | 24.441 | 0 | 0 | 0 | 17.233 | 0 | 0 | 0 | 12.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.014 | 0 | 0 | 0 | -0.011 | 0 | 0 | 0 | 2.076 | 0.153 | -10.843 | -7.619 | -1.228 | -12.426 | -7.629 | -5.574 | -5.146 | -4.907 | -8.308 | -7.082 | -6.4 | -6.786 | -6.043 | -9.156 | -9.105 | -5.017 | -4.58 | 3.94 | 141.008 | 591.612 | 637.336 | 633.775 | -17.123 | -16.773 | -16.659 | -21.217 | -22.137 | -24.094 | -26.215 | -24.04 | -23.924 | -24.504 | -26.672 | -17.365 | -19.343 | -19.283 | -19.816 | -26.507 | -27.335 | -4.527 | -5.778 | -7.088 | -32.889 | -9.972 | -20.917 | -22.517 | -41.57 | -10 | -26.323 | -16.535 | -29.661 | -10 | -9.256 | -10.337 | -9.274 | -5.135 | -5.334 | -5.568 | -6.239 | -6.915 | -7.696 | -8.084 | -8.424 | -8.945 | -4.946 | -5.331 | -4 | -8.075 | -11.223 | -14.207 | -7.213 | -21.126 | -23.421 | -32.063 | -17.005 | -46.703 | -54.684 | -63.133 | -38.233 | -81.273 | 0 | 0 | 0 | -139.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -258.4 | -262.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -225.1 | -222.3 | -225.7 | -211.1 | -210.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 17.934 | 0 | 9.218 | 0 | 5.736 | 0 | 2.381 | 0 | 6.591 | 9.759 | 2.588 | 7.619 | 10.537 | 12.426 | 7.629 | 5.574 | 5.146 | 4.907 | 8.308 | 7.082 | 6.4 | 6.786 | 6.043 | 9.156 | 9.105 | 5.017 | 4.58 | 7.416 | 472.795 | 8.061 | 647.174 | 649.165 | 17.123 | 16.773 | 16.659 | 21.217 | 22.137 | 24.094 | 26.215 | 24.04 | 23.924 | 24.504 | 26.672 | 17.365 | 19.343 | 19.283 | 19.816 | 26.507 | 27.335 | 4.527 | 5.778 | 7.088 | 32.889 | 9.972 | 10 | 10 | 41.57 | 10 | 10 | 10 | 29.661 | 10 | 9.256 | 10.337 | 184.139 | 5.135 | 5.334 | 5.568 | 131.52 | 6.915 | 7.696 | 8.084 | 5.927 | 8.945 | 4.946 | 5.331 | 4 | 8.075 | 11.223 | 14.207 | 7.213 | 21.126 | 23.421 | 32.063 | 17.005 | 46.703 | 54.684 | 63.133 | 38.233 | 81.273 | 90.1 | 107 | 121 | 139.7 | 150.8 | 175.4 | 196.8 | 211.8 | 239.3 | 234.7 | 263.5 | 239.8 | 246.2 | 264.8 | 297.2 | 259.3 | 256.6 | 10 | 10 | 268.7 | 280.5 | 285.2 | 279.1 | 272.1 | 268.2 | 247.1 | 238.6 | 233.1 | 10 | 10.5 | 10 | 10 | 13.1 | 200.5 | 211.2 | 196.4 | 205.9 | 187.9 | 193.6 | 205.2 | 212.8 | 193.6 | 192.7 | 188.2 | 178.5 | 175.7 | 158.3 | 149.4 | 133.3 | 129 | 126 |
Totaal passiva
| 18.368 | 0 | 9.935 | 0 | 8.058 | 0 | 6.613 | 0 | 6.958 | 12.702 | 17.206 | 10.257 | 12.617 | 14.408 | 53.279 | 59.141 | 68.137 | 61.744 | 74.198 | 80.332 | 97.64 | 123.546 | 160.267 | 168.245 | 184.239 | 216.512 | 324.74 | 430.677 | 519.451 | 641.147 | 689.34 | 691.268 | 697.154 | 674.025 | 632.776 | 569.541 | 542.856 | 497.886 | 466.833 | 431.759 | 395.327 | 364.916 | 372.114 | 368.614 | 378.023 | 376.379 | 331.833 | 289.328 | 289.732 | 279.923 | 301.273 | 323.083 | 324.793 | 314.557 | 276.044 | 273.31 | 255.054 | 0.251 | 259.16 | 304.376 | 297.596 | 277.74 | 245.829 | 194.111 | 184.139 | 142.996 | 139.755 | 138.116 | 131.52 | 122.908 | 122.403 | 132.692 | 120.828 | 109.524 | 95.612 | 89.075 | 91.883 | 89.304 | 77.782 | 78.182 | 70.696 | 71.315 | 73.862 | 77.478 | 81.414 | 86.752 | 95.865 | 106.275 | 117.25 | 120.05 | 123.3 | 143.1 | 157.4 | 170.6 | 184.1 | 217.7 | 242.7 | 257 | 284.9 | 283.9 | 313.2 | 320.3 | 348.7 | 358.9 | 369.7 | 375.7 | 366.3 | 378.1 | 371.2 | 376.6 | 377.5 | 377.4 | 359.1 | 347.6 | 348.7 | 317.6 | 310.7 | 302.3 | 300.1 | 299.4 | 303.7 | 295.5 | 292.1 | 272.3 | 277.5 | 255.7 | 268.3 | 244.6 | 247.6 | 261.9 | 277.5 | 261.7 | 255.7 | 250.4 | 240.6 | 230.3 | 211.8 | 207 | 182.7 | 173.6 | 171 |
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 | 0.287 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.093 | 0 | 0.093 | 0 | 0.097 | 0 | 0.097 | 0 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.103 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.103 | 0.103 | 0.103 | 0.102 | 0.102 | 0.102 | 0.102 | 0.101 | 0.102 | 0.102 | 0.102 | 0.114 | 0.114 | 0.111 | 0.111 | 0.111 | 0.112 | 0.112 | 0.112 | 0.112 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.11 | 0.11 | 0.111 | 0.109 | 0.109 | 0.109 | 0.11 | 0.111 | 0.111 | 0.112 | 0.111 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Ingehouden winsten
| 240.941 | 0 | 221.631 | 0 | 217.589 | 0 | 204.112 | 0 | 209.463 | 230.422 | 232.646 | 222.127 | 227.883 | 221.571 | 208.182 | 198.644 | 197.206 | 183.472 | 211.028 | 207.898 | 204.917 | 202.546 | 197.617 | 206.622 | 201.21 | 197.199 | 194.529 | 196.023 | 193.728 | 191.265 | 188.754 | 189.292 | 187.334 | 183.58 | 183.186 | 186.23 | 184.506 | 183.145 | 181.467 | 182.303 | 179.844 | 177.998 | 176.809 | 178.803 | 176.972 | 175.066 | 172.967 | 194.141 | 192.603 | 190.367 | 188.249 | 197.65 | 195.162 | 192.677 | 189.02 | 196.204 | 194.543 | 192.542 | 189.946 | 191.759 | 189.528 | 188.338 | 187.174 | 185.906 | 195.611 | 195.312 | 195.197 | 195.364 | 193.485 | 193.277 | 192.292 | 190.455 | 189.659 | 187.611 | 186.433 | 185.142 | 183.812 | 182.317 | 181.522 | 201.62 | 201.134 | 199.951 | 198.285 | 196.91 | 195.719 | 193.753 | 192.438 | 190.134 | 188.379 | 184.663 | 181.7 | 178.6 | 176.1 | 172.3 | 168.7 | 166.1 | 162.8 | 160.3 | 155.4 | 150.6 | 146.7 | 142.1 | 137.8 | 133 | 128.9 | 123.9 | 119.6 | 115.1 | 111.6 | 107.3 | 103.4 | 99.9 | 97 | 93.5 | 90.4 | 87.6 | 85.2 | 82.4 | 79.7 | 77 | 74.8 | 71.9 | 68.9 | 66.1 | 63.8 | 61.3 | 58.8 | 56.3 | 54 | 51.5 | 49.1 | 46.9 | 44.9 | 42.9 | 40.9 | 39 | 37.5 | 35.7 | 34.2 | 32.8 | 31.8 |
Overige gereserveerde algehele resultaten
| 0 | 223.349 | 0 | 219.38 | 0 | 205.903 | 0 | 211.88 | 0 | 0 | 0 | 230.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.03 | -0.079 | -0.136 | -0.191 | 1.336 | 0.908 | 1.124 | 0.399 | -0.006 | -0.019 | -0.095 | 1.145 | 1.345 | 0.943 | -0.05 | 0.614 | 0.231 | 0.683 | 0.222 | 0.28 | 0.424 | 0.451 | 0.476 | 0.539 | 0.59 | 0.837 | 1.109 | 1.313 | 0.688 | 1.084 | 0.27 | 0.479 | 1.507 | 1.444 | 1.869 | 3.017 | 2.679 | 2.486 | 2.194 | 3 | 1.352 | -1.054 | -0.244 | -0.735 | -0.273 | -0.512 | -0.34 | -0.202 | -0.02 | 0.025 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.135 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| 1.625 | 0 | 1.625 | 0 | 1.694 | 0 | 1.694 | 0 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.314 | 2.309 | 2.244 | 2.242 | 2.242 | 2.24 | 2.239 | 3.379 | 3.378 | 3.376 | 3.376 | 3.374 | 3.373 | 3.659 | 3.371 | 3.226 | 3.214 | 3.213 | 3.212 | 3.21 | 3.21 | 3.044 | 2.884 | 2.884 | 2.863 | 2.849 | 1.843 | 1.821 | 1.404 | 1.224 | -194.934 | 0.87 | 3.521 | 0.395 | 0.395 | 0.395 | 0.395 | 7.003 | 6.746 | 3.852 | 4.162 | 4.091 | 4.117 | 4.002 | 3.936 | 3.756 | 3.647 | 3.243 | 3.192 | 3.211 | 2.978 | 2.922 | 2.542 | 2.48 | 2.463 | 1.574 | 1.456 | 1.449 | 1.616 | 2.295 | 2.455 | 2.9 | 2.666 | 3 | 3.2 | 3.1 | 2.8 | 2.7 | 4.1 | 4.3 | 3.3 | 3.5 | 4.5 | 6.8 | 7.3 | 7.2 | 7 | 6.9 | 6.7 | 6.5 | 6.4 | 6.1 | 5.5 | 5.5 | 5.5 | 5.6 | 5.6 | 5.6 | 6.1 | 6.1 | 6.1 | 6 | 6 | 6 | 5.8 | 5.9 | 6 | 5.9 | 5.8 | 5.9 | 5.8 | 5.9 | 5.8 | 5.8 | 5.8 | 5.7 | 6.7 | 7.8 | 7.9 | 7.9 | 7.9 | 9.8 | 10 | 10.6 |
Totaal eigen vermogen van aandeelhouders
| 242.659 | 223.349 | 223.349 | 219.38 | 219.38 | 205.903 | 205.903 | 211.88 | 211.88 | 232.839 | 235.063 | 224.544 | 230.3 | 223.988 | 210.599 | 201.061 | 199.623 | 185.889 | 213.445 | 210.312 | 207.304 | 204.884 | 199.898 | 208.848 | 204.963 | 200.524 | 198.07 | 198.839 | 196.134 | 193.593 | 191.004 | 192.782 | 191.022 | 186.865 | 186.62 | 190.327 | 188.218 | 187.309 | 185.168 | 186.061 | 184.032 | 181.925 | 180.615 | 182.66 | 180.88 | 179.219 | 177.39 | 198.768 | 196.439 | 194.439 | 191.507 | 201.096 | 199.622 | 196.067 | 192.813 | 200.728 | 198.548 | 0.196 | 193.112 | 195.382 | 191.376 | 187.781 | 187.427 | 185.668 | 202.455 | 201.66 | 198.82 | 199.435 | 197.667 | 197.531 | 196.381 | 194.503 | 193.527 | 191.369 | 189.787 | 188.445 | 186.936 | 185.406 | 184.555 | 204.407 | 203.849 | 202.525 | 199.968 | 198.475 | 197.277 | 195.479 | 194.844 | 192.7 | 191.391 | 187.44 | 184.8 | 181.9 | 179.3 | 175.2 | 171.5 | 170.3 | 167.2 | 163.7 | 159 | 155.2 | 153.6 | 149.5 | 145.1 | 140.1 | 135.9 | 130.7 | 126.2 | 121.6 | 117.8 | 112.9 | 109 | 105.5 | 102.7 | 99.2 | 96.1 | 93.8 | 91.4 | 88.6 | 85.8 | 83.1 | 80.9 | 77.8 | 74.9 | 72.2 | 69.8 | 67.2 | 64.8 | 62.2 | 60 | 57.4 | 55 | 52.8 | 50.7 | 49.7 | 48.8 | 47 | 45.5 | 43.7 | 44.1 | 42.9 | 42.5 |
Totaal eigen vermogen
| 242.659 | 223.349 | 223.349 | 219.38 | 219.38 | 205.903 | 205.903 | 211.88 | 211.88 | 232.839 | 235.063 | 224.544 | 230.3 | 223.988 | 210.599 | 201.061 | 199.623 | 185.889 | 213.445 | 210.312 | 207.304 | 204.884 | 199.898 | 208.848 | 204.963 | 200.524 | 198.07 | 198.839 | 196.134 | 193.593 | 191.004 | 192.782 | 191.022 | 186.865 | 186.62 | 190.327 | 188.218 | 187.309 | 185.168 | 186.061 | 184.032 | 181.925 | 180.615 | 182.66 | 180.88 | 179.219 | 177.39 | 198.768 | 196.439 | 194.439 | 191.507 | 201.096 | 199.622 | 196.067 | 192.813 | 200.728 | 198.548 | 0.196 | 193.112 | 195.382 | 191.376 | 187.781 | 187.427 | 185.668 | 202.455 | 201.66 | 198.82 | 199.435 | 197.667 | 197.531 | 196.381 | 194.503 | 193.527 | 191.369 | 189.787 | 188.445 | 186.936 | 185.406 | 184.555 | 204.407 | 203.849 | 202.525 | 199.968 | 198.475 | 197.277 | 195.479 | 194.844 | 192.7 | 191.391 | 187.44 | 184.8 | 181.9 | 179.3 | 175.2 | 171.5 | 170.3 | 167.2 | 163.7 | 159 | 155.2 | 153.6 | 149.5 | 145.1 | 140.1 | 135.9 | 130.7 | 126.2 | 121.6 | 117.8 | 112.9 | 109 | 105.5 | 102.7 | 99.2 | 96.1 | 93.8 | 91.4 | 88.6 | 85.8 | 83.1 | 80.9 | 77.8 | 74.9 | 72.2 | 69.8 | 67.2 | 64.8 | 62.2 | 60 | 57.4 | 55 | 52.8 | 50.7 | 49.7 | 48.8 | 47 | 45.5 | 43.7 | 44.1 | 42.9 | 42.5 |
Totaal passiva en aandeelhoudersvermogen
| 261.027 | 223.349 | 233.284 | 219.38 | 227.438 | 205.903 | 212.516 | 211.88 | 218.838 | 245.541 | 252.269 | 234.801 | 242.917 | 238.396 | 263.878 | 260.202 | 267.76 | 247.633 | 287.643 | 290.644 | 304.944 | 328.43 | 360.165 | 377.093 | 389.202 | 417.036 | 522.81 | 629.516 | 715.585 | 834.74 | 880.344 | 884.05 | 888.176 | 860.89 | 819.396 | 759.868 | 731.074 | 685.195 | 652.001 | 617.82 | 579.359 | 546.841 | 552.729 | 551.274 | 558.903 | 555.598 | 509.223 | 488.096 | 486.171 | 474.362 | 492.78 | 524.179 | 524.415 | 510.624 | 468.857 | 474.038 | 453.602 | 0.448 | 452.272 | 499.758 | 488.972 | 465.521 | 433.256 | 379.779 | 386.594 | 344.656 | 338.575 | 337.551 | 329.187 | 320.439 | 318.784 | 327.195 | 314.355 | 300.893 | 285.399 | 277.52 | 278.819 | 274.71 | 262.337 | 282.589 | 274.545 | 273.84 | 273.83 | 275.953 | 278.691 | 282.231 | 290.709 | 298.975 | 308.641 | 307.49 | 308.1 | 325 | 336.7 | 345.8 | 355.6 | 388 | 409.9 | 420.7 | 443.9 | 439.1 | 466.8 | 469.8 | 493.8 | 499 | 505.6 | 506.4 | 492.5 | 499.7 | 489 | 489.5 | 486.5 | 482.9 | 461.8 | 446.8 | 444.8 | 411.4 | 402.1 | 390.9 | 385.9 | 382.5 | 384.6 | 373.3 | 367 | 344.5 | 347.3 | 322.9 | 333.1 | 306.8 | 307.6 | 319.3 | 332.5 | 314.5 | 306.4 | 300.1 | 289.4 | 277.3 | 257.3 | 250.7 | 226.8 | 216.5 | 213.5 |