Cohen & Steers, Inc.
NYSE:CNS
97.96 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 122.013 | 99.521 | 187.442 | 133.05 | 178.471 | 149.518 | 247.418 | 161.957 | 126.569 | 84.817 | 184.373 | 168.472 | 111.229 | 54.717 | 41.232 | 96.305 | 88.135 | 42.96 | 101.352 | 128.328 | 102.109 | 56.386 | 92.733 | 164.46 | 193.729 | 168.644 | 193.452 | 198.873 | 178.414 | 156.685 | 183.234 | 163.117 | 140.684 | 122.914 | 142.728 | 146.247 | 125.807 | 99.493 | 124.938 | 137.807 | 112.328 | 125.745 | 128.277 | 143.845 | 107.465 | 80.272 | 95.412 | 121.24 | 120.273 | 90.605 | 127.824 | 95.212 | 140.671 | 117.683 | 136.191 | 100.8 | 165.53 | 152.745 | 153.002 | 136.851 | 129.03 | 113.943 | 121.857 | 111.224 | 109.954 | 100.853 | 136.971 | 123.911 | 112.488 | 99.492 | 139.36 | 56.303 | 33.051 | 34.431 | 39.092 | 27.731 | 26.649 | 27.112 | 30.164 | 47.35 | 11.824 | -0.124 | 7.526 |
Kortetermijnbeleggingen
| 144.649 | 77.926 | 77.996 | 96.466 | 27.155 | 47.077 | 15.289 | 57.729 | 62.562 | 66.671 | 23.711 | 29.179 | 26.48 | 27.936 | 18.7 | 17.406 | 17.278 | 14.053 | 14.98 | 17.73 | 26.179 | 29.158 | 108.363 | 98.654 | 86.235 | 95.785 | 101.93 | 100.871 | 101.813 | 54.005 | 48.085 | 38.261 | 43.754 | 30.922 | 54.36 | 43.382 | 47.283 | 30.715 | 30.778 | 81.19 | 57.15 | 24.787 | 26.117 | 25.046 | 113.648 | 139.377 | 122.477 | 115.824 | 102.998 | 102.039 | 52.437 | 31.534 | 29.596 | 29.808 | 16.954 | 0 | 36.72 | 46.242 | 63.379 | 73.54 | 53.872 | 47.346 | 63.915 | 70.081 | 90.49 | 78.745 | 93.703 | 82.292 | 73.438 | 65.573 | 39.408 | 37.642 | 28.455 | 83.34 | 87.276 | 90.629 | 90.302 | 84.845 | 69.935 | 63.848 | 7.868 | 7.39 | 6.497 |
Liquide middelen en kortetermijnbeleggingen
| 122.013 | 99.521 | 187.442 | 229.516 | 205.626 | 196.595 | 262.707 | 161.957 | 126.569 | 84.817 | 184.373 | 168.472 | 111.229 | 54.717 | 41.232 | 96.305 | 88.135 | 42.96 | 101.352 | 128.328 | 102.109 | 56.386 | 92.733 | 164.46 | 279.964 | 264.429 | 295.382 | 299.744 | 280.227 | 210.69 | 231.319 | 201.378 | 184.438 | 153.836 | 197.088 | 189.629 | 173.09 | 130.208 | 155.716 | 218.997 | 169.478 | 150.532 | 154.394 | 168.891 | 221.113 | 219.649 | 217.889 | 237.064 | 223.271 | 192.644 | 180.261 | 126.746 | 170.267 | 147.491 | 153.145 | 100.8 | 202.25 | 198.987 | 216.381 | 210.391 | 182.902 | 161.289 | 185.772 | 181.305 | 200.444 | 179.598 | 230.674 | 206.203 | 185.926 | 165.065 | 178.768 | 93.945 | 61.506 | 117.771 | 126.368 | 118.36 | 116.951 | 111.957 | 100.099 | 111.198 | 19.692 | 7.39 | 14.023 |
Nettovorderingen
| 68.924 | 92.418 | 73.566 | 73.097 | 65.787 | 78.92 | 72.273 | 81.774 | 82.431 | 152.524 | 87.657 | 92.393 | 85.966 | 78.038 | 74.805 | 69.537 | 52.492 | 63.804 | 60.844 | 69.291 | 57.685 | 64.57 | 64.621 | 66.36 | 62.021 | 74.806 | 60.283 | 68.908 | 65.087 | 60.835 | 47.867 | 64.522 | 49.604 | 55.452 | 50.663 | 62.369 | 57.078 | 62.089 | 45.197 | 56.013 | 46.423 | 52.17 | 43.794 | 54.564 | 77.323 | 82.84 | 62.63 | 75.403 | 61.342 | 74.138 | 50.033 | 50.68 | 39.258 | 42.374 | 32.821 | 34.8 | 25.924 | 29.436 | 52.335 | 67.286 | 52.323 | 45.685 | 45.598 | 58.828 | 52.496 | 57.61 | 30.112 | 44.46 | 47.95 | 58.581 | 31.611 | 24.509 | 19.63 | 21.095 | 19.044 | 17.25 | 14.675 | 13.686 | 13.532 | 11.278 | 10.95 | 0 | 9.571 |
Voorraad
| 0 | -77.926 | -77.996 | -96.466 | -27.155 | -47.077 | -15.289 | -57.729 | 62.562 | -66.671 | -23.711 | -29.179 | -26.48 | -27.936 | -18.7 | -17.406 | -17.278 | -14.053 | -14.98 | -17.73 | -26.179 | -29.158 | -108.363 | -98.654 | -86.235 | -95.785 | -74.856 | -74.151 | -72.958 | -14.525 | -12.202 | -12.151 | -12.418 | -12.355 | -36.603 | -12.316 | -8.21 | -8.773 | -8.859 | -49.922 | -40.651 | -9.455 | -8.368 | -3.008 | -87.281 | -112.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.728 | 21.079 | 21.092 | 20.122 | 19.327 | 1.12 | 0 | 0 |
Overige vlottende activa
| -190.937 | -191.939 | -261.008 | -206.147 | -244.258 | -228.438 | -319.691 | -243.731 | -62.562 | -237.341 | -272.03 | -260.865 | -197.195 | 35.748 | 24.837 | 20.558 | 18.174 | 15.009 | 17.367 | 22.248 | 30.022 | 34.368 | 123.828 | 104.904 | 97.67 | 107.575 | 81.285 | 81.251 | 88.008 | 17.321 | 14.268 | 15.129 | 14.746 | 13.742 | 43.273 | 22.995 | 21.486 | 16.549 | 11.314 | 64.439 | 53.893 | 20.536 | 18.574 | 13.345 | 131.199 | 139.221 | 114.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.455 | -19.558 | -19.587 | -17.617 | -17.073 | 3.06 | 0 | 0 |
Totaal vlottende activa
| 335.586 | 269.865 | 339.004 | 302.613 | 271.413 | 275.515 | 334.98 | 243.731 | 209 | 237.341 | 272.03 | 260.865 | 197.195 | 132.755 | 116.037 | 165.842 | 140.627 | 106.764 | 162.196 | 197.619 | 159.794 | 120.956 | 157.354 | 230.82 | 341.985 | 339.235 | 355.665 | 368.652 | 345.314 | 271.525 | 279.186 | 265.9 | 234.042 | 209.288 | 247.751 | 251.998 | 230.168 | 192.297 | 200.913 | 275.01 | 215.901 | 202.702 | 198.188 | 223.455 | 298.436 | 302.489 | 280.519 | 312.467 | 284.613 | 266.782 | 230.294 | 177.426 | 209.525 | 189.865 | 185.966 | 135.619 | 228.174 | 228.423 | 268.716 | 277.677 | 235.225 | 206.974 | 231.37 | 240.133 | 252.94 | 237.208 | 260.786 | 250.663 | 233.876 | 223.646 | 210.379 | 118.454 | 81.136 | 138.866 | 145.412 | 140.883 | 133.147 | 127.148 | 116.136 | 124.73 | 34.822 | 7.39 | 24.597 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 171.95 | 169.768 | 169.638 | 151.912 | 144.087 | 144.805 | 145.187 | 22.637 | 25.109 | 28.091 | 30.947 | 33.348 | 35.122 | 38.25 | 41.544 | 44.569 | 44.979 | 48.052 | 50.926 | 53.826 | 56.919 | 59.988 | 14.106 | 14.196 | 14.571 | 14.939 | 15.04 | 15.317 | 15.471 | 15.557 | 15.964 | 14.055 | 12.989 | 10.07 | 9.783 | 9.894 | 9.996 | 10.136 | 11.189 | 11.319 | 9.674 | 9.274 | 9.824 | 9.387 | 9.264 | 9.171 | 9.103 | 11.231 | 9.97 | 10.893 | 11.2 | 11.769 | 12.063 | 12.832 | 13.242 | 13.2 | 13.347 | 14.092 | 14.866 | 15.613 | 16.293 | 16.333 | 16.42 | 16.103 | 15.569 | 13.639 | 12.226 | 11.417 | 11.917 | 11.974 | 10.539 | 10.229 | 10.436 | 10.017 | 8.936 | 4.621 | 3.085 | 2.841 | 2.638 | 2.83 | 2.941 | 3.082 | 3.361 |
Goodwill
| 0 | 0 | 18.145 | 0 | 0 | 0 | 17.799 | 0 | 0 | 0 | 18.446 | 0 | 0 | 0 | 19.245 | 0 | 0 | 0 | 18.31 | 0 | 0 | 0 | 18.501 | 0 | 0 | 0 | 19.034 | 18.862 | 18.476 | 17.821 | 17.684 | 18.322 | 18.204 | 18.467 | 17.975 | 18.252 | 18.233 | 17.862 | 19.12 | 19.611 | 20.591 | 20.675 | 20.672 | 20.448 | 19.95 | 19.782 | 20.122 | 19.824 | 19.666 | 20.245 | 19.934 | 20.337 | 21.337 | 21.053 | 20.334 | 20.552 | 19.255 | 20.441 | 21.196 | 21.445 | 20.899 | 20.206 | 20.783 | 20.918 | 22.498 | 22.581 | 21.45 | 21.123 | 20.598 | 20.405 | 20.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 19.091 | 19.157 | 1.25 | 18.971 | 19.269 | 19.226 | 1.25 | 18.24 | 18.847 | 19.469 | 1.25 | 19.897 | 20.146 | 20.048 | 1.25 | 20.023 | 19.567 | 19.326 | 1.25 | 19.261 | 19.711 | 19.564 | 1.25 | 19.949 | 20.028 | 20.625 | 1.345 | 1.368 | 1.39 | 1.412 | 1.434 | 1.457 | 1.479 | 1.501 | 1.523 | 1.546 | 1.568 | 1.59 | 1.612 | 1.635 | 1.657 | 1.679 | 1.701 | 1.724 | 1.746 | 1.768 | 1.79 | 1.813 | 1.835 | 1.857 | 1.879 | 1.902 | 1.924 | 1.946 | 1.968 | 2 | 2.013 | 2.035 | 2.057 | 2.08 | 2.102 | 2.124 | 2.146 | 5.733 | 5.812 | 5.891 | 6.34 | 7.529 | 8.719 | 9.909 | 10.597 | 5.921 | 7.031 | 8.142 | 9.252 | 10.362 | 11.472 | 12.583 | 13.693 | 14.815 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 19.091 | 19.157 | 19.395 | 18.971 | 19.269 | 19.226 | 19.049 | 18.24 | 18.847 | 19.469 | 19.696 | 19.897 | 20.146 | 20.048 | 20.495 | 20.023 | 19.567 | 19.326 | 19.56 | 19.261 | 19.711 | 19.564 | 19.751 | 19.949 | 20.028 | 20.625 | 20.379 | 20.23 | 19.866 | 19.233 | 19.118 | 19.779 | 19.683 | 19.968 | 19.498 | 19.798 | 19.801 | 19.452 | 20.732 | 21.246 | 22.248 | 22.354 | 22.373 | 22.172 | 21.696 | 21.55 | 21.912 | 19.824 | 21.501 | 22.102 | 21.813 | 22.239 | 23.261 | 22.999 | 22.302 | 22.552 | 21.268 | 22.476 | 23.253 | 23.525 | 23.001 | 22.33 | 22.929 | 26.651 | 28.31 | 28.472 | 27.79 | 28.652 | 29.317 | 30.314 | 31.206 | 5.921 | 7.031 | 8.142 | 9.252 | 10.362 | 11.472 | 12.583 | 13.693 | 14.815 | -0.248 | 0 | 0 |
Langetermijnbeleggingen
| 226.696 | 273.646 | 258.97 | 160.461 | 161.072 | 164.275 | 157.666 | 201.712 | 308.432 | 284.503 | 154.654 | 138.044 | 138.171 | 128.437 | 154.978 | 151.365 | 147.538 | 141.697 | 155.213 | 168.331 | 152.961 | 187.063 | 224.932 | 207.908 | 61.433 | 43.65 | 6.176 | 5.986 | 5.892 | 6.17 | 6.459 | 21.378 | 21.402 | 31.914 | 16.974 | 6.309 | 7.447 | 27.465 | 28.55 | 0.107 | 26.634 | 25.637 | 24.724 | 24.301 | 7.532 | 8.349 | 8.106 | 7.77 | 8.554 | 8.676 | 7.868 | 33.506 | 38.755 | 38.127 | 43.979 | 71.3 | 40.766 | 37.542 | 10.842 | 0.483 | 0.463 | 0.558 | 0.772 | 1.421 | 0 | 0 | 0 | 82.292 | 73.438 | 65.573 | 0 | 37.642 | 33.852 | 88.196 | 4.427 | 4.276 | 4.321 | 5.671 | 74.039 | 63.89 | 7.91 | 0 | 6.539 |
Belastingvorderingen
| 0.314 | -754.224 | 7.64 | 0 | 0 | 0 | 8.187 | 0 | 0 | 0 | 6.891 | 0 | 0 | 2.065 | 6.995 | 7.073 | 6.902 | 6.836 | 7.091 | 7.119 | 7.178 | 7.13 | 7.2 | 6.686 | 3.845 | 1.794 | 5.812 | 6.705 | 4.45 | 0.054 | 5.619 | 4.04 | 2.176 | 0.595 | 5.551 | 2.941 | 4.295 | 0 | 15.108 | 13.421 | 11.047 | 9.053 | 14.144 | 11.279 | 8.978 | 6.512 | 10.171 | 6.812 | 5.379 | 3.71 | 9.233 | 7.415 | 4.929 | 3.415 | 8.058 | 6.56 | 3.962 | 2.745 | 6.649 | 6.586 | 6.974 | 5.895 | 9.704 | 6.696 | 12.364 | 8.778 | 20.412 | 14.582 | 10.328 | 7.439 | 17.869 | 19.145 | 16.834 | 18.252 | 21.604 | 21.455 | 19.933 | 19.907 | 0 | 17.073 | 0.248 | 0 | 0 |
Overige niet-vlottende activa
| 30.415 | 702.513 | -58.093 | 39.951 | 29.146 | 19.582 | 8.31 | 20.012 | 15.986 | 13.806 | 8.469 | 16.439 | 12.535 | 11.538 | 8.404 | 8.594 | 8.675 | 10.98 | 7.433 | 13.548 | 7.439 | 11.107 | 9.208 | 8.626 | 8.254 | 8.698 | 7.053 | 7.109 | 6.89 | 7.001 | 7.382 | 6.341 | 6.778 | 6.445 | 5.765 | 5.083 | 5.304 | 5.652 | 4.229 | 6.231 | 7.626 | 5.211 | 5.673 | 6.517 | 7.295 | 6.265 | 7.504 | 7.812 | 5.768 | 5.987 | 5.825 | 5.753 | 5.278 | 4.547 | 4.039 | -77.843 | 4.533 | 3.683 | 4.385 | 4.131 | 3.375 | 3.586 | 4.927 | 4.723 | 6.723 | -50.889 | 11.031 | -136.943 | -125 | -115.3 | 15.153 | -72.937 | -68.153 | -124.607 | 8.917 | 6.73 | 6.63 | 5.32 | -46.216 | -57.963 | -1.679 | -3.082 | 0.026 |
Totaal niet-vlottende activa
| 448.466 | 410.86 | 397.55 | 371.295 | 353.574 | 347.888 | 338.399 | 262.601 | 368.374 | 345.869 | 220.657 | 207.728 | 205.974 | 200.338 | 232.416 | 231.624 | 227.661 | 226.891 | 240.223 | 262.085 | 244.208 | 284.852 | 275.197 | 257.365 | 108.131 | 89.706 | 54.46 | 55.347 | 52.569 | 48.015 | 54.542 | 65.593 | 63.028 | 68.992 | 57.571 | 44.025 | 46.843 | 62.705 | 79.808 | 52.324 | 77.229 | 71.529 | 76.738 | 73.656 | 54.765 | 51.847 | 56.796 | 53.449 | 51.172 | 51.368 | 55.939 | 80.682 | 84.286 | 81.92 | 91.62 | 35.769 | 83.876 | 80.538 | 59.995 | 50.338 | 50.106 | 48.702 | 54.752 | 55.594 | 62.966 | 50.889 | 71.459 | 136.943 | 125 | 115.3 | 74.767 | 72.937 | 68.153 | 124.607 | 53.136 | 47.444 | 45.441 | 46.322 | 44.154 | 40.645 | 9.172 | 3.082 | 9.926 |
Totaal activa
| 784.052 | 680.725 | 736.554 | 673.908 | 624.987 | 623.403 | 673.379 | 506.332 | 577.374 | 583.21 | 492.687 | 468.593 | 403.169 | 333.093 | 348.453 | 397.466 | 368.288 | 333.655 | 402.419 | 459.704 | 404.002 | 405.808 | 432.551 | 488.185 | 450.116 | 428.941 | 410.125 | 423.999 | 397.883 | 319.54 | 333.728 | 331.493 | 297.07 | 278.28 | 305.322 | 296.023 | 277.011 | 255.002 | 280.721 | 327.334 | 293.13 | 274.231 | 274.926 | 297.111 | 353.201 | 354.336 | 337.315 | 365.916 | 335.785 | 318.15 | 286.233 | 258.108 | 293.811 | 271.785 | 277.586 | 171.388 | 312.05 | 308.961 | 328.711 | 328.015 | 285.331 | 255.676 | 286.122 | 295.727 | 315.906 | 294.809 | 332.245 | 316.376 | 297.96 | 285.481 | 285.146 | 177.888 | 154.25 | 192.765 | 198.548 | 188.327 | 178.588 | 173.47 | 160.29 | 165.375 | 43.994 | 39.927 | 34.523 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 9.051 | 7.721 | 10.144 | 9.31 | 8.56 | 9.605 | 8.421 | 9.724 | 11.956 | 9.923 | 10.183 | 11.271 | 10.237 | 8.598 | 7.748 | 6.722 | 7.477 | 6.029 | 7.318 | 8.503 | 6.803 | 6.86 | 8.493 | 8.52 | 6.361 | 6.774 | 6.231 | 7.924 | 7.089 | 6.448 | 6.452 | 7.107 | 6.065 | 5.793 | 6.192 | 4.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 0 | 0 | 9.21 | 0 | 0 | 0 | 11.824 | 0 | 18.638 | 0 | 12.281 | 0 | 0 | 0 | -6.995 | 0 | 0 | 0 | -7.091 | 0 | 0 | 0 | -7.2 | 0 | 0 | 0 | -5.812 | 0 | 0 | 0 | -5.619 | 0 | 0 | 0 | -5.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0.185 | 0.159 | 0.135 | 0.122 | 0.129 | 0.116 | 0.136 |
Belastingschulden
| 0.646 | 11.14 | 5.115 | 9.202 | 0.216 | 11.275 | 7.75 | 7.497 | 5.487 | 27.207 | 22.611 | 21.065 | 15.542 | 10.991 | 12.672 | 23.44 | 33.629 | 23.162 | 22.194 | 20.154 | 18.641 | 27.343 | 18.663 | 18.953 | 14.309 | 23.001 | 19.892 | 12.362 | 8.583 | 15.906 | 9.375 | 9.167 | 5.8 | 12.981 | 6.78 | 1.508 | 1.397 | 1.164 | 4.141 | 3.342 | 1.461 | 7.397 | 7.575 | 8.846 | 9.746 | 5.15 | 8.836 | 2.584 | 5.777 | 2.115 | 4.948 | 7.759 | 7.875 | 2.824 | 9.077 | 5.589 | 1.156 | 1.639 | 0 | 0 | 0 | 0 | 0 | 4.166 | 3.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.321 | 5.56 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | -11.824 | 0 | 0 | 0 | -12.281 | 0 | 0 | 0 | 6.995 | 0 | 0 | 0 | 7.091 | 0 | 0 | 0 | 7.2 | 0 | 0 | 0 | 5.812 | 0 | 0 | 0 | 5.619 | 0 | 0 | 0 | 5.551 | 0 | 0 | 0 | 15.108 | 0 | 0 | 0 | 14.144 | 0 | 0 | 0 | 10.171 | 0 | 0 | 0 | 1.679 | 1.817 | 1.959 | 2.097 | 2.209 | 6.56 | 2.43 | 2.56 | 2.656 | 2.734 | 2.823 | 2.867 | 2.947 | 3.09 | 3.199 | 0 | 20.412 | 0 | 0 | 0 | 17.869 | 0 | 0 | 0 | 21.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1.241 | 28.934 | -3.894 | 11.912 | 1.473 | 12.498 | 8.585 | 11.957 | -7.13 | 73.026 | 23.538 | 23.719 | 18.945 | 11.125 | 13.173 | 23.733 | 33.691 | 23.244 | 22.56 | 21.787 | 21.044 | 28.383 | 23.784 | 22.746 | 19.784 | 30.138 | 23.174 | 16.1 | 20.418 | 15.906 | 9.375 | 9.744 | 5.827 | 13.03 | 11.149 | 1.508 | 1.397 | 1.164 | -10.967 | 3.342 | 1.461 | 17.245 | -6.569 | 8.846 | 9.746 | 14.001 | -1.335 | 0 | 0 | 46.937 | 28.285 | 41.232 | 32.536 | 25.071 | 42.012 | 0 | 18.486 | 18.364 | 21.602 | 19.149 | 12.813 | 11.986 | 38.233 | 30.765 | 35.197 | 0 | 29.918 | 0 | 0 | 0 | 25.868 | 0 | 0 | 0 | 12.249 | 27.283 | 21.902 | 21.951 | 12.866 | 24.098 | 16.052 | -0.116 | 7.121 |
Totaal kortlopende verplichtingen
| 10.292 | 36.655 | 15.46 | 21.222 | 10.033 | 22.103 | 17.006 | 21.681 | 23.464 | 82.949 | 33.721 | 34.99 | 29.182 | 19.723 | 20.921 | 30.455 | 41.168 | 29.273 | 29.878 | 30.29 | 27.847 | 35.243 | 32.277 | 31.266 | 26.145 | 36.912 | 29.405 | 24.024 | 27.507 | 22.354 | 15.827 | 16.851 | 11.892 | 18.823 | 17.341 | 6.005 | 1.397 | 1.164 | 4.141 | 3.342 | 1.461 | 17.245 | 7.575 | 8.846 | 9.746 | 14.001 | 8.836 | 25.095 | 19.343 | 46.937 | 29.964 | 43.049 | 34.495 | 27.168 | 44.221 | 6.56 | 20.916 | 20.924 | 24.258 | 21.883 | 15.636 | 14.853 | 41.18 | 33.855 | 38.396 | 0 | 50.33 | 0 | 0 | 0 | 43.737 | 0 | 0 | 0 | 33.853 | 27.339 | 22.087 | 22.11 | 13.001 | 24.22 | 16.181 | 0.116 | 7.257 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 141.437 | 141.38 | 140.408 | 133.287 | 115.565 | 137.742 | 138.809 | 15.623 | 18.638 | 21.687 | 24.525 | 27.11 | 29.202 | 32.068 | 34.926 | 37.669 | 37.716 | 40.587 | 43.349 | 46.047 | 48.845 | 51.584 | 54.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 1.571 | 1.635 | 1.654 | 1.673 | 6.005 | 6.34 | 6.492 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.795 | -0.855 | -0.76 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.795 | 0.855 | 0.76 | 0 | 0.876 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 47.919 | 27.859 | 88.039 | 63.103 | 55.482 | 33.964 | 90.621 | 75.868 | 59.889 | 38.553 | 90.115 | 75.92 | 52.816 | 29.71 | 67.702 | 48.168 | 32.788 | 26.69 | 62.077 | 51.357 | 32.831 | 19.466 | 9.132 | 47.85 | 35.971 | 26.582 | 57.389 | 45.309 | 34.904 | 22.796 | 51.234 | 41.535 | 29.084 | 21.18 | 44.871 | 43.356 | 32.857 | 25.402 | 47.992 | 42.223 | 34.391 | 23.781 | 43.587 | 37.065 | 36.434 | 46.362 | 58.711 | 32.941 | 29.594 | 44.822 | 20.961 | 35.29 | 26.62 | 24.344 | 27.086 | 25.554 | 1.952 | 19.285 | 19.584 | 0 | 16.35 | 0 | 31.476 | 7.377 | 34.495 | 0 | 29.918 | 0 | 0 | 0 | 25.868 | 0 | 0 | 0 | 12.249 | 1.23 | 0.708 | 0.222 | 0 | -0.876 | 0 | -6.34 | 0 |
Totaal niet-vlottende verplichtingen
| 189.356 | 169.239 | 228.447 | 196.39 | 171.047 | 171.706 | 229.43 | 91.491 | 78.527 | 60.24 | 114.64 | 103.03 | 82.018 | 61.778 | 102.628 | 85.837 | 70.504 | 67.277 | 105.426 | 97.404 | 81.676 | 71.05 | 63.436 | 47.85 | 35.971 | 26.582 | 57.389 | 45.309 | 34.904 | 22.85 | 51.234 | 41.535 | 29.084 | 21.18 | 44.871 | 43.356 | 32.857 | 25.402 | 47.992 | 42.223 | 34.391 | 23.781 | 43.587 | 37.065 | 36.434 | 46.362 | 58.711 | 32.941 | 29.594 | 44.822 | 20.961 | 35.29 | 26.62 | 24.344 | 27.086 | 25.554 | 1.952 | 19.285 | 19.584 | 35.428 | 16.35 | 9.754 | 31.476 | 7.377 | 34.495 | 0 | 29.918 | 0 | 0 | 0 | 25.868 | 0 | 0 | 0 | 12.249 | 1.3 | 2.279 | 1.857 | 1.654 | 1.673 | 6.005 | 6.34 | 6.492 |
Totaal passiva
| 199.648 | 205.894 | 243.907 | 217.612 | 181.08 | 193.809 | 246.436 | 113.172 | 101.991 | 143.189 | 148.361 | 138.02 | 111.2 | 81.501 | 123.549 | 116.292 | 111.672 | 96.55 | 135.304 | 127.694 | 109.523 | 106.293 | 95.713 | 79.116 | 62.116 | 63.494 | 86.794 | 69.333 | 62.411 | 45.204 | 67.061 | 58.386 | 40.976 | 40.003 | 62.212 | 49.361 | 34.254 | 26.566 | 52.133 | 45.565 | 35.852 | 41.026 | 51.162 | 45.911 | 46.18 | 60.363 | 67.547 | 58.036 | 48.937 | 46.937 | 50.925 | 43.049 | 34.495 | 27.168 | 44.221 | 31.1 | 22.868 | 20.924 | 43.842 | 57.311 | 31.986 | 24.607 | 41.18 | 41.232 | 38.396 | 0 | 50.33 | 0 | 0 | 0 | 43.737 | 0 | 0 | 0 | 33.853 | 28.639 | 24.366 | 23.967 | 14.655 | 25.893 | 22.186 | 20.743 | 13.749 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 153.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.377 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.574 | 0.564 | 0.558 | 0.558 | 0.558 | 0.558 | 0.551 | 0.55 | 0.55 | 0.55 | 0.543 | 0.542 | 0.542 | 0.542 | 0.535 | 0.535 | 0.535 | 0.535 | 0.527 | 0.527 | 0.526 | 0.525 | 0.518 | 0.518 | 0.518 | 0.518 | 0.511 | 0.511 | 0.511 | 0.511 | 0.504 | 0.504 | 0.504 | 0.503 | 0.497 | 0.497 | 0.497 | 0.496 | 0.486 | 0.486 | 0.486 | 0.485 | 0.477 | 0.477 | 0.477 | 0.477 | 0.47 | 0.47 | 0.469 | 0.469 | 0.462 | 0.461 | 0.461 | 0.461 | 0.454 | 0.5 | 0.454 | 0.453 | 0.448 | 0.448 | 0.447 | 0.447 | 0.442 | 0.439 | 0.438 | 0.438 | 0.411 | 0.408 | 0.408 | 0.408 | 0.388 | 0.362 | 0.361 | 0.361 | 0.354 | 0.354 | 0.354 | 0.354 | 0.354 | 0.353 | 0.267 | 0.267 | 0.267 |
Ingehouden winsten
| -153.36 | -154.361 | -158.186 | -159.082 | -162.231 | -165.053 | -171.417 | -176.235 | -193.146 | -217.453 | -231.967 | -211.676 | -240.744 | -265.034 | -291.542 | -218.643 | -231.409 | -240.93 | -242.461 | -163.5 | -179.852 | -193.523 | -208.404 | -96.544 | -111.333 | -125.293 | -137.972 | -96.926 | -108.581 | -118.663 | -127.957 | -118.088 | -129.672 | -142.266 | -148.096 | -118.914 | -124.38 | -133.574 | -142.786 | -101.783 | -109.853 | -121.936 | -131.366 | -96.483 | -105.67 | -111.861 | -117.889 | -62.907 | -65.089 | -73.101 | -83.063 | -92.483 | -50.145 | -59.197 | -65.553 | -74 | 6.447 | -0.832 | -5.382 | -14.871 | -20.261 | -11.686 | 4.981 | 16.208 | 27.239 | 23.117 | 19.567 | 9.306 | 1.932 | -8.216 | -22.053 | -33.265 | -44.028 | -2.195 | -6.377 | -10.336 | -13.956 | -18.482 | -21.557 | -27.53 | 16.126 | 13.026 | 15.195 |
Overige gereserveerde algehele resultaten
| -8.874 | -8.69 | -7.708 | -10.18 | -8.537 | -9.213 | -10.784 | -14.947 | -11.051 | -7.437 | -5.886 | -5.986 | -4.53 | -4.729 | -4.134 | -6.065 | -7.422 | -7.826 | -6.326 | -9.123 | -7.223 | -6.925 | -7.323 | -6.143 | -5.843 | -4.228 | -3.671 | -3.915 | -4.511 | -5.019 | -5.885 | -2.793 | -2.755 | -2.654 | -3.843 | -11.947 | -4.809 | -3.775 | -1.582 | 0.831 | 3.593 | 3.08 | 2.989 | 3.119 | 1.603 | 2.984 | 2.341 | 0.887 | 0.35 | 2.154 | -0.225 | -0.574 | 5.911 | 4.464 | 2.971 | 5 | 0.233 | 10.071 | 11.119 | 9.899 | 0.672 | -27.018 | -30.62 | -24.705 | -7.499 | -4.72 | -3.581 | 2.234 | 3.601 | 5.113 | 4.376 | 2.216 | 1.303 | 1.292 | 0.354 | 0.843 | -11.932 | 1.008 | 1.79 | 1.411 | 1.723 | 0 | 1.62 |
Overige totale aandeelhoudersvermogen
| 624.833 | 387.63 | 546.564 | 535.298 | 523.362 | 510.69 | 519.204 | 506.262 | 493.032 | 479.705 | 492.493 | 481.661 | 470.62 | 458.448 | 469.38 | 459.927 | 451.839 | 443.725 | 461.963 | 450.997 | 442.924 | 435.084 | 437.855 | 426.41 | 419.663 | 412.846 | 416.668 | 408.92 | 402.634 | 396.532 | 399.152 | 392.616 | 387.126 | 382.005 | 383.218 | 376.306 | 370.597 | 364.492 | 371.863 | 362.469 | 355.646 | 349.733 | 351.457 | 343.895 | 338.002 | 331.689 | 331.658 | 322.661 | 318.194 | 313.214 | 313.338 | 307.219 | 299.71 | 295.085 | 295.493 | 291 | 282.048 | 278.345 | 278.684 | 275.228 | 272.487 | 269.326 | 270.139 | 262.553 | 257.332 | 253.105 | 265.518 | 263.317 | 260.318 | 256.862 | 258.698 | 175.553 | 173.563 | 171.678 | 170.364 | 168.827 | 179.756 | 166.623 | 163.671 | 165.248 | 3.692 | 5.891 | 3.692 |
Totaal eigen vermogen van aandeelhouders
| 463.173 | 378.94 | 381.228 | 366.594 | 353.152 | 336.982 | 337.554 | 315.63 | 289.385 | 255.365 | 255.183 | 264.541 | 225.888 | 189.227 | 174.239 | 235.754 | 213.543 | 195.504 | 213.703 | 278.901 | 256.375 | 235.161 | 222.646 | 324.241 | 303.005 | 283.843 | 275.536 | 308.59 | 290.053 | 273.361 | 265.814 | 272.239 | 255.203 | 237.588 | 231.776 | 245.942 | 241.905 | 227.639 | 227.981 | 262.003 | 249.872 | 231.362 | 223.557 | 251.008 | 234.412 | 223.289 | 216.58 | 261.111 | 253.924 | 242.736 | 230.512 | 214.623 | 255.937 | 240.813 | 233.365 | 222.5 | 289.182 | 288.037 | 284.869 | 270.704 | 253.345 | 231.069 | 244.942 | 254.495 | 277.51 | 271.94 | 281.915 | 275.265 | 266.259 | 254.167 | 241.409 | 144.866 | 131.199 | 171.136 | 164.695 | 159.688 | 154.222 | 149.503 | 145.635 | 139.482 | 21.808 | 19.184 | 20.774 |
Totaal eigen vermogen
| 584.404 | 474.831 | 492.647 | 456.296 | 443.907 | 429.594 | 426.943 | 393.16 | 475.383 | 440.021 | 344.326 | 330.573 | 291.969 | 251.592 | 224.904 | 281.174 | 256.616 | 237.105 | 267.115 | 332.01 | 294.479 | 299.515 | 336.838 | 409.069 | 388 | 365.447 | 323.331 | 354.666 | 335.472 | 274.336 | 266.667 | 273.107 | 256.094 | 238.277 | 243.11 | 246.662 | 242.757 | 228.436 | 228.588 | 281.769 | 257.278 | 233.205 | 223.764 | 251.2 | 307.021 | 293.973 | 269.768 | 307.88 | 286.848 | 271.213 | 235.308 | 215.059 | 259.316 | 244.617 | 233.365 | 222.5 | 291.134 | 288.037 | 284.869 | 279.058 | 256.182 | 233.204 | 244.942 | 254.495 | 277.51 | 271.94 | 281.915 | 275.265 | 266.259 | 254.167 | 241.409 | 144.866 | 131.199 | 171.136 | 164.695 | 159.688 | 154.222 | 149.503 | 145.635 | 139.482 | 21.808 | 19.184 | 20.774 |
Totaal passiva en aandeelhoudersvermogen
| 784.052 | 680.725 | 736.554 | 673.908 | 624.987 | 623.403 | 673.379 | 506.332 | 577.374 | 583.21 | 492.687 | 468.593 | 403.169 | 333.093 | 348.453 | 397.466 | 368.288 | 333.655 | 402.419 | 459.704 | 404.002 | 405.808 | 432.551 | 488.185 | 450.116 | 428.941 | 410.125 | 423.999 | 397.883 | 319.54 | 333.728 | 331.493 | 297.07 | 278.28 | 305.322 | 296.023 | 277.011 | 255.002 | 280.721 | 327.334 | 293.13 | 274.231 | 274.926 | 297.111 | 353.201 | 354.336 | 337.315 | 365.916 | 335.785 | 318.15 | 286.233 | 258.108 | 293.811 | 271.785 | 277.586 | 171.388 | 312.05 | 308.961 | 328.711 | 328.015 | 285.331 | 255.676 | 286.122 | 295.727 | 315.906 | 294.809 | 332.245 | 316.376 | 297.96 | 285.481 | 285.146 | 177.888 | 154.25 | 192.765 | 198.548 | 188.327 | 178.588 | 173.47 | 160.29 | 165.375 | 43.994 | 39.927 | 34.523 |