Consumer Portfolio Services, Inc.
NASDAQ:CPSS
10.86 (USD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 8.071 | 266.611 | 150.955 | 125.431 | 8.306 | 7.081 | 10.188 | 13.49 | 12.944 | 11.348 | 21.726 | 29.928 | 28.799 | 43.131 | 9.197 | 13.466 | 11.253 | 7.475 | 4.546 | 5.295 | 8.799 | 9.745 | 8.914 | 12.787 | 10.537 | 17.435 | 11.573 | 12.731 | 12.038 | 15.81 | 12.071 | 13.936 | 11.494 | 15.752 | 16.191 | 19.322 | 20.915 | 18.436 | 20.202 | 17.859 | 13.136 | 14.426 | 14.567 | 22.112 | 24.128 | 18.584 | 13.866 | 12.966 | 10.468 | 10.24 | 10.614 | 10.094 | 9.379 | 16.468 | 9.227 | 16.252 | 11.293 | 13.442 | 22.788 | 12.433 | 20.396 | 21.506 | 20.766 | 22.084 | 23.23 | 21.799 | 18.508 | 20.88 | 16.907 | 13.437 | 10.396 | 14.215 | 15.302 | 11.942 | 25.504 | 17.789 | 11.576 | 15.671 | 9.73 | 14.366 | 10.952 | 15.292 | 42.913 | 33.209 | 27.093 | 33.611 | 41.456 | 32.947 | 25.188 | 17.086 | 16.91 | 2.57 | 3.121 | 2.982 | 8.627 | 19.1 | 28.7 | 17.3 | 4.7 | 1.3 | 0.5 | 0.9 | 0.4 | 1.9 | 0.6 | 1 | 0.8 | 1.7 | 0.4 | 0.4 | 0.4 | 0.2 | 0.1 | 0.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 8.071 | 266.611 | 150.955 | 125.431 | 8.306 | 7.081 | 10.188 | 13.49 | 12.944 | 11.348 | 21.726 | 29.928 | 28.799 | 43.131 | 9.197 | 13.466 | 11.253 | 7.475 | 4.546 | 5.295 | 8.799 | 9.745 | 8.914 | 12.787 | 10.537 | 17.435 | 11.573 | 12.731 | 12.038 | 15.81 | 12.071 | 13.936 | 11.494 | 15.752 | 16.191 | 19.322 | 20.915 | 18.436 | 20.202 | 17.859 | 13.136 | 14.426 | 14.567 | 22.112 | 24.128 | 18.584 | 13.866 | 12.966 | 10.468 | 10.24 | 10.614 | 10.094 | 9.379 | 16.468 | 9.227 | 16.252 | 11.293 | 13.442 | 22.788 | 12.433 | 20.396 | 21.506 | 20.766 | 22.084 | 23.23 | 21.799 | 18.508 | 20.88 | 16.907 | 13.437 | 10.396 | 14.215 | 15.302 | 11.942 | 25.504 | 17.789 | 11.576 | 15.671 | 9.73 | 14.366 | 10.952 | 15.292 | 42.913 | 33.209 | 27.093 | 33.611 | 41.456 | 32.947 | 25.188 | 17.086 | 16.91 | 2.57 | 3.121 | 2.982 | 8.627 | 19.1 | 28.7 | 17.3 | 4.7 | 1.3 | 0.5 | 0.9 | 0.4 | 1.9 | 0.6 | 1 | 0.8 | 1.7 | 0.4 | 0.4 | 0.4 | 0.2 | 0.1 | 0.1 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.649 | 0.776 | 1.383 | 1.673 | 2.269 | 2.93 | 3.601 | 3.744 | 5.017 | 6.291 | 7.229 | 8.795 | 11.645 | 12.729 | 16.394 | 21.045 | 31.969 | 36.232 | 37.517 | 39.077 | 46.753 | 42.148 | 36.952 | 31.881 | 36.233 | 33.078 | 33.598 | 30.617 | 31.547 | 31.807 | 28.079 | 24.496 | 23.372 | 21.6 | 19.5 | 17.562 | 18.67 | 15.146 | 12.905 | 10.602 | 10.411 | 756.453 | 714.354 | 677.051 | 6.432 | 492.605 | 492.06 | 512.244 | 6.165 | 614.818 | 674.652 | 746.234 | 8.573 | 986.206 | 1,098.283 | 1,219.725 | 14.903 | 16.842 | 20.053 | 21.4 | 24.099 | 22.406 | 19.737 | 16.883 | 17.043 | 14.376 | 12.91 | 10.733 | 10.93 | 10.946 | 10.814 | 9.693 | 6.411 | 3.441 | 5.573 | 2.972 | 3.942 | 3.749 | 5.282 | 3.729 | 3.407 | 3.006 | 2.819 | 2.795 | 3.769 | 4.808 | 5.418 | 4.354 | 3.2 | 9.2 | 13.1 | 20.4 | 11.6 | 9.7 | 5.8 | 11.6 | 11.1 | 8.3 | 7.2 | 5.4 | 7 | 4.7 | 5.7 | 5.8 | 3.7 | 2.7 | 18.9 |
Voorraad
| 0 | 0 | 0.117 | 0.125 | 0.16 | 0.348 | 0.47 | 0.571 | 0.776 | 2,455.84 | 2,233.55 | 2,104.099 | 393.541 | 2.817 | 3.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.071 | 9.752 | 13.249 | 6.174 | 8.306 | 7.081 | 10.188 | 14.139 | 13.72 | 11.348 | 23.399 | 32.197 | 31.729 | 46.732 | 12.941 | 18.483 | 17.544 | 14.704 | 13.341 | 16.94 | 21.528 | 26.139 | 29.959 | 44.756 | 46.769 | 54.952 | 50.65 | 59.484 | 54.186 | 52.762 | 43.952 | 50.169 | 44.572 | 49.35 | 46.808 | 50.869 | 52.722 | 46.515 | 44.698 | 41.231 | 34.736 | 33.926 | 32.129 | 40.782 | 39.274 | 31.489 | 24.468 | 23.377 | 766.921 | 724.594 | 687.665 | 16.526 | 501.984 | 508.528 | 521.471 | 22.417 | 626.111 | 688.094 | 769.022 | 21.006 | 1,006.602 | 1,119.789 | 1,240.491 | 36.987 | 40.072 | 41.852 | 39.908 | 44.979 | 39.313 | 33.174 | 27.279 | 31.258 | 29.678 | 24.852 | 36.237 | 28.719 | 22.522 | 26.485 | 19.423 | 23.568 | 14.393 | 20.865 | 45.885 | 37.151 | 30.842 | 38.893 | 45.185 | 36.354 | 28.194 | 19.905 | 19.705 | 6.339 | 7.929 | 8.4 | 12.981 | 22.3 | 37.9 | 30.4 | 25.1 | 12.9 | 10.2 | 6.7 | 12 | 13 | 8.9 | 8.2 | 6.2 | 8.7 | 5.1 | 6.1 | 6.2 | 3.9 | 2.8 | 19 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 23.119 | 24.459 | 4.296 | 1.295 | 1.284 | 1.463 | 1.66 | 1.7 | 1.355 | 0.987 | 1.129 | 1.121 | 1.007 | 0.826 | 0.828 | 0.988 | 1.266 | 1.388 | 1.512 | 1.702 | 1.728 | 1.76 | 1.837 | 614.807 | 1.899 | 1.649 | 1.752 | 1.91 | 2.094 | 1.926 | 2.017 | 1.918 | 1.792 | 1.661 | 1.715 | 1.719 | 1.692 | 1.417 | 1.161 | 1.066 | 1.006 | 0.837 | 0.766 | 0.607 | 0.546 | 0.583 | 0.726 | 0.8 | 0.767 | 0.753 | 0.875 | 0.975 | 0.96 | 0.999 | 1.143 | 1.313 | 1.493 | 1.432 | 1.509 | 1.41 | 1.592 | 1.75 | 1.404 | 1.284 | 1.319 | 1.504 | 1.5 | 1.211 | 1.087 | 0.771 | 0.824 | 0.846 | 0.993 | 1.042 | 1.079 | 1.195 | 1.278 | 1.412 | 1.567 | 1.65 | 1.74 | 1.161 | 0.826 | 1.068 | 1.26 | 1.438 | 1.612 | 1.812 | 1.991 | 2.162 | 2.346 | 2.428 | 2.436 | 2.382 | 2.6 | 2.4 | 2.5 | 2.8 | 3 | 3.4 | 3.7 | 4 | 4.3 | 4.8 | 4 | 3.7 | 3.1 | 2.1 | 1.5 | 1.2 | 0.6 | 0.6 | 0.7 |
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 |
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 |
Goodwill en 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 | -51.55 | -54.156 | 0 | -66.166 | -69.971 | -71.552 | -70.09 | -9.305 | 0 | -9.635 | -9.711 | -9.806 | -9.992 | 0 | 0 | -23.537 | -23.357 | -27.018 | 0 | -47.317 | -47.135 | -46.977 | -47.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0 | 0.26 | 0.445 | 0.854 | 1.426 | 2.246 | 3.505 | 4.824 | 4.895 | 4.85 | 4.612 | 4.414 | 4.219 | 4.048 | 0 | 4 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 2.274 | 1.551 | 5.449 | 10.579 | 13.795 | 17.847 | 20.656 | 22.608 | 25.22 | 30.057 | 38.053 | 44.135 | 50.43 | 68.714 | 81.304 | 100.79 | 111.702 | 119.24 | 130.843 | 127.112 | 127.17 | 116.959 | 124.106 | 113.627 | 106.103 | 107.613 | 111.498 | 108.418 | 0 | 0 | 0 | 0.3 | 0.8 | 1.5 | 2.2 | 3.8 | 4.1 | 4.6 | 4.3 | 4.2 | 3.9 | 3.7 | 17.9 | 2.8 | 2.3 | 46.5 | 44.9 |
Belastingvorderingen
| 1.565 | 2.418 | 3.485 | 6.115 | 5.763 | 7.367 | 9.792 | 10.177 | 14.57 | 17.523 | 18.913 | 23.408 | 25.366 | 27.131 | 27.503 | 0 | 31.026 | 33.442 | 58.375 | 0 | 16.125 | 17.119 | 18.281 | 0 | 28.686 | 31.43 | 32.302 | 0 | 47.652 | 45.198 | 43.039 | 0 | 43.197 | 40.35 | 37.543 | 0 | 44.173 | 42.217 | 40.347 | 0 | 46.587 | 51.55 | 54.156 | 0 | 66.166 | 69.971 | 75.64 | 75.64 | 15 | 0 | 15 | 15 | 15 | 15 | 15 | 0 | 28.85 | 29.85 | 33.45 | 0 | 52.727 | 52.727 | 52.727 | 52.727 | 53.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 | 3.1 | 0 | 0 | 0 | 27.2 | 0 | 0 | 13.1 | 13.1 | 7 | 7 | 7 | 7 | 1.6 | 0 |
Overige niet-vlottende activa
| 0 | -23.119 | 2,965.333 | -10.411 | -1.295 | -1.284 | -1.463 | -1.66 | -14.57 | 2,470.247 | -18.913 | -23.408 | -25.366 | -27.131 | -27.503 | -0.828 | -31.026 | -33.442 | -58.375 | 2,520.797 | 2,498.107 | 2,479.827 | 2,481.245 | 2,439.087 | 1,753.308 | 2,352.389 | 2,354.376 | 2,363.605 | 2,346.637 | 2,347.742 | 2,342.066 | 2,358.216 | 2,299.348 | 2,263.417 | 2,163.946 | 2,090.323 | 2,061.78 | 1,941.48 | 1,818.991 | 1,790.598 | 1,622.527 | 1,505.882 | 1,426.538 | 1,353.964 | 1,292.205 | 1,190.759 | -4.088 | -75.64 | -5.695 | -5.617 | -5.365 | -15 | -5.194 | -5.008 | -15 | -5.143 | -5.313 | -6.493 | -6.432 | -5.509 | -5.41 | -5.592 | -5.75 | -5.404 | -53.867 | -1.319 | -1.504 | -3.774 | -2.762 | -6.536 | -11.35 | -14.619 | -18.693 | -21.649 | -23.65 | -26.299 | -31.252 | -39.331 | -45.547 | -51.997 | -70.364 | -83.044 | -101.951 | -112.528 | -120.308 | -132.103 | -128.55 | -128.782 | -118.771 | -126.097 | -115.789 | -108.449 | -110.041 | -113.934 | -110.8 | -2.6 | -2.4 | -2.5 | -9.4 | -6.9 | -4.9 | -5.9 | -7.8 | -35.6 | -9.4 | -8.3 | -21 | -20.1 | -12.8 | -26.4 | -11 | -9.9 | -48.7 | -45.6 |
Totaal niet-vlottende activa
| 1.565 | 2.418 | 2,993.277 | 2,897.572 | 5.763 | 7.367 | 9.792 | 10.177 | 1.7 | 2,489.125 | 0.987 | 1.129 | 1.121 | 1.007 | 0.826 | 0.828 | 0.988 | 1.266 | 1.388 | 2,522.309 | 2,515.934 | 2,498.674 | 2,501.286 | 2,440.924 | 2,396.801 | 2,385.718 | 2,388.327 | 2,365.357 | 2,396.199 | 2,395.034 | 2,387.031 | 2,360.233 | 2,344.463 | 2,305.559 | 2,203.15 | 2,092.038 | 2,107.672 | 1,985.389 | 1,860.755 | 1,791.827 | 1,670.18 | 1,507.148 | 1,427.82 | 1,355.584 | 1,294.238 | 1,193.551 | 4.088 | 5.55 | 5.695 | 5.617 | 5.365 | 5.289 | 5.194 | 5.008 | 0.999 | 5.143 | 5.313 | 6.493 | 6.432 | 5.509 | 5.41 | 5.592 | 5.75 | 5.404 | 1.284 | 1.319 | 1.504 | 3.774 | 2.762 | 6.536 | 11.35 | 14.619 | 18.693 | 21.649 | 23.65 | 26.299 | 31.252 | 39.331 | 45.547 | 51.997 | 70.364 | 83.044 | 101.951 | 112.528 | 120.308 | 132.103 | 128.55 | 128.782 | 118.771 | 126.097 | 115.789 | 108.449 | 110.041 | 113.934 | 110.8 | 17 | 5.2 | 5.6 | 12.3 | 11.4 | 9.2 | 10.3 | 12.1 | 40 | 11 | 10 | 22.8 | 21.9 | 12.8 | 26.4 | 11 | 9.9 | 48.7 | 45.6 |
Totaal activa
| 3,462.692 | 3,286.542 | 3,006.526 | 2,906.125 | 2,880.848 | 2,853.878 | 2,836.622 | 2,752.768 | 2,650.524 | 2,500.473 | 2,277.55 | 2,159.578 | 2,106.599 | 2,103.74 | 2,095.807 | 2,145.895 | 2,309.232 | 2,337.46 | 2,468.296 | 2,539.249 | 2,537.462 | 2,524.813 | 2,531.245 | 2,485.68 | 2,443.57 | 2,440.67 | 2,438.977 | 2,424.841 | 2,450.385 | 2,447.796 | 2,430.983 | 2,410.402 | 2,389.035 | 2,354.909 | 2,249.958 | 2,142.907 | 2,160.394 | 2,031.904 | 1,905.453 | 1,833.058 | 1,704.916 | 1,541.074 | 1,459.949 | 1,396.366 | 1,333.512 | 1,225.04 | 1,145.316 | 1,037.62 | 922.865 | 902.191 | 867.327 | 890.05 | 870.213 | 680.531 | 697.201 | 742.884 | 801.978 | 869.198 | 964.994 | 1,068.261 | 1,224.765 | 1,346.98 | 1,494.207 | 1,638.807 | 1,818.258 | 2,143.817 | 2,247.236 | 2,282.813 | 2,293.585 | 2,133.914 | 1,931.95 | 1,728.341 | 1,598.52 | 1,485.324 | 1,354.223 | 1,155.144 | 1,041.406 | 913.441 | 850.533 | 766.599 | 705.826 | 613.6 | 527.409 | 492.47 | 448.848 | 390.638 | 273.573 | 285.448 | 304.2 | 335.236 | 374.891 | 151.204 | 153.296 | 156.356 | 160.326 | 175.7 | 185.7 | 191.9 | 203.9 | 220.3 | 255 | 360.6 | 573.1 | 432 | 535.8 | 438.8 | 298.2 | 225.9 | 216.8 | 191.4 | 129 | 102 | 93.4 | 84.4 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.96 | 54.804 | 31.692 | 33.324 | 27.313 | 33.569 | 28.715 | 29.262 | 25.204 | 23.72 | 24.977 | 33.563 | 38.509 | 32.89 | 29.509 | 28.859 | 22.367 | 21.665 | 21.66 | 0 | 24.252 | 24.865 | 24.839 | 33.817 | 29.672 | 21.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.702 | 15.921 | 0 | 0 | 18.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 |
Kortlopende schulden
| 105.783 | 1.967 | 2.449 | 7.201 | 240.384 | 245.272 | 285.809 | 285.328 | 242.449 | 228.906 | 147.026 | 105.61 | 97.768 | 77.044 | 71.097 | 118.999 | 31.201 | 56.668 | 141.988 | 134.791 | 157.761 | 0 | 0 | 136.847 | 127.695 | 0 | 0 | 112.408 | 0 | 0 | 0 | 103.358 | 0 | 165.103 | 170.299 | 194.056 | 46.934 | 61.771 | 21.965 | 56.839 | 59.442 | 41.29 | 41.527 | 9.452 | 26.959 | 17.144 | 26.676 | 21.731 | 20.398 | 28.568 | 28.929 | 25.393 | 17.637 | 43.847 | 81.027 | 45.564 | 39.692 | 29.448 | 17.58 | 4.932 | 5.171 | 5.119 | 7.519 | 9.919 | 8.692 | 148.052 | 367.955 | 235.925 | 79.185 | 79.722 | 128.184 | 72.95 | 64.816 | 59.346 | 75.056 | 35.35 | 69.633 | 45.315 | 50.535 | 34.279 | 16.521 | 57.114 | 75.976 | 33.709 | 24.255 | 4.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.8 | 277.6 | 151.9 | 286.6 | 233.2 | 116.5 | 61.7 | 62.3 | 31 | 25.8 | 13.3 | 9.8 | 6.8 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.847 | 0 | 0 | 17.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.967 | -2.449 | -7.201 | -240.384 | -245.272 | -285.809 | -340.749 | -242.449 | -228.906 | -147.026 | -105.61 | -97.768 | -77.044 | -71.097 | -118.999 | -31.201 | -56.668 | -141.988 | -134.791 | -157.761 | -53.96 | -54.804 | -168.539 | -161.019 | -27.313 | -33.569 | -141.123 | -29.262 | -25.204 | -23.72 | -128.335 | -33.563 | -203.612 | -203.189 | -223.565 | -75.793 | -84.138 | -43.63 | -78.499 | -59.442 | -65.542 | -66.392 | -34.291 | -60.776 | -46.816 | -48.148 | -21.731 | -20.398 | -28.568 | -28.929 | -25.393 | -17.637 | -43.847 | -81.027 | -45.564 | -39.692 | -29.448 | -17.58 | -4.932 | -5.171 | -5.119 | -7.519 | -31.621 | -33.46 | 44.448 | -367.955 | -272.022 | -79.185 | -79.722 | -128.184 | -72.95 | 21.984 | -59.346 | -75.056 | -35.35 | -69.633 | -45.315 | -50.535 | -34.279 | -16.521 | -57.114 | -75.976 | -33.709 | -24.255 | -4.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 11.1 | 11.8 | 20.1 | 18.2 | 27.1 | 42.6 | 56.7 | 40.4 | 47.4 | 37.9 | 35.7 | 25 | 24.6 | 21.1 | 17.1 | 8.7 | 8.3 | -11.2 |
Totaal kortlopende verplichtingen
| 105.783 | 1.967 | 2.449 | 7.201 | 240.384 | 245.272 | 285.809 | 55.421 | 242.449 | 228.906 | 147.026 | 105.61 | 97.768 | 77.044 | 71.097 | 118.999 | 31.201 | 56.668 | 141.988 | 47.077 | 55.431 | 53.96 | 54.804 | 31.692 | 33.324 | 27.3 | 33.6 | 28.7 | 29.3 | 25.2 | 23.7 | 25 | 33.6 | 38.5 | 32.9 | 29.5 | 28.8 | 22.4 | 21.6 | 21.7 | 22.9 | 24.3 | 24.8 | 24.9 | 33.8 | 46.8 | 48.1 | 39.516 | 20.398 | 28.568 | 28.929 | 25.393 | 17.637 | 43.847 | 81.027 | 67.6 | 60.6 | 49.5 | 37.4 | 22.9 | 29.6 | 28.9 | 29.2 | 31.7 | 33.4 | 192.5 | 402.8 | 272.1 | 115 | 116.7 | 159.3 | 104.2 | 86.8 | 79.6 | 93.8 | 55 | 88 | 64 | 70.2 | 55.4 | 44 | 83.7 | 145.3 | 59.4 | 50.7 | 37.7 | 24 | 27 | 18.9 | 17.8 | 23.7 | 7.4 | 9.1 | 10.8 | 10.7 | 14 | 11.1 | 11.8 | 20.1 | 18.2 | 27.1 | 115.4 | 334.3 | 192.3 | 334 | 271.1 | 152.2 | 86.7 | 86.9 | 52.1 | 42.9 | 22 | 18.1 | 12.9 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,999.192 | 2,883.683 | 2,424.577 | 2,334.777 | 2,552.643 | 2,541.297 | 0 | 2,183.63 | 0 | 2,010.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,154.74 | 2,121.372 | 2,270.17 | 2,278.313 | 2,120.023 | 2,090.242 | 2,223.735 | 2,218.084 | 2,212.189 | 2,226.428 | 2,229.341 | 2,217.598 | 2,199.207 | 2,176.301 | 2,144.435 | 2,050.379 | 1,938.257 | 1,976.276 | 1,863.601 | 1,746.77 | 1,682.895 | 1,560.542 | 1,405.118 | 1,331.65 | 1,267.473 | 1,191.05 | 1,105.219 | 1,030.186 | 936.793 | 811.146 | 756.208 | 692.004 | 850.871 | 643.134 | 620.812 | 559.617 | 672.372 | 681.033 | 750.612 | 845.372 | 1,009.846 | 1,054.861 | 1,171.662 | 1,310.208 | 1,517.337 | 1,598.712 | 1,833.468 | 1,729.054 | 1,896.436 | 2,066.088 | 1,900.274 | 1,658.557 | 1,512.992 | 1,429.99 | 1,327.858 | 1,184.82 | 1,026.637 | 881.238 | 779.145 | 710.531 | 641.269 | 582.015 | 448.242 | 326.315 | 333.413 | 292.202 | 244.453 | 144.014 | 158.442 | 186.516 | 219.141 | 255.054 | 65.055 | 65.411 | 65.893 | 70.217 | 100.6 | 105.5 | 110.8 | 111.5 | 119.2 | 126.1 | 127.1 | 123.8 | 122.7 | 97.8 | 74.7 | 59 | 58.1 | 56.1 | 70.7 | 21.9 | 23 | 23 | 23 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.758 | 0 | 0 | 0 | -3.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 2.379 | 0 | 0 | 0 | 2.758 | 0 | 0 | 0 | 3.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2,883.683 | -2,424.577 | -2,334.777 | -2,552.643 | -2,541.297 | 0 | 285.328 | 0 | -2,010.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134.791 | 157.761 | 0 | 0 | 136.847 | 127.695 | -2,223.735 | -2,218.084 | -2,212.189 | -2,226.428 | -2,229.341 | -2,217.598 | -2,199.207 | -2,176.301 | -2,144.435 | -2,050.379 | -1,938.257 | -1,976.276 | -1,863.601 | -1,746.77 | -1,682.895 | -1,560.542 | -1,405.118 | -1,331.65 | -1,267.473 | -1,191.05 | -1,105.219 | -1,030.186 | 0 | -811.146 | -756.208 | -692.004 | -850.871 | -643.134 | -620.812 | -559.617 | -672.372 | -681.033 | -750.612 | -845.372 | -1,009.846 | -1,054.861 | -1,171.662 | -1,310.208 | -1,517.337 | -1,598.712 | -1,833.468 | -1,729.054 | -1,896.436 | -2,066.088 | -1,900.274 | -1,658.557 | -1,512.992 | -1,429.99 | -1,327.858 | -1,184.82 | -1,026.637 | -881.238 | -779.145 | -0.031 | -641.269 | -582.015 | -0.442 | -326.315 | -333.413 | -292.202 | -244.453 | -144.014 | -158.442 | -186.516 | -219.141 | -255.054 | -65.055 | -65.411 | -65.893 | -70.217 | -1 | -1 | -1.2 | -1.4 | -1.5 | -1.6 | -1.8 | -2 | -2.1 | -1.9 | -1.7 | -1.7 | -1.5 | 0 | 0 | 0 | 0 | 0 | -23 |
Totaal niet-vlottende verplichtingen
| 2,999.192 | 3,006.228 | 2,648.306 | 2,621.988 | 2,312.259 | 2,296.025 | 285.809 | 2,468.958 | 242.449 | 2,239.767 | 147.026 | 105.61 | 97.768 | 77.044 | 71.097 | 118.999 | 31.201 | 56.668 | 141.988 | 2,289.531 | 2,279.133 | 2,270.17 | 2,278.313 | 2,256.87 | 2,217.937 | 2,223.7 | 2,218.1 | 2,212.2 | 2,226.4 | 2,229.3 | 2,217.6 | 2,199.2 | 2,176.3 | 2,144.4 | 2,050.4 | 1,938.3 | 1,976.3 | 1,863.6 | 1,746.8 | 1,684.1 | 1,560.5 | 1,405.1 | 1,331.7 | 1,276.9 | 1,218 | 1,105.2 | 1,030.2 | 936.793 | 811.146 | 756.208 | 692.004 | 850.871 | 643.134 | 620.812 | 559.617 | 672.4 | 725.3 | 799.4 | 898.3 | 1,009.8 | 1,114.7 | 1,234.3 | 1,375.5 | 1,517.3 | 1,667 | 1,833.5 | 1,729.1 | 1,896.4 | 2,066.1 | 1,900.3 | 1,658.6 | 1,512.9 | 1,430 | 1,327.9 | 1,184.8 | 1,026.6 | 881 | 779.1 | 710.5 | 641.3 | 581.6 | 447.8 | 301.2 | 350.9 | 309.7 | 261.9 | 161.5 | 175.9 | 203.9 | 236.4 | 272.2 | 82.1 | 82.3 | 82.6 | 86.8 | 99.6 | 104.5 | 109.6 | 110.1 | 117.7 | 124.5 | 125.3 | 121.8 | 120.6 | 95.9 | 73 | 57.3 | 56.6 | 56.1 | 70.7 | 21.9 | 23 | 23 | 23 |
Totaal passiva
| 3,177.601 | 3,006.228 | 2,727.428 | 2,631.457 | 2,614.952 | 2,598.681 | 2,593.831 | 2,524.379 | 2,432.34 | 2,302.182 | 2,093.682 | 1,989.371 | 1,945.205 | 1,955.223 | 1,957.33 | 2,012.533 | 2,180.588 | 2,212.379 | 2,346.797 | 2,336.608 | 2,334.564 | 2,324.13 | 2,333.117 | 2,288.562 | 2,251.261 | 2,251.048 | 2,251.653 | 2,240.904 | 2,255.69 | 2,254.545 | 2,241.318 | 2,224.184 | 2,209.864 | 2,182.944 | 2,083.269 | 1,981.748 | 2,005.135 | 1,885.968 | 1,768.435 | 1,705.805 | 1,583.415 | 1,429.37 | 1,356.515 | 1,301.764 | 1,251.826 | 1,152.035 | 1,078.334 | 976.309 | 930.32 | 912.905 | 879.905 | 904.257 | 881.459 | 688.018 | 698.623 | 738.33 | 785.909 | 848.906 | 935.714 | 1,032.684 | 1,144.278 | 1,263.238 | 1,404.689 | 1,548.958 | 1,700.422 | 2,026.045 | 2,131.869 | 2,168.458 | 2,181.082 | 2,016.952 | 1,817.886 | 1,616.829 | 1,516.821 | 1,407.464 | 1,278.597 | 1,081.555 | 968.975 | 843.071 | 780.725 | 696.679 | 625.566 | 531.527 | 446.479 | 410.31 | 360.358 | 299.641 | 185.484 | 202.874 | 222.8 | 254.198 | 295.909 | 89.518 | 91.415 | 93.443 | 97.509 | 113.6 | 115.6 | 121.4 | 130.2 | 135.9 | 151.6 | 240.7 | 456.1 | 312.9 | 429.9 | 344.1 | 209.5 | 143.3 | 143 | 122.8 | 64.8 | 45 | 41.1 | 36 |
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 | 5.637 | 0 | 0 | 0 | 0 | 0 | 0 | 1.601 | 1.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.043 | 25.062 | 28.518 | 28.678 | 28.257 | 27.937 | 29.485 | 28.906 | 31.427 | 36.947 | 47.844 | 55.298 | 72.399 | 73.204 | 72.877 | 72.926 | 72.197 | 72.402 | 71.792 | 71.257 | 70.676 | 70.299 | 69.544 | 70.273 | 70.444 | 70.955 | 71.824 | 71.582 | 71.889 | 75.109 | 76.095 | 77.128 | 77.514 | 77.657 | 79.653 | 81.337 | 82.806 | 82.326 | 81.945 | 80.513 | 78.815 | 76.793 | 75.549 | 73.422 | 71.57 | 68.762 | 67.564 | 65.678 | 64.639 | 64.108 | 0 | 62.466 | 62.48 | 62.194 | 0 | 55.496 | 0 | 0 | 0 | 55.346 | 55.209 | 55.057 | 54.88 | 54.702 | 54.743 | 55.03 | 54.114 | 55.216 | 0 | 64.265 | 64.855 | 64.438 | 66.176 | 66.602 | 66.995 | 66.748 | 66.358 | 66.483 | 66.521 | 66.283 | 65.894 | 65.701 | 64.441 | 64.397 | 64.525 | 64.358 | 63.017 | 63.929 | 65.074 | 66.467 | 64.936 | 63.888 | 64.059 | 65.157 | 65.389 | 64.3 | 64.9 | 62.7 | 62.7 | 62.4 | 62.4 | 62.4 | 52.5 | 52.5 | 47.3 | 42.3 | 42.3 | 42.3 | 38.1 | 37.8 | 37.7 | 34.6 | 34 | 0 |
Ingehouden winsten
| 261.915 | 257.119 | 252.447 | 247.857 | 240.67 | 230.291 | 216.337 | 202.514 | 188.379 | 162.966 | 137.646 | 116.531 | 97.566 | 83.884 | 74.171 | 69.007 | 64.868 | 61.1 | 58.128 | 139.805 | 139.776 | 137.938 | 136.138 | 134.399 | 129.047 | 125.849 | 122.682 | 119.537 | 129.488 | 124.824 | 120.252 | 115.772 | 108.307 | 100.958 | 93.686 | 86.472 | 77.504 | 68.661 | 60.124 | 51.791 | 43.781 | 36.006 | 28.98 | 22.275 | 15.753 | 9.88 | 5.055 | 1.27 | -63.558 | -66.286 | -67.626 | -68.138 | -68.372 | -64.327 | -57.884 | -56.33 | -41.788 | -37.289 | -28.322 | -22.504 | 23.934 | 28.241 | 34.194 | 34.703 | 58.071 | 64.397 | 62.908 | 60.794 | 57.331 | 53.654 | 50.166 | 48.031 | 17.158 | 12.893 | 10.266 | 8.476 | 6.808 | 5.41 | 4.865 | 5.104 | 17.35 | 19.411 | 19.585 | 20.992 | 26.665 | 29.517 | 26.875 | 20.597 | 18.659 | 17.359 | 16.62 | 0.189 | 0.549 | 0.296 | 0.055 | -0.1 | 6.6 | 7.7 | 10.9 | 22 | 40.9 | 57.5 | 64.4 | 66.5 | 58.6 | 52.4 | 46.4 | 40.8 | 35.7 | 30.8 | 26.5 | 22.3 | 18.4 | 14.5 |
Overige gereserveerde algehele resultaten
| -1.867 | -1.867 | -1.867 | -1.867 | -3.031 | -3.031 | -3.031 | -3.031 | -1.622 | -1.622 | -1.622 | -1.622 | -8.571 | -8.571 | -8.571 | -8.571 | -8.421 | -8.421 | -8.421 | -8.421 | -7.554 | -7.554 | -7.554 | -7.554 | -7.182 | -7.182 | -7.182 | -7.182 | -6.682 | -6.682 | -6.682 | -6.682 | -6.65 | -6.65 | -6.65 | -6.65 | -5.051 | -5.051 | -5.051 | -5.051 | -1.095 | -1.095 | -1.095 | -1.095 | -5.637 | -5.637 | -5.637 | -5.637 | -8.536 | -8.536 | -8.535 | -8.535 | -5.354 | -5.354 | -5.354 | -5.354 | -5.636 | -5.636 | -5.636 | -5.636 | -7.027 | -7.027 | -7.027 | -7.027 | -2.449 | -2.449 | -2.449 | -2.449 | -1.751 | -1.751 | -1.751 | -1.751 | -2.429 | -2.429 | -2.429 | -2.429 | -1.453 | -1.523 | -1.578 | -1.467 | -2.984 | -3.039 | -3.096 | -3.229 | -2.7 | -2.878 | -1.803 | -1.952 | -0.304 | -0.774 | -0.56 | -0.377 | -0.334 | -0.789 | -1.056 | -1.4 | -2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.639 | 0 | 63.583 | 0 | 62.48 | 62.194 | 61.816 | 64.637 | 63.493 | 63.217 | 63.238 | 8.371 | 8.371 | 7.471 | 7.471 | 7.471 | 7.471 | 0.794 | 0.794 | 0.794 | 56.923 | 0.794 | 0.794 | 0.794 | 0.794 | 0.794 | 0.794 | 0.794 | 0.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.029 | -2.014 | -2.014 | 0 | -2.393 | -1.751 | -1.571 | -0.7 | 0.8 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0.1 | -0.1 | 33.9 |
Totaal eigen vermogen van aandeelhouders
| 285.091 | 280.314 | 279.098 | 274.668 | 265.896 | 255.197 | 242.791 | 228.389 | 218.184 | 198.291 | 183.868 | 170.207 | 2,106.599 | 2,103.74 | 138.477 | 133.362 | 128.644 | 125.081 | 121.499 | 202.641 | 202.898 | 200.683 | 198.128 | 197.118 | 192.309 | 189.622 | 187.324 | 183.937 | 194.695 | 193.251 | 189.665 | 186.218 | 179.171 | 171.965 | 166.689 | 161.159 | 155.259 | 145.936 | 137.018 | 127.253 | 121.501 | 111.704 | 103.434 | 94.602 | 81.686 | 73.005 | 66.982 | 61.311 | -7.455 | -10.714 | -12.578 | -14.207 | -11.246 | -7.487 | -1.422 | 4.554 | 16.069 | 20.292 | 29.28 | 35.577 | 80.487 | 83.742 | 89.518 | 89.849 | 117.836 | 117.772 | 115.367 | 114.355 | 112.503 | 116.962 | 114.064 | 111.512 | 81.699 | 77.86 | 75.626 | 73.589 | 72.431 | 70.37 | 69.808 | 69.92 | 80.26 | 82.073 | 80.93 | 82.16 | 88.49 | 90.997 | 88.089 | 82.574 | 81.4 | 81.038 | 78.982 | 61.686 | 61.881 | 62.913 | 62.817 | 62.1 | 70.1 | 70.5 | 73.7 | 84.4 | 103.4 | 119.9 | 117 | 119.1 | 105.9 | 94.7 | 88.7 | 82.6 | 73.8 | 68.6 | 64.2 | 57 | 52.3 | 48.4 |
Totaal eigen vermogen
| 285.091 | 280.314 | 279.098 | 274.668 | 265.896 | 255.197 | 242.791 | 228.389 | 218.184 | 198.291 | 183.868 | 170.207 | 2,106.599 | 2,103.74 | 138.477 | 133.362 | 128.644 | 125.081 | 121.499 | 202.641 | 202.898 | 200.683 | 198.128 | 197.118 | 192.309 | 189.622 | 187.324 | 183.937 | 194.695 | 193.251 | 189.665 | 186.218 | 179.171 | 171.965 | 166.689 | 161.159 | 155.259 | 145.936 | 137.018 | 127.253 | 121.501 | 111.704 | 103.434 | 94.602 | 81.686 | 73.005 | 66.982 | 61.311 | -7.455 | -10.714 | -12.578 | -14.207 | -11.246 | -7.487 | -1.422 | 4.554 | 16.069 | 20.292 | 29.28 | 35.577 | 80.487 | 83.742 | 89.518 | 89.849 | 117.836 | 117.772 | 115.367 | 114.355 | 112.503 | 116.962 | 114.064 | 111.512 | 81.699 | 77.86 | 75.626 | 73.589 | 72.431 | 70.37 | 69.808 | 69.92 | 80.26 | 82.073 | 80.93 | 82.16 | 88.49 | 90.997 | 88.089 | 82.574 | 81.4 | 81.038 | 78.982 | 61.686 | 61.881 | 62.913 | 62.817 | 62.1 | 70.1 | 70.5 | 73.7 | 84.4 | 103.4 | 119.9 | 117 | 119.1 | 105.9 | 94.7 | 88.7 | 82.6 | 73.8 | 68.6 | 64.2 | 57 | 52.3 | 48.4 |
Totaal passiva en aandeelhoudersvermogen
| 3,462.692 | 3,286.542 | 3,006.526 | 2,906.125 | 2,880.848 | 2,853.878 | 2,836.622 | 2,752.768 | 2,650.524 | 2,500.473 | 2,277.55 | 2,159.578 | 2,106.599 | 2,103.74 | 2,095.807 | 2,145.895 | 2,309.232 | 2,337.46 | 2,468.296 | 2,539.249 | 2,537.462 | 2,524.813 | 2,531.245 | 2,485.68 | 2,443.57 | 2,440.67 | 2,438.977 | 2,424.841 | 2,450.385 | 2,447.796 | 2,430.983 | 2,410.402 | 2,389.035 | 2,354.909 | 2,249.958 | 2,142.907 | 2,160.394 | 2,031.904 | 1,905.453 | 1,833.058 | 1,704.916 | 1,541.074 | 1,459.949 | 1,396.366 | 1,333.512 | 1,225.04 | 1,145.316 | 1,037.62 | 922.865 | 902.191 | 867.327 | 890.05 | 870.213 | 680.531 | 697.201 | 742.884 | 801.978 | 869.198 | 964.994 | 1,068.261 | 1,224.765 | 1,346.98 | 1,494.207 | 1,638.807 | 1,818.258 | 2,143.817 | 2,247.236 | 2,282.813 | 2,293.585 | 2,133.914 | 1,931.95 | 1,728.341 | 1,598.52 | 1,485.324 | 1,354.223 | 1,155.144 | 1,041.406 | 913.441 | 850.533 | 766.599 | 705.826 | 613.6 | 527.409 | 492.47 | 448.848 | 390.638 | 273.573 | 285.448 | 304.2 | 335.236 | 374.891 | 151.204 | 153.296 | 156.356 | 160.326 | 175.7 | 185.7 | 191.9 | 203.9 | 220.3 | 255 | 360.6 | 573.1 | 432 | 535.8 | 438.8 | 298.2 | 225.9 | 216.8 | 191.4 | 129 | 102 | 93.4 | 84.4 |