Caesarstone Ltd.
NASDAQ:CSTE
4.56 (USD) • At close December 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 114.077 | 103.572 | 96.152 | 54.623 | 78.086 | 54.994 | 45.987 | 52.081 | 58.56 | 53.483 | 50.533 | 74.315 | 85.05 | 101.288 | 99.82 | 114.248 | 135.975 | 117.064 | 131.864 | 139.372 | 116.836 | 99.36 | 86.75 | 93.562 | 85.291 | 104.641 | 112.111 | 138.707 | 136.47 | 129.399 | 121.009 | 106.27 | 74.542 | 55.684 | 59.877 | 62.807 | 52.594 | 37.666 | 41.13 | 54.327 | 77.747 | 80.272 | 30.786 | 22.248 | 19.946 | 30.858 | 14.541 | 29.033 | 28.38 | 39.592 | 74.502 | -0.071 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 36.5 | 1.009 | 2.303 | 5.729 | 7.077 | 6.59 | 6.405 | 7.559 | 11.228 | 12.811 | 13.246 | 11.697 | 8.112 | 10.325 | 2.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0 | 12.047 | 0 | 47 | 60 | 70 | 85 | 48.7 | 58.7 | 43.7 | 33.7 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 114.077 | 103.572 | 96.152 | 91.123 | 79.095 | 57.297 | 51.716 | 59.158 | 65.15 | 59.888 | 58.092 | 85.543 | 97.861 | 114.534 | 111.517 | 122.36 | 146.3 | 119.089 | 131.864 | 139.372 | 116.836 | 99.36 | 86.75 | 93.562 | 85.291 | 104.641 | 112.111 | 138.707 | 136.47 | 129.399 | 121.009 | 106.27 | 74.542 | 55.684 | 59.877 | 62.807 | 52.594 | 37.666 | 41.13 | 54.327 | 77.747 | 80.272 | 90.786 | 92.248 | 104.946 | 79.558 | 73.241 | 72.733 | 62.08 | 39.592 | 74.502 | -0.071 |
Nettovorderingen
| 137.653 | 62.671 | 65.293 | 83.887 | 74.683 | 73.458 | 81.555 | 77.898 | 90.183 | 94.788 | 94.406 | 82.815 | 84.639 | 86.97 | 84.533 | 84.822 | 68.671 | 67.007 | 77.918 | 78.282 | 87.067 | 83.533 | 74.563 | 72.555 | 78.98 | 80.161 | 74.631 | 73.267 | 74.792 | 73.833 | 69.899 | 63.072 | 73.873 | 72.55 | 64.599 | 59.185 | 61.161 | 70.777 | 58.89 | 56.217 | 67.401 | 62.424 | 53.695 | 52.304 | 54.427 | 74.288 | 66.216 | 48.723 | 46.467 | 46.211 | 68.529 | 40.32 |
Voorraad
| 111.487 | 108.787 | 119.423 | 139.548 | 146.224 | 172.999 | 211.179 | 238.232 | 247.141 | 252.112 | 229.438 | 204.725 | 175.4 | 167.495 | 155.402 | 152.073 | 127.487 | 133.611 | 130.136 | 122.686 | 123.638 | 136.801 | 147.523 | 158.492 | 158.786 | 153.78 | 142.357 | 132.94 | 121.797 | 119.389 | 107.062 | 101.474 | 102.005 | 103.854 | 105.131 | 95.479 | 94.29 | 99.776 | 90.839 | 80.212 | 75.706 | 72.945 | 69.066 | 57.867 | 53.707 | 53.3 | 54.232 | 50.55 | 50.606 | 49.937 | 53.9 | 48.085 |
Overige vlottende activa
| 0 | 70.123 | 20.014 | 28.591 | 25.238 | 28.709 | 30.096 | 32.57 | 32.553 | 38.187 | 32.314 | 35.443 | 39.325 | 39.609 | 35.425 | 26.481 | 27.374 | 27.987 | 30.951 | 34.066 | 34.338 | 32.418 | 29.339 | 25.495 | 44.462 | 41.23 | 39.671 | 33.053 | 29.178 | 30.823 | 28.389 | 39.484 | 37.88 | 0 | 0 | 32.23 | 0 | 0 | 0 | 22.729 | 0 | 0 | 0 | 22.853 | 0 | 0 | 0 | 11.581 | 15.963 | 17.213 | 0 | 9.952 |
Totaal vlottende activa
| 363.217 | 345.153 | 300.882 | 319.946 | 325.24 | 332.463 | 374.546 | 407.858 | 435.027 | 444.975 | 414.25 | 408.526 | 397.225 | 408.608 | 386.877 | 385.736 | 369.832 | 347.694 | 370.869 | 374.406 | 361.879 | 352.112 | 338.175 | 350.104 | 367.519 | 379.812 | 368.77 | 377.967 | 362.237 | 353.444 | 326.359 | 310.3 | 288.3 | 269.39 | 266.692 | 249.701 | 236.691 | 236.625 | 216.189 | 213.485 | 249.331 | 246.041 | 237.266 | 225.272 | 235.962 | 207.146 | 193.689 | 183.587 | 175.116 | 152.953 | 196.931 | 98.357 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 197.44 | 191.147 | 236.897 | 243.636 | 279.259 | 278.941 | 304.349 | 313.39 | 342.039 | 353.631 | 365.663 | 375.802 | 365.221 | 338.391 | 341.162 | 346.811 | 276.897 | 275.524 | 278.282 | 278.44 | 278.522 | 281.732 | 283.099 | 213.338 | 210.179 | 211.16 | 214.428 | 216.653 | 217.853 | 219.854 | 220.951 | 222.818 | 222.1 | 223.136 | 224.136 | 225.438 | 219.034 | 214.055 | 202.489 | 172.993 | 131.065 | 115.694 | 101.033 | 93.634 | 88.327 | 85.942 | 74.788 | 72.987 | 71.068 | 70.09 | 72.548 | 69.657 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.8 | 0 | 0 | 0 | 47.472 | 35.425 | 34.804 | 33.1 | 35.218 | 34.65 | 35.214 | 35.353 | 35.283 | 35.67 | 36.057 | 36.721 | 37.029 | 37.065 | 36.697 | 36.636 | 35.656 | 36.548 | 36.196 | 36.737 | 35.821 | 35.235 | 36.754 | 36.542 | 37.96 | 39.134 | 40.712 | 40.308 | 39.702 | 40.596 | 40.41 | 43.068 | 42.955 | 43.158 | 42.482 | 43.027 | 42.442 |
Immateriële activa
| 0 | 4.853 | 5.505 | 6.257 | 6.79 | 7.455 | 8.183 | 8.817 | 53.741 | 52.907 | 55.203 | 9.627 | 56.42 | 57.743 | 58.717 | 12.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.517 | 1.092 | 1.666 | 2.241 | 0 | 0 | 0 | 4.546 | 0 | 0 | 0 | 6.883 | 7.651 | 8.448 | 9.206 | 10.059 | 10.889 | 11.748 | 12.503 | 13.372 | 14.247 | 15.052 | 15.975 | 16.898 | 17.905 | 0 | 0 | 20.626 |
Goodwill en immateriële activa
| 4.268 | 4.853 | 5.505 | 6.257 | 6.79 | 7.455 | 8.183 | 8.817 | 53.741 | 52.907 | 55.203 | 55.427 | 56.42 | 57.743 | 58.717 | 59.57 | 35.425 | 34.804 | 33.1 | 35.218 | 34.65 | 35.214 | 35.353 | 35.283 | 36.187 | 37.149 | 38.387 | 37.029 | 37.065 | 36.697 | 36.636 | 35.656 | 36.548 | 36.196 | 36.737 | 35.821 | 35.235 | 36.754 | 36.542 | 37.96 | 39.134 | 40.712 | 40.308 | 39.702 | 40.596 | 40.41 | 43.068 | 42.955 | 43.158 | 42.482 | 43.027 | 63.068 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.002 | 2.327 | 6.105 | 8.647 | 6.811 | 6.596 | 7.17 | 10.926 | 9.432 | 10.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.132 | 0 | 0 | 0 | -0.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 3.404 | 3.3 | 3.385 | 3.285 |
Belastingvorderingen
| 3.538 | 3.394 | 2.836 | 3.061 | 12.093 | 12.462 | 16.698 | 16.251 | 14.669 | 11.649 | 12.578 | 10.88 | 8.428 | 9.034 | 7.763 | 8.359 | 7.929 | 8.513 | 8.764 | 7.881 | 7.511 | 7.638 | 7.066 | 6.372 | 6.275 | 7.409 | 6.102 | 3.965 | 0 | 0 | 0 | 0.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.969 | -0.378 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 6.89 | 6.535 | 6.748 | 6.955 | 7.614 | 6.453 | 6.705 | 6.665 | 6.901 | 7.314 | 7.983 | 8.371 | 8.34 | 8.099 | 8.307 | 9.519 | 11.152 | 11.347 | 9.296 | 9.538 | 11.647 | 12.003 | 12.684 | 11.825 | 12.288 | 11.273 | 13.39 | 2.241 | 20.752 | 17.084 | 16.76 | 15.926 | 16.453 | 17.672 | 18.161 | 18.782 | 20.544 | 13.085 | 13.64 | 14.562 | 15.683 | 16.785 | 19.756 | 18.948 | 19.566 | 20.218 | 15.975 | 16.898 | 17.905 | 18.702 | 19.778 | 0 |
Totaal niet-vlottende activa
| 212.136 | 205.929 | 251.986 | 259.909 | 305.756 | 305.311 | 335.935 | 345.123 | 418.352 | 427.828 | 447.532 | 459.127 | 445.22 | 419.863 | 423.119 | 435.185 | 340.835 | 341.166 | 329.442 | 331.077 | 332.33 | 336.587 | 338.202 | 266.818 | 264.929 | 266.991 | 272.307 | 275.02 | 275.67 | 273.635 | 274.347 | 274.4 | 275.101 | 277.004 | 279.034 | 280.041 | 274.813 | 263.894 | 252.671 | 225.515 | 185.882 | 173.191 | 161.097 | 152.284 | 148.489 | 146.57 | 138.8 | 137.462 | 135.535 | 134.574 | 138.738 | 136.01 |
Totaal activa
| 575.353 | 551.082 | 552.868 | 579.855 | 630.996 | 637.774 | 710.481 | 752.981 | 853.379 | 872.803 | 861.782 | 867.653 | 842.445 | 828.471 | 809.996 | 820.921 | 710.667 | 688.86 | 700.311 | 705.483 | 694.209 | 688.699 | 676.377 | 616.922 | 632.448 | 646.803 | 641.077 | 652.987 | 637.907 | 627.079 | 600.706 | 584.7 | 563.401 | 546.394 | 545.726 | 529.742 | 511.504 | 500.519 | 468.86 | 439 | 435.213 | 419.232 | 398.363 | 377.556 | 384.451 | 353.716 | 332.489 | 321.049 | 310.651 | 287.527 | 335.669 | 234.367 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 45.452 | 37.016 | 34.741 | 42.848 | 42.984 | 41.917 | 48.835 | 62.194 | 84.505 | 96.304 | 80.797 | 81.369 | 68.36 | 73.844 | 59.846 | 55.063 | 39.951 | 37.274 | 52.036 | 53.072 | 44.408 | 45.134 | 44.777 | 55.787 | 51.698 | 59.61 | 63.755 | 64.021 | 58.804 | 64.963 | 53.603 | 48.633 | 44.958 | 45.128 | 50.911 | 46.382 | 52.871 | 72.253 | 73.626 | 59.43 | 55.232 | 58.923 | 60.587 | 50.624 | 54.678 | 42.429 | 39.113 | 36.925 | 33.59 | 32.875 | 35.39 | 30.838 |
Kortlopende schulden
| 5.25 | 5.205 | 5.499 | 29.307 | 3.966 | 4.819 | 14.371 | 49.159 | 29.259 | 13.899 | 6.804 | 37.571 | 15.452 | 15.543 | 6.63 | 34.197 | 2.21 | 2.076 | 2.014 | 13.542 | 2.195 | 2.092 | 3.033 | 10.475 | 5.76 | 12.124 | 16.426 | 7.654 | 10.428 | 13.413 | 13.651 | 11.639 | 12.054 | 9.363 | 10.603 | 6.492 | 9.291 | 10.956 | 7.714 | 3.975 | 4.269 | 7.805 | 5.185 | 5.454 | 7.18 | 6.324 | 8.082 | 10.748 | 12.416 | 14.323 | 15.897 | 30.857 |
Belastingschulden
| 0 | 0 | 0 | 5.617 | 0 | 0 | 0 | 4.892 | 0 | 0 | 0 | 6.013 | 0 | 0 | 0 | 6.291 | 0 | 0 | 0 | 6.753 | 0 | 0 | 0 | 6.279 | 0 | 0 | 0 | 4.923 | 0 | 0 | 0 | 3.091 | 0 | 0 | 0 | 2.647 | 0 | 0 | 0 | 1.915 | 0 | 0 | 0 | 2.435 | 0 | 0 | 0 | 2.053 | 0 | 0 | 0 | 4.25 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 2.413 | 58.5 | 59.324 | 0 | 1.998 | 0 | 0 | 0 | 2.69 | 57.939 | 58.67 | 54.391 | 0.959 | 44.848 | 44.414 | 42.925 | 0.377 | 41.926 | 43.001 | 40.488 | 0.666 | 30.801 | 36.676 | 30.897 | 0.356 | 0 | 0 | 0 | 1.022 | 0 | 0 | 0 | 0.574 | 0 | 0 | 0 | 0.042 | 0 | 0 | 0 | 1.405 | 0 | 0 | 0 | 0.492 | 0 | 0 | 0 | 0.384 |
Overige kortlopende verplichtingen
| 91.891 | 76.95 | 67.661 | 41.038 | 74.534 | 75.358 | 75.879 | 46.741 | 78.079 | 80.443 | 82.003 | 58.341 | 78.942 | 82.031 | 73.668 | 61.464 | 68.124 | 67.791 | 69.685 | 52.622 | 61.308 | 61.514 | 57.94 | 38.74 | 44.57 | 50.452 | 44.352 | 50.859 | 40.058 | 35.938 | 37.416 | 28.952 | 29.463 | 30.113 | 31.009 | 25.339 | 28.725 | 25.973 | 24.403 | 23.859 | 23.779 | 22.005 | 21.841 | 21.057 | 20.344 | 20.778 | 18.317 | 15.657 | 20.886 | 20.692 | 65.669 | 29.836 |
Totaal kortlopende verplichtingen
| 142.593 | 119.171 | 107.901 | 121.223 | 121.484 | 122.094 | 139.085 | 164.984 | 191.843 | 190.646 | 169.604 | 183.294 | 162.754 | 171.418 | 140.144 | 157.015 | 110.285 | 107.141 | 123.735 | 127.006 | 107.911 | 108.74 | 105.75 | 111.061 | 102.028 | 122.186 | 124.533 | 127.457 | 109.29 | 114.314 | 104.67 | 93.337 | 86.475 | 84.604 | 92.523 | 80.86 | 90.887 | 109.182 | 105.743 | 89.179 | 83.28 | 88.733 | 87.613 | 79.57 | 82.202 | 69.531 | 65.512 | 65.875 | 66.892 | 67.89 | 116.956 | 96.165 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 110.767 | 106.503 | 109.962 | 116.695 | 118.152 | 121.205 | 122.058 | 129.176 | 127.888 | 134.691 | 148.598 | 149.564 | 136.129 | 114.575 | 125.956 | 133.425 | 76.299 | 72.308 | 71.127 | 72.553 | 73.986 | 73.255 | 70.024 | 7.089 | 7.491 | 7.602 | 8.063 | 1.629 | 8.345 | 2.356 | 8.404 | 2.817 | 3.006 | 8.337 | 8.651 | 8.472 | 8.535 | 9.058 | 8.671 | 8.993 | 9.529 | 10.348 | 10.469 | 12.342 | 12.407 | 12.184 | 12.275 | 12.19 | 0.007 | 1.898 | 2.806 | 7.296 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 108.027 | 114.146 | 5.057 | 5.617 | 0 | 0 | 0 | 0 | 0 | 6.78 | 6.684 | 6.579 | 6.403 | 6.577 | 0 | 0 | 0 | 0 | 0 | 0 | 5.922 | 0 | 0 | 0 | 0 | 6.707 | 6.359 | 6.225 | 5.8 | 5.253 | 5.392 | 5.208 | 5.482 | 5.243 | 5.223 | 5.743 | 5.348 | 4.217 | 4.545 | 4.815 | 4.612 | -7.624 | -7.855 | -7.37 | -7.154 | -7.108 | -0.007 | -0.016 | -0.039 | 5.023 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.81 | 2.87 | 2.926 | 3.006 | 3.05 | 3.153 | 3.214 | 4.288 | 4.519 | 4.417 | 4.811 | 4.992 | 5.752 | 6.025 | 6.456 | 6.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0 | 0 | 0 | 0 | 0.657 | 1.713 | 3.116 | 4.224 | 14.921 | 14.223 | 14.314 | 15.188 | 14.767 | 5.354 | 6.873 | 4.021 | 4.935 | 4.465 | 5.745 | 5.894 | 6.245 | 6.212 | 5.813 | 6.118 | 6.375 | 6.65 | 7.033 | 7.517 | 8.248 |
Overige niet-vlottende verplichtingen
| 14.835 | 15.087 | 15.857 | 16.083 | 13.512 | 14.05 | 21.808 | 25.584 | 28.226 | 27.848 | 27.689 | 27.639 | 23.122 | 25.77 | 21.66 | 21.91 | 33.441 | 33.636 | 28.497 | 27.223 | 30.207 | 31.219 | 25.98 | 32.271 | 31.235 | 30.942 | 31.765 | 23.454 | 20.589 | 13.106 | 12.413 | 12.527 | 12.714 | 12.502 | 26.616 | 11.338 | 19.343 | 7.498 | 4.987 | 6.167 | 6.504 | 7.356 | 7.791 | 6.176 | 12.294 | 11.741 | 11.911 | 5.586 | 5.401 | 5.1 | 7.126 | 1.379 |
Totaal niet-vlottende verplichtingen
| 128.412 | 124.46 | 128.745 | 135.784 | 139.771 | 144.025 | 147.08 | 159.048 | 160.633 | 166.956 | 181.098 | 182.195 | 171.687 | 152.949 | 160.475 | 168.855 | 109.74 | 105.944 | 99.624 | 100.753 | 104.193 | 104.474 | 102.086 | 39.36 | 38.726 | 38.544 | 39.828 | 39.154 | 37.006 | 31.028 | 30.841 | 40.771 | 40.727 | 40.361 | 40.749 | 39.82 | 33.101 | 22.299 | 19.006 | 20.095 | 20.578 | 22.519 | 22.872 | 24.763 | 24.701 | 23.925 | 24.186 | 24.151 | 23.915 | 14.031 | 17.449 | 21.946 |
Totaal passiva
| 271.005 | 243.631 | 236.646 | 257.007 | 261.255 | 266.119 | 286.165 | 324.032 | 352.476 | 357.602 | 350.702 | 365.489 | 334.441 | 324.367 | 300.619 | 325.87 | 220.025 | 213.085 | 223.359 | 227.759 | 212.104 | 213.214 | 207.836 | 150.421 | 140.754 | 160.73 | 164.361 | 166.611 | 146.296 | 145.342 | 135.511 | 134.108 | 127.202 | 124.965 | 133.272 | 120.68 | 123.988 | 131.481 | 124.749 | 109.274 | 103.858 | 111.252 | 110.485 | 104.333 | 106.903 | 93.456 | 89.698 | 90.026 | 90.807 | 81.921 | 134.405 | 118.111 |
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 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.086 |
Gewone aandelen
| 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.36 | 0.37 | 0.37 | 0.37 | 0.37 | 0.369 | 0.369 | 0.369 | 0.369 | 0.366 | 0.366 | 0.365 | 0.364 | 0.364 | 0.363 | 0.363 | 0.36 | 0.36 | 0.36 | 0.36 | 0.278 |
Ingehouden winsten
| 185.163 | 189.385 | 198.564 | 203.651 | 254.292 | 255.319 | 307.927 | 311.839 | 385.818 | 394.97 | 383.886 | 377.716 | 385.119 | 379.254 | 384.864 | 370.83 | 378.036 | 365.229 | 371.111 | 368.433 | 373.868 | 366.74 | 360.326 | 360.731 | 364.417 | 359.064 | 348.017 | 356.391 | 362.911 | 356.462 | 342.106 | 333.574 | 318.505 | 296.162 | 270.754 | 258.978 | 240.268 | 220.461 | 197.573 | 181.212 | 180.821 | 154.274 | 136.068 | 122.798 | 125.942 | 109.839 | 90.121 | 79.603 | 68.846 | 56.483 | 44.793 | 40.753 |
Overige gereserveerde algehele resultaten
| -5.986 | -16.22 | -16.319 | -13.989 | -11.958 | -10.89 | -10.733 | -9.578 | -11.418 | -5.903 | 1.312 | -0.704 | -1.046 | 1.306 | 1.008 | 1.083 | -2.309 | -3.74 | -7.644 | -3.288 | -3.563 | -2.087 | -1.783 | -3.177 | -1.773 | -1.184 | 0.522 | 0.683 | 1.255 | 0.825 | 0.942 | -1.15 | 0.28 | -0.612 | -0.831 | -1.892 | -2.783 | -0.627 | -1.932 | -0.534 | 1.512 | 5.323 | 4.676 | 3.682 | 5.165 | 4.944 | 8.83 | 8.517 | 8.765 | 8.513 | 16.895 | 13.682 |
Overige totale aandeelhoudersvermogen
| 126.636 | 126.111 | 125.611 | 125.026 | 118.97 | 118.909 | 118.729 | 118.414 | 118.154 | 117.78 | 117.299 | 116.912 | 116.454 | 116.062 | 115.634 | 115.066 | 114.544 | 113.915 | 113.114 | 112.208 | 111.429 | 110.461 | 109.627 | 108.576 | 113.404 | 112.863 | 112.48 | 112.45 | 111.023 | 109.619 | 108.207 | 107.106 | 106.342 | 114.815 | 132.326 | 142.765 | 141.183 | 140.246 | 140.112 | 139.964 | 139.802 | 139.636 | 139.221 | 138.757 | 138.222 | 137.744 | 136.323 | 135.437 | 134.867 | 133.861 | 132.73 | 28.938 |
Totaal eigen vermogen van aandeelhouders
| 306.184 | 299.647 | 308.227 | 315.059 | 367.262 | 369.296 | 421.881 | 426.633 | 498.512 | 512.805 | 508.455 | 499.882 | 506.485 | 502.58 | 507.464 | 492.937 | 496.229 | 481.362 | 482.539 | 483.311 | 487.692 | 481.072 | 474.128 | 472.088 | 476.419 | 471.114 | 461.39 | 469.895 | 475.56 | 467.277 | 451.626 | 439.901 | 425.497 | 410.735 | 402.619 | 400.221 | 379.037 | 360.449 | 336.122 | 321.011 | 322.501 | 299.599 | 280.33 | 265.599 | 269.693 | 252.89 | 235.637 | 223.917 | 212.838 | 199.217 | 194.778 | 110.051 |
Totaal eigen vermogen
| 304.348 | 307.451 | 316.222 | 322.848 | 369.741 | 371.655 | 424.316 | 428.949 | 500.903 | 515.201 | 511.08 | 502.164 | 508.004 | 504.104 | 509.377 | 495.051 | 490.642 | 475.775 | 476.952 | 477.724 | 482.105 | 475.485 | 468.541 | 466.501 | 491.694 | 486.073 | 476.716 | 486.376 | 491.611 | 481.737 | 465.195 | 450.592 | 436.199 | 421.429 | 412.454 | 409.062 | 387.516 | 369.038 | 344.111 | 329.726 | 331.355 | 307.98 | 287.878 | 273.223 | 277.548 | 260.26 | 242.791 | 231.023 | 219.844 | 205.606 | 201.264 | 116.256 |
Totaal passiva en aandeelhoudersvermogen
| 575.353 | 551.082 | 552.868 | 579.855 | 630.996 | 637.774 | 710.481 | 752.981 | 853.379 | 872.803 | 861.782 | 867.653 | 842.445 | 828.471 | 809.996 | 820.921 | 710.667 | 688.86 | 700.311 | 705.483 | 694.209 | 688.699 | 676.377 | 616.922 | 632.448 | 646.803 | 641.077 | 652.987 | 637.907 | 627.079 | 600.706 | 584.7 | 563.401 | 546.394 | 545.726 | 529.742 | 511.504 | 500.519 | 468.86 | 439 | 435.213 | 419.232 | 398.363 | 377.556 | 384.451 | 353.716 | 332.489 | 321.049 | 310.651 | 287.527 | 335.669 | 234.367 |