Commercial Vehicle Group, Inc.
NASDAQ:CVGI
2.58 (USD) • At close November 13, 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 30.885 | 39.341 | 46.816 | 37.848 | 46.293 | 42.441 | 41.484 | 31.825 | 38.713 | 28.5 | 38.208 | 34.958 | 33.603 | 40.971 | 38.136 | 50.503 | 53.601 | 63.39 | 58.055 | 39.511 | 38.703 | 60.521 | 54.348 | 70.913 | 57.525 | 44.674 | 37.908 | 52.244 | 50.232 | 51.602 | 118.997 | 130.16 | 137.064 | 124.385 | 97.797 | 92.194 | 110.149 | 88.597 | 81.187 | 70.091 | 76.071 | 70.26 | 73.948 | 72.695 | 75.062 | 64.871 | 65.275 | 68.369 | 99.543 | 87.571 | 90.854 | 87.955 | 85.318 | 84.174 | 18.492 | 42.591 | 43.783 | 52.371 | 25.314 | 9.524 | 10.176 | 6.109 | 5.35 | 7.31 | 7.922 | 8.598 | 7.53 | 9.867 | 38.075 | 24.425 | 16.703 | 19.821 | 21.896 | 15.303 | 26.468 | 40.641 | 25.25 | 3.939 | 1.527 | 1.396 | 17.75 | 1.353 | 1.094 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 2.938 | 0 | 0 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.885 | 39.341 | 46.816 | 37.848 | 46.293 | 42.441 | 41.484 | 31.825 | 38.713 | 28.5 | 38.208 | 34.958 | 33.603 | 40.971 | 38.136 | 50.503 | 53.601 | 63.39 | 58.055 | 39.511 | 38.703 | 60.521 | 54.348 | 70.913 | 57.525 | 44.674 | 37.908 | 52.244 | 50.232 | 51.602 | 118.997 | 130.16 | 137.064 | 124.385 | 97.797 | 92.194 | 110.149 | 88.597 | 81.187 | 70.091 | 76.071 | 70.26 | 73.948 | 72.695 | 75.062 | 64.871 | 65.275 | 68.369 | 99.543 | 87.571 | 90.854 | 87.955 | 85.318 | 84.174 | 18.492 | 42.591 | 43.783 | 52.371 | 25.314 | 9.524 | 10.176 | 6.109 | 5.35 | 7.31 | 7.922 | 8.598 | 7.53 | 9.867 | 38.075 | 24.425 | 16.703 | 19.821 | 21.896 | 15.303 | 26.468 | 40.641 | 25.25 | 3.939 | 1.527 | 1.396 | 17.75 | 1.353 | 1.094 |
Nettovorderingen
| 147.247 | 138.689 | 145.14 | 133.949 | 159.863 | 173.461 | 171.878 | 152.626 | 178.34 | 219.312 | 210.378 | 174.472 | 192.111 | 202.058 | 186.036 | 151.101 | 128.648 | 102.771 | 123.293 | 115.099 | 153.19 | 157.882 | 159.016 | 134.624 | 151.196 | 150.606 | 141.823 | 108.595 | 128.282 | 123.641 | 113.827 | 97.793 | 104.914 | 116.375 | 135.102 | 130.24 | 143.194 | 154.618 | 157.155 | 139.912 | 147.605 | 150.412 | 137.773 | 119.069 | 130.506 | 137.223 | 121.024 | 114.573 | 131.155 | 157.21 | 147.473 | 130.297 | 138.007 | 131.955 | 121.016 | 91.101 | 90.435 | 75.285 | 83.222 | 74.063 | 75.385 | 67.573 | 71.754 | 100.898 | 128.053 | 141.066 | 120.728 | 107.687 | 103.465 | 97.907 | 117.461 | 123.471 | 146.752 | 144.36 | 145.561 | 114.116 | 128.511 | 121.368 | 102.913 | 46.267 | 52.81 | 49.768 | 49.906 |
Voorraad
| 130.917 | 132.556 | 127.454 | 128.082 | 128.192 | 131.695 | 139.553 | 142.542 | 150.347 | 150.025 | 158.355 | 141.045 | 146.469 | 128.319 | 109.008 | 91.247 | 83.303 | 70.711 | 84.459 | 82.872 | 90.186 | 92.913 | 97.28 | 92.359 | 93.195 | 91.109 | 94.637 | 99.015 | 88.442 | 80.702 | 76.443 | 71.054 | 67.943 | 66.977 | 71.412 | 75.658 | 79.837 | 81.697 | 81.322 | 83.776 | 83.463 | 82.574 | 82.503 | 80.133 | 81.6 | 79.631 | 86.122 | 86.318 | 90.684 | 90.154 | 85.803 | 79.423 | 71.784 | 70.67 | 69.929 | 66.622 | 70.397 | 62.95 | 60.222 | 58.051 | 57.985 | 60.971 | 71.238 | 90.782 | 97.456 | 100.192 | 100.454 | 96.385 | 85.006 | 85.212 | 90.888 | 88.723 | 87.233 | 74.798 | 70.786 | 69.053 | 66.635 | 58.813 | 52.129 | 36.936 | 30.246 | 29.783 | 29.244 |
Overige vlottende activa
| 37.214 | 35.634 | 36.786 | 27.863 | 29.892 | 22.18 | 20.112 | 12.582 | 15.788 | 19.066 | 22.951 | 20.201 | 19.918 | 21.65 | 22.043 | 17.686 | 13.031 | 13.684 | 14.043 | 18.49 | 24.496 | 22.37 | 21.257 | 16.828 | 14.137 | 13.981 | 18.385 | 14.792 | 14.935 | 15.088 | 16.542 | 9.941 | 8.817 | 11.273 | 11.077 | 10.185 | 19.406 | 21.931 | 17.119 | 15.493 | 14.605 | 15.979 | 15.956 | 15.716 | 14.723 | 15.092 | 18.638 | 14.827 | 17.111 | 12.699 | 13.147 | 9.307 | 8.989 | 10.435 | 14.489 | 11.109 | 9.96 | 13.796 | 29.127 | 26.781 | 8.292 | 12.871 | 16.619 | 20.428 | 29.238 | 30.503 | 34.637 | 29.497 | 29.714 | 26.374 | 27.476 | 33.091 | 24.852 | 19.703 | 19.447 | 17.295 | 14.336 | 12.92 | 14.065 | 14.282 | 10.398 | 9.96 | 10.056 |
Totaal vlottende activa
| 346.263 | 346.22 | 356.196 | 327.742 | 364.24 | 369.777 | 373.027 | 339.575 | 383.188 | 416.903 | 429.892 | 370.676 | 392.101 | 392.998 | 355.223 | 310.537 | 278.583 | 250.556 | 279.85 | 255.972 | 306.575 | 333.686 | 331.901 | 314.724 | 316.053 | 300.37 | 292.753 | 274.646 | 281.891 | 271.033 | 325.809 | 308.948 | 318.738 | 319.01 | 315.388 | 308.277 | 352.586 | 346.843 | 336.783 | 309.272 | 321.744 | 319.225 | 310.18 | 287.613 | 301.891 | 296.817 | 291.059 | 284.087 | 338.493 | 347.634 | 337.277 | 306.982 | 304.098 | 297.234 | 223.926 | 211.423 | 214.575 | 204.402 | 197.885 | 168.419 | 151.838 | 147.524 | 164.961 | 219.418 | 262.669 | 280.359 | 263.349 | 243.436 | 256.26 | 233.918 | 252.528 | 265.106 | 280.733 | 254.164 | 262.262 | 241.105 | 234.732 | 197.04 | 170.634 | 98.881 | 111.204 | 90.864 | 90.3 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 69.619 | 108.042 | 104.77 | 104.838 | 71.554 | 70.371 | 68.939 | 94.177 | 64.755 | 65.275 | 64.751 | 89.242 | 62.142 | 61.262 | 59.882 | 92.823 | 95.663 | 98.039 | 101.667 | 108.646 | 96.392 | 92.755 | 85.921 | 65.099 | 63 | 62.217 | 63.4 | 64.63 | 64.98 | 65.291 | 65.027 | 66.041 | 65.361 | 66.482 | 67.782 | 70.961 | 71.213 | 72.269 | 71.414 | 73.462 | 74.089 | 74.519 | 75.402 | 78.876 | 80.829 | 83.213 | 83.708 | 83.304 | 81.128 | 78.143 | 77.354 | 76.672 | 73.021 | 71.269 | 64.703 | 59.321 | 57.201 | 56.282 | 59.595 | 62.315 | 78.729 | 81.408 | 86.899 | 90.392 | 94.119 | 97.14 | 96.969 | 98.258 | 90.669 | 89.499 | 89.806 | 90.388 | 84.695 | 81.928 | 81.641 | 80.415 | 70.796 | 69.429 | 68.359 | 32.965 | 31.63 | 31.579 | 32.394 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.816 | 25.188 | 7.624 | 7.587 | 7.576 | 7.374 | 7.658 | 7.941 | 8.045 | 7.884 | 7.972 | 7.955 | 7.703 | 7.802 | 7.72 | 7.838 | 7.834 | 7.839 | 8.048 | 8.15 | 8.056 | 8.25 | 8.399 | 8.417 | 8.22 | 8.124 | 8.446 | 8.983 | 8.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153.273 | 155.458 | 156.341 | 151.189 | 132.718 | 131.905 | 134.874 | 134.766 | 127.664 | 127.445 | 125.8 | 125.607 | 145.552 | 187.231 | 145.1 | 84.715 | 83.114 | 83.368 | 0 |
Immateriële activa
| 4.133 | 7.743 | 8.453 | 11.222 | 12.041 | 12.924 | 13.791 | 14.62 | 15.468 | 16.416 | 17.407 | 18.283 | 19.142 | 20.028 | 20.926 | 21.804 | 22.584 | 23.362 | 24.16 | 25.258 | 28.841 | 12.188 | 12.492 | 12.8 | 12.987 | 13.542 | 14.121 | 14.548 | 14.748 | 15.136 | 15.452 | 15.511 | 15.973 | 16.197 | 16.661 | 16.946 | 17.246 | 17.861 | 18.305 | 18.589 | 19.213 | 19.843 | 20.233 | 20.348 | 20.667 | 21.427 | 22.646 | 23.001 | 7.065 | 7.129 | 7.249 | 7.315 | 7.36 | 6.779 | 6.96 | 3.848 | 3.907 | 3.968 | 4.027 | 4.087 | 27.32 | 27.416 | 34.514 | 34.61 | 96.239 | 96.614 | 97.24 | 97.575 | 87.652 | 87.815 | 84.092 | 84.188 | 84.284 | 84.382 | 84.478 | 210.184 | 207.542 | 187.231 | 145.1 | 84.715 | 83.114 | 83.368 | 83.633 |
Goodwill en immateriële activa
| 4.133 | 7.743 | 8.453 | 11.222 | 12.041 | 12.924 | 13.791 | 14.62 | 15.468 | 16.416 | 17.407 | 18.283 | 19.142 | 20.028 | 20.926 | 21.804 | 22.584 | 23.362 | 24.16 | 53.074 | 54.029 | 19.812 | 20.079 | 20.376 | 20.361 | 21.2 | 22.062 | 22.593 | 22.632 | 23.108 | 23.407 | 23.214 | 23.775 | 23.917 | 24.499 | 24.78 | 25.085 | 25.909 | 26.455 | 26.645 | 27.463 | 28.242 | 28.65 | 28.568 | 28.791 | 29.873 | 31.629 | 31.987 | 7.065 | 7.129 | 7.249 | 7.315 | 7.36 | 6.779 | 6.96 | 3.848 | 3.907 | 3.968 | 4.027 | 4.087 | 27.32 | 27.416 | 34.514 | 34.61 | 249.512 | 252.072 | 253.581 | 248.764 | 220.37 | 219.72 | 218.966 | 218.954 | 211.948 | 211.827 | 210.278 | 210.184 | 207.542 | 187.231 | 145.1 | 84.715 | 83.114 | 83.368 | 83.633 |
Langetermijnbeleggingen
| 0.263 | 1.92 | 2.213 | 1.212 | 0 | 2.396 | 0.954 | 1.849 | 1.944 | 0 | 0 | 0.241 | 0.411 | 0.586 | 0.756 | 0 | 1.127 | 1.308 | 1.213 | 0.15 | 0.353 | 0.345 | 0.394 | 1.131 | 2.343 | 1.995 | 1.526 | 0.515 | 0.301 | 0.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.218 | 0 | -17.178 | 0 | -10.308 | 0 | -9.572 | 0 | -13.345 | -11.84 | -12.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 39.328 | 34.158 | 33.016 | 33.568 | 11.181 | 11.004 | 10.996 | 12.275 | 24.381 | 24.47 | 23.538 | 24.108 | 24.018 | 24.678 | 24.603 | 25.981 | 28.109 | 26.385 | 22.795 | 14.654 | 12.061 | 11.751 | 12.923 | 15.348 | 11.742 | 13.939 | 18.24 | 20.273 | 29.044 | 29.879 | 29.654 | 28.587 | 28.496 | 24.514 | 24.607 | 25.253 | 16.97 | 19.625 | 22.135 | 23.234 | 20.289 | 23.617 | 24.383 | 24.468 | 28.088 | 27.405 | 24.121 | 23.615 | 21.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.218 | 0 | 17.178 | 0 | 10.308 | 0 | 9.572 | 0 | 13.345 | 11.84 | 12.67 | 0 | 9.87 | 7.029 | 6.516 | 5.901 | 13.842 | 13.061 | 7.704 |
Overige niet-vlottende activa
| 35.735 | 5.113 | 4.597 | 4.632 | 37.026 | 34.018 | 30.133 | 7.772 | 31.714 | 33.508 | 30.2 | 5.143 | 31.378 | 30.403 | 30.496 | 3.228 | 1.051 | 1.338 | 1.503 | 3.33 | 2.041 | 1.977 | 2.377 | 1.452 | 1.471 | 1.567 | 1.661 | 1.731 | 1.939 | 2.104 | 2.259 | 1.975 | 2.003 | 4.504 | 4.518 | 7.408 | 7.956 | 8.568 | 9.003 | 9.4 | 9.916 | 10.441 | 11.497 | 12.916 | 13.67 | 14.057 | 14.564 | 14.509 | 14.988 | 15.3 | 15.214 | 15.915 | 16.314 | 16.927 | 11.016 | 11.615 | 13.634 | 12.254 | 15.307 | 15.688 | 17.465 | 13.08 | 12.989 | 10.341 | 11.706 | 11.259 | 9.832 | 8.631 | 11.994 | 16.404 | 14.747 | 16.374 | 14.293 | 12.723 | 11.809 | 12.179 | 0 | 15.99 | 7.301 | 3.176 | 4.38 | 4.749 | 4.48 |
Totaal niet-vlottende activa
| 149.078 | 156.976 | 153.049 | 155.472 | 131.802 | 130.713 | 124.813 | 130.693 | 138.262 | 139.669 | 135.896 | 137.017 | 137.091 | 136.957 | 136.663 | 143.836 | 148.534 | 150.432 | 151.338 | 179.854 | 164.876 | 126.64 | 121.694 | 103.406 | 98.917 | 100.918 | 106.889 | 109.742 | 118.896 | 120.759 | 120.347 | 119.817 | 119.635 | 119.417 | 121.406 | 128.402 | 121.224 | 126.371 | 129.007 | 132.741 | 131.757 | 136.819 | 139.932 | 144.828 | 151.378 | 154.548 | 154.022 | 153.415 | 124.582 | 100.572 | 99.817 | 99.902 | 96.695 | 94.975 | 82.679 | 74.784 | 74.742 | 72.504 | 78.929 | 82.09 | 123.514 | 121.904 | 134.402 | 135.343 | 355.337 | 360.471 | 360.382 | 355.653 | 323.033 | 325.623 | 323.519 | 325.716 | 310.936 | 306.478 | 303.728 | 302.778 | 288.208 | 279.679 | 227.276 | 126.757 | 132.966 | 132.757 | 128.211 |
Totaal activa
| 495.341 | 503.196 | 509.245 | 483.214 | 496.042 | 500.49 | 497.84 | 470.268 | 521.45 | 556.572 | 565.788 | 507.693 | 529.192 | 529.955 | 491.886 | 454.373 | 427.117 | 400.988 | 431.188 | 435.826 | 471.451 | 460.326 | 453.595 | 418.13 | 414.97 | 401.288 | 399.642 | 384.388 | 400.787 | 391.792 | 446.156 | 428.765 | 438.373 | 438.427 | 436.794 | 436.679 | 473.81 | 473.214 | 465.79 | 442.013 | 453.501 | 456.044 | 450.112 | 432.441 | 453.269 | 451.365 | 445.081 | 437.502 | 463.075 | 448.206 | 437.094 | 406.884 | 400.793 | 392.209 | 306.605 | 286.207 | 289.317 | 276.906 | 276.814 | 250.509 | 275.352 | 269.428 | 299.363 | 354.761 | 618.006 | 640.83 | 623.731 | 599.089 | 579.293 | 559.541 | 576.047 | 590.822 | 591.669 | 560.642 | 565.99 | 543.883 | 522.94 | 476.719 | 397.91 | 225.638 | 244.17 | 223.621 | 218.511 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 93.008 | 100.81 | 90.401 | 77.314 | 105.11 | 106.31 | 119.057 | 122.091 | 121.35 | 125.45 | 128.942 | 101.915 | 139.076 | 141.797 | 135.453 | 112.402 | 89.435 | 54.561 | 73.64 | 63.058 | 88.835 | 93.32 | 96.305 | 86.645 | 91.582 | 88.473 | 85.602 | 86.608 | 91.713 | 86.972 | 74.12 | 60.556 | 59.049 | 63.184 | 61.924 | 66.657 | 83.755 | 89.668 | 87.429 | 70.826 | 80.467 | 85.182 | 79.745 | 68.28 | 73.306 | 77.588 | 65.698 | 58.063 | 72.378 | 95.312 | 90.977 | 74.239 | 77.767 | 78.167 | 78.549 | 61.216 | 66.999 | 58.262 | 59.842 | 59.657 | 59.642 | 47.38 | 47.494 | 73.451 | 100.955 | 96.875 | 95.938 | 93.033 | 77.468 | 66.696 | 77.026 | 86.61 | 100.993 | 85.201 | 80.784 | 73.709 | 74.697 | 73.307 | 67.679 | 33.846 | 32.531 | 31.564 | 32.723 |
Kortlopende schulden
| 2.969 | 25.028 | 23.55 | 22.923 | 25.213 | 26.113 | 23.054 | 18.49 | 17.016 | 16.649 | 19.219 | 19.115 | 18.243 | 17.654 | 11.336 | 11.958 | 11.309 | 25.718 | 25.998 | 11.23 | 8.82 | 8.089 | 7.685 | 9.102 | 3.217 | 3.208 | 3.199 | 3.191 | 3.184 | 3.195 | 66.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.404 | 15.537 | 0.081 | 0.12 | 0.119 | 0.118 | 0.116 | 0.115 | 0.115 | 2.259 | 2.158 | 1.981 | 1.878 | 5.574 | 5.309 | 5.127 | 16.918 | 16.251 | 4.884 | 7 | 15.698 | 14.539 |
Belastingschulden
| 0 | 2.932 | 6.163 | 5.018 | 6.673 | 8.123 | 9.426 | 5.092 | 5.73 | 9.053 | 5.98 | 6.391 | 3.804 | 3.767 | 4.274 | 4.057 | 0 | 0 | 0 | 2.513 | 0 | 0 | 0 | 5.275 | 0 | 0 | 0 | 3.564 | 0 | 0 | 0 | 2.517 | 0 | 0 | 0 | 2.343 | 0 | 0 | 0 | 0.55 | 0 | 0 | 0 | 0.316 | 0 | 0 | 0 | 1.75 | 0 | 0 | 0 | 2.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.932 | 6.163 | 5.018 | 0 | 0 | 0 | 0 | 1.401 | 4.071 | 0 | 33.105 | 33.224 | 24.918 | 31.423 | 1.371 | 0 | 0 | 0 | 0.524 | 0 | 0 | 0 | 1.466 | 0 | 0 | 0 | 0.806 | 0 | 0 | 0 | 2.773 | 0 | 0 | 0 | 2.828 | 0 | 0 | 0 | 0.757 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 8.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.571 | 0 | 0 | 0 | 8.201 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 54.161 | 39.097 | 28.688 | 39.934 | 39.444 | 37.704 | 31.259 | 30.165 | 34.143 | 41.385 | 31.526 | 34.709 | 38.461 | 32.58 | 38.501 | 35.099 | 36.445 | 37.14 | 39.266 | 29.282 | 38.885 | 34.936 | 35.697 | 30.228 | 34.4 | 31.87 | 31.761 | 29.574 | 39.778 | 40.616 | 46.34 | 43.182 | 51.187 | 50.793 | 51.732 | 45.853 | 49.678 | 43.523 | 42.527 | 36.136 | 42.453 | 37.942 | 40.769 | 33.969 | 46.494 | 32.444 | 33.024 | 30.974 | 38.335 | 34.007 | 38.402 | 36.38 | 40.003 | 34.101 | 31.972 | 34.13 | 33.555 | 34.94 | 32.567 | 32.977 | 35.468 | 36.869 | 36.228 | 58.217 | 36.595 | 42.608 | 39.181 | 33.115 | 34.009 | 37.077 | 32.604 | 40.97 | 43.562 | 45.43 | 44.846 | 42.983 | 42.357 | 39.908 | 38.719 | 18.424 | 22.254 | 22.314 | 16.589 |
Totaal kortlopende verplichtingen
| 150.138 | 167.867 | 154.965 | 145.189 | 176.44 | 178.25 | 182.796 | 175.838 | 179.64 | 192.537 | 185.667 | 162.13 | 199.584 | 195.798 | 189.564 | 164.887 | 137.189 | 117.419 | 138.904 | 106.607 | 136.54 | 136.345 | 139.687 | 132.716 | 129.199 | 123.551 | 120.562 | 123.743 | 134.675 | 130.783 | 186.797 | 106.255 | 110.236 | 113.977 | 113.656 | 114.853 | 133.433 | 133.191 | 129.956 | 107.512 | 122.92 | 123.124 | 120.514 | 102.454 | 119.8 | 110.032 | 98.722 | 88.769 | 110.713 | 129.319 | 129.379 | 113.199 | 117.77 | 112.268 | 110.521 | 95.346 | 100.554 | 93.202 | 92.409 | 92.634 | 95.11 | 87.653 | 99.259 | 116.949 | 137.67 | 139.602 | 135.237 | 126.264 | 111.592 | 103.888 | 111.889 | 129.738 | 146.536 | 132.509 | 131.204 | 122.001 | 122.181 | 130.133 | 122.649 | 57.154 | 61.785 | 69.576 | 63.851 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 150.11 | 150.244 | 163.685 | 150.725 | 135.573 | 143.943 | 149.221 | 160.921 | 174.49 | 197.157 | 213.608 | 204.1 | 170.253 | 177.225 | 152.035 | 168.513 | 173.1 | 176.905 | 178.552 | 182.542 | 174.142 | 173.325 | 172.11 | 154.656 | 161.34 | 162.145 | 170.451 | 163.758 | 164.565 | 165.449 | 167.015 | 233.154 | 232.956 | 232.758 | 232.56 | 235 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 164.718 | 164.987 | 165.277 | 164.765 | 163.74 | 162.644 | 160.859 | 150.008 | 150.014 | 150.014 | 159.51 | 171.547 | 160.579 | 159.609 | 161.64 | 150.167 | 158.871 | 162.114 | 161.406 | 161.771 | 184.635 | 185.7 | 186.473 | 189.331 | 137.234 | 49.041 | 71.344 | 84.216 | 106.243 |
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 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.77 | 27.092 | 27.092 | 27.076 | 13.779 | 10.384 | 10.572 | 10.611 | 8.802 | 8.802 | 8.802 | 8.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 15.828 | 15.478 | 15.056 | 14.368 | 37.475 | 34.537 | 32.034 | 13.469 | 31.559 | 33.424 | 32.112 | 14.81 | 38.697 | 45.295 | 47.672 | 25.603 | 21.483 | 18.803 | 16.806 | 17.989 | 21.024 | 14.154 | 15.147 | 15.72 | 19.116 | 21.051 | 22.229 | 22.145 | 23.113 | 23.066 | 22.308 | 21.666 | 20.164 | 20.54 | 20.963 | 20.896 | 24.754 | 25.645 | 25.687 | 25.665 | 17.362 | 18.927 | 19.172 | 19.935 | 28.71 | 32.107 | 32.798 | 32.425 | 28.292 | 28.947 | 29.914 | 30.91 | 23.496 | 24.829 | 25.573 | 25.986 | 29.155 | 29.317 | 31.391 | 32.996 | 25.489 | 26.018 | 26.372 | 43.856 | 27 | 28.136 | 31.275 | 20.805 | 22.721 | 25.627 | 25.719 | 23.454 | 20.357 | 21.887 | 24.287 | 25.303 | 24.947 | 24.52 | 17.657 | 8.397 | 8.022 | 20.828 | 7.79 |
Totaal niet-vlottende verplichtingen
| 165.938 | 165.722 | 178.741 | 165.093 | 173.048 | 178.48 | 181.255 | 174.39 | 206.049 | 230.581 | 245.72 | 218.91 | 208.95 | 222.52 | 199.707 | 194.116 | 194.583 | 195.708 | 195.358 | 200.531 | 195.166 | 187.479 | 187.257 | 170.376 | 180.456 | 183.196 | 192.68 | 185.903 | 187.678 | 188.515 | 189.323 | 254.82 | 253.12 | 253.298 | 253.523 | 255.896 | 274.754 | 275.645 | 275.687 | 275.665 | 267.362 | 268.927 | 269.172 | 270.009 | 278.71 | 282.107 | 282.798 | 282.425 | 278.292 | 278.947 | 279.914 | 280.91 | 273.496 | 274.829 | 190.291 | 190.973 | 194.432 | 194.082 | 195.131 | 195.64 | 186.348 | 176.026 | 176.386 | 193.87 | 214.28 | 226.775 | 218.946 | 207.49 | 198.14 | 186.178 | 195.162 | 196.179 | 190.565 | 192.46 | 217.724 | 219.805 | 211.42 | 213.851 | 154.891 | 57.438 | 79.366 | 105.044 | 114.033 |
Totaal passiva
| 316.076 | 333.589 | 333.706 | 310.282 | 349.488 | 356.73 | 364.051 | 350.228 | 385.689 | 423.118 | 431.387 | 381.04 | 408.534 | 418.318 | 389.271 | 359.003 | 331.772 | 313.127 | 334.262 | 307.138 | 331.706 | 323.824 | 326.944 | 303.092 | 309.655 | 306.747 | 313.242 | 309.646 | 322.353 | 319.298 | 376.12 | 361.075 | 363.356 | 367.275 | 367.179 | 370.749 | 408.187 | 408.836 | 405.643 | 383.177 | 390.282 | 392.051 | 389.686 | 372.463 | 398.51 | 392.139 | 381.52 | 371.194 | 389.005 | 408.266 | 409.293 | 394.109 | 391.266 | 387.097 | 300.812 | 286.319 | 294.986 | 287.284 | 287.54 | 288.274 | 281.458 | 263.679 | 275.645 | 310.819 | 351.95 | 366.377 | 354.183 | 333.754 | 309.732 | 290.066 | 307.051 | 325.917 | 337.101 | 324.969 | 348.928 | 341.806 | 333.601 | 343.984 | 277.54 | 114.592 | 141.151 | 174.62 | 177.884 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.292 | 0.291 | 0.29 | 0.29 | 0 | 0.285 | 0.285 | 0.285 | 0 | 0.28 | 0.28 | 0 | 0.274 | 0.274 | 0.271 | 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
| 0.335 | 0.334 | 0.333 | 0.333 | 0.33 | 0.33 | 0.33 | 0.328 | 0.326 | 0.325 | 0.322 | 0.321 | 0.316 | 0.316 | 0.315 | 0.313 | 0.31 | 0.309 | 0.323 | 0.323 | 0.319 | 0.319 | 0.318 | 0.318 | 0.304 | 0.304 | 0.304 | 0.304 | 0.299 | 0.299 | 0.299 | 0.299 | 0.294 | 0.294 | 0.294 | 0.294 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.292 | 0.291 | 0.29 | 0.29 | 0.285 | 0.285 | 0.285 | 0.285 | 0.28 | 0.28 | 0.28 | 0.28 | 0 | 0.274 | 0 | 0.221 | 0.217 | 0.217 | 0.217 | 0.217 | 0.215 | 0.215 | 0.215 | 0.215 | 0.214 | 0.214 | 0.214 | 0.214 | 0.212 | 0.211 | 0.211 | 0.211 | 0.209 | 0.18 | 0.18 | 0.18 | 0.18 | 0.137 | 0.138 |
Ingehouden winsten
| -35.332 | -44.846 | -43.245 | -46.184 | -69.465 | -76.755 | -86.895 | -95.595 | -63.606 | -67.157 | -69.642 | -73.624 | -76.26 | -83.771 | -88.866 | -97.356 | -93.22 | -97.398 | -84.901 | -60.307 | -43.816 | -52.336 | -59.513 | -70.571 | -79.452 | -92.035 | -105.23 | -115.083 | -107.855 | -112.618 | -112.75 | -113.378 | -113.722 | -117.148 | -119.868 | -122.431 | -120.14 | -122.695 | -125.9 | -129.492 | -133.729 | -134.891 | -137.628 | -137.122 | -138.22 | -130.953 | -129.291 | -124.677 | -119.093 | -149.594 | -162.749 | -174.754 | -184.875 | -192.251 | -190.082 | -193.359 | -197.335 | -198.477 | -199.17 | -199.846 | -176.11 | -160.228 | -137.715 | -118.311 | 89.77 | 92.373 | 89.29 | 88.818 | 92.115 | 94.797 | 95.028 | 92.007 | 80.865 | 62.859 | 47.365 | 33.957 | 21.515 | 9.617 | -4.568 | -15.454 | -21.385 | -28.231 | -37.479 |
Overige gereserveerde algehele resultaten
| -37.724 | -36.941 | -31.278 | -30.284 | -32.63 | -27.41 | -27.51 | -31.55 | -47.031 | -44.014 | -39.326 | -42.438 | -45.773 | -45.42 | -47.218 | -45.006 | -48.838 | -51.402 | -53.98 | -45.95 | -51.72 | -45.722 | -47.677 | -47.471 | -48.59 | -46.001 | -40.103 | -41.235 | -45.466 | -46.051 | -47.763 | -48.845 | -41.138 | -41.096 | -39.24 | -39.654 | -42.012 | -39.947 | -40.235 | -37.288 | -28.427 | -25.9 | -25.821 | -26.271 | -30.232 | -30.998 | -27.239 | -27.885 | -25.709 | -28.145 | -25.983 | -27.818 | -21.07 | -17.255 | -17.887 | -19.673 | -22.186 | -25.101 | -22.983 | -23.341 | -15.306 | -16.091 | -19.948 | -18.357 | -3.836 | 2.914 | 2.095 | -0.705 | 0.522 | -1.663 | -1.174 | -1.245 | 1.206 | 0.875 | -1.272 | -4.605 | -0.95 | -0.722 | 1.098 | 2.66 | 0.526 | 0.426 | -39.742 |
Overige totale aandeelhoudersvermogen
| 251.986 | 251.06 | 249.729 | 249.067 | 248.319 | 247.595 | 247.864 | 246.857 | 246.072 | 244.3 | 243.047 | 242.394 | 242.375 | 240.512 | 238.384 | 237.419 | 237.093 | 236.352 | 235.484 | 234.622 | 234.962 | 234.241 | 233.523 | 232.762 | 233.053 | 232.273 | 231.429 | 230.756 | 231.456 | 230.864 | 230.25 | 229.614 | 229.583 | 229.102 | 228.429 | 227.721 | 227.479 | 226.724 | 225.95 | 224.989 | 225.045 | 224.456 | 223.548 | 223.042 | 222.906 | 220.871 | 219.781 | 218.558 | 218.536 | 217.4 | 216.252 | 215.053 | 215.192 | 214.618 | 213.762 | 212.64 | 213.578 | 213.2 | 211.427 | 185.201 | 185.093 | 181.851 | 181.164 | 180.393 | 179.907 | 178.951 | 177.948 | 265.825 | 176.71 | 176.127 | 174.928 | 428.05 | 172.285 | 171.728 | 170.758 | 169.252 | 168.565 | 123.66 | 123.66 | 123.66 | 123.698 | 76.669 | 117.71 |
Totaal eigen vermogen van aandeelhouders
| 179.265 | 169.607 | 175.539 | 172.932 | 146.554 | 143.76 | 133.789 | 120.04 | 135.761 | 133.454 | 134.401 | 126.653 | 120.658 | 111.637 | 102.615 | 95.37 | 95.345 | 87.861 | 96.926 | 128.688 | 139.745 | 136.502 | 126.651 | 115.038 | 105.315 | 94.541 | 86.4 | 74.742 | 78.434 | 72.494 | 70.036 | 67.69 | 75.017 | 71.152 | 69.615 | 65.93 | 65.623 | 64.378 | 60.111 | 58.801 | 63.185 | 63.961 | 60.395 | 59.945 | 54.746 | 59.211 | 63.541 | 66.286 | 74.019 | 39.946 | 27.805 | 12.766 | 9.527 | 5.112 | 5.793 | -0.112 | -5.669 | -10.378 | -10.726 | -37.765 | -6.106 | 5.749 | 23.718 | 43.942 | 266.056 | 274.453 | 269.548 | 265.335 | 269.561 | 269.475 | 268.996 | 264.905 | 254.568 | 235.673 | 217.062 | 202.077 | 189.339 | 132.735 | 120.37 | 111.046 | 103.019 | 49.001 | 40.627 |
Totaal eigen vermogen
| 179.265 | 169.607 | 175.539 | 172.932 | 146.554 | 143.76 | 133.789 | 120.04 | 135.761 | 133.454 | 134.401 | 126.653 | 120.658 | 111.637 | 102.615 | 95.37 | 95.345 | 87.861 | 96.926 | 128.688 | 139.745 | 136.502 | 126.651 | 115.038 | 105.315 | 94.541 | 86.4 | 74.742 | 78.434 | 72.494 | 70.036 | 67.69 | 75.017 | 71.152 | 69.615 | 65.93 | 65.623 | 64.378 | 60.147 | 58.836 | 63.219 | 63.993 | 60.426 | 59.978 | 54.759 | 59.226 | 63.561 | 66.308 | 74.07 | 39.94 | 27.801 | 12.775 | 9.527 | 5.112 | 5.793 | -0.112 | -5.669 | -10.378 | -10.726 | -37.765 | -6.106 | 5.749 | 23.718 | 43.942 | 266.056 | 274.453 | 269.548 | 265.335 | 269.561 | 269.475 | 268.996 | 264.905 | 254.568 | 235.673 | 217.062 | 202.077 | 189.339 | 132.735 | 120.37 | 111.046 | 103.019 | 49.001 | 40.627 |
Totaal passiva en aandeelhoudersvermogen
| 495.341 | 503.196 | 509.245 | 483.214 | 496.042 | 500.49 | 497.84 | 470.268 | 521.45 | 556.572 | 565.788 | 507.693 | 529.192 | 529.955 | 491.886 | 454.373 | 427.117 | 400.988 | 431.188 | 435.826 | 471.451 | 460.326 | 453.595 | 418.13 | 414.97 | 401.288 | 399.642 | 384.388 | 400.787 | 391.792 | 446.156 | 428.765 | 438.373 | 438.427 | 436.794 | 436.679 | 473.81 | 473.214 | 465.79 | 442.013 | 453.501 | 456.044 | 450.112 | 432.441 | 453.269 | 451.365 | 445.081 | 437.502 | 463.075 | 448.206 | 437.094 | 406.884 | 400.793 | 392.209 | 306.605 | 286.207 | 289.317 | 276.906 | 276.814 | 250.509 | 275.352 | 269.428 | 299.363 | 354.761 | 618.006 | 640.83 | 623.731 | 599.089 | 579.293 | 559.541 | 576.047 | 590.822 | 591.669 | 560.642 | 565.99 | 543.883 | 522.94 | 476.719 | 397.91 | 225.638 | 244.17 | 223.621 | 218.511 |