DATAGROUP SE
FSX:D6H.DE
41 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 25.261 | 24.958 | 37.999 | 21.879 | 34.294 | 42.175 | 55.064 | 47.042 | 42.215 | 42.405 | 60.171 | 44.092 | 49.97 | 61.346 | 60.693 | 63.937 | 66.096 | 54.414 | 39.241 | 47.465 | 62.137 | 16.62 | 43.866 | 38.7 | 37.668 | 39.229 | 50.167 | 53.179 | 55.396 | 24.634 | 24.769 | 24.424 | 6.002 | 3.21 | 5.147 | 2.265 | 3.413 | 2.925 | 5.943 | 9.448 | 6.856 | 11.411 | 7.514 | 11.399 | 13.212 | 3.233 | 2.402 | 1.099 | 3.023 | 0.667 | 1.124 | 1.255 |
Kortetermijnbeleggingen
| 0.116 | 0 | -27.089 | -30.168 | 0.25 | 0.253 | 0.293 | 0.281 | 1.47 | 1.469 | 1.548 | -46.19 | 1.687 | 12.165 | 6.976 | -45.448 | 7.189 | 7.503 | 4.14 | 4.453 | 1.294 | 1.313 | 1.264 | 0.053 | 1.599 | 1.889 | 2.204 | 0.106 | 2.426 | 6.84 | 6.573 | 0.212 | 6.385 | 3.184 | 4.87 | 0.215 | 5.823 | 3.765 | 4.749 | 0.222 | 4.246 | 3.875 | 4.166 | 0.211 | 2.966 | 1.991 | 1.92 | 2.042 | 0 | 0.571 | 0.287 | 0.015 |
Liquide middelen en kortetermijnbeleggingen
| 25.261 | 24.958 | 37.999 | 21.879 | 34.544 | 42.427 | 55.357 | 47.042 | 43.685 | 43.874 | 61.719 | 44.092 | 51.657 | 73.51 | 67.669 | 63.937 | 73.285 | 61.917 | 43.381 | 51.918 | 63.43 | 17.933 | 45.13 | 38.754 | 39.267 | 41.118 | 52.372 | 53.285 | 57.822 | 31.474 | 31.342 | 24.636 | 12.388 | 6.394 | 10.016 | 2.48 | 9.236 | 6.69 | 10.691 | 9.67 | 11.102 | 15.286 | 11.68 | 11.609 | 16.178 | 5.224 | 4.321 | 3.142 | 3.023 | 1.238 | 1.411 | 1.27 |
Nettovorderingen
| 87.212 | 81.006 | 70.684 | 115.027 | 80.184 | 73.822 | 69.313 | 104.82 | 70.121 | 69.496 | 63.658 | 88.697 | 67.983 | 60.474 | 56.216 | 71.161 | 56.537 | 57.936 | 53.157 | 65.04 | 39.015 | 40.668 | 40.149 | 49.669 | 34.391 | 31.346 | 23.048 | 39.512 | 26.222 | 24.695 | 21.103 | 28.456 | 19.358 | 15.713 | 15.171 | 28.07 | 13.444 | 13.859 | 8.472 | 21.245 | 14.356 | 15.149 | 17.348 | 20.955 | 14.942 | 15.508 | 15.063 | 14.876 | 13.231 | 14.976 | 11.724 | 10.008 |
Voorraad
| 6.748 | 6.379 | 5.446 | 4.545 | 7.836 | 6.496 | 7.148 | 8.266 | 7.752 | 7.741 | 6.255 | 3.761 | 4.901 | 3.71 | 4.18 | 6.951 | 27.4 | 24.522 | 23.065 | 19.056 | 25.701 | 17.3 | 2.95 | 1.932 | 3.454 | 3.1 | 3.699 | 3.427 | 4.968 | 2.222 | 2.737 | 1.378 | 4.117 | 5.148 | 2.48 | 1.531 | 2.28 | 2.697 | 4.259 | 1.079 | 1.863 | 1.631 | 5.485 | 1.513 | 1.801 | 1.989 | 3.378 | 1.4 | 2.428 | 1.216 | 1.748 | 2.529 |
Overige vlottende activa
| 47.144 | 42.032 | 49.526 | 3.614 | 41.6 | 39.011 | 46.233 | 5.539 | 33.807 | 36.871 | 38.472 | 18.416 | 29.153 | 28.495 | 30.732 | 19.12 | 24.883 | 26.135 | 24.651 | 12.75 | 21.41 | 21.536 | 21.126 | 10.647 | 22.065 | 22.908 | 27.253 | 14.304 | 15.378 | 17.55 | 20.75 | 13.097 | 12.384 | 7.524 | 5.833 | 3.204 | 6.419 | 5.762 | 7.337 | 2.351 | 4.572 | 3.98 | 4.726 | 1.512 | 6.627 | 8.297 | 10.646 | 3.714 | 5.775 | 0.87 | 0.579 | 1.414 |
Totaal vlottende activa
| 166.365 | 154.375 | 163.655 | 145.065 | 164.163 | 161.756 | 178.051 | 165.667 | 155.365 | 157.981 | 170.104 | 154.966 | 153.694 | 166.19 | 158.797 | 161.17 | 182.105 | 170.51 | 144.253 | 148.763 | 149.556 | 97.438 | 109.355 | 101.002 | 99.176 | 98.473 | 106.371 | 110.527 | 104.389 | 75.941 | 75.933 | 67.568 | 48.247 | 34.78 | 33.501 | 35.285 | 31.378 | 29.008 | 30.76 | 34.345 | 31.894 | 36.045 | 39.238 | 35.589 | 39.549 | 31.019 | 33.409 | 23.132 | 24.458 | 18.3 | 15.462 | 15.221 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 66.984 | 68.552 | 64.862 | 69.804 | 69.546 | 65.803 | 59.906 | 61.78 | 61.961 | 61.446 | 61.461 | 65.149 | 67.001 | 68.629 | 73.848 | 75.933 | 74.24 | 80.027 | 69.608 | 60.072 | 58.377 | 41.664 | 48.127 | 22.351 | 23.027 | 23.034 | 21.385 | 19.251 | 12.469 | 10.618 | 9.061 | 7.304 | 7.315 | 7.223 | 7.292 | 7.316 | 5.729 | 4.759 | 4.949 | 3.918 | 4.099 | 4.699 | 4.799 | 4.652 | 4.785 | 6.666 | 2.806 | 1.976 | 1.776 | 1.156 | 0.958 | 0.957 |
Goodwill
| 181.778 | 172.19 | 169.206 | 157.025 | 155.534 | 151.436 | 151.436 | 151.436 | 128.084 | 103.084 | 103.084 | 103.084 | 108.586 | 62.501 | 62.501 | 62.501 | 64.027 | 64.027 | 64.027 | 64.027 | 58.998 | 46.556 | 46.556 | 46.556 | 46.477 | 46.409 | 39.63 | 39.63 | 38.523 | 38.523 | 38.523 | 38.523 | 38.523 | 38.523 | 38.523 | 38.523 | 38.523 | 38.523 | 38.523 | 34.793 | 34.793 | 34.793 | 34.793 | 34.793 | 34.793 | 34.793 | 0 | 0 | 25.121 | 0 | 0 | 0 |
Immateriële activa
| 49.878 | 46.232 | 45.329 | 44.116 | 44.563 | 44.496 | 46.252 | 48.3 | 43.304 | 39.016 | 41.11 | 43.076 | 37.098 | 24 | 25.253 | 26.331 | 24.726 | 25.758 | 18.167 | 18.622 | 18.502 | 13.283 | 14.32 | 15.258 | 16.338 | 17.57 | 15.926 | 15.933 | 8.641 | 8.668 | 9.046 | 9.797 | 9.646 | 10.273 | 10.927 | 11.445 | 11.423 | 11.85 | 12.631 | 11.693 | 12.468 | 13.281 | 13.942 | 14.761 | 16.557 | 18.064 | 0 | 0 | 0.781 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 231.656 | 218.421 | 214.535 | 201.141 | 200.097 | 195.932 | 197.688 | 199.736 | 171.389 | 142.101 | 144.194 | 146.161 | 37.098 | 86.501 | 87.753 | 88.832 | 88.754 | 89.786 | 82.194 | 82.649 | 77.5 | 59.838 | 60.876 | 61.814 | 62.815 | 63.979 | 55.556 | 55.563 | 47.164 | 47.192 | 47.569 | 48.32 | 48.169 | 48.797 | 49.45 | 49.969 | 49.946 | 50.374 | 51.155 | 46.486 | 47.261 | 48.075 | 48.736 | 49.554 | 51.35 | 52.857 | 53.791 | 30.743 | 25.902 | 21.342 | 14.592 | 14.787 |
Langetermijnbeleggingen
| 31.729 | 30.912 | 36.205 | 37.842 | 8.617 | 8.441 | 8.292 | 8.225 | 0.946 | 1.164 | 1.17 | 47.735 | 0.938 | -9.701 | -4.545 | 46.682 | 12.891 | 11.987 | 9.165 | -3.298 | 0.917 | 1.156 | 0.521 | 0.483 | 0.515 | 0.47 | 0.459 | 0.418 | 0.664 | -3.198 | -2.365 | 0.312 | -3.55 | -0.155 | -1.445 | 0.123 | -1.4 | 0.698 | 5.187 | -0.076 | -1.197 | -0.267 | 4.178 | -0.144 | 1.685 | 0.22 | -0.251 | -0.301 | 0 | 0.083 | 0.906 | 0.497 |
Belastingvorderingen
| 13.801 | 13.187 | 13.19 | 11.368 | 10.906 | 10.281 | 12.073 | 12.179 | 12.351 | 12.035 | 17.099 | 17.704 | 15.362 | 14.207 | 13.792 | 11.617 | 14.006 | 10.386 | 11.793 | 8.553 | 7.04 | 7.126 | 5.267 | 4.627 | 5.928 | 4.884 | 4.778 | 4.582 | 4.857 | 4.791 | 4.871 | 4.688 | 4.057 | 2.032 | 1.78 | 1.464 | 1.745 | 1.858 | 0 | 2.109 | 1.969 | 1.937 | 0 | 1.92 | 1.796 | 1.987 | 1.828 | 2.009 | 0 | 0.571 | -14.592 | -14.787 |
Overige niet-vlottende activa
| 5.447 | 5.468 | 0.975 | 0.066 | 30.449 | 31.833 | 34.725 | 35.996 | 38.532 | 41.266 | 44.327 | 0.067 | 157.677 | 56.777 | 54.2 | 1.118 | 14.084 | 14.713 | 10.623 | 23.337 | 7.331 | 6.092 | 7.014 | 25.173 | 22.772 | 23.074 | 23.236 | 23.05 | 26.366 | 30.299 | 29.999 | 31.554 | 11.85 | 8.649 | 10.345 | 9.189 | 11.335 | 9.277 | 7.691 | 8.316 | 9.895 | 9.489 | 7.718 | 10.127 | 8.633 | 7.918 | 7.586 | 2.433 | 0.501 | 0.002 | 14.879 | 14.802 |
Totaal niet-vlottende activa
| 349.617 | 336.541 | 329.767 | 320.222 | 319.615 | 312.29 | 312.684 | 317.917 | 285.178 | 258.011 | 268.252 | 276.817 | 278.075 | 216.413 | 225.049 | 224.182 | 203.974 | 206.899 | 183.384 | 171.313 | 151.164 | 115.876 | 121.804 | 114.448 | 115.057 | 115.44 | 105.413 | 102.864 | 91.521 | 89.701 | 89.136 | 92.178 | 67.84 | 66.545 | 67.421 | 68.062 | 67.356 | 66.966 | 68.981 | 60.754 | 62.026 | 63.932 | 65.43 | 66.109 | 68.249 | 69.647 | 65.759 | 36.861 | 28.18 | 23.154 | 16.742 | 16.256 |
Totaal activa
| 515.981 | 490.916 | 493.422 | 465.287 | 483.778 | 474.045 | 490.735 | 483.584 | 440.543 | 415.992 | 438.356 | 431.783 | 431.769 | 382.603 | 383.846 | 385.352 | 386.078 | 377.409 | 327.637 | 320.077 | 300.72 | 213.314 | 231.159 | 215.45 | 214.233 | 213.913 | 211.784 | 213.39 | 195.91 | 165.642 | 165.069 | 159.746 | 116.087 | 101.324 | 100.922 | 103.346 | 98.734 | 95.974 | 99.74 | 95.098 | 93.92 | 99.978 | 104.669 | 101.699 | 107.798 | 100.666 | 99.168 | 59.993 | 52.638 | 41.454 | 32.205 | 31.477 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 14.885 | 13.548 | 14.331 | 13.069 | 15.516 | 14.306 | 18.095 | 15.827 | 14.011 | 10.386 | 14.905 | 11.422 | 15.776 | 8.778 | 13.632 | 12.491 | 17.882 | 19.305 | 11.441 | 9.126 | 9.279 | 7.227 | 8.625 | 5.419 | 4.306 | 6.533 | 3.74 | 4.454 | 5.243 | 2.902 | 4.371 | 2.646 | 2.683 | 2.848 | 3.724 | 4.749 | 2.822 | 2.849 | 3.535 | 3.328 | 2.929 | 4.327 | 4.796 | 4.994 | 5.332 | 6.487 | 6.055 | 3.653 | 3.509 | 2.285 | 1.654 | 1.363 |
Kortlopende schulden
| 54.721 | 68.715 | 76.686 | 52.313 | 70.887 | 42.211 | 70.052 | 27.059 | 29.793 | 19.073 | 30.833 | 17.079 | 36.8 | 27.044 | 27.504 | 28.259 | 32.875 | 18.457 | 19.012 | 17.483 | 18.604 | 19.485 | 23.656 | 12.033 | 14.543 | 7.319 | 11.017 | 11.126 | 11.064 | 11.087 | 4.039 | 3.192 | 4.538 | 17.556 | 16.312 | 13.463 | 16.695 | 7.554 | 7.459 | 7.569 | 7.823 | 10.406 | 8.964 | 6.107 | 9.481 | 22.599 | 0 | 9.81 | 27.644 | 11.443 | 0 | 0 |
Belastingschulden
| 13.443 | 13.589 | 15.149 | 22.536 | 17.817 | 17.955 | 15.688 | 19.906 | 13.702 | 11.364 | 11.581 | 18.134 | 8.248 | 7.117 | 7.616 | 11.497 | 4.83 | 8.657 | 10.917 | 11.936 | 4.076 | 7.043 | 7.095 | 11.313 | 7.043 | 5.981 | 5.59 | 8.865 | 3.117 | 2.186 | 1.474 | 6.625 | 2.503 | 2.154 | 1.927 | 5.057 | 2.197 | 1.81 | 0 | 4.201 | 1.498 | 1.092 | 0 | 3.094 | 0.773 | 0.65 | 0.306 | 0.223 | 0 | 0.607 | 0 | 0.441 |
Uitgestelde opbrengsten
| 12.231 | 12.555 | 12.205 | 95.665 | 15.59 | 15.349 | 15.56 | 13.219 | 15.368 | 15.788 | 11.642 | 99.494 | 15.958 | 15.342 | -27.504 | 69.981 | 37.972 | 40.81 | 29.958 | 56.302 | 17.456 | 19.221 | 22.254 | 40.194 | 13.176 | 12.572 | 12.393 | 39.034 | 7.704 | 6.607 | 5.887 | 26.026 | 5.64 | 5.217 | 5.173 | 20.375 | 4.619 | 4.008 | 0 | 17.411 | 4.691 | 4.524 | 0 | 17.076 | 2.907 | 2.995 | 0 | -9.81 | 2.055 | 1.713 | 0 | 0 |
Overige kortlopende verplichtingen
| 84.165 | 77.787 | 84.596 | 5.017 | 89.644 | 91.482 | 94.636 | 138.541 | 80.49 | 77.151 | 78.382 | 2.17 | 61.75 | 54.576 | 94.105 | 2.449 | 32.783 | 31.82 | 28.997 | 6.11 | 30.32 | 25.239 | 23.363 | 3.843 | 31.975 | 30.599 | 27.502 | 3.314 | 23.84 | 20.704 | 18.095 | 2.147 | 13.853 | 15.175 | 13.194 | 1.696 | 13.084 | 12.636 | 18.468 | 1.47 | 12.933 | 13.619 | 19.725 | 1.59 | 14.166 | 13.471 | 43.375 | 21.201 | 0.949 | 5.418 | 4.179 | 4.823 |
Totaal kortlopende verplichtingen
| 166.003 | 172.605 | 187.818 | 166.064 | 191.637 | 163.348 | 198.344 | 194.647 | 139.662 | 122.397 | 135.762 | 130.165 | 130.284 | 105.74 | 107.737 | 113.181 | 121.513 | 110.392 | 89.408 | 89.022 | 75.659 | 71.171 | 77.898 | 61.488 | 64.001 | 57.023 | 54.651 | 57.928 | 47.851 | 41.301 | 32.392 | 34.011 | 26.714 | 40.797 | 38.403 | 40.282 | 37.22 | 27.048 | 29.462 | 29.778 | 28.377 | 32.876 | 33.485 | 29.767 | 31.886 | 45.552 | 49.43 | 24.855 | 34.158 | 20.86 | 5.833 | 6.186 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 152.228 | 124.469 | 104.487 | 99.317 | 107.923 | 134.093 | 109.594 | 103.667 | 126.68 | 127.949 | 130.196 | 118.283 | 133.288 | 118.871 | 120.75 | 120.827 | 120.189 | 123.135 | 120.993 | 113.891 | 113.316 | 36.303 | 47.034 | 31.678 | 42.112 | 51.991 | 51.165 | 43.712 | 44.272 | 44.98 | 53.417 | 51.837 | 52.254 | 22.884 | 23.867 | 23.81 | 24.538 | 32.493 | 33.89 | 29.964 | 30.591 | 31.309 | 35.127 | 36.046 | 39.921 | 17.8 | 0 | 14.02 | 0 | 0 | 10.258 | 9.479 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -104.487 | 43.189 | -107.923 | -134.093 | -109.594 | 0 | -126.68 | -127.949 | -130.196 | 81.045 | -133.288 | -118.871 | -120.75 | 82.274 | 71.003 | 60.065 | 38.714 | 39.615 | 38.686 | 36.488 | 34.544 | 52.521 | 43.506 | 41.736 | 42.068 | 47.884 | 44.124 | 43.592 | 43.098 | 42.632 | 13.501 | 13.503 | 13.545 | 14.422 | 0 | 0 | 0 | 12.805 | 11.302 | 11.305 | 0 | 11.284 | 11.301 | 11.318 | 0 | -14.02 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 10.944 | 9.7 | 8.174 | 9.186 | 8.121 | 7.496 | 10.813 | 11.593 | 5.687 | 4.963 | 5.894 | 7.963 | 5.767 | 1.759 | 2.333 | 2.436 | 2.47 | 2.154 | 2.022 | 2.501 | 2.8 | 1.045 | 1.001 | 0.944 | 0.935 | 1.306 | 1.241 | 1.916 | 1.591 | 2.297 | 2.871 | 2.88 | 0.619 | 0.633 | 0.651 | 0.782 | 1.193 | 1.399 | 0 | 1.258 | 1.753 | 1.83 | 0 | 2.057 | 2.398 | 2.837 | 3.889 | 1.173 | 0.238 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 39.735 | 41.661 | 148.754 | 0.098 | 141.996 | 168.604 | 145.788 | 46.219 | 180.899 | 181.978 | 196.618 | 0.028 | 210.169 | 194.819 | 207.378 | 0.483 | 0.606 | 0.737 | 0.869 | 1.002 | 1.827 | 1.28 | 1.422 | 1.564 | 1.761 | 1.958 | 2.155 | 2.369 | 2.662 | 2.89 | 3.169 | 0.019 | 0.025 | 0.032 | 0.038 | 0 | 12.789 | 12.817 | 14.38 | 0.029 | 0.089 | 0.135 | 13.413 | 0.033 | 0.37 | 0.462 | 26.942 | 15.902 | 6.015 | 7.217 | 4.185 | 4.106 |
Totaal niet-vlottende verplichtingen
| 202.907 | 175.83 | 156.929 | 151.789 | 150.117 | 176.1 | 156.6 | 161.479 | 186.586 | 186.94 | 202.512 | 207.32 | 215.936 | 196.578 | 209.711 | 206.019 | 194.267 | 186.092 | 162.598 | 157.009 | 156.63 | 75.116 | 84.001 | 86.707 | 88.314 | 96.991 | 96.629 | 95.881 | 92.648 | 93.759 | 102.556 | 97.367 | 66.4 | 37.052 | 38.1 | 39.013 | 38.52 | 46.709 | 48.269 | 44.056 | 43.735 | 44.579 | 48.539 | 49.42 | 53.989 | 32.416 | 30.831 | 17.075 | 6.252 | 7.217 | 14.443 | 13.584 |
Totaal passiva
| 368.91 | 348.434 | 344.747 | 317.854 | 341.754 | 339.448 | 354.944 | 356.126 | 326.248 | 309.338 | 338.274 | 337.485 | 346.22 | 302.318 | 317.449 | 319.2 | 315.78 | 296.483 | 252.006 | 246.03 | 232.289 | 146.287 | 161.898 | 148.195 | 152.315 | 154.013 | 151.28 | 153.809 | 140.498 | 135.06 | 134.947 | 131.379 | 93.113 | 77.849 | 76.503 | 79.296 | 75.74 | 73.757 | 77.731 | 73.834 | 72.111 | 77.454 | 82.025 | 79.188 | 85.875 | 77.968 | 80.26 | 41.929 | 40.41 | 28.077 | 20.276 | 19.77 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.559 | 1.988 | 5.811 | 5.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 8.349 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 | 6.9 | 9.099 | 5.82 | 5.82 | 5.82 | 5.82 |
Ingehouden winsten
| 93.539 | 87.709 | 93.85 | 87.783 | 80.816 | 74.245 | 76.185 | 68.866 | 67.211 | 59.73 | 61.956 | 55.599 | 50.673 | 45.413 | 38.026 | 34.586 | 36.325 | 43.261 | 41.564 | 40.122 | 35.224 | 31.768 | 32.921 | -3.941 | 25.557 | 22.75 | 23.312 | 21.483 | 18.3 | 14.771 | 14.31 | 12.556 | 7.656 | 8.159 | 9.102 | 8.733 | 7.055 | 6.278 | 2.721 | 5.325 | 5.045 | 5.761 | 3.356 | 5.748 | 4.601 | 5.367 | 3.715 | 2.844 | 3.33 | 4.154 | 2.825 | 2.608 |
Overige gereserveerde algehele resultaten
| 12.846 | 14.115 | 14.132 | 51.266 | 20.464 | 19.852 | 19.154 | 18.054 | 6.398 | 6.238 | -2.559 | -1.988 | -5.811 | -5.815 | 20.022 | 23.217 | 25.624 | 29.315 | 25.718 | 25.528 | 25.547 | 26.909 | 27.991 | 29.924 | 28.013 | 28.8 | 28.843 | 31.375 | 28.763 | 8.221 | 8.221 | 11.698 | 7.727 | 11.698 | 11.698 | 11.698 | 11.698 | 11.698 | 11.698 | 11.698 | 11.698 | 11.698 | 11.698 | 11.698 | 11.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 32.337 | 32.337 | 32.337 | -0 | 32.337 | 32.337 | 32.337 | 32.337 | 32.337 | 32.337 | 29.778 | 30.35 | 26.527 | 26.523 | -0 | -0 | 0 | -0 | 0 | 0.047 | -0.689 | 0 | 0 | 32.922 | -0 | 0 | 0 | -1.625 | 0 | -0 | 0 | -3.477 | 0 | -3.971 | -3.971 | -3.971 | -3.349 | -3.349 | 0 | -3.349 | -2.525 | -2.525 | 0 | -2.525 | -2.014 | 9.743 | 8.238 | 6.096 | 3.078 | 3.404 | 3.279 | 3.279 |
Totaal eigen vermogen van aandeelhouders
| 147.072 | 142.51 | 148.668 | 147.397 | 141.967 | 134.783 | 136.025 | 127.606 | 114.295 | 106.654 | 100.083 | 94.297 | 85.549 | 80.285 | 66.398 | 66.152 | 70.298 | 80.925 | 75.63 | 74.046 | 68.431 | 67.027 | 69.261 | 67.255 | 61.919 | 59.899 | 60.504 | 59.581 | 55.412 | 30.582 | 30.122 | 28.367 | 22.974 | 23.476 | 24.419 | 24.051 | 22.994 | 22.217 | 22.009 | 21.264 | 21.808 | 22.524 | 22.644 | 22.511 | 21.934 | 22.7 | 18.853 | 18.039 | 12.228 | 13.377 | 11.924 | 11.707 |
Totaal eigen vermogen
| 147.072 | 142.482 | 148.675 | 147.433 | 142.024 | 134.597 | 135.791 | 127.458 | 114.295 | 106.654 | 100.083 | 94.297 | 85.549 | 80.285 | 66.398 | 66.152 | 70.298 | 80.925 | 75.63 | 74.046 | 68.431 | 67.027 | 69.261 | 67.255 | 61.919 | 59.899 | 60.504 | 59.581 | 55.412 | 30.582 | 30.122 | 28.367 | 22.974 | 23.476 | 24.419 | 24.051 | 22.994 | 22.217 | 22.009 | 21.264 | 21.808 | 22.524 | 22.644 | 22.511 | 21.923 | 22.698 | 18.908 | 18.064 | 12.228 | 13.133 | 11.928 | 11.707 |
Totaal passiva en aandeelhoudersvermogen
| 515.981 | 490.916 | 493.422 | 465.287 | 483.778 | 474.045 | 490.735 | 483.584 | 440.543 | 415.992 | 438.356 | 431.783 | 431.769 | 382.603 | 383.846 | 385.352 | 386.078 | 377.409 | 327.637 | 320.077 | 300.72 | 213.314 | 231.159 | 215.45 | 214.233 | 213.913 | 211.784 | 213.39 | 195.91 | 165.642 | 165.069 | 159.746 | 116.087 | 101.324 | 100.922 | 103.346 | 98.734 | 95.974 | 99.74 | 95.098 | 93.92 | 99.978 | 104.669 | 101.699 | 107.798 | 100.666 | 99.168 | 59.993 | 52.638 | 41.454 | 32.205 | 31.477 |