Daktronics, Inc.
NASDAQ:DAKT
16.62 (USD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 134.352 | 96.809 | 81.678 | 76.764 | 64.74 | 45.775 | 23.982 | 10.022 | 6.431 | 8.279 | 17.143 | 30.883 | 59.727 | 74.658 | 77.59 | 76.877 | 69.836 | 44.609 | 40.398 | 40.316 | 29.265 | 20.762 | 35.383 | 33.281 | 35.557 | 15.915 | 29.727 | 49.042 | 39.699 | 26.868 | 32.623 | 48.377 | 34.045 | 29.778 | 28.328 | 31.871 | 27.655 | 35.468 | 57.78 | 42.523 | 58.212 | 61.14 | 45.568 | 55.94 | 52.265 | 22.165 | 40.676 | 24.553 | 53.143 | 38.889 | 29.423 | 28.552 | 63.46 | 56.313 | 54.308 | 57.549 | 65.189 | 70.235 | 63.603 | 57.306 | 56.363 | 39.299 | 36.501 | 17.19 | 7.688 | 6.269 | 9.325 | 3.379 | 4.127 | 7.161 | 2.59 | 3.491 | 5.589 | 17.927 | 26.921 | 8.657 | 12.14 | 9.858 | 15.961 | 25.83 | 17.832 | 17.372 | 16.255 | 10.027 | 12.095 | 11.182 | 9.277 | 8.863 | 8.991 | 3.232 | 2.097 | 0.496 | 1.607 | 0.797 | 2.896 | 0.354 | 0.357 | 3.085 | 1.217 | 0.4 | 0.4 | 0.3 | 1.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.6 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.6 | 0.3 | 0.4 | 1.4 | 0.4 | 1.6 | 4.3 | 0.1 | 0.2 | 0.2 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0.546 | 0.539 | 0.534 | 0.53 | 0.525 | 3.023 | 4.02 | 4.035 | 0 | 0 | 0 | 0.248 | 0.983 | 1.23 | 1.23 | 1.727 | 3.618 | 11.878 | 26.344 | 37.596 | 31.721 | 27.352 | 34.522 | 23.937 | 21.787 | 25.02 | 32.713 | 28.034 | 17.904 | 20.2 | 24.672 | 24.471 | 24.935 | 25.329 | 25.346 | 25.662 | 25.441 | 25.479 | 25.398 | 25.29 | 25.367 | 24.636 | 24.052 | 25.539 | 25.969 | 25.05 | 25.258 | 19.916 | 25.663 | 25.726 | 22.943 | 16.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.4 | 8.31 | 8.207 | 7.757 | 8.112 | 8.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 134.352 | 96.809 | 81.678 | 76.764 | 65.286 | 46.314 | 24.516 | 10.552 | 6.956 | 11.302 | 21.163 | 34.918 | 59.727 | 74.658 | 77.59 | 77.125 | 70.819 | 45.839 | 41.628 | 42.043 | 32.883 | 32.64 | 61.727 | 70.877 | 67.278 | 43.267 | 64.249 | 72.979 | 61.486 | 51.888 | 65.336 | 76.411 | 51.949 | 49.978 | 53 | 56.342 | 52.59 | 60.797 | 83.126 | 68.185 | 83.653 | 86.619 | 70.966 | 81.23 | 77.632 | 46.801 | 64.728 | 50.092 | 79.112 | 63.939 | 54.681 | 19.916 | 25.663 | 25.726 | 22.943 | 16.869 | 65.189 | 70.235 | 63.603 | 57.306 | 56.363 | 39.299 | 36.501 | 17.19 | 7.688 | 6.269 | 9.325 | 3.379 | 4.127 | 7.161 | 2.59 | 3.491 | 5.589 | 26.327 | 35.231 | 16.864 | 19.897 | 17.97 | 24.066 | 25.83 | 17.832 | 17.372 | 16.255 | 10.027 | 12.095 | 11.182 | 9.277 | 8.863 | 8.991 | 3.232 | 2.097 | 0.496 | 1.607 | 0.797 | 2.896 | 0.354 | 0.357 | 3.085 | 1.217 | 0.4 | 0.4 | 0.3 | 1.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.6 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.6 | 0.3 | 0.4 | 1.4 | 0.4 | 1.6 | 4.3 | 0.1 | 0.2 | 0.2 |
Nettovorderingen
| 157.678 | 186.696 | 173.732 | 150.233 | 161.028 | 177.127 | 158.309 | 118.008 | 159.009 | 162.332 | 146.187 | 140.56 | 137.876 | 119.021 | 102.8 | 95.345 | 103.957 | 125.435 | 112.111 | 120.796 | 146.68 | 144.062 | 102.578 | 112.055 | 130.147 | 149.36 | 115.492 | 113.478 | 143.71 | 149.549 | 118.134 | 107.325 | 137.072 | 140.379 | 115.738 | 118.367 | 129.622 | 130.683 | 125.252 | 117.659 | 131.663 | 121.043 | 123.594 | 104.826 | 116.611 | 128.158 | 107.435 | 108.682 | 108.73 | 111.895 | 101.763 | 98.323 | 92.335 | 89.48 | 96.184 | 83.512 | 63.084 | 58.292 | 83.927 | 53.473 | 55.514 | 67.424 | 96.915 | 70.967 | 113.486 | 113.582 | 91.077 | 99.355 | 88.931 | 98.228 | 86.568 | 81.493 | 79.376 | 72.148 | 67.967 | 66.963 | 61.061 | 61.248 | 46.071 | 45.612 | 36.377 | 51.482 | 46.133 | 31.62 | 26.904 | 27.182 | 28.562 | 17.414 | 21.371 | 27.024 | 20.393 | 33.386 | 33.832 | 40.297 | 23.217 | 22.096 | 36.774 | 24.352 | 25.103 | 32.3 | 20.9 | 32.3 | 27.5 | 22.1 | 25.1 | 22.3 | 16.1 | 14.6 | 15.8 | 15.3 | 14.2 | 14.4 | 15.2 | 16.1 | 12.7 | 12.5 | 9 | 8 | 9.5 | 7.6 | 7.2 | 4.4 | 6.4 | 6.2 | 10.6 | 7.8 |
Voorraad
| 121.582 | 134.949 | 138.008 | 140.251 | 141.646 | 144.794 | 149.448 | 164.879 | 167.892 | 157.17 | 134.392 | 111.11 | 94.79 | 84.514 | 74.356 | 72.312 | 71.428 | 81.435 | 86.803 | 80.206 | 79.237 | 85.458 | 78.832 | 72.187 | 69.529 | 78.983 | 75.335 | 70.451 | 70.436 | 74.412 | 66.486 | 61.922 | 63.632 | 68.593 | 69.827 | 68.713 | 69.441 | 72.011 | 64.389 | 67.66 | 62.824 | 62.086 | 62.228 | 57.149 | 51.308 | 58.912 | 49.045 | 49.578 | 53.83 | 55.934 | 54.924 | 51.979 | 52.825 | 50.365 | 46.889 | 46.875 | 42.594 | 43.957 | 35.673 | 37.494 | 41.946 | 50.226 | 51.4 | 56.724 | 57.998 | 62.132 | 50.525 | 52.305 | 52.703 | 50.807 | 45.835 | 51.218 | 50.602 | 42.622 | 31.045 | 32.686 | 29.811 | 27.376 | 24.612 | 22.375 | 20.814 | 21.731 | 16.604 | 18.004 | 17.512 | 17.827 | 14.863 | 17.018 | 16.248 | 18.482 | 16.472 | 18.754 | 20.429 | 21.373 | 19.719 | 22.84 | 19.728 | 16.728 | 13.849 | 15.3 | 14.8 | 15.3 | 13.9 | 12 | 12.2 | 12.7 | 11 | 9 | 8.5 | 7.9 | 8 | 8.9 | 9.8 | 10.9 | 9.8 | 9 | 8.2 | 7.3 | 6.2 | 5.9 | 5.6 | 5.2 | 5.3 | 3.5 | 3.6 | 3.2 |
Overige vlottende activa
| -112.402 | 8.958 | 8.91 | 8.282 | 18.383 | 18.423 | 10.384 | 57.152 | 11.775 | 12.3 | 15.828 | 13.739 | 12.774 | 12.362 | 10.257 | 13.458 | 13.22 | 9.657 | 11.46 | 9.991 | 11.862 | 11.741 | 10.536 | 9.485 | 14.213 | 7.738 | 9.057 | 7.361 | 7.593 | 7.079 | 7.769 | 6.174 | 7.738 | 6.129 | 11.478 | 26.994 | 23.442 | 23.909 | 17.799 | 23.628 | 21.704 | 22.102 | 20.425 | 19.464 | 20.724 | 18.705 | 18.988 | 17.846 | 18.263 | 16.969 | 17.638 | 18.239 | 18.086 | 17.239 | 17.498 | 17.552 | 43.662 | 44.866 | 19.862 | 46.437 | 48.131 | 46.851 | 22.157 | 44.59 | 15.675 | 16.422 | 14.77 | 12.919 | 12.582 | 12.513 | 12.993 | 10.62 | 16.1 | 12.598 | 9.021 | 7.264 | 6.898 | 6.196 | 9.534 | 10.254 | 24.733 | 6.002 | 7.986 | 19.12 | 18.525 | 21.427 | 16.024 | 21.974 | 16.66 | 12.455 | 13.585 | 2.468 | 3.548 | 2.592 | 13.522 | 17.697 | 1.749 | 10.328 | 7.693 | 1.1 | 12.4 | 1.4 | 1.7 | 1.5 | 1.1 | 1.6 | 1.7 | 1.7 | 1.3 | 1.3 | 1.4 | 0.7 | 0.9 | 0.9 | 2.1 | 3.9 | 7.4 | 6 | 2 | 3.3 | 5.2 | 5.7 | 1.5 | 3.3 | 0.6 | 0.7 |
Totaal vlottende activa
| 301.21 | 427.412 | 401.949 | 375.53 | 386.343 | 386.658 | 342.657 | 341.822 | 345.632 | 343.104 | 317.57 | 300.327 | 305.167 | 290.555 | 265.003 | 258.24 | 259.424 | 262.366 | 252.002 | 253.036 | 270.662 | 273.901 | 253.673 | 264.604 | 275.152 | 279.348 | 264.133 | 264.269 | 283.225 | 282.928 | 257.725 | 251.832 | 260.391 | 265.079 | 245.231 | 259.803 | 268.265 | 280.578 | 291.095 | 271.706 | 296.287 | 288.868 | 276.094 | 261.339 | 266.246 | 252.533 | 240.148 | 226.149 | 259.886 | 248.688 | 229.006 | 217.009 | 252.369 | 239.123 | 237.822 | 222.357 | 214.529 | 217.35 | 203.065 | 194.71 | 201.954 | 205.544 | 206.973 | 189.471 | 194.847 | 198.405 | 165.697 | 167.958 | 158.343 | 168.709 | 147.986 | 146.822 | 151.667 | 153.695 | 142.648 | 123.777 | 117.667 | 112.79 | 104.283 | 104.071 | 99.756 | 96.587 | 84.421 | 78.771 | 75.036 | 77.618 | 68.726 | 65.269 | 63.27 | 61.193 | 52.547 | 55.104 | 59.416 | 65.059 | 59.354 | 62.987 | 58.608 | 54.493 | 47.862 | 49.1 | 48.5 | 49.3 | 44.2 | 35.8 | 38.6 | 36.7 | 28.9 | 25.9 | 25.8 | 24.8 | 23.7 | 24.1 | 26.1 | 28.2 | 24.8 | 25.6 | 25.2 | 21.6 | 18.1 | 18.2 | 18.4 | 16.9 | 17.5 | 13.1 | 15 | 11.9 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 73.815 | 73.613 | 71.752 | 72.406 | 72.619 | 72.08 | 72.147 | 73.795 | 74.271 | 72.395 | 66.765 | 58.262 | 56.084 | 56.208 | 58.682 | 61.805 | 64.475 | 66.059 | 67.484 | 66.368 | 67.163 | 66.707 | 65.314 | 65.765 | 69.47 | 67.29 | 68.059 | 64.295 | 65.219 | 65.293 | 66.749 | 66.951 | 69.138 | 71.042 | 73.163 | 73.378 | 74.744 | 75.944 | 72.844 | 69.963 | 71.425 | 69.504 | 65.27 | 62.676 | 63.016 | 64.526 | 61.625 | 62.666 | 64.407 | 65.656 | 68.396 | 69.022 | 67.021 | 68.081 | 69.866 | 70.772 | 73.637 | 77.123 | 80.885 | 83.905 | 83.446 | 86.352 | 89.427 | 93.843 | 99.472 | 96.615 | 97.523 | 98.722 | 98.454 | 94.868 | 86.126 | 78.365 | 66.334 | 46.287 | 40.559 | 38.059 | 35.462 | 33.477 | 31.053 | 28.568 | 27.5 | 28.714 | 27.802 | 26.988 | 25.684 | 24.65 | 24.789 | 25.133 | 25.173 | 26.07 | 26.845 | 27.427 | 27.841 | 25.683 | 21.871 | 21.016 | 19.998 | 17.719 | 16.79 | 16 | 14.3 | 12.8 | 11.7 | 11.1 | 10.3 | 10.2 | 9.2 | 8 | 7.6 | 7.5 | 7.4 | 7.3 | 7.1 | 6.9 | 6.5 | 6.2 | 6.3 | 6.3 | 6.2 | 5.9 | 5.8 | 5.8 | 5.5 | 5 | 4.8 | 4.6 |
Goodwill
| 3.194 | 3.197 | 3.226 | 3.263 | 3.198 | 3.332 | 3.239 | 3.292 | 7.637 | 7.857 | 7.927 | 8.099 | 8.293 | 8.311 | 8.414 | 8.262 | 8.05 | 8.048 | 7.743 | 7.934 | 7.974 | 7.94 | 7.889 | 7.968 | 8.053 | 8.115 | 8.264 | 8.469 | 8.19 | 8.271 | 7.812 | 7.866 | 7.712 | 7.894 | 9.208 | 5.316 | 5.371 | 5.385 | 5.269 | 5.254 | 5.441 | 4.506 | 4.558 | 4.548 | 4.682 | 4.613 | 3.306 | 3.328 | 3.336 | 3.316 | 3.347 | 3.327 | 3.332 | 3.38 | 3.384 | 3.334 | 3.305 | 3.295 | 3.323 | 3.262 | 4.658 | 4.648 | 4.549 | 4.532 | 4.532 | 4.709 | 4.722 | 4.733 | 4.575 | 4.469 | 4.408 | 4.189 | 4.344 | 2.716 | 2.706 | 0 | 0 | 0 | 2.621 | 0 | 0 | 0 | 1.411 | 0 | 0 | 0 | 1.043 | 0 | 0 | 1 | 1.1 | 1.156 | 1.342 | 1.425 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.696 | 0.767 | 0.84 | 0.923 | 0.97 | 1.09 | 1.136 | 1.22 | 1.253 | 1.387 | 1.472 | 1.579 | 1.706 | 1.78 | 2.083 | 2.396 | 2.702 | 3.07 | 3.354 | 3.817 | 4.204 | 4.568 | 4.906 | 5.429 | 6.101 | 6.729 | 3.682 | 4.174 | 4.338 | 4.778 | 4.705 | 5.334 | 5.718 | 7.012 | 7.721 | 1.681 | 1.721 | 1.756 | 1.824 | 1.883 | 2.149 | 2.645 | 3.506 | 3.393 | 2.501 | 3.673 | 1.953 | 2.226 | 2.334 | 2.391 | 1.409 | 2.621 | 2.68 | 2.797 | 3.037 | 3.543 | 3.952 | 4.539 | 4.958 | 5.511 | 5.9 | 5.082 | 5.196 | 5.504 | 5.96 | 6.308 | 6.559 | 6.632 | 6.828 | 6.943 | 7.221 | 7.353 | 7.87 | 3.862 | 4.33 | 5.698 | 3.876 | 5.633 | 5.444 | 4.756 | 3.978 | 3.815 | 3.746 | 2.585 | 1.952 | 1.94 | 1.916 | 1.989 | 1.998 | 1.904 | 2.099 | 2.318 | 2.327 | 2.125 | 2.439 | 2.491 | 1.306 | 0.709 | 0.85 | 1 | 0.6 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | 0.8 | 2 | 2.3 | 2.8 | 3 | 3.9 | 3.8 | 3.5 | 3.7 | 3.2 | 3.6 | 0.9 | 1.8 | 1.8 | 2 | 2.1 | 2.2 | 2.5 | 0.8 | 0.8 |
Goodwill en immateriële activa
| 3.89 | 3.964 | 4.066 | 4.186 | 4.168 | 4.422 | 4.375 | 4.512 | 8.89 | 9.244 | 9.399 | 9.678 | 9.999 | 10.091 | 10.497 | 10.658 | 10.752 | 11.118 | 11.097 | 11.751 | 12.178 | 12.508 | 12.795 | 13.397 | 14.154 | 14.844 | 11.946 | 12.643 | 12.528 | 13.049 | 12.517 | 13.2 | 13.43 | 14.906 | 16.929 | 6.997 | 7.092 | 7.141 | 7.093 | 7.137 | 7.59 | 7.151 | 8.064 | 7.941 | 7.183 | 8.286 | 5.259 | 5.554 | 5.67 | 5.707 | 4.756 | 5.948 | 6.012 | 6.177 | 6.421 | 6.877 | 7.257 | 7.834 | 8.281 | 8.773 | 10.558 | 9.73 | 9.745 | 10.036 | 10.492 | 11.017 | 11.281 | 11.365 | 11.403 | 11.412 | 11.629 | 11.542 | 12.214 | 6.578 | 7.036 | 5.698 | 3.876 | 5.633 | 5.444 | 4.756 | 3.978 | 3.815 | 3.746 | 2.585 | 1.952 | 1.94 | 1.916 | 1.989 | 1.998 | 1.904 | 2.099 | 3.474 | 3.669 | 3.55 | 2.439 | 2.491 | 1.306 | 0.709 | 0.85 | 1 | 0.6 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | 0.8 | 2 | 2.3 | 2.8 | 3 | 3.9 | 3.8 | 3.5 | 3.7 | 3.2 | 3.6 | 0.9 | 1.8 | 1.8 | 2 | 2.1 | 2.2 | 2.5 | 0.8 | 0.8 |
Langetermijnbeleggingen
| 0 | 1.012 | 2.375 | 21.647 | 27.705 | 27.866 | 27.928 | 33.071 | 34.341 | 34.145 | 32.321 | 27.398 | 28.259 | 26.271 | 27.403 | 23.608 | 24.943 | 26.526 | 27.683 | 14.568 | 15.458 | 15.361 | 5.052 | 5.422 | 5.623 | 5.248 | 5.091 | 4.888 | 4.73 | 4.951 | 4.534 | 3.57 | 2.136 | 2.521 | 2.414 | 2.186 | 2.456 | 2.637 | 1.655 | 1.515 | 1.392 | 0 | 0.826 | 0 | 0 | 0 | 0 | 0 | 0 | 13.441 | 12.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.53 | 0.43 | 1.062 | 2.541 | 3.246 | 0 | 0 | 0 | 0 | 0 | 0 | 8.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | -0.6 | -0.5 | 0 | -0.5 | -0.5 | 0 | 1.3 | 1.6 | 1.8 | -0.5 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 25.858 | 25.85 | 25.862 | 16.835 | 16.812 | 16.839 | 16.867 | 0 | 0 | 13.303 | 13.331 | 11.731 | 11.94 | 11.941 | 11.944 | 13.382 | 13.323 | 13.312 | 13.271 | 11.352 | 11.19 | 11.189 | 11.168 | 8.317 | 7.939 | 7.938 | 7.93 | 7.983 | 11.287 | 11.283 | 11.292 | 9.677 | 9.412 | 9.418 | 9.437 | 0.751 | 0.721 | 0.722 | 0.702 | 0.734 | 1.737 | 1.759 | 0.146 | 1.147 | 1.276 | 1.059 | 1.061 | 0.035 | 0.03 | 0.03 | 0.03 | 0.271 | 0.283 | 0.285 | 0.18 | 0.064 | 0.063 | 0.062 | 0.062 | 0.395 | 0.391 | 0.387 | 0.311 | 0.395 | 0.394 | 0.143 | 0.143 | 0 | 0 | 0.073 | 0.136 | 0.115 | 0.114 | 0.122 | 0.232 | 0.444 | 0.433 | 0.488 | 0.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 1.3 | 1 | 1 | 1 | 1.1 | 0.8 | 0.8 | 0.8 | 0.8 | 0.5 | 0.5 | 0 | 0.6 | 0.5 | 0 | 0.5 | 0.5 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 25.531 | 22.035 | 21.88 | 8.602 | 3.301 | 0.153 | 4.13 | 0.452 | 0.734 | 1.117 | 1.49 | 7.655 | 6.357 | 1.39 | 1.635 | 0.754 | 0.594 | 0.739 | 1.114 | 1.65 | 1.758 | 2.163 | 1.214 | 1.247 | 1.348 | 1.552 | 1.641 | 1.948 | 2.208 | 2.392 | 2.616 | 2.876 | 3.202 | 3.543 | 3.866 | 5.023 | 5.16 | 6.153 | 6.09 | 6.55 | 7.125 | 7.89 | 7.051 | 8.866 | 9.912 | 10.486 | 11.325 | 12.181 | 11.967 | 0.03 | 1.157 | 12.952 | 13.795 | 15.522 | 13.558 | 13.695 | 14.135 | 14.44 | 13.458 | 13.469 | 14.009 | 15.501 | 15.879 | 16.862 | 21.691 | 19.359 | 19.835 | 19.796 | 23.881 | 23.07 | 11.211 | 18.401 | 19.253 | 15.996 | 8.756 | 9.264 | 11.954 | 9.954 | 9.9 | 9.263 | 10.83 | 9.988 | 10.267 | 11.591 | 11.239 | 8.68 | 7.096 | 4.857 | 4.778 | 4.135 | 4.055 | 4.208 | 5.036 | 2.864 | 4.15 | 4.283 | 4.566 | 4.916 | 5.305 | 3.8 | 4.7 | 5.7 | 6.1 | 6.4 | 4.9 | 4.5 | 4.6 | 4.2 | 1.7 | 0.9 | 0.7 | 2.8 | 2.5 | 2.7 | 2.8 | 3.8 | 2.9 | 4.2 | 2.2 | 1.9 | 2 | 2.2 | 2.2 | 1.9 | 3.6 | 3.5 |
Totaal niet-vlottende activa
| 129.094 | 126.474 | 125.935 | 123.676 | 124.605 | 121.36 | 125.447 | 111.83 | 118.236 | 130.204 | 123.306 | 114.724 | 112.639 | 105.901 | 110.161 | 110.207 | 114.087 | 117.754 | 120.649 | 105.689 | 107.747 | 107.928 | 95.543 | 94.148 | 98.534 | 96.872 | 94.667 | 91.757 | 95.972 | 96.968 | 97.708 | 96.274 | 97.318 | 101.43 | 105.809 | 88.335 | 90.173 | 92.597 | 88.384 | 85.899 | 89.269 | 86.304 | 81.357 | 80.63 | 81.387 | 84.357 | 79.27 | 80.436 | 82.074 | 84.864 | 86.961 | 88.193 | 87.111 | 90.065 | 90.025 | 91.408 | 95.092 | 99.459 | 102.786 | 107.072 | 108.834 | 113.032 | 117.903 | 124.382 | 132.049 | 127.134 | 128.782 | 129.883 | 133.738 | 129.423 | 117.864 | 108.423 | 97.915 | 68.983 | 56.583 | 53.465 | 51.725 | 49.552 | 47.179 | 42.587 | 42.308 | 42.517 | 41.815 | 41.164 | 38.875 | 35.27 | 33.801 | 31.979 | 31.949 | 33.709 | 34.799 | 37.309 | 38.746 | 34.297 | 30.86 | 29.89 | 28.07 | 24.944 | 24.545 | 22.1 | 20.9 | 19 | 18.4 | 18.2 | 16 | 15.4 | 14.6 | 14.2 | 13.4 | 13.3 | 13.4 | 14 | 13.4 | 13.1 | 13 | 13.2 | 12.8 | 11.4 | 10.2 | 9.6 | 9.8 | 10.1 | 9.9 | 9.4 | 9.2 | 8.9 |
Totaal activa
| 551.886 | 553.886 | 527.884 | 499.206 | 510.948 | 508.018 | 468.104 | 453.652 | 463.868 | 473.308 | 440.876 | 415.051 | 417.806 | 396.456 | 375.164 | 368.447 | 373.511 | 380.12 | 372.651 | 358.725 | 378.409 | 381.829 | 349.216 | 358.752 | 373.686 | 376.22 | 358.8 | 356.026 | 379.197 | 379.896 | 355.433 | 348.106 | 357.709 | 366.509 | 351.04 | 348.138 | 358.438 | 373.175 | 379.479 | 357.605 | 385.556 | 375.172 | 357.451 | 341.969 | 347.633 | 336.89 | 319.418 | 306.585 | 341.96 | 333.552 | 315.967 | 305.202 | 339.48 | 329.188 | 327.847 | 313.765 | 309.621 | 316.809 | 305.851 | 301.782 | 310.788 | 318.576 | 324.876 | 313.853 | 326.896 | 325.539 | 294.479 | 297.841 | 292.081 | 298.132 | 265.85 | 255.245 | 249.582 | 222.678 | 199.231 | 177.242 | 169.392 | 162.342 | 151.462 | 146.658 | 142.064 | 139.104 | 126.236 | 119.935 | 113.911 | 112.888 | 102.527 | 97.248 | 95.219 | 94.902 | 87.346 | 92.413 | 98.162 | 99.356 | 90.214 | 92.877 | 86.678 | 79.437 | 72.407 | 71.2 | 69.4 | 68.3 | 62.6 | 54 | 54.6 | 52.1 | 43.5 | 40.1 | 39.2 | 38.1 | 37.1 | 38.1 | 39.5 | 41.3 | 37.8 | 38.8 | 38 | 33 | 28.3 | 27.8 | 28.2 | 27 | 27.4 | 22.5 | 24.2 | 20.8 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 57.463 | 67.265 | 60.757 | 49.489 | 53.645 | 62.449 | 67.522 | 70.592 | 86.705 | 82.47 | 76.313 | 62.835 | 65.963 | 57.775 | 40.251 | 32.692 | 37.274 | 48.255 | 47.834 | 44.846 | 48.432 | 57.001 | 44.873 | 35.117 | 46.764 | 48.726 | 48.845 | 40.309 | 49.005 | 54.505 | 51.499 | 38.688 | 44.796 | 50.605 | 43.441 | 37.903 | 44.182 | 48.64 | 52.747 | 40.875 | 54.19 | 49.087 | 45.913 | 36.499 | 40.883 | 48.916 | 38.651 | 31.798 | 34.661 | 35.55 | 33.906 | 31.951 | 35.472 | 33.639 | 29.223 | 26.685 | 27.902 | 30.468 | 23.149 | 19.339 | 21.541 | 27.885 | 30.273 | 29.817 | 54.271 | 67.729 | 56.1 | 55.038 | 47.666 | 62.929 | 44.387 | 42.138 | 64.026 | 54.534 | 40.266 | 19.011 | 17.779 | 15.536 | 22.584 | 13.372 | 13.746 | 13.599 | 12.586 | 12.33 | 12.901 | 12.911 | 9.312 | 8.47 | 8.229 | 8.854 | 6.69 | 7.668 | 8.523 | 13.142 | 10.199 | 10.514 | 9.748 | 10.327 | 7.327 | 8.7 | 7.2 | 8.5 | 8.8 | 4.8 | 7.4 | 9.1 | 5.7 | 4.9 | 4.4 | 4.9 | 4.1 | 2.9 | 3.4 | 5.3 | 4.3 | 2.9 | 4.6 | 5.5 | 2.5 | 2.6 | 3 | 2.7 | 2.8 | 3 | 3.7 | 2.5 |
Kortlopende schulden
| 1.5 | 1.5 | 3.484 | 1.5 | 1.5 | 1.5 | 2.253 | 0 | 0 | 0 | 2.309 | 0 | 0 | 0 | 1.881 | 0 | 0 | 0 | 2.416 | 0 | 0 | 0 | 0 | 1.199 | 1.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.047 | 0 | 0 | 0 | 0 | 0.264 | 0 | 0 | 0.478 | 21.112 | 1.459 | 3.18 | 3.14 | 2.937 | 2.316 | 0.31 | 14.552 | 0.249 | 13.427 | 0.381 | 0.479 | 1.248 | 0.367 | 0.399 | 0.339 | 0.907 | 0.91 | 14.453 | 26.343 | 26.649 | 25.617 | 20.31 | 3.365 | 0.481 | 0.491 | 0.086 | 0.414 | 1.05 | 1.292 | 1.232 | 1.646 | 1.388 | 1.395 | 1.542 | 1.78 | 2.657 | 3.131 | 3.394 | 4.17 | 3.808 | 4.305 | 12.691 | 14.61 | 12.648 | 11.794 | 14.832 | 13.069 | 11.165 | 9.551 | 12.5 | 12.3 | 7.7 | 4.6 | 10.1 | 8.6 | 8.8 | 6 | 3.9 | 3.9 | 4.1 | 3.4 | 6 | 6.5 | 8.8 | 7.1 | 7.5 | 6.3 | 2.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 3.2 | 4.5 | 2.9 |
Belastingschulden
| 0.531 | 0.543 | 4.947 | 0.628 | 3.347 | 5.514 | 2.859 | 0.382 | 0.455 | 0.264 | 0.408 | 0.545 | 0.85 | 0.496 | 0.738 | 2.079 | 2.949 | 1.107 | 0.844 | 0.949 | 0.638 | 0.771 | 0.468 | 1.894 | 0.272 | 0.36 | 0.66 | 0.532 | 1.334 | 3.036 | 1.544 | 1.788 | 2.385 | 0.191 | 0.31 | 0.084 | 0.257 | 0.389 | 0.636 | 0.944 | 1.037 | 1.077 | 1.162 | 0.747 | 1.297 | 1.42 | 1.689 | 0.625 | 3.322 | 0.755 | 4.652 | 0.462 | 0.809 | 0.948 | 1.281 | 0.876 | 0.723 | 0.64 | 0.361 | 0.522 | 0.422 | 1.902 | 2.935 | 0.241 | 0 | 0 | 0.949 | 0 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.556 | 0 | 0 | 1.241 | 0 | 0 | 0 | 0 | 0 | 0.239 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 62.458 | 71.782 | 65.524 | 68.936 | 78.293 | 89.318 | 91.549 | 97.703 | 90.403 | 96.404 | 90.393 | 79.591 | 70.158 | 67.507 | 64.495 | 53.292 | 47.107 | 50.159 | 50.897 | 49.87 | 48.387 | 53.421 | 47.178 | 48.745 | 47.198 | 50.629 | 39.379 | 38.618 | 44.956 | 46.777 | 37.532 | 38.845 | 34.872 | 44.857 | 37.085 | 38.91 | 37.187 | 45.595 | 50.149 | 41.918 | 51.335 | 52.341 | 47.859 | 43.804 | 40.897 | 40.115 | 35.732 | 34.672 | 23.937 | 29.472 | 22.577 | 18.453 | 21.427 | 21.887 | 20.058 | 8.897 | 7.773 | 7.023 | 17.114 | 6.526 | 7.061 | 9.889 | 9.531 | 9.847 | 9.257 | 9.715 | 6.98 | 7.269 | 7.215 | 6.48 | 5.333 | 4.854 | 4.736 | 4.562 | 4.066 | 3.864 | 3.424 | 3.163 | 2.983 | 2.684 | 12 | 12.394 | 4.524 | 11.186 | 9.299 | 8.969 | 3.801 | 8.765 | 7.008 | 2.877 | 7.337 | 5.48 | 7.916 | 6.208 | 6.981 | 1.418 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 58.145 | 55.856 | 57.584 | 49.708 | 53.151 | 45.636 | 45.98 | 43.709 | 49.489 | 45.488 | 44.271 | 43.409 | 42.968 | 37.636 | 39.255 | 37.43 | 43.064 | 44.589 | 43.974 | 44.133 | 46.654 | 42.5 | 41.553 | 90.812 | 89.924 | 97.328 | 81.803 | 80.487 | 88.668 | 88.181 | 77.552 | 79.705 | 75.694 | 86.999 | 77.766 | 77.517 | 77.164 | 86.385 | 88.637 | 82.799 | 93.126 | 92.958 | 86.633 | 79.846 | 83 | 36.019 | 38.62 | 36.343 | 55.089 | 55.13 | 32.194 | 46.783 | 55.617 | 64.791 | 56.779 | 53.38 | 48.867 | 59.885 | 42.791 | 50.198 | 50.987 | 54.036 | 49.317 | 53.386 | 49.292 | 48.028 | 38.213 | 38.153 | 34.809 | 32.825 | 27.706 | 30.795 | 29.108 | 26.654 | 22.34 | 31.582 | 30.514 | 30.504 | 15.137 | 22.474 | 23.46 | 26.773 | 19.616 | 21.281 | 17.624 | 22.743 | 11.226 | 15.952 | 13.792 | 14.957 | 13.199 | 10.23 | 12.55 | 12.241 | 10.394 | 9.533 | 12.835 | 11.219 | 10.321 | 6.9 | 7.6 | 12.1 | 10.2 | 6.4 | 5.9 | 6.1 | 4.9 | 5.7 | 5.7 | 4.4 | 5.2 | 5.6 | 6 | 4.3 | 3.9 | 5.1 | 3.6 | 2.2 | 3.1 | 3 | 2.7 | 1.9 | 2.3 | 3 | 2.6 | 3 |
Totaal kortlopende verplichtingen
| 180.097 | 196.946 | 192.296 | 170.261 | 189.936 | 204.417 | 210.163 | 212.386 | 227.052 | 224.626 | 213.694 | 186.38 | 179.939 | 163.414 | 146.62 | 125.493 | 130.394 | 144.11 | 145.965 | 139.798 | 144.111 | 153.693 | 134.072 | 129.022 | 138.066 | 146.414 | 131.308 | 121.328 | 139.007 | 145.722 | 130.595 | 120.181 | 122.875 | 137.795 | 121.517 | 115.504 | 121.603 | 135.414 | 142.02 | 124.644 | 148.4 | 143.122 | 133.708 | 117.092 | 125.18 | 126.734 | 114.692 | 103.438 | 117.487 | 122.546 | 109.173 | 100.829 | 116.465 | 111.066 | 109.657 | 102.512 | 99.817 | 98.265 | 87.494 | 76.966 | 80.49 | 94.96 | 102.43 | 93.69 | 113.159 | 126.379 | 103.152 | 114.913 | 116.033 | 128.883 | 103.082 | 98.097 | 101.235 | 86.231 | 67.718 | 54.543 | 52.131 | 50.253 | 41.996 | 39.762 | 38.852 | 41.76 | 35.297 | 35.153 | 32.305 | 38.311 | 29.026 | 27.816 | 26.191 | 28.86 | 24.194 | 30.589 | 35.683 | 38.031 | 32.387 | 36.536 | 35.652 | 32.711 | 27.199 | 28.1 | 27.1 | 28.3 | 23.6 | 21.3 | 21.9 | 24 | 16.6 | 14.5 | 14 | 13.4 | 12.7 | 14.5 | 15.9 | 18.4 | 15.3 | 15.5 | 14.5 | 10 | 5.9 | 6 | 6.1 | 5 | 5.5 | 9.2 | 10.8 | 8.4 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 63.887 | 74.472 | 53.164 | 48.466 | 55.087 | 41.422 | 17.75 | 23.638 | 33.549 | 32.029 | 0 | 23.253 | 25.302 | 7.848 | 0 | 38.755 | 0.697 | 37.881 | 0 | 16 | 16.59 | 24.532 | 16.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.122 | 0 | 0 | 0 | 0 | 10.518 | 0 | 4.749 | 0.705 | 0 | 0.563 | 0.551 | 7.243 | 5.587 | 6.079 | 0.034 | 0.055 | 0.055 | 3.933 | 4.461 | 6.335 | 6.431 | 6.834 | 7.37 | 0.738 | 5.143 | 0.174 | 0.15 | 0.158 | 2.123 | 0.255 | 1.025 | 1.173 | 1.498 | 1.669 | 1.973 | 2.254 | 5.449 | 5.926 | 7.631 | 8.947 | 9.574 | 9.608 | 10.499 | 11.591 | 10.344 | 11.476 | 7.784 | 7.274 | 7.893 | 7.1 | 7.7 | 7.8 | 8.3 | 4.3 | 4.6 | 0.7 | 0.8 | 0.9 | 1.3 | 1.6 | 1.7 | 1.5 | 1.3 | 1.4 | 1.5 | 2.4 | 1.9 | 1.9 | 1.2 | 1.1 | 1.3 | 1.4 | 1.5 | 2.5 | 3.1 | 3.4 |
Uitgestelde opbrengsten niet-vlottend
| 18.33 | 17.378 | 16.342 | 16.347 | 15.39 | 14.541 | 13.096 | 12.674 | 12.303 | 11.764 | 10.998 | 10.738 | 10.707 | 10.586 | 10.72 | 10.587 | 10.741 | 10.715 | 10.707 | 10.676 | 10.578 | 10.14 | 10.053 | 9.814 | 8.52 | 8.073 | 7.475 | 6.916 | 6.835 | 5.365 | 5.434 | 5.424 | 5.504 | 5.388 | 5.603 | 4.464 | 3.958 | 3.711 | 3.914 | 4.125 | 4.928 | 4.891 | 4.978 | 5.874 | 5.787 | 4.909 | 4.424 | 5.221 | 4.74 | 4.48 | 4.361 | 3.71 | 4.045 | 4.293 | 4.559 | 4.754 | 7.53 | 4.428 | 4.308 | 4.354 | 3.348 | 0 | 4.948 | 0 | 0 | 0 | 3.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.357 | 0 | 0 | 0 | 1.134 | 0 | 0 | 0 | 1.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.357 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.142 | 0.142 | 0.143 | 0.198 | 0.193 | 0.202 | 0.195 | 0 | 0 | 0.287 | 0.287 | 0.363 | 0.373 | 0.378 | 0.41 | 0.49 | 0.471 | 0.469 | 0.452 | 0.53 | 0.531 | 0.544 | 0.533 | 0.597 | 0.611 | 0.604 | 0.614 | 0.984 | 0.937 | 0.914 | 0.836 | 0.985 | 0.708 | 0.72 | 0.754 | 1.841 | 1.389 | 0.933 | 0.939 | 0.002 | 0.002 | 0.001 | 0.001 | 0 | 0 | 0 | -12.056 | 1.453 | 1.453 | 1.453 | 1.453 | 0.01 | 0.01 | 0.011 | 0.011 | 2.374 | 2.667 | 2.167 | 2.167 | 4.755 | 4.996 | 4.996 | 4.948 | 3.607 | 3.607 | 3.607 | 3.607 | 2.629 | 2.629 | 2.629 | 2.629 | 1.779 | 1.779 | 1.52 | 1.599 | 1.629 | 2.09 | 2.403 | 3.433 | 3.507 | 3.234 | 2.898 | 2.043 | 1.76 | 1.472 | 1.443 | 1.296 | 1.203 | 1.117 | 1.089 | 1.282 | 1.039 | 1.04 | 1.039 | 1.05 | 0.782 | 0.772 | 0.772 | 0.772 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 |
Overige niet-vlottende verplichtingen
| 28.5 | 26.737 | 27.147 | 27.688 | 27.121 | 26.389 | 26.022 | 25.613 | 18.434 | 17.9 | 24.333 | 0.478 | 0.682 | 23.243 | 23.86 | 0.554 | 40.803 | 0.723 | 38.547 | 8.746 | 8.588 | 0.727 | 0.578 | 27.982 | 30.272 | 21.683 | 21.787 | 22.383 | 21.379 | 21.496 | 20.282 | 21.802 | 22.375 | 22.46 | 21.007 | 26.663 | 25.488 | 25.54 | 20.567 | 22.087 | 23.142 | 22.875 | 15.645 | 20.9 | 21.005 | 14.591 | 12.056 | 10.799 | 11.29 | 0 | 11.586 | 10.268 | 10.498 | 10.081 | 0 | 7.476 | 0 | 4.015 | 9.137 | 4.583 | 4.324 | 0 | -2.862 | 0 | 9.173 | 7.973 | 0.805 | 2.629 | 2.629 | 2.629 | 0 | 0 | 0 | 6.506 | -0.574 | 4.571 | 2.791 | 3.026 | 0 | 5.516 | 3.234 | 2.898 | 0 | 0 | 1.472 | 0 | 0 | 1.203 | 1.117 | 1.089 | 0.711 | 1.414 | 1.027 | 0.886 | 0.531 | 0 | 0.293 | 0.322 | 0.312 | 0.5 | 0.4 | 0.4 | 0.6 | 0.3 | 0.4 | 0.6 | 0.4 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.9 | 1.2 | 1.1 | 1.1 |
Totaal niet-vlottende verplichtingen
| 110.859 | 118.729 | 96.796 | 92.699 | 97.791 | 82.554 | 57.063 | 61.925 | 64.286 | 61.98 | 35.618 | 34.832 | 37.064 | 34.861 | 34.99 | 50.386 | 52.712 | 49.788 | 49.706 | 35.952 | 36.287 | 35.943 | 27.481 | 28.579 | 30.883 | 30.36 | 29.876 | 30.283 | 29.151 | 27.775 | 26.552 | 28.211 | 28.587 | 28.568 | 28.456 | 26.663 | 25.488 | 25.54 | 25.42 | 22.087 | 23.142 | 22.875 | 20.624 | 20.9 | 21.005 | 19.5 | 16.48 | 17.473 | 17.483 | 17.055 | 15.989 | 13.988 | 14.553 | 14.385 | 15.088 | 12.23 | 14.946 | 11.315 | 11.304 | 14.255 | 13.219 | 12.239 | 10.535 | 9.686 | 9.207 | 8.028 | 8.074 | 6.562 | 7.09 | 8.964 | 9.06 | 8.613 | 9.149 | 7.244 | 6.168 | 4.745 | 4.826 | 4.714 | 5.556 | 5.771 | 5.785 | 5.571 | 4.675 | 4.651 | 4.556 | 4.593 | 8.083 | 8.192 | 10.044 | 11.141 | 11.567 | 12.061 | 12.566 | 13.516 | 11.925 | 12.615 | 8.849 | 8.368 | 8.977 | 8.1 | 8.6 | 8.7 | 9.5 | 5.1 | 5.5 | 1.8 | 1.7 | 2 | 2.4 | 2.7 | 2.6 | 2.4 | 2.3 | 2.4 | 2.6 | 3.5 | 3 | 2.9 | 2.3 | 2.2 | 2.4 | 2.6 | 2.8 | 4 | 4.5 | 4.9 |
Totaal passiva
| 290.956 | 315.675 | 289.092 | 262.96 | 287.727 | 286.971 | 267.226 | 274.311 | 291.338 | 286.606 | 249.312 | 221.212 | 217.003 | 198.275 | 181.61 | 175.879 | 183.106 | 193.898 | 195.671 | 175.75 | 180.398 | 189.636 | 161.553 | 157.601 | 168.949 | 176.774 | 161.184 | 151.611 | 168.158 | 173.497 | 157.147 | 148.392 | 151.462 | 166.363 | 149.973 | 142.167 | 147.091 | 160.954 | 167.44 | 146.731 | 171.542 | 165.997 | 154.332 | 137.992 | 146.185 | 146.234 | 131.172 | 120.911 | 134.97 | 139.601 | 125.162 | 114.817 | 131.018 | 125.451 | 124.745 | 114.742 | 114.763 | 109.58 | 98.798 | 91.221 | 93.709 | 107.199 | 112.965 | 103.376 | 122.366 | 134.407 | 111.226 | 121.475 | 123.123 | 137.847 | 112.142 | 106.71 | 110.384 | 93.475 | 73.886 | 59.288 | 56.957 | 54.967 | 47.552 | 45.533 | 44.637 | 47.331 | 39.972 | 39.804 | 36.861 | 42.904 | 37.109 | 36.008 | 36.235 | 40.001 | 35.761 | 42.65 | 48.249 | 51.547 | 44.312 | 49.151 | 44.501 | 41.079 | 36.176 | 36.2 | 35.7 | 37 | 33.1 | 26.4 | 27.4 | 25.8 | 18.3 | 16.5 | 16.4 | 16.1 | 15.3 | 16.9 | 18.2 | 20.8 | 17.9 | 19 | 17.5 | 12.9 | 8.2 | 8.2 | 8.5 | 7.6 | 8.3 | 13.2 | 15.3 | 13.3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70.282 | 69.242 | 65.525 | 65.371 | 64.643 | 63.684 | 63.023 | 63.002 | 62.388 | 62.388 | 61.794 | 61.794 | 61.175 | 61.172 | 60.575 | 60.575 | 60.01 | 60.01 | 60.01 | 59.276 | 59.276 | 58.478 | 57.699 | 57.699 | 55.608 | 55.608 | 54.731 | 54.725 | 53.862 | 53.561 | 52.53 | 52.53 | 51.449 | 51.347 | 51.347 | 50.498 | 49.57 | 49.523 | 48.96 | 48.096 | 46.682 | 44.935 | 43.935 | 43.588 | 40.341 | 38.489 | 37.429 | 37.259 | 35.801 | 35.42 | 34.631 | 34.515 | 33.677 | 0 | 0 | 32.541 | 31.31 | 0 | 0 | 0 | 0 | 0 | 0 | 27.868 | 0 | 26.57 | 0 | 0 | 0 | 0 | 21.954 | 0 | 0 | 0 | 19.551 | 19.223 | 18.369 | 18.281 | 17.739 | 17.445 | 16.898 | 16.662 | 16.406 | 15.752 | 15.216 | 14.883 | 14.654 | 13.974 | 13.716 | 13.662 | 13.533 | 13.431 | 13.302 | 13.232 | 12.9 | 12.65 | 12.629 | 12.237 | 12.232 | 12.2 | 11.9 | 11.8 | 11.8 | 11.8 | 0 | 11.8 | 11.7 | 0 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 154.491 | 133.085 | 138.031 | 135.513 | 124.771 | 122.606 | 103.41 | 82.011 | 78.298 | 91.282 | 96.608 | 97.725 | 102.075 | 99.701 | 96.016 | 95.759 | 95.973 | 92.557 | 85.09 | 88.407 | 103.397 | 98.373 | 93.593 | 107.563 | 114.033 | 108.559 | 107.105 | 114.028 | 123.33 | 119.302 | 113.967 | 116.143 | 124.353 | 118.405 | 117.276 | 124.604 | 130.954 | 132.171 | 132.771 | 133.294 | 137.093 | 133.688 | 129.266 | 131.322 | 132.325 | 124.373 | 123.75 | 121.906 | 145.223 | 133.676 | 131.83 | 132.335 | 152.03 | 148.071 | 149.291 | 146.329 | 144.499 | 158.163 | 159.842 | 164.742 | 173.113 | 168.436 | 170.705 | 170.362 | 166.2 | 154.004 | 147.912 | 142.202 | 136.82 | 128.81 | 124.469 | 120.948 | 113.921 | 105.029 | 102.381 | 95.277 | 91.236 | 86.052 | 83.337 | 80.351 | 77.897 | 72.709 | 67.677 | 63.543 | 60.926 | 54.258 | 49.95 | 46.539 | 44.65 | 40.626 | 37.492 | 35.897 | 36.19 | 34.174 | 32.6 | 30.992 | 29.464 | 26.037 | 23.915 | 22.8 | 21.8 | 19.5 | 17.7 | 15.8 | 15.4 | 14.6 | 13.5 | 11.9 | 11.2 | 10.3 | 10.1 | 9.6 | 9.7 | 9.2 | 8.6 | 8.5 | 9.2 | 8.8 | 8.8 | 8.3 | 8.4 | 8.1 | 7.8 | 7.5 | 7.1 | 5.8 |
Overige gereserveerde algehele resultaten
| -6.063 | -6.397 | -6.525 | -5.907 | -6.955 | -5.774 | -5.529 | -5.106 | -7.088 | -5.566 | -4.925 | -3.482 | -2.758 | -2.708 | -2.335 | -2.56 | -3.856 | -4.24 | -5.277 | -4.641 | -4.692 | -4.841 | -4.356 | -4.226 | -4.415 | -3.866 | -2.714 | -2.175 | -3.353 | -3.307 | -4.381 | -4.419 | -4.343 | -3.831 | -2.898 | -3.759 | -3.139 | -2.919 | -2.376 | -2.5 | -1.122 | -0.14 | 0.004 | -0.143 | 0.185 | -0.116 | -0.118 | -0.031 | -0.013 | -0.22 | 0.033 | -0.02 | -0.064 | 0.092 | 0.001 | -0.269 | -0.435 | -0.454 | -0.447 | -0.557 | -0.578 | -0.598 | -0.555 | -0.873 | -0.786 | -0.741 | -0.686 | -0.406 | -0.177 | -0.037 | -0.137 | -0.243 | 0.153 | -0.17 | -0.058 | 0.262 | -0.006 | -0.05 | 0.159 | 0.074 | 0.105 | 0.011 | -0.084 | -0.047 | -0.018 | -0.014 | -0.038 | -0.007 | -0.018 | -0.024 | -0.02 | -0.026 | -0.018 | -0.003 | -0.009 | -15.8 | -14.9 | -14.1 | -13.3 | -12.7 | -12.1 | -11.6 | -11 | 0 | -10.3 | 0 | 0 | -9.1 | 0 | 0 | 0 | -7.8 | 0 | -7.2 | -6.9 | -7 | -6.7 | -6.4 | -6.1 | -6 | -5.7 | -5.4 | -5.2 | -5 | -4.8 | -4.3 |
Overige totale aandeelhoudersvermogen
| 42.22 | 42.281 | 41.761 | 41.269 | 40.762 | 40.531 | 39.974 | 39.434 | 38.932 | 38.598 | 38.087 | 37.802 | 40.311 | 40.016 | 39.298 | 38.794 | 38.278 | 37.895 | 37.157 | 39.933 | 40.03 | 40.183 | 40.727 | 40.115 | 39.511 | 39.145 | 38.494 | 37.837 | 37.2 | 36.843 | 36.17 | 35.46 | 34.788 | 34.225 | 35.342 | 34.628 | 33.962 | 33.446 | 32.684 | 31.984 | 31.361 | 30.692 | 29.914 | 29.21 | 28.597 | 27.91 | 27.185 | 26.54 | 61.78 | 60.495 | 24.311 | 58.07 | 56.496 | 55.574 | 53.81 | 52.963 | 19.484 | 49.52 | 47.658 | 46.376 | 44.544 | 43.539 | 41.761 | 40.988 | 39.116 | 11.299 | 36.027 | 34.57 | 32.315 | 31.512 | 29.376 | 27.83 | 25.124 | 24.344 | 23.022 | 3.192 | 2.836 | 3.092 | 20.414 | 3.255 | 2.527 | 2.391 | 2.265 | 0.737 | 0.737 | 0.737 | 0.737 | 0.64 | 0.552 | 0.552 | 0.496 | 0.332 | 0.332 | 0.332 | 0.332 | 0.084 | 0.084 | 0.084 | 0.084 | 0 | 0 | 0 | 11 | 0 | 22.1 | -0.1 | 0 | 20.8 | -0.1 | 0 | 0 | 7.7 | -0.1 | 18.5 | 18.2 | 18.3 | 18 | 17.7 | 17.4 | 17.3 | 17 | 16.7 | 16.5 | 6.8 | 6.6 | 6 |
Totaal eigen vermogen van aandeelhouders
| 260.93 | 238.211 | 238.792 | 236.246 | 223.221 | 221.047 | 200.878 | 179.341 | 172.53 | 186.702 | 191.564 | 193.839 | 200.803 | 198.181 | 193.554 | 192.568 | 190.405 | 186.222 | 176.98 | 182.975 | 198.011 | 192.193 | 187.663 | 201.151 | 204.737 | 199.446 | 197.616 | 204.415 | 211.039 | 206.399 | 198.286 | 199.714 | 206.247 | 200.146 | 201.067 | 205.971 | 211.347 | 212.221 | 212.039 | 210.874 | 214.014 | 209.175 | 203.119 | 203.977 | 201.448 | 190.656 | 188.246 | 185.674 | 206.99 | 193.951 | 190.805 | 190.385 | 208.462 | 203.737 | 203.102 | 199.023 | 194.858 | 207.229 | 207.053 | 210.561 | 217.079 | 211.377 | 211.911 | 210.477 | 204.53 | 191.132 | 183.253 | 176.366 | 168.958 | 160.285 | 153.708 | 148.535 | 139.198 | 129.203 | 125.345 | 117.954 | 112.435 | 107.375 | 103.91 | 101.125 | 97.427 | 91.773 | 86.264 | 79.985 | 76.861 | 69.864 | 65.303 | 61.146 | 58.9 | 54.816 | 51.501 | 49.634 | 49.806 | 47.735 | 45.823 | 43.726 | 42.177 | 38.358 | 36.231 | 35 | 33.7 | 31.3 | 29.5 | 27.6 | 27.2 | 26.3 | 25.2 | 23.6 | 22.8 | 22 | 21.8 | 21.2 | 21.3 | 20.5 | 19.9 | 19.8 | 20.5 | 20.1 | 20.1 | 19.6 | 19.7 | 19.4 | 19.1 | 9.3 | 8.9 | 7.5 |
Totaal eigen vermogen
| 260.93 | 238.211 | 238.792 | 236.246 | 223.221 | 221.047 | 200.878 | 179.341 | 172.53 | 186.702 | 191.564 | 193.839 | 200.803 | 198.181 | 193.554 | 192.568 | 190.405 | 186.222 | 176.98 | 182.975 | 198.011 | 192.193 | 187.663 | 201.151 | 204.737 | 199.446 | 197.616 | 204.415 | 211.039 | 206.399 | 198.286 | 199.714 | 206.247 | 200.146 | 201.067 | 205.971 | 211.347 | 212.221 | 212.039 | 210.874 | 214.014 | 209.175 | 203.119 | 203.977 | 201.448 | 190.656 | 188.246 | 185.674 | 206.99 | 193.951 | 190.805 | 190.385 | 208.462 | 203.737 | 203.102 | 199.023 | 194.858 | 207.229 | 207.053 | 210.561 | 217.079 | 211.377 | 211.911 | 210.477 | 204.53 | 191.132 | 183.253 | 176.366 | 168.958 | 160.285 | 153.708 | 148.535 | 139.198 | 129.203 | 125.345 | 117.954 | 112.435 | 107.375 | 103.91 | 101.125 | 97.427 | 91.773 | 86.264 | 80.131 | 77.05 | 69.984 | 65.418 | 61.24 | 58.984 | 54.901 | 51.585 | 49.763 | 49.913 | 47.809 | 45.902 | 43.726 | 42.177 | 38.358 | 36.231 | 35 | 33.7 | 31.3 | 29.5 | 27.6 | 27.2 | 26.3 | 25.2 | 23.6 | 22.8 | 22 | 21.8 | 21.2 | 21.3 | 20.5 | 19.9 | 19.8 | 20.5 | 20.1 | 20.1 | 19.6 | 19.7 | 19.4 | 19.1 | 9.3 | 8.9 | 7.5 |
Totaal passiva en aandeelhoudersvermogen
| 551.886 | 553.886 | 527.884 | 499.206 | 510.948 | 508.018 | 468.104 | 453.652 | 463.868 | 473.308 | 440.876 | 415.051 | 417.806 | 396.456 | 375.164 | 368.447 | 373.511 | 380.12 | 372.651 | 358.725 | 378.409 | 381.829 | 349.216 | 358.752 | 373.686 | 376.22 | 358.8 | 356.026 | 379.197 | 379.896 | 355.433 | 348.106 | 357.709 | 366.509 | 351.04 | 348.138 | 358.438 | 373.175 | 379.479 | 357.605 | 385.556 | 375.172 | 357.451 | 341.969 | 347.633 | 336.89 | 319.418 | 306.585 | 341.96 | 333.552 | 315.967 | 305.202 | 339.48 | 329.188 | 327.847 | 313.765 | 309.621 | 316.809 | 305.851 | 301.782 | 310.788 | 318.576 | 324.876 | 313.853 | 326.896 | 325.539 | 294.479 | 297.841 | 292.081 | 298.132 | 265.85 | 255.245 | 249.582 | 222.678 | 199.231 | 177.242 | 169.392 | 162.342 | 151.462 | 146.658 | 142.064 | 139.104 | 126.236 | 119.935 | 113.911 | 112.888 | 102.527 | 97.248 | 95.219 | 94.902 | 87.346 | 92.413 | 98.162 | 99.356 | 90.214 | 92.877 | 86.678 | 79.437 | 72.407 | 71.2 | 69.4 | 68.3 | 62.6 | 54 | 54.6 | 52.1 | 43.5 | 40.1 | 39.2 | 38.1 | 37.1 | 38.1 | 39.5 | 41.3 | 37.8 | 38.8 | 38 | 33 | 28.3 | 27.8 | 28.2 | 27 | 27.4 | 22.5 | 24.2 | 20.8 |