The Descartes Systems Group Inc.
NASDAQ:DSGX
115.66 (USD) • At close November 11, 2024
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 252.759 | 238.245 | 318.99 | 279.609 | 227.409 | 182.187 | 276.385 | 237.356 | 189.03 | 211.779 | 213.437 | 171.079 | 128.358 | 138.137 | 133.661 | 114.416 | 81.862 | 55.976 | 44.403 | 28.848 | 27.362 | 29.55 | 27.298 | 32.76 | 34.068 | 36.21 | 35.145 | 33.288 | 87.527 | 54.371 | 38.135 | 77.925 | 69.644 | 55.563 | 37.213 | 52.955 | 47.172 | 128.512 | 118.053 | 150.276 | 141.424 | 62.351 | 62.705 | 49.266 | 40.918 | 64.554 | 37.638 | 40.387 | 35.52 | 69.529 | 65.547 | 76.231 | 70.785 | 76.187 | 69.644 | 62.8 | 58.515 | 56.083 | 89.554 | 58.517 | 10.899 | 36.862 | 47.422 | 53.523 | 50.531 | 46.88 | 44.091 | 48.258 | 49.192 | 43.535 | 19.37 | 18.106 | 14.553 | 35.85 | 27.634 | 27.256 | 24.322 | 21.56 | 17.22 | 12.803 | 11.84 | 12.993 | 13.187 | 47.147 | 24.658 | 16.401 | 21.195 | 32.339 | 106.809 | 55.763 | 36.101 | 38.166 | 57.722 | 195.497 | 62.938 | 144.122 | 40.533 | 17.881 | 31.149 | 6.4 | 11.7 | 16.3 | 17.6 | 16.522 | 19.845 | 28.08 | 35.574 | 16.522 | 19.845 | 28.08 | 35.574 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.969 | 4.639 | 3.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.071 | 35.378 | 40.357 | 10.046 | 10.21 | 0 | 0 | 0 | 0 | 0 | 0 | 2.73 | 2.551 | 2.732 | 2.675 | 5.034 | 5.367 | 3.934 | 4.011 | 31.544 | 31.534 | 23.552 | 24.583 | 31.774 | 34.636 | 8.257 | 5.195 | 0 | 8.521 | 9.708 | 34.878 | 73.559 | 82.485 | 76.376 | 30.079 | 32.364 | 168.987 | 114.263 | 91.653 | 42.599 | 25.835 | 8.5 | 8.4 | 6.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 252.759 | 238.245 | 318.99 | 279.609 | 227.409 | 182.187 | 276.385 | 237.356 | 189.03 | 211.779 | 213.437 | 171.079 | 128.358 | 138.137 | 133.661 | 114.416 | 81.862 | 55.976 | 44.403 | 28.848 | 27.362 | 29.55 | 27.298 | 32.76 | 34.068 | 36.21 | 35.145 | 33.288 | 87.527 | 54.371 | 38.135 | 77.925 | 69.644 | 58.532 | 41.852 | 56.506 | 47.172 | 128.512 | 118.053 | 150.276 | 141.424 | 62.351 | 62.705 | 49.266 | 40.918 | 64.554 | 37.638 | 40.387 | 35.52 | 69.529 | 65.547 | 76.231 | 70.785 | 76.187 | 69.644 | 62.8 | 58.515 | 56.083 | 94.625 | 93.895 | 51.256 | 46.908 | 57.632 | 53.523 | 50.531 | 46.88 | 44.091 | 48.258 | 49.192 | 46.265 | 21.921 | 20.838 | 17.228 | 40.884 | 33.001 | 31.19 | 28.333 | 53.104 | 48.754 | 36.355 | 36.423 | 44.767 | 47.823 | 55.404 | 29.853 | 16.401 | 29.716 | 42.047 | 141.687 | 129.322 | 118.586 | 114.542 | 87.801 | 227.861 | 231.925 | 258.386 | 132.186 | 60.48 | 56.984 | 14.9 | 20.1 | 23.1 | 17.6 | 16.522 | 19.845 | 28.08 | 35.574 | 16.522 | 19.845 | 28.08 | 35.574 |
Nettovorderingen
| 73.559 | 65.457 | 63.372 | 67.258 | 69.369 | 61.464 | 56.831 | 55.097 | 60.333 | 59.492 | 55.78 | 52.052 | 51.206 | 49.928 | 52.036 | 44.436 | 44.556 | 42.983 | 42.412 | 41.753 | 38.464 | 38.887 | 35.824 | 34.709 | 35.137 | 34.117 | 31.963 | 29.733 | 30.872 | 30.753 | 29.11 | 26.771 | 27.843 | 30.736 | 28.745 | 28.041 | 27.254 | 27.202 | 25.87 | 25.008 | 25.615 | 30.156 | 29.003 | 29.156 | 29.657 | 24.65 | 26.146 | 27.091 | 23.156 | 24.668 | 22.478 | 22.322 | 21.946 | 20.542 | 18.384 | 19.452 | 18.975 | 19.229 | 12.071 | 12.487 | 12.445 | 11.618 | 9.687 | 9.563 | 10.444 | 11.574 | 11.735 | 10.35 | 9.203 | 8.777 | 7.516 | 7.529 | 9.032 | 8.188 | 5.65 | 5.722 | 6.89 | 7.637 | 8.105 | 10.284 | 12.359 | 15.229 | 16.487 | 20.201 | 17.341 | 16.054 | 16.855 | 15.1 | 18.093 | 25.699 | 25.974 | 26.77 | 28.779 | 29.193 | 25.888 | 19.586 | 20.682 | 16.888 | 19.824 | 18 | 17.1 | 18.9 | 19.7 | 16.263 | 16.141 | 12.992 | 9.564 | 16.263 | 16.141 | 12.992 | 9.564 |
Voorraad
| 0 | 0 | 0 | 0.897 | 0.97 | 1.352 | 0.759 | 0.786 | 0.814 | 0.806 | 0.868 | 0.813 | 0.743 | 0.599 | 0.429 | 0.427 | 0.344 | 0.17 | 0.411 | 0.193 | 0.153 | 0.099 | 0.095 | 0.101 | 0.071 | 0.104 | 0.123 | 0.192 | 0.187 | 0.169 | 0.167 | 0.163 | 0.175 | 0.193 | 0.155 | 0.361 | 0.375 | 0.399 | 0.474 | 0.85 | 0.952 | 1.187 | 1.35 | 1.214 | 1.244 | 1.147 | 0.812 | 0.921 | 1.122 | 0.616 | 0.413 | 0.476 | 0.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.675 | 0 | 4.92 | 4.524 | 1.048 | 1.777 | 0.944 | 0.919 | 0.888 | 1.173 | 0 | 0 | 0 | 0 | 0.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 38.992 | 36.992 | 33.263 | 26.289 | 26.426 | 28.525 | 24.676 | 22.846 | 20.664 | 20.174 | 21.974 | 22.988 | 19.209 | 17.099 | 16.939 | 14.861 | 14.81 | 13.231 | 12.984 | 11.353 | 10.573 | 12.274 | 9.027 | 7.792 | 8.432 | 8.177 | 7.621 | 7.882 | 6.516 | 5.728 | 5.149 | 4.574 | 4.993 | 4.508 | 4.673 | 4.343 | 5.009 | 4.673 | 4.327 | 3.937 | 4.171 | 4.245 | 3.663 | 3.788 | 3.77 | 4.006 | 3.412 | 2.799 | 2.78 | 3.297 | 2.814 | 10.961 | 13.391 | 13.844 | 13.622 | 7.728 | 7.709 | 7.91 | 5.757 | 8.009 | 7.909 | 8.257 | 6.8 | 0.198 | 5.038 | 0.333 | 0.833 | 1.333 | 1.834 | 2 | 2 | 2 | 1.833 | 0.66 | 0.651 | 0.981 | 1.215 | 0.001 | 1.325 | 2.135 | 2.387 | 3.252 | 3.045 | 3.835 | 4.458 | 3.627 | 3.02 | 3.005 | 3.15 | 4.129 | 4.22 | 2.971 | 3.057 | 2.955 | 1.796 | 2.264 | 2.13 | 2.703 | 3.708 | 4.4 | 4.7 | 5.9 | 13.9 | 4.924 | 3.374 | 3.493 | 3.096 | 4.924 | 3.374 | 3.493 | 3.096 |
Totaal vlottende activa
| 365.31 | 340.694 | 415.626 | 374.053 | 324.174 | 273.528 | 358.651 | 316.085 | 270.841 | 292.251 | 292.059 | 246.932 | 199.516 | 205.763 | 203.065 | 174.14 | 141.572 | 112.36 | 100.21 | 82.147 | 76.552 | 80.81 | 72.244 | 75.362 | 77.708 | 78.608 | 74.852 | 71.095 | 125.102 | 91.021 | 72.561 | 109.433 | 102.655 | 93.969 | 75.425 | 101.115 | 89.667 | 170.207 | 157.296 | 193.132 | 185.414 | 111.437 | 110.229 | 96.765 | 89.28 | 107.907 | 80.986 | 80.596 | 72.874 | 109.463 | 103.672 | 109.99 | 106.604 | 110.573 | 101.65 | 89.98 | 85.199 | 83.222 | 112.453 | 114.391 | 71.61 | 66.783 | 74.119 | 66.959 | 66.013 | 63.707 | 61.183 | 60.989 | 62.006 | 57.986 | 32.356 | 31.255 | 29.266 | 49.732 | 39.302 | 37.893 | 36.438 | 61.721 | 58.184 | 48.774 | 51.169 | 63.248 | 67.355 | 79.44 | 51.652 | 36.082 | 49.591 | 60.152 | 162.93 | 159.15 | 148.78 | 144.283 | 119.637 | 260.009 | 259.609 | 280.236 | 154.998 | 80.071 | 80.515 | 37.3 | 41.9 | 47.9 | 51.2 | 37.709 | 39.36 | 44.566 | 48.235 | 37.709 | 39.36 | 44.566 | 48.235 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 18.851 | 18.341 | 17.7 | 17.002 | 18.401 | 17.73 | 18.208 | 18.059 | 19.489 | 20.582 | 21.388 | 22.03 | 22.369 | 23.628 | 24.254 | 23.92 | 25.172 | 24.203 | 26.608 | 28.933 | 28.787 | 23.313 | 12.612 | 12.764 | 12.632 | 12.777 | 12.798 | 12.19 | 12.604 | 10.452 | 10.447 | 10.447 | 10.506 | 9.888 | 8.604 | 9.102 | 8.689 | 8.425 | 7.829 | 8.367 | 8.715 | 8.728 | 8.792 | 9.186 | 9.521 | 9.864 | 10.236 | 10.168 | 9.88 | 9.709 | 9.287 | 8.555 | 8.189 | 7.767 | 7.309 | 6.869 | 7.249 | 7.543 | 5.482 | 5.741 | 5.629 | 5.188 | 4.888 | 5.193 | 6.141 | 6.419 | 6.722 | 7.166 | 6.673 | 6.724 | 6.766 | 6.267 | 6.613 | 6.361 | 6.039 | 5.722 | 6.069 | 6.558 | 6.966 | 7.564 | 8.083 | 13.713 | 13.452 | 12.341 | 11.991 | 13.199 | 12.151 | 10.6 | 10.12 | 10.134 | 10.261 | 8.234 | 8.868 | 8.57 | 7.145 | 6.541 | 6.404 | 5.938 | 4.921 | 5.1 | 5.1 | 4.8 | 4.7 | 4.406 | 3.572 | 2.724 | 2.34 | 4.406 | 3.572 | 2.724 | 2.34 |
Goodwill
| 850.347 | 829.933 | 755.765 | 751.915 | 765.104 | 759.867 | 675.647 | 658.04 | 671.802 | 630.076 | 608.761 | 616.357 | 616.783 | 592.768 | 565.177 | 543.733 | 544.388 | 529.7 | 523.69 | 523.918 | 522.637 | 497.844 | 378.178 | 377.229 | 372.968 | 366.467 | 350.148 | 345.612 | 281.487 | 263.393 | 263.113 | 226.753 | 224.813 | 227.582 | 217.486 | 202.452 | 202.491 | 148.111 | 147.44 | 135.733 | 139.522 | 114.999 | 111.179 | 100.086 | 98.944 | 87.175 | 88.297 | 81.011 | 79.587 | 68.491 | 68.005 | 62.801 | 64.075 | 59.153 | 56.742 | 56.619 | 55.396 | 52.804 | 34.456 | 34.256 | 34.401 | 34.38 | 26.381 | 26.447 | 25.556 | 25.562 | 25.005 | 22.277 | 21.307 | 21.27 | 20.426 | 20.136 | 20.205 | 3.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 303.871 | 323.406 | 251.047 | 263.014 | 282.026 | 295.294 | 229.808 | 232.216 | 252.565 | 239.768 | 229.609 | 248.756 | 264.129 | 244.443 | 239.992 | 231.767 | 245.464 | 248.46 | 256.956 | 270.723 | 278.011 | 266.737 | 176.192 | 185.767 | 188.783 | 183.993 | 178.001 | 182.969 | 146.82 | 136.811 | 145.445 | 122.051 | 128.266 | 139.642 | 133.562 | 131.526 | 139.007 | 110.243 | 115.126 | 96.389 | 105.53 | 97.167 | 94.649 | 83.132 | 86.762 | 66.185 | 71.297 | 60.967 | 63.287 | 44.049 | 46.681 | 38.907 | 42.537 | 40.219 | 40.703 | 44.239 | 45.515 | 47.288 | 21.058 | 22.718 | 24.421 | 26.199 | 15.475 | 16.701 | 16.385 | 17.649 | 18.914 | 16.922 | 9.838 | 10.591 | 10.953 | 11.14 | 11.941 | 4.953 | 1.429 | 2.014 | 2.679 | 3.344 | 4.122 | 5.128 | 6.133 | 7.138 | 26.302 | 27.515 | 28.593 | 29.851 | 31.209 | 143.33 | 136.929 | 144.008 | 141.423 | 153.983 | 165.623 | 121.016 | 119.295 | 58.06 | 61.619 | 63.361 | 4.923 | 5.3 | 5.6 | 6 | 6.2 | 19.502 | 44.255 | 33.319 | 35.505 | 19.502 | 44.255 | 33.319 | 35.505 |
Goodwill en immateriële activa
| 1,153.862 | 1,155.696 | 1,011.46 | 1,014.929 | 1,047.13 | 1,055.161 | 905.455 | 890.256 | 924.367 | 869.844 | 838.37 | 865.113 | 880.912 | 837.211 | 805.169 | 775.5 | 789.852 | 778.16 | 780.646 | 794.641 | 800.648 | 764.581 | 554.37 | 562.996 | 561.751 | 550.46 | 528.149 | 528.581 | 428.307 | 400.204 | 408.558 | 348.804 | 353.079 | 367.224 | 351.048 | 333.978 | 341.498 | 258.354 | 262.566 | 232.122 | 245.052 | 212.166 | 205.828 | 183.218 | 185.706 | 153.36 | 159.594 | 141.978 | 142.874 | 112.54 | 114.686 | 101.708 | 106.612 | 99.372 | 97.445 | 100.858 | 100.911 | 100.092 | 55.514 | 56.974 | 58.822 | 60.579 | 41.856 | 43.148 | 41.941 | 43.211 | 43.919 | 39.199 | 31.145 | 31.861 | 31.379 | 31.276 | 32.146 | 8.928 | 1.429 | 2.014 | 2.679 | 3.344 | 4.122 | 5.128 | 6.133 | 7.138 | 26.302 | 27.515 | 28.593 | 29.851 | 31.209 | 143.33 | 136.929 | 144.008 | 141.423 | 153.983 | 165.623 | 121.016 | 119.295 | 58.06 | 61.619 | 63.361 | 4.923 | 5.3 | 5.6 | 6 | 6.2 | 19.502 | 44.255 | 33.319 | 35.505 | 19.502 | 44.255 | 33.319 | 35.505 |
Langetermijnbeleggingen
| 303.998 | 322.49 | 249.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 2.438 | 2.256 | 2.084 | 2.828 | 3.76 | 4.594 | 11.483 | 11.393 | 12.777 | 13.738 | 14.962 | 15.196 | 11.92 | 12.211 | 15.216 | 15.726 | 17.786 | 18.768 | 21.602 | 24.09 | 22.101 | 23.535 | 3.598 | 3.675 | 3.954 | 4.384 | 5.113 | 5.828 | 6.294 | 6.531 | 7.449 | 15.559 | 16.098 | 16.625 | 17.71 | 9.463 | 10.926 | 13.547 | 16.51 | 14.075 | 16.52 | 17.539 | 19.628 | 20.235 | 21.94 | 21.527 | 23.945 | 31.462 | 31.189 | 31.794 | 31.279 | 37.406 | 37.806 | 36.543 | 34.865 | 32.862 | 34.11 | 34.743 | 34.741 | 23.362 | 24.622 | 24.03 | 24.665 | 14.181 | 14.016 | 14.277 | 14.57 | 1.268 | 0.895 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -278.384 | -300.617 | -231.109 | 23.967 | 22.657 | 22.085 | 22.247 | 20.409 | 19.262 | 19.191 | 18.652 | 18.195 | 17.32 | 16.555 | 15.55 | 14.466 | 14.015 | 13.466 | 13.52 | 12.731 | 12.016 | 11.296 | 10.51 | 10.351 | 9.919 | 8.989 | 3.966 | 1.064 | 1.17 | 1.396 | 1.525 | 1.548 | 1.539 | 1.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.149 | 0.149 | 0.149 | 0.561 | 0.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.543 | 0.592 | 0.642 | 0.002 | 0 | 0 | 0 | 0 | 0.333 | 0.833 | 1.333 | 2 | 0 | 0 | 0 | 0 | 2.576 | 3.301 | 13.3 | 13.536 | 15.684 | 21.649 | 18.181 | 51.188 | 152.305 | 149.324 | 145.193 | 50.558 | 65.632 | 88.058 | 102.471 | 133.861 | 7.082 | 14.915 | 7.5 | 5 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | -0.07 | 0.069 | 0 | 0 | -0.07 | 0.069 |
Totaal niet-vlottende activa
| 1,200.765 | 1,198.166 | 1,049.648 | 1,058.726 | 1,091.948 | 1,099.57 | 957.393 | 940.117 | 975.895 | 923.355 | 893.372 | 920.534 | 932.521 | 889.605 | 860.189 | 829.612 | 846.825 | 834.597 | 842.376 | 860.395 | 863.552 | 822.725 | 581.09 | 589.786 | 588.256 | 576.61 | 550.026 | 547.663 | 448.375 | 418.583 | 427.979 | 376.358 | 381.222 | 395.086 | 377.362 | 352.543 | 361.113 | 280.326 | 286.905 | 254.564 | 270.287 | 238.433 | 234.248 | 212.639 | 217.316 | 184.9 | 193.924 | 184.169 | 184.856 | 154.043 | 155.252 | 147.669 | 152.607 | 143.682 | 139.619 | 140.589 | 142.27 | 142.911 | 95.737 | 86.077 | 89.073 | 90.34 | 72.001 | 63.164 | 62.1 | 63.907 | 65.211 | 47.633 | 38.713 | 39.323 | 38.978 | 38.876 | 40.759 | 15.289 | 7.468 | 7.736 | 8.748 | 12.478 | 14.389 | 25.992 | 27.752 | 36.535 | 61.403 | 58.037 | 91.772 | 195.355 | 192.684 | 299.123 | 197.607 | 219.774 | 239.742 | 264.688 | 308.352 | 136.668 | 141.355 | 72.102 | 73.023 | 69.299 | 9.844 | 10.3 | 10.7 | 10.8 | 11 | 23.908 | 47.827 | 35.974 | 37.914 | 23.908 | 47.827 | 35.974 | 37.914 |
Totaal activa
| 1,566.075 | 1,538.86 | 1,465.274 | 1,432.779 | 1,416.122 | 1,373.098 | 1,316.044 | 1,256.202 | 1,246.736 | 1,215.606 | 1,185.431 | 1,167.466 | 1,132.037 | 1,095.368 | 1,063.254 | 1,003.752 | 988.397 | 946.957 | 942.586 | 942.542 | 940.104 | 903.535 | 653.334 | 665.148 | 665.964 | 655.218 | 624.878 | 618.758 | 573.477 | 509.604 | 500.54 | 485.791 | 483.877 | 489.055 | 452.787 | 453.658 | 450.78 | 450.533 | 444.201 | 447.696 | 455.701 | 349.87 | 344.477 | 309.404 | 306.596 | 292.807 | 274.91 | 264.765 | 257.73 | 263.506 | 258.924 | 257.659 | 259.211 | 254.255 | 241.269 | 230.569 | 227.469 | 226.133 | 208.19 | 200.468 | 160.683 | 157.123 | 146.12 | 130.123 | 128.113 | 127.614 | 126.394 | 108.622 | 100.719 | 97.309 | 71.334 | 70.131 | 70.025 | 65.021 | 46.77 | 45.629 | 45.186 | 74.199 | 72.573 | 74.766 | 78.921 | 99.783 | 128.758 | 137.477 | 143.424 | 231.437 | 242.275 | 359.275 | 360.537 | 378.924 | 388.522 | 408.971 | 427.989 | 396.677 | 400.964 | 352.337 | 228.021 | 149.37 | 90.359 | 47.6 | 52.6 | 58.7 | 62.2 | 61.617 | 87.187 | 80.539 | 86.149 | 61.617 | 87.187 | 80.539 | 86.149 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21.285 | 19.014 | 17.377 | 14.198 | 12.351 | 12.373 | 10.569 | 12.64 | 9.837 | 9.662 | 10.566 | 9.875 | 7.966 | 7.582 | 7.955 | 6.523 | 7.518 | 8.851 | 7.667 | 7.954 | 4.492 | 5.294 | 5.147 | 10.443 | 10.589 | 12.118 | 7.897 | 6.953 | 8.783 | 6.024 | 4.679 | 5.207 | 4.052 | 5.08 | 4.473 | 4.913 | 3.373 | 3.885 | 4.62 | 6.696 | 6.295 | 6.133 | 7.027 | 5.964 | 5.959 | 5.774 | 6.113 | 4.657 | 5.045 | 5.382 | 5.25 | 4.376 | 4.494 | 4.585 | 4.992 | 4.916 | 5.053 | 5.028 | 2.603 | 2.593 | 2.881 | 2.16 | 1.938 | 2.099 | 2.743 | 3.116 | 3.054 | 3.681 | 3.108 | 2.381 | 3.391 | 2.683 | 3.22 | 2.639 | 1.828 | 1.764 | 1.653 | 2.022 | 1.805 | 3.036 | 1.86 | 3.075 | 4.743 | 1.526 | 0.998 | 2.287 | 3.964 | 2.783 | 3.75 | 3.39 | 3.376 | 1.023 | 4.001 | 4.237 | 1.833 | 5.104 | 7.924 | 5.914 | 3.887 | 4.3 | 3.8 | 5 | 4.1 | 8.034 | 10.584 | 6.496 | 8.119 | 8.034 | 10.584 | 6.496 | 8.119 |
Kortlopende schulden
| 2.948 | 3.101 | 3.056 | 3.061 | 3.177 | 3.376 | 3.397 | 3.358 | 3.604 | 3.872 | 4.029 | 4.051 | 4.165 | 4.308 | 4.168 | 3.933 | 4.037 | 3.636 | 3.928 | 3.987 | 3.966 | 3.433 | 1.592 | 1.931 | 2.127 | 3.499 | 3.27 | 1.683 | 1.05 | 1.152 | 2.17 | 1.569 | 1.936 | 2.313 | 2.086 | 1.916 | 1.892 | 2.808 | 4.112 | 2.442 | 2.08 | 8.785 | 8.618 | 3.825 | 3.885 | 3.959 | 2.354 | 1.077 | 1.074 | 1.488 | 13.565 | 13.286 | 13.461 | 11.779 | 11.813 | 12.217 | 13.156 | 13.049 | 0.975 | 1.284 | 1.037 | 0.877 | 0.589 | 5.469 | 3.918 | 4.046 | 4.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.996 | 26.996 | 26.995 | 26.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0.275 | 0 | 0 | 0 | 0.275 |
Belastingschulden
| 10.619 | 9.658 | 6.693 | 3.71 | 4.758 | 5.963 | 7.536 | 5.993 | 4.449 | 4.888 | 5.616 | 3.656 | 2.966 | 2.097 | 3.383 | 2.465 | 1.488 | 3.698 | 1.329 | 2.168 | 2.09 | 1.84 | 1.592 | 1.931 | 2.127 | 3.499 | 3.27 | 1.683 | 1.05 | 1.152 | 2.17 | 1.569 | 1.936 | 2.313 | 2.086 | 1.916 | 1.892 | 2.808 | 4.112 | 2.442 | 2.08 | 1.994 | 2.671 | 2.005 | 1.481 | 1.931 | 2.354 | 1.077 | 1.074 | 1.488 | 1.318 | 0.653 | 0.536 | 0.618 | 0.471 | 0.359 | 0.749 | 1.297 | 0.975 | 1.284 | 1.037 | 0.877 | 0.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 103.744 | 96.017 | 83.996 | 81.211 | 85.421 | 75.018 | 67.784 | 63.459 | 66.547 | 62.34 | 56.78 | 54.483 | 55.563 | 53.314 | 49.878 | 45.782 | 47.417 | 42.324 | 41.143 | 41.532 | 43.897 | 41.519 | 34.236 | 28.321 | 32.001 | 31.816 | 30.985 | 30.257 | 25.435 | 22.62 | 23.728 | 17.913 | 18.001 | 18.285 | 16.639 | 14.447 | 17.516 | 16.63 | 15.309 | 10.281 | 12.826 | 11.24 | 9.217 | 7.895 | 10.422 | 6.308 | 7.32 | 6.442 | 8.2 | 8.376 | 6.636 | 5.843 | 7.008 | 5.892 | 6.31 | 5.853 | 7.364 | 6.729 | 5.454 | 5.173 | 6.45 | 5.856 | 3.317 | 3.442 | 3.514 | 4.163 | 3.75 | 2.976 | 2.994 | 2.94 | 2.374 | 2.324 | 2.612 | 3.093 | 2.776 | 3.024 | 3.305 | 3.847 | 2.605 | 2.262 | 2.523 | 3.136 | 2.86 | 2 | 2.549 | 2.726 | 2.923 | 3.832 | 4.461 | 4.986 | 5.616 | 6.571 | 9.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 43.936 | 81.228 | 73.886 | 92.671 | 85.74 | 90.527 | 69.74 | 59.656 | 61.579 | 58.222 | 45.876 | 43.624 | 40.019 | 31.16 | 30.924 | 27.41 | 24.306 | 21.6 | 27.209 | 27.501 | 28.681 | 28.846 | 22.653 | 15.042 | 13.259 | 9.029 | 14.371 | 15.141 | 12.268 | 16.537 | 16.398 | 14.589 | 12.201 | 10.078 | 10.285 | 9.178 | 11.072 | 9.98 | 7.963 | 6.506 | 7.506 | 10.175 | 9.73 | 9.44 | 8.319 | 6.844 | 3.906 | 5.498 | 3.607 | 3.931 | -6.498 | -4.953 | -4.949 | -5.128 | -5.396 | -5.199 | -5.721 | -6.233 | 3.931 | 4.242 | 3.589 | 4.935 | 2.999 | -1.801 | -2.545 | -2.852 | -2.271 | 1.829 | 0.129 | 1.058 | -0.571 | 0.959 | 0.901 | 1.609 | 1.922 | 1.842 | 1.963 | 3.127 | 3.623 | 2.866 | 6.763 | 2.308 | -1.134 | 4.431 | 7.188 | 5.198 | 4.709 | 8.031 | 8.024 | 3.759 | 7.052 | 11.074 | 4.867 | 15.667 | 21.808 | 16.843 | 10.899 | 4.074 | 6.925 | 6.4 | 7.4 | 6.2 | 6.8 | 4.406 | -3.771 | -1.187 | -1.445 | 4.406 | -3.771 | -1.187 | -1.445 |
Totaal kortlopende verplichtingen
| 203.818 | 228.032 | 202.385 | 209.049 | 203.798 | 199.63 | 169.595 | 157.746 | 155.853 | 148.646 | 133.433 | 125.564 | 118.645 | 106.043 | 104.263 | 92.636 | 92.284 | 88.96 | 88.943 | 91.096 | 87.618 | 86.226 | 70.367 | 68.111 | 70.692 | 72.079 | 67.69 | 62.67 | 57.369 | 53.509 | 53.824 | 46.054 | 42.178 | 43.149 | 40.042 | 37.283 | 39.118 | 39.996 | 40.736 | 35.063 | 37.082 | 44.46 | 44.29 | 35.093 | 36.025 | 30.59 | 28.16 | 23.408 | 24.045 | 26.047 | 25.521 | 23.581 | 25.044 | 22.331 | 23.182 | 23.062 | 25.654 | 24.898 | 16.541 | 17.169 | 17.875 | 16.865 | 11.37 | 11.308 | 10.373 | 11.589 | 12.101 | 12.167 | 9.339 | 8.76 | 8.585 | 8.649 | 9.953 | 9.98 | 8.354 | 8.394 | 8.574 | 38.014 | 36.834 | 38.195 | 40.001 | 11.594 | 11.212 | 9.483 | 11.733 | 12.498 | 15.56 | 17.429 | 19.985 | 15.525 | 19.42 | 19.691 | 22.865 | 24.141 | 25.474 | 27.052 | 26.746 | 15.901 | 14.698 | 15 | 16.8 | 16.2 | 15 | 20.474 | 17.398 | 11.805 | 15.069 | 20.474 | 17.398 | 11.805 | 15.069 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4.299 | 4.3 | 3.903 | 2.86 | 2.977 | 3.493 | 3.923 | 4.241 | 5.094 | 6.288 | 7.382 | 7.336 | 7.835 | 8.411 | 8.895 | 9.125 | 9.57 | 18.342 | 9.477 | 18.966 | 32.358 | 250.064 | 25.464 | 50.59 | 58.839 | 51.241 | 37 | 55 | 40 | 0 | 0 | 3.29 | 8.055 | 10.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.205 | 31.787 | 13.387 | 14.568 | 15.837 | 0 | 0 | 3.886 | 3.588 | 3.277 | 2.868 | 2.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.995 | 25.349 | 25.078 | 26.995 | 65.473 | 71.995 | 64.162 | 72 | 62.892 | 73.5 | 64.276 | 63.657 | 63.077 | 75 | 71.618 | 71.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 1.373 | 1.76 | 1.455 | 1.524 | 1.773 | 1.572 | 1.615 | 2.474 | 1.746 | 0.968 | 1.92 | 1.112 | 1.344 | 1.336 | 1.413 | 1.183 | 1.122 | 0.788 | 0.92 | 0.737 | 0.999 | 1.05 | 0.855 | 1.469 | 1.038 | 1.283 | 1.128 | 1.219 | 1.075 | 1.341 | 0.421 | 1.231 | 0.805 | 0.959 | 0.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.326 | 0.377 | 0.318 | 0.506 | 0.644 | 0.589 | 1.718 | 1.527 | 1.697 | 2.615 | 1.665 | 1.522 | 1.3 | 1.474 | 1.172 | 1.757 | 1.643 | 1.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 39.455 | 37.062 | 20.972 | 23.125 | 26.593 | 29.157 | 35.4 | 35.255 | 37.301 | 36.906 | 35.523 | 32.685 | 32.022 | 28.552 | 29.385 | 23.188 | 22.668 | 15.103 | 15.067 | 15.188 | 15.119 | 9.575 | 15.507 | 14.512 | 11.965 | 12.34 | 11.585 | 9.985 | 10.273 | 9.314 | 9.975 | 8.928 | 8.962 | 8.551 | 6.097 | 7.321 | 7.833 | 8.716 | 9.63 | 9.768 | 11.497 | 12.704 | 13.822 | 11.031 | 11.916 | 5.28 | 5.62 | 10.348 | 9.898 | 9.943 | 9.754 | 11.035 | 11.186 | 11.859 | 10.735 | 9.01 | 9.791 | 9.864 | 2.605 | 4.126 | 4.171 | 1.886 | 0 | 0 | 0 | 0 | 0 | 1.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4.818 | 4.735 | 6.092 | 9.191 | 7.177 | 7.009 | 6.12 | 8.322 | 8.303 | 8.306 | 7.354 | 9.337 | 9.38 | 7.855 | 8.23 | 6.846 | 6.828 | 6.32 | 6.47 | 7.75 | 7.63 | 7.59 | 7.634 | 7.773 | 8.072 | 8.536 | 8.663 | 8.403 | 8.098 | 7.247 | 5.725 | 4.618 | 4.357 | 4.353 | 3.672 | 4.138 | 3.034 | 2.964 | 3.45 | 4.215 | 4.473 | 4.519 | 4.418 | 4.881 | 4.706 | 4.061 | 3.77 | 4.219 | 0.086 | 0.094 | 0.098 | 0.125 | 0.144 | 0.168 | 0.172 | 0.194 | 0.198 | 0.239 | 0 | 0 | 0 | 2.459 | 2.325 | 2.146 | 2.007 | 1.764 | 1.57 | 0 | 0.895 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 49.944 | 47.857 | 32.422 | 36.7 | 38.52 | 41.231 | 47.058 | 50.292 | 52.444 | 52.468 | 52.179 | 50.47 | 50.581 | 46.154 | 47.923 | 40.342 | 40.188 | 40.553 | 31.934 | 42.641 | 56.106 | 268.279 | 49.46 | 74.344 | 79.914 | 73.4 | 58.376 | 74.607 | 59.446 | 17.902 | 16.121 | 18.067 | 22.179 | 24.747 | 10.71 | 11.459 | 10.867 | 11.68 | 13.08 | 13.983 | 15.97 | 47.428 | 50.027 | 29.299 | 31.516 | 25.555 | 9.708 | 15.073 | 14.514 | 14.214 | 14.847 | 15.555 | 15.949 | 14.642 | 12.572 | 10.726 | 11.289 | 11.577 | 3.777 | 5.883 | 5.814 | 5.675 | 2.325 | 2.146 | 2.007 | 1.764 | 1.57 | 1.268 | 0.895 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 26.995 | 25.349 | 25.078 | 26.995 | 65.473 | 71.995 | 64.162 | 72 | 62.892 | 73.5 | 64.276 | 63.657 | 63.077 | 75 | 71.618 | 71.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0 | 0 | -0.07 | 0 |
Totaal passiva
| 253.762 | 275.889 | 234.807 | 245.749 | 242.318 | 240.861 | 216.653 | 208.038 | 208.297 | 201.114 | 185.612 | 176.034 | 169.226 | 152.197 | 152.186 | 132.978 | 132.472 | 129.513 | 120.877 | 133.737 | 143.724 | 354.505 | 119.827 | 142.455 | 150.606 | 145.479 | 126.066 | 137.277 | 116.815 | 71.411 | 69.945 | 64.121 | 64.357 | 67.896 | 50.752 | 48.742 | 49.985 | 51.676 | 53.816 | 49.046 | 53.052 | 91.888 | 94.317 | 64.392 | 67.541 | 56.145 | 37.868 | 38.481 | 38.559 | 40.261 | 40.368 | 39.136 | 40.993 | 36.973 | 35.754 | 33.788 | 36.943 | 36.475 | 20.318 | 23.052 | 23.689 | 22.54 | 13.695 | 13.454 | 12.38 | 13.353 | 13.671 | 13.435 | 10.234 | 9.165 | 8.585 | 8.649 | 9.953 | 9.98 | 8.354 | 8.394 | 8.574 | 38.013 | 36.835 | 38.195 | 40.001 | 38.589 | 36.561 | 34.561 | 38.728 | 77.971 | 87.555 | 81.591 | 91.985 | 78.417 | 92.92 | 83.967 | 86.522 | 87.218 | 100.474 | 98.669 | 98.392 | 15.901 | 14.698 | 15 | 16.8 | 16.2 | 15 | 20.474 | 17.398 | 11.735 | 15.069 | 20.474 | 17.398 | 11.735 | 15.069 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 1,195.821 | 0 | 0 | 0 | 0 | 1,038.503 | 1,012.212 | 990.002 | 960.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 562.085 | 556.161 | 547.795 | 547.54 | 546.984 | 546.274 | 538.448 | 538.354 | 537.003 | 536.842 | 536.297 | 535.505 | 534.21 | 532.634 | 531.825 | 531.525 | 531.225 | 524.175 | 524.154 | 524.012 | 523.383 | 286.714 | 276.753 | 276.746 | 275.21 | 275.107 | 274.536 | 274.536 | 253.869 | 253.86 | 253.242 | 252.868 | 252.834 | 252.486 | 252.471 | 252.465 | 247.975 | 247.936 | 247.839 | 247.258 | 247.136 | 97.898 | 97.779 | 93.251 | 92.965 | 92.795 | 92.472 | 92.223 | 92.051 | 91.357 | 90.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.39 | 42.249 | 19.319 | 19.283 | 0 | 14.803 | 0.021 | 0.015 | 0 | 364.922 | 364.911 | 364.907 | 364.907 | 364.907 | 364.153 | 440.538 | 441.407 | 0 | 468.618 | 467.796 | 468.651 | 467.783 | 468.445 | 0 | 0 | 0 | 415.676 | 367.849 | 241.442 | 240.852 | 159.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 290.224 | 254.699 | 219.406 | 188.919 | 162.317 | 134.201 | 104.848 | 75.098 | 48.629 | 25.727 | 2.612 | -16.582 | -42.073 | -65.249 | -83.67 | -100.873 | -114.181 | -124.723 | -135.77 | -147.208 | -156.874 | -165.447 | -172.767 | -180.659 | -188.56 | -197.058 | -211.623 | -218.288 | -224.458 | -231.617 | -238.465 | -244.555 | -250.486 | -256.265 | -262.303 | -267.663 | -272.892 | -277.964 | -282.865 | -286.46 | -290.617 | -294.23 | -297.924 | -300.806 | -302.989 | -305.926 | -308.733 | -316.521 | -319.636 | -322.123 | -324.729 | -329.239 | -331.963 | -334.603 | -336.755 | -344.463 | -346.079 | -348.102 | -348.294 | -358.636 | -359.624 | -360.436 | -362.386 | -378.121 | -380.393 | -381.8 | -382.854 | -400.79 | -402.507 | -404.17 | -405.297 | -404.965 | -405.414 | -406.499 | -407.738 | -408.704 | -409.333 | -410.28 | -410.731 | -409.768 | -407.038 | -384.339 | -361.661 | -350.761 | -340.627 | -327.368 | -316.903 | -203.09 | -203.277 | -179.968 | -176.687 | -156.741 | -140.26 | -119.919 | -117.969 | -117.19 | -114.364 | -109.845 | -86.343 | -82.8 | -78.8 | -72.4 | -64.6 | -52.417 | -24.476 | -19.768 | -13.211 | -52.417 | -24.476 | -19.768 | -13.211 |
Overige gereserveerde algehele resultaten
| -34.263 | -35.881 | -28.411 | -40.353 | -22.017 | -30.452 | -30.456 | -48.289 | -26.813 | -24.011 | -12.393 | 1.43 | 2.293 | 9.693 | -1.189 | -22.085 | -21.753 | -42.441 | -25.944 | -25.974 | -26.913 | -27.715 | -25.201 | -27.143 | -24.039 | -20.076 | -15.252 | -25.146 | -22.492 | -33.044 | -32.779 | -34.776 | -30.428 | -22.204 | -34.88 | -26.25 | -25.755 | -22.166 | -25.212 | -12.493 | -3.977 | 2.65 | -1.089 | 1.092 | -1.81 | -0.615 | 1.869 | -0.45 | -3.874 | 1.536 | -0.063 | 4.927 | 7.715 | 10.018 | 1.822 | 1.635 | -2.439 | -0.965 | -2.034 | 1.254 | 1.838 | 0.407 | 0.363 | 0.552 | 2.158 | 2.202 | 2.006 | 2.41 | 1.34 | 1.018 | -0.123 | 0.058 | -0.637 | -0.046 | -0.432 | -0.641 | -0.62 | -0.119 | -0.1 | -0.226 | -0.607 | -1.041 | 4.163 | 4.128 | -1.114 | 13.068 | -2.196 | 11.351 | -2.023 | 11.065 | -1.357 | 12.505 | 12.505 | 12.505 | -1.291 | -0.117 | -0.574 | -0.664 | -0.953 | -1.1 | -1.3 | -1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 494.267 | 487.992 | 491.677 | 490.924 | -709.301 | 482.214 | 486.551 | 483.001 | 479.62 | -562.569 | 473.303 | 471.079 | 468.381 | 466.093 | 464.102 | 462.207 | 460.634 | 460.433 | 459.269 | 457.975 | 456.784 | 455.478 | 454.722 | 453.749 | 452.747 | 451.766 | 451.151 | 450.379 | 449.743 | 448.994 | 448.597 | 448.133 | 447.6 | 447.142 | 446.747 | 446.364 | 451.467 | 451.051 | 450.623 | 450.345 | 450.107 | 451.664 | 451.394 | 451.475 | 450.889 | 450.408 | 451.434 | 451.032 | 450.63 | 452.475 | 452.424 | 542.835 | 542.466 | 541.867 | 540.448 | 539.609 | 539.044 | 538.725 | 538.2 | 534.798 | 449.706 | 494.612 | 494.448 | 494.238 | 493.968 | 493.859 | 493.571 | 493.567 | 449.262 | 449.047 | 448.85 | 447.106 | 466.123 | 446.783 | 446.565 | 446.565 | 446.565 | 81.663 | 81.658 | 81.658 | 81.658 | 81.667 | 85.542 | 9.011 | 5.03 | 467.766 | 5.201 | 1.627 | 14.495 | 24.009 | 15.161 | 469.24 | 469.222 | 416.873 | 4.074 | 3.126 | 3.126 | 3.126 | 3.126 | 116.5 | 115.9 | 116 | 111.8 | 93.56 | 94.265 | 88.572 | 84.291 | 93.56 | 94.265 | 88.572 | 84.291 |
Totaal eigen vermogen van aandeelhouders
| 1,312.313 | 1,262.971 | 1,230.467 | 1,187.03 | 1,173.804 | 1,132.237 | 1,099.391 | 1,048.164 | 1,038.439 | 1,014.492 | 999.819 | 991.432 | 962.811 | 943.171 | 911.068 | 870.774 | 855.925 | 817.444 | 821.709 | 808.805 | 796.38 | 549.03 | 533.507 | 522.693 | 515.358 | 509.739 | 498.812 | 481.481 | 456.662 | 438.193 | 430.595 | 421.67 | 419.52 | 421.159 | 402.035 | 404.916 | 400.795 | 398.857 | 390.385 | 398.65 | 402.649 | 257.982 | 250.16 | 245.012 | 239.055 | 236.662 | 237.042 | 226.284 | 219.171 | 223.245 | 218.556 | 218.523 | 218.218 | 217.282 | 205.515 | 196.781 | 190.526 | 189.658 | 187.872 | 177.416 | 136.994 | 134.583 | 132.425 | 116.669 | 115.733 | 114.261 | 112.723 | 95.187 | 90.485 | 88.144 | 62.749 | 61.482 | 60.072 | 55.041 | 38.416 | 37.235 | 36.612 | 36.186 | 35.738 | 36.571 | 38.92 | 61.194 | 92.197 | 102.916 | 104.696 | 153.466 | 154.72 | 277.684 | 268.552 | 300.507 | 295.602 | 325.004 | 341.467 | 309.459 | 300.49 | 253.668 | 129.63 | 133.469 | 75.66 | 32.6 | 35.8 | 42.5 | 47.2 | 41.143 | 69.789 | 68.804 | 71.08 | 41.143 | 69.789 | 68.804 | 71.08 |
Totaal eigen vermogen
| 1,312.313 | 1,262.971 | 1,230.467 | 1,187.03 | 1,173.804 | 1,132.237 | 1,099.391 | 1,048.164 | 1,038.439 | 1,014.492 | 999.819 | 991.432 | 962.811 | 943.171 | 911.068 | 870.774 | 855.925 | 817.444 | 821.709 | 808.805 | 796.38 | 549.03 | 533.507 | 522.693 | 515.358 | 509.739 | 498.812 | 481.481 | 456.662 | 438.193 | 430.595 | 421.67 | 419.52 | 421.159 | 402.035 | 404.916 | 400.795 | 398.857 | 390.385 | 398.65 | 402.649 | 257.982 | 250.16 | 245.012 | 239.055 | 236.662 | 237.042 | 226.284 | 219.171 | 223.245 | 218.556 | 218.523 | 218.218 | 217.282 | 205.515 | 196.781 | 190.526 | 189.658 | 187.872 | 177.416 | 136.994 | 134.583 | 132.425 | 116.669 | 115.733 | 114.261 | 112.723 | 95.187 | 90.485 | 88.144 | 62.749 | 61.482 | 60.072 | 55.041 | 38.416 | 37.235 | 36.612 | 36.186 | 35.738 | 36.571 | 38.92 | 61.194 | 92.197 | 102.916 | 104.696 | 153.466 | 154.72 | 277.684 | 268.552 | 300.507 | 295.602 | 325.004 | 341.467 | 309.459 | 300.49 | 253.668 | 129.63 | 133.469 | 75.66 | 32.6 | 35.8 | 42.5 | 47.2 | 41.143 | 69.789 | 68.804 | 71.08 | 41.143 | 69.789 | 68.804 | 71.08 |
Totaal passiva en aandeelhoudersvermogen
| 1,566.075 | 1,538.86 | 1,465.274 | 1,432.779 | 1,416.122 | 1,373.098 | 1,316.044 | 1,256.202 | 1,246.736 | 1,215.606 | 1,185.431 | 1,167.466 | 1,132.037 | 1,095.368 | 1,063.254 | 1,003.752 | 988.397 | 946.957 | 942.586 | 942.542 | 940.104 | 903.535 | 653.334 | 665.148 | 665.964 | 655.218 | 624.878 | 618.758 | 573.477 | 509.604 | 500.54 | 485.791 | 483.877 | 489.055 | 452.787 | 453.658 | 450.78 | 450.533 | 444.201 | 447.696 | 455.701 | 349.87 | 344.477 | 309.404 | 306.596 | 292.807 | 274.91 | 264.765 | 257.73 | 263.506 | 258.924 | 257.659 | 259.211 | 254.255 | 241.269 | 230.569 | 227.469 | 226.133 | 208.19 | 200.468 | 160.683 | 157.123 | 146.12 | 130.123 | 128.113 | 127.614 | 126.394 | 108.622 | 100.719 | 97.309 | 71.334 | 70.131 | 70.025 | 65.021 | 46.77 | 45.629 | 45.186 | 74.199 | 72.573 | 74.766 | 78.921 | 99.783 | 128.758 | 137.477 | 143.424 | 231.437 | 242.275 | 359.275 | 360.537 | 378.924 | 388.522 | 408.971 | 427.989 | 396.677 | 400.964 | 352.337 | 228.021 | 149.37 | 90.359 | 47.6 | 52.6 | 58.7 | 62.2 | 61.617 | 87.187 | 80.539 | 86.149 | 61.617 | 87.187 | 80.539 | 86.149 |