Spectral Medical Inc.
TSX:EDT.TO
0.6 (CAD) • At close October 29, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 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 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 7.536 | 2.074 | 2.952 | 5.031 | 2.521 | 4.886 | 8.414 | 1.191 | 3.466 | 6.472 | 8.89 | 10.923 | 4.37 | 5.203 | 5.807 | 7.576 | 10.23 | 7.771 | 1.435 | 2.979 | 3.8 | 4.613 | 4.368 | 4.567 | 5.222 | 0.982 | 1.449 | 2.271 | 2.912 | 3.714 | 5.08 | 7.18 | 10.044 | 12.861 | 6.369 | 8.404 | 10.936 | 7.068 | 10.054 | 11.7 | 1.441 | 3.73 | 7.229 | 3.855 | 5.459 | 2.403 | 5.425 | 7.094 | 9.226 | 10.877 | 13.47 | 15.196 | 7.017 | 8.547 | 10.311 | 16.353 | 17.336 | 19.204 | 2.944 | 3.122 | 0.491 | 0.016 | 0.297 | 0.173 | 0.008 | 0.102 | 0.638 | 0 | 0.017 | 0.418 | 6.036 | 6.383 | 4.003 | 0.417 | 0.606 | 0.911 | 1.694 | 2.831 | 0.854 | 1.051 | 2.07 | 5.698 | 3.332 | 0.085 | 1.006 | 1.905 | 3.423 | 5.226 | 6.387 | 7.362 | 8.657 | 1.666 | 3.323 | 3.283 | 4.388 | 5.6 | 5.1 | 4.2 | 5.1 | 6 | 6.7 | 9.2 | 12.7 | 10.8 | 14.5 | 17.8 | 21.3 | 24.9 | 29.1 | 19.5 | 22.8 | 25.8 | 18.4 | 22 | 26.1 | 28.1 | 32.2 | 35.1 | 37.1 | 38.4 | 9.9 | 0 | 0 | 0 | 2.9 | 3.576 | 5.116 | 0.12 |
Kortetermijnbeleggingen
| 0 | 0 | 0.608 | 0 | 0 | 0 | 0.241 | 0 | 0 | 0 | 0.717 | 0 | 0 | 0 | 0.232 | 0 | 0 | 0 | 0.064 | 0 | 0 | 0 | 0.154 | 0 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0.146 | 0 | 0 | 0 | 0.041 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0.017 | 5.189 | 5.189 | 5.173 | 5.137 | 5.137 | 5.102 | 5.102 | 5.086 | 5.053 | 5.053 | 5.021 | 5.021 | 0 | 0 | 0 | 0 | 0 | 2.945 | 4.037 | 4 | 4.031 | 4.39 | 4.392 | 4.289 | 5.213 | 5.159 | 5.12 | 0 | 0 | 3.35 | 0 | 0 | 2.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 0 | 0 | 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
| 7.536 | 2.074 | 2.952 | 5.031 | 2.521 | 4.886 | 8.414 | 1.191 | 3.466 | 6.472 | 8.89 | 10.923 | 4.37 | 5.203 | 5.807 | 7.576 | 10.23 | 7.771 | 1.435 | 2.979 | 3.8 | 4.613 | 4.368 | 4.567 | 5.222 | 0.982 | 1.449 | 2.271 | 2.912 | 3.714 | 5.08 | 7.18 | 10.044 | 12.861 | 6.369 | 8.404 | 10.936 | 7.068 | 10.054 | 11.7 | 1.441 | 3.73 | 7.229 | 9.044 | 10.648 | 7.576 | 10.562 | 12.231 | 14.328 | 15.979 | 18.556 | 20.249 | 12.07 | 13.568 | 15.332 | 16.353 | 17.336 | 19.204 | 2.944 | 3.122 | 3.436 | 4.053 | 4.297 | 4.204 | 4.398 | 4.494 | 4.927 | 5.213 | 5.176 | 5.538 | 6.036 | 6.383 | 7.353 | 0.417 | 0.606 | 3.742 | 1.694 | 2.831 | 0.854 | 1.051 | 2.07 | 5.698 | 3.332 | 0.085 | 1.006 | 1.905 | 3.423 | 5.226 | 6.387 | 7.362 | 8.657 | 1.666 | 3.323 | 3.283 | 4.388 | 5.6 | 5.1 | 4.2 | 8.3 | 6 | 6.7 | 9.2 | 12.7 | 10.8 | 14.5 | 17.8 | 21.3 | 24.9 | 29.1 | 19.5 | 22.8 | 25.8 | 18.4 | 22 | 26.1 | 28.1 | 32.2 | 35.1 | 37.1 | 38.4 | 9.9 | 0 | 0 | 0 | 2.9 | 3.576 | 5.116 | 0.12 |
Nettovorderingen
| 0.352 | 0.482 | 0.186 | 0.72 | 0.742 | 1.104 | 1.056 | 0.076 | 0.1 | 0.286 | 0.205 | 0.567 | 0.291 | 0.72 | 0.26 | 0.33 | 0.401 | 1.038 | 0.79 | 0.307 | 0.313 | 0.266 | 1.559 | 0.63 | 0.681 | 0.983 | 0.881 | 0.739 | 0.953 | 0.792 | 0.642 | 0.58 | 0.752 | 0.886 | 0.63 | 0.685 | 0.78 | 0.675 | 0.583 | 0.61 | 0.647 | 0.673 | 0.569 | 0.51 | 0.563 | 0.673 | 0.59 | 0.611 | 0.64 | 0.781 | 0.515 | 0.631 | 0.802 | 0.642 | 0.595 | 0.766 | 0.687 | 0.714 | 0.781 | 0.688 | 0.741 | 0.908 | 0.86 | 0.716 | 0.809 | 0.718 | 0.677 | 0.813 | 0.824 | 0.905 | 0.812 | 0.835 | 0.877 | 2.065 | 2.882 | 0 | 2.76 | 2.327 | 2.547 | 2.827 | 2.63 | 2.218 | 1.408 | 1.976 | 1.703 | 2.757 | 2.517 | 2.252 | 2.396 | 2.352 | 1.885 | 6.725 | 2.536 | 2.638 | 2.187 | 4.2 | 2.5 | 3.7 | 0 | 4.3 | 3.2 | 4.2 | 3.7 | 2.7 | 1.8 | 3 | 2.4 | 2.1 | 0.9 | 1.9 | 2.5 | 1.4 | 0.6 | 0.8 | 1.1 | 1.2 | 0.3 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.1 | 0.128 | 0.749 | 0 |
Voorraad
| 0.272 | 0.319 | 0.366 | 0.304 | 0.288 | 0.349 | 0.34 | 0.66 | 0.463 | 0.519 | 0.293 | 0.399 | 0.296 | 0.367 | 0.348 | 0.343 | 0.348 | 0.262 | 0.276 | 0.264 | 0.295 | 0.193 | 0.197 | 0.289 | 0.232 | 0.298 | 0.191 | 0.222 | 0.276 | 0.259 | 0.244 | 0.384 | 0.436 | 0.325 | 0.243 | 0.255 | 0.267 | 0.218 | 0.166 | 0.179 | 0.182 | 0.189 | 0.315 | 0.357 | 0.418 | 0.418 | 0.277 | 0.213 | 0.245 | 0.259 | 0.295 | 0.24 | 0.236 | 0.176 | 0.209 | 0.251 | 0.34 | 0.242 | 0.123 | 0.207 | 0.187 | 0.204 | 0.203 | 0.193 | 0.214 | 0.244 | 0.249 | 0.353 | 0.353 | 0.345 | 0.126 | 0.105 | 0.043 | 1.584 | 1.455 | 1.411 | 1.351 | 1.41 | 1.485 | 1.523 | 1.227 | 1.528 | 1.404 | 1.361 | 1.857 | 2.332 | 1.868 | 1.255 | 1.536 | 1.273 | 1.361 | 1.531 | 1.694 | 1.708 | 1.685 | 0 | 1.3 | 0 | 0 | 0 | 1.5 | 0 | 0 | 1.1 | 1 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0.932 | 0.98 | 0.621 | 0.912 | 1.142 | 0.853 | 0.276 | 0.798 | 1.141 | 1.137 | 0.975 | 0.792 | 0.733 | 0.668 | 0.389 | 0.412 | 0.509 | 0.371 | 0.155 | 0.275 | 0.391 | 0.486 | 0.012 | 0.193 | 0.293 | 0.249 | 0.073 | 0.173 | 0.248 | 0.299 | 0.166 | 0.173 | 0.264 | 0.301 | 0.141 | 0.245 | 0.32 | 0.234 | 0.185 | 0.389 | 0.449 | 0.343 | 0.289 | 0.305 | 0.311 | 0.647 | 0.226 | 0.162 | 0.274 | 0.568 | 0.407 | 0.066 | 0.109 | 0.136 | 0.031 | 0.085 | 0.11 | 0.133 | 0.045 | 0.068 | 0.122 | 0.168 | 0.042 | 0.072 | 0.118 | 0.16 | 0.055 | 0.085 | 0.191 | 0.197 | 0.188 | 0.263 | 0.25 | 0.281 | -0.144 | 0.364 | 0.359 | 3.111 | 3.457 | 4.671 | 5.416 | 2.734 | 0.683 | 0.775 | 1.019 | 1.229 | 0.941 | 0.361 | 0.521 | 0.599 | 0.389 | 0.657 | 0.382 | 0.436 | 0.491 | 0 | 0.5 | 0 | 0 | -0.1 | 0.3 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0.8 | 0.9 | 1.4 | 1.2 | 1.1 | 0.9 | 0 | 0 | 0 | 0.7 | 0.639 | 0 | 0.239 |
Totaal vlottende activa
| 9.092 | 3.855 | 4.125 | 6.967 | 4.693 | 7.192 | 10.086 | 2.725 | 5.17 | 8.414 | 10.263 | 12.681 | 5.69 | 6.958 | 6.804 | 8.661 | 11.488 | 9.442 | 2.656 | 3.825 | 4.799 | 5.558 | 6.316 | 5.679 | 6.428 | 2.512 | 2.594 | 3.405 | 4.389 | 5.064 | 6.132 | 8.317 | 11.496 | 14.373 | 7.383 | 9.589 | 12.303 | 8.195 | 10.988 | 12.878 | 2.719 | 4.935 | 8.402 | 10.216 | 11.94 | 9.314 | 11.655 | 13.217 | 15.487 | 17.587 | 19.773 | 21.186 | 13.217 | 14.522 | 16.167 | 17.455 | 18.473 | 20.293 | 3.893 | 4.085 | 4.486 | 5.333 | 5.402 | 5.185 | 5.539 | 5.616 | 5.908 | 6.464 | 6.544 | 6.985 | 7.162 | 7.586 | 8.523 | 4.347 | 4.976 | 5.517 | 6.164 | 9.679 | 8.343 | 10.072 | 11.343 | 12.178 | 6.827 | 4.197 | 5.585 | 8.223 | 8.749 | 9.094 | 10.84 | 11.586 | 12.292 | 10.579 | 7.935 | 8.065 | 8.751 | 9.8 | 9.4 | 7.9 | 8.3 | 10.2 | 11.7 | 13.4 | 16.4 | 14.6 | 17.5 | 20.8 | 23.7 | 27 | 31.2 | 21.4 | 25.3 | 27.2 | 19.8 | 22.8 | 27.2 | 30.1 | 33.5 | 36.5 | 38.3 | 39.5 | 11 | 0 | 0 | 0 | 3.7 | 4.342 | 5.865 | 0.359 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0.799 | 0.85 | 0.893 | 0.763 | 0.608 | 0.653 | 0.701 | 0.869 | 0.867 | 0.997 | 1.064 | 1.093 | 1.126 | 1.189 | 1.113 | 1.09 | 1.081 | 1.025 | 1.087 | 1.084 | 1.101 | 1.139 | 0.377 | 0.454 | 0.504 | 0.526 | 0.57 | 0.564 | 0.625 | 0.667 | 0.634 | 0.718 | 0.714 | 0.735 | 0.717 | 0.613 | 0.606 | 0.571 | 0.49 | 0.52 | 0.53 | 0.571 | 0.627 | 0.62 | 0.631 | 0.578 | 0.497 | 0.488 | 0.465 | 0.446 | 0.419 | 0.439 | 0.48 | 0.498 | 0.526 | 0.406 | 0.437 | 0.443 | 0.457 | 0.452 | 0.459 | 0.449 | 0.493 | 0.439 | 0.436 | 0.369 | 0.379 | 0.321 | 0.166 | 0.161 | 0.245 | 0.261 | 0.17 | 0.987 | 1.086 | 1.095 | 1.158 | 1.199 | 1.27 | 1.28 | 1.216 | 1.144 | 1.226 | 1.371 | 1.473 | 1.42 | 1.298 | 1.167 | 1.303 | 1.324 | 1.541 | 1.526 | 1.471 | 1.623 | 1.759 | 1.9 | 2.1 | 3.3 | 3.7 | 4.1 | 4.4 | 4.5 | 4.8 | 5.2 | 4.9 | 5 | 5 | 5.3 | 5.7 | 5.6 | 5.6 | 6 | 6.1 | 5.9 | 4.8 | 4.1 | 3 | 2 | 1.8 | 1.7 | 1.4 | 0 | 0 | 0 | 0.8 | 0.639 | 0.624 | 0.478 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.114 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.184 | 0.189 | 0.193 | 0.192 | 0.196 | 0.2 | 0.211 | 0.215 | 0.219 | 0.224 | 0.228 | 0.233 | 0.237 | 0.242 | 0.246 | 0.25 | 0.255 | 0.259 | 0.263 | 0.265 | 0.272 | 0.278 | 0.284 | 0.29 | 0.297 | 0.303 | 0.309 | 0.315 | 0.322 | 0.328 | 0.334 | 0.34 | 0.347 | 0.353 | 0.359 | 0.366 | 0.372 | 0.378 | 0.384 | 0.391 | 0.397 | 0.403 | 0.409 | 0.416 | 0.422 | 0.428 | 0.434 | 0.441 | 0.447 | 0.453 | 0.459 | 0.466 | 0.472 | 0.478 | 0.602 | 0.736 | 0.854 | 0.47 | 0.588 | 0.706 | 0.823 | 0.941 | 1.058 | 1.176 | 1.294 | 1.412 | 1.529 | 1.713 | 1.831 | 1.949 | 2.117 | 2.235 | 2.353 | 2.887 | 5.135 | 5.288 | 5.441 | 2.114 | 2.114 | 2.114 | 2.114 | 2.114 | 2.114 | 2.114 | 2.114 | 6.542 | 6.773 | 4.891 | 5.123 | 5.354 | 5.586 | 0 | 1.227 | 1.341 | 1.455 | 1.6 | 1.7 | 1.8 | 1.9 | 2 | 2.1 | 2.3 | 2.4 | 3.6 | 3.8 | 3.8 | 4 | 4 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 | 3.6 | 3.7 | 3.8 | 4 | 4.1 | 4.2 | 4.3 | 4.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.184 | 0.189 | 0.193 | 0.192 | 0.196 | 0.2 | 0.211 | 0.215 | 0.219 | 0.224 | 0.228 | 0.233 | 0.237 | 0.242 | 0.246 | 0.25 | 0.255 | 0.259 | 0.263 | 0.265 | 0.272 | 0.278 | 0.284 | 0.29 | 0.297 | 0.303 | 0.309 | 0.315 | 0.322 | 0.328 | 0.334 | 0.34 | 0.347 | 0.353 | 0.359 | 0.366 | 0.372 | 0.378 | 0.384 | 0.391 | 0.397 | 0.403 | 0.409 | 0.416 | 0.422 | 0.428 | 0.434 | 0.441 | 0.447 | 0.453 | 0.459 | 0.466 | 0.472 | 0.478 | 0.602 | 0.736 | 0.854 | 0.47 | 0.588 | 0.706 | 0.823 | 0.941 | 1.058 | 1.176 | 1.294 | 1.412 | 1.529 | 1.713 | 1.831 | 1.949 | 2.117 | 2.235 | 2.353 | 5.001 | 5.279 | 5.288 | 5.441 | 2.114 | 2.114 | 2.114 | 2.114 | 2.114 | 2.114 | 2.114 | 2.114 | 6.542 | 6.773 | 4.891 | 5.123 | 5.354 | 5.586 | 0 | 1.227 | 1.341 | 1.455 | 1.6 | 1.7 | 1.8 | 1.9 | 2 | 2.1 | 2.3 | 2.4 | 3.6 | 3.8 | 3.8 | 4 | 4 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 | 3.6 | 3.7 | 3.8 | 4 | 4.1 | 4.2 | 4.3 | 4.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0.794 | 0.834 | 0.913 | 0.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.073 | 0.076 | 0.094 | 0.099 | 0 | 0 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0 | 0 | 0 | 0 | -1.638 | -1.766 | -1.91 | -1.084 | -1.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.931 | -0.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.114 | 0.133 | 0 | 0.13 | 0.149 | 0.168 | 0.164 | 0.176 | 0.168 | 0 | 0.158 | 0.168 | 0.512 | 1.032 | 1.305 | 2.035 | 2.817 | 4.375 | 4.573 | 4.801 | 5.033 | 5.249 | 4.247 | 4.593 | 4.87 | 0.81 | 0.712 | 0.712 | 0.805 | 2.68 | 2.616 | 7.855 | 2.815 | 2.997 | 3.027 | 2.9 | 3 | 3.1 | 3.4 | 3.9 | 4.1 | 4.2 | 4.3 | 4.6 | 4.1 | 3.7 | 3.2 | 2.8 | 2.5 | 1.6 | 1.1 | 1.5 | 1.2 | 0.8 | 0.7 | 0.6 | 0.4 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.125 | 0.239 |
Totaal niet-vlottende activa
| 0.983 | 1.039 | 1.086 | 1.749 | 1.638 | 1.766 | 1.91 | 1.084 | 1.086 | 1.221 | 1.292 | 1.326 | 1.363 | 1.431 | 1.359 | 1.34 | 1.336 | 1.284 | 1.35 | 1.349 | 1.373 | 1.417 | 0.661 | 0.744 | 0.801 | 0.829 | 0.879 | 0.879 | 0.947 | 0.995 | 0.968 | 1.058 | 1.061 | 1.088 | 1.076 | 0.979 | 0.978 | 0.949 | 0.874 | 0.911 | 0.927 | 0.974 | 1.036 | 1.036 | 1.053 | 1.006 | 0.931 | 0.929 | 0.912 | 0.899 | 0.878 | 0.905 | 0.952 | 0.976 | 1.128 | 1.216 | 1.364 | 0.989 | 1.139 | 1.257 | 1.396 | 1.523 | 1.683 | 1.745 | 1.879 | 1.949 | 2.072 | 2.21 | 2.165 | 2.11 | 2.52 | 2.664 | 3.035 | 7.02 | 7.67 | 8.418 | 9.416 | 7.688 | 7.957 | 8.195 | 8.363 | 8.507 | 7.587 | 8.078 | 8.457 | 8.772 | 8.783 | 6.77 | 7.231 | 9.358 | 9.743 | 9.381 | 5.513 | 5.961 | 6.241 | 6.4 | 6.8 | 8.2 | 9 | 10 | 10.6 | 11 | 11.5 | 13.4 | 12.8 | 12.5 | 12.2 | 12.1 | 11.3 | 10.4 | 10 | 10.9 | 10.8 | 10.3 | 9.2 | 8.5 | 7.4 | 6.3 | 6.1 | 6.1 | 5.8 | 0 | 0 | 0 | 0.8 | 0.639 | 0.749 | 0.718 |
Totaal activa
| 10.075 | 4.894 | 5.211 | 8.716 | 6.331 | 8.958 | 11.996 | 3.809 | 6.256 | 9.635 | 11.555 | 14.007 | 7.053 | 8.389 | 8.163 | 10.001 | 12.824 | 10.726 | 4.006 | 5.174 | 6.172 | 6.975 | 6.977 | 6.423 | 7.229 | 3.341 | 3.473 | 4.284 | 5.336 | 6.059 | 7.1 | 9.375 | 12.557 | 15.461 | 8.459 | 10.568 | 13.281 | 9.144 | 11.862 | 13.789 | 3.646 | 5.909 | 9.438 | 11.252 | 12.993 | 10.32 | 12.586 | 14.146 | 16.399 | 18.486 | 20.651 | 22.091 | 14.169 | 15.498 | 17.295 | 18.671 | 19.837 | 21.282 | 5.032 | 5.342 | 5.882 | 6.856 | 7.085 | 6.93 | 7.418 | 7.565 | 7.98 | 8.674 | 8.709 | 9.095 | 9.682 | 10.25 | 11.558 | 11.367 | 12.646 | 13.935 | 15.58 | 17.367 | 16.3 | 18.267 | 19.706 | 20.685 | 14.414 | 12.275 | 14.042 | 16.995 | 17.532 | 15.864 | 18.071 | 20.944 | 22.035 | 19.96 | 13.448 | 14.026 | 14.992 | 16.2 | 16.2 | 16.1 | 17.3 | 20.2 | 22.3 | 24.4 | 27.9 | 28 | 30.3 | 33.3 | 35.9 | 39.1 | 42.5 | 31.8 | 35.3 | 38.1 | 30.6 | 33.1 | 36.4 | 38.6 | 40.9 | 42.8 | 44.4 | 45.6 | 16.8 | 0 | 0 | 0 | 4.5 | 4.981 | 6.613 | 1.077 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2.784 | 2.611 | 1.596 | 2.314 | 2.724 | 2.135 | 1.65 | 2.015 | 1.41 | 1.67 | 0.444 | 1.335 | 1.193 | 2.119 | 1.161 | 1.778 | 2.894 | 3.184 | 0.298 | 0.688 | 0.472 | 0.524 | 0.199 | 0.441 | 0.611 | 0.514 | 0.359 | 0.784 | 1.043 | 0.758 | 0.399 | 2.511 | 3.387 | 2.828 | 0.874 | 2.815 | 2.783 | 2.411 | 0.992 | 2.532 | 3.236 | 3.103 | 1.539 | 2.527 | 1.925 | 1.672 | 1.469 | 1.507 | 1.645 | 1.627 | 1.61 | 1.206 | 1.264 | 0.882 | 0 | 0 | 0 | 0 | 0 | 2.295 | 0 | 0 | 0 | 0.351 | 0.372 | 0.353 | 0.379 | 0.304 | 0.311 | 0.396 | 0.639 | 0.827 | 1.224 | 0.758 | 0.988 | 1.091 | 1.582 | 1.566 | 1.817 | 2.09 | 2.228 | 2.472 | 2.085 | 2.245 | 2.223 | 2.337 | 2.082 | 2.761 | 3.201 | 3.047 | 2.527 | 2.609 | 2.566 | 2.239 | 2.494 | 2 | 2.1 | 2.3 | 2.5 | 3.4 | 3.9 | 4 | 5.5 | 4.1 | 3.6 | 3.2 | 2.6 | 2.4 | 2.6 | 1 | 1.4 | 1.3 | 1.4 | 1.1 | 1.4 | 2.1 | 1.4 | 0.9 | 0.6 | 0.9 | 0.6 | 0 | 0 | 0 | 0.6 | 0.383 | 0.499 | 0.359 |
Kortlopende schulden
| 0.459 | 0.401 | 0.385 | 0.121 | 0.098 | 0.097 | 0.096 | 0.095 | 0.094 | 0.093 | 0.092 | 0.091 | 0.089 | 0.087 | 0.085 | 0.083 | 0.081 | 0.079 | 0.077 | 0.075 | 0.073 | 0.071 | 0 | -0.029 | -0.003 | -0.003 | 0 | -0.061 | -0.096 | -0.131 | 0 | -0.07 | -0.105 | -0.167 | 0 | -0.069 | -0.074 | -0.085 | 0 | -0.027 | -0.083 | -0.08 | 0 | -0.025 | -0.05 | -0.074 | 0 | -0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.319 | 1.295 | 1.271 | 2.336 | 0 | 2.254 | 2.598 | 0 | 0 | 0.195 | 0 | 0 | 0.349 | 0.035 | 0 | 0 | 0 | 0 | 0.859 | 0.675 | 0.895 | 0.929 | 0.97 | 1.518 | 1.374 | 1.13 | 1.471 | 1.024 | 1.28 | 1.792 | 0.651 | 2.438 | 0.401 | 0.454 | 0.484 | 0.47 | 0.622 | 1.084 | 1.038 | 1.019 | 1.1 | 1 | 1 | 0.9 | 0.9 | 1 | 1.1 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.12 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.525 | 0.496 | 0.727 | 0.757 | 0.698 | 0.669 | 0.696 | 0.705 | 0.668 | 0.742 | 0.689 | 0.729 | 0.693 | 0.671 | 0.676 | 0.668 | 0.672 | 0.689 | 0 | 0.139 | 0.146 | 0.254 | 0.107 | 0.029 | 0.003 | 0.003 | 0.026 | 0.061 | 0.096 | 0.131 | 0.166 | 0.07 | 0.105 | 0.167 | 0.176 | 0.069 | 0.074 | 0.085 | 0.149 | 0.027 | 0.083 | 0.08 | 0.106 | 0.025 | 0.05 | 0.074 | 0.099 | 0.026 | 0.091 | 0.076 | 0.102 | 0 | 0 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0.193 | 0.236 | 0.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.021 | 0.025 | 0.028 | 0 | 0.068 | 0.136 | 0.22 | 0.316 | 0.209 | 0.724 | 0.871 | 0.369 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.266 | 7.25 | 7.534 | 0 | 0 | 0 | 1.517 | 0 | 0 | 0 | 1.078 | 0 | 0 | 0 | 0.98 | 0 | 0 | 0 | 0.704 | 0 | 0 | 0 | 0.301 | 0.029 | 0.003 | 0.003 | 0.253 | 0.061 | 0.096 | 0.131 | 0.713 | 0.07 | 0.105 | 0.167 | 1.976 | 0.069 | 0.074 | 0.085 | 1.901 | 0.027 | 0.083 | 0.08 | 2.097 | 0.025 | 0.05 | 0.074 | 0.444 | 0.026 | 0 | 0 | 0 | 0.025 | 0.051 | 0 | 1.322 | 0.784 | 0.669 | 0.845 | 1.077 | 0.305 | 0.446 | 0.332 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.345 | 0 | 0 | 0.59 | 0 | 0 | 0 | 0 | 1.465 | 0 | 0.001 | 0 | 0 | 0 | 0.21 | 0.21 | 0.21 | 0.21 | 0 | 0.2 | 0 | 0 | 0 | 0.2 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 |
Totaal kortlopende verplichtingen
| 15.034 | 10.758 | 10.242 | 3.192 | 3.52 | 2.901 | 3.959 | 2.815 | 2.172 | 2.505 | 2.303 | 2.155 | 1.975 | 2.877 | 2.902 | 2.529 | 3.647 | 3.952 | 1.079 | 0.902 | 0.691 | 0.849 | 0.607 | 0.47 | 0.614 | 0.517 | 0.638 | 0.845 | 1.139 | 0.889 | 1.278 | 2.581 | 3.492 | 2.995 | 3.026 | 2.884 | 2.857 | 2.496 | 3.042 | 2.559 | 3.319 | 3.183 | 3.742 | 2.552 | 1.975 | 1.746 | 2.012 | 1.533 | 1.736 | 1.703 | 1.712 | 1.231 | 1.315 | 0.958 | 1.322 | 2.103 | 1.964 | 2.116 | 3.413 | 2.793 | 2.936 | 3.209 | 0.54 | 0.351 | 0.567 | 0.353 | 0.379 | 0.653 | 0.346 | 0.396 | 0.639 | 0.827 | 1.224 | 1.617 | 1.663 | 1.986 | 2.511 | 2.898 | 3.356 | 3.489 | 3.976 | 3.943 | 3.177 | 3.661 | 4.235 | 4.769 | 4.729 | 3.887 | 4.526 | 3.9 | 3.207 | 3.441 | 3.86 | 3.487 | 3.723 | 3.1 | 3.3 | 3.3 | 3.4 | 4.3 | 5.1 | 5.1 | 5.7 | 4.3 | 3.9 | 3.6 | 3 | 2.8 | 3 | 1.4 | 1.8 | 1.6 | 1.7 | 1.4 | 1.5 | 2.2 | 1.6 | 1.1 | 0.8 | 1 | 0.8 | 0 | 0 | 0 | 0.7 | 0.383 | 0.499 | 0.598 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 12.157 | 8.393 | 7.676 | 12.166 | 6.413 | 6.539 | 6.549 | 0.418 | 0.443 | 0.467 | 0.49 | 0.513 | 0.536 | 0.559 | 0.582 | 0.605 | 0.626 | 0.646 | 0.667 | 0.687 | 0.707 | 0.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.172 | 2.131 | 2.09 | 2.049 | 2.008 | 1.966 | 1.926 | 1.885 | 1.877 | 1.84 | 9.596 | 9.362 | 8.822 | 8.282 | 7.742 | 7.202 | 6.902 | 7.015 | 6.701 | 6.372 | 0.367 | 5.507 | 5.965 | 5.459 | 6.791 | 5.158 | 5.35 | 5.306 | 5.211 | 4.963 | 3.308 | 3.116 | 3.106 | 3 | 3 | 2 | 1.6 | 1.1 | 1.2 | 1.8 | 1.8 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0.128 | 0.125 | 0.12 |
Uitgestelde opbrengsten niet-vlottend
| 5.291 | 5.412 | 3.342 | 3.509 | 3.676 | 3.844 | 4.011 | 4.178 | 4.345 | 4.512 | 4.679 | 4.846 | 5.014 | 5.181 | 5.348 | 5.515 | 5.682 | 5.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.226 | 0.157 | 0.189 | 0.221 | 0.254 | 0 | 0 | 0 | 0.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | -3.509 | 6.039 | 6.142 | 6.129 | -4.178 | -4.345 | -4.512 | -4.679 | -4.846 | -5.014 | -5.181 | -5.348 | -5.515 | -5.682 | -5.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.436 | 0.468 | 0.5 | 3.509 | -6.039 | -6.142 | -6.129 | 4.178 | 4.345 | 4.512 | 4.679 | 4.846 | 5.014 | 5.181 | 5.348 | 5.515 | 5.682 | 5.849 | 0 | 0 | 0 | 0 | 0.306 | 0.47 | 0.614 | 0.517 | 0.385 | 0.845 | 1.139 | 0.889 | 0.565 | 2.581 | 3.492 | 2.995 | 1.05 | 2.884 | 2.857 | 2.496 | 1.141 | 2.559 | 3.319 | 3.183 | 1.645 | 2.552 | 1.975 | 1.746 | 1.568 | 1.533 | 1.736 | 1.703 | 1.712 | 1.206 | 1.264 | 0.958 | 0 | 0 | 0 | 0 | 0 | 2.488 | 2.49 | 2.877 | 0 | 0.139 | 0.142 | 0.147 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.233 | 0 | -0.001 | 0.01 | 0.315 | 0.368 | 0.42 | 0.473 | 0.525 | 0.578 | 0.7 | 0.6 | 1 | 1 | 1.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 17.884 | 14.273 | 11.518 | 15.675 | 10.089 | 10.383 | 10.56 | 4.596 | 4.788 | 4.979 | 5.169 | 5.359 | 5.55 | 5.74 | 5.93 | 6.12 | 6.308 | 6.495 | 0.667 | 0.687 | 0.707 | 0.725 | 0.306 | 0.47 | 0.614 | 0.517 | 0.385 | 0.845 | 1.139 | 0.889 | 0.565 | 2.581 | 3.492 | 2.995 | 1.05 | 2.884 | 2.857 | 2.496 | 1.141 | 2.559 | 3.319 | 3.183 | 1.645 | 2.552 | 1.975 | 1.746 | 1.568 | 1.533 | 1.736 | 1.703 | 1.712 | 1.206 | 1.264 | 0.958 | 0.226 | 0.157 | 0.189 | 0.221 | 0.254 | 2.488 | 2.49 | 2.877 | 2.494 | 2.27 | 2.232 | 2.196 | 2.158 | 1.966 | 1.926 | 1.885 | 1.877 | 1.84 | 9.596 | 9.362 | 8.822 | 8.282 | 7.742 | 7.202 | 6.902 | 7.015 | 6.701 | 6.372 | 0.367 | 5.507 | 5.965 | 6.692 | 6.791 | 5.157 | 5.36 | 5.621 | 5.579 | 5.383 | 3.781 | 3.641 | 3.684 | 3.7 | 3.6 | 3 | 2.6 | 2.2 | 1.2 | 1.7 | 1.8 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.4 | 0.1 | 0.2 | 0.1 | 1 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0 | 0.1 | 0.128 | 0.125 | 0.12 |
Totaal passiva
| 32.918 | 25.031 | 21.76 | 18.867 | 13.609 | 13.284 | 14.519 | 7.411 | 6.96 | 7.484 | 7.472 | 7.514 | 7.525 | 8.617 | 8.832 | 8.649 | 9.955 | 10.447 | 1.746 | 1.589 | 1.398 | 1.574 | 0.607 | 0.47 | 0.614 | 0.517 | 0.638 | 0.845 | 1.139 | 0.889 | 1.278 | 2.581 | 3.492 | 2.995 | 3.026 | 2.884 | 2.857 | 2.496 | 3.042 | 2.559 | 3.319 | 3.183 | 3.742 | 2.552 | 1.975 | 1.746 | 2.012 | 1.533 | 1.736 | 1.703 | 1.712 | 1.231 | 1.315 | 0.958 | 1.548 | 2.26 | 2.153 | 2.337 | 3.667 | 2.793 | 2.936 | 3.209 | 3.034 | 2.621 | 2.799 | 2.549 | 2.537 | 2.619 | 2.272 | 2.281 | 2.516 | 2.667 | 10.82 | 10.979 | 10.485 | 10.268 | 10.253 | 10.1 | 10.258 | 10.504 | 10.677 | 10.315 | 3.544 | 9.168 | 10.2 | 11.461 | 11.52 | 9.044 | 9.886 | 9.521 | 8.786 | 8.824 | 7.641 | 7.128 | 7.407 | 6.8 | 6.9 | 6.3 | 6 | 6.5 | 6.3 | 6.8 | 7.5 | 4.4 | 4 | 3.7 | 3.2 | 3.1 | 3.4 | 1.8 | 2.2 | 2.2 | 2.2 | 1.8 | 1.6 | 2.4 | 1.6 | 1.1 | 0.8 | 1.2 | 0.9 | 0 | 0 | 0 | 0.7 | 0.511 | 0.624 | 0.598 |
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 | 0.001 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 88.501 | 87.561 | 87.061 | 87.061 | 87.061 | 87.05 | 87.05 | 84.688 | 84.509 | 84.502 | 84.357 | 84.357 | 76.853 | 74.005 | 71.87 | 71.777 | 71.858 | 68.249 | 66.837 | 66.796 | 66.796 | 66.646 | 66.646 | 66.646 | 66.646 | 63.345 | 63.225 | 63.221 | 63.214 | 63.084 | 63.084 | 63.216 | 62.915 | 62.918 | 53.058 | 53.011 | 53.099 | 46.931 | 46.879 | 46.879 | 33.957 | 33.957 | 33.957 | 32.692 | 32.556 | 27.101 | 27.101 | 27.101 | 27.101 | 27.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.524 | 2.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -133.999 | -129.597 | -125.437 | -118.851 | -115.46 | -111.521 | -109.744 | -107.272 | -104.137 | -101.182 | -98.494 | -95.942 | -93.875 | -91.354 | -89.709 | -87.562 | -85.985 | -84.036 | -80.611 | -79.197 | -77.796 | -76.744 | -75.751 | -76.195 | -75.486 | -73.976 | -73.285 | -72.243 | -71.423 | -70.308 | -69.346 | -68.322 | -65.689 | -62.191 | -59.197 | -56.797 | -54.081 | -51.715 | -49.45 | -47.596 | -45.584 | -43.133 | -39.958 | -36.285 | -33.768 | -30.728 | -28.651 | -26.584 | -24.507 | -22.356 | -20.108 | -18.168 | -16.553 | -14.853 | -13.52 | -11.456 | -10.166 | -8.896 | -6.953 | -5.723 | -5.294 | -4.593 | -4.189 | -3.886 | -3.554 | -3.135 | -2.687 | -1.989 | -1.607 | -1.228 | -0.431 | -98.92 | -103.671 | -104.058 | -102.251 | -100.71 | -99.016 | -97.054 | -94.942 | -93.056 | -91.658 | -90.055 | -88.25 | -90.404 | -89.502 | -87.81 | -87.328 | -86.485 | -85.069 | -81.763 | -79.941 | -78.271 | -79.7 | -78.544 | -77.853 | -76 | -74.3 | -73.2 | -71.7 | -69.1 | -66.7 | -65.1 | -62.3 | -59.1 | -56.4 | -53.1 | -49.9 | -46.7 | -43.5 | -38.6 | -35.6 | -32.8 | -30 | -27 | -23.4 | -19.3 | -16 | -13 | -11.1 | -8.6 | -7 | 0 | 0 | 0 | -3.6 | 3.065 | -3.244 | -0.837 |
Overige gereserveerde algehele resultaten
| 13.739 | 12.983 | 12.911 | 12.723 | 12.348 | 11.372 | 11.398 | 10.209 | 10.151 | 10.846 | 10.235 | 10.093 | 8.565 | 9.14 | -2.933 | 9.156 | 9.015 | 8.085 | -2.566 | 8.005 | 7.793 | 5.588 | 5.564 | 5.591 | 5.544 | 5.474 | 4.914 | 4.48 | 4.425 | 4.413 | 4.103 | 4.051 | 3.99 | 3.89 | 3.723 | 3.621 | 3.58 | 3.606 | 3.542 | 3.534 | 8.09 | 8.038 | 7.833 | 8.429 | 8.366 | 8.337 | 8.26 | 8.232 | 8.205 | 8.174 | -1.209 | 8.187 | 8.173 | 0 | -1.036 | 0 | 0 | 0 | -0.88 | 0 | 0 | 0 | -0.715 | 5.671 | 5.649 | 5.627 | 5.606 | 5.52 | 5.52 | 5.518 | 4.988 | 4.974 | 4.963 | 5 | 4.966 | 4.931 | 4.897 | 5.152 | 4.033 | 3.888 | 3.823 | 3.135 | 1.89 | 0.024 | 0.024 | 0.024 | 0.024 | -9.518 | -9.518 | -8.965 | -8.965 | -8.965 | -8.965 | -8.1 | -8.1 | -8.1 | -8.1 | -6.5 | -6.5 | -6.5 | -6.5 | -5 | -5 | -5 | -5 | -3.4 | -3.4 | -3.4 | 13.5 | -1.9 | -1.9 | -1.9 | -1.9 | -1.1 | -1.1 | -1.1 | -1.1 | -0.5 | -0.5 | -0.5 | -0.5 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8.916 | 8.916 | 8.916 | 8.916 | 8.773 | 8.773 | 8.773 | 8.773 | 8.773 | 7.985 | 7.985 | 7.985 | 7.985 | 7.981 | 20.103 | 7.981 | 7.981 | 7.981 | 18.6 | 7.981 | 7.981 | 9.911 | 9.911 | 9.911 | 9.911 | 7.981 | 7.981 | 7.981 | 7.981 | 7.981 | 7.981 | 7.849 | 7.849 | 7.849 | 7.849 | 7.849 | 7.826 | 7.826 | 7.849 | 8.413 | 3.864 | 3.864 | 3.864 | 3.864 | 3.864 | 3.864 | 3.864 | 3.864 | 3.864 | 3.864 | 40.256 | 30.841 | 21.234 | 29.393 | 30.303 | 27.867 | 27.85 | 27.841 | 9.198 | 8.272 | 5.716 | 5.716 | 8.955 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.609 | 101.529 | 99.446 | 99.446 | 99.446 | 99.446 | 99.446 | 99.169 | 96.951 | 96.931 | 96.864 | 97.29 | 97.23 | 93.487 | 93.32 | 93.32 | 93.316 | 102.822 | 102.772 | 102.151 | 102.155 | 98.372 | 94.472 | 93.542 | 93.538 | 93.5 | 91.7 | 89.5 | 89.5 | 89.3 | 89.2 | 87.7 | 87.7 | 87.7 | 87.7 | 86.1 | 86 | 86.1 | 69.1 | 70.5 | 70.6 | 70.6 | 60.3 | 59.4 | 59.3 | 56.6 | 56.4 | 55.2 | 55.2 | 53.5 | 23.4 | 0 | 0 | 0 | 7.6 | 1.405 | 9.234 | 1.316 |
Totaal eigen vermogen van aandeelhouders
| -22.843 | -20.137 | -16.549 | -10.151 | -7.278 | -4.326 | -2.523 | -3.602 | -0.704 | 2.151 | 4.083 | 6.493 | -0.472 | -0.228 | -0.669 | 1.352 | 2.869 | 0.279 | 2.26 | 3.585 | 4.774 | 5.401 | 6.37 | 5.953 | 6.615 | 2.824 | 2.835 | 3.439 | 4.197 | 5.17 | 5.822 | 6.794 | 9.065 | 12.466 | 5.433 | 7.684 | 10.424 | 6.648 | 8.82 | 11.23 | 0.327 | 2.726 | 5.696 | 8.7 | 11.018 | 8.574 | 10.574 | 12.613 | 14.663 | 16.783 | 18.939 | 20.86 | 12.854 | 14.54 | 15.747 | 16.411 | 17.684 | 18.945 | 1.365 | 2.549 | 2.946 | 3.647 | 4.051 | 4.309 | 4.619 | 5.016 | 5.443 | 6.055 | 6.437 | 6.814 | 7.166 | 7.583 | 0.738 | 0.388 | 2.161 | 3.667 | 5.327 | 7.267 | 6.042 | 7.763 | 9.029 | 10.37 | 10.87 | 3.107 | 3.842 | 5.534 | 6.012 | 6.82 | 8.185 | 11.423 | 13.249 | 11.136 | 5.807 | 6.898 | 7.585 | 9.4 | 9.3 | 9.8 | 11.3 | 13.7 | 16 | 17.6 | 20.4 | 23.6 | 26.3 | 29.6 | 32.7 | 36 | 39.1 | 30 | 33.1 | 35.9 | 28.4 | 31.3 | 34.8 | 36.2 | 39.3 | 41.7 | 43.6 | 44.4 | 15.9 | 0 | 0 | 0 | 3.8 | 4.47 | 5.99 | 0.478 |
Totaal eigen vermogen
| -22.843 | -20.137 | -16.549 | -10.151 | -7.278 | -4.326 | -2.523 | -3.602 | -0.704 | 2.151 | 4.083 | 6.493 | -0.472 | -0.228 | -0.669 | 1.352 | 2.869 | 0.279 | 2.26 | 3.585 | 4.774 | 5.401 | 6.37 | 5.953 | 6.615 | 2.824 | 2.835 | 3.439 | 4.197 | 5.17 | 5.822 | 6.794 | 9.065 | 12.466 | 5.433 | 7.684 | 10.424 | 6.648 | 8.82 | 11.23 | 0.327 | 2.726 | 5.696 | 8.7 | 11.018 | 8.574 | 10.574 | 12.613 | 14.663 | 16.783 | 18.939 | 20.86 | 12.854 | 14.54 | 15.747 | 16.411 | 17.684 | 18.945 | 1.365 | 2.549 | 2.946 | 3.647 | 4.051 | 4.309 | 4.619 | 5.016 | 5.443 | 6.055 | 6.437 | 6.814 | 7.166 | 7.583 | 0.738 | 0.388 | 2.161 | 3.667 | 5.327 | 7.267 | 6.042 | 7.763 | 9.029 | 10.37 | 10.87 | 3.107 | 3.842 | 5.534 | 6.012 | 6.82 | 8.185 | 11.423 | 13.249 | 11.136 | 5.807 | 6.898 | 7.585 | 9.4 | 9.3 | 9.8 | 11.3 | 13.7 | 16 | 17.6 | 20.4 | 23.6 | 26.3 | 29.6 | 32.7 | 36 | 39.1 | 30 | 33.1 | 35.9 | 28.4 | 31.3 | 34.8 | 36.2 | 39.3 | 41.7 | 43.6 | 44.4 | 15.9 | 0 | 0 | 0 | 3.8 | 4.47 | 5.99 | 0.478 |
Totaal passiva en aandeelhoudersvermogen
| 10.075 | 4.894 | 5.211 | 8.716 | 6.331 | 8.958 | 11.996 | 3.809 | 6.256 | 9.635 | 11.555 | 14.007 | 7.053 | 8.389 | 8.163 | 10.001 | 12.824 | 10.726 | 4.006 | 5.174 | 6.172 | 6.975 | 6.977 | 6.423 | 7.229 | 3.341 | 3.473 | 4.284 | 5.336 | 6.059 | 7.1 | 9.375 | 12.557 | 15.461 | 8.459 | 10.568 | 13.281 | 9.144 | 11.862 | 13.789 | 3.646 | 5.909 | 9.438 | 11.252 | 12.993 | 10.32 | 12.586 | 14.146 | 16.399 | 18.486 | 20.651 | 22.091 | 14.169 | 15.498 | 17.295 | 18.671 | 19.837 | 21.282 | 5.032 | 5.342 | 5.882 | 6.856 | 7.085 | 6.93 | 7.418 | 7.565 | 7.98 | 8.674 | 8.709 | 9.095 | 9.682 | 10.25 | 11.558 | 11.367 | 12.646 | 13.935 | 15.58 | 17.367 | 16.3 | 18.267 | 19.706 | 20.685 | 14.414 | 12.275 | 14.042 | 16.995 | 17.532 | 15.864 | 18.071 | 20.944 | 22.035 | 19.96 | 13.448 | 14.026 | 14.992 | 16.2 | 16.2 | 16.1 | 17.3 | 20.2 | 22.3 | 24.4 | 27.9 | 28 | 30.3 | 33.3 | 35.9 | 39.1 | 42.5 | 31.8 | 35.3 | 38.1 | 30.6 | 33.1 | 36.4 | 38.6 | 40.9 | 42.8 | 44.4 | 45.6 | 16.8 | 0 | 0 | 0 | 4.5 | 4.981 | 6.613 | 1.077 |