
Ethan Allen Interiors Inc.
NYSE:ETD
26.08 (USD) • At close May 9, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q3 | 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 | 1994 Q1 | 1993 Q4 | 1993 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 65.731 | 57.075 | 59.234 | 69.71 | 63.862 | 55.051 | 56.888 | 62.13 | 61.031 | 85.392 | 92.878 | 109.919 | 95.045 | 105.207 | 93.665 | 104.596 | 108.956 | 80.035 | 61.973 | 72.276 | 116.868 | 28.306 | 45.876 | 20.824 | 25.742 | 38.763 | 39.59 | 22.363 | 44.977 | 41.987 | 52.728 | 57.701 | 63.677 | 57.149 | 69.254 | 52.659 | 48.815 | 57.031 | 87.008 | 76.182 | 58.436 | 112.942 | 114.308 | 109.176 | 95.804 | 77.603 | 91.224 | 72.601 | 83.645 | 57.267 | 73.913 | 79.721 | 73.13 | 66.352 | 79.376 | 78.519 | 70.812 | 53.031 | 62.728 | 73.852 | 71.925 | 76.138 | 72.452 | 52.96 | 51.159 | 64.544 | 79.917 | 74.376 | 77.011 | 86.268 | 133.484 | 147.879 | 132.946 | 155.564 | 163.636 | 173.801 | 185.754 | 175.008 | 188.707 | 3.448 | 10.911 | 33.045 | 35.96 | 27.528 | 177.018 | 148.474 | 129.485 | 81.856 | 60.187 | 69.557 | 65.26 | 75.688 | 62.26 | 63.818 | 38.294 | 48.112 | 37.557 | 24.457 | 30.359 | 14.024 | 16.09 | 14.5 | 13.4 | 9 | 13.2 | 10.9 | 12 | 19.4 | 24.9 | 47.8 | 30.3 | 21.9 | 32.3 | 23.2 | 11.6 | 9.1 | 9.3 | 10 | 7.7 | 7.5 | 5.2 | 6.7 | 5.8 | 6.7 | 3.4 | 5.6 | 3.3 | 4.8 | 6.6 |
Kortetermijnbeleggingen
| 0 | 82.049 | 76.73 | 91.319 | 82.356 | 97.679 | 106.284 | 110.577 | 95.171 | 55.03 | 49.566 | 11.199 | 9.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.086 | 7.063 | 7.046 | 7.33 | 7.317 | 7.308 | 7.302 | 0.002 | 7.813 | 7.806 | 7.803 | 2.198 | 6.379 | 8.865 | 12.878 | 18.153 | 20.138 | 20.157 | 13.431 | 15.529 | 18.176 | 17.869 | 10.67 | 9.005 | 11.259 | 11.016 | 11.107 | 12.909 | 12.99 | 16.258 | 11.671 | 11.075 | 2.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 65.731 | 139.124 | 135.964 | 161.029 | 146.218 | 152.73 | 163.172 | 172.707 | 156.202 | 140.422 | 142.444 | 121.118 | 104.57 | 105.207 | 93.665 | 104.596 | 108.956 | 80.035 | 61.973 | 72.276 | 116.868 | 28.306 | 45.876 | 20.824 | 25.742 | 38.763 | 39.59 | 22.363 | 44.977 | 41.987 | 52.728 | 57.701 | 63.677 | 57.149 | 69.254 | 52.659 | 48.815 | 57.031 | 87.008 | 78.38 | 64.815 | 121.807 | 127.186 | 127.329 | 115.942 | 97.76 | 104.655 | 88.13 | 101.821 | 75.136 | 84.583 | 88.726 | 84.389 | 77.368 | 90.483 | 91.428 | 83.802 | 69.289 | 74.399 | 84.927 | 73.948 | 76.138 | 72.452 | 52.96 | 51.159 | 64.544 | 79.917 | 74.376 | 77.011 | 86.268 | 133.484 | 147.879 | 132.946 | 155.564 | 163.636 | 173.801 | 185.754 | 175.008 | 188.707 | 3.448 | 10.911 | 33.045 | 35.96 | 27.528 | 177.018 | 148.474 | 129.485 | 81.856 | 60.187 | 69.557 | 65.26 | 75.688 | 62.26 | 63.818 | 38.294 | 48.112 | 37.557 | 24.457 | 30.359 | 14.024 | 16.09 | 14.5 | 13.4 | 9 | 13.2 | 10.9 | 12 | 19.4 | 24.9 | 47.8 | 30.3 | 21.9 | 32.3 | 23.2 | 11.6 | 9.1 | 9.3 | 10 | 7.7 | 7.5 | 5.2 | 6.7 | 5.8 | 6.7 | 3.4 | 5.6 | 3.3 | 4.8 | 6.6 |
Nettovorderingen
| 7.312 | 5.008 | 6.855 | 6.766 | 7.991 | 6.831 | 11.053 | 11.577 | 15.817 | 10.696 | 8.607 | 17.019 | 11.549 | 7.495 | 7.942 | 9.026 | 11.573 | 8.985 | 13.241 | 8.092 | 10.482 | 13.139 | 12.345 | 14.247 | 15.838 | 9.234 | 12.772 | 12.364 | 15.933 | 14.457 | 10.088 | 12.293 | 10.444 | 8.773 | 9.867 | 9.467 | 10.787 | 10.059 | 12.705 | 12.547 | 16.28 | 10.626 | 14.651 | 12.426 | 16.003 | 10.754 | 12.549 | 12.277 | 11.344 | 11.137 | 14.644 | 14.919 | 17.571 | 13.828 | 14.643 | 15.036 | 20.174 | 14.732 | 16.484 | 17.105 | 15.725 | 12.581 | 13.053 | 13.086 | 10.434 | 8.865 | 11.549 | 12.672 | 12.551 | 12.33 | 14.255 | 14.602 | 18.811 | 15.212 | 20.824 | 22.179 | 26.724 | 22.87 | 26.358 | 28.019 | 26.538 | 21.172 | 25.932 | 26.967 | 26.257 | 22.539 | 28.138 | 26.439 | 29.43 | 21.859 | 28.972 | 32.845 | 33.668 | 22.495 | 30.41 | 33.055 | 37.276 | 31.274 | 34.664 | 34.336 | 33.605 | 31.5 | 34.9 | 34.9 | 34.9 | 31.9 | 36.5 | 36.3 | 34 | 28.8 | 34.5 | 33.3 | 36.2 | 32.3 | 37.2 | 35.3 | 41.9 | 34.7 | 40.2 | 36.8 | 39.9 | 30.8 | 35.3 | 36.3 | 39.3 | 33.2 | 41 | 39.8 | 36.4 |
Voorraad
| 150.384 | 142.014 | 143.204 | 142.04 | 144.474 | 140.939 | 149.623 | 149.195 | 151.655 | 159.874 | 167.656 | 176.504 | 182.689 | 164.55 | 158.735 | 143.978 | 135.686 | 126.748 | 127.047 | 126.101 | 138.774 | 138.997 | 151.421 | 162.389 | 164.625 | 159.174 | 165.719 | 163.012 | 163.748 | 160.843 | 157.505 | 149.483 | 154.225 | 160.384 | 159.343 | 162.323 | 163.743 | 157.498 | 156.567 | 151.916 | 154.933 | 151.749 | 157.519 | 146.275 | 145.055 | 139.964 | 141.664 | 137.256 | 142.041 | 142.385 | 157.951 | 155.739 | 142.262 | 136.197 | 141.05 | 141.692 | 131.499 | 137.045 | 138.518 | 134.04 | 140.369 | 141.991 | 146.661 | 156.519 | 174.31 | 187.831 | 187.495 | 186.265 | 186.357 | 184.353 | 181.297 | 181.884 | 180.753 | 179.604 | 180.011 | 189.65 | 191.573 | 194.491 | 192.087 | 186.479 | 180.482 | 171.117 | 179.194 | 186.895 | 185.794 | 185.583 | 190.302 | 198.212 | 196.093 | 179.842 | 177.907 | 174.147 | 167.207 | 157.85 | 173.85 | 176.036 | 169.64 | 161.946 | 161.819 | 159.006 | 157.276 | 152.6 | 151 | 144 | 141.4 | 133.4 | 126.3 | 114.4 | 115.8 | 108.8 | 110.7 | 107.5 | 102.2 | 100.2 | 102 | 107.2 | 107.7 | 110.2 | 108.1 | 114.1 | 105.8 | 101.1 | 105.1 | 103.3 | 97.1 | 93.1 | 87.6 | 82.5 | 81.9 |
Overige vlottende activa
| 137.965 | 30.05 | 27.329 | 22.848 | 27.627 | 25.459 | 28.95 | 25.974 | 28.275 | 27.414 | 32.987 | 32.108 | 42.041 | 55.884 | 56.1 | 52.058 | 50.11 | 45.72 | 46.3 | 37.966 | 42.408 | 37.996 | 46.378 | 29.66 | 35.81 | 31.85 | 36.422 | 33.372 | 19.356 | 19.169 | 21.787 | 23.621 | 24.602 | 22.11 | 24.494 | 23.755 | 26.337 | 24.346 | 26.591 | 27.831 | 29.315 | 23.023 | 24.444 | 19.599 | 20.914 | 21.474 | 22.515 | 22.907 | 45.16 | 40.516 | 23.791 | 23.408 | 24.209 | 20.33 | 21.255 | 20.372 | 20.532 | 35.939 | 26.565 | 23.62 | 28.605 | 25.435 | 19.825 | 29.137 | 33.29 | 24.818 | 26.204 | 36.865 | 41.444 | 34.893 | 34.036 | 38.064 | 55.75 | 41.548 | 38.864 | 39.985 | 48.089 | 42.35 | 46.666 | 46.443 | 60.288 | 58.804 | 56.681 | 57.071 | 50.201 | 51.963 | 52.017 | 53.755 | 47.201 | 40.563 | 38.649 | 36.076 | 32.655 | 32.721 | 34.713 | 32.874 | 33.032 | 32.732 | 35.827 | 28.421 | 28.772 | 27.1 | 29.2 | 21.9 | 24.7 | 22.5 | 22 | 17.8 | 16.2 | 39.1 | 33.1 | 32 | 15.2 | 16.1 | 16.8 | 16.7 | 16.9 | 18.2 | 21 | 17.8 | 20.9 | 18.3 | 19 | 21.2 | 24.6 | 22.8 | 21.3 | 21.1 | 21.9 |
Totaal vlottende activa
| 361.392 | 316.196 | 313.352 | 332.683 | 326.31 | 325.959 | 352.798 | 359.453 | 351.949 | 338.406 | 351.694 | 346.749 | 340.849 | 316.244 | 300.842 | 295.279 | 291.12 | 245.928 | 232.461 | 229.952 | 287.328 | 199.44 | 232.831 | 216.29 | 224.11 | 223.096 | 236.292 | 214.425 | 244.014 | 236.456 | 242.108 | 243.098 | 252.948 | 248.416 | 262.958 | 248.204 | 249.682 | 248.934 | 282.871 | 270.674 | 265.343 | 307.205 | 323.8 | 305.629 | 297.914 | 269.952 | 281.383 | 260.57 | 277.786 | 248.916 | 280.969 | 282.792 | 268.431 | 247.723 | 267.431 | 268.528 | 256.007 | 257.005 | 255.966 | 259.692 | 258.647 | 256.145 | 251.991 | 251.702 | 269.193 | 286.058 | 305.165 | 310.178 | 317.363 | 317.844 | 363.072 | 382.429 | 388.26 | 391.928 | 403.335 | 423.756 | 452.14 | 434.719 | 453.818 | 264.389 | 278.219 | 284.138 | 297.767 | 295.582 | 439.27 | 408.559 | 399.942 | 360.262 | 332.911 | 311.821 | 310.788 | 318.756 | 295.79 | 276.884 | 277.267 | 290.077 | 277.505 | 250.409 | 262.669 | 235.787 | 235.743 | 225.7 | 228.5 | 209.8 | 214.2 | 198.7 | 196.8 | 187.9 | 190.9 | 224.5 | 208.6 | 194.7 | 185.9 | 171.8 | 167.6 | 168.3 | 175.8 | 173.1 | 177 | 176.2 | 171.8 | 156.9 | 165.2 | 167.5 | 164.4 | 154.7 | 153.2 | 148.2 | 146.8 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 319.391 | 323.182 | 325.852 | 329.5 | 333.036 | 333.191 | 338.836 | 338.028 | 341.155 | 326.94 | 321.279 | 324.312 | 325.544 | 325.107 | 329.975 | 340.176 | 347.914 | 342.895 | 342.567 | 346.02 | 367.126 | 373.796 | 372.411 | 245.246 | 260.222 | 262.972 | 266.65 | 267.903 | 265.122 | 263.396 | 267.257 | 270.198 | 272.122 | 271.147 | 273.455 | 273.615 | 273.403 | 273.477 | 274.745 | 277.035 | 283.531 | 284.789 | 285.877 | 288.156 | 286.797 | 290.388 | 289.542 | 291.672 | 294.08 | 299.153 | 297.322 | 295.695 | 297.211 | 291.098 | 291.535 | 294.853 | 295.433 | 298.403 | 302.095 | 305.747 | 310.578 | 313.528 | 320.184 | 333.599 | 347.744 | 353.247 | 355.036 | 350.432 | 343.16 | 341.019 | 326.46 | 322.185 | 316.606 | 312.581 | 298.917 | 294.17 | 286.797 | 281.385 | 271.54 | 275.211 | 277.625 | 274.542 | 274.794 | 277.021 | 281.64 | 281.618 | 282.981 | 289.423 | 294.483 | 302.925 | 300.778 | 293.626 | 293.741 | 277.734 | 275.227 | 268.659 | 271.138 | 267.548 | 251.119 | 247.738 | 241.4 | 235.6 | 228.8 | 215 | 207.9 | 203.6 | 196.7 | 189.3 | 182.1 | 178.1 | 177.6 | 172.5 | 166.8 | 164.4 | 162.8 | 163.9 | 164.3 | 164.3 | 164.3 | 164.3 | 162.5 | 167.8 | 169.3 | 164.6 | 165.2 | 170.8 | 170.2 | 171.2 | 170.8 |
Goodwill
| 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 25.388 | 0 | 0 | 25.388 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | 25.428 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | 25.4 | 94.077 | 94.633 | 0 | 94.045 | 94.197 | 92.656 | 0 | 91.094 | 90.127 | 88.259 | 87.899 | 86.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 19.74 | 45.128 | 45.128 | 19.74 | 45.128 | 45.128 | 45.128 | 19.728 | 45.128 | 45.128 | 45.128 | 19.728 | 45.128 | 45.128 | 45.128 | 19.728 | 45.128 | 45.128 | 45.128 | 19.728 | 45.128 | 45.128 | 45.128 | 19.7 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 0 | 45.128 | 45.128 | 45.128 | 0 | 19.756 | 0 | 0 | 96.823 | 0 | 0 | 0 | 92.5 | 0 | 0 | 0 | 0 | 0 | 85.249 | 83.994 | 82.897 | 81.32 | 80.98 | 80.181 | 80.038 | 79.099 | 79.052 | 78.926 | 78.939 | 78.353 | 78.354 | 77.791 | 69.708 | 71.61 | 60.666 | 59.246 | 52.863 | 53.211 | 53.667 | 54.063 | 54.77 | 53.27 | 53.7 | 54.2 | 51.6 | 51.9 | 52.1 | 51.9 | 50.8 | 51.2 | 51.6 | 52 | 52.4 | 52.8 | 53.2 | 53.7 | 54.1 | 54.5 | 54.9 | 55.3 | 55.7 | 56.1 | 56.6 | 57 | 57.4 | 57.8 | 58.3 | 58.7 | 59.1 | 59.5 |
Goodwill en immateriële activa
| 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.128 | 45.156 | 94.077 | 94.633 | 96.823 | 94.045 | 94.197 | 92.656 | 92.5 | 91.094 | 90.127 | 88.259 | 87.899 | 86.032 | 85.249 | 83.994 | 82.897 | 81.32 | 80.98 | 80.181 | 80.038 | 79.099 | 79.052 | 78.926 | 78.939 | 78.353 | 78.354 | 77.791 | 69.708 | 71.61 | 60.666 | 59.246 | 52.863 | 53.211 | 53.667 | 54.063 | 54.77 | 53.27 | 53.7 | 54.2 | 51.6 | 51.9 | 52.1 | 51.9 | 50.8 | 51.2 | 51.6 | 52 | 52.4 | 52.8 | 53.2 | 53.7 | 54.1 | 54.5 | 54.9 | 55.3 | 55.7 | 56.1 | 56.6 | 57 | 57.4 | 57.8 | 58.3 | 58.7 | 59.1 | 59.5 |
Langetermijnbeleggingen
| 10.041 | 45.092 | 50.426 | 35.272 | 35.276 | 15.064 | 0 | 0.5 | 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 | 0 | 0 | 0 | 0 | 0 | -113.256 | 0 | -111.647 | 0 | 0 | 0 | 15.422 | 15.416 | 15.41 | 15.402 | 15.395 | 16.391 | 16.377 | 16.306 | 16.329 | -9.084 | -16.442 | -14.899 | -7.75 | -8.077 | -4.865 | -4.399 | -4.188 | -4.005 | -2.327 | -4.429 | -4.464 | -4.96 | -5.983 | -7.348 | -8.105 | -8.696 | -9.477 | -9.977 | -10.034 | -9.359 | -26.9 | -28.458 | -28.563 | -26.026 | -19.593 | -21.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.732 | 0.906 | 0.874 | 0.824 | 0.929 | 0.832 | 0.655 | 0.64 | 0.977 | 1.091 | 1.019 | 0.82 | 0.566 | 0.489 | 0.822 | 1.078 | 1.745 | 0.641 | 0.774 | 0.137 | 2.044 | 2.082 | 2.06 | 2.108 | 1.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.256 | 0 | 111.647 | 0 | 0 | 0 | 0 | 0 | 0 | 8.067 | 7.932 | 8.034 | 11.157 | 11.939 | 8.956 | 9.084 | 16.442 | 14.899 | 7.75 | 8.077 | 4.865 | 4.399 | 4.188 | 4.005 | 2.327 | 4.429 | 4.464 | 4.96 | 5.983 | 7.348 | 8.105 | 8.696 | 9.477 | 9.977 | 10.034 | 9.359 | 26.9 | 28.458 | 28.563 | 26.026 | 19.593 | 21.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.056 | 2.069 | 2.072 | 1.51 | 1.537 | 2.001 | 2.146 | 1.704 | 2.114 | 2.416 | 2.729 | 2.886 | 2.816 | 2.36 | 1.527 | 1.584 | 1.639 | 1.627 | 1.591 | 1.552 | 1.478 | 1.481 | 1.469 | 1.579 | 1.731 | 3.295 | 2.884 | 2.977 | 10.293 | 10.032 | 9.933 | 9.798 | 9.705 | 9.814 | 10.052 | 10.462 | 10.856 | 11.271 | 12.348 | 14.471 | 15.036 | 14.945 | 15.374 | 15.521 | 15.061 | 19.813 | 19.519 | 19.915 | 21.312 | 22.179 | 5.873 | 5.757 | 7.251 | -5.047 | -4.689 | -4.609 | -6.995 | -8.597 | -5.461 | 21.21 | 30.033 | 17.669 | 21.262 | 16.056 | 3.945 | 4.317 | 4.423 | 4.54 | 4.823 | 5.034 | 5.246 | 5.484 | 5.932 | 6.122 | 5.971 | 6.416 | 5.645 | 6.556 | 7.577 | 5.889 | 3.464 | 3.163 | 2.549 | 1.79 | 1.826 | 2.285 | 2.508 | 2.944 | 5.238 | 5.788 | 4.752 | 6.665 | 6.777 | 6.377 | 7.151 | 7.519 | 7.882 | 7.31 | 7.598 | 5.276 | 4.641 | 4.2 | 4.8 | 4.2 | 5 | 5 | 5.2 | 5.1 | 6.9 | 8.1 | 8.5 | 8.2 | 8.5 | 9 | 9.1 | 9.7 | 10.4 | 11 | 11.9 | 12.1 | 15.9 | 15.3 | 17.8 | 23.8 | 23.4 | 19 | 17.8 | 17.7 | 18.1 |
Totaal niet-vlottende activa
| 377.348 | 416.377 | 424.352 | 412.234 | 415.906 | 396.216 | 386.765 | 386 | 389.374 | 375.575 | 370.155 | 373.146 | 374.054 | 373.084 | 377.452 | 387.966 | 396.426 | 390.291 | 390.06 | 392.837 | 415.776 | 422.487 | 421.068 | 294.061 | 308.722 | 311.395 | 314.662 | 316.008 | 320.543 | 318.556 | 322.318 | 325.124 | 326.955 | 326.089 | 328.635 | 329.205 | 329.387 | 329.876 | 332.221 | 336.634 | 343.695 | 344.862 | 346.379 | 348.805 | 346.986 | 355.329 | 354.189 | 356.715 | 360.52 | 366.46 | 363.745 | 361.996 | 365 | 354.648 | 355.301 | 359.797 | 361.1 | 363.179 | 367.047 | 372.085 | 385.739 | 376.325 | 386.574 | 394.783 | 396.845 | 451.641 | 454.092 | 451.795 | 442.028 | 440.25 | 424.362 | 420.169 | 413.632 | 408.83 | 393.147 | 388.485 | 378.474 | 373.19 | 363.111 | 363.997 | 362.409 | 358.685 | 357.524 | 358.849 | 362.565 | 362.955 | 364.415 | 371.306 | 378.074 | 387.067 | 383.321 | 369.999 | 372.128 | 344.777 | 341.624 | 329.041 | 332.231 | 328.525 | 312.78 | 307.784 | 299.311 | 293.5 | 287.8 | 270.8 | 264.8 | 260.7 | 253.8 | 245.2 | 240.2 | 237.8 | 238.1 | 233.1 | 228.1 | 226.6 | 225.6 | 227.7 | 229.2 | 230.2 | 231.5 | 232.1 | 234.5 | 239.7 | 244.1 | 245.8 | 246.4 | 248.1 | 246.7 | 248 | 248.4 |
Totaal activa
| 738.74 | 732.573 | 737.704 | 744.917 | 742.216 | 722.175 | 739.563 | 745.453 | 741.323 | 713.981 | 721.849 | 719.895 | 714.903 | 689.328 | 678.294 | 683.245 | 687.546 | 636.219 | 622.521 | 622.789 | 703.104 | 621.927 | 653.899 | 510.351 | 532.832 | 534.491 | 550.954 | 530.433 | 564.557 | 555.012 | 564.426 | 568.222 | 579.903 | 574.505 | 591.593 | 577.409 | 579.069 | 578.81 | 615.092 | 607.308 | 609.038 | 652.067 | 670.179 | 654.434 | 644.9 | 625.281 | 635.572 | 617.285 | 638.306 | 615.376 | 644.714 | 644.788 | 633.431 | 602.371 | 622.732 | 628.325 | 617.107 | 620.184 | 623.013 | 631.777 | 644.386 | 632.47 | 638.565 | 646.485 | 666.038 | 737.699 | 759.257 | 761.973 | 759.391 | 758.094 | 787.434 | 802.598 | 801.892 | 800.758 | 796.482 | 812.241 | 830.614 | 807.909 | 816.929 | 628.386 | 640.628 | 642.823 | 655.291 | 654.431 | 801.835 | 771.514 | 764.357 | 731.568 | 710.985 | 698.888 | 694.109 | 688.755 | 667.918 | 621.661 | 618.891 | 619.118 | 609.736 | 578.934 | 575.449 | 543.571 | 535.054 | 519.2 | 516.3 | 480.6 | 479 | 459.4 | 450.6 | 433.1 | 431.1 | 462.3 | 446.7 | 427.8 | 414 | 398.4 | 393.2 | 396 | 405 | 403.3 | 408.5 | 408.3 | 406.3 | 396.6 | 409.3 | 413.3 | 410.8 | 402.8 | 399.9 | 396.2 | 395.2 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 27.221 | 27.4 | 24.774 | 24.069 | 29.633 | 28.565 | 28.043 | 30.463 | 36.744 | 37.37 | 42.696 | 37.451 | 36.463 | 61.652 | 64.537 | 55.138 | 57.967 | 25.595 | 30.997 | 46.44 | 51.528 | 34.166 | 19.494 | 16.407 | 18.807 | 18.768 | 24.68 | 17.003 | 17.231 | 16.961 | 15.617 | 12.969 | 20.857 | 15.437 | 17.065 | 16.995 | 20.148 | 18.946 | 18.9 | 19.501 | 20.051 | 24.32 | 24.107 | 21.911 | 25.783 | 22.995 | 25.416 | 16.334 | 20.831 | 27.315 | 26.655 | 22.452 | 23.061 | 26.958 | 22.781 | 19.326 | 20.422 | 23.952 | 23.862 | 23.236 | 21.077 | 22.199 | 19.621 | 26.457 | 25.894 | 26.444 | 22.934 | 23.886 | 25.184 | 26.65 | 25.564 | 23.403 | 25.076 | 28.549 | 28.193 | 33.999 | 37.15 | 19.352 | 20.773 | 19.957 | 28.387 | 22.222 | 32.301 | 28.267 | 32.68 | 25.375 | 28.977 | 27.476 | 37.002 | 38.027 | 77.84 | 54.621 | 71.703 | 63.788 | 76.21 | 65.317 | 85.41 | 65.879 | 73.141 | 55.6 | 71.3 | 59.4 | 66.7 | 56.8 | 61.8 | 51.1 | 50.4 | 48.3 | 51.4 | 41.2 | 41.3 | 34.6 | 42.9 | 36.7 | 37.4 | 35.7 | 38.8 | 32.4 | 35.6 | 28.4 | 37.9 | 28.4 | 29.6 | 27.4 | 29.3 | 25.1 | 25.6 |
Kortlopende schulden
| 27.794 | 27.89 | 55.708 | 27.723 | 27.532 | 26.803 | 26.797 | 26.423 | 25.763 | 24.645 | 25.507 | 26.24 | 26.269 | 26.766 | 27.433 | 54.79 | 69.074 | 63.676 | 59.412 | 27.366 | 34.005 | 32.809 | 30.662 | -56.262 | 0.544 | 0.538 | 0.552 | 1.168 | 0.586 | 0.276 | 0.372 | 2.731 | 2.87 | 2.81 | 2.941 | 3.001 | 3.057 | 3.053 | 3.041 | 3.341 | 2.778 | 56.282 | 0.56 | 0.501 | 0.496 | 0.49 | 0.485 | 0.48 | 0.469 | 0.466 | 0.253 | 0.25 | 0.192 | 0 | 0 | 0.019 | 3.882 | 3.891 | 3.899 | 3.898 | 0.043 | 0.043 | 0.042 | 0.042 | 0.042 | 0.041 | 0.041 | 0.041 | 0.041 | 0.04 | 0.04 | 0.04 | 0.039 | 0.039 | 0.039 | 0.039 | 0.212 | 0.221 | 0.232 | 0.24 | 0.088 | 0.08 | 4.693 | 4.712 | 4.758 | 4.793 | 0.977 | 0.996 | 0.187 | 0.193 | 0.206 | 0.107 | 0.11 | 0.152 | 0.133 | 0.131 | 0.232 | 0.303 | 0.373 | 8.42 | 16.308 | 7.9 | 2.5 | 0.8 | 15.4 | 1.1 | 1.1 | 0.9 | 0.9 | 1 | 1.1 | 1.1 | 1.1 | 1.9 | 2.1 | 2.5 | 3.3 | 3.5 | 3.5 | 3.4 | 3.2 | 12.7 | 12.2 | 16.3 | 15.6 | 15.2 | 8.7 | 11.3 | 9 |
Belastingschulden
| 0 | 0 | 0 | 0.541 | 0.235 | 0.629 | 3.97 | 0.266 | 0.381 | 1.378 | 10.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 79.299 | 70.777 | 74.054 | 73.471 | 80.526 | 63.098 | 77.928 | 77.765 | 92.772 | 83.651 | 108.888 | 121.08 | 136.425 | 124.196 | 140.198 | 130.635 | 115.25 | 90.063 | 89.908 | 64.031 | 52.41 | 47.506 | 65.195 | 56.714 | 62.393 | 54.242 | 67.576 | 61.248 | 67.626 | 58.587 | 69.165 | 62.96 | 60.527 | 55.297 | 62.392 | 60.958 | 66.241 | 59.392 | 66.577 | 67.97 | 66.63 | 52.779 | 66.027 | 59.684 | 65.2 | 52.178 | 67.401 | 59.098 | 59.532 | 46.676 | 60.924 | 65.465 | 61.512 | 46.561 | 57.742 | 62.649 | 53.54 | 39.633 | 51.111 | 52.605 | 49.278 | 36.573 | 38.885 | 58.531 | 31.2 | 29.686 | 42.64 | 61.72 | 46.363 | 44.881 | 56.216 | 68.677 | 53.532 | 46.709 | 52.578 | 61.916 | 58.22 | 48.618 | 61.518 | 60.72 | 56.382 | 51.658 | 59.973 | 53.729 | 61.622 | 54.481 | 53.935 | 52.116 | 54.922 | 44.499 | 45.496 | 48.028 | 0 | 13.899 | 14.19 | 16.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.693 | 51.412 | 0.332 | 24.561 | 23.042 | 26.331 | 26.614 | 30.078 | 27.397 | 35.578 | 26.244 | 30.953 | 25.047 | 34.404 | 28.673 | -112.222 | -121.989 | -108.375 | -107.071 | 21.986 | 29.451 | 10.687 | 12.514 | 31.396 | 44.021 | 69.049 | 49.19 | 40.076 | 44.317 | 50.913 | 48.979 | 43.793 | 43.766 | 40.732 | 48.506 | 104.909 | 44.524 | 41.452 | 51.705 | 50.712 | 48.245 | 46.374 | 57.938 | 111.226 | 51.053 | 49.512 | 51.214 | 50.366 | 50.239 | 52.882 | 61.328 | 58.047 | 55.575 | 61.593 | 68.438 | 64.99 | 56.974 | 102.422 | 65.055 | 65.287 | 55.642 | 56.251 | 58.192 | 58.531 | 91.507 | 92.583 | 110.696 | 109.017 | 115.204 | 106.406 | 124.341 | 120.749 | 115.918 | 110.926 | 120.559 | 117.13 | 117.283 | 109.08 | 121.983 | 114.374 | 108.776 | 109.574 | 110.906 | 109.755 | 113.274 | 107.875 | 116.385 | 108.055 | 110.016 | 91.871 | 99.049 | 90.994 | 43.256 | 41.939 | 40.253 | 43.935 | 37.76 | 35.887 | 35.044 | 33.969 | 30.122 | 28.3 | 38.4 | 26 | 24.3 | 24.4 | 20.8 | 21.6 | 21.3 | 20.3 | 19.2 | 21 | 19.1 | 21.1 | 17.8 | 19.9 | 17.1 | 18 | 15.2 | 17.7 | 15.1 | 18.2 | 15.4 | 19.7 | 16.8 | 16.9 | 14.3 | 21 | 21.2 |
Totaal kortlopende verplichtingen
| 157.786 | 150.079 | 157.315 | 153.696 | 156.109 | 140.93 | 164.942 | 163.097 | 174.356 | 175.715 | 208.29 | 215.643 | 230.437 | 222.817 | 232.767 | 223.902 | 225.946 | 187.478 | 187.889 | 138.978 | 146.863 | 137.442 | 159.899 | 122.826 | 126.452 | 140.236 | 136.125 | 121.26 | 137.209 | 126.779 | 135.747 | 126.445 | 122.78 | 111.808 | 134.696 | 123.347 | 130.887 | 120.892 | 141.471 | 140.969 | 136.553 | 174.936 | 144.576 | 136.047 | 140.856 | 124.091 | 144.883 | 132.939 | 135.656 | 116.358 | 143.336 | 151.077 | 143.934 | 130.606 | 149.241 | 154.616 | 137.177 | 125.639 | 140.487 | 145.742 | 128.825 | 116.103 | 118.196 | 112.463 | 111.17 | 119.081 | 136.631 | 135.502 | 138.179 | 130.332 | 149.565 | 147.439 | 141.521 | 134.368 | 145.674 | 145.718 | 145.688 | 143.3 | 159.365 | 133.966 | 129.637 | 129.611 | 143.986 | 136.689 | 150.333 | 140.935 | 150.042 | 134.426 | 139.18 | 119.54 | 136.257 | 129.128 | 121.206 | 96.712 | 112.089 | 107.854 | 114.202 | 101.507 | 120.827 | 108.268 | 119.571 | 91.8 | 112.2 | 86.2 | 106.4 | 82.3 | 83.7 | 73.6 | 72.6 | 69.6 | 71.7 | 63.3 | 61.5 | 57.6 | 62.8 | 59.1 | 57.8 | 57.2 | 57.5 | 53.5 | 53.9 | 59.3 | 65.5 | 64.4 | 62 | 59.5 | 52.3 | 57.4 | 55.8 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 95.064 | 0 | 98.468 | 101.555 | 101.947 | 101.314 | 105.102 | 104.505 | 107.119 | 93.706 | 89.34 | 90.085 | 91.157 | 91.769 | 89.948 | 98.699 | 97.467 | 95.703 | 97.154 | 152.232 | 212.515 | 117.857 | 119.235 | 0.516 | 8.658 | 0.796 | 0.927 | 2.192 | 1.119 | 0.223 | 0.263 | 11.608 | 27.196 | 37.533 | 38.147 | 38.837 | 44.503 | 55.113 | 72.464 | 74.227 | 75.044 | 75.751 | 130.576 | 130.411 | 130.513 | 130.613 | 130.712 | 130.809 | 154.836 | 154.871 | 154.216 | 154.25 | 154.058 | 152.924 | 162.861 | 165.013 | 172.953 | 192.596 | 197.042 | 199.369 | 203.194 | 203.165 | 203.136 | 203.106 | 203.077 | 203.047 | 203.018 | 202.988 | 202.958 | 202.928 | 202.899 | 202.868 | 202.838 | 202.808 | 202.778 | 202.748 | 202.717 | 202.687 | 202.656 | 12.27 | 4.444 | 4.471 | 4.49 | 4.509 | 4.525 | 4.557 | 9.18 | 9.222 | 10.134 | 10.126 | 10.205 | 9.214 | 9.239 | 9.267 | 9.321 | 9.356 | 9.389 | 9.422 | 9.455 | 9.487 | 9.668 | 9.7 | 9.7 | 9.9 | 9.9 | 36.1 | 35 | 12.5 | 13.2 | 66 | 66.2 | 66.8 | 67.3 | 66.7 | 68.2 | 82.7 | 101.3 | 109 | 118.9 | 127 | 127.5 | 114.2 | 126.8 | 136.3 | 144.5 | 144.1 | 158.3 | 150.4 | 157.8 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0.973 | 0 | 0 | 0 | 0 | 2.801 | 3.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.237 | 2.428 | 2.872 | 3.035 | 3.032 | 2.991 | 3.066 | 3.056 | 2.465 | 2.801 | 3.769 | 4.418 | 6.223 | 5.899 | 5.523 | 5.028 | 2.058 | 0.872 | 0.286 | 1.074 | 1.534 | 0.648 | 1.037 | 1.069 | 3.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.067 | 7.932 | 8.034 | 11.157 | 11.939 | 8.956 | 9.084 | 0 | 0 | 0 | 0 | 6.579 | 21.195 | 22.948 | 27.327 | 28.067 | 28.96 | 30.199 | 30.646 | 34.25 | 30.985 | 31.908 | 34.182 | 36.261 | 31.936 | 33.298 | 35.637 | 52.332 | 51.782 | 52.287 | 51.248 | 50.289 | 47.795 | 48.728 | 47.539 | 40.578 | 38.783 | 38.301 | 37.158 | 33.118 | 33.039 | 35.791 | 34.413 | 33.542 | 34.115 | 33.912 | 33.714 | 33.228 | 33.3 | 28.1 | 32.6 | 32.5 | 32 | 32.3 | 31.9 | 31.7 | 31.6 | 31.3 | 31.5 | 31.9 | 32 | 32.3 | 32.8 | 33.1 | 32.8 | 33.2 | 33.6 | 32.9 | 35.7 | 34.5 | 37 | 37.9 | 36.9 | 37.3 | 37.2 | 33.2 |
Overige niet-vlottende verplichtingen
| 4.501 | 101.347 | 4.398 | 3.715 | 3.79 | 4.05 | 3.897 | 3.789 | 4.19 | 4.695 | 4.711 | 2.426 | 3.147 | 3.106 | 5.01 | 9.226 | 5.497 | 4.602 | 4.261 | 2.441 | 2.946 | 3.155 | 3.225 | 22.011 | 20.95 | 23.794 | 23.915 | 23.111 | 24.83 | 25.316 | 26.144 | 29.273 | 28.818 | 23.68 | 22.958 | 23.023 | 23.502 | 22.403 | 21.606 | 21.577 | 21.318 | 20.393 | 19.812 | 20.509 | 20.657 | 20.617 | 19.036 | 19.18 | 18.664 | 18.486 | 17.496 | 17.593 | 17.719 | 28.407 | 26.474 | 27.009 | 30.991 | 29.842 | 27.016 | 28.207 | 23.817 | 25.323 | 25.449 | 24.993 | 21.059 | 21.04 | 20.661 | 20.383 | 20.515 | 20.542 | 21.144 | 12.003 | 12.054 | 12.183 | 12.182 | 12.151 | 12.075 | 12.109 | 12.296 | 12.445 | 11.141 | 1.037 | 1.154 | 1.205 | 1.817 | 2.223 | 2.311 | 2.682 | 3.042 | 2.442 | 2.535 | 2.066 | 2.091 | 2.093 | 2.274 | 2.712 | 2.031 | 2.314 | 1.62 | 1.593 | 0.979 | 0.9 | 1.6 | 1.4 | 1.4 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 0.8 | 0.9 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 1 | 1.5 | 3.9 | 4.4 | 1.6 | -26.1 | 1.9 | 5.3 | 6.4 |
Totaal niet-vlottende verplichtingen
| 101.802 | 103.775 | 105.738 | 108.305 | 108.769 | 108.355 | 112.065 | 111.35 | 113.774 | 101.202 | 97.82 | 96.929 | 100.527 | 100.774 | 100.481 | 107.925 | 105.022 | 101.177 | 101.701 | 155.747 | 216.995 | 121.66 | 123.497 | 23.596 | 33.331 | 24.59 | 24.842 | 25.303 | 25.949 | 25.539 | 26.407 | 40.881 | 56.014 | 61.213 | 61.105 | 61.86 | 68.005 | 77.516 | 94.07 | 95.804 | 96.362 | 96.144 | 150.388 | 150.92 | 151.17 | 151.23 | 149.748 | 149.989 | 173.5 | 173.357 | 171.712 | 171.843 | 171.777 | 181.331 | 189.335 | 192.022 | 203.944 | 222.438 | 224.058 | 227.576 | 227.011 | 228.488 | 228.585 | 228.099 | 230.715 | 245.282 | 246.627 | 250.698 | 251.54 | 252.43 | 254.242 | 245.517 | 249.142 | 245.976 | 246.868 | 249.081 | 251.053 | 246.732 | 248.25 | 60.352 | 67.917 | 57.29 | 57.931 | 56.962 | 56.631 | 54.575 | 60.219 | 59.443 | 53.754 | 51.351 | 51.041 | 48.438 | 44.448 | 44.399 | 47.386 | 46.481 | 44.962 | 45.851 | 44.987 | 44.794 | 43.875 | 43.9 | 39.4 | 43.9 | 43.8 | 68.9 | 68.1 | 45.2 | 45.6 | 98.3 | 98.3 | 99.1 | 100.1 | 99.5 | 101.4 | 116.6 | 135.6 | 143 | 153.2 | 161.7 | 161.4 | 151.4 | 165.2 | 177.7 | 184 | 154.9 | 197.5 | 192.9 | 197.4 |
Totaal passiva
| 259.588 | 253.854 | 263.053 | 262.001 | 264.878 | 249.285 | 277.007 | 274.447 | 288.13 | 276.917 | 306.11 | 312.572 | 330.964 | 323.591 | 333.248 | 331.827 | 330.968 | 288.655 | 289.59 | 294.725 | 363.858 | 259.102 | 283.396 | 146.422 | 159.783 | 164.826 | 160.967 | 146.563 | 163.158 | 152.318 | 162.154 | 167.326 | 178.794 | 173.021 | 195.801 | 185.207 | 198.892 | 198.408 | 235.541 | 236.773 | 232.915 | 271.08 | 294.964 | 286.967 | 292.026 | 275.321 | 294.631 | 282.928 | 309.156 | 289.715 | 315.048 | 322.92 | 315.711 | 311.937 | 338.576 | 346.638 | 341.121 | 348.077 | 364.545 | 373.318 | 355.836 | 344.591 | 346.781 | 340.562 | 341.885 | 364.363 | 383.258 | 386.2 | 389.719 | 382.762 | 403.807 | 392.956 | 390.663 | 380.344 | 392.542 | 394.799 | 396.741 | 390.032 | 407.615 | 194.318 | 197.554 | 186.901 | 201.917 | 193.651 | 206.964 | 195.51 | 210.261 | 193.869 | 192.934 | 170.891 | 187.298 | 177.566 | 165.654 | 141.111 | 159.475 | 154.335 | 159.164 | 147.358 | 165.814 | 153.062 | 163.446 | 135.7 | 151.6 | 130.1 | 150.2 | 151.2 | 151.8 | 118.8 | 118.2 | 167.9 | 170 | 162.4 | 161.6 | 157.1 | 164.2 | 175.7 | 193.4 | 200.2 | 210.7 | 215.2 | 215.3 | 210.7 | 230.7 | 242.1 | 246 | 214.4 | 249.8 | 250.3 | 253.2 |
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 | 0.252 | 0.27 | 0.252 | 0.214 | 0.207 | 0.215 | 0.22 | 0.214 | 0.2 | 0.206 | 0.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.8 | 29.8 | 29.8 | 29.9 |
Gewone aandelen
| 0.496 | 0.496 | 0.496 | 0.495 | 0.495 | 0.495 | 0.495 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.493 | 0.493 | 0.492 | 0.492 | 0.492 | 0.491 | 0.491 | 0.491 | 0.491 | 0.491 | 0.491 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.489 | 0.489 | 0.489 | 0.489 | 0.489 | 0.489 | 0.489 | 0.486 | 0.486 | 0.486 | 0.486 | 0.486 | 0.486 | 0.486 | 0.486 | 0.485 | 0.485 | 0.485 | 0.485 | 0.485 | 0.484 | 0.484 | 0.483 | 0.483 | 0.483 | 0.483 | 0.483 | 0.483 | 0.483 | 0.483 | 0.483 | 0.482 | 0.482 | 0.482 | 0.482 | 0.482 | 0.482 | 0.474 | 0.474 | 0.469 | 0.469 | 0.467 | 0.467 | 0.466 | 0.466 | 0.466 | 0.459 | 0.458 | 0.458 | 0.458 | 0.455 | 0.455 | 0.454 | 0.454 | 0.453 | 0.453 | 0.453 | 0.453 | 0.452 | 0.452 | 0.452 | 0.451 | 0.451 | 0.451 | 0.451 | 0.451 | 0.451 | 0.5 | 0.4 | 0.4 | 0 | 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
| 782.576 | 782.938 | 777.901 | 783.366 | 774.813 | 771.052 | 762.83 | 769.819 | 753.588 | 739.384 | 719.37 | 710.369 | 686.993 | 669.653 | 650.127 | 655.346 | 662.535 | 653.255 | 642.697 | 638.631 | 650.701 | 656.211 | 654.621 | 647.71 | 656.096 | 653.193 | 672.781 | 669.013 | 662.581 | 665.209 | 664.148 | 661.976 | 655.533 | 658.536 | 653.122 | 646.315 | 634.277 | 628.831 | 616.23 | 607.079 | 598.385 | 599.338 | 592.787 | 584.395 | 570.217 | 567.864 | 559.213 | 553.083 | 547.502 | 545.74 | 550.376 | 542.918 | 538.224 | 512.704 | 506.66 | 501.908 | 496.755 | 495.026 | 481.723 | 479.341 | 507.335 | 511.927 | 516.716 | 531.747 | 550.123 | 605.124 | 606.857 | 606.648 | 601.888 | 599.381 | 585.168 | 573.535 | 559.226 | 548.009 | 531.588 | 529.496 | 512.907 | 498.884 | 478.663 | 467.566 | 453.222 | 445.488 | 427.558 | 414.041 | 515.927 | 496.31 | 475.656 | 460.456 | 442.525 | 433.091 | 412.286 | 394.47 | 375.514 | 354.089 | 334.438 | 319.249 | 304.978 | 286.517 | 264.968 | 245.841 | 223.577 | 202 | 178.8 | 161.7 | 140.6 | 120.5 | 100.4 | 85.3 | 66.4 | 49.3 | 31.1 | 17.9 | 4.5 | -8.4 | -20.6 | -29.4 | -36.9 | -45.2 | -53 | -57.5 | -60.4 | -65.2 | -72.4 | -79.7 | -85.9 | -92.1 | -97.7 | -101.5 | -105.7 |
Overige gereserveerde algehele resultaten
| -6.024 | -6.503 | -5.147 | -4.189 | -0.86 | -1.063 | -2.81 | -2.785 | -4.236 | -5.749 | -6.544 | -6.462 | -6.083 | -6.573 | -6.584 | -5.931 | -6.471 | -5.895 | -7.885 | -8.441 | -9.218 | -5.377 | -6.15 | -5.651 | -5.816 | -6.119 | -4.924 | -6.171 | -4.202 | -5.653 | -4.261 | -4.131 | -5.059 | -7.057 | -5.776 | -4.846 | -3.867 | -4.033 | -3.622 | -2.638 | -2.386 | -1.438 | -0.209 | 0.642 | 0.838 | 0.683 | 0.75 | 0.684 | 1.613 | 1.301 | 1.312 | 1.141 | 1.825 | 0.045 | 0.569 | 2.258 | 2.019 | 1.559 | 1.428 | 1.244 | 1.37 | 1.168 | 0.836 | 0.467 | 0.683 | 0.802 | 2.322 | 2.701 | 1.71 | 1.965 | 1.866 | 1.37 | 0.839 | 0.758 | 0.988 | 0.935 | 0.717 | 0.739 | 0.785 | 1.051 | 1.048 | 1.183 | 1.084 | 0.6 | 0.673 | 0.572 | 0.586 | 0.58 | 0.102 | 0.338 | 0.317 | -144.094 | -133.888 | -133.888 | -133.888 | -133.888 | -123.815 | -123.815 | -124.872 | -123.815 | -120.838 | -117.7 | -114.4 | -111.5 | -108.5 | -104.5 | -104.5 | -101.5 | -98.6 | -90.5 | -90.5 | -90.5 | -86.3 | -86.3 | -79.3 | -79.3 | -69.1 | -69.1 | -69.1 | -69.1 | -57.5 | -57.5 | -57.5 | -57.5 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -297.806 | -298.115 | -298.525 | -296.692 | -297.057 | -297.558 | -297.931 | -296.5 | -296.643 | -297.044 | -297.548 | -297.052 | -297.428 | -297.804 | -298.966 | -298.464 | -299.954 | -300.273 | -302.362 | -302.616 | -302.75 | -288.537 | -278.515 | -278.684 | -277.795 | -277.993 | -278.473 | -279.601 | -257.621 | -257.51 | -258.281 | -257.629 | -250.039 | -250.666 | -252.235 | -249.96 | -250.919 | -245.151 | -233.829 | -234.672 | -220.629 | -217.683 | -218.113 | -218.056 | -218.937 | -219.073 | -219.722 | -219.896 | -220.666 | -222.085 | -222.507 | -223.276 | -223.432 | -223.538 | -223.557 | -222.963 | -223.271 | -224.961 | -225.166 | -222.609 | -220.638 | -225.699 | -226.251 | -226.774 | -227.136 | -233.072 | -233.662 | -234.058 | -234.408 | -226.496 | -203.889 | -165.737 | -149.31 | -128.822 | -129.105 | -113.456 | -80.218 | -82.212 | -70.6 | -35.015 | -11.655 | 8.793 | 24.274 | 41.041 | 77.816 | 78.667 | 77.4 | 76.209 | 74.971 | 94.115 | 93.755 | 116.266 | 126.298 | 126.009 | 124.526 | 145.083 | 145.143 | 144.608 | 144.216 | 144.217 | 147.58 | 298.7 | 185.5 | 188.4 | 296.7 | 292.2 | 302.9 | 330.5 | 345.1 | 335.6 | 336.1 | 338 | 334.2 | 336 | 328.9 | 329 | 317.6 | 317.4 | 319.9 | 319.7 | 308.9 | 308.6 | 308.5 | 308.4 | 250.7 | 250.7 | 218 | 217.6 | 217.8 |
Totaal eigen vermogen van aandeelhouders
| 479.242 | 478.816 | 474.725 | 482.98 | 477.391 | 472.926 | 462.584 | 471.028 | 453.203 | 437.085 | 415.772 | 407.349 | 383.976 | 365.769 | 345.07 | 351.443 | 356.602 | 347.579 | 332.941 | 328.065 | 339.224 | 362.788 | 370.447 | 363.866 | 372.975 | 369.571 | 389.874 | 383.731 | 401.248 | 402.536 | 402.096 | 400.706 | 400.925 | 401.303 | 395.6 | 391.998 | 379.98 | 380.136 | 379.268 | 370.258 | 375.859 | 380.703 | 374.951 | 367.467 | 352.874 | 349.96 | 340.941 | 334.357 | 329.15 | 325.661 | 329.666 | 321.868 | 317.72 | 290.434 | 284.156 | 281.687 | 275.986 | 272.107 | 258.468 | 258.459 | 288.55 | 287.879 | 291.784 | 305.923 | 324.153 | 373.336 | 375.999 | 375.773 | 369.672 | 375.332 | 383.627 | 409.642 | 411.229 | 420.414 | 403.94 | 417.442 | 433.873 | 417.877 | 409.314 | 434.068 | 443.074 | 455.922 | 453.374 | 460.78 | 594.871 | 576.004 | 554.096 | 537.699 | 518.051 | 527.997 | 506.811 | 511.189 | 502.264 | 480.55 | 459.416 | 464.783 | 450.572 | 431.576 | 409.635 | 390.509 | 371.608 | 383.5 | 364.7 | 350.5 | 328.8 | 308.2 | 298.8 | 314.3 | 312.9 | 294.4 | 276.7 | 265.4 | 252.4 | 241.3 | 229 | 220.3 | 211.6 | 203.1 | 197.8 | 193.1 | 191 | 185.9 | 178.6 | 171.2 | 164.8 | 188.4 | 150.1 | 145.9 | 142 |
Totaal eigen vermogen
| 479.152 | 478.719 | 474.651 | 482.916 | 477.338 | 472.89 | 462.556 | 471.006 | 453.193 | 437.064 | 415.739 | 407.323 | 383.939 | 365.737 | 345.046 | 351.418 | 356.578 | 347.564 | 332.931 | 328.064 | 339.246 | 362.825 | 370.503 | 363.929 | 373.049 | 369.665 | 389.987 | 383.87 | 401.399 | 402.694 | 402.272 | 400.896 | 401.109 | 401.484 | 395.792 | 392.202 | 380.177 | 380.402 | 379.551 | 370.535 | 376.123 | 380.987 | 375.215 | 367.719 | 353.144 | 350.212 | 341.155 | 334.564 | 329.365 | 325.881 | 329.88 | 322.068 | 317.926 | 290.68 | 284.156 | 281.687 | 275.986 | 272.107 | 258.468 | 258.459 | 288.55 | 287.879 | 291.784 | 305.923 | 324.153 | 373.336 | 375.999 | 375.773 | 369.672 | 375.332 | 383.627 | 409.642 | 411.229 | 420.414 | 403.94 | 417.442 | 433.873 | 417.877 | 409.314 | 434.068 | 443.074 | 455.922 | 453.374 | 460.78 | 594.871 | 576.004 | 554.096 | 537.699 | 518.051 | 527.997 | 506.811 | 511.189 | 502.264 | 480.55 | 459.416 | 464.783 | 450.572 | 431.576 | 409.635 | 390.509 | 371.608 | 383.5 | 364.7 | 350.5 | 328.8 | 308.2 | 298.8 | 314.3 | 312.9 | 294.4 | 276.7 | 265.4 | 252.4 | 241.3 | 229 | 220.3 | 211.6 | 203.1 | 197.8 | 193.1 | 191 | 185.9 | 178.6 | 171.2 | 164.8 | 188.4 | 150.1 | 145.9 | 142 |
Totaal passiva en aandeelhoudersvermogen
| 738.74 | 732.573 | 737.704 | 744.917 | 742.216 | 722.175 | 739.563 | 745.453 | 741.323 | 713.981 | 721.849 | 719.895 | 714.903 | 689.328 | 678.294 | 683.245 | 687.546 | 636.219 | 622.521 | 622.789 | 703.104 | 621.927 | 653.899 | 510.351 | 532.832 | 534.491 | 550.954 | 530.433 | 564.557 | 555.012 | 564.426 | 568.222 | 579.903 | 574.505 | 591.593 | 577.409 | 579.069 | 578.81 | 615.092 | 607.308 | 609.038 | 652.067 | 670.179 | 654.434 | 644.9 | 625.281 | 635.572 | 617.285 | 638.306 | 615.376 | 644.714 | 644.788 | 633.431 | 602.371 | 622.732 | 628.325 | 617.107 | 620.184 | 623.013 | 631.777 | 644.386 | 632.47 | 638.565 | 646.485 | 666.038 | 737.699 | 759.257 | 761.973 | 759.391 | 758.094 | 787.434 | 802.598 | 801.892 | 800.758 | 796.482 | 812.241 | 830.614 | 807.909 | 816.929 | 628.386 | 640.628 | 642.823 | 655.291 | 654.431 | 801.835 | 771.514 | 764.357 | 731.568 | 710.985 | 698.888 | 694.109 | 688.755 | 667.918 | 621.661 | 618.891 | 619.118 | 609.736 | 578.934 | 575.449 | 543.571 | 535.054 | 519.2 | 516.3 | 480.6 | 479 | 459.4 | 450.6 | 433.1 | 431.1 | 462.3 | 446.7 | 427.8 | 414 | 398.4 | 393.2 | 396 | 405 | 403.3 | 408.5 | 408.3 | 406.3 | 396.6 | 409.3 | 413.3 | 410.8 | 402.8 | 399.9 | 396.2 | 395.2 |