EZCORP, Inc.
NASDAQ:EZPW
12.13 (USD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 170.513 | 218.038 | 229.111 | 226.986 | 220.595 | 237.974 | 243.128 | 207.658 | 206.028 | 222.342 | 254.964 | 233.274 | 253.667 | 283.668 | 335.638 | 290.45 | 304.542 | 311.13 | 193.729 | 143.141 | 157.567 | 138.922 | 347.786 | 297.031 | 286.015 | 285.031 | 159.912 | 113.584 | 164.393 | 113.729 | 120.099 | 63.707 | 65.737 | 29.38 | 75.336 | 22.781 | 59.124 | 114.387 | 138.173 | 77.599 | 56.329 | 49.999 | 32.198 | 38.486 | 36.317 | 45.955 | 41.443 | 46.668 | 52.814 | 51.825 | 47.499 | 22.868 | 23.969 | 27.492 | 59.785 | 23.908 | 25.854 | 14.912 | 51.192 | 17.032 | 44.764 | 46.546 | 55.244 | 41.595 | 27.444 | 29.812 | 35.551 | 13.651 | 22.533 | 31.686 | 61.605 | 39.964 | 29.939 | 22.731 | 26.041 | 4.27 | 4.168 | 1.972 | 1.405 | 3.115 | 2.506 | 1.692 | 0.202 | 1.402 | 2.496 | 0.248 | 3.386 | 0.553 | 1.492 | 1.418 | 1.224 | 0.359 | 2.186 | 2.626 | 2.785 | 5.218 | 3.126 | 1.229 | 1.816 | 3.3 | 2.9 | 1.9 | 2.7 | 2.8 | 1.3 | 1.6 | 1 | 1.1 | 0.8 | 1.2 | 3.3 | 2.8 | 1.4 | 3.9 | 9.9 | 11.3 | 4.6 | 2.8 | 6.4 | 6 | 6.3 | 3.3 | 4.1 | 1.7 | 15.4 | 27.6 | 39.7 | 3.4 | 5 | 20.7 | 33.9 | 14.5 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -39.22 | -39.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.432 | 1.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.9 | 16.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 170.513 | 218.038 | 229.111 | 226.986 | 220.595 | 237.974 | 243.128 | 207.658 | 206.028 | 222.342 | 254.964 | 233.274 | 253.667 | 283.668 | 335.638 | 290.45 | 304.542 | 311.13 | 193.729 | 143.141 | 157.567 | 138.922 | 347.786 | 297.031 | 286.015 | 285.031 | 159.912 | 113.584 | 164.393 | 113.729 | 120.099 | 63.707 | 65.737 | 29.38 | 75.336 | 22.781 | 59.124 | 114.387 | 138.173 | 77.599 | 56.329 | 49.999 | 32.198 | 38.486 | 36.317 | 45.955 | 41.443 | 46.668 | 52.814 | 51.825 | 47.499 | 22.868 | 23.969 | 27.492 | 59.785 | 23.908 | 25.854 | 14.912 | 51.192 | 17.032 | 44.764 | 46.546 | 55.244 | 41.595 | 27.444 | 29.812 | 35.551 | 13.651 | 22.533 | 31.686 | 61.605 | 39.964 | 29.939 | 22.731 | 26.041 | 4.27 | 4.168 | 1.972 | 1.405 | 3.115 | 2.506 | 1.692 | 0.202 | 1.402 | 2.496 | 0.248 | 3.386 | 0.553 | 1.492 | 50.85 | 2.32 | 0.359 | 2.186 | 2.626 | 2.785 | 5.218 | 3.126 | 1.229 | 1.816 | 50.2 | 19.6 | 1.9 | 2.7 | 2.8 | 1.3 | 1.6 | 1 | 1.1 | 0.8 | 1.2 | 3.3 | 2.8 | 1.4 | 3.9 | 9.9 | 11.3 | 4.6 | 2.8 | 6.4 | 6 | 6.3 | 3.3 | 4.1 | 1.7 | 15.4 | 27.6 | 39.7 | 3.4 | 5 | 20.7 | 33.9 | 14.5 |
Nettovorderingen
| 44.013 | 337.996 | 312.337 | 320.387 | 320.168 | 303.182 | 239.212 | 57.651 | 243.485 | 251.317 | 218.959 | 226.946 | 205.238 | 203.185 | 168.905 | 197.422 | 151.903 | 24.245 | 205.887 | 258.965 | 42.691 | 260.488 | 245.022 | 279.141 | 270.98 | 58.548 | 43.225 | 247.737 | 51.063 | 220.871 | 200.273 | 231.361 | 242.87 | 29.643 | 67.214 | 269.38 | 36.258 | 102.906 | 93.501 | 58.596 | 107.686 | 67.658 | 140.267 | 153.83 | 131.337 | 273.949 | 236.95 | 267.845 | 262.128 | 237.709 | 195.541 | 202.452 | 193.159 | 183.425 | 145.902 | 171.457 | 164.181 | 161.885 | 133.49 | 141.023 | 136.019 | 125.573 | 106.188 | 126.157 | 101.222 | 79.706 | 75.755 | 17.927 | 81.661 | 76.156 | 57.743 | 64.641 | 65.396 | 10.745 | 9.511 | 12.428 | 12.771 | 12.764 | 10.793 | 12.724 | 10.153 | 67.714 | 55.475 | 10.739 | 61.638 | 10.1 | 8.008 | 10.151 | 9.663 | 8.635 | 8.187 | 9.921 | 8.841 | 8.877 | 7.326 | 14.258 | 13.674 | 54.345 | 46.693 | 14.7 | 0.1 | 15.4 | 12.8 | 14.8 | 14.8 | 55.6 | 44.6 | 11.9 | 13.1 | 52.6 | 43.4 | 46.5 | 10.3 | 41.2 | 37.6 | 44.2 | 11.5 | 46.5 | 42.2 | 43.9 | 9.4 | 47.1 | 38.3 | 37.7 | 9 | 30.3 | 24.4 | 23.9 | 23.8 | 16.6 | 11.9 | 10.3 |
Voorraad
| 191.923 | 171.937 | 163.429 | 164.927 | 166.477 | 154.944 | 150.297 | 156.064 | 151.615 | 132.713 | 119.89 | 119.313 | 110.989 | 92.242 | 86.214 | 94.98 | 95.891 | 123.112 | 173.251 | 187.369 | 179.355 | 175.802 | 173.348 | 175.422 | 166.997 | 151.145 | 158.642 | 163.31 | 154.411 | 135.053 | 137.008 | 143.44 | 140.224 | 130.368 | 126.446 | 132.98 | 124.084 | 115.283 | 116.144 | 133.986 | 139.419 | 132.021 | 129.013 | 142.711 | 145.2 | 122.503 | 116.517 | 120.326 | 109.214 | 94.421 | 87.891 | 100.319 | 90.373 | 79.031 | 70.275 | 77.677 | 71.502 | 61.181 | 56.403 | 63.515 | 64.001 | 57.141 | 56.025 | 64.563 | 43.209 | 39.444 | 35.999 | 41.788 | 37.942 | 33.641 | 28.649 | 35.235 | 35.616 | 32.937 | 30.764 | 34.332 | 30.293 | 28.956 | 26.967 | 32.317 | 9.711 | 30.997 | 29.492 | 32.527 | 29.755 | 28.853 | 29.535 | 33.686 | 32.097 | 32.634 | 31.331 | 32.395 | 34.231 | 33.711 | 34.148 | 37.898 | 35.66 | 39.976 | 40.433 | 61 | 58.2 | 50.2 | 47.8 | 49.2 | 44 | 37.5 | 36.6 | 40.9 | 39.3 | 32.6 | 30.8 | 34.7 | 35.8 | 33.8 | 36.1 | 41.7 | 41.6 | 59 | 59.9 | 59.9 | 61.2 | 58.9 | 56.7 | 53.5 | 38.4 | 31.3 | 27.5 | 23 | 19.9 | 14.4 | 10.5 | 8.6 |
Overige vlottende activa
| 322.549 | 13.957 | 17.427 | 15.338 | 12.479 | 14.63 | 232.294 | 19.94 | 244.609 | 23.274 | 18.958 | 19.306 | 207.546 | 21.073 | 15.887 | 16.09 | 165.246 | 140.097 | 12.953 | 12.463 | 226.147 | 13.189 | 11.647 | 232.431 | 23.957 | 239.248 | 213.991 | 26.516 | 211.09 | 31.993 | 31.011 | 34.724 | 15.297 | 342.59 | 187.074 | 47.382 | 294.715 | 275.753 | 284.883 | 352.371 | 333.677 | 396.549 | 235.635 | 221.428 | 224.096 | 56.225 | 59.341 | 67.243 | 61.58 | 59.545 | 52.671 | 57.083 | 48.736 | 38.082 | 43.364 | 43.972 | 40.635 | 31.036 | 31.298 | 36.325 | 32.597 | 30.675 | 29.4 | 28.057 | 20.041 | 25.144 | 16.287 | 86.565 | 15.11 | 12.541 | 12.523 | 12.936 | 11.057 | 62.603 | 55.194 | 63.608 | 67.03 | 74.885 | 61.421 | 66.824 | 68.402 | 10.703 | 11.217 | 63.389 | 9.889 | 59.892 | 52.745 | 58.655 | 59.89 | 8.793 | 48.301 | 57.625 | 57.987 | 56.902 | 48.782 | 53.976 | 58.117 | 12.878 | 11.509 | 5.6 | 61.2 | 57.7 | 48.5 | 53.4 | 55.6 | 4.2 | 4.4 | 43.1 | 46.7 | 4.8 | 4.8 | 4.7 | 39.8 | 5.3 | 5 | 9.1 | 49.5 | 5.7 | 5.5 | 4.4 | 41.9 | 8.3 | 6 | 7.3 | 31 | 3.7 | 3.1 | 3 | 1.5 | 1.7 | 1.7 | 1.5 |
Totaal vlottende activa
| 728.998 | 741.928 | 722.304 | 719.168 | 719.719 | 710.73 | 686.652 | 662.416 | 644.163 | 629.646 | 612.771 | 598.839 | 610.861 | 600.168 | 606.644 | 598.942 | 593.25 | 598.584 | 585.82 | 601.938 | 605.76 | 588.401 | 777.803 | 763.33 | 757.146 | 733.972 | 575.77 | 551.147 | 580.957 | 501.646 | 488.391 | 473.232 | 482.143 | 531.981 | 456.07 | 472.523 | 555.881 | 608.329 | 632.701 | 622.552 | 664.79 | 646.227 | 537.113 | 556.455 | 531.667 | 498.632 | 454.251 | 502.082 | 485.736 | 442.449 | 383.602 | 382.722 | 356.237 | 328.03 | 319.326 | 317.014 | 302.172 | 268.96 | 272.383 | 257.895 | 277.381 | 259.935 | 246.857 | 260.372 | 191.916 | 174.106 | 163.592 | 159.931 | 157.246 | 154.024 | 160.52 | 152.776 | 142.008 | 129.016 | 121.51 | 114.638 | 114.262 | 118.577 | 100.586 | 114.98 | 111.697 | 111.106 | 96.386 | 108.057 | 103.778 | 99.093 | 93.674 | 103.045 | 103.142 | 100.912 | 90.139 | 100.3 | 103.245 | 102.116 | 93.041 | 111.35 | 110.577 | 108.428 | 100.451 | 131.5 | 139.1 | 125.2 | 111.8 | 120.2 | 115.7 | 98.9 | 86.6 | 97 | 99.9 | 91.2 | 82.3 | 88.7 | 87.3 | 84.2 | 88.6 | 106.3 | 107.2 | 114 | 114 | 114.2 | 118.8 | 117.6 | 105.1 | 100.2 | 93.8 | 92.9 | 94.7 | 53.3 | 50.2 | 53.4 | 58 | 34.9 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 292.575 | 294.956 | 307.058 | 300.101 | 302.484 | 304.949 | 294.062 | 286.166 | 278.311 | 269.011 | 255.217 | 253.728 | 254.801 | 241.097 | 222.315 | 232.512 | 240.795 | 262.689 | 265.626 | 291.196 | 67.357 | 66.214 | 67.518 | 69.77 | 73.649 | 71.587 | 64.833 | 62.098 | 57.959 | 53.022 | 53.63 | 54.881 | 58.455 | 61.201 | 64.962 | 69.963 | 75.594 | 101.135 | 102.252 | 104.353 | 105.9 | 109.458 | 111.419 | 114.539 | 116.281 | 110.312 | 118.979 | 114.676 | 108.131 | 100.196 | 95.046 | 84.513 | 78.498 | 75.049 | 70.105 | 66.641 | 62.293 | 59.045 | 54.044 | 52.378 | 51.154 | 49.752 | 48.206 | 46.674 | 40.079 | 38.661 | 38.413 | 37.308 | 33.806 | 31.895 | 30.967 | 29.881 | 29.447 | 27.283 | 27.124 | 26.398 | 26.964 | 26.147 | 26.132 | 26.049 | 25.846 | 25.222 | 24.642 | 24.701 | 25.369 | 27.141 | 28.659 | 30.442 | 32.19 | 34.214 | 37.725 | 40.882 | 44.965 | 52.384 | 58.378 | 61.388 | 61.13 | 65.265 | 64.501 | 62 | 60.6 | 56.5 | 52.7 | 49 | 43.7 | 37.8 | 34.3 | 32.6 | 32.6 | 32.8 | 33.6 | 33.9 | 34.3 | 34.7 | 35 | 35.4 | 36.6 | 37.7 | 36 | 34.8 | 33.9 | 30.9 | 27.7 | 25 | 21.4 | 18.3 | 16.1 | 14.1 | 12.1 | 9.7 | 7.2 | 5.9 |
Goodwill
| 306.478 | 308.847 | 310.658 | 303.799 | 302.372 | 302.12 | 300.078 | 297.361 | 286.828 | 286.798 | 286.214 | 284.619 | 285.758 | 283.619 | 258.199 | 258.453 | 257.582 | 257.326 | 257.222 | 301.282 | 300.527 | 300.7 | 296.881 | 294.881 | 297.448 | 292.544 | 289.438 | 288.773 | 254.76 | 254.469 | 254.217 | 253.585 | 253.976 | 254.273 | 254.782 | 326.201 | 327.46 | 331.849 | 344.931 | 337.498 | 346.577 | 436.765 | 435.048 | 434.835 | 428.508 | 426.148 | 432.124 | 428.011 | 374.663 | 321.423 | 320.692 | 212.475 | 173.206 | 167.017 | 143.404 | 128.181 | 117.305 | 115.415 | 101.456 | 101.134 | 100.719 | 100.742 | 99.008 | 98.3 | 24.376 | 24.779 | 24.422 | 24.591 | 16.211 | 16.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.713 | 13.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 58.451 | 60.164 | 61.714 | 56.977 | 58.216 | 60.009 | 59.62 | 58.029 | 56.819 | 61.017 | 62.145 | 61.458 | 62.104 | 61.922 | 58.125 | 58.794 | 58.638 | 65.003 | 64.043 | 68.995 | 68.044 | 63.646 | 58.503 | 55.956 | 54.923 | 59.678 | 45.728 | 43.974 | 32.42 | 32.551 | 31.768 | 31.708 | 30.681 | 30.569 | 40.197 | 40.443 | 50.434 | 60.575 | 61.107 | 60.739 | 49.482 | 62.915 | 69.016 | 65.178 | 61.872 | 64.533 | 61.487 | 60.662 | 45.185 | 78.666 | 38.904 | 20.568 | 19.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.148 | 11.274 | 11.401 | 0 | 11.655 | 0 | 0 | 12.036 | 12.16 | 16.559 | 16.755 | 13.7 | 13.9 | 14 | 14 | 13.9 | 13.6 | 0 | 0 | 0 | 12.5 | 12.7 | 12.9 | 13 | 13.1 | 13.2 | 13.3 | 13.5 | 13.6 | 16.7 | 19.5 | 19.8 | 17.2 | 0 | 20.5 | 20.9 | 21.1 | 17.6 | 15.6 | 12.5 | 10.9 | 8.2 | 5.9 | 4 |
Goodwill en immateriële activa
| 364.929 | 369.011 | 372.372 | 360.776 | 360.588 | 362.129 | 359.698 | 355.39 | 343.647 | 347.815 | 348.359 | 346.077 | 347.862 | 345.541 | 316.324 | 317.247 | 316.22 | 322.329 | 321.265 | 370.277 | 368.571 | 364.346 | 355.384 | 350.837 | 352.371 | 352.222 | 335.166 | 332.747 | 287.18 | 287.02 | 285.985 | 285.293 | 284.657 | 284.842 | 294.979 | 366.644 | 377.894 | 392.424 | 406.038 | 398.237 | 396.059 | 499.68 | 504.064 | 500.013 | 490.38 | 490.681 | 493.611 | 488.673 | 419.848 | 400.089 | 359.596 | 212.475 | 173.206 | 167.017 | 143.404 | 128.181 | 117.305 | 115.415 | 101.456 | 101.134 | 100.719 | 100.742 | 99.008 | 98.3 | 24.376 | 24.779 | 24.422 | 24.591 | 16.211 | 16.211 | -21 | -20 | -19 | -18 | -18 | -18 | -17 | -17 | -17 | 0 | 0 | 0 | 0 | 0 | -14.7 | 0 | 0 | 0 | 11.148 | 11.274 | 11.401 | 11.529 | 11.655 | 0 | 0 | 12.036 | 12.16 | 16.559 | 16.755 | 13.7 | 13.9 | 14 | 14 | 13.9 | 13.6 | 0 | 0 | 0 | 12.5 | 12.7 | 12.9 | 13 | 13.1 | 13.2 | 13.3 | 13.5 | 13.6 | 16.7 | 19.5 | 19.8 | 17.2 | 0 | 20.5 | 20.9 | 21.1 | 17.6 | 15.6 | 12.5 | 10.9 | 8.2 | 5.9 | 4 |
Langetermijnbeleggingen
| 13.329 | 63.517 | 64.382 | 61.345 | 47.207 | 49.467 | 49.901 | 77.009 | 61.953 | 61.384 | 60.002 | 59.013 | 37.724 | 35.387 | 34.961 | 31.773 | 32.458 | 29.483 | 27.993 | 29.272 | 34.516 | 30.922 | 29.387 | 35.511 | 49.5 | 61.056 | 46.509 | 45.605 | 43.319 | 41.725 | 38.334 | 39.875 | 37.128 | 57.656 | 56.677 | 53.404 | 56.182 | 90.423 | 94.51 | 99.219 | 91.098 | 90.73 | 88.685 | 97.424 | 97.085 | 146.707 | 147.232 | 144.232 | 126.066 | 125.309 | 120.056 | 117.82 | 120.319 | 114.777 | 112.364 | 108.959 | 101.386 | 99.773 | 90.854 | 90.455 | 38.851 | 34.784 | 34.725 | 37.873 | 38 | 37 | 37 | 37 | 36 | 21 | 21 | 20 | 19 | 18 | 18 | 18 | 17 | 17 | 17 | 0 | 0 | 0 | 0 | 0 | 14.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.362 | 25.245 | 26.247 | 25.984 | 25.702 | 19.61 | 19.127 | 12.428 | 12.145 | 15.773 | 15.908 | 15.623 | 9.746 | 10.292 | 9.693 | 10 | 8.931 | 5.505 | 6.251 | 2.123 | 1.998 | 3.956 | 10.119 | 9.283 | 7.165 | 4.269 | 13.842 | 10.997 | 16.856 | 36.506 | 37.134 | 34.667 | 35.303 | 33.386 | 77.125 | 73.655 | 24.987 | 10.984 | 10.785 | 11.63 | 26.174 | 9.308 | 9.619 | 7.521 | 13.625 | 82.631 | 15.716 | 15.716 | 61.997 | 50.587 | 18.228 | 18.169 | 0 | 0 | 23.319 | 23.248 | 0.06 | 5.526 | 5.318 | 5.011 | 6.311 | 9.09 | 8.452 | 7.754 | 8.139 | 5.62 | 5.346 | 5.023 | 4.765 | 4.536 | 4.249 | 3.95 | 3.749 | 3.669 | 4.012 | 4.012 | 4.012 | 4.946 | 4.946 | 4.946 | 4.946 | 4.391 | 4.391 | 4.391 | 4.391 | 1.948 | 1.948 | 1.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 68.044 | 15.506 | 15.779 | 13.819 | 12.011 | 10.793 | 11.092 | 8.906 | 7.659 | 7.198 | 7.739 | 7.041 | 5.917 | 6.165 | 6.316 | 6.69 | 5.369 | 5.712 | 6.177 | 6.136 | 5.5 | 15.384 | 12.904 | 9.041 | 7.089 | 17.007 | 38.433 | 39.968 | 38.092 | 50.398 | 58.493 | 76.552 | 85.558 | 18.95 | 84.636 | 109.651 | 121.692 | 139.963 | 142.781 | 115.392 | 120.899 | 166.964 | 101.336 | 93.177 | 96.252 | 25.238 | 84.618 | 71.967 | 16.229 | 19.443 | 52.641 | 10.18 | 28.19 | 28.748 | 0.375 | 1.004 | 23.196 | 22.664 | 22.223 | 19.931 | 18.101 | 17.892 | 17.533 | 18.693 | 6.21 | 5.833 | 5.254 | 5.383 | 3.158 | 3.698 | 24.675 | 24.064 | 22.654 | 21.115 | 21.085 | 21.312 | 20.21 | 21.315 | 21.008 | 20.543 | 21.833 | 21.336 | 20.783 | 20.699 | 20.152 | 20.461 | 20.601 | 20.284 | 19.49 | 18.91 | 19.169 | 19.254 | 18.695 | 32.152 | 32.063 | 19.974 | 19.926 | 18.928 | 17.915 | 20.7 | 20.5 | 20.6 | 20.7 | 19.6 | 16.9 | 30.6 | 30.4 | 19.8 | 6.1 | 5.4 | 5.4 | 5.6 | 5.7 | 5.5 | 6.9 | 7 | 7.2 | 6.7 | 4.2 | 4.3 | 4.1 | 21.6 | 1.2 | 1 | 1 | 4.9 | 4.6 | 4 | 3.7 | 3.2 | 1.9 | 1.7 |
Totaal niet-vlottende activa
| 764.239 | 768.235 | 785.838 | 762.025 | 747.992 | 746.948 | 733.88 | 739.899 | 703.715 | 701.181 | 687.225 | 681.482 | 656.05 | 638.482 | 589.609 | 598.222 | 603.773 | 625.718 | 627.312 | 699.004 | 477.942 | 480.822 | 475.312 | 474.442 | 489.774 | 506.141 | 498.783 | 491.415 | 443.406 | 468.671 | 473.576 | 491.268 | 501.101 | 456.035 | 578.379 | 673.317 | 656.349 | 734.929 | 756.366 | 728.831 | 740.13 | 876.14 | 815.123 | 812.674 | 813.623 | 855.569 | 860.156 | 835.264 | 732.271 | 695.624 | 645.567 | 443.157 | 400.213 | 385.591 | 349.567 | 328.033 | 304.24 | 302.423 | 273.895 | 268.909 | 215.136 | 212.26 | 207.924 | 209.294 | 116.804 | 111.893 | 110.435 | 109.305 | 93.94 | 77.34 | 59.891 | 57.895 | 55.85 | 52.067 | 52.221 | 51.722 | 51.186 | 52.408 | 52.086 | 51.538 | 52.625 | 50.949 | 49.816 | 49.791 | 49.912 | 49.55 | 51.208 | 52.674 | 62.828 | 64.398 | 68.295 | 71.665 | 75.315 | 84.536 | 90.441 | 93.398 | 93.216 | 100.752 | 99.171 | 96.4 | 95 | 91.1 | 87.4 | 82.5 | 74.2 | 68.4 | 64.7 | 52.4 | 51.2 | 50.9 | 51.9 | 52.5 | 53.1 | 53.4 | 55.2 | 55.9 | 57.4 | 61.1 | 59.7 | 58.9 | 55.2 | 52.5 | 49.4 | 46.9 | 43.5 | 40.8 | 36.3 | 30.6 | 26.7 | 21.1 | 15 | 11.6 |
Totaal activa
| 1,493.237 | 1,510.163 | 1,508.142 | 1,481.193 | 1,467.711 | 1,457.678 | 1,420.532 | 1,402.315 | 1,347.878 | 1,330.827 | 1,299.996 | 1,280.321 | 1,266.911 | 1,238.65 | 1,196.253 | 1,197.164 | 1,197.023 | 1,224.302 | 1,213.132 | 1,300.942 | 1,083.702 | 1,069.223 | 1,253.115 | 1,237.772 | 1,246.92 | 1,240.113 | 1,074.553 | 1,042.562 | 1,024.363 | 970.317 | 961.967 | 964.5 | 983.244 | 988.016 | 1,034.449 | 1,145.84 | 1,212.23 | 1,343.258 | 1,389.067 | 1,351.383 | 1,404.92 | 1,522.367 | 1,352.236 | 1,369.129 | 1,345.29 | 1,354.201 | 1,314.407 | 1,337.346 | 1,218.007 | 1,138.073 | 1,029.169 | 825.879 | 756.45 | 713.621 | 668.893 | 645.047 | 606.412 | 571.383 | 546.278 | 526.804 | 492.517 | 472.195 | 454.781 | 469.666 | 308.72 | 285.999 | 274.027 | 269.236 | 251.186 | 231.364 | 220.411 | 210.671 | 197.858 | 181.083 | 173.731 | 166.36 | 165.448 | 170.985 | 152.672 | 166.518 | 164.322 | 162.055 | 146.202 | 157.848 | 153.69 | 148.643 | 144.882 | 155.719 | 165.97 | 165.31 | 158.434 | 171.965 | 178.56 | 186.652 | 183.482 | 204.748 | 203.793 | 209.18 | 199.622 | 227.9 | 234.1 | 216.3 | 199.2 | 202.7 | 189.9 | 167.3 | 151.3 | 149.4 | 151.1 | 142.1 | 134.2 | 141.2 | 140.4 | 137.6 | 143.8 | 162.2 | 164.6 | 175.1 | 173.7 | 173.1 | 174 | 170.1 | 154.5 | 147.1 | 137.3 | 133.7 | 131 | 83.9 | 76.9 | 74.5 | 73 | 46.5 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 20.85 | 14.91 | 11.413 | 18.2 | 23.022 | 19.22 | 18.443 | 20.22 | 24.056 | 19.48 | 17.756 | 18.925 | 22.462 | 19.325 | 17.957 | 17.169 | 19.114 | 15.304 | 15.582 | 12.534 | 25.946 | 18.329 | 13.134 | 15.141 | 10.5 | 12.381 | 10.542 | 60.207 | 13.064 | 64.83 | 62.339 | 68.694 | 21.953 | 59.239 | 85.836 | 87.219 | 36.134 | 84.036 | 89.711 | 80.314 | 30.288 | 90.234 | 70.812 | 77.619 | 22.014 | 68.96 | 63.298 | 70.719 | 15.172 | 70.696 | 75.866 | 57.451 | 9.949 | 53.242 | 44.754 | 48.986 | 9.135 | 44.194 | 38.592 | 39.692 | 6.544 | 33.958 | 30.457 | 48.534 | 5.68 | 24.12 | 22.202 | 25.164 | 6.163 | 21.658 | 18.594 | 19.689 | 22.579 | 18.517 | 16.576 | 16.011 | 18.988 | 13.651 | 13.359 | 13.831 | 14.947 | 11.465 | 11.668 | 9.837 | 11.101 | 9.186 | 10.027 | 10.774 | 11.581 | 10.62 | 9.279 | 11.472 | 9.666 | 9.346 | 8.815 | 11.75 | 12.011 | 9.596 | 9.325 | 12.1 | 11 | 8.6 | 9.1 | 10.6 | 8.9 | 6.1 | 5.9 | 0 | 7.7 | 7.7 | 6.8 | 7.5 | 8.2 | 7.7 | 8.5 | 11.8 | 10 | 6.1 | 7.1 | 7.9 | 6.3 | 3.2 | 3.4 | 9.4 | 4 | 3.6 | 3 | 3 | 2.6 | 1.9 | 1.2 | 1 |
Kortlopende schulden
| 162.07 | 255.136 | 90.588 | 150.267 | 148.629 | 113.838 | 107.842 | 52.799 | 52.334 | 106.716 | 104.892 | 103.686 | 104.526 | 94.482 | 82.12 | 90.915 | 99.697 | 97.948 | 88.419 | 96.319 | -15.937 | 0.215 | 192.901 | 190.238 | 190.181 | 195.796 | 103.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.174 | 75.586 | 74.741 | 69.054 | 71.564 | 25.047 | 36.529 | 21.549 | 14.761 | 17.27 | 30.969 | 34.058 | 35.445 | 28.095 | 21.679 | 31.521 | 7.224 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.936 | 43.445 | 37.445 | 51.097 | 15.947 | 67.671 | 66.773 | 84.312 | 22.087 | 76.012 | 0.011 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 21 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 2.4 | 1.9 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 |
Belastingschulden
| 9.888 | 2.115 | 8.125 | 9.068 | 8.193 | 9.309 | 10.611 | 10.648 | 9.942 | 8.788 | 12.368 | 15.728 | 10.936 | 0 | 0 | 0 | 9.934 | 0 | 0 | 0 | 10.987 | 0 | 0 | 0 | 2.971 | 0 | 0 | 0 | 6.325 | 0 | 0 | 0 | 0 | 4.842 | 6.632 | 5.929 | 7.945 | 0 | 52.234 | 52.823 | 28.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0.659 | 12.361 | 0 | 0 | 12.672 | 0.693 | 0 | 0 | 5.267 | 3.687 | 0 | 0 | 6.48 | 0.572 | 1.988 | 0 | 3.186 | 0.246 | 0 | 2.363 | 9.063 | 4.795 | 0 | 1.104 | 4.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.57 | 20.067 | 20.352 | 18.324 | 18.92 | 18.595 | 18.761 | 16.276 | 16.023 | 14.927 | 15.046 | 13.142 | 12.557 | 11.884 | 11.401 | 9.904 | 11.008 | 11.902 | 13.06 | 12.548 | 12.915 | 12.75 | 13.564 | 11.747 | 11.824 | 11.938 | 12.225 | 10.686 | 11.032 | 11.091 | 10.992 | 9.729 | 10.693 | 11.201 | 11.37 | 10.138 | 10.47 | 9.635 | 10.484 | 5.133 | 8.097 | 8.206 | 8.986 | 5.782 | 8.628 | 7.912 | 8.191 | 6.254 | 7.238 | 6.74 | 7.193 | 6.152 | 6.176 | 6.131 | 6.844 | 5.95 | 6.109 | 0 | 4.487 | 2.697 | 4.175 | 1.988 | 4.345 | 2.879 | 2.327 | 0 | 2.456 | 2.144 | 1.988 | 0 | 2.168 | 2.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.492 | 2.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54.999 | -6.188 | 63.069 | -15.862 | -6.792 | -10.99 | -10.28 | 39.062 | 50.511 | -5.06 | -12.875 | -10.965 | 4.607 | -28.841 | -31.058 | -40.094 | -7.286 | -54.626 | -50.582 | -57.017 | 38.095 | 41.652 | 45.562 | 42.487 | 53.492 | 49.432 | 50.147 | 0 | 53.186 | 0 | 0 | 0 | 70.173 | 130.627 | 2.595 | 0.541 | 75.913 | 6.124 | -46.004 | -46.823 | 29.524 | 8.716 | 12.121 | 11.106 | 88.918 | 22.64 | 36.096 | 24.396 | 44.404 | 0 | -0.001 | 0 | 44.775 | 0 | 0 | 0 | 40.528 | 5.404 | -3.79 | 2.697 | 31.469 | 3.603 | 0 | 2.879 | 26.072 | 2.254 | 2.456 | 2.144 | 21.417 | 3.143 | 2.168 | 2.103 | 1.89 | 2.486 | 3.182 | 6.057 | 2.32 | 3.011 | 2.119 | 5.022 | 3.688 | 1.554 | 2.613 | 2.687 | 1.792 | 1.471 | 2.177 | 2.613 | 2.2 | 1.857 | 2.098 | 0.697 | 2.298 | 2.526 | 2.841 | 3.038 | 3.981 | 2.245 | 2.591 | 2.446 | 0.316 | 2.3 | 4.1 | 3 | 2.2 | 1.9 | 2.3 | 10.4 | 2.8 | 2.5 | 2.6 | 3.4 | 2.7 | 1.9 | 2.5 | 2.1 | 2.1 | 2.1 | 2 | 5 | 5.5 | 8.1 | 8.3 | 5.2 | 4 | 4.2 | 4.3 | 3.8 | 2.7 | 2.4 | 2 | 1.7 |
Totaal kortlopende verplichtingen
| 269.377 | 286.04 | 173.195 | 179.997 | 191.972 | 149.972 | 145.377 | 139.005 | 152.866 | 144.851 | 137.187 | 140.516 | 155.088 | 144.091 | 121.48 | 123.245 | 132.467 | 119.368 | 110.555 | 112.436 | 91.086 | 72.946 | 265.161 | 259.613 | 259.805 | 269.547 | 176.201 | 70.893 | 72.575 | 75.921 | 73.331 | 78.423 | 94.978 | 205.909 | 188.607 | 179.413 | 208.07 | 168.849 | 177.989 | 116.494 | 124.996 | 128.705 | 106.68 | 111.777 | 141.901 | 133.57 | 143.03 | 130.123 | 107.842 | 108.957 | 90.282 | 76.275 | 64.269 | 59.373 | 61.598 | 70.203 | 69.459 | 59.598 | 53.079 | 58.869 | 48.585 | 49.549 | 44.802 | 64.599 | 31.998 | 26.374 | 27.021 | 36.371 | 32.375 | 24.801 | 21.866 | 26.097 | 24.469 | 21.003 | 19.758 | 22.068 | 21.308 | 16.662 | 15.478 | 18.853 | 18.635 | 13.019 | 14.281 | 12.524 | 12.893 | 10.657 | 12.204 | 13.387 | 16.717 | 55.922 | 48.822 | 63.266 | 27.911 | 79.543 | 78.429 | 99.1 | 38.079 | 87.853 | 11.927 | 14.6 | 13.5 | 10.9 | 13.2 | 13.6 | 11.1 | 8 | 8.2 | 10.4 | 10.5 | 10.2 | 9.4 | 11.1 | 11.1 | 9.8 | 32 | 14.1 | 12.3 | 8.4 | 9.4 | 13.2 | 12.1 | 11.5 | 11.9 | 17 | 9.9 | 8 | 7.5 | 7 | 5.6 | 4.6 | 3.5 | 3 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 404.872 | 412.994 | 523.858 | 514.698 | 519.034 | 557.185 | 551.161 | 547.714 | 493.659 | 488.01 | 475.674 | 473.685 | 425.516 | 409.974 | 395.765 | 397.942 | 404.056 | 415.334 | 415.294 | 427.561 | 238.38 | 235.449 | 232.733 | 229.928 | 226.702 | 222.897 | 198.338 | 294.761 | 284.807 | 260.414 | 266.724 | 278.936 | 283.611 | 211.421 | 252.808 | 281.545 | 306.337 | 340.822 | 356.393 | 324.029 | 356.43 | 360.628 | 214.36 | 235.542 | 216.33 | 198.895 | 138.672 | 208.749 | 199.831 | 176.504 | 125.131 | 40.5 | 17.5 | 26.5 | 10 | 12.5 | 15 | 17.5 | 20 | 22.5 | 25 | 27.5 | 30 | 30.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 21.9 | 6.825 | 22 | 25 | 31.2 | 15 | 32.45 | 31 | 33 | 28 | 39.309 | 39.309 | 0 | 0 | 0 | 44.245 | 0.091 | 0.094 | 0.098 | 59.025 | 0.103 | 63.606 | 75.1 | 83.1 | 70.1 | 51.1 | 56.1 | 48.1 | 31.1 | 17.1 | 15.1 | 19.1 | 13.1 | 8.1 | 15.2 | 16.2 | 16.3 | 1.3 | 37.9 | 42.9 | 41.5 | 38.3 | 33.8 | 36.8 | 27.9 | 14.1 | 3.7 | 3.5 | 3.5 | 2.6 | 6.1 | 2.1 | 1.8 | 1.9 | 3 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 188.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.45 | 3.321 | 2.751 | 5.917 | 6.157 | 7.668 | 7.673 | 10.803 | 11.359 | 18.463 | 18.613 | 22.938 | 17.14 | 16.451 | 15.08 | 26.227 | -0.995 | 0 | 14.423 | 1.997 | 2.102 | 2.209 | 2.314 | 2.419 | -0.06 | 0 | -5.318 | -5.011 | -6.311 | 0 | -8.452 | -7.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.08 | 0.416 | 0.465 | 0.372 | 0.435 | 0.349 | 0.368 | 0 | 0.373 | 0.307 | 0.179 | 0.221 | 3.684 | 1.309 | 0.167 | 0.172 | 0.524 | 2.165 | 2.54 | 2.119 | 1.985 | 7.522 | 9.012 | 9.617 | 8.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.106 | -0.253 | -0.391 | 8.948 | 10.104 | 10.815 | 7.922 | 7.788 | 9.507 | 8.724 | 8.331 | 1.237 | 1.192 | 1.619 | 0.06 | 0 | 5.318 | 5.011 | 6.311 | 0 | 8.452 | 7.754 | 8.139 | 0 | 5.346 | 5.023 | 4.765 | 0 | 4.249 | 3.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.391 | 0 | 0 | 0 | 1.191 | 1.193 | 1.193 | 1.193 | 1.193 | 0.99 | 0.599 | 1.622 | 3.639 | 1.696 | 0 | 1.7 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.337 | 9.258 | 10.228 | 11.243 | 10.502 | 11.13 | 11.038 | 10.261 | 8.749 | 11.905 | 11.94 | 11.398 | 10.385 | 10.058 | 9.597 | 11.303 | 10.849 | 7.523 | 7.19 | 7.226 | 7.302 | 5.99 | 6.45 | 6.15 | 6.89 | 11.111 | 11.884 | 8.845 | 7.055 | 9.68 | 8.448 | 8.259 | 10.45 | 0.911 | 1.522 | 2.379 | 3.235 | 16.361 | 16.827 | 31.868 | 35.498 | 36.645 | 58.107 | 57.578 | 42.748 | 56.837 | 52.334 | 49.323 | 13.903 | 14.187 | -16.035 | 0 | 0 | 0 | 0 | 0 | 0 | 2.63 | 11.012 | 2.84 | 3.247 | 3.352 | 3.462 | 3.566 | 3.672 | 2.909 | 3.003 | 3.096 | 2.886 | 2.977 | 3.067 | 3.158 | 3.249 | 3.339 | 3.43 | 3.515 | 3.597 | 3.687 | 3.778 | 3.868 | 3.958 | 4.048 | 4.139 | 4.229 | 4.319 | 4.408 | 4.019 | 4.114 | 4.209 | 4.2 | 3.871 | 3.956 | 3.254 | 2.897 | 0.614 | 0.379 | 0.379 | 0.387 | 2.09 | 0.5 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0 |
Totaal niet-vlottende verplichtingen
| 419.289 | 422.668 | 534.551 | 526.313 | 529.971 | 568.664 | 562.567 | 557.975 | 502.781 | 500.222 | 487.793 | 485.304 | 439.585 | 421.341 | 405.529 | 409.417 | 415.429 | 425.022 | 425.024 | 436.906 | 247.667 | 248.961 | 248.195 | 245.695 | 242.409 | 234.008 | 210.222 | 303.606 | 291.862 | 270.094 | 275.172 | 287.195 | 294.061 | 212.332 | 254.33 | 289.841 | 315.729 | 364.851 | 380.893 | 366.7 | 403.287 | 415.736 | 291.08 | 316.058 | 288.863 | 281.131 | 216.19 | 295.114 | 221.656 | 198.479 | 149.061 | 51.221 | 27.933 | 29.946 | 13.506 | 16.538 | 17.525 | 20.13 | 22.735 | 25.34 | 28.247 | 30.852 | 33.462 | 33.903 | 3.672 | 2.909 | 3.003 | 3.096 | 2.886 | 2.977 | 3.067 | 3.158 | 3.249 | 3.339 | 3.43 | 3.515 | 10.597 | 25.587 | 10.603 | 25.868 | 28.958 | 35.248 | 19.139 | 36.679 | 35.319 | 37.408 | 32.019 | 43.423 | 44.709 | 5.393 | 5.064 | 5.149 | 48.692 | 3.978 | 1.307 | 2.099 | 63.043 | 2.186 | 65.696 | 77.3 | 84.9 | 70.3 | 51.3 | 56.3 | 48.2 | 31.3 | 17.3 | 15.3 | 19.1 | 13.1 | 8.1 | 15.2 | 16.3 | 16.3 | 1.3 | 37.8 | 42.9 | 41.4 | 38.3 | 33.8 | 36.8 | 28 | 14.1 | 3.7 | 3.5 | 3.6 | 2.5 | 6.1 | 2.1 | 1.8 | 2 | 3 |
Totaal passiva
| 688.666 | 708.708 | 707.746 | 706.31 | 721.943 | 718.636 | 707.944 | 696.98 | 655.647 | 645.073 | 624.98 | 625.82 | 594.673 | 565.432 | 527.009 | 532.662 | 547.896 | 544.39 | 535.579 | 549.342 | 338.753 | 321.907 | 513.356 | 505.308 | 502.214 | 503.555 | 386.423 | 374.499 | 364.437 | 346.015 | 348.503 | 365.618 | 389.039 | 418.241 | 442.937 | 469.254 | 523.799 | 533.7 | 558.882 | 483.194 | 528.283 | 544.441 | 397.76 | 427.835 | 430.764 | 414.701 | 359.22 | 425.237 | 329.498 | 307.436 | 239.343 | 127.496 | 92.202 | 89.319 | 75.104 | 86.741 | 86.984 | 79.728 | 75.814 | 84.209 | 76.832 | 80.401 | 78.264 | 98.502 | 35.67 | 29.283 | 30.024 | 39.467 | 35.261 | 27.778 | 24.933 | 29.255 | 27.718 | 24.342 | 23.188 | 25.583 | 31.905 | 42.249 | 26.081 | 44.721 | 47.593 | 48.267 | 33.42 | 49.203 | 48.212 | 48.065 | 44.223 | 56.81 | 61.426 | 61.315 | 53.886 | 68.415 | 76.603 | 83.521 | 79.736 | 101.199 | 101.122 | 90.039 | 77.623 | 91.9 | 98.4 | 81.2 | 64.5 | 69.9 | 59.3 | 39.3 | 25.5 | 25.7 | 29.6 | 23.3 | 17.5 | 26.3 | 27.4 | 26.1 | 33.3 | 51.9 | 55.2 | 49.8 | 47.7 | 47 | 48.9 | 39.5 | 26 | 20.7 | 13.4 | 11.6 | 10 | 13.1 | 7.7 | 6.4 | 5.5 | 6 |
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 | 0.537 | 0 | 0 | 0 | 1.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Gewone aandelen
| 0.546 | 0.548 | 0.551 | 0.553 | 0.549 | 0.552 | 0.556 | 0.559 | 0.564 | 0.567 | 0.567 | 0.563 | 0.56 | 0.56 | 0.558 | 0.556 | 0.551 | 0.551 | 0.551 | 0.559 | 0.556 | 0.554 | 0.554 | 0.554 | 0.546 | 0.545 | 0.545 | 0.545 | 0.544 | 0.543 | 0.543 | 0.543 | 0.541 | 0.54 | 0.54 | 12.234 | 11.696 | 12.232 | 12.232 | 0.536 | 0.536 | 0.549 | 0.543 | 0.543 | 0.543 | 0.542 | 0.538 | 0.538 | 0.512 | 0.512 | 0.51 | 0.504 | 0.501 | 0.499 | 0.499 | 0.499 | 0.493 | 0.492 | 0.492 | 0.488 | 0.487 | 0.487 | 0.486 | 0.481 | 0.416 | 0.415 | 0.414 | 0.414 | 0.413 | 0.413 | 0.413 | 0.406 | 0.405 | 0.131 | 0.131 | 0.128 | 0.127 | 0.125 | 0.124 | 0.124 | 0.124 | 0.124 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.121 | 0.121 | 0.121 | 0.121 | 0.121 | 0.121 | 0.121 | 0.12 | 0.12 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 507.206 | 493.83 | 477.683 | 457.929 | 431.14 | 422.549 | 405.961 | 414.929 | 402.006 | 396.461 | 384.246 | 369.359 | 326.781 | 325.228 | 327.798 | 322.468 | 318.169 | 341.517 | 347.004 | 389.928 | 389.163 | 389.808 | 386.65 | 387.936 | 392.18 | 392.315 | 377.682 | 364.414 | 351.666 | 340.256 | 334.996 | 326.973 | 319.808 | 320.537 | 341.538 | 415.663 | 423.137 | 512.694 | 522.541 | 562.437 | 547.177 | 641.947 | 630.441 | 622.449 | 599.88 | 624.62 | 630.501 | 596.52 | 565.803 | 527.231 | 498.708 | 461.447 | 422.095 | 385.73 | 359.203 | 327.365 | 299.936 | 272.084 | 252.122 | 228.349 | 202.642 | 181.703 | 167.318 | 148.998 | 134.17 | 118.245 | 107.418 | 94.402 | 81.847 | 70.692 | 63.93 | 53.734 | 43.973 | 34.805 | 29.197 | 21.47 | 14.714 | 11.009 | 8.88 | 4.911 | -0.038 | -2.911 | -3.164 | -6.171 | -9.161 | -13.724 | -13.777 | -15.275 | -9.523 | -9.774 | -9.261 | -10.355 | -11.727 | -10.515 | -10.073 | -10.106 | -11.159 | 4.905 | 7.7 | 22 | 21.7 | 21.4 | 21.1 | 19.1 | 16.8 | 14.2 | 12.1 | 10 | 7.8 | 5.1 | 3 | 1.2 | -0.7 | -2.1 | -3.2 | -3.4 | -4.2 | 11.7 | 12.5 | 12.5 | 11.6 | 16.5 | 14.3 | 12.3 | 9.9 | 8 | 6.9 | 5.3 | 3.7 | 2.6 | 1.9 | 1.4 |
Overige gereserveerde algehele resultaten
| -51.547 | -40.005 | -23.012 | -27.469 | -32.102 | -28.916 | -37.017 | -53.165 | -55.669 | -55.037 | -51.71 | -55.376 | -58.415 | -55.092 | -58.551 | -56.791 | -68.068 | -70.757 | -76.173 | -46.327 | -52.398 | -47.926 | -49.95 | -49.104 | -42.616 | -48.04 | -40.463 | -44.902 | -38.367 | -37.921 | -42.544 | -47.577 | -44.089 | -64.703 | -62.805 | -60.873 | -54.019 | -42.386 | -34.561 | -33.451 | -12.191 | 0.115 | -3.893 | -3.321 | -6.674 | -2.92 | 9.056 | 1.983 | -0.113 | -8.623 | -1.843 | -7.487 | -0.746 | 5.017 | 2.824 | 0.653 | -6.375 | -5.164 | -4.573 | -4.526 | -4.62 | -6.345 | -7.679 | -3.217 | 2.581 | 3.493 | 2.776 | 2.885 | 2.602 | 2.28 | 2.254 | 1.624 | 1.225 | 0.32 | 0.233 | 0.376 | 0.518 | 0.705 | 0.728 | 0.108 | -0.005 | -0.07 | -0.371 | -0.851 | -1.028 | -0.581 | -0.447 | -0.634 | -0.749 | -1.041 | -0.941 | -0.845 | -1.066 | -1.103 | -0.839 | -1.002 | -0.825 | -0.35 | -0.287 | -0.5 | -0.6 | -0.8 | -33.4 | -31.4 | -29.5 | -27.7 | -26 | -24.3 | -22.8 | -21.1 | -19.5 | -17.9 | -16.2 | -14.7 | -10.7 | -10.7 | -10.7 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -0.5 | -0.5 | -0.5 |
Overige totale aandeelhoudersvermogen
| 348.366 | 347.082 | 345.174 | 343.87 | 346.181 | 344.857 | 343.088 | 343.012 | 345.33 | 343.763 | 341.913 | 339.955 | 403.312 | 402.522 | 399.439 | 398.269 | 398.475 | 408.601 | 406.171 | 407.44 | 407.628 | 404.88 | 402.505 | 400.081 | 397.927 | 395.428 | 353.698 | 351.11 | 348.532 | 322.559 | 321.531 | 319.825 | 318.723 | 313.607 | 312.569 | 309.562 | 331.279 | 327.018 | 329.973 | 338.667 | 376.597 | 335.315 | 327.385 | 321.623 | 376.17 | 317.258 | 315.092 | 313.068 | 268.626 | 266.653 | 258.343 | 243.919 | 242.398 | 233.056 | 231.263 | 229.789 | 225.374 | 224.243 | 222.423 | 218.284 | 217.176 | 215.949 | 216.392 | 224.902 | 135.883 | 134.563 | 133.395 | 132.068 | 131.063 | 130.201 | 128.881 | 125.652 | 124.537 | 121.485 | 120.982 | 118.803 | 118.184 | 116.897 | 116.859 | 116.654 | 116.648 | 116.645 | 116.195 | 115.545 | 115.545 | 114.761 | 114.761 | 114.696 | 114.694 | 114.688 | 114.629 | 114.629 | 114.629 | 114.628 | 114.537 | 114.536 | 114.534 | 114.466 | 114.466 | 114.5 | 114.5 | 114.4 | 147 | 145.1 | 114.4 | 141.5 | 139.7 | 138 | 136.5 | 134.8 | 133.2 | 131.6 | 129.9 | 128.3 | 124.4 | 124.4 | 124.3 | 114.9 | 114.8 | 114.9 | 114.8 | 115.4 | 115.5 | 115.4 | 115.3 | 115.4 | 115.4 | 66.8 | 66.8 | 66 | 66.1 | 39.6 |
Totaal eigen vermogen van aandeelhouders
| 804.571 | 801.455 | 800.396 | 774.883 | 745.768 | 739.042 | 712.588 | 705.335 | 692.231 | 685.754 | 675.016 | 654.501 | 672.238 | 673.218 | 669.244 | 664.502 | 649.127 | 679.912 | 677.553 | 751.6 | 744.949 | 747.316 | 739.759 | 739.467 | 748.037 | 740.248 | 691.462 | 671.167 | 662.375 | 625.437 | 614.526 | 599.764 | 594.983 | 569.981 | 591.842 | 676.586 | 688.431 | 809.558 | 830.185 | 868.189 | 876.637 | 977.926 | 954.476 | 941.294 | 914.526 | 939.5 | 955.187 | 912.109 | 834.828 | 785.773 | 755.718 | 698.383 | 664.248 | 624.302 | 593.789 | 558.306 | 519.428 | 491.655 | 470.464 | 442.595 | 415.685 | 391.794 | 376.517 | 371.164 | 273.05 | 256.716 | 244.003 | 229.769 | 215.925 | 203.586 | 195.478 | 181.416 | 170.14 | 156.741 | 150.543 | 140.777 | 133.543 | 128.736 | 126.591 | 121.797 | 116.729 | 113.788 | 112.782 | 108.645 | 105.478 | 100.578 | 100.659 | 98.909 | 104.544 | 103.995 | 104.548 | 103.55 | 101.957 | 103.131 | 103.746 | 103.549 | 102.671 | 119.141 | 121.999 | 136 | 135.7 | 135.1 | 134.7 | 132.8 | 130.6 | 128 | 125.8 | 123.7 | 121.5 | 118.8 | 116.7 | 114.9 | 113 | 111.5 | 110.5 | 110.3 | 109.4 | 125.3 | 126 | 126.1 | 125.1 | 130.6 | 128.5 | 126.4 | 123.9 | 122.1 | 121 | 70.8 | 69.2 | 68.1 | 67.5 | 40.5 |
Totaal eigen vermogen
| 804.571 | 801.455 | 800.396 | 774.883 | 745.768 | 739.042 | 712.588 | 705.335 | 692.231 | 685.754 | 675.016 | 654.501 | 672.238 | 673.218 | 669.244 | 664.502 | 649.127 | 679.912 | 677.553 | 751.6 | 744.949 | 747.316 | 739.759 | 732.464 | 744.706 | 736.558 | 688.13 | 668.063 | 659.926 | 624.302 | 613.464 | 598.882 | 594.205 | 569.775 | 591.512 | 678.965 | 692.471 | 825.919 | 847.012 | 886.739 | 899.437 | 1,014.571 | 1,012.583 | 998.872 | 969.919 | 996.337 | 1,008.169 | 961.432 | 888.509 | 830.637 | 789.826 | 698.383 | 664.248 | 624.302 | 593.789 | 558.306 | 519.428 | 491.655 | 470.464 | 442.595 | 415.685 | 391.794 | 376.517 | 371.164 | 273.05 | 256.716 | 244.003 | 229.769 | 215.925 | 203.586 | 195.478 | 181.416 | 170.14 | 156.741 | 150.543 | 140.777 | 133.543 | 128.736 | 126.591 | 121.797 | 116.729 | 113.788 | 112.782 | 108.645 | 105.478 | 100.578 | 100.659 | 98.909 | 104.544 | 103.995 | 104.548 | 103.55 | 101.957 | 103.131 | 103.746 | 103.549 | 102.671 | 119.141 | 121.999 | 136 | 135.7 | 135.1 | 134.7 | 132.8 | 130.6 | 128 | 125.8 | 123.7 | 121.5 | 118.8 | 116.7 | 114.9 | 113 | 111.5 | 110.5 | 110.3 | 109.4 | 125.3 | 126 | 126.1 | 125.1 | 130.6 | 128.5 | 126.4 | 123.9 | 122.1 | 121 | 70.8 | 69.2 | 68.1 | 67.5 | 40.5 |
Totaal passiva en aandeelhoudersvermogen
| 1,493.237 | 1,510.163 | 1,508.142 | 1,481.193 | 1,467.711 | 1,457.678 | 1,420.532 | 1,402.315 | 1,347.878 | 1,330.827 | 1,299.996 | 1,280.321 | 1,266.911 | 1,238.65 | 1,196.253 | 1,197.164 | 1,197.023 | 1,224.302 | 1,213.132 | 1,300.942 | 1,083.702 | 1,069.223 | 1,253.115 | 1,237.772 | 1,246.92 | 1,240.113 | 1,074.553 | 1,042.562 | 1,024.363 | 970.317 | 961.967 | 964.5 | 983.244 | 988.016 | 1,034.449 | 1,145.84 | 1,212.23 | 1,343.258 | 1,389.067 | 1,351.383 | 1,404.92 | 1,522.367 | 1,352.236 | 1,369.129 | 1,345.29 | 1,354.201 | 1,314.407 | 1,337.346 | 1,218.007 | 1,138.073 | 1,029.169 | 825.879 | 756.45 | 713.621 | 668.893 | 645.047 | 606.412 | 571.383 | 546.278 | 526.804 | 492.517 | 472.195 | 454.781 | 469.666 | 308.72 | 285.999 | 274.027 | 269.236 | 251.186 | 231.364 | 220.411 | 210.671 | 197.858 | 181.083 | 173.731 | 166.36 | 165.448 | 170.985 | 152.672 | 166.518 | 164.322 | 162.055 | 146.202 | 157.848 | 153.69 | 148.643 | 144.882 | 155.719 | 165.97 | 165.31 | 158.434 | 171.965 | 178.56 | 186.652 | 183.482 | 204.748 | 203.793 | 209.18 | 199.622 | 227.9 | 234.1 | 216.3 | 199.2 | 202.7 | 189.9 | 167.3 | 151.3 | 149.4 | 151.1 | 142.1 | 134.2 | 141.2 | 140.4 | 137.6 | 143.8 | 162.2 | 164.6 | 175.1 | 173.7 | 173.1 | 174 | 170.1 | 154.5 | 147.1 | 137.3 | 133.7 | 131 | 83.9 | 76.9 | 74.5 | 73 | 46.5 |