Frequency Electronics, Inc.
NASDAQ:FEIM
16.5 (USD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 9.698 | 16.201 | 18.32 | 11.663 | -6.895 | 9.061 | -7.636 | 12.854 | 10.12 | 7.246 | 11.561 | 12.136 | 10.623 | 8.901 | 9.807 | 7.255 | 3.654 | 2.431 | 3.808 | 0.27 | 2.606 | 2.239 | 3.683 | 2.418 | 3.911 | 2.621 | 7.869 | 6.984 | 11.015 | 10.91 | 2.163 | 3.109 | 4.105 | 4.016 | 6.082 | 7.079 | 4.108 | 5.924 | 7.222 | 6.07 | 6.415 | 4.543 | 7.698 | 8.561 | 5.062 | 4.149 | 3.46 | 5.222 | 6.978 | 5.461 | 4.782 | 4.548 | 1.644 | 7.659 | 5.275 | 8.411 | 7.4 | 9.445 | 9.954 | 6.504 | 5.699 | 5.662 | 4.911 | 3.274 | 3.886 | 3.745 | 11.029 | 6.673 | 7.666 | 3.104 | 1.336 | 2.481 | 4.794 | 6.256 | 2.639 | 4.166 | 6.812 | 3.689 | 6.701 | 4.395 | 3.059 | 3.422 | 5.699 | 2.774 | 1.831 | 3.128 | 5.952 | 4.742 | 3.85 | 4.334 | 5.383 | 4.363 | 10.575 | 3.043 | 2.121 | 3.951 | 3.701 | 4.514 | 4.994 | 5.6 | 1.5 | 2.4 | 0.6 | 0.8 | 1.9 | 2.2 | 8.7 | 9.3 | 2.3 | 4.2 | 3.4 | 2.9 | 0.3 | 0.4 | 15.9 | 13.3 | 12.2 | 9 | 4.3 | 1.1 | 1.9 | 10.1 | 11.2 | 17.1 | 13.8 | 16.5 | 16.5 | 18.6 | 17.7 | 17 | 17 | 9.7 | 10.3 | 14.9 | 17 | 29.4 | 14.6 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 15.603 | 0 | 19.685 | 0 | 9.612 | 10.221 | 9.964 | 10.107 | 9.955 | 9.964 | 10.313 | 10.48 | 9.948 | 10.011 | 10.57 | 9.46 | 8.383 | 9.016 | 8.199 | 8.442 | 7.341 | 7.178 | 6.149 | 6.24 | 1.395 | 1.594 | 7.815 | 7.58 | 10.285 | 11.581 | 11.111 | 10.699 | 10.201 | 10.364 | 11.186 | 12.218 | 13.83 | 15.211 | 16.03 | 14.071 | 15.879 | 16.823 | 18.27 | 16.409 | 16.931 | 16.678 | 17.658 | 18.077 | 18.306 | 14.999 | 15.357 | 13.619 | 11.6 | 11.47 | 10.418 | 10.408 | 10.832 | 10.321 | 9.998 | 9.83 | 9.42 | 10.616 | 4.414 | 8.977 | 13.193 | 14.297 | 14.268 | 15.457 | 19.049 | 18.111 | 21.836 | 22.161 | 19.777 | 20.449 | 23.532 | 30.005 | 29.857 | 28.879 | 25.69 | 27.747 | 26.983 | 26.135 | 27.829 | 27.963 | 27.573 | 29.789 | 30.848 | 29.835 | 24.258 | 31.288 | 33.407 | 33.875 | 31.981 | 38.949 | 36.013 | 35.1 | 37.4 | 38.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 9.698 | 16.201 | 18.32 | 11.663 | 8.708 | 9.061 | 12.049 | 12.854 | 19.732 | 17.467 | 21.525 | 22.243 | 20.578 | 18.865 | 20.12 | 17.735 | 13.602 | 12.442 | 14.378 | 9.73 | 10.989 | 11.255 | 11.882 | 10.86 | 11.252 | 9.799 | 14.018 | 13.224 | 12.41 | 12.504 | 9.978 | 10.689 | 14.39 | 15.597 | 17.193 | 17.778 | 14.309 | 16.288 | 18.408 | 18.288 | 20.245 | 19.754 | 23.728 | 22.632 | 20.941 | 20.972 | 21.73 | 21.631 | 23.909 | 22.139 | 22.44 | 22.625 | 19.95 | 22.658 | 20.632 | 22.03 | 19 | 20.915 | 20.372 | 16.912 | 16.531 | 15.983 | 14.909 | 13.104 | 13.306 | 14.361 | 15.443 | 15.65 | 20.859 | 17.401 | 15.604 | 17.938 | 23.843 | 24.367 | 24.475 | 26.327 | 26.589 | 24.138 | 30.233 | 34.4 | 32.916 | 32.301 | 31.389 | 30.521 | 28.814 | 29.263 | 33.781 | 32.705 | 31.423 | 34.123 | 36.231 | 34.198 | 34.833 | 34.331 | 35.528 | 37.826 | 35.682 | 43.463 | 41.007 | 40.7 | 38.9 | 40.6 | 0.6 | 0.8 | 1.9 | 2.2 | 8.7 | 9.3 | 2.3 | 4.2 | 3.4 | 2.9 | 0.3 | 0.4 | 15.9 | 13.3 | 12.2 | 9 | 4.3 | 1.1 | 1.9 | 10.1 | 11.2 | 17.1 | 13.8 | 16.5 | 16.5 | 18.6 | 17.7 | 17 | 17 | 9.7 | 10.3 | 14.9 | 17 | 29.4 | 14.6 |
Nettovorderingen
| 16.18 | 16.739 | 15.137 | 15.982 | 16.255 | 17.413 | 14.631 | 13.395 | 14.328 | 15.569 | 13.148 | 6.834 | 8.743 | 9.189 | 7.463 | 5.383 | 13.499 | 13.133 | 11.345 | 12.084 | 12.523 | 14.532 | 13.032 | 14.594 | 13.157 | 13.219 | 9.362 | 11.957 | 13.02 | 15.804 | 18.95 | 16.797 | 19.937 | 21.562 | 19.543 | 21.52 | 26.252 | 24.666 | 22.618 | 22.729 | 24.166 | 25.167 | 18.18 | 15.981 | 16.736 | 18.879 | 16.398 | 16.974 | 20.505 | 18.348 | 10.866 | 15.095 | 14.53 | 12.053 | 14.072 | 10.93 | 11.9 | 8.669 | 10.504 | 12.367 | 10.243 | 11.566 | 11.661 | 14.713 | 18.622 | 21.341 | 11.342 | 19.993 | 17.003 | 17.543 | 16.222 | 11.382 | 13.842 | 17.05 | 15.936 | 14.85 | 12.574 | 13.385 | 12.728 | 12.862 | 14.344 | 14.099 | 15.278 | 14.836 | 13.144 | 13.689 | 10.788 | 10.477 | 11.43 | 10.758 | 13.053 | 12.325 | 14.431 | 13.267 | 15.16 | 15.975 | 14.386 | 8.408 | 9.59 | 9.9 | 9.7 | 10.2 | 12.2 | 15 | 18.2 | 19.1 | 18.6 | 17.2 | 15.2 | 13.4 | 14.8 | 14.2 | 13.7 | 14 | 13.4 | 13.1 | 12.6 | 12.2 | 13.9 | 16.4 | 18.8 | 20.5 | 22.2 | 20.3 | 26.1 | 28.6 | 32.5 | 28.6 | 29.2 | 32.1 | 36.3 | 40.5 | 40.9 | 36.8 | 44.9 | 27 | 18.9 |
Voorraad
| 25.48 | 24.308 | 23.431 | 23.159 | 23.071 | 22.604 | 20.526 | 20.562 | 19.878 | 19.752 | 19.906 | 19.71 | 19.477 | 20.073 | 19.661 | 20.974 | 21.028 | 21.683 | 22.996 | 23.487 | 23.28 | 23.201 | 23.356 | 25.065 | 25.648 | 26.341 | 26.186 | 25.899 | 31.21 | 30.457 | 29.051 | 41.169 | 41.77 | 42.582 | 41.278 | 40.732 | 38.822 | 39.09 | 38.239 | 41.036 | 41.265 | 42.806 | 41.227 | 42.076 | 40.667 | 39.221 | 37.15 | 37.756 | 35.347 | 34.532 | 34.299 | 31.072 | 30.447 | 30.247 | 28.172 | 28.475 | 31.4 | 27.053 | 26.975 | 28.585 | 27.263 | 26.589 | 26.051 | 30.219 | 29.486 | 30.93 | 30.218 | 31.36 | 31.843 | 32.215 | 31.201 | 30.546 | 26.476 | 24.885 | 22.971 | 23.445 | 23.159 | 23.708 | 22.948 | 23.116 | 21.336 | 21.394 | 21.925 | 22.869 | 20.581 | 19.506 | 17.734 | 21.588 | 21.293 | 21.58 | 19.601 | 21.278 | 19.531 | 19.986 | 20.471 | 21.127 | 21.823 | 15.279 | 13.307 | 10.8 | 10.2 | 10.3 | 9.7 | 8.4 | 7 | 7.3 | 6.5 | 9.6 | 11.8 | 11.1 | 11.1 | 11 | 10.9 | 10.3 | 10.3 | 11.2 | 11.9 | 11.7 | 11.2 | 12.2 | 12.3 | 12.1 | 11.5 | 13.2 | 14 | 12.1 | 13.2 | 17.4 | 18.5 | 18.6 | 18 | 17.9 | 19.7 | 22.1 | 15.4 | 14 | 12.4 |
Overige vlottende activa
| 1.59 | 1.977 | 1.233 | 1.276 | 1.669 | 1.185 | 1.101 | 1.154 | 1.31 | 1.614 | 1.431 | 1.605 | 1.679 | 7.407 | 1.435 | 2.248 | 2.793 | 2.375 | 2.554 | 2.391 | 2.259 | 2.549 | 4.429 | 1.294 | 1.623 | 2.7 | 2.509 | 11.73 | 12.877 | 11.761 | 11.876 | 7.042 | 5.711 | 4.935 | 13.11 | 5.118 | 4.531 | 4.362 | 4.334 | 5.257 | 4.475 | 4.362 | 4.727 | 5.371 | 5.652 | 4.983 | 5.367 | 4.357 | 4.14 | 4.339 | 11.755 | 4.022 | 4.576 | 4.768 | 4.86 | 1.309 | 1.332 | 3.829 | 2.789 | 3.531 | 4.204 | 4.075 | 3.45 | 7.052 | 5.376 | 5.162 | 14.601 | 4.549 | 4.616 | 4.657 | 4.576 | 3.7 | 3.336 | 3.431 | 3.381 | 4.211 | 3.897 | 4.29 | 3.631 | 3.11 | 3.272 | 4.196 | 4.243 | 5.719 | 5.491 | 5.594 | 5.633 | 6.398 | 6.452 | 6.44 | 4.995 | 6.126 | 5.954 | 6.362 | 8.975 | 2.558 | 2.384 | 1.775 | 3.269 | 3.9 | 3.8 | 2.7 | 42.2 | 44.7 | 44.2 | 39.2 | 42.7 | 38.4 | 25.8 | 24.3 | 22.4 | 22.7 | 23.3 | 21.8 | 6.7 | 7.2 | 8.2 | 9.6 | 12.9 | 14 | 12.8 | 2.8 | 2.5 | 4.7 | 7.1 | 7.7 | 5.9 | 3.8 | 4.3 | 3.1 | 3.2 | 5.7 | 2.8 | 3.8 | 1.4 | 0.6 | 0.8 |
Totaal vlottende activa
| 52.948 | 59.225 | 60.507 | 52.08 | 49.703 | 50.263 | 48.307 | 47.965 | 55.248 | 54.402 | 57.13 | 50.392 | 50.477 | 55.534 | 48.679 | 46.34 | 50.922 | 49.633 | 51.271 | 47.692 | 49.051 | 51.537 | 52.699 | 51.813 | 51.68 | 52.059 | 52.075 | 62.81 | 69.517 | 70.526 | 69.855 | 75.697 | 81.808 | 84.676 | 84.311 | 85.148 | 83.914 | 84.406 | 83.599 | 87.31 | 90.151 | 92.089 | 87.862 | 86.06 | 83.996 | 84.055 | 80.753 | 80.718 | 83.901 | 79.358 | 79.36 | 72.814 | 69.503 | 69.726 | 67.48 | 62.744 | 63.6 | 60.466 | 60.64 | 61.395 | 58.241 | 58.213 | 56.071 | 65.088 | 66.79 | 71.794 | 70.984 | 71.552 | 74.321 | 71.816 | 67.603 | 63.566 | 67.497 | 69.733 | 66.763 | 68.833 | 66.219 | 65.521 | 69.54 | 73.488 | 71.868 | 71.99 | 72.835 | 73.945 | 68.03 | 68.052 | 67.936 | 71.168 | 70.598 | 72.901 | 73.88 | 73.927 | 74.749 | 73.946 | 80.134 | 77.486 | 74.275 | 68.925 | 67.173 | 65.3 | 62.6 | 63.8 | 64.7 | 68.9 | 71.3 | 67.8 | 76.5 | 74.5 | 55.1 | 53 | 51.7 | 50.8 | 48.2 | 46.5 | 46.3 | 44.8 | 44.9 | 42.5 | 42.3 | 43.7 | 45.8 | 45.5 | 47.4 | 55.3 | 61 | 64.9 | 68.1 | 68.4 | 69.7 | 70.8 | 74.5 | 73.8 | 73.7 | 77.6 | 78.7 | 71 | 46.7 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 11.55 | 11.95 | 12.474 | 12.555 | 13.129 | 13.84 | 14.475 | 15.478 | 16.252 | 16.911 | 17.369 | 18.323 | 18.49 | 18.892 | 19.385 | 19.989 | 20.746 | 21.277 | 22.131 | 23.208 | 24.062 | 24.991 | 13.038 | 13.783 | 13.486 | 14.041 | 14.127 | 13.868 | 14.349 | 14.641 | 14.813 | 14.766 | 14.112 | 13.43 | 13.072 | 12.425 | 12.751 | 12.677 | 12.686 | 13.078 | 13.232 | 11.998 | 11.24 | 10.193 | 9.998 | 9.242 | 8.316 | 8.391 | 7.893 | 8.126 | 8.374 | 6.623 | 6.942 | 7.218 | 7.163 | 6.728 | 6.8 | 6.672 | 7.015 | 7.016 | 7.332 | 7.693 | 7.961 | 8.244 | 8.663 | 9.139 | 9.531 | 9.381 | 8.409 | 8.003 | 7.839 | 7.152 | 6.899 | 6.682 | 6.663 | 6.187 | 6.34 | 6.708 | 6.77 | 11.158 | 11.257 | 11.227 | 11.486 | 11.608 | 11.116 | 11.473 | 11.105 | 11.102 | 11.582 | 11.46 | 11.361 | 12.167 | 12.03 | 12.132 | 11.997 | 11.845 | 11.869 | 9.15 | 9.04 | 9.3 | 9.4 | 9.5 | 9.5 | 9.3 | 9.3 | 9.1 | 9.2 | 3.1 | 9.1 | 9.1 | 9.1 | 8.6 | 8.8 | 8.7 | 8.8 | 8.9 | 8.8 | 9 | 9.2 | 9.4 | 9.6 | 9.8 | 10 | 14.9 | 15.2 | 15.4 | 15.9 | 25.1 | 24.2 | 21.9 | 21.5 | 19 | 20.4 | 19 | 19.6 | 8.3 | 8.5 |
Goodwill
| 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0 | 0 | 0 | 0 | 0.617 | 0.617 | 0.617 | 0 | 0 | 0 | 0 | 0.617 | 0 | 0 | 0 | 0.616 | 0 | 0 | 0 | 0.616 | 0 | 0 | 0 | 0.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.218 | 0 | 0 | 0 | 0.218 | 0 | 0.311 | 0.358 | 0.405 | 0.417 | 0.429 | 0.44 | 0.453 | 0.468 | 0.483 | 0.498 | 0.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.617 | 0.617 | 0.617 | 0.617 | 0 | 0 | 0 | 0.617 | 0.614 | 0.617 | 0.617 | 0 | 0.617 | 0.617 | 0.617 | 0.001 | 0.621 | 0.644 | 0.667 | 0.073 | 0.712 | 0.735 | 0.758 | 0.781 | 0.804 | 0.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.533 | 0.551 | 0.572 | 0.591 | 0.534 | 0.56 | 0.59 | 0.616 | 0.558 | 0.807 | 0.937 | 0 | 6.494 | 6.315 | 5.631 | 4.938 | 5.028 | 5.163 | 5.259 | 4.987 | 5.532 | 3.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.614 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.617 | 0.621 | 0.644 | 0.667 | 0.689 | 0.712 | 0.735 | 0.758 | 0.781 | 0.804 | 0.827 | 0.85 | 0.873 | 0.218 | 0.218 | 0.218 | 0.218 | 0.218 | 0.2 | 0.218 | 0.218 | 0.218 | 0.218 | 0.218 | 0.218 | 0.264 | 0.311 | 0.358 | 0.405 | 0.417 | 0.429 | 0.44 | 0.453 | 0.468 | 0.483 | 0.498 | 0.513 | 0.533 | 0.551 | 0.572 | 0.591 | 0.534 | 0.56 | 0.59 | 0.616 | 0.558 | 0.807 | 0.937 | 0 | 6.494 | 6.315 | 5.631 | 4.938 | 5.028 | 5.163 | 5.259 | 4.987 | 5.532 | 3.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0.945 | 0.941 | 0 | 0 | -16.279 | 0 | 0 | 0 | 0 | 10.107 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | -21.712 | 0 | 0 | 0 | 0 | 0 | 0 | 14.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.319 | 0 | -7.977 | -7.977 | -7.977 | -6.964 | 11.603 | -7.317 | -7.339 | -7.191 | -7.214 | 10.913 | 10.763 | 0.806 | 11.255 | 11.097 | 10.942 | 12.905 | 13.127 | 13.387 | 13.147 | 13.146 | 3.8 | 12.886 | 3.813 | 12.3 | 12.706 | 4.386 | 12.853 | 12.444 | 4 | 5 | 5 | 5 | 4 | 5 | 7 | 7 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.617 | -0.617 | 0 | 0 | 16.279 | 0 | 0 | 0 | 0 | 0.008 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | 0 | 21.095 | 0 | 0 | 0 | 0 | 0 | 0 | -14.7 | 0 | 10.352 | 11.794 | 11.902 | 11.902 | 6.76 | 6.928 | 7.615 | 7.702 | 7.36 | 7.36 | 7.36 | 7.36 | 6.343 | 6.65 | 6.65 | 6.65 | 6.479 | 6.479 | 6.32 | 6.32 | 6.023 | 5.892 | 5.692 | 5.692 | 0.75 | 0.75 | 0.75 | 0.75 | 0 | 0 | 0 | 0 | -12.518 | 0 | 0 | 0 | 3.032 | 3.023 | 2.99 | 2.99 | 2.913 | 2.923 | 2.941 | 2.945 | 2.825 | 2.719 | 2.84 | 2.842 | 2.71 | 2.454 | 2.594 | 2.644 | 0.577 | 0.618 | 0.095 | 0.593 | 0.361 | 0.402 | 0.409 | 0.436 | 0.267 | 0.369 | 0.134 | 0.28 | 0 | 0 | 0.115 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.66 | 12.472 | 11.713 | 12.168 | 11.28 | 11.251 | 11.097 | 11.183 | 10.959 | 10.903 | 10.764 | 1.769 | 11.794 | 11.521 | 17.335 | 17.589 | 17.334 | 17.417 | 17.91 | 18.651 | 18.219 | 18.019 | 20.417 | 18.035 | 17.879 | 17.433 | 16.765 | 16.694 | 16.425 | 16.386 | 16.132 | 14.962 | 14.814 | 14.173 | 22.831 | 14.298 | 22.156 | 22.039 | 21.54 | 20.459 | 1.761 | 20.461 | 20.359 | 20.122 | 20.014 | 1.695 | 1.713 | 11.538 | 0.95 | 0.967 | 1.062 | 0.817 | 0.817 | 0.817 | 0.817 | 0.817 | 10.1 | 0.817 | 9.734 | 13.335 | 0.817 | 9.36 | 0.817 | 0.817 | 8.948 | 8.173 | 8.01 | 7.905 | 8.361 | 7.399 | 7.986 | 7.898 | 10.405 | 10.249 | 6.96 | 9.625 | 9.313 | 9.083 | 8.829 | 8.611 | 8.389 | 7.232 | 7.13 | 6.38 | 6.259 | 6.203 | 6.252 | 5.67 | 5.706 | 5.603 | 5.552 | 5.285 | 5.442 | 4.651 | 4.852 | 6.035 | 5.984 | 4.771 | 4.634 | 4.2 | 4.3 | 4.2 | 4.2 | 3.3 | 3.2 | 3.2 | 3.1 | 2.9 | 14.1 | 14.1 | 14.1 | 13.8 | 13.7 | 13.7 | 13.7 | 13.1 | 13 | 13 | 13.5 | 13.6 | 13.7 | 16.2 | 15.3 | 12.5 | 12.6 | 12.7 | 13.1 | 4 | 3.6 | 3.7 | 3.6 | 3.1 | 4.8 | 5 | 6.4 | 5.4 | 1.8 |
Totaal niet-vlottende activa
| 24.827 | 25.039 | 25.132 | 25.664 | 25.026 | 25.708 | 26.189 | 27.278 | 27.828 | 28.431 | 28.75 | 30.824 | 30.901 | 31.03 | 37.337 | 38.195 | 38.697 | 39.311 | 40.041 | 42.476 | 42.898 | 43.627 | 34.072 | 32.435 | 31.982 | 31.474 | 31.509 | 41.531 | 43.185 | 43.546 | 43.464 | 37.102 | 36.471 | 35.835 | 35.903 | 34.7 | 34.907 | 34.716 | 34.226 | 33.537 | 33.89 | 32.459 | 31.599 | 30.315 | 30.012 | 28.928 | 27.893 | 27.562 | 26.817 | 26.732 | 26.943 | 21.313 | 21.854 | 22.39 | 22.095 | 20.909 | 20.9 | 20.593 | 20.78 | 20.351 | 21.073 | 21.657 | 21.849 | 24.801 | 24.945 | 25.66 | 25.936 | 25.616 | 24.122 | 23.783 | 26.223 | 25.343 | 20.506 | 20.269 | 19.978 | 19.055 | 18.658 | 18.957 | 18.834 | 20.88 | 20.824 | 19.144 | 19.825 | 18.907 | 18.584 | 19.022 | 17.793 | 23.533 | 23.972 | 22.828 | 22.131 | 22.48 | 22.635 | 22.157 | 21.905 | 23.412 | 21.743 | 13.921 | 13.674 | 13.5 | 13.7 | 13.7 | 13.7 | 12.6 | 12.5 | 12.3 | 12.3 | 6 | 23.2 | 23.2 | 23.2 | 22.4 | 22.5 | 22.4 | 22.5 | 22 | 21.8 | 22 | 22.7 | 23 | 23.3 | 26 | 25.3 | 27.4 | 27.8 | 28.1 | 29 | 29.1 | 27.8 | 25.6 | 25.1 | 22.1 | 25.2 | 24 | 26 | 13.7 | 10.3 |
Totaal activa
| 77.775 | 84.264 | 85.639 | 77.744 | 74.729 | 75.971 | 74.496 | 75.243 | 83.076 | 82.833 | 85.88 | 81.216 | 81.378 | 86.564 | 86.016 | 84.535 | 89.619 | 88.944 | 91.312 | 90.168 | 91.949 | 95.164 | 86.771 | 84.248 | 83.662 | 83.533 | 83.584 | 104.341 | 112.702 | 114.072 | 113.319 | 112.799 | 118.279 | 120.511 | 120.214 | 119.848 | 118.821 | 119.122 | 117.825 | 120.847 | 124.041 | 124.548 | 119.461 | 116.375 | 114.008 | 112.983 | 108.646 | 108.28 | 110.718 | 106.09 | 106.303 | 94.127 | 91.357 | 92.116 | 89.575 | 83.653 | 84.5 | 81.059 | 81.42 | 81.746 | 79.314 | 79.87 | 77.92 | 89.889 | 91.735 | 97.454 | 96.92 | 97.168 | 98.443 | 95.599 | 93.826 | 88.909 | 88.003 | 90.002 | 86.741 | 87.888 | 84.877 | 84.478 | 88.374 | 94.368 | 92.692 | 91.134 | 92.66 | 92.852 | 86.614 | 87.074 | 85.729 | 94.701 | 94.57 | 95.729 | 96.011 | 96.407 | 97.384 | 96.103 | 102.039 | 100.898 | 96.018 | 82.846 | 80.847 | 78.8 | 76.3 | 77.5 | 78.4 | 81.5 | 83.8 | 80.1 | 88.8 | 80.5 | 78.3 | 76.2 | 74.9 | 73.2 | 70.7 | 68.9 | 68.8 | 66.8 | 66.7 | 64.5 | 65 | 66.7 | 69.1 | 71.5 | 72.7 | 82.7 | 88.8 | 93 | 97.1 | 97.5 | 97.5 | 96.4 | 99.6 | 95.9 | 98.9 | 101.6 | 104.7 | 84.7 | 57 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1.33 | 1.553 | 2.348 | 1.723 | 1.245 | 1.214 | 1.464 | 1.556 | 1.461 | 1.232 | 1.08 | 1.188 | 0.97 | 1.307 | 1.08 | 1.181 | 1.188 | 1.461 | 1.424 | 1.52 | 0.914 | 1.061 | 1.188 | 1.12 | 1.073 | 1.264 | 1.841 | 2.858 | 2.694 | 2.69 | 2.437 | 2.528 | 2.352 | 3.985 | 3.165 | 2.358 | 1.246 | 0.883 | 1.72 | 3.504 | 3.774 | 3.274 | 2.336 | 0.94 | 1.406 | 1.341 | 1.205 | 1.368 | 2.203 | 1.643 | 2.644 | 1.17 | 1.437 | 2.49 | 1.654 | 1.223 | 2.5 | 2.35 | 1.72 | 2.833 | 2.669 | 3.167 | 2.305 | 3.508 | 1.575 | 2.166 | 2.215 | 1.751 | 1.978 | 2.341 | 3.771 | 2.91 | 2.78 | 2.912 | 2.202 | 2.082 | 1.728 | 2.253 | 1.896 | 2.662 | 2.673 | 2.749 | 3.47 | 4.056 | 2.04 | 1.748 | 1.294 | 1.003 | 1.402 | 2.328 | 2.359 | 2.103 | 2.152 | 2.016 | 2.408 | 3.662 | 3.415 | 0.919 | 1.019 | 0.4 | 0.4 | 0.7 | 0.8 | 0.5 | 0.5 | 1 | 1.3 | 1.5 | 1.2 | 0.7 | 0.9 | 1.5 | 1.2 | 0.8 | 1.4 | 0.7 | 1.3 | 0.4 | 0.7 | 1 | 0.9 | 0.5 | 1.1 | 0.6 | 0.9 | 1.3 | 1.2 | 0.9 | 0.8 | 1.1 | 2.2 | 2.2 | 3.1 | 3 | 0 | 0 | 0 |
Kortlopende schulden
| 1.301 | 2.936 | 3.28 | 3.566 | 3.538 | 3.532 | 3.506 | 3.502 | 3.502 | 3.5 | 3.488 | 3.478 | 3.558 | 3.628 | 3.43 | 3.502 | 6.224 | 4.834 | 6.834 | 4.118 | 3.806 | 3.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.316 | 5.178 | 8.722 | 6.317 | 12.766 | 2.581 | 0.276 | 0.276 | 0.275 | 0.258 | 0.3 | 0.25 | 0.246 | 0.243 | 0.239 | 1.336 | 1.327 | 1.326 | 5.796 | 6.723 | 10.336 | 5.721 | 8.51 | 6.511 | 5.011 | 0 | 0 | 1.609 | 0 | 1 | 0 | 0 | 0 | 3.285 | 1.755 | 2.075 | 3.408 | 3.487 | 1.202 | 1.539 | 0.179 | 0 | 0 | 0 | 0.384 | 0 | 0 | 0 | 0.699 | 0.793 | 0.721 | 0 | 0 | 0.1 | 0.2 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 10.5 | 9.8 | 9.7 | 9.8 | 9.8 | 9.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1 | 1.1 | 2.6 | 2.6 | 4.5 | 4.1 | 2 | 2 | 2 | 2 | 3 | 2.2 | 3.5 | 0.6 | 0.6 | 0.5 |
Belastingschulden
| 0.012 | 0.079 | 0.37 | 0.024 | 0.03 | 0.027 | 0.341 | 0.098 | 0.102 | 0.265 | 0.112 | 0.45 | 0.453 | 0.451 | 0.167 | 0.457 | 0.46 | 0.525 | 0.379 | 0.031 | 0.035 | 0.326 | 0.155 | 0.417 | 0.622 | 1.453 | 0.113 | 2.112 | 3.478 | 2.459 | 0.128 | 0 | 0 | 0 | 1.254 | 0 | 5.846 | 6.938 | 1.012 | 0 | 0 | 0 | 1.613 | 0 | 0 | 0 | 1.323 | 0 | 0 | 0.396 | 0.096 | 1.448 | 1.932 | 2.119 | 0.882 | 0.44 | 0.255 | 0.195 | 0.295 | 0 | 0 | 0.788 | 0.886 | 0 | 0 | 0 | 0 | 0.274 | 0.213 | 0.306 | -0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 20.854 | 24.025 | 18.37 | 16.435 | 18.356 | 18.586 | 18.737 | 16.976 | 12.837 | 12.218 | 3.115 | 3.479 | 1.754 | -1.08 | -1.181 | 0 | -1.461 | -1.424 | -1.52 | -0.914 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0 | 0 | 0 | 0.232 | 0 | 0 | 0 | 0.64 | 0 | 0 | 0 | 0.72 | 0 | 0 | 0 | 1.023 | 0 | 0 | 0 | 1.62 | 0 | 0 | 0.396 | 0.137 | 0 | 0 | 0 | 0.554 | 0 | 0 | 0.195 | 0.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.352 | 3.887 | 3.855 | 3.98 | 0 | 0 | 3.804 | 0 | 4.021 | 0 | 0 | 0 | 2.872 | 2.704 | 2.964 | 4.106 | 0 | 3.378 | 0 | 3.615 | 0 | 0 | 0 | 4.073 | 0 | 0 | 0 | 7.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.866 | 13.271 | 3.159 | 4.341 | 20.166 | 3.751 | 3.384 | 4.225 | 4.836 | 5.664 | 6.083 | 2.21 | 1.55 | 8.282 | 3.42 | 1.913 | 3.371 | 3.918 | 5.055 | 2.321 | 3.56 | 1.391 | 4.494 | 3.027 | 2.557 | 1.721 | 3.235 | 3.943 | 1.407 | 2.966 | 5.314 | 3.913 | 4.027 | 5.134 | 4.339 | 6.26 | 0 | 0 | 5.618 | 5.636 | 6.54 | 7.761 | 5.748 | 6.604 | 5.399 | 8.032 | 4.863 | 8.155 | 6.492 | 6.77 | 0.675 | 3.734 | 2.974 | 2.942 | 4.021 | 4.965 | 4.745 | 4.26 | 3.578 | 4.385 | 4.113 | 3.08 | 3.522 | 5.075 | 4.135 | 4.314 | -0.474 | 4.352 | 4.757 | 3.855 | 4.922 | 4.287 | 4.183 | 4.046 | 4.786 | 5.253 | 4.659 | 3.771 | 7.948 | 3.143 | 3.85 | 3.514 | 4.949 | 4.216 | 4.215 | 3.685 | 4.449 | 3.484 | 3.994 | 3.896 | 4.906 | 4.79 | 5.667 | 5.651 | 10.427 | 7.876 | 7.106 | 3.103 | 3.989 | 3.5 | 3 | 2.5 | 3.6 | 3.4 | 4.5 | 2.5 | 11.7 | 4 | 2.9 | 2.9 | 3.7 | 2.3 | 1.7 | 2 | 2.3 | 1.8 | 1.5 | 1.2 | 1.8 | 2 | 2 | 1.7 | 2.6 | 4.1 | 3.6 | 4.8 | 9.7 | 3.3 | 3.7 | 3.6 | 5.1 | 5.9 | 5 | 4.7 | 13.4 | 10 | 6.7 |
Totaal kortlopende verplichtingen
| 29.509 | 38.693 | 33.182 | 28.024 | 24.979 | 26.88 | 27.281 | 28.118 | 26.877 | 23.498 | 22.981 | 10.441 | 10.01 | 15.422 | 8.097 | 7.053 | 11.243 | 10.738 | 12.988 | 7.99 | 8.315 | 6.544 | 5.837 | 4.564 | 4.252 | 4.438 | 5.257 | 8.913 | 7.579 | 8.115 | 8.111 | 6.441 | 6.659 | 9.119 | 8.758 | 8.618 | 7.092 | 7.821 | 8.35 | 9.14 | 10.314 | 11.035 | 9.697 | 7.544 | 6.805 | 9.385 | 9.309 | 14.701 | 17.417 | 15.126 | 16.181 | 8.933 | 6.619 | 7.827 | 7.386 | 6.886 | 7.8 | 7.055 | 7.308 | 7.461 | 7.021 | 8.371 | 8.04 | 9.909 | 11.506 | 13.203 | 12.077 | 12.098 | 15.458 | 13.013 | 13.631 | 7.197 | 6.963 | 8.567 | 6.988 | 8.335 | 6.387 | 6.024 | 9.844 | 9.09 | 8.278 | 8.338 | 11.827 | 11.759 | 7.457 | 6.972 | 5.922 | 4.487 | 5.396 | 6.224 | 7.649 | 6.893 | 7.819 | 7.667 | 13.534 | 12.331 | 11.242 | 4.022 | 5.008 | 4 | 3.6 | 3.6 | 4.9 | 4.4 | 5.5 | 4 | 13.5 | 6 | 14.6 | 13.4 | 14.3 | 13.6 | 12.7 | 12.6 | 4.5 | 3.2 | 3.6 | 2.4 | 3.3 | 3.8 | 3.8 | 3.2 | 4.8 | 7.3 | 7.1 | 10.6 | 15 | 6.2 | 6.5 | 6.7 | 9.3 | 11.1 | 10.3 | 11.2 | 14 | 10.6 | 7.2 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4.044 | 4.301 | 4.545 | 4.716 | 5.126 | 5.518 | 5.883 | 6.261 | 6.629 | 6.992 | 7.353 | 7.708 | 7.605 | 7.922 | 8.366 | 8.656 | 8.937 | 9.172 | 9.444 | 9.579 | 9.784 | 10.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 8.4 | 11.4 | 12.4 | 10.1 | 10.1 | 10.1 | 9.2 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.045 | 0.113 | 0.181 | 0.248 | 0.3 | 0.377 | 0.441 | 0.511 | 0.569 | 0.626 | 0.684 | 0.741 | 0.799 | 0.856 | 0.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.4 | 0.5 | 0.7 | 0.5 | 1.5 | 1.7 | 1.9 | 2.1 | 2.3 | 11.4 | 11.6 | 11.8 | 12 | 12.2 | 12.4 | 12.6 | 12.8 | 12.9 | 19.3 | 20 | 19.9 | 21 | 23.6 | 22.4 | 20.3 | 20.7 | 18.2 | 15.7 | 17.2 | 21 | 5.6 | 6.1 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -0.008 | -0.008 | -0.008 | 8.267 | -0.008 | 0 | 0 | 0 | 0 | -0.008 | -0.008 | 8.982 | -0.008 | -0.008 | 14.411 | -0.008 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.512 | 0 | 0 | 0 | 0 | 0 | 0.756 | 0 | 0.863 | 0.865 | 0.792 | 0.712 | 0.859 | 0.905 | 0.902 | 0 | 0 | 0.667 | 0.664 | 0 | 0 | 0 | 0.484 | 0.58 | 0 | 0 | 0 | 1.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.018 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.512 | 0 | 0 | 0 | 0 | 0 | -11.13 | 0 | 0 | 0 | -0.011 | 0 | -0.045 | -0.113 | 0 | 0 | 0 | -0.377 | -0.441 | 0 | 0 | 0 | -0.684 | -0.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 3.5 | 2.2 | 2.9 | 2.9 | 2.9 | 2.9 | 2.1 | 2.2 | 1.8 | 1.5 | 1.7 | 1.9 |
Overige niet-vlottende verplichtingen
| 8.03 | 8.05 | 8.096 | 8.323 | 8.36 | 8.396 | 8.446 | 8.482 | 8.623 | 8.653 | 8.85 | 9.212 | 9.126 | 9.1 | 14.136 | 14.857 | 14.775 | 14.691 | 14.6 | 15.774 | 15.682 | 15.591 | 17.845 | 15.093 | 15.186 | 15.126 | 15.065 | 16.777 | 16.245 | 16.066 | 15.876 | 13.214 | 12.881 | 12.741 | 12.104 | 12.021 | 11.938 | 11.803 | 11.665 | 11.595 | 11.426 | 11.33 | 11.318 | 11.309 | 11.247 | 11.193 | 17.13 | 11.133 | 11.173 | 11.09 | 10.168 | 10.838 | 10.901 | 10.802 | 10.729 | 10.455 | 10.4 | 10.319 | 10.288 | 10.24 | 10.138 | 10.108 | 10.03 | 10.416 | 10.343 | 10.357 | 10.322 | 8.742 | 9.33 | 9.395 | 9.311 | 9.226 | 9.199 | 9.16 | 9.12 | 9.069 | 9.159 | 9.307 | 9.337 | 17.238 | 17.26 | 17.413 | 17.609 | 17.824 | 17.779 | 17.849 | 17.903 | 18.331 | 18.361 | 17.906 | 17.796 | 17.829 | 17.924 | 17.884 | 18.074 | 18.248 | 18.214 | 16.904 | 16.849 | 16.9 | 16.9 | 16.9 | 17 | 18.6 | 18.4 | 18.4 | 16 | 10.1 | 4 | 3.8 | 3.8 | 3.7 | 3.6 | 3.5 | 3.5 | 3.3 | 3 | 2.9 | 2.7 | 2.4 | 2.6 | 2.5 | 2.4 | 2.3 | 1.9 | 1.8 | 1.8 | 1.7 | 1.6 | 1.6 | 1.5 | 1.2 | 0.9 | 0.6 | 0.4 | 0.4 | 0.4 |
Totaal niet-vlottende verplichtingen
| 12.074 | 12.369 | 12.641 | 13.047 | 13.495 | 13.922 | 14.329 | 14.751 | 15.26 | 15.653 | 16.211 | 16.928 | 16.739 | 17.03 | 22.51 | 23.521 | 23.72 | 23.871 | 24.052 | 25.353 | 25.466 | 25.784 | 17.845 | 15.093 | 15.186 | 15.126 | 15.065 | 16.777 | 16.245 | 16.066 | 15.876 | 13.214 | 18.881 | 18.741 | 18.104 | 18.021 | 17.938 | 17.803 | 17.665 | 19.995 | 22.826 | 23.73 | 21.418 | 21.409 | 21.347 | 20.393 | 17.13 | 11.133 | 11.173 | 11.09 | 10.99 | 10.838 | 10.946 | 10.915 | 10.91 | 10.703 | 10.7 | 10.696 | 10.729 | 10.751 | 10.707 | 10.734 | 10.714 | 11.157 | 11.142 | 11.213 | 11.233 | 10.185 | 9.33 | 9.395 | 9.311 | 9.226 | 9.199 | 9.16 | 9.12 | 9.069 | 9.159 | 9.307 | 9.337 | 17.238 | 17.26 | 17.413 | 17.609 | 17.824 | 17.779 | 17.849 | 17.903 | 18.331 | 18.361 | 17.906 | 17.796 | 17.829 | 17.924 | 17.884 | 18.074 | 18.248 | 18.214 | 16.904 | 16.849 | 16.9 | 16.9 | 16.9 | 17 | 18.7 | 18.7 | 18.8 | 18.9 | 12.2 | 4.5 | 5.3 | 5.5 | 5.6 | 5.7 | 5.8 | 14.9 | 14.9 | 14.8 | 14.9 | 14.9 | 14.8 | 15.2 | 15.3 | 15.3 | 21.6 | 25 | 25.2 | 25 | 28.2 | 26.9 | 24.8 | 25.1 | 21.5 | 18.8 | 19.6 | 22.9 | 7.7 | 8.4 |
Totaal passiva
| 41.583 | 51.062 | 45.823 | 41.071 | 38.474 | 40.802 | 41.61 | 42.869 | 42.137 | 39.151 | 39.192 | 27.369 | 26.749 | 32.452 | 30.607 | 30.574 | 34.963 | 34.609 | 37.04 | 33.343 | 33.781 | 32.328 | 23.682 | 19.657 | 19.438 | 19.564 | 20.322 | 25.69 | 23.824 | 24.181 | 23.987 | 19.655 | 25.54 | 27.86 | 26.862 | 26.639 | 25.03 | 25.624 | 26.015 | 29.135 | 33.14 | 34.765 | 31.115 | 28.953 | 28.152 | 29.778 | 26.439 | 25.834 | 28.59 | 26.216 | 27.171 | 19.771 | 17.565 | 18.742 | 18.296 | 17.589 | 18.5 | 17.751 | 18.037 | 18.212 | 17.728 | 19.105 | 18.754 | 21.066 | 22.648 | 24.416 | 23.31 | 22.283 | 24.788 | 22.408 | 22.942 | 16.423 | 16.162 | 17.727 | 16.108 | 17.404 | 15.546 | 15.331 | 19.181 | 26.328 | 25.538 | 25.751 | 29.436 | 29.583 | 25.236 | 24.821 | 23.825 | 22.818 | 23.757 | 24.13 | 25.445 | 24.722 | 25.743 | 25.551 | 31.608 | 30.579 | 29.456 | 20.926 | 21.857 | 20.9 | 20.5 | 20.5 | 21.9 | 23.1 | 24.2 | 22.8 | 32.4 | 18.2 | 19.1 | 18.7 | 19.8 | 19.2 | 18.4 | 18.4 | 19.4 | 18.1 | 18.4 | 17.3 | 18.2 | 18.6 | 19 | 18.5 | 20.1 | 28.9 | 32.1 | 35.8 | 40 | 34.4 | 33.4 | 31.5 | 34.4 | 32.6 | 29.1 | 30.8 | 36.9 | 18.3 | 15.6 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.617 | 9.568 | 9.512 | 9.487 | 9.405 | 9.391 | 9.374 | 9.354 | 9.334 | 9.315 | 9.298 | 9.285 | 9.264 | 9.247 | 9.226 | 9.194 | 9.176 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.2 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.164 | 9.009 | 9.009 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14.943 | -17.597 | -20.027 | -22.652 | -22.782 | -23.579 | -25.621 | -25.867 | -25.551 | -23.237 | -20.12 | -13.27 | -12.535 | -13.032 | -11.457 | -12.87 | -12.07 | -12.399 | -12.137 | -9.157 | -7.611 | -2.702 | -2.111 | 0.251 | 0.572 | 0.449 | -0.065 | 12.449 | 22.845 | 24.326 | 23.712 | 27.141 | 26.803 | 27.827 | 28.533 | 28.632 | 28.35 | 28.419 | 27.528 | 27.587 | 26.71 | 25.421 | 24.702 | 23.947 | 22.729 | 21.338 | 20.662 | 20.705 | 20.869 | 19.428 | 18.66 | 14.48 | 13.406 | 12.63 | 11.286 | 6.615 | 6.1 | 5.778 | 5.271 | 5.096 | 3.047 | 3.176 | 2.522 | 11.991 | 11.892 | 12.785 | 13.558 | 15.218 | 14.461 | 14.921 | 13.541 | 14.999 | 15.752 | 16.424 | 15.527 | 15.308 | 14.06 | 13.582 | 12.44 | 9.77 | 10.144 | 9.873 | 8.897 | 8.932 | 8.601 | 9.673 | 10.415 | 20.109 | 19.87 | 20.45 | 20.939 | 22.353 | 22.027 | 22.046 | 21.226 | 20.321 | 18.689 | 18.046 | 17.239 | 17 | 15.8 | 16.1 | 15.7 | 17.6 | 19 | 16.5 | 16 | 22.1 | 19.7 | 21.8 | 20.4 | 19.8 | 18.4 | 17.2 | 16.3 | 15.5 | 14.7 | 13.7 | 13.4 | 14.7 | 15.2 | 16.9 | 17.3 | 18.6 | 21.7 | 22 | 21.9 | 27.9 | 28.8 | 29.8 | 29.9 | 29.4 | 35.8 | 33.2 | 30.8 | 27.1 | 22.3 |
Overige gereserveerde algehele resultaten
| 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0.991 | -0.426 | -0.44 | 0.004 | 0.213 | 0.37 | 0.291 | 0.451 | 0.485 | 0.661 | 0.49 | 0.304 | 0.252 | 0.18 | 0.046 | -0.56 | -1.054 | -0.959 | -0.915 | 2.174 | 2.202 | 1.941 | 2.281 | 2.256 | 2.451 | 1.661 | 1.964 | 2.154 | 3.303 | 3.316 | 2.89 | 3.268 | 3.733 | 4.305 | 4.014 | 4.205 | 4.281 | 3.48 | 3.913 | 4.395 | 4.26 | 3.784 | 4.17 | 3.909 | 4.781 | 5.406 | 5.192 | 4.697 | 5 | 3.175 | 4.019 | 4.651 | 4.933 | 4.15 | 3.455 | 3.898 | 4.374 | 4.843 | 4.85 | 4.701 | 4.563 | 3.754 | 3.121 | 3.655 | 3.107 | 3.178 | 2.691 | 3 | 3.182 | 3.605 | 4.901 | 6.478 | 5.39 | 4.473 | 3.47 | 3.949 | 2.543 | 2.415 | 1.386 | 1.794 | 1.071 | 1.458 | -0.032 | -0.211 | 0.212 | -0.729 | 0.082 | 0.971 | -0.2 | 0.006 | -1.543 | -1.6 | -2.3 | -1.1 | -18.2 | -17.5 | -17.5 | -17.2 | -17 | -14 | -16.6 | -16.4 | -16 | -15.9 | -15.7 | -15.4 | -15.2 | -14.9 | -14.7 | -14.8 | -14.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 41.518 | 41.231 | 50.331 | 49.838 | 49.633 | 49.357 | 49.133 | 48.887 | 58.147 | 58.03 | 57.95 | 57.828 | 57.687 | 57.527 | 57.349 | 57.186 | 57.065 | 56.909 | 56.719 | 56.514 | 56.363 | 56.194 | 55.99 | 55.736 | 55.542 | 55.315 | 55.078 | 54.864 | 54.667 | 54.46 | 54.175 | 54.583 | 54.321 | 53.999 | 53.691 | 53.259 | 52.974 | 52.599 | 52.228 | 51.693 | 51.294 | 50.893 | 50.466 | 50.106 | 49.682 | 49.223 | 48.713 | 48.182 | 47.835 | 47.498 | 47.138 | 46.803 | 46.441 | 46.174 | 45.637 | 45.588 | 45.7 | 45.191 | 44.929 | 44.623 | 44.442 | 44.275 | 44.025 | 43.77 | 43.657 | 46.246 | 46.038 | 45.802 | 45.467 | 45.352 | 45.058 | 44.668 | 43.818 | 43.509 | 43.251 | 43.012 | 42.925 | 42.796 | 42.688 | 42.628 | 42.456 | 41.806 | 41.438 | 41.162 | 40.982 | 40.859 | 40.744 | 40.626 | 40.504 | 40.311 | 40.271 | 40.152 | 40.021 | 39.854 | 39.733 | 39.655 | 38.711 | 34.859 | 34.285 | 33.5 | 33.3 | 33 | 32.8 | 58.3 | 58.1 | 58 | 57.4 | 54.2 | 56.1 | 52.1 | 50.7 | 50.1 | 49.6 | 48.7 | 48.3 | 48.1 | 48.3 | 48.3 | 48.2 | 33.4 | 34.9 | 36.1 | 35.3 | 35.2 | 35 | 35.2 | 35.2 | 35.2 | 35.3 | 35.1 | 35.3 | 33.9 | 34 | 37.6 | 37 | 39.3 | 19.1 |
Totaal eigen vermogen van aandeelhouders
| 36.192 | 33.202 | 39.816 | 36.673 | 36.255 | 35.169 | 32.886 | 32.374 | 40.939 | 43.682 | 46.688 | 53.847 | 54.629 | 54.112 | 55.409 | 53.961 | 54.656 | 54.335 | 54.272 | 56.825 | 58.168 | 62.836 | 63.089 | 64.591 | 64.224 | 63.969 | 63.262 | 78.651 | 88.878 | 89.891 | 89.332 | 93.144 | 92.739 | 92.651 | 93.352 | 93.209 | 93.791 | 93.498 | 91.81 | 91.712 | 90.901 | 89.783 | 88.346 | 87.422 | 85.856 | 83.205 | 82.207 | 82.446 | 82.128 | 79.874 | 79.132 | 74.356 | 73.792 | 73.374 | 71.279 | 66.064 | 66 | 63.308 | 63.383 | 63.534 | 61.586 | 60.765 | 59.166 | 68.823 | 69.087 | 73.038 | 73.61 | 74.885 | 73.655 | 73.191 | 70.884 | 72.486 | 71.841 | 72.275 | 70.633 | 70.484 | 69.331 | 69.147 | 69.193 | 68.04 | 67.154 | 65.316 | 63.176 | 63.207 | 61.29 | 62.111 | 61.709 | 71.693 | 70.609 | 71.383 | 70.342 | 71.458 | 71.424 | 70.335 | 70.205 | 70.111 | 66.364 | 61.92 | 58.99 | 57.9 | 55.8 | 57 | 56.5 | 58.4 | 59.6 | 57.3 | 56.4 | 62.3 | 59.2 | 57.5 | 55.1 | 54 | 52.3 | 50.5 | 49.4 | 48.7 | 48.3 | 47.2 | 46.8 | 48.1 | 50.1 | 53 | 52.6 | 53.8 | 56.7 | 57.2 | 57.1 | 63.1 | 64.1 | 64.9 | 65.2 | 63.3 | 69.8 | 70.8 | 67.8 | 66.4 | 41.4 |
Totaal eigen vermogen
| 36.192 | 33.202 | 39.816 | 36.673 | 36.255 | 35.169 | 32.886 | 32.374 | 40.939 | 43.682 | 46.688 | 53.847 | 54.629 | 54.112 | 55.409 | 53.961 | 54.656 | 54.335 | 54.272 | 56.825 | 58.168 | 62.836 | 63.089 | 64.591 | 64.224 | 63.969 | 63.262 | 78.651 | 88.878 | 89.891 | 89.332 | 93.144 | 92.739 | 92.651 | 93.352 | 93.209 | 93.791 | 93.498 | 91.81 | 91.712 | 90.901 | 89.783 | 88.346 | 87.422 | 85.856 | 83.205 | 82.207 | 82.446 | 82.128 | 79.874 | 79.132 | 74.356 | 73.792 | 73.374 | 71.279 | 66.064 | 66 | 63.308 | 63.383 | 63.534 | 61.586 | 60.765 | 59.166 | 68.823 | 69.087 | 73.038 | 73.61 | 74.885 | 73.655 | 73.191 | 70.884 | 72.486 | 71.841 | 72.275 | 70.633 | 70.484 | 69.331 | 69.147 | 69.193 | 68.04 | 67.154 | 65.383 | 63.224 | 63.269 | 61.378 | 62.253 | 61.904 | 71.883 | 70.813 | 71.599 | 70.566 | 71.685 | 71.641 | 70.552 | 70.431 | 70.319 | 66.562 | 61.92 | 58.99 | 57.9 | 55.8 | 57 | 56.5 | 58.4 | 59.6 | 57.3 | 56.4 | 62.3 | 59.2 | 57.5 | 55.1 | 54 | 52.3 | 50.5 | 49.4 | 48.7 | 48.3 | 47.2 | 46.8 | 48.1 | 50.1 | 53 | 52.6 | 53.8 | 56.7 | 57.2 | 57.1 | 63.1 | 64.1 | 64.9 | 65.2 | 63.3 | 69.8 | 70.8 | 67.8 | 66.4 | 41.4 |
Totaal passiva en aandeelhoudersvermogen
| 77.775 | 84.264 | 85.639 | 77.744 | 74.729 | 75.971 | 74.496 | 75.243 | 83.076 | 82.833 | 85.88 | 81.216 | 81.378 | 86.564 | 86.016 | 84.535 | 89.619 | 88.944 | 91.312 | 90.168 | 91.949 | 95.164 | 86.771 | 84.248 | 83.662 | 83.533 | 83.584 | 104.341 | 112.702 | 114.072 | 113.319 | 112.799 | 118.279 | 120.511 | 120.214 | 119.848 | 118.821 | 119.122 | 117.825 | 120.847 | 124.041 | 124.548 | 119.461 | 116.375 | 114.008 | 112.983 | 108.646 | 108.28 | 110.718 | 106.09 | 106.303 | 94.127 | 91.357 | 92.116 | 89.575 | 83.653 | 84.5 | 81.059 | 81.42 | 81.746 | 79.314 | 79.87 | 77.92 | 89.889 | 91.735 | 97.454 | 96.92 | 97.168 | 98.443 | 95.599 | 93.826 | 88.909 | 88.003 | 90.002 | 86.741 | 87.888 | 84.877 | 84.478 | 88.374 | 94.368 | 92.692 | 91.134 | 92.66 | 92.852 | 86.614 | 87.074 | 85.729 | 94.701 | 94.57 | 95.729 | 96.011 | 96.407 | 97.384 | 96.103 | 102.039 | 100.898 | 96.018 | 82.846 | 80.847 | 78.8 | 76.3 | 77.5 | 78.4 | 81.5 | 83.8 | 80.1 | 88.8 | 80.5 | 78.3 | 76.2 | 74.9 | 73.2 | 70.7 | 68.9 | 68.8 | 66.8 | 66.7 | 64.5 | 65 | 66.7 | 69.1 | 71.5 | 72.7 | 82.7 | 88.8 | 93 | 97.1 | 97.5 | 97.5 | 96.4 | 99.6 | 95.9 | 98.9 | 101.6 | 104.7 | 84.7 | 57 |