Full House Resorts, Inc.
NASDAQ:FLL
4.65 (USD) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 25.936 | 44.697 | 46.288 | 73.794 | 25.945 | 35.501 | 40.813 | 56.589 | 85.712 | 108.231 | 109.041 | 88.721 | 97.926 | 104.962 | 98.005 | 37.698 | 34.032 | 26.495 | 24.317 | 28.851 | 27.782 | 23.908 | 18.37 | 20.634 | 20.841 | 22.726 | 27.712 | 19.91 | 22.42 | 22.001 | 25.402 | 27.038 | 23.082 | 20.639 | 13.115 | 14.574 | 13.938 | 14.48 | 14.337 | 15.639 | 16.043 | 12.989 | 14.519 | 14.936 | 25.364 | 22.769 | 24.563 | 20.603 | 21.467 | 27.903 | 38.306 | 14.707 | 16.534 | 11.548 | 11.398 | 13.294 | 17.485 | 15.353 | 12.319 | 9.198 | 7.751 | 4.538 | 3.946 | 5.305 | 6.621 | 6.031 | 7.199 | 7.976 | 7.319 | 9.809 | 10.633 | 22.117 | 0.903 | 0.821 | 2.544 | 3.275 | 2.031 | 1.59 | 1.654 | 2.466 | 1.913 | 2.112 | 1.922 | 1.942 | 1.842 | 3.711 | 1.17 | 1.164 | 0.918 | 0.387 | 0.465 | 0.867 | 0.279 | 0.485 | 0.066 | 0.455 | 0.323 | 0.243 | 0.285 | 0.4 | 0.5 | 0.3 | 0.3 | 1.1 | 2 | 1.8 | 1.2 | 2.4 | 2.5 | 1.2 | 0.9 | 1 | 1.8 | 2.5 | 2.9 | 0.6 | 0.7 | 0.5 | 0.5 | 0.4 | 0.6 | 1 | 2.4 | 6.5 | 7 | 0.3 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 71.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.708 | 0.697 | 1.207 | 0 | 0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.936 | 44.697 | 46.288 | 73.794 | 25.945 | 35.501 | 40.813 | 56.589 | 85.712 | 108.231 | 109.041 | 88.721 | 97.926 | 104.962 | 98.005 | 37.698 | 34.032 | 26.495 | 24.317 | 28.851 | 27.782 | 23.908 | 18.37 | 20.634 | 20.841 | 22.726 | 27.712 | 19.91 | 22.42 | 22.001 | 25.402 | 27.038 | 23.082 | 20.639 | 13.115 | 14.574 | 13.938 | 14.48 | 14.337 | 15.639 | 16.043 | 12.989 | 14.519 | 14.936 | 25.364 | 22.769 | 24.563 | 20.603 | 21.467 | 27.903 | 38.306 | 14.707 | 16.534 | 11.548 | 11.398 | 13.294 | 17.485 | 15.353 | 12.319 | 9.198 | 7.751 | 4.538 | 3.946 | 5.305 | 6.621 | 6.031 | 7.199 | 7.976 | 7.319 | 9.809 | 10.633 | 22.117 | 0.903 | 0.821 | 2.544 | 3.275 | 2.031 | 1.59 | 1.654 | 2.466 | 1.913 | 2.112 | 1.922 | 1.942 | 1.842 | 3.711 | 1.17 | 1.164 | 0.918 | 0.387 | 0.465 | 0.867 | 0.279 | 0.485 | 0.066 | 0.455 | 0.323 | 0.243 | 0.285 | 0.4 | 0.5 | 0.3 | 0.3 | 1.1 | 2 | 1.8 | 1.2 | 2.4 | 2.5 | 1.2 | 0.9 | 1 | 1.8 | 2.5 | 2.9 | 0.6 | 0.7 | 0.5 | 0.5 | 0.4 | 0.6 | 1 | 2.4 | 6.5 | 7 | 0.3 |
Nettovorderingen
| 5.847 | 5.512 | 5.05 | 5.332 | 8.272 | 6.136 | 5.652 | 4.082 | 2.806 | 8.889 | 5.35 | 4.693 | 4.544 | 3.398 | 3.801 | 4.904 | 1.9 | 1.784 | 0.524 | 2.206 | 1.804 | 2.076 | 1.549 | 2.035 | 1.764 | 1.53 | 1.494 | 1.76 | 1.575 | 1.198 | 1.299 | 1.909 | 1.557 | 1.717 | 1.271 | 1.714 | 1.487 | 1.602 | 1.316 | 1.573 | 2.16 | 1.774 | 1.735 | 1.869 | 1.808 | 1.939 | 2.302 | 2.657 | 1.736 | 2.319 | 3.343 | 4.865 | 4.515 | 3.204 | 3.243 | 2.875 | 3.019 | 1.663 | 3.318 | 6.485 | 7.734 | 4.544 | 0.363 | 0.598 | 0.881 | 0.265 | 0.299 | 0.32 | 0.576 | 0.16 | 0.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.153 | 0.043 | 0 | 0 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.187 | 0.098 | 0.186 | 0.291 | 0.21 | 0.316 | 0.283 | 0.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | 0.2 | 0 | 0.6 | 0.2 | 0.2 | 0.1 | 11.3 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Voorraad
| 2.306 | 2.015 | 1.935 | 1.839 | 1.736 | 1.868 | 1.505 | 1.479 | 1.658 | 1.392 | 1.529 | 1.66 | 2.139 | 1.947 | 1.629 | 1.511 | 1.467 | 1.78 | 2.101 | 2.292 | 1.935 | 1.917 | 1.352 | 1.425 | 1.425 | 1.551 | 1.546 | 1.692 | 1.986 | 1.549 | 1.429 | 1.329 | 1.447 | 1.336 | 1.096 | 1.125 | 0 | 4.479 | 2.951 | 2.105 | 4.636 | 5.897 | 4.757 | 6.288 | 0 | 0 | 0 | 7.854 | 4 | 5.12 | 3.299 | 3.238 | 5.275 | 4.627 | 0.466 | 0.898 | 0.615 | 0.742 | 0.497 | 0.509 | 0.711 | 0.844 | 0.707 | 0.798 | 0.402 | 0.388 | 0.408 | 0.352 | 0.547 | 0.555 | 0.313 | 0 | 0 | 0 | 0 | 0 | -976.68 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 |
Overige vlottende activa
| 0 | 17.948 | 24.605 | 41.313 | 64.617 | 84.006 | 107.723 | 140.771 | 162.629 | 195.463 | 214.074 | 180.298 | 181.634 | 182.813 | 183.277 | 2.461 | 2.632 | 3.298 | 3.2 | 4.34 | 4.496 | 4.505 | 3.009 | 2.899 | 3.66 | 4.644 | 3.335 | 2.849 | 3.745 | 4.574 | 3.186 | 2.809 | 3.952 | 4.396 | 6.219 | 5.869 | 9.797 | 5.705 | 3.6 | 5.2 | 5.375 | 6.572 | 5.492 | 7.014 | 7.857 | 9.035 | 6.566 | 9.079 | 4.442 | 5.544 | 3.693 | 3.642 | 5.783 | 5.131 | 0.562 | 1.005 | 0.721 | 0.831 | 0.688 | 0.6 | 0.817 | 0.951 | 0.845 | 0.941 | 0.58 | 0.817 | 9.838 | 7.485 | 0.719 | 0.722 | 0.488 | 0.191 | 0.322 | 0.295 | 0.341 | 0.119 | 0.307 | 0.217 | 0.259 | 0.18 | 0.223 | 0.155 | 0.139 | 0.111 | 0.195 | 0.078 | 0.132 | 0.107 | 0.146 | 0.028 | 0.057 | 0.094 | 0.15 | 0.078 | 0.114 | 0.093 | 0.166 | 0.07 | 0.095 | 0.2 | 0.3 | 0 | 0.1 | 0.3 | 0.2 | 0 | 0.6 | 1.3 | 1.4 | 1.5 | 1.3 | 1 | 1.6 | 0.7 | 0.2 | 0.3 | 1.5 | 0.3 | 0 | 0.1 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 |
Totaal vlottende activa
| 34.089 | 56.536 | 57.272 | 84.639 | 100.57 | 127.511 | 155.693 | 202.921 | 252.805 | 313.975 | 329.994 | 275.372 | 286.243 | 293.12 | 286.712 | 46.574 | 40.031 | 33.357 | 30.142 | 37.689 | 36.017 | 32.406 | 24.28 | 26.993 | 27.69 | 30.451 | 34.087 | 26.211 | 29.726 | 29.322 | 31.316 | 33.085 | 30.038 | 28.088 | 21.701 | 23.282 | 25.222 | 21.787 | 19.253 | 23.14 | 23.578 | 21.335 | 21.746 | 23.819 | 35.029 | 33.743 | 33.431 | 32.339 | 27.646 | 35.766 | 45.342 | 23.214 | 26.832 | 19.883 | 15.203 | 17.175 | 21.224 | 17.848 | 16.325 | 16.282 | 16.301 | 10.033 | 5.153 | 6.843 | 8.082 | 7.113 | 17.336 | 15.78 | 8.614 | 10.691 | 11.343 | 22.309 | 1.225 | 1.116 | 2.885 | 3.394 | 2.338 | 1.967 | 2.066 | 2.689 | 2.136 | 2.266 | 2.186 | 2.178 | 2.162 | 3.914 | 1.426 | 1.458 | 1.162 | 0.601 | 0.814 | 1.171 | 0.745 | 0.846 | 0.669 | 0.548 | 0.489 | 0.313 | 0.38 | 0.6 | 0.8 | 0.5 | 0.4 | 1.4 | 2.6 | 2.2 | 2.4 | 4.3 | 4.3 | 3 | 2.3 | 2.7 | 3.7 | 3.5 | 3.3 | 12.3 | 2.3 | 1 | 0.7 | 0.7 | 1 | 1.5 | 2.7 | 6.9 | 7.3 | 0.5 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 508.155 | 505.445 | 505.838 | 504.929 | 480.86 | 459.768 | 434.866 | 358.636 | 287.653 | 231.604 | 196.093 | 165.354 | 150.863 | 142.166 | 134.363 | 133.133 | 135.11 | 137.116 | 139.867 | 140.658 | 139.493 | 139.614 | 140.469 | 122.076 | 121.325 | 117.661 | 114.745 | 114.058 | 114.551 | 113.335 | 111.026 | 111.465 | 111.229 | 111.889 | 97.401 | 98.982 | 100.134 | 100.476 | 98.141 | 95.04 | 92.591 | 91.877 | 91.671 | 91.168 | 81.915 | 82.844 | 83.341 | 83.673 | 36.806 | 37.526 | 38.615 | 38.668 | 37.617 | 37.652 | 7.133 | 7.372 | 7.62 | 7.83 | 8.03 | 7.962 | 8.141 | 8.32 | 8.488 | 8.63 | 8.756 | 8.975 | 9.238 | 9.227 | 15.963 | 16.328 | 16.628 | 0.13 | 3.989 | 3.989 | 3.989 | 3.989 | 3.859 | 3.859 | 3.859 | 3.859 | 0 | 0 | 0.011 | 0.013 | 0.015 | 0.017 | 2.492 | 0.024 | 0.027 | 0.031 | 0.034 | 0.023 | 0.029 | 0.035 | 0.041 | 0.047 | 0.051 | 0.057 | 0.063 | 0.1 | 4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.4 | 6.3 | 6.3 | 6.6 | 10.2 | 10.3 | 10.1 | 9.5 | 9.5 | 9 | 3.9 | 3.8 | 3.8 | 4 |
Goodwill
| 19.477 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.279 | 21.129 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 18.127 | 18.127 | 18.127 | 22.127 | 22.127 | 22.127 | 7.456 | 7.456 | 7.456 | 7.456 | 7.456 | 11.956 | 10.309 | 10.309 | 10.309 | 10.309 | 10.309 | 10.309 | 10.309 | 10.309 | 10.309 | 10.309 | 10.309 | 10.309 | 10.309 | 10.309 | 12.042 | 12.042 | 12.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 92.2 | 89.335 | 84.713 | 76.271 | 61.097 | 61.103 | 61.111 | 10.869 | 10.877 | 10.884 | 10.891 | 10.896 | 10.904 | 10.919 | 10.941 | 10.963 | 10.987 | 11.01 | 11.033 | 11.056 | 11.079 | 11.102 | 11.122 | 11.145 | 11.169 | 10.926 | 10.932 | 10.936 | 10.943 | 10.95 | 10.958 | 10.966 | 11.145 | 11.649 | 2.202 | 2.127 | 3.754 | 4.431 | 5.089 | 6.032 | 6.701 | 7.319 | 18.098 | 19.091 | 20.095 | 21.14 | 22.231 | 23.265 | 11.496 | 11.747 | 11.579 | 11.721 | 13.925 | 14.329 | 12.652 | 13.245 | 13.838 | 14.431 | 15.024 | 15.617 | 16.369 | 16.769 | 16.782 | 16.796 | 16.811 | 16.817 | 14.752 | 14.761 | 5.672 | 5.661 | 5.163 | 5.16 | 5.187 | 5.165 | 5.124 | 5.088 | 4.959 | 4.98 | 5 | 4.928 | 4.9 | 4.942 | 4.983 | 5.024 | 5.066 | 5.107 | 5.149 | 0 | 5.231 | 5.279 | 5.335 | 0 | 5.454 | 0.127 | 0.253 | 0.38 | 0.506 | 0.633 | 0.759 | 0.9 | 1 | 1.1 | 1.3 | 1.4 | 1.5 | 1.6 | 1.8 | 1.9 | 2 | 2.2 | 2.3 | 2.4 | 2.5 | 2.7 | 2.8 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 111.677 | 110.621 | 105.999 | 97.557 | 82.383 | 82.389 | 82.397 | 32.155 | 32.163 | 32.17 | 32.177 | 32.182 | 32.19 | 32.205 | 32.227 | 32.249 | 32.273 | 32.296 | 32.319 | 32.342 | 32.365 | 32.388 | 32.408 | 32.431 | 32.455 | 32.212 | 32.218 | 32.222 | 32.229 | 32.236 | 32.244 | 32.252 | 32.424 | 32.778 | 18.682 | 18.607 | 20.234 | 20.911 | 21.569 | 22.512 | 23.181 | 23.799 | 36.225 | 37.218 | 38.222 | 43.267 | 44.358 | 45.392 | 18.951 | 19.203 | 19.035 | 19.176 | 21.38 | 26.285 | 22.96 | 23.553 | 24.146 | 24.739 | 25.332 | 25.926 | 26.678 | 27.077 | 27.091 | 27.104 | 27.119 | 27.126 | 25.061 | 25.07 | 17.713 | 17.702 | 17.205 | 5.16 | 5.187 | 5.165 | 5.124 | 5.088 | 4.959 | 4.98 | 5 | 4.928 | 4.9 | 4.942 | 4.983 | 5.024 | 5.066 | 5.107 | 5.149 | 0 | 5.231 | 5.279 | 5.335 | 0 | 5.454 | 0.127 | 0.253 | 0.38 | 0.506 | 0.633 | 0.759 | 0.9 | 1 | 1.1 | 1.3 | 1.4 | 1.5 | 1.6 | 1.8 | 1.9 | 2 | 2.2 | 2.3 | 2.4 | 2.5 | 2.7 | 2.8 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | -2.021 | -2.1 | 76.271 | -1.476 | -1.55 | 0 | -8.862 | 0 | 0 | 0 | -9.519 | -0.999 | -0.904 | -0.822 | 0 | -0.71 | -0.803 | -0.807 | 0 | -0.683 | -2.517 | -2.375 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.898 | 0 | 0 | -65,388.548 | 0 | 0.276 | 0 | 0 | 0 | 0.908 | 0 | 0 | 5.068 | -1.042 | 0 | -0.614 | 0 | -2.816 | -2.505 | -2.713 | 0 | -0.143 | -0.079 | -0.104 | -189.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0.217 | -5.024 | 0.266 | 0.362 | 0.145 | 0 | 0 | 0 | 0.16 | 0 | 0.352 | 0.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1.895 | 2.021 | 2.1 | 18.578 | 1.476 | 1.55 | 0.989 | 8.862 | 1.039 | 1.01 | 4.556 | 9.519 | 0.999 | 0.904 | 0.822 | 0 | 0.71 | 0.803 | 0.807 | 0 | 0.683 | 2.517 | 2.375 | -0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | 0.055 | 0.055 | 0.055 | 0.055 | 0.037 | 0.074 | 0.074 | 0.074 | 5.576 | 5.576 | 1.321 | 1.321 | 1.02 | 1.02 | 1.02 | 1.02 | 0.432 | 0.432 | 0.432 | 0.646 | 0 | 0 | 65,389 | 0 | 0.123 | 0 | 0 | 0 | 0.066 | 0 | 0 | 0.047 | 1.042 | 0 | 0.614 | 0 | 2.816 | 2.505 | 2.713 | 0.159 | 0.143 | 0.079 | 0.104 | 189.064 | 0.504 | 0.392 | 0.547 | 0.459 | 0.904 | 0.538 | 0.581 | 0.626 | 0.639 | 0.538 | 0.66 | 0.712 | 1.09 | 1.407 | 1.343 | 1.376 | 1.492 | 0.073 | 0.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 1.316 | 1.33 | -74.939 | 1.291 | 1.466 | 0.552 | 1.617 | 1.091 | 1 | 1.71 | 0.934 | 0.796 | 0.663 | 0.641 | 0.66 | 0.633 | 0.622 | 0.612 | 0.646 | 0.613 | 0.691 | 0.701 | 0.772 | 0.92 | 1.031 | 0.464 | 0.994 | 0.894 | 0.749 | 0.438 | 0.404 | 0.547 | 0.601 | 0.584 | 1.899 | 0.659 | 0.598 | 0.393 | 0.178 | 1.066 | 2.809 | 2.593 | 4.319 | 0.621 | 0.296 | 0.301 | 0.301 | 10.349 | 2.721 | 2.729 | 11.015 | 11.658 | 12.956 | 46.428 | 8.35 | 1.381 | 1.319 | 1.283 | 1.416 | 0.919 | 1.844 | 6.138 | 0.776 | 5.826 | 5.761 | 5.743 | 13.047 | 13.186 | 13.447 | 12.709 | 12.398 | 7.846 | 7.106 | 4.946 | 4.468 | 3.271 | 3.216 | 2.911 | 1.996 | 4.336 | 3.996 | 3.492 | 8.629 | 3.373 | 1.384 | 1.324 | 8.953 | 4.017 | 4.12 | 3.567 | 8.894 | 3.444 | 13.487 | 13.707 | 12.478 | 12.604 | 12.687 | 12.532 | 12.3 | 9.1 | 13.4 | 13.1 | 12.7 | 10.1 | 10.1 | 15.2 | 11.5 | 11.8 | 11.7 | 12 | 12 | 4.3 | 4.1 | 4.3 | 4.2 | 13.7 | 10.9 | 7.1 | 1 | 0.7 | 0.6 | 2.6 | 2.4 | 2.5 | 2.3 |
Totaal niet-vlottende activa
| 621.727 | 617.382 | 613.167 | 622.396 | 564.534 | 543.623 | 518.804 | 392.408 | 321.946 | 265.784 | 234.536 | 198.47 | 183.849 | 175.034 | 167.231 | 166.042 | 168.016 | 170.034 | 172.798 | 173.646 | 172.471 | 172.693 | 173.578 | 155.279 | 154.7 | 150.904 | 147.427 | 147.274 | 147.674 | 146.32 | 143.708 | 144.163 | 144.255 | 145.323 | 116.722 | 119.488 | 121.064 | 122.059 | 120.177 | 117.804 | 122.414 | 124.061 | 131.81 | 130.468 | 121.778 | 127.427 | 129.02 | 130.386 | 66.539 | 59.882 | 60.812 | 71.404 | 70.655 | 76.893 | 76.973 | 39.276 | 33.546 | 33.889 | 34.645 | 35.303 | 36.711 | 37.241 | 41.716 | 41.625 | 41.702 | 41.862 | 40.041 | 47.344 | 46.863 | 47.477 | 46.541 | 17.847 | 17.022 | 16.261 | 14.059 | 13.544 | 12.593 | 12.447 | 12.317 | 11.242 | 10.14 | 9.476 | 9.284 | 9.268 | 9.358 | 7.408 | 9.77 | 9.69 | 10.365 | 10.838 | 10.439 | 10.294 | 10.771 | 14.043 | 14.259 | 12.905 | 13.161 | 13.377 | 13.355 | 13.3 | 14.7 | 14.5 | 14.4 | 14.1 | 11.6 | 11.7 | 17 | 13.4 | 13.8 | 13.9 | 14.3 | 14.4 | 13.2 | 13.1 | 13.4 | 13.7 | 23.9 | 21.2 | 17.2 | 10.5 | 10.2 | 9.6 | 6.5 | 6.2 | 6.3 | 6.3 |
Totaal activa
| 655.816 | 673.918 | 670.439 | 707.035 | 665.104 | 671.134 | 674.497 | 595.329 | 574.751 | 579.759 | 564.53 | 473.842 | 470.092 | 468.154 | 453.943 | 212.616 | 208.047 | 203.391 | 202.94 | 211.335 | 208.488 | 205.099 | 197.858 | 182.272 | 182.39 | 181.355 | 181.514 | 173.485 | 177.4 | 175.642 | 175.024 | 177.248 | 174.293 | 173.411 | 138.423 | 142.77 | 146.286 | 143.846 | 139.43 | 140.944 | 145.992 | 145.396 | 153.556 | 154.287 | 156.807 | 161.17 | 162.451 | 162.725 | 94.184 | 95.648 | 106.154 | 94.618 | 97.486 | 96.776 | 92.176 | 56.451 | 54.77 | 51.737 | 50.97 | 51.586 | 53.012 | 47.274 | 46.87 | 48.468 | 49.783 | 48.976 | 57.378 | 63.124 | 55.477 | 58.168 | 57.884 | 40.156 | 18.247 | 17.376 | 16.944 | 16.938 | 14.931 | 14.413 | 14.383 | 13.931 | 12.276 | 11.742 | 11.471 | 11.446 | 11.521 | 11.322 | 11.196 | 11.147 | 11.527 | 11.439 | 11.253 | 11.465 | 11.515 | 14.889 | 14.927 | 13.453 | 13.65 | 13.689 | 13.735 | 13.9 | 15.5 | 15 | 14.8 | 15.5 | 14.2 | 13.9 | 19.4 | 17.7 | 18.1 | 16.9 | 16.6 | 17.1 | 16.9 | 16.6 | 16.7 | 26 | 26.2 | 22.2 | 17.9 | 11.2 | 11.2 | 11.1 | 9.2 | 13.1 | 13.6 | 6.8 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 9.449 | 12.009 | 13.139 | 12.794 | 5.861 | 6.459 | 7.162 | 4.602 | 4.701 | 16.336 | 9.926 | 8.411 | 10.391 | 6.047 | 5.658 | 4.191 | 3.905 | 7.284 | 5.309 | 5.216 | 4.503 | 4.549 | 4.76 | 5.917 | 5.067 | 5.927 | 5.705 | 5.182 | 5.321 | 5.06 | 3.948 | 4.91 | 3.888 | 4.547 | 3.91 | 4.272 | 4.273 | 3.898 | 4.092 | 4.102 | 3.575 | 3.051 | 2.347 | 2.11 | 2.144 | 2.493 | 2.371 | 2.532 | 1.888 | 1.78 | 1.946 | 1.614 | 1.815 | 1.388 | 0.117 | 0.182 | 0.183 | 0.072 | 0.387 | 0.136 | 0.146 | 0.196 | 0.217 | 0.239 | 0.287 | 0.379 | 0.387 | 0.274 | 0.219 | 0.249 | 0.49 | 0.153 | 0.649 | 0.133 | 0.126 | 0.131 | 0.052 | 0.09 | 0.226 | 0.371 | 0.024 | 0.013 | 0.027 | 0.033 | 0.02 | 0.017 | 0.021 | 0.013 | 0.034 | 0.019 | 0.025 | 0.021 | 0.016 | 0.015 | 0.011 | 0.018 | 0.017 | 0.021 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.6 | 0.3 | 0.4 | 0.4 | 0.9 | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 |
Kortlopende schulden
| 60.228 | 6.066 | 6.534 | 6.478 | 5.8 | 5.193 | 4.814 | 4.066 | 3.633 | 4.194 | 4.129 | 4.056 | 5.546 | 5.085 | 4.572 | 4.2 | 4.903 | 6.9 | 4.686 | 4.255 | 3.837 | 3.812 | 3.687 | 1.497 | 1.474 | 1.451 | 1.428 | 1.421 | 2.382 | 2.669 | 2.113 | 2.107 | 2.088 | 2.623 | 4.846 | 6.665 | 6.657 | 5.082 | 3.738 | 2.027 | 0.697 | 0.693 | 0.689 | 0.736 | 3.75 | 2.5 | 5 | 2.5 | 0 | 0 | 0 | 4.95 | 6.6 | 6.6 | 6.6 | 0 | 0 | 0 | 0 | 1.45 | 5.774 | 0 | 0.229 | 0.225 | 0.221 | 4.363 | 13.851 | 23.208 | 14.906 | 18.474 | 3.664 | 2.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.381 | 2.381 | 2.381 | 2.381 | 2.381 | 2.381 | 2.381 | 2.381 | 2.381 | 2.381 | 2.381 | 2.381 | 3 | 3 | 0 | 0 | 0 | 3.35 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 11 | 5.4 | 1.8 | 3.2 | 1.1 | 0.4 | 1.6 | 0 | 0 | 0 | 4.1 |
Belastingschulden
| 0 | 0 | 0.489 | 0.489 | 0 | 0 | 0 | 3.242 | 0 | 0 | 0 | 3.22 | 0 | 0 | 0 | 3.255 | 0 | 0 | 0 | 3.812 | 0 | 0 | 0 | 3.642 | 0 | 0 | 0 | 3.365 | 0 | 0 | 0 | 3.205 | 0 | 0 | 0 | 1.871 | 1.658 | 1.478 | 1.653 | 1.961 | 0 | 0 | 0 | 1.632 | 0.6 | 0.998 | 0 | 0.007 | 2.457 | 6.583 | 17.7 | 2.41 | 0.763 | 0.663 | 0.805 | 0.384 | 0.268 | 0 | 1.361 | 2.274 | 0 | 0 | 0 | 0.115 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0.004 | 0.238 | 0 | 0 | 0.238 | 441.866 | 320.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.346 | 4.692 | 6.175 | 2.435 | 2 | 2.5 | 1.651 | 1.039 | 1.01 | 1.826 | 1.822 | 1.222 | 0 | 0 | 1.372 | 12.669 | 11.41 | 10.682 | 0.1 | 13.385 | 12.295 | 12.228 | 13.372 | 12.604 | 11.819 | 11.699 | 3.365 | 0 | 0 | 0 | 3.205 | 0 | 0 | 0 | 1.871 | 1.658 | 1.478 | 1.653 | 1.961 | 0 | 0 | 0 | 0 | 0.6 | 0.998 | 0 | 0.007 | 0 | 0 | 0 | 2.41 | 0.763 | 0.663 | 0.805 | 0 | 0 | 0 | 0 | 2.274 | 0 | 0 | 0 | 0 | 0 | 0 | 1.014 | 1.364 | 0 | 1.522 | 1.189 | 0.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.329 | 0.138 | 0.204 | 0.368 | 0.114 | 0.107 | 0 | 0 | 0 | 0 | 0.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 51.913 | 42.466 | 52.616 | 45.558 | 54.763 | 53.349 | 52.1 | 34.226 | 25.912 | 18.808 | 20.544 | 18.203 | 24.878 | 18.006 | 11.233 | 13.565 | 11.903 | 11.081 | 11.9 | 14.371 | 13.02 | 13.094 | 10.555 | 14.215 | 13.893 | 13.692 | 8.596 | 12.195 | 11.07 | 10.676 | 8.64 | 12.614 | 10.336 | 7.822 | 4.658 | 8.141 | 7.754 | 7.757 | 9.734 | 8.002 | 7.035 | 7.304 | 7.399 | 7.681 | 9.182 | 9.268 | 10.293 | 8.185 | 8.027 | 8.311 | 8.212 | 7.862 | 5.387 | 1.768 | 0.98 | 1.145 | 1.122 | 0.9 | 1.012 | 2.398 | 1.095 | 1.065 | 0.906 | 1.055 | -3.12 | -3.174 | -21.584 | -10.781 | -14.098 | 1.461 | 4.229 | 0.214 | 0.101 | 0.193 | -441.176 | -320.369 | 0.072 | 0.262 | 0.156 | 0.733 | 0.392 | 0.201 | 0.204 | 0.41 | 0.157 | 0.155 | 0.173 | 0.412 | 0.637 | 0.208 | 0.219 | 0.142 | 0.153 | 0.088 | 0.21 | 0.352 | 0.312 | 0.248 | 0.3 | 1.2 | 1.1 | 1.1 | 1.1 | 0.1 | 0 | 0.5 | 0.5 | 0.6 | 0.4 | 0.4 | 0.9 | 0.5 | 0.3 | 0.4 | 0.6 | 0.9 | 0.8 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
Totaal kortlopende verplichtingen
| 69.677 | 69.988 | 62.628 | 78.552 | 57.219 | 66.415 | 65.325 | 65.661 | 42.56 | 46.442 | 32.863 | 38.053 | 34.14 | 36.01 | 28.236 | 24.251 | 22.373 | 26.087 | 21.076 | 25.183 | 22.711 | 21.381 | 21.541 | 21.611 | 20.756 | 21.271 | 20.825 | 18.564 | 19.898 | 18.799 | 16.737 | 18.862 | 18.59 | 17.506 | 16.578 | 17.466 | 20.729 | 18.212 | 17.24 | 17.824 | 12.274 | 10.779 | 10.34 | 11.877 | 14.175 | 15.173 | 16.639 | 15.332 | 12.531 | 16.39 | 27.956 | 17.185 | 17.04 | 14.038 | 9.29 | 1.546 | 1.596 | 1.194 | 2.647 | 4.873 | 8.318 | 1.291 | 1.511 | 1.486 | 1.564 | 1.623 | 11.235 | 1.898 | 4.344 | 4.626 | 5.619 | 7.001 | 0.863 | 0.234 | 0.557 | 0.821 | 0.577 | 0.162 | 0.488 | 2.908 | 3.138 | 2.786 | 2.609 | 2.673 | 2.81 | 2.555 | 2.557 | 2.567 | 2.828 | 3.037 | 2.614 | 3.241 | 3.158 | 0.168 | 0.099 | 0.228 | 3.719 | 3.333 | 0.26 | 0.3 | 1.2 | 1.1 | 1.1 | 1.1 | 0.1 | 0.1 | 3.3 | 1.3 | 1.4 | 1.3 | 1.2 | 1.7 | 1.3 | 1.6 | 1.4 | 12 | 6.7 | 3.5 | 3.8 | 1.5 | 0.9 | 2.2 | 0.3 | 0.3 | 0.3 | 4.4 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 467.389 | 507.658 | 507.641 | 508.106 | 509.169 | 510.312 | 510.393 | 419.997 | 416.775 | 414.812 | 415.204 | 317.305 | 322.056 | 323.161 | 322.553 | 125.044 | 126.338 | 125.552 | 123.376 | 123.458 | 125.13 | 123.845 | 115.683 | 98.518 | 98.727 | 98.967 | 99.208 | 98.427 | 97.917 | 98.654 | 99.11 | 99.564 | 100.016 | 100.474 | 65.149 | 67.505 | 67.69 | 69.814 | 66.084 | 65.524 | 65.911 | 66.103 | 66.293 | 64.483 | 62.5 | 63.75 | 63.75 | 66.25 | 0 | 0 | 0 | 21.987 | 23.688 | 25.1 | 26.4 | 0 | 0 | 0 | 0 | 0 | 0.725 | 4.434 | 4.047 | 6.204 | 6.608 | 2.516 | 1.383 | 0 | 0 | 0 | 0 | 0 | 2.76 | 2.71 | 2.665 | 2.62 | 2.381 | 2.381 | 2.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.6 | 0.9 | 4.5 | 4.8 | 3.15 | 0 | 0.5 | 3.6 | 3.8 | 3 | 3 | 3 | 3 | 3 | 3 | 5.8 | 6.2 | 6.2 | 6.2 | 6.3 | 6.3 | 6.6 | 6.7 | 6.7 | 4.5 | 8.7 | 8.6 | 1.3 | 1.4 | 1.4 | 1.5 | 1.2 | 3.7 | 3.7 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 4.962 | 5.961 | 6.192 | 6.432 | 8.524 | 8.649 | 8.856 | 7.956 | 8.056 | 3.156 | 4.714 | 4.948 | 5.073 | 5.298 | 5.398 | 5.576 | 5.728 | 5.86 | 5.886 | -0.683 | -2.517 | -2.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.446 | -0.35 | -0.232 | -0.277 | -0.327 | -0.099 | -0.113 | -0.113 | -0.113 | -0.113 | -0.01 | -0.01 | -0.01 | 66.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.021 | 2.1 | 20.262 | 1.476 | 1.55 | 0.989 | 1.024 | 1.039 | 1.01 | -3.156 | 1.055 | 0.999 | 0.904 | 0.822 | 0.62 | 0.71 | 0.803 | 0.807 | 0.712 | 0.683 | 2.517 | 2.375 | 2.232 | 2.112 | 1.994 | 1.875 | 1.757 | 2.458 | 2.274 | 2.09 | 1.226 | 0.811 | 0.604 | 0.446 | 1.276 | 0.232 | 0.277 | 0.327 | 0.099 | 0.113 | 0.113 | 0.113 | 0.113 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 2,110,333 | 1.914 | 1.914 | 1.914 | 2.11 | 1.797 | 1.762 | 1.733 | 1.756 | 1.844 | 1.692 | 1.676 | 1.594 | 1.042 | 0.668 | 0.614 | 0.359 | 2.816 | 2.505 | 2.713 | 0 | 0.143 | 0.079 | 0.104 | 0.125 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 29.835 | 24.824 | 34.653 | 1.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.626 | 0.626 | 0.626 | 0.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.166 | 0.172 | 0.179 | 0.186 | 2.689 | 1.589 | 1.294 | 1.117 | 2.343 | 0.634 | 1.419 | 0 | -2.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.114 | 4.2 | 4.231 | 22.966 | 12.302 | 15.891 | 15.93 | 0 | 0.272 | 0.272 | 0.272 | 0.272 | 0.469 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 467.389 | 544.476 | 540.526 | 550.635 | 518.312 | 520.386 | 520.031 | 429.877 | 425.77 | 423.878 | 418.36 | 323.074 | 328.629 | 329.764 | 329.299 | 131.688 | 132.624 | 132.083 | 130.043 | 130.056 | 125.813 | 126.362 | 118.058 | 100.916 | 101.011 | 101.14 | 101.269 | 102.873 | 101.964 | 102.222 | 102.317 | 101.907 | 101.461 | 101.893 | 65.595 | 68.781 | 67.922 | 70.091 | 66.411 | 65.623 | 66.024 | 66.216 | 66.406 | 64.596 | 62.51 | 63.76 | 63.76 | 66.26 | 0 | 0 | 0 | 21.987 | 25.602 | 27.014 | 28.314 | 2.11 | 1.797 | 1.762 | 1.733 | 1.756 | 2.57 | 6.127 | 5.723 | 7.799 | 7.764 | 7.384 | 6.228 | 23.325 | 15.118 | 18.397 | 18.643 | 0 | 3.175 | 3.062 | 3.041 | 3.017 | 2.85 | 2.812 | 2.381 | 2.472 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 2.381 | 2.381 | 0.6 | 0.6 | 0.9 | 4.5 | 4.8 | 3.15 | 0 | 0.5 | 3.6 | 3.7 | 3 | 3 | 3 | 3.2 | 3 | 3 | 5.8 | 6.2 | 6.2 | 6.2 | 6.3 | 6.3 | 6.6 | 6.7 | 6.7 | 4.5 | 8.7 | 8.5 | 1.3 | 1.3 | 1.4 | 1.4 | 1.2 | 3.7 | 3.7 | 0 |
Totaal passiva
| 537.066 | 614.464 | 603.154 | 629.187 | 575.531 | 586.801 | 585.356 | 495.538 | 468.33 | 470.32 | 451.223 | 361.127 | 362.769 | 365.774 | 357.535 | 155.939 | 154.997 | 158.17 | 151.119 | 155.239 | 148.524 | 147.743 | 139.599 | 122.527 | 121.767 | 122.411 | 122.094 | 121.437 | 121.862 | 121.021 | 119.054 | 120.769 | 120.051 | 119.399 | 82.173 | 86.247 | 88.651 | 88.303 | 83.651 | 83.447 | 78.298 | 76.995 | 76.746 | 76.473 | 76.685 | 78.933 | 80.399 | 81.592 | 12.531 | 16.39 | 27.956 | 39.173 | 42.642 | 41.052 | 37.604 | 3.656 | 3.393 | 2.956 | 4.38 | 6.629 | 10.887 | 7.418 | 7.234 | 9.285 | 9.327 | 9.007 | 17.463 | 25.223 | 19.461 | 23.023 | 24.262 | 7.001 | 4.039 | 3.296 | 3.598 | 3.838 | 3.428 | 2.974 | 2.869 | 2.908 | 3.138 | 2.786 | 2.609 | 2.673 | 2.81 | 2.555 | 2.557 | 2.567 | 2.828 | 3.037 | 3.214 | 3.841 | 4.058 | 4.668 | 4.899 | 3.378 | 3.719 | 3.833 | 3.86 | 4 | 4.2 | 4.1 | 4.1 | 4.3 | 3.1 | 3.1 | 9.1 | 7.5 | 7.6 | 7.5 | 7.5 | 8 | 7.9 | 8.3 | 8.1 | 16.5 | 15.4 | 12 | 5.1 | 2.8 | 2.3 | 3.6 | 1.5 | 4 | 4 | 4.4 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -62.989 | -54.517 | -45.888 | -34.616 | -22.134 | -26.727 | -21.127 | -9.712 | -2.73 | 0.847 | 5.202 | 5.092 | 0.044 | -4.575 | -10.059 | -6.614 | -10.114 | -17.822 | -11.119 | -6.761 | -2.628 | -5.166 | -4.156 | -2.539 | -1.55 | -3.115 | -2.454 | 1.832 | 5.522 | 4.733 | 6.258 | 6.86 | 9.358 | 9.223 | 11.624 | 11.954 | 13.124 | 11.089 | 11.516 | 13.271 | 23.777 | 24.543 | 33.034 | 34.116 | 36.461 | 38.612 | 38.654 | 38.078 | 38.909 | 36.824 | 36.092 | 8.508 | 8.029 | 9.169 | 7.772 | 6.165 | 4.212 | 1.975 | 0.504 | -1.504 | -2.521 | -5.569 | -5.736 | -6.273 | -6.279 | -6.819 | -6.852 | -7.891 | -7.899 | -8.504 | -8.74 | -8.831 | -6.09 | -5.992 | -6.142 | -6.429 | -7.811 | -7.845 | -7.846 | -8.338 | -8.294 | -8.475 | -8.569 | -8.658 | -8.721 | -8.663 | -8.792 | -8.851 | -8.731 | -9.029 | -9.393 | -9.807 | -9.974 | -7.21 | -7.403 | -7.356 | -7.486 | -7.547 | -7.514 | -7.5 | -6 | -6.4 | -6.5 | -6 | -6 | -6.3 | -6.8 | -6.7 | -6.4 | -7.5 | -7.7 | -7.7 | -7.4 | -8.1 | -7.8 | -7 | -4.3 | -5 | -2.3 | -1.4 | -0.7 | -1.2 | -0.9 | 0 | 0.1 | -0.2 |
Overige gereserveerde algehele resultaten
| 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -73.144 | -71.986 | -70.066 | -68.071 | -66.117 | -64.218 | -62.19 | -60.254 | -58.198 | -56.129 | -54.204 | -52.05 | -49.951 | -47.81 | -45.753 | -43.673 | -41.631 | -39.757 | -37.907 | -36.223 | -34.57 | -32.865 | -31.335 | -29.842 | -28.534 | -26.687 | -24.907 | -23.096 | -21.257 | -19.41 | -17.829 | -16.284 | -14.769 | -13.563 | -12.204 | -11.081 | -9.805 | -8.462 | -7.146 | -6.889 | -6.669 | -6.43 | -6.201 | -5.941 | -5.697 | -5.466 | -5.224 | -4.986 | -0.515 | -0.725 | -0.934 | -1.145 | -1.358 | -1.587 | -2.278 | -2.246 | -1.375 | -1.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.135 | -0.135 | -0.124 | -0.124 | -0.124 | -0.124 | -0.084 | -0.084 | -0.084 | -0.084 | -0.084 | -0.084 | -0.084 | -0.084 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.7 | -1.7 | -1.7 | -1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 181.735 | 113.967 | 113.169 | 112.46 | 111.703 | 111.056 | 110.264 | 109.499 | 109.147 | 108.588 | 108.101 | 107.619 | 107.275 | 106.951 | 106.463 | 63.288 | 63.161 | 63.04 | 62.937 | 62.854 | 62.589 | 62.519 | 62.412 | 62.281 | 62.17 | 62.056 | 61.871 | 50.214 | 50.014 | 49.886 | 49.71 | 49.617 | 44.882 | 44.787 | 44.624 | 44.567 | 44.509 | 44.452 | 44.261 | 44.224 | 43.915 | 43.856 | 43.774 | 43.696 | 43.659 | 43.623 | 43.396 | 43.053 | 42.743 | 42.432 | 42.104 | -6,164,876.698 | -7,979.885 | -9,118.549 | 41.045 | 41.045 | 41.045 | 41.045 | 41.028 | 41.011 | 40.978 | 40.945 | 40.829 | 40.854 | 42.535 | 42.702 | 42.702 | 41.557 | 42.862 | 42.838 | 42.596 | 42.195 | 19.607 | 19.607 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.416 | 17.402 | 17.388 | 17.4 | 17.3 | 17.3 | 17.2 | 17.2 | 17.1 | 17.1 | 17.1 | 16.9 | 16.9 | 16.9 | 16.8 | 16.8 | 18.1 | 18.1 | 18.1 | 18.2 | 15.1 | 15.1 | 15.1 | 9.8 | 9.6 | 8.7 | 8.6 | 9.1 | 9.5 | 2.6 |
Totaal eigen vermogen van aandeelhouders
| 118.75 | 59.454 | 67.285 | 77.848 | 89.573 | 84.333 | 89.141 | 99.791 | 106.421 | 109.439 | 113.307 | 112.715 | 107.323 | 102.38 | 96.408 | 56.677 | 53.05 | 45.221 | 51.821 | 56.096 | 59.964 | 57.356 | 58.259 | 59.745 | 60.623 | 58.944 | 59.42 | 52.048 | 55.538 | 54.621 | 55.97 | 56.479 | 54.242 | 54.012 | 56.25 | 56.523 | 57.635 | 55.543 | 55.779 | 57.497 | 67.694 | 68.401 | 76.81 | 77.814 | 80.122 | 82.237 | 82.052 | 81.133 | 81.654 | 79.258 | 78.198 | 50.304 | 49.515 | 50.344 | 48.82 | 47.212 | 45.26 | 43.023 | 41.534 | 39.509 | 38.458 | 35.377 | 35.094 | 34.583 | 35.743 | 35.161 | 34.918 | 33.668 | 33.607 | 32.749 | 31.579 | 31.12 | 12.144 | 12 | 11.289 | 11.002 | 9.62 | 9.586 | 9.585 | 9.093 | 9.137 | 8.956 | 8.862 | 8.773 | 8.71 | 8.768 | 8.639 | 8.58 | 8.7 | 8.402 | 8.038 | 7.624 | 7.457 | 10.221 | 10.028 | 10.075 | 9.931 | 9.857 | 9.876 | 9.9 | 11.3 | 10.9 | 10.7 | 11.2 | 11.1 | 10.8 | 10.3 | 10.2 | 10.5 | 9.4 | 9.1 | 9.1 | 9 | 8.3 | 8.6 | 9.5 | 10.8 | 10.2 | 12.8 | 8.4 | 8.9 | 7.5 | 7.7 | 9.1 | 9.6 | 2.4 |
Totaal eigen vermogen
| 118.75 | 59.454 | 67.285 | 77.848 | 89.573 | 84.333 | 89.141 | 99.791 | 106.421 | 109.439 | 113.307 | 112.715 | 107.323 | 102.38 | 96.408 | 56.677 | 53.05 | 45.221 | 51.821 | 56.096 | 59.964 | 57.356 | 58.259 | 59.745 | 60.623 | 58.944 | 59.42 | 52.048 | 55.538 | 54.621 | 55.97 | 56.479 | 54.242 | 54.012 | 56.25 | 56.523 | 57.635 | 55.543 | 55.779 | 57.497 | 67.694 | 68.401 | 76.81 | 77.814 | 80.122 | 82.237 | 82.052 | 81.133 | 81.654 | 79.258 | 78.198 | 55.445 | 54.844 | 55.724 | 54.572 | 52.795 | 51.377 | 48.781 | 46.59 | 44.957 | 42.125 | 39.856 | 39.635 | 39.183 | 40.456 | 39.969 | 39.915 | 37.901 | 36.016 | 35.146 | 33.622 | 33.155 | 14.208 | 14.081 | 13.347 | 13.101 | 11.503 | 11.44 | 11.514 | 11.022 | 9.137 | 8.956 | 8.862 | 8.773 | 8.71 | 8.768 | 8.639 | 8.58 | 8.7 | 8.402 | 8.038 | 7.624 | 7.457 | 10.221 | 10.028 | 10.075 | 9.931 | 9.857 | 9.876 | 9.9 | 11.3 | 10.9 | 10.7 | 11.2 | 11.1 | 10.8 | 10.3 | 10.2 | 10.5 | 9.4 | 9.1 | 9.1 | 9 | 8.3 | 8.6 | 9.5 | 10.8 | 10.2 | 12.8 | 8.4 | 8.9 | 7.5 | 7.7 | 9.1 | 9.6 | 2.4 |
Totaal passiva en aandeelhoudersvermogen
| 655.816 | 673.918 | 670.439 | 707.035 | 665.104 | 671.134 | 674.497 | 595.329 | 574.751 | 579.759 | 564.53 | 473.842 | 470.092 | 468.154 | 453.943 | 212.616 | 208.047 | 203.391 | 202.94 | 211.335 | 208.488 | 205.099 | 197.858 | 182.272 | 182.39 | 181.355 | 181.514 | 173.485 | 177.4 | 175.642 | 175.024 | 177.248 | 174.293 | 173.411 | 138.423 | 142.77 | 146.286 | 143.846 | 139.43 | 140.944 | 145.992 | 145.396 | 153.556 | 154.287 | 156.807 | 161.17 | 162.451 | 162.725 | 94.184 | 95.648 | 106.154 | 94.618 | 97.486 | 96.776 | 92.176 | 56.451 | 54.77 | 51.737 | 50.97 | 51.586 | 53.012 | 47.274 | 46.87 | 48.468 | 49.783 | 48.976 | 57.378 | 63.124 | 55.477 | 58.168 | 57.884 | 40.156 | 18.247 | 17.376 | 16.944 | 16.938 | 14.931 | 14.413 | 14.383 | 13.931 | 12.276 | 11.742 | 11.471 | 11.446 | 11.521 | 11.322 | 11.196 | 11.147 | 11.527 | 11.439 | 11.253 | 11.465 | 11.515 | 14.889 | 14.927 | 13.453 | 13.65 | 13.689 | 13.735 | 13.9 | 15.5 | 15 | 14.8 | 15.5 | 14.2 | 13.9 | 19.4 | 17.7 | 18.1 | 16.9 | 16.6 | 17.1 | 16.9 | 16.6 | 16.7 | 26 | 26.2 | 22.2 | 17.9 | 11.2 | 11.2 | 11.1 | 9.2 | 13.1 | 13.6 | 6.8 |