FlexShopper, Inc.
NASDAQ:FPAY
1.14 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4.893 | 5.594 | 4.413 | 5.732 | 6.373 | 9.862 | 6.052 | 5.274 | 4.988 | 4.32 | 5.095 | 3.148 | 5.147 | 6.316 | 8.541 | 6.75 | 9.851 | 5.455 | 6.868 | 3.172 | 2.792 | 2.647 | 6.141 | 7.282 | 2.056 | 1.798 | 4.969 | 3.826 | 5.533 | 5.138 | 5.412 | 13.093 | 17.816 | 1.642 | 3.396 | 4.668 | 7.79 | 10.182 | 2.883 | 4.5 | 4.693 | 0.963 | 0.97 | 1.273 | 0.752 | 0.703 | 0.616 | 1.417 | 0.82 | 0.524 | 0.307 | 0.084 | 0.248 | 0.514 | 0.163 | 0.164 | 0.093 | 0.293 | 0.491 | 0.385 | 0.383 | 0.369 | 0.401 | 0.649 | 1.688 | 2.564 | 3.499 | 4.26 | 4.752 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.893 | 5.594 | 4.413 | 5.732 | 6.373 | 9.862 | 6.052 | 5.274 | 4.988 | 4.32 | 5.095 | 3.148 | 5.147 | 6.316 | 8.541 | 6.75 | 9.851 | 5.455 | 6.868 | 3.172 | 2.792 | 2.647 | 6.141 | 7.282 | 2.056 | 1.798 | 4.969 | 3.826 | 5.533 | 5.138 | 5.412 | 13.093 | 17.816 | 1.642 | 3.396 | 4.668 | 7.79 | 10.182 | 2.883 | 4.5 | 4.693 | 0.963 | 0.97 | 1.273 | 0.752 | 0.703 | 0.616 | 1.417 | 0.82 | 0.524 | 0.307 | 0.084 | 0.248 | 0.514 | 0.163 | 0.164 | 0.093 | 0.293 | 0.491 | 0.385 | 0.383 | 0.369 | 0.401 | 0.649 | 1.688 | 2.564 | 3.499 | 4.26 | 4.752 |
Nettovorderingen
| 97.237 | 88.773 | 80.589 | 73.101 | 64.332 | 66.472 | 68.473 | 60.017 | 55.585 | 36.675 | 29.899 | 19.651 | 13.151 | 11.029 | 10.033 | 7.855 | 7.97 | 8.46 | 8.272 | 7.977 | 6.897 | 6.51 | 6.376 | 4.816 | 4.105 | 3.775 | 4.259 | 3.395 | 2.392 | 2.12 | 2.182 | 1.382 | 1.082 | 0.851 | 0.752 | 0.367 | 0.413 | 0.168 | 0.129 | 0.026 | 0.019 | 0.012 | 5.361 | 5.09 | 7.499 | 8.064 | 7.188 | 6.505 | 9.546 | 7.324 | 6.488 | 6.092 | 6.281 | 7.388 | 7.845 | 8.855 | 10.411 | 9.553 | 7.103 | 5.701 | 4.287 | 4.394 | 4.292 | 3.297 | 0 | 0 | 1.502 | 1.194 | 0.898 |
Voorraad
| 25.857 | 25.897 | 29.131 | 23.597 | 24.598 | 26.908 | 31.55 | 30.653 | 36.137 | 36.598 | 40.942 | 33.333 | 37.633 | 39.321 | 42.822 | 30.658 | 26.081 | 29.899 | 31.063 | 24.342 | 24.425 | 28.182 | 32.365 | 18.326 | 17.807 | 18.955 | 21.415 | 11.152 | 13.516 | 16.135 | 18.57 | 10.802 | 9.495 | 9.538 | 11.204 | 5.859 | 5.054 | 4.032 | 4.242 | 2.573 | 1.619 | 0.652 | -0.404 | -0.628 | -0.447 | -0.552 | -0.175 | -0.134 | -0.202 | -0.136 | -0.157 | -0.125 | -0.153 | -0.151 | -0.203 | -0.172 | -0.214 | -0.215 | -0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| -102.13 | -120.264 | -114.134 | 2.84 | 3.069 | 2.912 | 68.094 | 1.479 | 1.575 | 0.932 | 0.958 | 1.118 | 1.044 | 0.923 | 0.869 | 0.794 | 0.591 | 0.761 | 0.672 | 0.61 | 0.517 | 0.335 | 0.317 | 0.182 | 0.383 | 0.683 | 0.321 | 0.349 | 0.473 | 0.492 | 0.362 | 0.329 | 0.557 | 0.374 | 0.237 | 0.328 | 0.174 | 0.178 | 0.112 | 0.157 | 0.152 | 0.122 | 0.456 | 0.687 | 0.522 | 0.642 | 0.27 | 0.206 | 0.278 | 0.208 | 0.228 | 0.224 | 0.231 | 0.253 | 0.304 | 1.683 | 0.294 | 0.288 | 0.411 | 0 | 0 | 0.328 | 0.29 | 0 | 0 | 0 | 0.091 | 0.091 | 0 |
Totaal vlottende activa
| 132.438 | 123.572 | 117.435 | 105.275 | 98.378 | 106.162 | 109.685 | 97.904 | 98.285 | 78.525 | 76.893 | 57.25 | 56.975 | 57.588 | 62.265 | 46.058 | 44.494 | 44.574 | 46.876 | 36.1 | 34.632 | 37.675 | 45.199 | 30.606 | 24.35 | 25.211 | 30.965 | 18.721 | 21.913 | 23.886 | 26.527 | 25.607 | 28.949 | 12.405 | 15.59 | 11.221 | 13.43 | 14.561 | 7.373 | 7.286 | 6.624 | 7.338 | 6.382 | 6.421 | 8.325 | 8.858 | 7.9 | 7.993 | 10.442 | 7.92 | 6.866 | 6.275 | 6.608 | 8.003 | 8.109 | 10.531 | 10.584 | 9.919 | 7.678 | -1.12 | -0.015 | 5.092 | 4.983 | 3.946 | 1.688 | 2.564 | 5.092 | 5.545 | 5.65 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 10.561 | 10.779 | 10.546 | 10.293 | 10.156 | 10.044 | 9.493 | 8.861 | 9.4 | 8.424 | 7.841 | 7.227 | 5.875 | 5.945 | 5.912 | 5.564 | 5.49 | 5.415 | 5.26 | 5.272 | 5.266 | 3.497 | 3.337 | 3.313 | 3.073 | 2.821 | 2.948 | 2.849 | 2.756 | 2.647 | 2.541 | 2.458 | 2.235 | 1.979 | 1.798 | 1.685 | 1.369 | 1.17 | 1.052 | 0.165 | 0.132 | 0.083 | 0.058 | 0.057 | 0.015 | 0.024 | 0.014 | 0.017 | 0.011 | 0.014 | 0.017 | 0.022 | 0.013 | 0.017 | 0.019 | 0.024 | 0.016 | 0.028 | 0.031 | 0.059 | 0.056 | 0.067 | 0.07 | 0.082 | 0.086 | 0.086 | 0.089 | 0.079 | 0.031 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 0.41 | 0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 12.507 | 12.949 | 13.391 | 13.834 | 14.276 | 14.719 | 15.162 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.019 | 0.02 | 0.02 | 0.021 | 0.022 | 0.023 | 0.023 | 0.024 | 0.025 | 0.026 | 0.026 | 0.031 | 0.031 | 0.031 | 0.031 | 0.021 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0.063 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 12.507 | 12.949 | 13.391 | 13.834 | 14.276 | 14.719 | 15.162 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.019 | 0.02 | 0.02 | 0.021 | 0.022 | 0.023 | 0.023 | 0.024 | 0.025 | 0.026 | 0.026 | 0.031 | 0.031 | 0.031 | 0.031 | 0.021 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.466 | 0.473 | 0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| -4.452 | -13 | -3.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.246 | 13 | 12.943 | 13.206 | 13.472 | 12.162 | 12.014 | 13.608 | 12.244 | 0.178 | 0 | 0.7 | 0.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.912 | 15.314 | 5.476 | 1.81 | 1.832 | 1.884 | 1.935 | 1.726 | 0.076 | -0.101 | 0.073 | -0.622 | -0.312 | 0.067 | 0.072 | 0.073 | 0.074 | 0.075 | 0.078 | 0.087 | 0.13 | 0.15 | 0.091 | 0.091 | 0.094 | 0.095 | 0.096 | 0.078 | 0.074 | 0.074 | 0.068 | 0.067 | 0.067 | 0.065 | 0.067 | 0.067 | 0.055 | 0.055 | 0.055 | 0.057 | 0.057 | 0.057 | 0 | 0 | 0 | 0 | 0 | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | -0.07 | -0.067 | 0 | 0 | -0.082 | -0.086 | -0.086 | 0 | 0 | -0.031 |
Totaal niet-vlottende activa
| 39.774 | 39.042 | 39.056 | 39.142 | 39.736 | 38.809 | 38.604 | 24.196 | 21.72 | 8.501 | 7.919 | 7.305 | 5.942 | 6.013 | 5.984 | 5.637 | 5.564 | 5.489 | 5.339 | 5.359 | 5.396 | 3.647 | 3.427 | 3.404 | 3.167 | 2.916 | 3.044 | 2.945 | 2.849 | 2.741 | 2.629 | 2.546 | 2.323 | 2.067 | 1.888 | 1.776 | 1.449 | 1.25 | 1.133 | 0.253 | 0.22 | 0.171 | 0.089 | 0.078 | 0.035 | 0.024 | 0.014 | 0.017 | 0.011 | 0.014 | 0.017 | 0.022 | 0.013 | 0.017 | 0.019 | 0.024 | 0.482 | 0.501 | 0.517 | -0.011 | -0.011 | 0.067 | 0.07 | 0.082 | 0.086 | 0.086 | 0.089 | 0.079 | 0.031 |
Totaal activa
| 172.212 | 162.614 | 156.49 | 144.417 | 138.114 | 144.971 | 148.29 | 122.1 | 120.005 | 87.026 | 84.812 | 64.556 | 62.917 | 63.601 | 68.249 | 51.694 | 50.057 | 50.063 | 52.215 | 41.459 | 40.028 | 41.322 | 48.626 | 34.011 | 27.517 | 28.126 | 34.009 | 21.666 | 24.762 | 26.627 | 29.156 | 28.153 | 31.273 | 14.473 | 17.477 | 12.997 | 14.879 | 15.811 | 8.506 | 7.539 | 6.844 | 7.509 | 6.48 | 6.51 | 8.366 | 8.887 | 7.92 | 8.015 | 10.459 | 7.94 | 6.888 | 6.302 | 6.626 | 8.026 | 8.133 | 10.56 | 11.071 | 10.425 | 8.194 | 6.339 | 5.286 | 5.37 | 5.229 | 4.227 | 4.443 | 4.79 | 5.201 | 5.643 | 5.775 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3.811 | 3.37 | 7.14 | 4.011 | 4.005 | 3.843 | 6.512 | 3.875 | 5.242 | 4.817 | 7.982 | 3.344 | 3.802 | 3.126 | 7.908 | 5.054 | 3.079 | 3.161 | 4.568 | 2.661 | 2.572 | 3.106 | 8.317 | 5.929 | 4.514 | 4.997 | 7.702 | 2.73 | 2.581 | 2.334 | 3.918 | 2.585 | 3.148 | 1.967 | 1.784 | 1.059 | 1.369 | 0.989 | 0.837 | 0.165 | 0.389 | 0.353 | 0.047 | 0.121 | 0.06 | 0.046 | 0.087 | 0.051 | 0.062 | 0.073 | 0.045 | 0.057 | 0.053 | 0.129 | 0.058 | 0.117 | 0.104 | 0.135 | 0.046 | 0.079 | 0.08 | 0.144 | 0.123 | 0 | 0 | 0 | 0.069 | 0.078 | -0.001 |
Kortlopende schulden
| 0.437 | 0.452 | 0.444 | 0.429 | 1.436 | 1.429 | 1.417 | 1.381 | 1.358 | 0.406 | 1.226 | 4.967 | 4.959 | 1.5 | 6.161 | 20.425 | 14.331 | 3.637 | 1.095 | 1.185 | 1.278 | 22.23 | 16.067 | 5.33 | 17.902 | 13.221 | 14.094 | 4.112 | 2.401 | 0 | 0 | 2.933 | 1.153 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0.15 | 3.241 | 3.694 | 5.425 | 5.966 | 4.978 | 5.192 | 7.087 | 5.414 | 4.427 | -0.042 | -0.058 | 0 | 5.898 | 0 | 0.48 | 2.661 | 4.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | -0.284 | -0.423 | 0 | 0 | -0.017 |
Uitgestelde opbrengsten
| -0.174 | -0.254 | -0.199 | -0.192 | -1.208 | 0 | 0 | -0.199 | 0.178 | 0 | 0.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.329 | 0 | 0 | 0.16 | 0 | -3.694 | -5.425 | 0.03 | 0.029 | 0.022 | 0.031 | 0.032 | 0.037 | 0.042 | 0.058 | 0 | 0.04 | 0 | -0.48 | -2.661 | 0.052 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 4.32 | 5.453 | 4.749 | 3.631 | 3.894 | 3.213 | 4.299 | 3.947 | 5.016 | 2.244 | 2.884 | 4.076 | 3.291 | 3.427 | 2.999 | 1.761 | 1.724 | 1.894 | 1.886 | 1.118 | 1.164 | 1.208 | 1.729 | 1.084 | 1.133 | 0.957 | 1.19 | 0.452 | 0.611 | 0.524 | 0.555 | 0.522 | 0.658 | 0.899 | 0.739 | 0.561 | 0.485 | 0.424 | 0.008 | 0.437 | 0.63 | 4.502 | -3.288 | 3.862 | 5.521 | 0.089 | 0.129 | 0.122 | 0.77 | 0.091 | 0.091 | 3.981 | 4.372 | 5.871 | 0.129 | 8.344 | 9.054 | 7.675 | 0.636 | -0.133 | -0.081 | 1.862 | 1.376 | 0 | 0 | 0 | 0.611 | 0.409 | -0.017 |
Totaal kortlopende verplichtingen
| 8.394 | 9.021 | 12.134 | 7.878 | 8.128 | 8.485 | 12.228 | 9.204 | 11.794 | 7.467 | 12.587 | 12.387 | 12.052 | 8.053 | 17.068 | 27.24 | 19.134 | 8.692 | 7.55 | 4.963 | 5.014 | 26.543 | 26.113 | 12.343 | 23.55 | 19.175 | 22.987 | 7.294 | 5.593 | 2.858 | 4.473 | 6.04 | 4.96 | 3.865 | 2.523 | 1.62 | 1.854 | 1.413 | 2.174 | 0.602 | 1.019 | 5.165 | 3.288 | 3.983 | 5.581 | 6.132 | 5.222 | 5.387 | 7.951 | 5.61 | 4.6 | 4.038 | 4.425 | 6 | 6.124 | 8.46 | 9.158 | 7.81 | 5.51 | -0.002 | -0.002 | 2.005 | 1.499 | -0.24 | -0.284 | -0.423 | 0.68 | 0.487 | -0.018 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 127.813 | 115.781 | 106.484 | 107.937 | 102.696 | 96.415 | 96.323 | 89.635 | 79.182 | 65.175 | 55.587 | 36.028 | 37.133 | 43.582 | 39.823 | 12.95 | 20.183 | 31.004 | 34.697 | 25.867 | 25.932 | 5.732 | 14.02 | 10.624 | 1.309 | 4.864 | 4.698 | 4.112 | 7.204 | 10.275 | 10.157 | 4.106 | 5.767 | 7.033 | 8.787 | 1.79 | 1.319 | 0.898 | 1 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0 | 4.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.178 | -66.756 | -55.877 | -50.557 | 0 | 0.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.018 | 0.022 | 0.03 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.038 | 0.05 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.178 | 0.178 | 0.178 | 0.495 | 0.7 | 0.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.524 | 8.583 | 8.641 | 0 | 0 | 8.845 | 8.704 | 0 | 66.756 | 55.877 | 50.557 | 0.204 | 0 | 0.204 | 0.204 | 0.268 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -0.15 | -0.012 | -0.018 | -0.022 | -0.03 | -5.006 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -0.038 | -0.05 | -0.045 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 136.337 | 124.365 | 115.125 | 107.937 | 102.696 | 105.26 | 105.027 | 89.813 | 79.36 | 65.354 | 56.082 | 36.932 | 37.716 | 43.786 | 40.028 | 13.218 | 20.268 | 31.004 | 34.697 | 25.867 | 25.932 | 5.732 | 14.02 | 10.624 | 1.309 | 4.864 | 4.698 | 4.112 | 7.204 | 10.275 | 10.157 | 4.106 | 5.767 | 7.033 | 8.787 | 1.79 | 1.319 | 0.898 | 1 | 0 | 0 | 0.15 | 0.012 | 0.018 | 0.022 | 0.03 | 5.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.038 | 0.05 | 0.045 | 0 | 0 | 0 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 144.731 | 133.386 | 127.26 | 115.815 | 110.824 | 113.745 | 117.255 | 99.017 | 91.154 | 72.821 | 68.668 | 49.319 | 49.768 | 51.84 | 57.095 | 40.458 | 39.402 | 39.696 | 42.247 | 30.831 | 30.946 | 32.276 | 40.134 | 22.967 | 24.859 | 24.039 | 27.685 | 11.406 | 12.797 | 13.133 | 14.63 | 10.146 | 10.727 | 10.898 | 11.309 | 3.41 | 3.173 | 2.311 | 2.174 | 0.602 | 1.019 | 5.165 | 3.424 | 3.983 | 5.581 | 6.132 | 5.222 | 5.387 | 7.951 | 5.61 | 4.6 | 4.038 | 4.425 | 6 | 6.124 | 8.46 | 9.158 | 7.81 | 5.51 | 3.992 | 2.45 | 2.055 | 1.549 | 0.611 | 0.47 | 0.414 | 0.68 | 0.487 | 0.258 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.804 | 22.808 | 22.808 | 22.808 | 22.808 | 22.808 | 23.149 | 23.149 | 23.149 | 23.149 | 23.149 | 23.167 | 23.167 | 23.167 | 23.167 | 23.167 | 23.593 | 1.641 | 1.641 | 1.696 | 1.696 | 1.711 | 1.711 | 0.61 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.672 | 0.699 | 3.029 | 5.213 | 4.737 | 5.362 | 5.362 | 5.362 | 4.875 | 4.875 | 5.377 | 5.503 | 6.713 | 6.713 |
Gewone aandelen
| 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 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.003 | 0.003 | 0.002 | 0.004 | 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 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0 |
Ingehouden winsten
| -37.641 | -36.038 | -35.824 | -36.178 | -37.118 | -31.821 | -31.591 | -39.494 | -33.214 | -47.603 | -45.222 | -45.856 | -47.552 | -48.494 | -48.495 | -48.076 | -48.366 | -48.103 | -48.155 | -47.151 | -48.539 | -48.229 | -48.733 | -46.25 | -43.533 | -41.558 | -39.271 | -35.286 | -33.558 | -31.995 | -30.941 | -27.447 | -24.833 | -21.301 | -18.687 | -15.248 | -13.098 | -11.289 | -9.896 | -9.013 | -7.785 | -7.112 | -6.165 | -5.699 | -5.434 | -5.419 | -5.472 | -5.534 | -5.645 | -5.814 | -5.851 | -5.874 | -5.935 | -6.109 | -6.126 | -6.251 | -6.403 | -5.84 | -5.748 | -4.808 | -4.29 | -3.811 | -3.355 | -2.929 | -2.566 | -2.156 | -1.53 | -0.787 | -0.449 |
Overige gereserveerde algehele resultaten
| 0 | 0 | -0.852 | -0.852 | -0.852 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.354 | 0 | -9.088 | -8.496 | -7.895 | -7.435 | -6.901 | -6.37 | -6.145 | -5.621 | -5.112 | -4.622 | -4.16 | -3.725 | -3.29 | -2.875 | -2.482 | -2.111 | -1.775 | -1.48 | -1.221 | -0.999 | -0.809 | -0.652 | -0.525 | -0.421 | -0.301 | -0.292 | -0.273 | -0.258 | -0.24 | -0.233 | -0.224 | -0.22 | -0.216 | -0.21 | -0.205 | -0.2 | -0.195 | -0.19 | -0.185 | -0.18 | -0.175 | -0.173 | -0.161 | -0.149 | -0.118 | -0.11 | -0.098 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0 |
Overige totale aandeelhoudersvermogen
| 42.317 | 42.46 | 43.101 | 42.826 | 42.454 | 40.241 | 39.819 | 39.772 | 39.26 | 39.002 | 38.56 | 38.286 | 37.895 | 47.804 | 36.843 | 45.595 | 44.711 | 43.555 | 42.749 | 41.87 | 41.181 | 40.611 | 39.696 | 39.255 | 27.663 | 26.655 | 26.171 | 25.668 | 25.231 | 24.803 | 24.41 | 24.061 | 23.261 | 24.45 | 24.208 | 23.942 | 23.755 | 23.599 | 14.934 | 15.636 | 13.228 | 9.055 | 8.804 | 7.793 | 7.779 | 7.725 | 7.717 | 7.704 | 7.691 | 7.676 | 7.666 | 7.659 | 7.653 | 7.647 | 7.641 | 7.653 | 7.617 | 5.268 | 3.066 | 2.523 | 1.861 | 1.849 | 1.661 | 1.657 | 1.651 | 1.143 | 0.536 | -0.769 | -0.747 |
Totaal eigen vermogen van aandeelhouders
| 27.481 | 29.228 | 29.231 | 28.602 | 27.29 | 31.226 | 31.035 | 23.083 | 28.852 | 14.205 | 16.144 | 15.236 | 13.149 | 11.761 | 11.154 | 11.236 | 10.655 | 10.367 | 9.968 | 10.628 | 9.081 | 9.046 | 8.493 | 11.043 | 2.658 | 4.087 | 6.324 | 10.26 | 11.965 | 13.494 | 14.526 | 18.007 | 20.546 | 3.575 | 6.168 | 9.586 | 11.706 | 13.5 | 6.332 | 6.937 | 5.825 | 2.343 | 3.056 | 2.527 | 2.785 | 2.755 | 2.698 | 2.628 | 2.508 | 2.33 | 2.288 | 2.264 | 2.201 | 2.026 | 2.009 | 1.901 | 1.742 | 2.298 | 2.383 | 2.347 | 2.837 | 3.314 | 3.68 | 3.616 | 3.973 | 4.376 | 4.521 | 5.157 | 5.517 |
Totaal eigen vermogen
| 27.481 | 29.228 | 29.231 | 28.602 | 27.29 | 31.226 | 31.035 | 23.083 | 28.852 | 14.205 | 16.144 | 15.236 | 13.149 | 11.761 | 11.154 | 11.236 | 10.655 | 10.367 | 9.968 | 10.628 | 9.081 | 9.046 | 8.493 | 11.043 | 2.658 | 4.087 | 6.324 | 10.26 | 11.965 | 13.494 | 14.526 | 18.007 | 20.546 | 3.575 | 6.168 | 9.586 | 11.706 | 13.5 | 6.332 | 6.937 | 5.825 | 2.343 | 3.056 | 2.527 | 2.785 | 2.755 | 2.698 | 2.628 | 2.508 | 2.33 | 2.288 | 2.264 | 2.201 | 2.026 | 2.009 | 2.1 | 1.913 | 2.615 | 2.684 | 2.347 | 2.837 | 3.314 | 3.68 | 3.616 | 3.973 | 4.376 | 4.521 | 5.157 | 5.517 |
Totaal passiva en aandeelhoudersvermogen
| 172.212 | 162.614 | 156.49 | 144.417 | 138.114 | 144.971 | 148.29 | 122.1 | 120.005 | 87.026 | 84.812 | 64.556 | 62.917 | 63.601 | 68.249 | 51.694 | 50.057 | 50.063 | 52.215 | 41.459 | 40.028 | 41.322 | 48.626 | 34.011 | 27.517 | 28.126 | 34.009 | 21.666 | 24.762 | 26.627 | 29.156 | 28.153 | 31.273 | 14.473 | 17.477 | 12.997 | 14.879 | 15.811 | 8.506 | 7.539 | 6.844 | 7.509 | 6.48 | 6.51 | 8.366 | 8.887 | 7.92 | 8.015 | 10.459 | 7.94 | 6.888 | 6.302 | 6.626 | 8.026 | 8.133 | 10.56 | 11.071 | 10.425 | 8.194 | 6.339 | 5.286 | 5.37 | 5.229 | 4.227 | 4.443 | 4.79 | 5.201 | 5.643 | 5.775 |