Flexible Solutions International, Inc.
AMEX:FSI
1.58 (USD) • At close November 17, 2023
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6.844 | 5.303 | 5.018 | 8.944 | 7.414 | 5.53 | 6.115 | 4.339 | 4.489 | 5.372 | 5.71 | 4.931 | 5.27 | 1.854 | 3.473 | 6.241 | 4.82 | 3.412 | 3.635 | 6.001 | 5.37 | 3.696 | 7.858 | 8.594 | 10.305 | 6.614 | 6.912 | 6.318 | 6.256 | 4.869 | 2.47 | 2.922 | 2.581 | 1.249 | 2.499 | 1.684 | 1.126 | 0.777 | 0.748 | 0.3 | 0.496 | 0.232 | 0.568 | 0.523 | 0.512 | 0.822 | 0.362 | 0.849 | 0.646 | 0.753 | 0.507 | 0.319 | 0.198 | 0.526 | 2.763 | 1.85 | 1.927 | 1.636 | 2.126 | 1.91 | 1.761 | 1.508 | 1.894 | 0.67 | 1.108 | 2.898 | 3.356 | 4.209 | 3.913 | 0.781 | 0.451 | 0.418 | 0.913 | 0.518 | 0.526 | 0.494 | 0.752 | 0.496 | 0.559 | 0.774 | 0.738 | 1.658 | 0.237 | 0.141 | 0.241 | 0.405 | 0.557 | 5.969 | 0.374 | 0.109 | 0.19 | 0.36 | 0.153 | 0.036 | 0.192 |
Kortetermijnbeleggingen
| 2.366 | 3.024 | 2.69 | 1.01 | 1.01 | 1 | 0.7 | 0 | 1.025 | 1.025 | 1.025 | 1.025 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.559 | 0.938 | 1.335 | 3.508 | 5.034 | 5.206 | 5.154 | 5.113 | 5.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 9.209 | 8.327 | 7.708 | 9.954 | 8.424 | 6.53 | 6.815 | 4.339 | 5.514 | 6.397 | 6.736 | 5.956 | 6.27 | 2.854 | 4.473 | 6.241 | 4.82 | 3.412 | 3.635 | 6.001 | 5.37 | 3.696 | 7.858 | 8.594 | 10.305 | 6.614 | 6.912 | 6.318 | 6.256 | 4.869 | 2.47 | 2.922 | 2.581 | 1.249 | 2.499 | 1.684 | 1.126 | 0.777 | 0.748 | 0.3 | 0.496 | 0.232 | 0.568 | 0.523 | 0.512 | 0.822 | 0.362 | 0.849 | 0.646 | 0.753 | 0.507 | 0.319 | 0.198 | 0.526 | 2.763 | 1.85 | 1.927 | 1.636 | 2.126 | 1.91 | 1.761 | 1.508 | 1.894 | 0.67 | 1.108 | 2.898 | 3.356 | 4.209 | 3.913 | 0.781 | 0.451 | 0.418 | 0.913 | 0.518 | 0.526 | 0.494 | 0.752 | 0.496 | 1.118 | 1.713 | 2.073 | 5.166 | 5.271 | 5.348 | 5.394 | 5.518 | 5.619 | 5.969 | 0.374 | 0.109 | 0.19 | 0.36 | 0.153 | 0.036 | 0.192 |
Nettovorderingen
| 8.793 | 12.993 | 9.843 | 6.914 | 7.435 | 10.834 | 9.45 | 9.774 | 6.663 | 9.943 | 7.129 | 5.869 | 4.15 | 7.539 | 5.89 | 5.787 | 5.604 | 7.672 | 4.47 | 4.62 | 3.35 | 7.592 | 4.423 | 2.736 | 2.433 | 2.566 | 2.105 | 2.923 | 3.825 | 4.964 | 3.008 | 2.222 | 2.506 | 3.668 | 1.955 | 2.052 | 2.203 | 3.115 | 2.322 | 2.801 | 2.243 | 2.857 | 2.012 | 2.302 | 2.74 | 2.829 | 2.199 | 2.003 | 2.355 | 2.65 | 2.332 | 2.693 | 2.951 | 3.125 | 1.199 | 1.993 | 1.807 | 2.113 | 1.544 | 1.68 | 1.413 | 2.111 | 1.642 | 1.785 | 2.202 | 2.671 | 1.051 | 0.91 | 1.376 | 1.65 | 1.32 | 1.28 | 1.357 | 1.969 | 0.794 | 0.842 | 1.067 | 1.15 | 0.633 | 0.694 | 0.635 | 0.245 | 0.312 | 0.296 | 0.589 | 0.718 | 0.065 | 0.157 | 0.25 | 0.416 | 0.065 | 0.095 | 0.566 | 0.436 | 0.144 |
Voorraad
| 10.334 | 10.459 | 11.135 | 9.44 | 11.316 | 14.38 | 14.419 | 14.705 | 15.186 | 12.215 | 9.502 | 10.739 | 9.721 | 9.989 | 8.372 | 6.942 | 7.896 | 8.903 | 9.183 | 8.55 | 9.255 | 8.737 | 8.728 | 5.271 | 4.361 | 4.789 | 4.687 | 4.419 | 3.819 | 4.539 | 3.786 | 3.075 | 3.221 | 2.622 | 3.275 | 3.112 | 3.622 | 3.447 | 3.467 | 3.275 | 3.018 | 2.958 | 3.062 | 3.261 | 3.103 | 3.553 | 3.362 | 2.78 | 3.194 | 3.09 | 2.891 | 3.873 | 3.21 | 2.529 | 2.539 | 2.547 | 2.9 | 2.999 | 2.796 | 2.523 | 3.079 | 3.292 | 3.591 | 3.753 | 2.914 | 1.841 | 2.361 | 2.29 | 1.917 | 1.751 | 1.904 | 1.959 | 1.69 | 1.687 | 2.315 | 2.356 | 1.913 | 1.706 | 1.417 | 1.01 | 0.841 | 0.184 | 0.213 | 0.227 | 0.146 | 0.104 | 0.204 | 0.163 | 0.128 | 0.134 | 0.182 | 0.193 | 0.087 | 0.12 | 0.094 |
Overige vlottende activa
| 0.586 | 0.741 | 1.541 | 2.951 | 1.879 | 1.332 | 1.01 | 0.493 | 0.562 | 0.86 | 0.442 | 0.348 | 0.241 | 0.243 | 0.302 | 0.344 | 0.244 | 0.302 | 0.219 | 0.357 | 0.176 | 0.293 | 0.2 | 0.199 | 0.09 | 0.166 | 0.255 | 0.158 | 0.155 | 0.182 | 0.229 | 0.284 | 0.325 | 0.138 | 0.243 | 0.325 | 0.304 | 0.117 | 0.124 | 0.15 | 0.103 | 0.128 | 0.127 | 0.177 | 0.228 | 0.137 | 0.127 | 0.168 | 0.203 | 0.147 | 0.135 | 0.169 | 0.196 | 0.159 | 0 | 0 | 0.246 | 0.119 | 0.121 | 0.136 | 0.077 | 0.063 | 0.109 | 0.102 | 0.086 | -0 | 0.115 | 0.136 | 0.137 | 0.121 | 0.124 | 0.17 | 0.118 | 0.092 | 0.029 | 0.029 | 0.027 | 0.028 | 0.131 | 0.134 | 0.07 | -0 | 0.086 | 0 | 0.101 | 0.087 | 0.118 | 0.019 | 0.103 | 0.059 | 0.059 | 0.074 | 0.043 | 0.002 | 0.006 |
Totaal vlottende activa
| 28.923 | 32.52 | 30.227 | 28.249 | 28.044 | 32.075 | 30.995 | 29.311 | 27.925 | 29.415 | 23.809 | 22.913 | 20.382 | 20.625 | 19.038 | 19.314 | 18.564 | 20.29 | 17.506 | 19.528 | 18.15 | 20.317 | 21.209 | 16.801 | 17.19 | 14.136 | 13.96 | 13.817 | 14.055 | 14.554 | 9.493 | 8.503 | 8.633 | 7.676 | 7.972 | 7.172 | 7.255 | 7.456 | 6.661 | 6.525 | 5.859 | 6.174 | 5.769 | 6.263 | 6.584 | 7.342 | 6.05 | 5.8 | 6.398 | 6.64 | 5.865 | 7.053 | 6.554 | 6.339 | 6.694 | 6.643 | 6.881 | 6.867 | 6.588 | 6.249 | 6.331 | 6.973 | 7.237 | 6.31 | 6.31 | 7.526 | 6.884 | 7.544 | 7.342 | 4.302 | 3.799 | 3.826 | 4.078 | 4.266 | 3.801 | 3.84 | 3.877 | 3.476 | 3.299 | 3.551 | 3.619 | 5.647 | 5.918 | 5.924 | 6.231 | 6.503 | 6.094 | 6.309 | 0.87 | 0.727 | 0.497 | 0.723 | 0.852 | 0.594 | 0.436 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 13.977 | 13.267 | 13.287 | 13.069 | 12.963 | 9.774 | 9.877 | 8.979 | 9.061 | 5.124 | 5.149 | 5.44 | 5.542 | 5.462 | 5.625 | 5.07 | 4.98 | 4.692 | 4.795 | 4.526 | 4.639 | 4.484 | 2.563 | 1.787 | 1.827 | 1.877 | 1.939 | 1.657 | 1.696 | 1.714 | 3.394 | 3.613 | 3.756 | 3.888 | 3.791 | 3.917 | 4.213 | 4.319 | 4.765 | 5.243 | 5.511 | 5.487 | 5.831 | 6.13 | 6.329 | 6.761 | 7.186 | 7.58 | 7.684 | 8.026 | 8.206 | 8.048 | 8.507 | 8.223 | 7.868 | 7.588 | 7.252 | 7.472 | 7.315 | 7.15 | 6.656 | 5.988 | 5.882 | 6.043 | 5.687 | 4.709 | 4.743 | 3.553 | 3.865 | 3.977 | 4.101 | 4.251 | 4.376 | 4.514 | 4.657 | 4.846 | 4.985 | 5.122 | 5.25 | 5.208 | 5.252 | 0.176 | 0.168 | 0.153 | 0.154 | 0.133 | 0.129 | 0.112 | 0.076 | 0.078 | 0.073 | 0.073 | 0.066 | 0.06 | 0.053 |
Goodwill
| 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.2 | 2.24 | 2.28 | 2.32 | 2.36 | 2.4 | 2.44 | 2.481 | 2.525 | 2.57 | 2.614 | 2.662 | 2.71 | 2.758 | 2.806 | 2.854 | 2.902 | 2.95 | 2.999 | 3.047 | 3.095 | 3.143 | 3.191 | 0.067 | 0.071 | 0.075 | 0.079 | 0.084 | 0.088 | 0.092 | 0.096 | 0.1 | 0.1 | 0.103 | 0.101 | 0.108 | 0.12 | 0.122 | 0.137 | 0.147 | 0.159 | 0.158 | 0.169 | 0.179 | 0.18 | 0.191 | 0.201 | 0.206 | 0.202 | 0.209 | 0.208 | 0.205 | 0.226 | 0.228 | 0.225 | 0.22 | 0.216 | 0.229 | 0.225 | 0.223 | 0.208 | 0.194 | 0.204 | 0.22 | 0.224 | 0.224 | 0.23 | 0.223 | 0.205 | 0.189 | 0.17 | 0.155 | 0.152 | 0.137 | 0.144 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4.734 | 4.774 | 4.814 | 4.854 | 4.894 | 4.934 | 4.974 | 5.016 | 5.06 | 5.104 | 5.148 | 5.196 | 5.244 | 5.292 | 5.34 | 5.389 | 5.437 | 5.485 | 5.533 | 5.581 | 5.629 | 5.677 | 5.725 | 0.067 | 0.071 | 0.075 | 0.079 | 0.084 | 0.088 | 0.092 | 0.096 | 0.1 | 0.1 | 0.103 | 0.101 | 0.108 | 0.12 | 0.122 | 0.137 | 0.147 | 0.159 | 0.158 | 0.169 | 0.179 | 0.18 | 0.191 | 0.201 | 0.206 | 0.202 | 0.209 | 0.208 | 0.205 | 0.226 | 0.228 | 0.225 | 0.22 | 0.216 | 0.229 | 0.225 | 0.223 | 0.208 | 0.194 | 0.204 | 0.22 | 0.224 | 0.224 | 0.23 | 0.223 | 0.205 | 0.189 | 0.17 | 0.155 | 0.152 | 0.137 | 0.144 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 5.905 | 5.889 | 6.034 | 6.252 | 6.256 | 5.529 | 5.459 | 5.481 | 5.488 | 5.453 | 5.424 | 5.515 | 5.555 | 4.973 | 4.776 | 3.018 | 3.016 | 2.799 | 1.916 | 1.94 | 1.873 | 2.002 | 0.776 | 0 | 0.001 | 0.007 | 0.013 | 0.104 | 0.11 | 0.116 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.285 | 0.285 | 0.285 | 0.274 | 0.274 | 0.274 | 0.274 | 0.013 | 0.013 | 0.013 | 0.013 | 0.3 | 0.3 | 0.3 | 0.3 | 1.583 | 1.57 | 1.545 | 1.6 | 0.907 | 0.914 | 0.901 | 0.892 | 1.028 | 1.016 | 1.764 | 1.764 | 2.622 | 2.534 | 2.474 | 2.027 | 2.135 | 1.892 | 1.99 | 2.268 | 2.356 | 2.487 | 2.459 | 2.667 | 2.451 | 2.563 | 2.582 | 2.701 | 0.292 | 0.292 | 0.292 | 0.292 | 0.229 | 0.229 | 0.229 | 0.219 | 0.219 | 0.199 | 0.199 | 0.199 | 0.089 | 0.089 | 0.119 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2.522 | 0.841 | 0.824 | 0.396 | 0.37 | 0.351 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 1.031 | 1.031 | 1.031 | 1.031 | 0.031 | 0.021 | 0.018 | 0.018 | 0.019 | 0.027 | 0.026 | 0.026 | 0.026 | 0.015 | 0.011 | 0.011 | 0.01 | 0.01 | 0.005 | 0.005 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.008 | 0.007 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | -0 | -0 | 0.007 | 0.008 | 0.007 | 0.019 | 0.023 | 0.027 | 0.033 | 0.034 | 0.035 | 0.048 | 0.048 | 0.417 | 0.418 | 0.417 | 0.416 | 0.369 | 0.369 | 0.369 | 0.369 | 0.369 | 0.347 | 0.325 | 0.271 | 0.304 | 0.304 | 0.394 | 0.304 | 0.31 | 0.303 | 0.033 | 0.033 | 0 | 0.913 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 27.422 | 25.056 | 25.244 | 24.845 | 24.758 | 20.863 | 20.593 | 19.497 | 19.63 | 15.702 | 15.742 | 16.459 | 16.649 | 16.035 | 16.05 | 15.068 | 15.011 | 14.53 | 14.874 | 13.985 | 14.086 | 14.095 | 9.987 | 2.903 | 2.934 | 3.742 | 3.814 | 4.493 | 4.453 | 4.422 | 5.665 | 5.863 | 5.759 | 5.993 | 6.17 | 6.392 | 6.825 | 6.905 | 7.574 | 7.845 | 8.238 | 8.232 | 8.705 | 6.609 | 6.809 | 7.251 | 7.686 | 8.023 | 8.122 | 8.472 | 8.64 | 8.479 | 8.94 | 8.658 | 8.3 | 7.905 | 7.565 | 7.828 | 7.666 | 7.392 | 6.887 | 6.209 | 6.119 | 6.297 | 5.947 | 4.98 | 5.022 | 4.193 | 4.487 | 4.582 | 4.687 | 4.774 | 4.897 | 5.021 | 5.17 | 5.261 | 5.332 | 5.447 | 5.521 | 5.511 | 5.556 | 0.57 | 0.471 | 0.463 | 0.458 | 0.165 | 0.161 | 0.112 | 0.99 | 0.078 | 0.073 | 0.073 | 0.066 | 0.06 | 0.053 |
Totaal activa
| 56.345 | 57.576 | 55.471 | 53.095 | 52.802 | 52.938 | 51.587 | 48.808 | 47.555 | 45.117 | 39.551 | 39.372 | 37.032 | 36.66 | 35.087 | 34.382 | 33.576 | 34.82 | 32.38 | 33.513 | 32.237 | 34.412 | 31.196 | 19.704 | 20.124 | 17.878 | 17.773 | 18.311 | 18.508 | 18.976 | 15.158 | 14.366 | 14.392 | 13.669 | 14.143 | 13.564 | 14.08 | 14.36 | 14.235 | 14.37 | 14.098 | 14.406 | 14.474 | 12.872 | 13.393 | 14.593 | 13.736 | 13.823 | 14.52 | 15.112 | 14.505 | 15.532 | 15.494 | 14.996 | 14.994 | 14.549 | 14.445 | 14.695 | 14.254 | 13.641 | 13.217 | 13.183 | 13.356 | 12.607 | 12.257 | 12.507 | 11.905 | 11.737 | 11.829 | 8.884 | 8.486 | 8.601 | 8.975 | 9.287 | 8.971 | 9.102 | 9.208 | 8.923 | 8.82 | 9.063 | 9.175 | 6.217 | 6.389 | 6.387 | 6.689 | 6.669 | 6.255 | 6.421 | 1.859 | 0.804 | 0.569 | 0.795 | 0.918 | 0.655 | 0.489 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1.489 | 1.398 | 1.985 | 2.048 | 1.634 | 1.473 | 0.874 | 1.435 | 1.927 | 1.363 | 1.283 | 1.074 | 0.883 | 0.516 | 0.558 | 0.75 | 0.516 | 0.966 | 0.636 | 0.971 | 0.761 | 1.461 | 1.051 | 0.474 | 0.546 | 0.351 | 0.939 | 0.962 | 0.663 | 0.758 | 0.902 | 0.711 | 0.577 | 0.939 | 0.826 | 0.337 | 0.286 | 0.799 | 0.815 | 0.521 | 0.457 | 0.781 | 0.57 | 0.555 | 0.513 | 1.158 | 0.678 | 0.748 | 0.698 | 0.571 | 0.515 | 0.689 | 1.034 | 0.62 | 0.512 | 0.421 | 0.381 | 0.456 | 0.597 | 0 | 0 | 0 | 0.432 | 0.462 | 0.585 | 0.798 | 0.339 | 0.24 | 0.306 | 0.527 | 0.423 | 0.283 | 0.404 | 0.649 | 0.691 | 0.205 | 0.286 | 0.289 | 0.25 | 0.16 | 0.189 | 0.125 | 0.158 | 0.066 | 0.064 | 0.158 | 0.053 | 0.032 | 0.016 | 0.078 | 0.021 | 0.006 | 0.064 | 0.015 | 0.012 |
Kortlopende schulden
| 2.783 | 4.925 | 3.152 | 0.89 | 0.798 | 4.442 | 3.594 | 2.784 | 1.907 | 5.671 | 3.172 | 2.447 | 2.447 | 4.29 | 3.253 | 2.97 | 3.013 | 5.147 | 3.992 | 2.867 | 3.575 | 5.247 | 3.569 | 0.451 | 0.451 | 0.451 | 0.451 | 0.451 | 0.801 | 0.901 | 0.451 | 0.451 | 0.951 | 0.651 | 0.401 | 0.588 | 0.747 | 1.12 | 1.108 | 1.551 | 2.069 | 1.895 | 1.705 | 1.713 | 1.705 | 2.089 | 1.524 | 1.196 | 1.183 | 1.055 | 0.979 | 1.83 | 0.837 | 0.127 | 0.123 | 0.118 | 0.112 | 0.106 | 0.074 | 0.116 | 0 | 0 | -0.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.15 | 3.15 | 3.15 | 3.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 5.308 | 4.749 | 4.485 | 5.241 | 4.892 | 4.639 | 4.486 | 6.166 | 5.817 | 5.274 | 4.561 | 4.397 | 3.532 | 3.054 | 2.54 | 2.371 | 2.001 | 1.741 | 1.77 | 2.087 | 1.873 | 1.731 | 1.357 | 1.235 | 1.482 | 1.403 | 1.102 | 0.326 | 0.492 | 1.191 | 0.894 | 0.728 | 0.661 | 0.403 | 0.293 | 0.278 | 0.451 | 0.308 | 0.141 | -0.277 | -0.281 | -0.281 | -0.281 | -0.074 | -0.074 | -0.086 | 0.046 | -0.219 | 0.291 | 0.541 | 0.438 | 0.33 | 0.31 | 0.94 | 0.62 | 0.33 | 0.354 | 0.129 | 0.304 | 0 | 0 | 0 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 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
| 0.08 | 0.132 | 0.148 | 0.018 | 0.035 | 0.115 | 0.388 | 0.279 | 0.238 | 0.271 | 0.349 | 0.259 | 0.251 | 0.278 | 0.314 | 0.265 | 0.226 | 0.12 | 0.213 | 0.113 | 0.127 | 0.118 | 0.127 | 0.003 | 0.052 | 0.003 | 0.209 | 0.003 | 0.005 | 0.042 | 0.095 | 0.043 | 0.036 | 0.043 | 0.04 | 0.042 | 0.138 | 0.041 | 0.045 | 0.006 | 0.006 | 0.013 | 0.014 | 0.264 | 0.257 | 0.327 | 0.313 | 0.313 | 0.312 | 0.313 | 0.312 | 0.313 | 0.305 | 0.305 | 0.25 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0.021 | 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
| 6.566 | 5.448 | 4.769 | 6.052 | 5.627 | 4.82 | 5.446 | 6.871 | 7.047 | 6.592 | 5.018 | 5.355 | 4.248 | 3.449 | 3.766 | 2.705 | 2.392 | 2.129 | 1.951 | 2.918 | 2.079 | 1.731 | 1.357 | 1.235 | 1.482 | 1.403 | 1.102 | 0.326 | 0.492 | 1.191 | 0.894 | 0.728 | 0.661 | 0.403 | 0.293 | 0.278 | 0.451 | 0.308 | 0.141 | -0.277 | -0.281 | -0.281 | -0.281 | -0.074 | -0.074 | -0.144 | 0.046 | -0.219 | 0.291 | 0.541 | 0.438 | 0.33 | 0.31 | 0.94 | 0.62 | 0.33 | 0.354 | 0.129 | 0.304 | 0.525 | 0.41 | 0.731 | 0.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0.092 | 0.114 | 0.018 | 0.183 | 0.213 | 0.152 | 0.091 |
Totaal kortlopende verplichtingen
| 10.918 | 11.904 | 10.054 | 9.009 | 8.093 | 10.85 | 10.302 | 11.368 | 11.119 | 13.898 | 9.823 | 9.135 | 7.829 | 8.533 | 7.891 | 6.69 | 6.147 | 8.362 | 6.793 | 6.868 | 6.541 | 8.557 | 6.105 | 2.163 | 2.531 | 2.208 | 2.701 | 1.742 | 1.962 | 2.892 | 2.342 | 1.933 | 2.225 | 2.036 | 1.561 | 1.245 | 1.622 | 2.268 | 2.109 | 1.801 | 2.251 | 2.407 | 2.007 | 2.457 | 2.401 | 3.429 | 2.56 | 2.038 | 2.485 | 2.479 | 2.245 | 3.162 | 2.486 | 1.992 | 1.505 | 0.893 | 0.847 | 0.691 | 0.975 | 0.641 | 0.41 | 0.731 | 0.771 | 0.462 | 0.585 | 0.807 | 0.349 | 0.249 | 0.306 | 0.527 | 0.444 | 0.283 | 0.404 | 0.649 | 0.691 | 0.205 | 0.286 | 3.439 | 3.4 | 3.31 | 3.339 | 0.125 | 0.165 | 0.066 | 0.064 | 0.158 | 0.053 | 0.032 | 0.108 | 0.192 | 0.039 | 0.189 | 0.277 | 0.168 | 0.103 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6.103 | 6.321 | 6.833 | 7.099 | 7.385 | 5.353 | 5.546 | 4.713 | 4.898 | 1.638 | 1.713 | 1.869 | 2.153 | 2.448 | 3.194 | 2.798 | 3.456 | 3.794 | 4.067 | 4.881 | 4.749 | 4.821 | 4.58 | 0 | 0.05 | 0.101 | 0.151 | 0.201 | 0.251 | 0.302 | 0.352 | 0.402 | 0.453 | 0.503 | 0.553 | 0.604 | 0.654 | 0.704 | 0.754 | 0.967 | 0.159 | 0.922 | 0.993 | 1.238 | 1.247 | 1.325 | 1.407 | 1.626 | 1.604 | 1.654 | 1.648 | 1.792 | 2.001 | 2.23 | 2.206 | 2.162 | 2.12 | 2.258 | 2.211 | 1.859 | 1.819 | 1.486 | 1.547 | 0.36 | 0 | 0.449 | 0.646 | 0 | 0 | 0 | 0 | 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 niet-vlottend
| -0.26 | 0 | 0 | -0.069 | -0.083 | -0.096 | 5.436 | 0.485 | 0.485 | -0.147 | -0.31 | -0.156 | -0.171 | -0.185 | -0.195 | -0.192 | -0.253 | -0.812 | -0.884 | -0.966 | -1.046 | -1.396 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.26 | 0.26 | 0.26 | 0.5 | 0.5 | 0.5 | 0.5 | 0.485 | 0.485 | 0.31 | 0.31 | 0.234 | 0.234 | 0.234 | 0.234 | 1.059 | 1.059 | 1.059 | 1.059 | 0.864 | 0.864 | 0.864 | 0.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.26 | 0 | 0.056 | 0.069 | 0.083 | 0.096 | -5.436 | -0.485 | -0.485 | 0.147 | 0.31 | 0.156 | 0.171 | 0.185 | 0.195 | 0.192 | 0.253 | 0.812 | 0.884 | 0.966 | 1.046 | 1.396 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.407 | -1.626 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 6.363 | 6.581 | 7.149 | 7.599 | 7.885 | 5.853 | 6.046 | 5.198 | 5.383 | 1.948 | 2.023 | 2.102 | 2.387 | 2.682 | 3.428 | 3.857 | 4.514 | 4.853 | 5.126 | 5.744 | 5.612 | 5.685 | 5.57 | 0 | 0.05 | 0.101 | 0.151 | 0.201 | 0.251 | 0.302 | 0.352 | 0.402 | 0.453 | 0.503 | 0.553 | 0.604 | 0.654 | 0.704 | 0.754 | 0.967 | 0.159 | 0.922 | 0.993 | 1.238 | 1.247 | 1.325 | 1.407 | 1.626 | 1.604 | 1.655 | 1.648 | 1.792 | 2.001 | 2.23 | 2.206 | 2.162 | 2.12 | 2.258 | 2.211 | 1.859 | 1.819 | 1.486 | 1.547 | 0.36 | 0 | 0.449 | 0.646 | 0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
Totaal passiva
| 17.281 | 18.485 | 17.203 | 16.608 | 15.979 | 16.703 | 16.348 | 16.566 | 16.502 | 15.846 | 11.846 | 11.238 | 10.216 | 11.214 | 11.319 | 10.546 | 10.661 | 13.214 | 11.919 | 12.613 | 12.153 | 14.242 | 11.675 | 2.163 | 2.581 | 2.309 | 2.851 | 1.943 | 2.213 | 3.194 | 2.694 | 2.335 | 2.677 | 2.539 | 2.114 | 1.848 | 2.276 | 2.972 | 2.863 | 2.769 | 2.41 | 3.33 | 3.001 | 3.695 | 3.647 | 4.755 | 3.968 | 3.663 | 4.088 | 4.134 | 3.892 | 4.954 | 4.487 | 4.223 | 3.711 | 3.056 | 2.967 | 2.949 | 3.187 | 2.501 | 2.228 | 2.217 | 2.318 | 0.822 | 0.585 | 1.256 | 0.995 | 0.249 | 0.306 | 0.527 | 0.444 | 0.283 | 0.404 | 0.649 | 0.691 | 0.205 | 0.286 | 3.439 | 3.4 | 3.31 | 3.339 | 0.125 | 0.165 | 0.066 | 0.064 | 0.158 | 0.053 | 0.032 | 0.108 | 0.192 | 0.039 | 0.189 | 0.277 | 0.168 | 0.103 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.012 | 0.012 | 0 | 0.012 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 |
Ingehouden winsten
| 18.545 | 18.51 | 18.053 | 16.253 | 16.971 | 16.788 | 15.904 | 13.186 | 12.078 | 10.415 | 8.882 | 9.223 | 8.061 | 6.884 | 5.433 | 5.436 | 4.854 | 3.721 | 2.456 | 2.861 | 2.449 | 3.363 | 2.942 | 3.146 | 3.291 | 1.155 | 0.452 | 1.944 | 2.223 | 1.95 | -1.303 | -1.707 | -1.793 | -2.355 | -3.096 | -3.541 | -3.778 | -4.097 | -4.601 | -4.583 | -4.76 | -5.16 | -5.004 | -7.373 | -6.691 | -6.703 | -6.826 | -6.443 | -5.985 | -5.519 | -5.742 | -5.484 | -5.392 | -5.567 | -5.925 | -5.508 | -5.353 | -5.219 | -5.735 | -5.501 | -5.339 | -5.124 | -4.991 | -4.594 | -4.738 | -5.086 | -5.322 | -4.873 | -4.567 | -4.497 | -4.473 | -3.946 | -3.443 | -3.099 | -3.308 | -2.741 | -2.779 | -2.301 | -2.355 | -1.83 | -1.676 | -1.349 | -1.098 | -3.44 | -3.15 | -2.92 | -3.101 | -2.89 | 0.053 | 0.002 | -0.019 | 0.447 | 0.462 | 0.316 | 0.215 |
Overige gereserveerde algehele resultaten
| -0.733 | -0.768 | -0.795 | -0.605 | -0.746 | -0.973 | -0.806 | -0.805 | -0.735 | -0.733 | -0.776 | -0.784 | -0.752 | -0.79 | -0.872 | -0.968 | -1.024 | -1.094 | -0.995 | -1.121 | -1.096 | -1.04 | -1.223 | -0.844 | -0.962 | -0.775 | -0.656 | -0.555 | -0.861 | -1.048 | -1.087 | -1.075 | -1.271 | -1.283 | -1.206 | -1.044 | -0.694 | -0.772 | -0.268 | -0.033 | 0.257 | 0.066 | 0.329 | 0.439 | 0.368 | 0.498 | 0.575 | 0.629 | 0.475 | 0.588 | 0.477 | 0.319 | 0.705 | 0.682 | 0.555 | 0.422 | 0.294 | 0.466 | 0.331 | 0.249 | 0.001 | -0.25 | -0.245 | 0.202 | 0.316 | 0.325 | 0.394 | 0.393 | 0.264 | 0.148 | 0.131 | 0.211 | 0.209 | 0.149 | 0.153 | 0.233 | 0.073 | 0.087 | 0.1 | 0 | 0 | 0.015 | 0.003 | 0.02 | 0.053 | 0.008 | -0.038 | -0.039 | -0.017 | -0.025 | -0.024 | -0.015 | 0.005 | -0.002 | -0.002 |
Overige totale aandeelhoudersvermogen
| 18.338 | 18.212 | 17.932 | 18.079 | 17.903 | 17.722 | 17.523 | 17.21 | 17.155 | 17.082 | 16.984 | 16.837 | 16.776 | 16.749 | 16.633 | 16.551 | 16.521 | 16.492 | 16.437 | 16.292 | 16.035 | 15.345 | 15.328 | 15.228 | 15.202 | 15.177 | 15.115 | 14.967 | 14.921 | 14.869 | 14.843 | 14.802 | 14.767 | 14.756 | 16.317 | 16.288 | 16.262 | 16.245 | 16.227 | 16.204 | 16.177 | 16.157 | 16.136 | 16.097 | 16.055 | 16.031 | 16.007 | 15.96 | 15.929 | 15.896 | 15.864 | 15.731 | 15.681 | 15.646 | 16.638 | 16.565 | 16.524 | 16.485 | 16.457 | 16.379 | 16.313 | 16.312 | 16.26 | 16.162 | 16.08 | 15.997 | 15.824 | 15.954 | 15.813 | 12.692 | 12.37 | 12.039 | 11.792 | 11.574 | 11.422 | 11.392 | 11.617 | 7.687 | 7.663 | 7.571 | 7.499 | 7.414 | 7.307 | 9.729 | 9.71 | 9.411 | 9.329 | 9.307 | 1.705 | 0.625 | 0.564 | 0.164 | 0.164 | 0.164 | 0.164 |
Totaal eigen vermogen van aandeelhouders
| 36.162 | 35.966 | 35.202 | 33.74 | 34.141 | 33.55 | 32.634 | 29.615 | 28.522 | 26.789 | 25.103 | 25.301 | 24.109 | 22.855 | 21.207 | 21.031 | 20.362 | 19.131 | 17.911 | 18.044 | 17.4 | 17.679 | 17.059 | 17.541 | 17.543 | 15.569 | 14.922 | 16.368 | 16.295 | 15.782 | 12.464 | 12.031 | 11.714 | 11.13 | 12.028 | 11.716 | 11.803 | 11.389 | 11.372 | 11.601 | 11.688 | 11.076 | 11.473 | 9.177 | 9.745 | 9.839 | 9.769 | 10.16 | 10.432 | 10.978 | 10.613 | 10.579 | 11.007 | 10.774 | 11.282 | 11.493 | 11.479 | 11.746 | 11.067 | 11.141 | 10.989 | 10.966 | 11.038 | 11.785 | 11.672 | 11.25 | 10.911 | 11.488 | 11.524 | 8.357 | 8.042 | 8.317 | 8.571 | 8.638 | 8.28 | 8.896 | 8.922 | 5.484 | 5.42 | 5.753 | 5.835 | 6.093 | 6.224 | 6.321 | 6.625 | 6.51 | 6.202 | 6.39 | 1.751 | 0.612 | 0.531 | 0.606 | 0.641 | 0.487 | 0.386 |
Totaal eigen vermogen
| 39.064 | 39.091 | 38.268 | 36.487 | 36.823 | 36.235 | 35.239 | 32.242 | 31.053 | 29.271 | 27.705 | 28.134 | 26.816 | 25.446 | 23.768 | 23.836 | 22.914 | 21.605 | 20.461 | 20.9 | 20.083 | 20.17 | 19.522 | 17.541 | 17.543 | 15.569 | 14.922 | 16.368 | 16.295 | 15.782 | 12.464 | 12.031 | 11.714 | 11.13 | 12.028 | 11.716 | 11.803 | 11.389 | 11.372 | 11.601 | 11.688 | 11.076 | 11.473 | 9.177 | 9.745 | 9.839 | 9.769 | 10.16 | 10.432 | 10.978 | 10.613 | 10.579 | 11.007 | 10.774 | 11.282 | 11.493 | 11.479 | 11.746 | 11.067 | 11.141 | 10.989 | 10.966 | 11.038 | 11.785 | 11.672 | 11.25 | 10.911 | 11.488 | 11.524 | 8.357 | 8.042 | 8.317 | 8.571 | 8.638 | 8.28 | 8.896 | 8.922 | 5.484 | 5.42 | 5.753 | 5.835 | 6.093 | 6.224 | 6.321 | 6.625 | 6.51 | 6.202 | 6.39 | 1.751 | 0.612 | 0.531 | 0.606 | 0.641 | 0.487 | 0.386 |
Totaal passiva en aandeelhoudersvermogen
| 56.345 | 57.576 | 55.471 | 53.095 | 52.802 | 52.938 | 51.587 | 48.808 | 47.555 | 45.117 | 39.551 | 39.372 | 37.032 | 36.66 | 35.087 | 34.382 | 33.576 | 34.82 | 32.38 | 33.513 | 32.237 | 34.412 | 31.196 | 19.704 | 20.124 | 17.878 | 17.773 | 18.311 | 18.508 | 18.976 | 15.158 | 14.366 | 14.392 | 13.669 | 14.143 | 13.564 | 14.08 | 14.36 | 14.235 | 14.37 | 14.098 | 14.406 | 14.474 | 12.872 | 13.393 | 14.593 | 13.736 | 13.823 | 14.52 | 15.112 | 14.505 | 15.532 | 15.494 | 14.996 | 14.994 | 14.549 | 14.445 | 14.695 | 14.254 | 13.641 | 13.217 | 13.183 | 13.356 | 12.607 | 12.257 | 12.507 | 11.905 | 11.737 | 11.829 | 8.884 | 8.486 | 8.601 | 8.975 | 9.287 | 8.971 | 9.102 | 9.208 | 8.923 | 8.82 | 9.063 | 9.175 | 6.217 | 6.389 | 6.387 | 6.689 | 6.669 | 6.255 | 6.421 | 1.859 | 0.804 | 0.569 | 0.795 | 0.918 | 0.655 | 0.489 |