Grupo Financiero Banorte, S.A.B. de C.V.
BMV:GFNORTEO.MX
141.61 (MXN) • At close October 22, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) MXN.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 125,894 | 125,072.098 | 100,230 | 109,222.564 | 130,567.977 | 107,250.789 | 108,254 | 91,746.306 | 99,209 | 124,571 | 98,842 | 67,769 | 110,852 | 116,394 | 109,306 | 100,081 | 106,047 | 90,877 | 62,797 | 56,121 | 54,543 | 72,135 | 75,637 | 65,483 | 69,649 | 87,953.975 | 76,269 | 59,808.558 | 65,840.366 | 60,421.917 | 65,886 | 71,314.939 | 90,758.973 | 96,566.306 | 107,848 | 88,256.853 | 85,550.708 | 83,716 | 73,838 | 70,541.219 | 72,074.433 | 70,120.127 | 61,978 | 68,888.32 | 54,905.797 | 59,429 | 68,480 | 61,101.999 | 61,762 | 61,429 | 53,968 | 13,492 | 65,360 | 62,312 | 62,497 | 67,143 | 59,003 | 58,325 | 14,817 | 14,817 | 14,817 | 14,817 | 13,600.5 | 13,600.5 | 13,600.5 | 13,600.5 | 10,402.5 | 10,402.5 | 10,402.5 | 10,402.5 | 10,850.75 | 10,850.75 | 10,850.75 | 10,850.75 | 10,100.75 | 10,100.75 | 10,100.75 | 10,100.75 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 125,894 | 125,072.098 | 100,230 | 109,222.564 | 130,567.977 | 107,250.789 | 108,254 | 91,746.306 | 99,209 | 124,571 | 98,842 | 67,769 | 110,852 | 116,394 | 109,306 | 100,081 | 106,047 | 90,877 | 62,797 | 56,121 | 54,543 | 72,135 | 75,637 | 65,483 | 69,649 | 87,953.975 | 76,269 | 59,808.558 | 65,840.366 | 60,421.917 | 65,886 | 71,314.939 | 90,758.973 | 96,566.306 | 107,848 | 88,256.853 | 85,550.708 | 83,716 | 73,838 | 70,541.219 | 72,074.433 | 70,120.127 | 61,978 | 68,888.32 | 54,905.797 | 59,429 | 68,480 | 61,101.999 | 61,762 | 61,429 | 53,968 | 13,492 | 65,360 | 62,312 | 62,497 | 67,143 | 59,003 | 58,325 | 14,817 | 14,817 | 14,817 | 14,817 | 13,600.5 | 13,600.5 | 13,600.5 | 13,600.5 | 10,402.5 | 10,402.5 | 10,402.5 | 10,402.5 | 10,850.75 | 10,850.75 | 10,850.75 | 10,850.75 | 10,100.75 | 10,100.75 | 10,100.75 | 10,100.75 |
Nettovorderingen
| 68,130 | 58,447.528 | 41,370 | 53,522.408 | 50,745.7 | 56,347.019 | 37,636 | 48,699.105 | 69,339 | 55,687 | 30,386 | 46,593 | 49,790 | 37,994 | 39,468 | 55,855 | 51,137 | 85,292 | 28,442 | 67,982 | 62,165 | 49,557 | 34,828 | 53,080 | 54,340 | 37,103.343 | 40,791 | 46,514.55 | 36,851.63 | 46,235.03 | 39,163 | 41,040.712 | 39,662.666 | 40,776.387 | 20,557 | 36,804.045 | 34,696.673 | 32,428 | 15,285 | 31,959.608 | 28,964.023 | 38,177.131 | 9,069 | 33,016.42 | 36,794.95 | 26,060 | 15,168 | 42,685.4 | 51,247 | 30,048 | 32,199 | 8,049.75 | 32,704 | 25,921 | 11,814 | 13,269 | 15,940 | 12,697 | 2,939 | 2,939 | 2,939 | 2,939 | 2,378.5 | 2,378.5 | 2,378.5 | 2,378.5 | 1,918.75 | 1,918.75 | 1,918.75 | 1,918.75 | 1,416 | 1,416 | 1,416 | 1,416 | 765.75 | 765.75 | 765.75 | 765.75 |
Voorraad
| 79,591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| -79,591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 194,024 | 183,519.626 | 141,600 | 162,744.972 | 181,313.677 | 163,597.808 | 145,890 | 140,445.412 | 168,548 | 180,258 | 129,228 | 114,362 | 160,642 | 154,388 | 148,774 | 155,936 | 157,184 | 176,169 | 91,239 | 124,103 | 116,708 | 121,692 | 110,465 | 118,563 | 123,989 | 125,057.318 | 117,060 | 106,323.109 | 102,691.995 | 106,656.947 | 105,049 | 112,355.652 | 130,421.64 | 137,342.693 | 128,405 | 125,060.898 | 120,247.381 | 116,144 | 89,123 | 102,500.827 | 101,038.456 | 108,297.259 | 71,047 | 101,904.74 | 91,700.747 | 85,489 | 83,648 | 103,787.399 | 113,009 | 91,477 | 86,167 | 21,541.75 | 98,064 | 88,233 | 74,311 | 80,412 | 74,943 | 71,022 | 17,756 | 17,756 | 17,756 | 17,756 | 15,979 | 15,979 | 15,979 | 15,979 | 12,321.25 | 12,321.25 | 12,321.25 | 12,321.25 | 12,266.75 | 12,266.75 | 12,266.75 | 12,266.75 | 10,866.5 | 10,866.5 | 10,866.5 | 10,866.5 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 34,966 | 34,730.6 | 34,454 | 33,546.364 | 33,824.09 | 35,562.802 | 35,897 | 29,432.135 | 29,505 | 28,708 | 21,451 | 20,803 | 20,502 | 32,806 | 32,627 | 31,682 | 31,151 | 19,833 | 18,763 | 18,018 | 17,782 | 17,338 | 17,684 | 18,860 | 18,089 | 17,870.66 | 18,170 | 16,895.558 | 15,980.838 | 15,770.434 | 15,829 | 15,462.403 | 15,145.932 | 14,581.63 | 14,537 | 13,700.6 | 13,468.152 | 13,191 | 12,845 | 12,319.933 | 12,252.688 | 12,276.605 | 12,033 | 11,637.719 | 11,706.766 | 11,568 | 11,986 | 11,896.024 | 12,018 | 11,878 | 11,785 | 2,946.25 | 11,013 | 9,389 | 9,316 | 8,894 | 8,873 | 8,678 | 2,155.5 | 2,155.5 | 2,155.5 | 2,155.5 | 2,107.25 | 2,107.25 | 2,107.25 | 2,107.25 | 2,024.5 | 2,024.5 | 2,024.5 | 2,024.5 | 1,661.5 | 1,661.5 | 1,661.5 | 1,661.5 | 1,479.5 | 1,479.5 | 1,479.5 | 1,479.5 |
Goodwill
| 26,859 | 26,823.055 | 26,825 | 26,697.258 | 26,690.775 | 26,709.837 | 26,741 | 26,724.474 | 26,725 | 26,720 | 26,732 | 0 | 0 | 0 | 26,720 | 0 | 0 | 0 | 26,700 | 0 | 0 | 0 | 24,453 | 0 | 0 | 0 | 12,644 | 0 | 0 | 0 | 12,679 | 0 | 0 | 0 | 16,362 | 0 | 0 | 0 | 15,771 | 0 | 0 | 0 | 15,381 | 0 | 0 | 0 | 15,356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16,063 | 16,762.806 | 17,270 | 17,663.252 | 17,833.025 | 17,970.786 | 18,088 | 17,994.174 | 17,786 | 16,718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,512 | 0 | 0 | 0 | 8,589 | 0 | 0 | 0 | 8,785 | 0 | 0 | 0 | 8,732 | 0 | 0 | 0 | 9,265 | 0 | 0 | 0 | 11,162 | 0 | 0 | 0 | 6,813 | 0 | 19,867 | 0 | 0 | 0 | 16,077 | 4,145 | 0 | 4,414 | 4,476 | 4,418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 42,922 | 43,585.861 | 44,095 | 44,360.51 | 44,523.8 | 44,680.623 | 44,829 | 44,718.647 | 44,511 | 43,438 | 26,732 | 54,533 | 54,416 | 39,790 | 26,720 | 39,203 | 40,257 | 51,139 | 26,700 | 50,546 | 50,598 | 48,117 | 28,965 | 42,321 | 29,707 | 0 | 21,233 | 0 | 0 | 0 | 21,464 | 0 | 0 | 0 | 25,094 | 0 | 0 | 0 | 25,036 | 0 | 0 | 0 | 26,543 | 0 | 0 | 0 | 22,169 | 0 | 19,867 | 20,448 | 0 | 0 | 16,077 | 4,145 | 0 | 4,414 | 4,476 | 4,418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 975,774 | 987,513.719 | 491,440 | 924,772.6 | 870,086.365 | 863,922.668 | 426,287 | 847,579.375 | 836,843 | 814,670 | 381,709 | 769,559 | 739,266 | 746,791 | 356,215 | 734,473 | 722,507 | 664,336 | 259,709 | 626,045 | 607,187 | 614,918 | 254,235 | 627,378 | 213,578 | 560,864.961 | 226,548 | 521,292.739 | 503,062.007 | 504,159.842 | 200,736 | 486,687.98 | 496,427.62 | 471,719.486 | 152,030 | 482,079.37 | 523,680.397 | 156,297 | 152,348 | 443,011.082 | 439,608.33 | 452,287.329 | 120,056 | 422,958.5 | 408,874.992 | 115,735 | 143,715 | 355,244.595 | 359,002 | 328,713 | 349,849 | 570 | 345,252 | 260,968 | 229,571 | 233,127 | 261,909 | 239,190 | 759 | 759 | 759 | 759 | 639.75 | 639.75 | 639.75 | 639.75 | 647.5 | 647.5 | 647.5 | 647.5 | 791 | 791 | 791 | 791 | 579.75 | 579.75 | 579.75 | 579.75 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,053,662 | -1,065,830.18 | -569,989 | -1,002,679.475 | -948,434.255 | -944,166.094 | -507,013 | -921,730.157 | -910,859 | -886,816 | -429,892 | -844,895 | -814,184 | -819,387 | -415,562 | -805,358 | -793,915 | -735,308 | -305,172 | -694,609 | -675,567 | -680,373 | -300,884 | -688,559 | -261,374 | -578,735.621 | -265,951 | -538,188.298 | -519,042.846 | -519,930.276 | -238,029 | -502,150.383 | -511,573.552 | -486,301.117 | -191,661 | -495,779.971 | -537,148.549 | -169,488 | -190,229 | -455,331.015 | -451,861.018 | -464,563.934 | -158,632 | -434,596.219 | -420,581.758 | -127,303 | -177,870 | -367,140.618 | -390,887 | -361,039 | -361,634 | -3,516.25 | -372,342 | -274,502 | -238,887 | -246,435 | -275,258 | -252,286 | -2,914.5 | -2,914.5 | -2,914.5 | -2,914.5 | -2,747 | -2,747 | -2,747 | -2,747 | -2,672 | -2,672 | -2,672 | -2,672 | -2,452.5 | -2,452.5 | -2,452.5 | -2,452.5 | -2,059.25 | -2,059.25 | -2,059.25 | -2,059.25 |
Totaal niet-vlottende activa
| 1,053,662 | 1,065,830.18 | 569,989 | 1,002,679.475 | 948,434.255 | 944,166.094 | 507,013 | 921,730.157 | 910,859 | 886,816 | 429,892 | 844,895 | 814,184 | 819,387 | 415,562 | 805,358 | 793,915 | 735,308 | 305,172 | 694,609 | 675,567 | 680,373 | 300,884 | 688,559 | 261,374 | 578,735.621 | 265,951 | 538,188.298 | 519,042.846 | 519,930.276 | 238,029 | 502,150.383 | 511,573.552 | 486,301.117 | 191,661 | 495,779.971 | 537,148.549 | 169,488 | 190,229 | 455,331.015 | 451,861.018 | 464,563.934 | 158,632 | 434,596.219 | 420,581.758 | 127,303 | 177,870 | 367,140.618 | 390,887 | 361,039 | 361,634 | 3,516.25 | 372,342 | 274,502 | 238,887 | 246,435 | 275,258 | 252,286 | 2,914.5 | 2,914.5 | 2,914.5 | 2,914.5 | 2,747 | 2,747 | 2,747 | 2,747 | 2,672 | 2,672 | 2,672 | 2,672 | 2,452.5 | 2,452.5 | 2,452.5 | 2,452.5 | 2,059.25 | 2,059.25 | 2,059.25 | 2,059.25 |
Totaal activa
| 2,435,012 | 2,395,398.537 | 2,274,859 | 2,298,367.51 | 2,191,378.37 | 2,130,030.874 | 2,070,072 | 2,033,008.098 | 2,033,316 | 2,035,427 | 1,850,879 | 1,803,695 | 1,802,363 | 1,810,207 | 1,787,904 | 1,795,306 | 1,783,581 | 1,729,280 | 1,580,010 | 1,583,651 | 1,589,998 | 1,594,607 | 1,620,470 | 1,584,791 | 1,400,644 | 1,383,526.115 | 1,354,147 | 1,295,121.123 | 1,265,674.668 | 1,245,333.917 | 1,268,119 | 1,219,270.937 | 1,239,392.372 | 1,212,089.987 | 1,198,476 | 1,171,182.884 | 1,194,806.42 | 1,183,186 | 1,097,982 | 1,048,641.605 | 1,033,781.128 | 1,042,533.891 | 1,006,788 | 991,171.35 | 960,231.605 | 955,442 | 916,567 | 896,931.142 | 889,807 | 829,442 | 829,277 | 188,048.75 | 778,718 | 642,164 | 590,558 | 589,783 | 601,140 | 569,012 | 130,541 | 130,541 | 130,541 | 130,541 | 134,319.75 | 134,319.75 | 134,319.75 | 134,319.75 | 63,281.75 | 63,281.75 | 63,281.75 | 63,281.75 | 51,733 | 51,733 | 51,733 | 51,733 | 43,933.5 | 43,933.5 | 43,933.5 | 43,933.5 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 44,297 | 80,454.317 | 32,895 | 76,155.678 | 76,005.627 | 82,486.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,972 | 0 | 7,730 | 0 | 4,469 | 0 | 0 | 28,512.067 | 16,047 | 0 | 0 | 0 | 7,348 | 0 | 0 | 0 | 7,541 | 0 | 0 | 0 | 3,224 | 0 | 0 | 0 | 4,282 | 0 | 0 | 0 | 8,413 | 280,059.43 | 263,730 | 2,234 | 263,153 | 65,788.25 | 30,725 | 201,066 | 12,246 | 7,235 | 6,146 | 2,523 | 556 | 556 | 556 | 556 | 3,280.25 | 3,280.25 | 3,280.25 | 3,280.25 | 2,850.75 | 2,850.75 | 2,850.75 | 2,850.75 | 1,862.25 | 1,862.25 | 1,862.25 | 1,862.25 | 1,196.5 | 1,196.5 | 1,196.5 | 1,196.5 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 8,082 | 5,563.778 | 10,880 | 6,070.282 | 6,367.472 | 10,665.862 | 6,771 | 8,481.077 | 6,086 | 5,139 | 1,614 | 2,407 | 1,660 | 1,895 | 4,365 | 3,521 | 2,718 | 3,538 | 3,588 | 3,501 | 2,629 | 2,248 | 3,296 | 3,310 | 2,253 | 2,549.485 | 3,132 | 2,454.816 | 1,933.084 | 2,020.869 | 3,114 | 2,359.888 | 1,805.785 | 1,349.123 | 3,581 | 2,087.607 | 1,571.526 | 1,681 | 7,003 | 4,547.408 | 2,815.772 | 1,917.102 | 1,555 | 852.142 | 521.36 | 1,695 | 1,786 | 0 | 1,734 | 0 | 710 | 0 | 0 | 0 | 0 | 694 | 828 | 443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -44,297 | -80,454.317 | -32,895 | -76,155.678 | -76,005.627 | -82,486.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9,972 | 0 | -7,730 | 0 | -4,469 | 0 | 0 | -28,512.067 | -16,047 | 0 | 0 | 0 | -7,348 | 0 | 0 | 0 | -7,541 | 0 | 0 | 0 | -3,224 | 0 | 0 | 0 | -4,282 | 0 | 0 | 0 | -8,413 | -280,059.43 | -263,730 | -2,234 | -263,153 | -65,788.25 | -30,725 | -201,066 | -12,246 | -7,235 | -6,146 | -2,523 | -556 | -556 | -556 | -556 | -3,280.25 | -3,280.25 | -3,280.25 | -3,280.25 | -2,850.75 | -2,850.75 | -2,850.75 | -2,850.75 | -1,862.25 | -1,862.25 | -1,862.25 | -1,862.25 | -1,196.5 | -1,196.5 | -1,196.5 | -1,196.5 |
Totaal kortlopende verplichtingen
| 44,297 | 80,454.317 | 32,895 | 76,155.678 | 76,005.627 | 82,486.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,972 | 0 | 7,730 | 0 | 4,469 | 0 | 0 | 28,512.067 | 16,047 | 0 | 0 | 0 | 7,348 | 0 | 0 | 0 | 7,541 | 0 | 0 | 0 | 3,224 | 0 | 0 | 0 | 4,282 | 0 | 0 | 0 | 8,413 | 280,059.43 | 263,730 | 2,234 | 263,153 | 65,788.25 | 30,725 | 201,066 | 12,246 | 7,235 | 6,146 | 2,523 | 556 | 556 | 556 | 556 | 3,280.25 | 3,280.25 | 3,280.25 | 3,280.25 | 2,850.75 | 2,850.75 | 2,850.75 | 2,850.75 | 1,862.25 | 1,862.25 | 1,862.25 | 1,862.25 | 1,196.5 | 1,196.5 | 1,196.5 | 1,196.5 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 148,370 | 136,871.811 | 130,539 | 130,282.419 | 130,383.028 | 129,067.65 | 125,455 | 107,565.23 | 133,110 | 146,141 | 140,503 | 119,759 | 122,926 | 124,725 | 140,100 | 137,464 | 154,524 | 131,277 | 115,968 | 124,779 | 132,925 | 97,652 | 169,513 | 91,223 | 69,769 | 63,782.486 | 82,137 | 63,910.371 | 51,181.392 | 50,021.999 | 91,711 | 51,906.621 | 49,909.353 | 55,052.456 | 55,235 | 47,255.694 | 51,950.561 | 50,205 | 64,734 | 48,266.073 | 55,433.892 | 49,889.057 | 146,516 | 52,420.423 | 62,234.655 | 70,279 | 160,483 | 60,126.643 | 19,571 | 0 | 51,991 | 0 | 49,845 | 17,636 | 44,250 | 18,005 | 38,758 | 38,400 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -148,370 | -136,871.811 | -130,539 | -130,282.419 | -130,383.028 | -129,067.65 | -125,455 | -107,565.23 | -133,110 | -146,141 | -140,503 | -119,759 | -122,926 | -124,725 | -140,100 | -137,464 | -154,524 | -131,277 | -115,968 | -124,779 | -132,925 | -97,652 | -169,513 | -91,223 | -69,769 | -63,782.486 | -82,137 | -63,910.371 | -51,181.392 | -50,021.999 | -91,711 | -51,906.621 | -49,909.353 | -55,052.456 | -55,235 | -47,255.694 | -51,950.561 | -50,205 | -64,734 | -48,266.073 | -55,433.892 | -49,889.057 | -146,516 | -52,420.423 | -62,234.655 | -70,279 | -160,483 | -60,126.643 | -19,571 | 0 | -51,991 | 0 | -49,845 | -17,636 | -44,250 | -18,005 | -38,758 | -38,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 148,370 | 136,871.811 | 130,539 | 130,282.419 | 130,383.028 | 129,067.65 | 125,455 | 1,789,097.425 | 1,800,068 | 146,141 | 140,503 | 119,759 | 122,926 | 124,725 | 140,100 | 137,464 | 154,524 | 131,277 | 115,968 | 124,779 | 132,925 | 97,652 | 169,513 | 91,223 | 69,769 | 63,782.486 | 82,137 | 63,910.371 | 51,181.392 | 50,021.999 | 91,711 | 51,906.621 | 49,909.353 | 55,052.456 | 55,235 | 47,255.694 | 51,950.561 | 50,205 | 64,734 | 48,266.073 | 55,433.892 | 49,889.057 | 146,516 | 52,420.423 | 62,234.655 | 70,279 | 160,483 | 60,126.643 | 19,571 | 0 | 51,991 | 0 | 49,845 | 17,636 | 44,250 | 18,005 | 38,758 | 38,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 2,192,726 | 2,133,770.773 | 2,025,654 | 130,282.419 | 130,383.028 | 129,067.65 | 125,455 | 1,789,097.425 | 1,800,068 | 146,141 | 140,503 | 119,759 | 122,926 | 124,725 | 140,100 | 137,464 | 154,524 | 131,277 | 1,384,012 | 124,779 | 1,411,630 | 97,652 | 1,446,006 | 91,223 | 69,769 | 1,229,445.615 | 1,206,563 | 63,910.371 | 51,181.392 | 50,021.999 | 1,125,418 | 51,906.621 | 49,909.353 | 55,052.456 | 1,061,124 | 47,255.694 | 51,950.561 | 50,205 | 973,310 | 48,266.073 | 55,433.892 | 49,889.057 | 898,097 | 52,420.423 | 62,234.655 | 70,279 | 828,058 | 812,412.856 | 808,515 | 2,234 | 752,195 | 65,788.25 | 705,859 | 588,494 | 540,331 | 542,000 | 554,661 | 523,357 | 556 | 556 | 556 | 556 | 3,280.25 | 3,280.25 | 3,280.25 | 3,280.25 | 2,850.75 | 2,850.75 | 2,850.75 | 2,850.75 | 1,862.25 | 1,862.25 | 1,862.25 | 1,862.25 | 1,196.5 | 1,196.5 | 1,196.5 | 1,196.5 |
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 |
Gewone aandelen
| 14,877 | 10,046.092 | 14,988 | 14,971.285 | 14,967.822 | 14,967.673 | 14,955 | 9,982.19 | 14,941 | 14,969 | 14,957 | 14,939 | 14,936 | 14,936 | 14,919 | 14,901 | 14,901 | 14,944 | 14,992 | 14,982 | 14,968 | 14,967 | 14,962 | 14,979 | 14,588 | 14,587.526 | 14,591 | 14,575.559 | 14,564.373 | 14,578.299 | 14,574 | 14,595.009 | 14,589.714 | 14,592.582 | 14,606 | 14,607.821 | 14,609.745 | 14,627 | 14,632 | 14,647.458 | 14,647.458 | 14,646.724 | 14,652 | 14,651.446 | 13,085.633 | 13,087 | 13,072 | 13,070.269 | 13,068 | 13,057 | 13,050 | 3,262.5 | 13,053 | 11,968 | 11,971 | 11,965 | 11,959 | 11,961 | 2,989 | 2,989 | 2,989 | 2,989 | 2,985.25 | 2,985.25 | 2,985.25 | 2,985.25 | 2,991.25 | 2,991.25 | 2,991.25 | 2,991.25 | 2,895 | 2,895 | 2,895 | 2,895 | 2,895.25 | 2,895.25 | 2,895.25 | 2,895.25 |
Ingehouden winsten
| 156,193 | 169,188.674 | 155,928 | 158,871.004 | 146,515.615 | 157,190.298 | 145,218 | 176,338.827 | 166,032 | 173,542 | 165,124 | 164,634 | 156,670 | 156,903 | 149,281 | 144,276 | 136,546 | 135,052 | 126,612 | 118,293 | 110,130 | 118,123 | 108,508 | 106,466 | 98,790 | 101,470.773 | 95,202 | 89,018.262 | 82,807.541 | 89,538.517 | 87,800 | 86,317.131 | 84,776.686 | 83,147.619 | 79,968 | 75,789.448 | 71,505.394 | 68,854 | 65,635 | 62,490.557 | 58,971.584 | 56,450.431 | 52,811 | 50,821.493 | 50,136.741 | 51,215 | 48,532 | 38,249.162 | 43,357 | 38,680 | 39,090 | 9,772.5 | 34,830 | 33,339 | 32,197 | 30,793 | 29,088 | 27,768 | 6,633.75 | 6,633.75 | 6,633.75 | 6,633.75 | 5,987.25 | 5,987.25 | 5,987.25 | 5,987.25 | 7,047.25 | 7,047.25 | 7,047.25 | 7,047.25 | 5,443.75 | 5,443.75 | 5,443.75 | 5,443.75 | 4,218.25 | 4,218.25 | 4,218.25 | 4,218.25 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,069 | -1,069 | -1,069 | -1,069 | -945.5 | -945.5 | -945.5 | -945.5 | -869.25 | -869.25 | -869.25 | -869.25 | -803 | -803 | -803 | -803 |
Overige totale aandeelhoudersvermogen
| 71,755 | 82,615.254 | 78,437 | 76,240.835 | 77,941.501 | 77,232.619 | 75,870 | 54,760.966 | 49,555 | 52,506 | 54,153 | 54,470 | 54,692 | 55,394 | 58,042 | 55,475 | 54,453 | 45,218 | 52,113 | 52,114 | 51,010 | 49,697 | 48,809 | 47,929 | 35,012 | 36,105.905 | 35,959 | 37,498.624 | 37,410.963 | 37,671.534 | 38,372 | 40,634.345 | 40,631.514 | 38,747.664 | 40,878 | 41,909.121 | 42,216.213 | 42,570 | 42,655 | 41,802.768 | 41,975.877 | 40,248.781 | 39,194 | 52,730.397 | 20,597.313 | 20,101 | 20,277 | 26,891.385 | 18,862 | 21,315 | 18,709 | 7,967.5 | 18,765 | 2,341 | 1,949 | 1,136 | 1,673 | 2,243 | 1,620.75 | 1,620.75 | 1,620.75 | 1,620.75 | 2,033 | 2,033 | 2,033 | 2,033 | -554 | -554 | -554 | -554 | -593.25 | -593.25 | -593.25 | -593.25 | -718.25 | -718.25 | -718.25 | -718.25 |
Totaal eigen vermogen van aandeelhouders
| 242,825 | 261,850.02 | 249,353 | 250,083.125 | 239,424.938 | 249,390.59 | 236,043 | 241,081.984 | 230,528 | 241,017 | 234,234 | 234,043 | 226,298 | 227,233 | 222,242 | 214,652 | 205,900 | 195,214 | 193,717 | 185,389 | 176,108 | 182,787 | 172,279 | 169,374 | 148,390 | 152,164.204 | 145,752 | 141,092.445 | 134,782.877 | 141,788.35 | 140,746 | 141,546.486 | 139,997.915 | 136,487.865 | 135,452 | 132,306.39 | 128,331.353 | 126,051 | 122,922 | 118,940.784 | 115,594.92 | 111,345.936 | 106,657 | 118,203.335 | 83,819.686 | 84,403 | 81,881 | 78,210.815 | 75,287 | 73,052 | 70,849 | 19,270.5 | 66,648 | 47,648 | 46,117 | 43,894 | 42,720 | 41,972 | 11,243.5 | 11,243.5 | 11,243.5 | 11,243.5 | 9,936.5 | 9,936.5 | 9,936.5 | 9,936.5 | 8,539 | 8,539 | 8,539 | 8,539 | 6,876.25 | 6,876.25 | 6,876.25 | 6,876.25 | 5,592.25 | 5,592.25 | 5,592.25 | 5,592.25 |
Totaal eigen vermogen
| 242,286 | 261,627.764 | 249,205 | 253,267.072 | 242,614.261 | 252,570.404 | 239,032 | 243,910.674 | 233,248 | 244,091 | 237,240 | 236,940 | 229,323 | 230,141 | 225,104 | 217,371 | 208,343 | 197,491 | 195,998 | 187,678 | 178,368 | 185,110 | 174,464 | 171,462 | 150,363 | 154,080.5 | 147,584 | 142,988.277 | 136,638.754 | 143,781.858 | 142,701 | 143,584.356 | 142,002.053 | 138,422.552 | 137,352 | 134,154.715 | 130,154.303 | 127,850 | 124,672 | 120,616.08 | 117,236.709 | 113,224.201 | 108,691 | 122,510.617 | 87,957.22 | 88,554 | 88,509 | 84,518.285 | 81,292 | 78,741 | 77,082 | 19,270.5 | 72,859 | 53,670 | 50,227 | 47,783 | 46,479 | 45,655 | 11,243.5 | 11,243.5 | 11,243.5 | 11,243.5 | 9,936.5 | 9,936.5 | 9,936.5 | 9,936.5 | 8,539 | 8,539 | 8,539 | 8,539 | 6,876.25 | 6,876.25 | 6,876.25 | 6,876.25 | 5,592.25 | 5,592.25 | 5,592.25 | 5,592.25 |
Totaal passiva en aandeelhoudersvermogen
| 2,435,012 | 2,395,398.537 | 2,274,859 | 2,298,367.51 | 2,191,378.37 | 2,130,030.874 | 2,070,072 | 2,033,008.098 | 2,033,316 | 2,035,427 | 1,850,879 | 1,803,695 | 1,802,363 | 1,810,207 | 1,787,904 | 1,795,306 | 1,783,581 | 1,729,280 | 1,580,010 | 1,583,651 | 1,589,998 | 1,594,607 | 1,620,470 | 1,584,791 | 1,400,644 | 1,383,526.115 | 1,354,147 | 1,295,121.123 | 1,265,674.668 | 1,245,333.917 | 1,268,119 | 1,219,270.937 | 1,239,392.372 | 1,212,089.987 | 1,198,476 | 1,171,182.884 | 1,194,806.42 | 1,183,186 | 1,097,982 | 1,048,641.605 | 1,033,781.128 | 1,042,533.891 | 1,006,788 | 991,171.35 | 960,231.605 | 955,442 | 916,567 | 896,931.142 | 889,807 | 829,442 | 829,277 | 188,048.75 | 778,718 | 642,164 | 590,558 | 589,783 | 601,140 | 569,012 | 130,541 | 130,541 | 130,541 | 130,541 | 134,319.75 | 134,319.75 | 134,319.75 | 134,319.75 | 63,281.75 | 63,281.75 | 63,281.75 | 63,281.75 | 51,733 | 51,733 | 51,733 | 51,733 | 43,933.5 | 43,933.5 | 43,933.5 | 43,933.5 |