HMN Financial, Inc.
NASDAQ:HMNF
27.99 (USD) • At close October 9, 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 13.663 | 50.23 | 11.151 | 46.676 | 13.234 | 10.12 | 36.259 | 18.645 | 94.954 | 29.176 | 94.143 | 149.436 | 100.406 | 115.391 | 86.269 | 76.027 | 65.81 | 35.744 | 44.399 | 62.507 | 16.357 | 15.121 | 20.709 | 48.076 | 31.71 | 26.576 | 37.564 | 30.6 | 31.892 | 12.489 | 27.561 | 34.594 | 18.88 | 13.766 | 39.782 | 10.359 | 39.557 | 22.936 | 46.634 | 57.177 | 81.202 | 100.016 | 120.686 | 57.652 | 29.933 | 72.995 | 83.66 | 76.4 | 65.618 | 45.977 | 67.84 | 38.311 | 26.724 | 39.976 | 20.981 | 10.917 | 24.704 | 34.301 | 16.418 | 20.469 | 16.158 | 12.541 | 15.729 | 17.22 | 14.475 | 27.536 | 23.718 | 51.916 | 35.592 | 85.633 | 43.776 | 71.239 | 62.608 | 55.132 | 47.269 | 27.463 | 24.517 | 39.34 | 34.298 | 43.103 | 41.639 | 33.502 | 30.497 | 17.855 | 20.593 | 32.795 | 27.729 | 48.021 | 37.845 | 65.425 | 23.02 | 21.324 | 32.049 | 14.737 | 14.417 | 13.959 | 11.439 | 8.254 | 9.1 | 6.5 | 10.5 | 6.7 | 21 | 7.5 | 9.2 | 21.3 | 9.4 | 9.6 | 11.6 | 12.8 | 10.6 | 17.4 | 5.9 | 9.4 | 4.3 | 9.2 | 12.6 | 6.4 | 12.1 | 6.4 | 45.3 |
Kortetermijnbeleggingen
| 199.022 | 206.609 | 215.094 | 218.167 | 230.027 | 239.693 | 246.019 | 249.212 | 269.356 | 284.648 | 285.765 | 234.939 | 211.534 | 179.278 | 148.09 | 118.564 | 97.793 | 100.939 | 107.592 | 84.852 | 80.049 | 79.932 | 79.98 | 79.604 | 80.525 | 81.174 | 77.472 | 78.351 | 78.647 | 78.548 | 78.477 | 80.116 | 75.565 | 105.828 | 111.974 | 145.338 | 125.441 | 154.145 | 137.834 | 140.541 | 127.247 | 102.493 | 107.956 | 89.687 | 90.293 | 91.024 | 85.891 | 46.406 | 61.42 | 70.358 | 0 | 120.452 | 107.467 | 128.002 | 125.374 | 108.676 | 112.925 | 113.714 | 113.009 | 76.847 | 71.722 | 87.167 | 102.731 | 111.463 | 107.167 | 139.679 | 171.628 | 191.251 | 189.511 | 0 | 122.115 | 0 | 0 | 0 | 104.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.163 | 72,201.371 | 0 | 0 | 79.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.663 | 50.23 | 11.151 | 100.994 | 67.234 | 63.977 | 282.278 | 267.857 | 94.954 | 313.824 | 379.908 | 384.375 | 311.94 | 294.669 | 234.359 | 194.591 | 163.603 | 136.683 | 151.991 | 147.359 | 96.261 | 95.053 | 100.689 | 127.68 | 112.235 | 107.75 | 115.036 | 108.951 | 110.539 | 91.037 | 106.038 | 114.71 | 94.445 | 119.594 | 151.756 | 155.697 | 164.998 | 177.081 | 184.468 | 197.718 | 208.449 | 202.509 | 228.642 | 147.339 | 120.226 | 164.019 | 169.551 | 76.4 | 65.618 | 45.977 | 67.84 | 38.311 | 26.724 | 39.976 | 20.981 | 10.917 | 24.704 | 34.301 | 16.418 | 20.469 | 16.158 | 12.541 | 15.729 | 17.22 | 14.475 | 27.536 | 23.718 | 51.916 | 35.592 | 85.633 | 43.776 | 71.239 | 62.608 | 55.132 | 47.269 | 27.463 | 24.517 | 39.34 | 34.298 | 43.103 | 41.639 | 33.502 | 30.497 | 17.855 | 20.593 | 32.795 | 27.729 | 48.021 | 37.845 | 65.425 | 23.02 | 21.324 | 32.049 | 14.737 | 14.417 | 13.959 | 11.439 | 8.254 | 9.1 | 6.5 | 10.5 | 6.7 | 21 | 7.5 | 9.2 | 21.3 | 9.4 | 9.6 | 11.6 | 12.8 | 10.6 | 17.4 | 5.9 | 9.4 | 4.3 | 9.2 | 12.6 | 6.4 | 12.1 | 6.4 | 45.3 |
Nettovorderingen
| 3.982 | 3.674 | 3.553 | 3.868 | 3.395 | 3.199 | 3.003 | 2.662 | 2.396 | 2.269 | 2.132 | 2.062 | 2.135 | 2.374 | 3.102 | 4.236 | 3.38 | 2.236 | 2.251 | 2.217 | 2.522 | 2.326 | 2.356 | 2.225 | 2.33 | 2.104 | 2.344 | 2.58 | 2.609 | 2.417 | 2.626 | 2.235 | 2.411 | 2.134 | 2.254 | 2.162 | 1.779 | 1.941 | 1.713 | 1.786 | 1.742 | 1.892 | 1.953 | 1.817 | 2.004 | 1.971 | 2.018 | 2.135 | 1.98 | 2.262 | 2.449 | 2.576 | 2.932 | 3.221 | 3.311 | 3.807 | 4.306 | 3.786 | 4.024 | 3.952 | 4.736 | 4.758 | 5.568 | 5.211 | 6.199 | 6.426 | 6.893 | 7.35 | 7.111 | 6.206 | 5.061 | 4.659 | 4.397 | 4.818 | 4.46 | 4.513 | 4.129 | 4.482 | 3.694 | 3.927 | 3.531 | 3.817 | 3.462 | 3.575 | 3.302 | 3.313 | 3.051 | 3.17 | 3.284 | 3.496 | 3.509 | 3.653 | 3.466 | 3.714 | 4.312 | 4.044 | 4.124 | 3.975 | 3.9 | 3.9 | 3.8 | 3.8 | 4 | 3.9 | 4.6 | 3.9 | 4 | 3.2 | 3.8 | 2.9 | 3.4 | 3.3 | 3.4 | 3.3 | 3.4 | 3.3 | 3.8 | 3.3 | 3.3 | 3 | 2.7 |
Voorraad
| -1,079.892 | -1,077.342 | -860.396 | 800.216 | 810.083 | 772.663 | -39.262 | -21.307 | -99.746 | -31.445 | -96.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.645 | 53.904 | 14.704 | 50.544 | 16.849 | 13.319 | 39.262 | 21.307 | 97.35 | 31.445 | 96.565 | 401.373 | 441.561 | 481.091 | 509.994 | 566.955 | 584.203 | 530.667 | 501.993 | 515.335 | 531.434 | 533.019 | 516.743 | 515.255 | 519.829 | 520.108 | 516.726 | 515.646 | 522.314 | 498.003 | 483.799 | 477.67 | 470.101 | 401.187 | 367.816 | 306.437 | 263.325 | 223.953 | 244.922 | 246.013 | 264.019 | 305.466 | 301.652 | 315.227 | 339.773 | 361.27 | 386.962 | 497.406 | 517.318 | 561.014 | 584.3 | 623.662 | 633.026 | 667.218 | 693.726 | 733.614 | 778.019 | 816.548 | 844.116 | 858.349 | 881.886 | 921.667 | 934.338 | 906.145 | 918.121 | 896.1 | 883.16 | 858.129 | 859.668 | 817.384 | 783.503 | 751.483 | 779.425 | 787.169 | 801.233 | 835.589 | 838.376 | 831.461 | 799.178 | 786.803 | 742.453 | 733.384 | 711.455 | 680.455 | 639.486 | 609.188 | 568.108 | -3,725.035 | -3,771.764 | -3,805.542 | -3,791.861 | -3,858.058 | 681.368 | 698.419 | 683.052 | 690.079 | 686.578 | 679.712 | 672.5 | 663.2 | 651.7 | 657.4 | 655.7 | 681.7 | 698.7 | 694.4 | 665.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 17.645 | 53.904 | 14.704 | 955.622 | 897.561 | 853.158 | 285.281 | 270.519 | 94.954 | 316.093 | 382.04 | 787.81 | 755.636 | 778.134 | 747.455 | 765.782 | 751.186 | 669.586 | 656.235 | 664.911 | 630.217 | 630.398 | 619.788 | 645.16 | 634.394 | 629.962 | 634.106 | 627.177 | 635.462 | 591.457 | 592.463 | 594.615 | 566.957 | 522.915 | 521.826 | 464.296 | 430.102 | 402.975 | 431.103 | 445.517 | 474.21 | 509.867 | 532.247 | 464.383 | 462.003 | 527.26 | 558.531 | 575.941 | 584.916 | 609.253 | 654.589 | 664.549 | 662.682 | 710.415 | 718.018 | 748.338 | 807.029 | 854.635 | 864.558 | 882.77 | 902.78 | 938.966 | 955.635 | 928.576 | 938.795 | 930.062 | 913.771 | 917.395 | 902.371 | 909.223 | 832.34 | 827.382 | 846.429 | 847.12 | 852.962 | 867.566 | 867.022 | 875.283 | 837.171 | 833.833 | 787.622 | 770.703 | 745.414 | 701.885 | 663.381 | 645.296 | 598.887 | -3,673.844 | -3,730.635 | -3,736.621 | -3,765.333 | -3,833.081 | 716.883 | 716.87 | 701.781 | 708.082 | 702.141 | 691.941 | 685.5 | 673.6 | 666 | 667.9 | 680.7 | 693.1 | 712.5 | 719.6 | 679.2 | 12.8 | 15.4 | 15.7 | 14 | 20.7 | 9.3 | 12.7 | 7.7 | 12.5 | 16.4 | 9.7 | 15.4 | 9.4 | 48 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 15.823 | 16.075 | 16.295 | 16.128 | 16.282 | 16.467 | 16.492 | 16.751 | 16.95 | 17.225 | 17.373 | 9.815 | 9.871 | 9.945 | 10.133 | 10.342 | 10.248 | 10.426 | 10.515 | 10.325 | 9.623 | 13.938 | 9.635 | 9.754 | 8.446 | 8.347 | 8.226 | 8.247 | 8.213 | 8.121 | 8.223 | 8.119 | 8.079 | 7.583 | 7.469 | 7.426 | 7.007 | 6.919 | 6.982 | 6.833 | 6.854 | 6.785 | 6.711 | 6.726 | 6.883 | 7.019 | 7.173 | 7.359 | 7.576 | 7.704 | 7.967 | 8.255 | 8.925 | 9.123 | 9.45 | 9.718 | 9.993 | 10.403 | 10.766 | 13.097 | 13.832 | 13.759 | 13.972 | 13.442 | 12.585 | 12.401 | 12.024 | 14.587 | 15.68 | 11.121 | 13.444 | 11.675 | 12.025 | 12.305 | 11.942 | 12.177 | 12.327 | 12.487 | 12.464 | 12.542 | 12.455 | 12.388 | 12.11 | 12.352 | 12.591 | 12.735 | 12.876 | 13.519 | 13.105 | 11.817 | 10.861 | 10.449 | 9.839 | 9.684 | 9.46 | 9.197 | 9.086 | 8.678 | 8.5 | 8.6 | 8.6 | 8.5 | 8.4 | 7.5 | 6.9 | 6.5 | 5.9 | 4.2 | 4.1 | 4 | 3.6 | 3.5 | 3.5 | 3.6 | 3.6 | 3.7 | 3.7 | 3.6 | 3.5 | 3.5 | 3.5 |
Goodwill
| 0 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.801 | 0 | 3.801 | 3.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,800.938 | 3,800.938 | 3,800.938 | 0 | 3,800.938 | 3,800.938 | 3,800.938 | 0 | 3,845.947 | 0 | 0 | 0 | 0 | 0 | 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
| 2.643 | 2.631 | 2.709 | 2.78 | 2.789 | 2.878 | 2.986 | 3.117 | 3.234 | 3.274 | 3.29 | 3.249 | 3.183 | 3.146 | 3.1 | 2.962 | 2.754 | 2.337 | 2.328 | 2.175 | 2.076 | 2.062 | 2.11 | 2.125 | 2.118 | 2.054 | 2.079 | 2.033 | 2.059 | 2.053 | 2.058 | 2.015 | 1.982 | 1.83 | 1.892 | 1.857 | 1.451 | 1.448 | 1.507 | 1.542 | 1.571 | 1.63 | 1.708 | 1.769 | 1.795 | 1.783 | 1.732 | 1.58 | 1.533 | 1.497 | 1.485 | 1.447 | 1.52 | 1.575 | 1.586 | 1.517 | 1.429 | 1.356 | 1.315 | 1.266 | 1.14 | 0.765 | 0.728 | 0 | 0 | 1.11 | 0 | 0.021 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 476.602 | 505.73 | 534.858 | 0 | 592.375 | 623.42 | 654.464 | 0 | 708.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 2.643 | 3.433 | 3.511 | 3.582 | 3.591 | 3.68 | 3.788 | 3.919 | 4.036 | 4.076 | 4.092 | 4.051 | 3.985 | 3.948 | 3.902 | 3.764 | 3.556 | 3.139 | 3.13 | 2.977 | 2.878 | 2.864 | 2.912 | 2.927 | 2.92 | 2.856 | 2.881 | 2.835 | 2.861 | 2.855 | 2.86 | 2.817 | 2.784 | 1.83 | 1.892 | 1.857 | 1.451 | 1.448 | 1.507 | 1.542 | 1.571 | 1.63 | 1.708 | 1.769 | 1.795 | 1.783 | 1.732 | 1.58 | 1.533 | 1.497 | 1.485 | 1.447 | 1.52 | 1.575 | 1.586 | 1.517 | 1.429 | 1.356 | 1.315 | 1.266 | 1.14 | 0.765 | 0.728 | 0.824 | 0.957 | 4.911 | 5.071 | 5.253 | 5.447 | 5.658 | 5.865 | 6.193 | 6.26 | 6.477 | 6.674 | 4.049 | 7.04 | 4.106 | 7.366 | 4.163 | 4.191 | 7.631 | 4.248 | 4.278 | 4.307 | 4.336 | 4.362 | 4.393 | 6.807 | 4.455 | 4.486 | 6.238 | 4.623 | 3.936 | 4.775 | 4.878 | 4.982 | 5.085 | 5.2 | 5.3 | 5.4 | 5.5 | 5.6 | 5.7 | 5.8 | 6 | 6.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 2.861 | 4.146 | 1.006 | 218.167 | 230.027 | 239.693 | 246.019 | 249.212 | 269.356 | 284.648 | 285.765 | 234.939 | 211.534 | 179.278 | 148.09 | 118.564 | 97.793 | 101.049 | 107.759 | 85.015 | 80.049 | 79.932 | 79.98 | 79.604 | 80.525 | 81.174 | 77.472 | 78.351 | 78.647 | 78.548 | 78.477 | 80.116 | 75.565 | 105.828 | 111.974 | 145.338 | 125.441 | 154.145 | 137.834 | 140.541 | 127.247 | 102.493 | 107.956 | 89.687 | 90.293 | 91.024 | 85.891 | 58.843 | 76.289 | 87.955 | 126.114 | 144.133 | 134.247 | 157.643 | 151.564 | 147.828 | 156.792 | 162.082 | 159.602 | 135.584 | 135.866 | 159.869 | 175.145 | 186.058 | 123.826 | 157.395 | 186.188 | 210.178 | 203.928 | 191.041 | 126.14 | 146.008 | 145.22 | 124.082 | 119.659 | 98.512 | 99.273 | 99.45 | 103.672 | 104.797 | 109.829 | 109.003 | 104.664 | 88.528 | 105.631 | 99.032 | 121.397 | 108.693 | 132.618 | 139.383 | 119.895 | 95.909 | 113.309 | 115.493 | 139.206 | 158.206 | 156.778 | 166.669 | 173.5 | 184 | 183.3 | 184.5 | 181.6 | 193.6 | 211.4 | 219.1 | 205.9 | 183.9 | 188.9 | 180.1 | 178.6 | 191 | 203.9 | 212.8 | 207.3 | 206.8 | 224.5 | 209.1 | 196.2 | 202.6 | 192.3 |
Belastingvorderingen
| 7.088 | 7.174 | 7.171 | 9.025 | 8.673 | 8.074 | 8.347 | 9.303 | -268.856 | 6.257 | 2.529 | 2.611 | 2.342 | 2.507 | 14.035 | 1.199 | 1.121 | 1.208 | 13.645 | 2.225 | 2.282 | 2.454 | 12.547 | 3.959 | 3.875 | 3.834 | 11.107 | 5.711 | 5.708 | 5.822 | 11.083 | 8.586 | 8.553 | 8.582 | 9.361 | 10.213 | 10.395 | 10.269 | 8.489 | 14.985 | 14.892 | 15.016 | 8.419 | 8.495 | 8.678 | 8.802 | 8.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.531 | 0 | 8.759 | 8.779 | 8.812 | 0 | 5.475 | 4.996 | 3.89 | -5.071 | 2.722 | 3.433 | -5.658 | -5.865 | -6.193 | -6.26 | -6.477 | -6.674 | -4.049 | -7.04 | -4.106 | -7.366 | -4.163 | -4.191 | -7.631 | -4.248 | -4.278 | -4.307 | -4.336 | -4.362 | -113.087 | -139.425 | -143.838 | -124.382 | -102.147 | -117.931 | -119.429 | -143.982 | -163.085 | -161.759 | -171.754 | -178.7 | -189.3 | -188.7 | -190 | -187.2 | -199.3 | -217.2 | -225.1 | -212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1,067.487 | 1,066.483 | 1,064.448 | -220.947 | -232.816 | -242.571 | -8.347 | -9.303 | 965.569 | -6.257 | -2.529 | -2.611 | -2.342 | -2.507 | -14.035 | -1.199 | -1.121 | -1.208 | -13.645 | -2.225 | -2.282 | -6.841 | -12.547 | -3.959 | -3.875 | -3.834 | -11.107 | -5.711 | -5.708 | -5.822 | -11.083 | -8.586 | -8.553 | -8.582 | -9.361 | -10.213 | -10.395 | -10.269 | -8.489 | -14.985 | -14.892 | -15.016 | -8.419 | -8.495 | -8.678 | -8.802 | -8.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.531 | 0 | -8.759 | -8.779 | -8.812 | 0 | -5.475 | -4.996 | -3.89 | 5.071 | -2.722 | -3.433 | 5.658 | 5.865 | 6.193 | 6.26 | 6.477 | 6.674 | 4.049 | 7.04 | 4.106 | 7.366 | 4.163 | 4.191 | 7.631 | 4.248 | 4.278 | 4.307 | 4.336 | 4.362 | 4,379.794 | 4,411.253 | 4,443.585 | 4,475.586 | 4,544.059 | 4.623 | 3.936 | 4.775 | 4.878 | 4.982 | 5.085 | 5.2 | 5.3 | 5.4 | 5.5 | 5.6 | 5.7 | 5.8 | 6 | 6.1 | -188.1 | -193 | -184.1 | -182.2 | -194.5 | -207.4 | -216.4 | -210.9 | -210.5 | -228.2 | -212.7 | -199.7 | -206.1 | -195.8 |
Totaal niet-vlottende activa
| 1,095.902 | 1,097.311 | 1,092.431 | 25.955 | 25.757 | 25.343 | 266.299 | 269.882 | 987.055 | 305.949 | 307.23 | 248.805 | 225.39 | 193.171 | 162.125 | 132.67 | 111.597 | 114.614 | 121.404 | 98.317 | 92.55 | 92.347 | 92.527 | 92.285 | 91.891 | 92.377 | 88.579 | 89.433 | 89.721 | 89.524 | 89.56 | 91.052 | 86.428 | 115.241 | 121.335 | 154.621 | 133.899 | 162.512 | 146.323 | 148.916 | 135.672 | 110.908 | 116.375 | 98.182 | 98.971 | 99.826 | 94.796 | 67.782 | 85.398 | 97.156 | 135.566 | 153.835 | 144.692 | 168.341 | 162.6 | 159.063 | 168.214 | 173.841 | 171.683 | 149.947 | 150.838 | 174.393 | 189.845 | 200.324 | 137.368 | 174.707 | 203.283 | 230.018 | 225.055 | 207.82 | 145.449 | 163.876 | 163.506 | 142.864 | 138.275 | 114.739 | 118.64 | 116.043 | 123.502 | 121.502 | 126.476 | 129.021 | 121.022 | 105.158 | 122.529 | 116.103 | 138.635 | 4,393.313 | 4,424.358 | 4,455.402 | 4,486.447 | 4,554.508 | 14.461 | 13.62 | 14.235 | 14.075 | 14.068 | 13.763 | 13.7 | 13.9 | 14 | 14 | 14 | 13.2 | 12.7 | 12.5 | 12 | 188.1 | 193 | 184.1 | 182.2 | 194.5 | 207.4 | 216.4 | 210.9 | 210.5 | 228.2 | 212.7 | 199.7 | 206.1 | 195.8 |
Totaal activa
| 1,113.547 | 1,151.215 | 1,107.135 | 1,154.171 | 1,109.367 | 1,071.582 | 1,096.202 | 1,047.793 | 1,082.009 | 1,029.398 | 1,069.538 | 1,036.615 | 981.026 | 971.305 | 909.58 | 898.452 | 862.783 | 784.2 | 777.639 | 763.228 | 722.767 | 722.745 | 712.315 | 737.445 | 726.285 | 722.339 | 722.685 | 716.61 | 725.183 | 680.981 | 682.023 | 685.667 | 653.385 | 638.156 | 643.161 | 618.917 | 564.001 | 565.487 | 577.426 | 594.433 | 609.882 | 620.775 | 648.622 | 562.565 | 560.974 | 627.086 | 653.327 | 643.723 | 670.314 | 706.409 | 790.155 | 818.384 | 807.374 | 878.756 | 880.618 | 907.401 | 975.243 | 1,028.476 | 1,036.241 | 1,032.717 | 1,053.618 | 1,113.359 | 1,145.48 | 1,128.9 | 1,076.163 | 1,104.769 | 1,117.054 | 1,147.413 | 1,127.426 | 1,117.043 | 977.789 | 991.258 | 1,009.935 | 989.984 | 991.237 | 982.304 | 985.662 | 991.326 | 960.673 | 955.335 | 914.098 | 899.725 | 866.436 | 807.043 | 785.91 | 761.399 | 737.523 | 719.469 | 693.723 | 718.781 | 721.114 | 721.427 | 731.345 | 730.49 | 716.016 | 722.157 | 716.209 | 705.704 | 699.2 | 687.5 | 680 | 681.9 | 694.7 | 706.3 | 725.2 | 732.1 | 691.2 | 568.8 | 566.9 | 553 | 554.7 | 565.4 | 555 | 542 | 537.9 | 529.6 | 536.7 | 507.7 | 494.9 | 483.5 | 498.5 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3.903 | 3.73 | 2.399 | 2.377 | 1.115 | 1.049 | 0.298 | 0.053 | 0.053 | 0.058 | 0.063 | 0.076 | 0.106 | 0.145 | 0.14 | 0.225 | 0.271 | 0.344 | 0.42 | 0.377 | 0.305 | 0.332 | 0.346 | 0.279 | 0.264 | 0.197 | 0.146 | 0.112 | 0.214 | 0.205 | 0.236 | 0.238 | 0.233 | 0.23 | 0.242 | 0.252 | 0.243 | 0.166 | 0.093 | 0.101 | 0.103 | 0.107 | 0.146 | 0.127 | 0.178 | 0.173 | 0.247 | 0.237 | 0.518 | 0.562 | 0.78 | 0 | 0.898 | 0.917 | 1.092 | 1.038 | 1.448 | 1.747 | 2.108 | 1.7 | 4.561 | 4.643 | 6.307 | 5.984 | 6.607 | 9.092 | 9.515 | 7.827 | 4.406 | 2.203 | 1.176 | 1.435 | 1.568 | 1.86 | 2.086 | 2.142 | 1.904 | 1.943 | 1.314 | 1.264 | 0.857 | 0.896 | 0.767 | 0.429 | 0.42 | 0.67 | 0.849 | 0.742 | 0.725 | 0.924 | 1.017 | 1.1 | 1.109 | 1.297 | 1.576 | 2.004 | 1.579 | 2.127 | 1.4 | 1.5 | 1.3 | 1.4 | 1.1 | 1.7 | 1.4 | 2.1 | 1.4 | 1.1 | 1.2 | 1.5 | 1.5 | 1.5 | 1.7 | 1.7 | 1.6 | 1.7 | 1.7 | 1.2 | 1 | 1.1 | 1.2 |
Kortlopende schulden
| 0.096 | 0.154 | 0.212 | 0.059 | 24.817 | 2.475 | 0.232 | 0.057 | 0.115 | 0.155 | 0.217 | 0.229 | 0.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 33 | 229.3 | 0 | 0 | 0 | 214.3 | 214.3 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0.1 | 177.9 | 167.3 | 127.7 | 112 | 114.4 | 105.7 | 106.1 | 101.8 | 101.1 | 72.4 | 68.9 | 68.9 | 69.6 | 56.3 | 52 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.903 | -3.73 | -2.399 | 2.318 | -23.702 | -1.426 | 0.066 | -0.004 | -0.115 | -0.097 | -0.154 | -0.153 | -0.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.903 | 3.73 | 251.645 | -2.377 | -1.115 | -1.049 | -0.298 | -0.053 | 4.479 | -0.058 | -0.063 | -0.076 | -0.106 | -0.145 | -0.14 | -0.225 | -0.271 | -0.344 | -0.42 | -0.377 | -0.305 | -0.332 | -0.346 | -0.279 | -0.264 | -0.197 | -0.146 | -0.112 | -0.214 | -0.205 | -0.236 | -0.238 | -0.233 | -0.23 | -0.242 | -0.252 | -0.243 | -0.166 | -0.093 | -0.101 | -0.103 | -0.107 | -0.146 | -0.127 | -0.178 | -0.173 | -0.247 | -0.237 | -0.518 | -0.562 | -0.78 | 0 | -0.898 | -0.917 | -1.092 | -1.038 | -1.448 | -1.747 | -2.108 | -1.7 | -4.561 | -4.643 | -6.307 | -5.984 | -6.607 | -9.092 | -9.515 | -7.827 | -4.406 | -2.203 | -1.176 | -1.435 | -1.568 | -1.86 | 0 | -2.142 | -1.904 | -1.943 | 0 | -1.264 | -0.857 | -0.896 | 0 | 0 | -0.42 | -0.67 | -0.849 | 0 | 0 | -0.924 | -1.017 | -1.1 | -1.109 | -1.297 | 0 | -2.004 | -1.579 | -2.127 | -1.4 | -1.5 | -1.3 | -1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -74.1 | -70.5 | -70.6 | -71.3 | -57.5 | -53 | -1.1 | -1.2 |
Totaal kortlopende verplichtingen
| 3.999 | 3.884 | 251.857 | 2.377 | 1.115 | 1.049 | 0.298 | 0.053 | 4.647 | 0.058 | 0.063 | 0.076 | 0.106 | 0.145 | 0.14 | 0.225 | 0.271 | 0.344 | 0.42 | 0.377 | 0.305 | 0.332 | 0.346 | 0.279 | 0.264 | 0.197 | 0.146 | 0.112 | 0.214 | 0.205 | 0.236 | 0.238 | 0.233 | 0.23 | 0.242 | 0.252 | 0.243 | 0.166 | 0.093 | 0.101 | 0.103 | 0.107 | 0.146 | 0.127 | 0.178 | 0.173 | 0.247 | 0.237 | 0.518 | 0.562 | 0.78 | 0 | 0.898 | 0.917 | 1.092 | 1.038 | 1.448 | 1.747 | 2.108 | 1.7 | 4.561 | 4.643 | 6.307 | 5.984 | 6.607 | 9.092 | 9.515 | 7.827 | 4.406 | 2.203 | 1.176 | 1.435 | 1.568 | 1.86 | 42.086 | 2.142 | 1.904 | 1.943 | 11.314 | 1.264 | 0.857 | 0.896 | 33.767 | 229.729 | 0.42 | 0.67 | 0.849 | 215.042 | 215.025 | 0.924 | 1.017 | 1.1 | 1.109 | 1.297 | 39.576 | 2.004 | 1.579 | 2.127 | 1.4 | 1.5 | 1.3 | 1.4 | 16.1 | 1.8 | 179.3 | 169.4 | 129.1 | 113.1 | 115.6 | 107.2 | 107.6 | 103.3 | 102.8 | 74.1 | 70.5 | 70.6 | 71.3 | 57.5 | 53 | 1.1 | 1.2 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10.8 | 0 | 13.2 | 0 | 24.7 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 7 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 85 | 115 | 122.5 | 134 | 132.5 | 132.5 | 133.927 | 142.5 | 132.5 | 192.5 | 142.5 | 141.5 | 137.9 | 97.5 | 112.5 | 97.5 | 97.5 | 140.9 | 150.9 | 150.9 | 160.9 | 160.9 | 120.9 | 170.9 | 170.9 | 170.9 | 160.9 | 198.9 | 198.9 | 198.9 | 170.9 | 0 | 235.3 | 219.3 | 218.3 | 0 | 0 | 217.8 | 217.8 | 209.8 | 239.8 | 231.8 | 183.9 | 227.9 | 244.9 | 233.9 | 229.4 | 211.9 | 192.4 | 185.4 | 172.9 | 184.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 758.5 | 1,233.3 | 985.8 | 0 | 1,143.3 | 548.9 | 878.9 | 0 | 1,062.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 988.405 | 1,038.507 | 734.371 | 1,049.965 | -24.7 | -1.251 | 0.298 | 0.053 | 985.993 | 0.058 | 0.063 | 926.376 | 872.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,233.3 | -985.8 | 0 | 0 | 0 | -878.9 | 0 | -1,062.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 999.205 | 1,038.507 | 747.571 | 1,049.965 | 24.7 | 1.049 | 0.298 | 0.053 | 985.993 | 0.058 | 0.063 | 926.376 | 872.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 7 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 85 | 115 | 122.5 | 134 | 132.5 | 132.5 | 133.927 | 142.5 | 132.5 | 192.5 | 142.5 | 141.5 | 137.9 | 97.5 | 112.5 | 97.5 | 97.5 | 140.9 | 150.9 | 150.9 | 160.9 | 160.9 | 120.9 | 170.9 | 170.9 | 170.9 | 160.9 | 198.9 | 198.9 | 198.9 | 170.9 | 758.5 | 235.3 | 219.3 | 218.3 | 1,143.3 | 548.9 | 217.8 | 217.8 | 209.8 | 239.8 | 231.8 | 183.9 | 227.9 | 244.9 | 233.9 | 229.4 | 211.9 | 192.4 | 185.4 | 172.9 | 184.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 1,003.204 | 1,042.391 | 999.428 | 2.377 | 1,007.215 | 971.36 | 998.866 | 958.083 | 4.647 | 928.775 | 959.507 | 926.681 | 873.068 | 866.241 | 806.328 | 797.309 | 764.668 | 689.165 | 684.991 | 672.038 | 633.956 | 637.395 | 629.168 | 657.451 | 644.46 | 640.283 | 641.867 | 635.978 | 646.46 | 603.581 | 606.104 | 610.833 | 580.048 | 566.469 | 573.516 | 550.207 | 496.507 | 498.712 | 501.413 | 513.822 | 530.506 | 533.549 | 562.947 | 495.189 | 499.812 | 566.033 | 592.493 | 583.874 | 610.783 | 646.944 | 733.094 | 753.215 | 739.803 | 809.115 | 811.071 | 827.245 | 885.389 | 930.786 | 936.303 | 932.271 | 953.902 | 1,003.978 | 1,033.267 | 1,042.324 | 981.111 | 1,005.381 | 1,018.926 | 1,050.113 | 1,032.71 | 1,022.23 | 884.646 | 899.194 | 916.311 | 897.337 | 900.509 | 894.286 | 899.104 | 906.838 | 876.902 | 872.542 | 832.969 | 817.848 | 785.791 | 727.883 | 708.757 | 686.916 | 661.879 | 644.709 | 620.299 | 645.708 | 649.189 | 649.155 | 659.975 | 661.139 | 649.39 | 658.048 | 651.998 | 642.151 | 634.6 | 621.8 | 612.8 | 612.9 | 626.3 | 638.2 | 654.4 | 647.1 | 606.7 | 484.2 | 485.1 | 474.2 | 472.6 | 481.7 | 467.7 | 74.1 | 70.5 | 70.6 | 71.3 | 57.5 | 53 | 1.1 | 1.2 |
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 | 10 | 16 | 16 | 26 | 26 | 25.778 | 25.629 | 25.481 | 25.336 | 25.193 | 25.053 | 24.915 | 24.78 | 24.648 | 24.517 | 24.39 | 24.264 | 24.141 | 24.02 | 23.901 | 23.785 | 23.67 | 23.558 | 23.448 | 23.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.94 | 0 | 0 | 0 | 2.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.639 | 5.552 | 4.858 | 5.001 | 5.881 | 4.949 | 5.975 | 7.365 | 8.802 | 9.276 | 9.395 | 8.8 | 8.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 143.782 | 143.248 | 142.278 | 141.175 | 140.025 | 138.952 | 138.409 | 136.23 | 134.661 | 132.634 | 131.413 | 129.414 | 125.795 | 121.267 | 117.849 | 114.724 | 111.623 | 108.932 | 107.547 | 106.311 | 104.235 | 101.374 | 99.754 | 97.402 | 94.69 | 92.964 | 91.448 | 90.903 | 89.123 | 88.102 | 86.886 | 85.202 | 83.788 | 82.31 | 80.536 | 79.446 | 78.626 | 78.041 | 77.805 | 76.486 | 75.309 | 73.465 | 72.211 | 54.488 | 48.822 | 47.386 | 47.004 | 45.844 | 45.532 | 45.462 | 42.983 | 50.934 | 53.313 | 55.93 | 55.838 | 66.094 | 75.786 | 83.943 | 86.115 | 86.291 | 85.735 | 95.264 | 98.067 | 100.605 | 108.572 | 111.514 | 110.943 | 109.079 | 107.225 | 105.715 | 103.643 | 101.912 | 102.784 | 100.763 | 98.952 | 96.393 | 95.037 | 93.381 | 91.408 | 90.127 | 88.424 | 86.698 | 85.365 | 83.988 | 81.729 | 80.38 | 79.66 | 79.199 | 78.988 | 78.397 | 76.957 | 76.919 | 75.428 | 74.606 | 73.381 | 72.318 | 71.046 | 69.556 | 68.4 | 67.2 | 66 | 64.7 | 63.4 | 61.7 | 62.4 | 61.9 | 60.2 | 59 | 57.5 | 56.1 | 54.6 | 53.3 | 53.5 | 52 | 50.4 | 48.9 | 47.5 | 46.1 | 44.8 | 43.5 | 42.1 |
Overige gereserveerde algehele resultaten
| -12.367 | -13.199 | -13.191 | -18.498 | -16.81 | -17.515 | -19.761 | -25.041 | -17.852 | -11.601 | -1.583 | -0.226 | 0.462 | 0.041 | 1.282 | 1.343 | 1.545 | 1.321 | 0.046 | -0.021 | -0.17 | -0.612 | -1.096 | -1.697 | -1.479 | -1.374 | -0.957 | -0.463 | -0.459 | -0.632 | -0.82 | -0.083 | -0.032 | -0.076 | -0.214 | 0.063 | -0.212 | -0.023 | -0.418 | -0.372 | -0.302 | -0.493 | -0.674 | -1.094 | -1.567 | -0.195 | -0.049 | 0.122 | 0.199 | 0.292 | 0.471 | 0.735 | 0.865 | 0.427 | 0.541 | 1.03 | 1.177 | 1.003 | 1.23 | 1.709 | 1.679 | 1.947 | 2.091 | -3.746 | -3.101 | -1.549 | -2.798 | -3.737 | -4.87 | -4.169 | -4.442 | -4.598 | -5.13 | -5.081 | -5.451 | -5.561 | -5.568 | -5.894 | -5.149 | -5.248 | -5.663 | -4.253 | -4.789 | -4.487 | -3.667 | -4.169 | -3.356 | -4.219 | -5.219 | -4.648 | -4.764 | -5.853 | -5.176 | -6.128 | -7.365 | -8.802 | -9.276 | -9.395 | -8.8 | -8.6 | -2.1 | -0.8 | -0.8 | -0.4 | 0.9 | 1 | 1.1 | 1 | -0.1 | -1.5 | -0.6 | -1.9 | -2.2 | -1 | -0.3 | -1.1 | -1.1 | -5.4 | -9.2 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -21.163 | -21.316 | -21.471 | -20.998 | -21.154 | -21.306 | -21.403 | -21.57 | -21.052 | -20.501 | -19.89 | -19.345 | -18.39 | -16.335 | -15.97 | -15.015 | -15.144 | -15.309 | -15.036 | -15.191 | -15.345 | -15.503 | -15.602 | -15.802 | -11.477 | -9.625 | -9.764 | -9.899 | -10.032 | -10.161 | -10.238 | -10.376 | -10.51 | -10.638 | -10.768 | -10.89 | -11.011 | -11.334 | -11.465 | -11.594 | -11.722 | -11.837 | -11.953 | -11.887 | -11.813 | -11.71 | -11.548 | -11.401 | -11.344 | -11.295 | -11.264 | -11.239 | -11.215 | -11.197 | -11.187 | -11.2 | -11.22 | -11.248 | -11.283 | -11.315 | -11.347 | -11.369 | -11.42 | -10.374 | -10.51 | -10.668 | -10.108 | -8.133 | -7.73 | -6.824 | -9.09 | -5.341 | -4.122 | -3.127 | -5.825 | -2.905 | -3.002 | -3.09 | -2.58 | -2.179 | -1.726 | -0.388 | 0.264 | -0.125 | -0.631 | -1.408 | -0.331 | -4.53 | -5.655 | -5.416 | -5.123 | -4.738 | -4.15 | -5.346 | -6.846 | -8.301 | -6.926 | -6.095 | -3.9 | -1.6 | 3.3 | 5.1 | 5.8 | 6.8 | 7.5 | 22.1 | 23.2 | 24.6 | 24.4 | 24.2 | 28.1 | 32.3 | 36 | 39.9 | 41.6 | 44.3 | 49.7 | 49.6 | 53.4 | 48.2 | 49.1 |
Totaal eigen vermogen van aandeelhouders
| 110.343 | 108.824 | 107.707 | 101.77 | 102.152 | 100.222 | 97.336 | 89.71 | 95.848 | 100.623 | 110.031 | 109.934 | 107.958 | 105.064 | 103.252 | 101.143 | 98.115 | 95.035 | 92.648 | 91.19 | 88.811 | 85.35 | 83.147 | 79.994 | 81.825 | 82.056 | 80.818 | 80.632 | 78.723 | 77.4 | 75.919 | 74.834 | 73.337 | 71.687 | 69.645 | 68.71 | 67.494 | 66.775 | 76.013 | 80.611 | 79.376 | 87.226 | 85.675 | 67.376 | 61.162 | 61.053 | 60.834 | 59.849 | 59.531 | 59.465 | 57.061 | 65.169 | 67.571 | 69.641 | 69.547 | 80.156 | 89.854 | 97.69 | 99.938 | 100.446 | 99.716 | 109.381 | 112.213 | 86.576 | 95.052 | 99.388 | 98.128 | 97.3 | 94.716 | 94.813 | 93.142 | 92.064 | 93.624 | 92.646 | 90.728 | 88.018 | 86.558 | 84.488 | 83.771 | 82.791 | 81.127 | 82.148 | 80.931 | 79.467 | 77.522 | 74.894 | 76.065 | 75.18 | 73.757 | 73.283 | 72.161 | 72.3 | 71.142 | 69.198 | 66.626 | 64.109 | 64.212 | 63.552 | 64.6 | 65.7 | 67.2 | 69 | 68.4 | 68.1 | 70.8 | 85 | 84.5 | 84.6 | 81.8 | 78.8 | 82.1 | 83.7 | 87.3 | 90.9 | 91.7 | 92.1 | 96.1 | 90.3 | 89 | 91.7 | 91.2 |
Totaal eigen vermogen
| 110.343 | 108.824 | 107.707 | 101.77 | 102.152 | 100.222 | 97.336 | 89.71 | 95.848 | 100.623 | 110.031 | 109.934 | 107.958 | 105.064 | 103.252 | 101.143 | 98.115 | 95.035 | 92.648 | 91.19 | 88.811 | 85.35 | 83.147 | 79.994 | 81.825 | 82.056 | 80.818 | 80.632 | 78.723 | 77.4 | 75.919 | 74.834 | 73.337 | 71.687 | 69.645 | 68.71 | 67.494 | 66.775 | 76.013 | 80.611 | 79.376 | 87.226 | 85.675 | 67.376 | 61.162 | 61.053 | 60.834 | 59.849 | 59.531 | 59.465 | 57.061 | 65.169 | 67.571 | 69.641 | 69.547 | 80.156 | 89.854 | 97.69 | 99.938 | 100.446 | 99.716 | 109.381 | 112.213 | 86.576 | 95.052 | 99.388 | 98.128 | 97.3 | 94.716 | 94.813 | 93.142 | 92.064 | 93.624 | 92.646 | 90.728 | 88.018 | 86.558 | 84.488 | 83.771 | 82.793 | 81.129 | 81.877 | 80.645 | 79.16 | 77.152 | 74.482 | 75.644 | 74.76 | 73.424 | 73.073 | 71.925 | 72.272 | 71.369 | 69.351 | 66.626 | 64.109 | 64.212 | 63.552 | 64.6 | 65.7 | 67.2 | 69 | 68.4 | 68.1 | 70.8 | 85 | 84.5 | 84.6 | 81.8 | 78.8 | 82.1 | 83.7 | 87.3 | 90.9 | 91.7 | 92.1 | 96.1 | 90.3 | 89 | 91.7 | 91.2 |
Totaal passiva en aandeelhoudersvermogen
| 1,113.547 | 1,151.215 | 1,107.135 | 1,154.171 | 1,109.367 | 1,071.582 | 1,096.202 | 1,047.793 | 1,082.009 | 1,029.398 | 1,069.538 | 1,036.615 | 981.026 | 971.305 | 909.58 | 898.452 | 862.783 | 784.2 | 777.639 | 763.228 | 722.767 | 722.745 | 712.315 | 737.445 | 726.285 | 722.339 | 722.685 | 716.61 | 725.183 | 680.981 | 682.023 | 685.667 | 653.385 | 638.156 | 643.161 | 618.917 | 564.001 | 565.487 | 577.426 | 594.433 | 609.882 | 620.775 | 648.622 | 562.565 | 560.974 | 627.086 | 653.327 | 643.723 | 670.314 | 706.409 | 790.155 | 818.384 | 807.374 | 878.756 | 880.618 | 907.401 | 975.243 | 1,028.476 | 1,036.241 | 1,032.717 | 1,053.618 | 1,113.359 | 1,145.48 | 1,128.9 | 1,076.163 | 1,104.769 | 1,117.054 | 1,147.413 | 1,127.426 | 1,117.043 | 977.789 | 991.258 | 1,009.935 | 989.984 | 991.237 | 982.304 | 985.662 | 991.326 | 960.673 | 955.335 | 914.098 | 899.725 | 866.436 | 807.043 | 785.91 | 761.399 | 737.523 | 719.469 | 693.723 | 718.781 | 721.114 | 721.427 | 731.345 | 730.49 | 716.016 | 722.157 | 716.209 | 705.704 | 699.2 | 687.5 | 680 | 681.9 | 694.7 | 706.3 | 725.2 | 732.1 | 691.2 | 568.8 | 566.9 | 553 | 554.7 | 565.4 | 555 | 542 | 537.9 | 529.6 | 536.7 | 507.7 | 494.9 | 483.5 | 498.5 |