Innodata Inc.
NASDAQ:INOD
39.52 (USD) • At close December 31, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 26.364 | 16.509 | 18.975 | 13.806 | 14.812 | 13.652 | 10.33 | 9.792 | 10.729 | 10.481 | 15.427 | 18.902 | 20.943 | 22.059 | 17.296 | 17.573 | 15.336 | 13.485 | 10.745 | 10.874 | 13.188 | 12.261 | 12.161 | 10.869 | 11.89 | 11.706 | 12.179 | 11.407 | 12.468 | 15.275 | 14.199 | 14.172 | 17.277 | 24.961 | 25.386 | 24.908 | 24.921 | 23.696 | 25.421 | 24.216 | 26.032 | 28.103 | 29.156 | 24.752 | 25.104 | 24.379 | 27.147 | 25.425 | 25.082 | 20.732 | 18.224 | 11.389 | 12.757 | 11.69 | 14.379 | 14.12 | 16.917 | 19.448 | 25.83 | 26.48 | 27.867 | 23.118 | 16.63 | 13.875 | 14.06 | 15.263 | 16.053 | 14.751 | 12.133 | 11.208 | 12.462 | 13.597 | 15.284 | 18.026 | 20.305 | 20.059 | 21.38 | 22.945 | 23.422 | 20.663 | 16.109 | 13.336 | 10.316 | 5.051 | 5.766 | 5.787 | 5.765 | 7.255 | 8.787 | 9.797 | 7.3 | 6.267 | 3.247 | 5.623 | 10.239 | 9.04 | 4.333 | 3.947 | 2.476 | 3.4 | 2.5 | 3.6 | 3.8 | 3.5 | 3.5 | 2.7 | 2.8 | 2 | 1 | 1.2 | 1.9 | 2.1 | 2 | 1.5 | 1 | 1.6 | 2 | 1.4 | 2 | 2.4 | 2.6 | 1.8 | 2.3 | 3 | 0.1 |
Kortetermijnbeleggingen
| 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.014 | 0.512 | 0.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.115 | 2.773 | 3.592 | 3.091 | 0 | 2.604 | 4.805 | 5.828 | 8.172 | 9.19 | 8.547 | 8.875 | 7.168 | 5.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.378 | 16.523 | 18.989 | 13.82 | 14.825 | 13.666 | 10.842 | 10.299 | 10.729 | 10.481 | 15.427 | 18.902 | 20.943 | 22.059 | 17.296 | 17.573 | 15.336 | 13.485 | 10.745 | 10.874 | 13.188 | 12.261 | 12.161 | 10.869 | 11.89 | 11.706 | 12.179 | 11.407 | 12.468 | 15.275 | 14.199 | 14.172 | 17.277 | 24.961 | 25.386 | 24.908 | 24.921 | 23.696 | 25.421 | 24.216 | 26.032 | 28.103 | 29.156 | 24.752 | 26.219 | 27.152 | 30.739 | 28.516 | 25.082 | 23.336 | 23.029 | 17.217 | 20.929 | 20.88 | 22.926 | 22.995 | 24.085 | 25.025 | 25.83 | 26.48 | 27.867 | 23.118 | 16.63 | 13.875 | 14.06 | 15.263 | 16.053 | 14.751 | 12.133 | 11.208 | 12.462 | 13.597 | 15.284 | 18.026 | 20.305 | 20.059 | 21.38 | 22.945 | 23.422 | 20.663 | 16.109 | 13.336 | 10.316 | 5.051 | 5.766 | 5.787 | 5.765 | 7.255 | 8.787 | 9.797 | 7.3 | 6.267 | 3.247 | 5.623 | 10.239 | 9.04 | 4.333 | 3.947 | 2.476 | 3.4 | 2.5 | 3.6 | 3.8 | 3.5 | 3.5 | 2.7 | 2.8 | 2 | 1 | 1.2 | 1.9 | 2.1 | 2 | 1.5 | 1 | 1.6 | 2 | 1.4 | 2 | 2.4 | 2.6 | 1.8 | 2.3 | 3 | 0.1 |
Nettovorderingen
| 23.186 | 18.162 | 14.064 | 14.288 | 10.676 | 8.359 | 8.462 | 9.528 | 9.374 | 10.956 | 10.904 | 11.379 | 9.016 | 9.686 | 9.969 | 10.048 | 8.843 | 8.621 | 9.505 | 9.723 | 8.297 | 8.512 | 8.32 | 10.626 | 9.065 | 8.574 | 9.249 | 10.291 | 9.577 | 9.23 | 9.523 | 9.952 | 9.695 | 9.702 | 10.317 | 9.249 | 9.146 | 9.81 | 8.341 | 10.445 | 8.583 | 9.372 | 8.501 | 11.876 | 10.805 | 10.898 | 10.24 | 14.317 | 17.499 | 18.92 | 19.083 | 21.706 | 12.621 | 9.621 | 8.004 | 8.389 | 9.676 | 10.14 | 10.441 | 11.741 | 12.911 | 14.177 | 15.136 | 14.017 | 10.885 | 8.797 | 9.784 | 10.673 | 11.316 | 11.545 | 8.955 | 7.546 | 7.227 | 5.902 | 7.293 | 8.384 | 5.208 | 5.979 | 6.058 | 8.019 | 10.611 | 7.674 | 7.945 | 8.497 | 7.198 | 5.216 | 4.53 | 3.253 | 3.534 | 5.068 | 7.946 | 7.846 | 9.76 | 9.185 | 7.798 | 5.799 | 6.117 | 4.945 | 5.788 | 5.2 | 5.5 | 3.9 | 3.6 | 2.9 | 2.8 | 2.7 | 3 | 3.2 | 4.1 | 4.3 | 3.6 | 3.7 | 3.9 | 4.7 | 5.1 | 5.1 | 4.8 | 4.4 | 3.2 | 2.8 | 3.7 | 2.5 | 2 | 2.1 | 1.8 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.42 | 3.808 | 2.268 | 2.228 | 2.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.221 | 3.652 | 3.82 | 3.969 | 3.826 | 3.839 | 4.189 | 3.858 | 7.638 | 7.572 | 7.51 | 7.362 | 7.706 | 7.942 | 7.974 | 4.24 | 8.224 | 7.586 | 7.352 | 3.374 | 9.658 | 10.372 | 10.494 | 4.667 | 10.418 | 9.462 | 6.012 | 2.884 | 7.522 | 7.542 | 6.56 | 3.124 | 6.538 | 3.459 | 3.357 | 2.9 | 3.192 | 3.359 | 2.88 | 3.274 | 2.948 | 2.493 | 2.34 | 1.952 | 2.285 | 5.702 | 6.385 | 3.665 | 4.166 | 3.844 | 3.993 | 4.918 | 5.432 | 4.881 | 4.829 | 5.423 | 5.359 | 4.231 | 6.24 | 5.662 | 5.391 | 5.231 | 5.569 | 5.435 | 3.225 | 3.071 | 2.793 | 2.772 | 2.34 | 2.133 | 1.87 | 1.779 | 1.905 | 3.174 | 1.856 | 1.881 | 3.304 | 2.394 | 1.489 | 2.402 | 1.69 | 2.6 | 2.619 | 4.495 | 4.883 | 3.735 | 3.64 | 3.698 | 3.392 | 2.842 | 3.133 | 2.771 | 1.546 | 1.328 | 1.348 | 2.033 | 1.359 | 1.252 | 1.173 | 1 | 1.8 | 1.3 | 1.1 | 1 | 0.8 | 0.7 | 0.8 | 0.9 | 1.2 | 1.3 | 1.4 | 1.4 | 2.1 | 2.2 | 2.2 | 1.9 | 1.5 | 1.5 | 1.5 | 1.3 | 0.2 | 1.7 | 1.8 | 1.6 | 5.2 |
Totaal vlottende activa
| 54.785 | 38.337 | 36.873 | 32.077 | 29.327 | 25.864 | 23.493 | 23.685 | 23.922 | 25.223 | 30.086 | 33.962 | 33.812 | 35.716 | 31.252 | 31.861 | 28.291 | 25.899 | 23.926 | 24.015 | 26.314 | 25.959 | 25.728 | 27.273 | 26.164 | 25.011 | 24.434 | 25.328 | 25.806 | 28.276 | 27.002 | 27.248 | 30.471 | 38.122 | 39.06 | 37.339 | 37.259 | 36.865 | 36.642 | 37.935 | 37.563 | 39.968 | 39.997 | 38.58 | 39.309 | 41.658 | 44.792 | 46.498 | 46.747 | 46.1 | 46.105 | 43.841 | 38.982 | 35.382 | 35.759 | 36.807 | 39.12 | 39.376 | 42.511 | 43.883 | 46.169 | 42.526 | 37.335 | 34.253 | 28.17 | 27.131 | 28.63 | 28.196 | 25.789 | 24.886 | 23.287 | 22.922 | 24.416 | 27.102 | 29.454 | 30.324 | 29.892 | 31.318 | 30.969 | 31.084 | 28.41 | 23.61 | 20.88 | 18.043 | 17.847 | 14.738 | 13.935 | 14.206 | 15.713 | 17.707 | 18.379 | 16.884 | 14.553 | 16.136 | 19.385 | 16.872 | 11.809 | 10.144 | 9.438 | 9.6 | 9.8 | 8.8 | 8.5 | 7.4 | 7.1 | 6.1 | 6.6 | 6.1 | 6.3 | 6.8 | 6.9 | 7.2 | 8 | 8.4 | 8.3 | 8.6 | 8.3 | 7.3 | 6.7 | 6.5 | 6.5 | 6 | 6.1 | 6.7 | 7.1 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 7.76 | 7.898 | 6.952 | 7.335 | 7.55 | 6.368 | 6.699 | 6.82 | 6.917 | 7.294 | 7.504 | 8.568 | 8.29 | 14.038 | 13.668 | 13.837 | 13.866 | 13.353 | 13.44 | 14.13 | 14.345 | 14.519 | 14.644 | 6.813 | 7.08 | 7.052 | 7.027 | 7.189 | 7.322 | 7.262 | 5.898 | 5.397 | 5.384 | 4.756 | 4.515 | 4.723 | 4.941 | 5.256 | 5.585 | 5.915 | 6.353 | 6.536 | 6.396 | 6.083 | 6.331 | 12.069 | 11.527 | 10.656 | 10.798 | 10.41 | 8.793 | 7.43 | 5.108 | 4.165 | 4.12 | 4.284 | 4.583 | 5.13 | 5.617 | 5.559 | 6.105 | 6.133 | 6.282 | 6.726 | 6.968 | 7.397 | 7.356 | 7.16 | 6.483 | 5.141 | 4.562 | 4.564 | 4.932 | 5.14 | 5.086 | 4.823 | 4.555 | 4.511 | 4.275 | 4.559 | 4.86 | 4.886 | 5.38 | 5.628 | 6.14 | 5.915 | 6.104 | 6.707 | 7.444 | 8.107 | 9.099 | 10.236 | 11.147 | 11.653 | 10.059 | 9.464 | 7.069 | 5.962 | 5.79 | 4.9 | 4.2 | 3.5 | 3.1 | 2.7 | 2.7 | 2.6 | 2.8 | 2.9 | 3 | 3.2 | 3.5 | 3.6 | 3.7 | 3.6 | 3.6 | 3 | 2.8 | 2.7 | 2.7 | 2.5 | 2.5 | 2.4 | 2.4 | 2.2 | 1.8 |
Goodwill
| 2.084 | 2.044 | 2.056 | 2.075 | 2.032 | 2.069 | 2.044 | 2.038 | 1.982 | 2.076 | 2.142 | 2.143 | 2.143 | 2.179 | 2.157 | 2.15 | 2.069 | 2.026 | 2.003 | 2.108 | 2.062 | 2.095 | 2.089 | 2.05 | 2.122 | 2.108 | 2.834 | 2.832 | 2.839 | 2.776 | 2.747 | 2.734 | 2.748 | 1.531 | 1.531 | 1.476 | 1.506 | 1.573 | 1.552 | 1.635 | 1.7 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.88 | 13.91 | 13.825 | 13.758 | 13.449 | 13.489 | 13.064 | 12.526 | 11.942 | 11.658 | 11.228 | 10.347 | 10.245 | 4.247 | 4.437 | 4.656 | 4.702 | 4.821 | 4.982 | 5.477 | 5.597 | 5.928 | 6.151 | 6.275 | 6.743 | 6.943 | 7.358 | 7.606 | 7.884 | 7.897 | 7.99 | 8.191 | 8.582 | 4.002 | 4.124 | 3.987 | 4.246 | 4.692 | 4.715 | 5.261 | 5.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.623 | 0 | 0.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 15.964 | 15.954 | 15.881 | 15.833 | 15.481 | 15.558 | 15.108 | 14.564 | 13.924 | 13.734 | 13.37 | 12.49 | 12.388 | 6.426 | 6.594 | 6.806 | 6.771 | 6.847 | 6.985 | 7.585 | 7.659 | 8.023 | 8.24 | 8.325 | 8.865 | 9.051 | 10.192 | 10.438 | 10.723 | 10.673 | 10.737 | 10.925 | 11.33 | 5.533 | 5.655 | 5.463 | 5.752 | 6.265 | 6.267 | 6.896 | 6.986 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.675 | 0.623 | 0.623 | 0.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | -0 | -1.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.288 | 6.038 | 5.674 | 5 | 4.5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.104 | -0.133 | -0.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.89 | 1.736 | 1.848 | 1.741 | 1.552 | 1.586 | 1.583 | 1.475 | 1.532 | 1.667 | 1.87 | 1.95 | 1.999 | 2.358 | 2.27 | 2.187 | 2.232 | 2.183 | 2.083 | 1.906 | 1.759 | 1.881 | 1.75 | 1.204 | 1.419 | 1.464 | 1.617 | 1.757 | 1.909 | 1.91 | 1.744 | 1.641 | 1.379 | 1.333 | 1.345 | 1.382 | 1.445 | 1.448 | 1.419 | 1.397 | 1.313 | 1.291 | 1.24 | 1.336 | 0.78 | 7.156 | 5.625 | 4.848 | 3.883 | 3.607 | 3.685 | 3.886 | 3.355 | 3.392 | 3.333 | 2.797 | 0.987 | 0.909 | 0.95 | 0.943 | 0.964 | 0.948 | 0.829 | 0.906 | 0.455 | 0.483 | 0.476 | 0.381 | 0.202 | 0.257 | 0.256 | 0.256 | 0.104 | 0.133 | 0.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.771 | 2.048 | 3.866 | 2.445 | 2.515 | 2.229 | 2.252 | 1.498 | 1.514 | 2.005 | 2.104 | 2.247 | 2.344 | 2.391 | 2.507 | 2.563 | 2.838 | 3.046 | 2.442 | 2.11 | 2.075 | 2.218 | 2.318 | 2.436 | 2.58 | 3.014 | 3.285 | 3.159 | 3.136 | 3.24 | 3.204 | 2.377 | 2.349 | 2.309 | 2.279 | 2.33 | 2.365 | 2.646 | 2.693 | 2.718 | 3.243 | 3.607 | 3.971 | 3.323 | 3.21 | 3.292 | 3.363 | 3.504 | 3.622 | 3.588 | 3.862 | 3.565 | 3.452 | 3.474 | 2.602 | 2.684 | 2.545 | 2.303 | 2.467 | 2.505 | 2.737 | 2.694 | 2.775 | 2.825 | 2.844 | 2.953 | 3.122 | 2.037 | 1.855 | 2.027 | 1.849 | 1.912 | 1.783 | 1.819 | 1.872 | 1.789 | 1.752 | 1.609 | 0.969 | 0.893 | 0.932 | 0.868 | 0.839 | 0.8 | 0.853 | 0.852 | 0.859 | 1.109 | 1.072 | 2.157 | 1.985 | 2.351 | 3.639 | 2.221 | 1.834 | 1.61 | 1.216 | 1.207 | 1.211 | 1.1 | 0.5 | 0.5 | 0.3 | 0.5 | 0.3 | 0.6 | 0.6 | 0.6 | 0.7 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 |
Totaal niet-vlottende activa
| 33.385 | 27.636 | 26.699 | 27.354 | 27.098 | 25.741 | 25.642 | 24.357 | 23.887 | 24.7 | 24.848 | 25.255 | 25.021 | 25.213 | 25.039 | 25.393 | 25.707 | 25.429 | 24.95 | 25.731 | 25.838 | 26.641 | 26.952 | 18.778 | 19.944 | 20.581 | 22.121 | 22.543 | 23.09 | 23.085 | 21.583 | 20.34 | 20.442 | 13.931 | 13.794 | 13.898 | 14.503 | 15.615 | 15.964 | 16.926 | 17.895 | 12.109 | 12.282 | 11.417 | 10.996 | 23.192 | 21.19 | 19.683 | 18.978 | 18.28 | 17.015 | 15.556 | 15.878 | 17.744 | 16.404 | 15.44 | 13.29 | 11.017 | 9.709 | 9.682 | 10.481 | 10.45 | 10.561 | 11.132 | 10.942 | 11.508 | 11.629 | 10.253 | 9.215 | 8.1 | 7.342 | 7.407 | 7.39 | 7.634 | 7.633 | 7.287 | 6.982 | 6.795 | 5.919 | 6.127 | 6.467 | 6.429 | 6.894 | 7.103 | 7.668 | 7.442 | 7.638 | 8.491 | 9.191 | 10.887 | 11.707 | 13.21 | 14.786 | 13.874 | 11.893 | 11.074 | 8.285 | 7.169 | 7.001 | 6 | 4.7 | 4 | 3.4 | 3.2 | 3.4 | 3.6 | 3.8 | 3.9 | 4.1 | 4.1 | 5.1 | 5.2 | 5.4 | 5.2 | 5 | 3.9 | 3.7 | 3.6 | 3.6 | 3.6 | 2.7 | 2.6 | 2.6 | 2.3 | 2 |
Totaal activa
| 88.17 | 65.973 | 63.572 | 59.431 | 56.425 | 51.605 | 49.135 | 48.042 | 47.809 | 49.923 | 54.934 | 59.217 | 58.833 | 60.929 | 56.291 | 57.254 | 53.998 | 51.328 | 48.876 | 49.746 | 52.152 | 52.6 | 52.68 | 46.051 | 46.108 | 45.592 | 46.555 | 47.871 | 48.896 | 51.361 | 48.585 | 47.588 | 50.913 | 52.053 | 52.854 | 51.237 | 51.762 | 52.48 | 52.606 | 54.861 | 55.458 | 52.077 | 52.279 | 49.997 | 50.305 | 64.85 | 65.982 | 66.181 | 65.725 | 64.38 | 63.12 | 59.397 | 54.86 | 53.126 | 52.163 | 52.247 | 52.41 | 50.393 | 52.22 | 53.565 | 56.65 | 52.976 | 47.896 | 45.385 | 39.112 | 38.639 | 40.259 | 38.449 | 35.004 | 32.986 | 30.629 | 30.329 | 31.806 | 34.736 | 37.087 | 37.611 | 36.874 | 38.113 | 36.888 | 37.211 | 34.877 | 30.039 | 27.774 | 25.146 | 25.515 | 22.18 | 21.573 | 22.697 | 24.904 | 28.594 | 30.086 | 30.094 | 29.339 | 30.01 | 31.278 | 27.946 | 20.094 | 17.314 | 16.439 | 15.6 | 14.5 | 12.8 | 11.9 | 10.6 | 10.5 | 9.7 | 10.4 | 10 | 10.4 | 10.9 | 12 | 12.4 | 13.4 | 13.6 | 13.3 | 12.5 | 12 | 10.9 | 10.3 | 10.1 | 9.2 | 8.6 | 8.7 | 9 | 9.1 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3.494 | 3.725 | 2.091 | 2.662 | 2.424 | 2.718 | 2.225 | 2.63 | 2.952 | 2.054 | 1.725 | 1.823 | 1.763 | 2.269 | 1.287 | 1.435 | 1.765 | 2.02 | 1.853 | 1.419 | 2.111 | 1.833 | 1.99 | 1.834 | 1.185 | 1.106 | 1.125 | 1.87 | 0.856 | 0.942 | 2.36 | 1.018 | 1.465 | 2.047 | 2.164 | 1.25 | 1.289 | 1.102 | 1.756 | 1.271 | 1.587 | 1.215 | 1.066 | 0.898 | 1.074 | 1.623 | 2.081 | 1.618 | 1.292 | 1.703 | 1.693 | 1.528 | 1.012 | 0.758 | 0.987 | 0.855 | 0.743 | 1.045 | 1.038 | 1.261 | 1.152 | 1.185 | 1.206 | 1.053 | 0.927 | 1.055 | 1.38 | 1.973 | 0.991 | 1.202 | 1.273 | 0.987 | 3.332 | 4.154 | 4.135 | 3.299 | 2.9 | 3.248 | 3.21 | 3.412 | 2.657 | 2.677 | 2.498 | 1.299 | 2.982 | 3.057 | 2.532 | 0.647 | 2.218 | 2.235 | 2.293 | 2.875 | 2.319 | 3.207 | 3.101 | 3.196 | 1.995 | 1.308 | 1.12 | 1.6 | 0.9 | 1.1 | 1.7 | 1.3 | 1.8 | 1.5 | 1.4 | 1.5 | 1.7 | 1.7 | 1.3 | 1.3 | 1.1 | 1 | 1.1 | 0.8 | 1.6 | 1.1 | 1 | 1.1 | 1.2 | 0.9 | 1 | 0.7 | 0.7 |
Kortlopende schulden
| 0.855 | 0.828 | 0.804 | 0.782 | 0.752 | 0.582 | 0.633 | 0.693 | 0.742 | 0.776 | 0.812 | 1.034 | 1.056 | 1.048 | 1.017 | 0.99 | 0.967 | 0.834 | 0.922 | 1.107 | 1.149 | 1.163 | 1.147 | 0 | 1.283 | 1.354 | 2.11 | 3.333 | 2.124 | 1.997 | 1.859 | 1.12 | 1.421 | 1.307 | 1.453 | 1.582 | 1.527 | 1.363 | 1.355 | 0 | 1.556 | 1.161 | 1.392 | 0.351 | 0.317 | 1.076 | 1.286 | 0.818 | 0.602 | 0.586 | 0.587 | 0.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.892 | 0 | 0 | 0 | 0 | 0.913 | 0.912 | 0.919 | 0.37 | 0.451 | 0.481 | 0.518 | 0.632 | 0.637 | 0.663 | 0.621 | 0.663 | 0.702 | 0.98 | 0.18 | 0.18 | 0.156 | 0.153 | 0.15 | 0.146 | 1.146 | 0 | 0 | 0 | 0 | 0.325 | 0.65 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.514 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.2 | 0.2 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.2 | 0.1 |
Belastingschulden
| 3.961 | 3.906 | 4.056 | 3.848 | 3.427 | 4.999 | 3.582 | 3.23 | 2.991 | 3.387 | 3.407 | 3.213 | 3.415 | 3.678 | 4.237 | 5 | 4.949 | 4.764 | 4.529 | 4.183 | 4.215 | 4.231 | 3.717 | 3.532 | 3.224 | 3.487 | 1.778 | 1.098 | 1.764 | 1.879 | 1.239 | 1.33 | 1.32 | 1.236 | 1.254 | 1.255 | 1.31 | 1.329 | 1.317 | 1.325 | 1.126 | 0.959 | 0.856 | 1.003 | 1.384 | 1.72 | 2.229 | 2.155 | 2.312 | 2.184 | 2.848 | 2.576 | 2.21 | 1.793 | 1.908 | 1.852 | 1.384 | 1.354 | 1.506 | 1.339 | 1.223 | 1.437 | 1.425 | 1.649 | 0.004 | 0.004 | 0.004 | 0.453 | 0.015 | 1.062 | 1.062 | 0 | 1.266 | 1.215 | 1.215 | 1.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.5 | 4.77 | 6.668 | 3.523 | -2.424 | -2.718 | 0 | 4.4 | 16.64 | 1.667 | 3 | 9.604 | 16.347 | 16.67 | 13.286 | 2.187 | 14.556 | 13.071 | 12.179 | 8.448 | 11.677 | 11.341 | 10.43 | 1.204 | 11.439 | 7.03 | 4.616 | 4.504 | 9.55 | 5.483 | 4.33 | 5.25 | 5.854 | 5.315 | 7.871 | 0.282 | 4.875 | 4.988 | 4.205 | 4.258 | 4.539 | 4.752 | 4.342 | 5.356 | 6.184 | 6.445 | 7.196 | 1.104 | 9.036 | 8.197 | 2.848 | 8.542 | 7.554 | 8.679 | 8.869 | 1.581 | 9.835 | 8.226 | 8.163 | 1.763 | 8.227 | 8.826 | 7.396 | 4.115 | 8 | 8.74 | 7.458 | 0.202 | 9.016 | 7.876 | 6.831 | 6.376 | 4.633 | 4.135 | 3.455 | 0.338 | 3.421 | 3.363 | 3.884 | 5.942 | 4.104 | 3.393 | 3.338 | 4.017 | 3.074 | 0 | 0 | 0 | 0 | 3.866 | 4.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.983 | 13.145 | 11.647 | 15.643 | 16.318 | 13.084 | 14.73 | 14.263 | 14.245 | 13.309 | 14.502 | 15.234 | 14.062 | 14.237 | 11.183 | 10.921 | 11.565 | 10.108 | 8.506 | 9.045 | 8.161 | 7.948 | 7.746 | 7.429 | 9.498 | 9.568 | 10.335 | 9.298 | 9.91 | 11.896 | 8.966 | 9.373 | 10.738 | 9.361 | 8.07 | 8.217 | 8.261 | 8.499 | 7.485 | 9.572 | 7.744 | 6.534 | 6.492 | 7.484 | 8.984 | 8.64 | 7.174 | 9.123 | 9.464 | 9.644 | 10.102 | 10.95 | 9.668 | 8.202 | 7.391 | 8.012 | 9.393 | 8.016 | 8.099 | 7.802 | 8.75 | 9.119 | 7.779 | 8.744 | 9.885 | 10.501 | 9.401 | 9.071 | 10.669 | 8.362 | 7.217 | 7.671 | 4.706 | 4.249 | 3.671 | 3.715 | 4.51 | 4.173 | 4.868 | 5.283 | 5.39 | 4.015 | 3.945 | 4.615 | 3.657 | 3.321 | 3.107 | 4.989 | 3.335 | 4.612 | 4.833 | 4.505 | 4.906 | 4.782 | 4.786 | 4.171 | 3.788 | 2.634 | 2.351 | 2 | 2.1 | 2.3 | 1.9 | 1.3 | 1.2 | 1.1 | 2.6 | 2.4 | 2.5 | 1.2 | 1.2 | 0.9 | 1.3 | 1.2 | 0.9 | 1.4 | 0.9 | 0.6 | 0.4 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 |
Totaal kortlopende verplichtingen
| 29.793 | 26.374 | 25.266 | 22.935 | 22.921 | 21.383 | 21.17 | 20.816 | 20.93 | 19.526 | 20.446 | 21.304 | 20.296 | 21.232 | 17.724 | 18.346 | 19.246 | 17.726 | 15.81 | 15.226 | 15.636 | 15.175 | 14.6 | 14.292 | 15.19 | 15.515 | 15.348 | 15.599 | 14.654 | 16.714 | 14.424 | 12.841 | 14.944 | 13.951 | 12.941 | 12.38 | 12.387 | 12.293 | 11.913 | 12.168 | 12.013 | 9.869 | 9.806 | 9.736 | 11.759 | 13.059 | 12.77 | 13.714 | 13.67 | 14.117 | 15.23 | 15.693 | 12.89 | 10.753 | 10.286 | 10.719 | 11.52 | 10.415 | 10.643 | 11.294 | 11.125 | 11.741 | 10.41 | 11.446 | 11.729 | 12.472 | 11.704 | 11.867 | 12.126 | 11.107 | 10.07 | 9.29 | 9.941 | 10.281 | 9.642 | 8.892 | 8.112 | 8.401 | 8.258 | 8.875 | 8.203 | 6.845 | 6.593 | 6.06 | 7.785 | 6.378 | 5.639 | 5.636 | 5.553 | 7.172 | 7.776 | 8.03 | 7.225 | 7.989 | 7.887 | 7.367 | 5.783 | 4.442 | 3.985 | 3.6 | 3 | 3.4 | 3.6 | 2.7 | 3.1 | 2.7 | 4.1 | 4 | 4.3 | 3.5 | 2.7 | 2.4 | 2.7 | 2.6 | 2.2 | 2.3 | 2.6 | 1.8 | 1.5 | 1.5 | 1.4 | 1 | 1.2 | 1.1 | 1.1 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4.027 | 4.247 | 4.469 | 4.701 | 4.873 | 3.828 | 3.926 | 4.036 | 3.93 | 4.087 | 4.291 | 5.276 | 5.507 | 5.796 | 6.066 | 6.332 | 6.691 | 6.199 | 6.328 | 11.265 | 6.949 | 7.266 | 7.568 | 4.636 | 3.608 | 3.901 | 4.188 | 4.477 | 4.733 | 4.567 | 4.072 | 3.917 | 4.045 | 3.686 | 3.588 | 3.436 | 4.538 | 5.383 | 5.336 | 11.08 | 6.314 | 5.676 | 5.796 | 3.747 | 7.588 | 7.354 | 7.25 | 3.374 | 3.258 | 3.206 | 3.076 | 2.944 | 2.829 | 2.643 | 1.914 | 1.604 | 1.416 | 0 | 1.286 | 1.199 | 1.234 | 0 | 1.488 | 1.671 | 2.896 | 3.018 | 3.296 | 2.128 | 1.444 | 1.244 | 1.011 | 0.904 | 0.152 | 0.314 | 0.411 | 0.548 | 0.686 | 0.848 | 0.108 | 0.15 | 0.152 | 0.192 | 0.231 | 0.272 | 0.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0.1 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -2.748 | -0.084 | -2.077 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.062 | -3.608 | -3.901 | -4.188 | -4.477 | -4.733 | -4.567 | -4.072 | -3.917 | -4.045 | -3.686 | -3.588 | 0.716 | -4.538 | -5.383 | -5.336 | -5.54 | -6.314 | -5.194 | -5.254 | -3.747 | -3.794 | -3.677 | -3.625 | 0.182 | -3.258 | -3.206 | -3.076 | -2.944 | -2.829 | -2.643 | -1.914 | 0.137 | -1.416 | -1.325 | 0 | 0.087 | -1.234 | -1.348 | -1.488 | 2.08 | -2.896 | 0 | 0 | 1.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.357 | -0.686 | -0.848 | -0.108 | -0.15 | -0.152 | -0.192 | -0.231 | -0.272 | -0.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.086 | 0.084 | 0.022 | 0.019 | 0.017 | 0.057 | 0.065 | 0.023 | 0.02 | 0.017 | 0.015 | 0.06 | 0.129 | 0.068 | 0.044 | 0.343 | 0.329 | 0.326 | 0.363 | 0.528 | 0.547 | 0.383 | 0.571 | 0.55 | 0.536 | 0.592 | 0.614 | 0.694 | 0.682 | 0.682 | 0.68 | 0.701 | 0.722 | 0.737 | 0.716 | 0.748 | 0.807 | 0.807 | 0.879 | 0.941 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.186 | 0.182 | 0.153 | 0.153 | 0.153 | 0.153 | 0.153 | 0.521 | 0.513 | 0.486 | 0.507 | 0.447 | 0.087 | 0.087 | 2.075 | 2.075 | 2.075 | 2.08 | 1.171 | 1.181 | 1.156 | 1.224 | 1.332 | 1.209 | 1.143 | 1.126 | 1.122 | 1.152 | 1.152 | 1.357 | 1.48 | 1.432 | 1.432 | 1.449 | 1.423 | 1.401 | 1.417 | 1.41 | 1.372 | 1.291 | 1.478 | 1.492 | 1.723 | 1.655 | 1.702 | 1.702 | 1.243 | 1.243 | 1.243 | 1.263 | 0.238 | 0.36 | 0.39 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0 | 0.1 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 7.341 | 6.995 | 6.899 | 6.778 | 6.464 | 6.45 | 6.288 | 5.079 | 5.874 | 5.998 | 6.134 | 6.217 | 5.7 | 5.773 | 5.66 | 6.282 | 5.421 | 5.174 | 4.579 | 0 | 3.086 | 3.114 | 3.097 | -0.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.076 | 0 | 0 | 0 | -4.661 | 0 | -0.292 | -0.352 | 0 | -3.794 | -3.677 | -3.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.081 | 0 | 0.091 | 1.73 | 0.3 | 0 | 1.867 | 1.348 | 0 | -2.08 | 0 | 0 | 0 | -1.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0.1 | 0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0.7 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 11.368 | 11.328 | 11.452 | 11.501 | 11.356 | 10.295 | 10.271 | 9.18 | 9.827 | 10.105 | 10.442 | 11.508 | 11.267 | 11.698 | 11.794 | 12.658 | 12.455 | 11.702 | 11.233 | 11.628 | 10.563 | 10.927 | 11.048 | 4.633 | 4.158 | 4.437 | 4.78 | 5.091 | 5.427 | 5.249 | 4.754 | 4.597 | 4.746 | 4.408 | 4.325 | 4.152 | 5.286 | 6.19 | 6.143 | 6.419 | 7.255 | 5.384 | 5.444 | 3.937 | 3.984 | 3.867 | 3.811 | 3.556 | 3.411 | 3.359 | 3.229 | 3.097 | 2.982 | 3.164 | 2.427 | 2.09 | 1.923 | 1.772 | 1.673 | 1.286 | 3.309 | 3.423 | 3.563 | 3.751 | 4.067 | 4.199 | 4.452 | 3.352 | 2.776 | 2.453 | 2.154 | 2.03 | 1.274 | 1.466 | 1.563 | 1.905 | 2.166 | 2.28 | 1.54 | 1.599 | 1.575 | 1.593 | 1.648 | 1.682 | 1.679 | 1.291 | 1.478 | 1.492 | 1.723 | 1.655 | 1.702 | 1.702 | 1.243 | 1.243 | 1.243 | 1.263 | 0.238 | 0.36 | 0.394 | 0.3 | 0.3 | 0.5 | 0.5 | 0.4 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.3 | 0.5 | 0.7 | 0.7 | 0.8 | 0.5 | 0.1 | 0.1 | 0.2 | 0.3 | -0.1 | 0 | 0 | 0 | 0.1 |
Totaal passiva
| 41.161 | 37.702 | 36.718 | 34.436 | 34.277 | 31.678 | 31.441 | 29.996 | 30.757 | 29.631 | 30.888 | 32.812 | 31.563 | 32.93 | 29.518 | 31.004 | 31.701 | 29.428 | 27.043 | 26.854 | 26.199 | 26.102 | 25.648 | 18.925 | 19.348 | 19.952 | 20.128 | 20.69 | 20.081 | 21.963 | 19.178 | 17.438 | 19.69 | 18.359 | 17.266 | 16.532 | 17.673 | 18.483 | 18.056 | 18.587 | 19.268 | 15.253 | 15.25 | 13.673 | 15.743 | 16.926 | 16.581 | 17.27 | 17.081 | 17.476 | 18.459 | 18.79 | 15.872 | 13.917 | 12.713 | 12.809 | 13.443 | 12.187 | 12.316 | 12.58 | 14.434 | 15.164 | 13.973 | 15.197 | 15.796 | 16.671 | 16.156 | 15.219 | 14.902 | 13.56 | 12.224 | 11.32 | 11.215 | 11.747 | 11.205 | 10.797 | 10.278 | 10.681 | 9.798 | 10.474 | 9.778 | 8.438 | 8.241 | 7.742 | 9.464 | 7.669 | 7.117 | 7.128 | 7.276 | 8.827 | 9.478 | 9.732 | 8.468 | 9.232 | 9.13 | 8.63 | 6.021 | 4.802 | 4.379 | 3.9 | 3.3 | 3.9 | 4.1 | 3.1 | 3.8 | 3.4 | 4.8 | 4.7 | 5.1 | 4.3 | 3 | 2.9 | 3.4 | 3.3 | 3 | 2.8 | 2.7 | 1.9 | 1.7 | 1.8 | 1.3 | 1 | 1.2 | 1.1 | 1.2 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 11.335 | 12.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.322 | 0.322 | 0.32 | 0.32 | 0.319 | 0.315 | 0.307 | 0.306 | 0.306 | 0.305 | 0.304 | 0.303 | 0.303 | 0.299 | 0.294 | 0.289 | 0.278 | 0.275 | 0.275 | 0.275 | 0.275 | 0.276 | 0.276 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.273 | 0.273 | 0.27 | 0.27 | 0.27 | 0.27 | 0.268 | 0.268 | 0.268 | 0.268 | 0.267 | 0.266 | 0.266 | 0.266 | 0.265 | 0.265 | 0.264 | 0.264 | 0.264 | 0.263 | 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 0.252 | 0.249 | 0.249 | 0.249 | 0.249 | 0.249 | 0.249 | 0.247 | 0.242 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.237 | 0.232 | 0.232 | 0.227 | 0.227 | 0.231 | 0.23 | 0.226 | 0.226 | 0.223 | 0.222 | 0.22 | 0.22 | 0.219 | 0.218 | 0.217 | 0.217 | 0.217 | 0.217 | 0.22 | 0.217 | 0.052 | 0.052 | 0.052 | 0.1 | 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 |
Ingehouden winsten
| 8.681 | -8.708 | -8.694 | -9.683 | -11.335 | -11.706 | -10.891 | -8.775 | -6.815 | -3.488 | 0.345 | 3.16 | 4.328 | 5.128 | 5.231 | 4.833 | 3.648 | 4.071 | 4.628 | 4.993 | 5.689 | 6.244 | 6.897 | 7.349 | 7.299 | 6.611 | 7.077 | 7.345 | 9.436 | 10.504 | 10.67 | 12.4 | 13.383 | 16.149 | 17.927 | 17.924 | 18.517 | 18.111 | 18.91 | 20.75 | 21.031 | 21.25 | 21.913 | 21.724 | 20.86 | 32.552 | 32.672 | 32.356 | 31.692 | 30.403 | 28.315 | 24.883 | 22.61 | 21.234 | 20.427 | 20.412 | 19.194 | 18.881 | 19.755 | 21.159 | 22.853 | 21.557 | 18.353 | 14.772 | 9.165 | 8.057 | 8.021 | 7.188 | 4.956 | 2.841 | 1.979 | 2.622 | 3.451 | 5.647 | 8.599 | 9.945 | 10.503 | 11.378 | 11.895 | 11.596 | 10.499 | 7.396 | 5.819 | 3.739 | 3.005 | 1.515 | 2.151 | 3.264 | 5.252 | 7.773 | 8.672 | 8.429 | 9.914 | 9.874 | 9.764 | 7.081 | 3.069 | 1.601 | 1.171 | 0.9 | 0.6 | 0.1 | -0.9 | -1.2 | -1.9 | -2.4 | -3 | -3.4 | 8.8 | -2.1 | 0.3 | 0.8 | 1.3 | 1.7 | 1.7 | 1.4 | 0.9 | 0.5 | 0.2 | -0.2 | -0.4 | 0.6 | 0.5 | 0.9 | 0.8 |
Overige gereserveerde algehele resultaten
| -1.573 | -2.038 | -1.786 | -1.621 | -1.617 | -1.459 | -1.63 | -2.108 | -4.091 | -3.276 | -2.173 | -2.192 | -1.918 | -1.069 | -0.948 | -0.938 | -1.21 | -1.476 | -1.795 | -0.92 | -0.098 | 0.195 | 0.213 | -0.015 | -0.068 | -0.228 | 0.228 | 0.846 | 0.372 | -0.013 | -0.051 | -0.324 | 0.122 | 0.362 | 0.629 | -0.084 | -1.013 | -0.204 | -0.31 | -0.287 | -0.503 | 0.238 | -0.042 | -0.692 | -1.714 | -1.157 | 0.046 | 0.037 | 0.286 | -0.249 | -0.326 | -1.027 | -0.412 | 0.819 | 1.125 | 1.202 | 1.339 | 0.73 | 1.788 | 1.486 | 1.045 | 0.586 | 0.732 | 0.742 | -0.439 | -1.119 | -0.281 | -0.211 | -0.784 | -0.729 | -0.76 | -0.76 | -16.026 | -16.026 | -16.026 | -16.026 | -14.055 | -14.055 | -14.055 | -14.055 | -12.142 | -12.142 | -12.142 | -12.142 | -12.78 | -12.78 | -12.78 | -12.78 | -9.89 | -9.89 | -9.89 | -9.89 | -5.756 | -5.756 | 0 | -5.756 | -6.2 | -6.2 | -6.2 | -6.2 | -5.1 | -5.1 | -5.1 | -5.1 | -4 | -4 | -4 | -4 | -3.3 | -3.3 | -3.3 | -3.3 | -2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 40.279 | 39.397 | 37.721 | 36.687 | 35.493 | 33.501 | 30.632 | 29.35 | 28.381 | 27.481 | 26.302 | 28.656 | 28.01 | 27.047 | 25.575 | 25.456 | 22.973 | 22.429 | 22.131 | 21.184 | 23.537 | 23.23 | 23.085 | 22.203 | 22.7 | 22.924 | 22.793 | 22.653 | 22.62 | 22.435 | 22.246 | 21.435 | 21.002 | 20.364 | 20.121 | 20.102 | 19.676 | 19.051 | 18.777 | 18.492 | 18.182 | 19.208 | 18.743 | 18.675 | 18.465 | 18.055 | 17.844 | 17.852 | 18.441 | 18.1 | 17.588 | 17.05 | 16.769 | 16.943 | 17.636 | 17.562 | 18.172 | 18.333 | 18.099 | 18.078 | 18.056 | 15.417 | 14.589 | 13.499 | 14.341 | 14.781 | 16.114 | 16.004 | 15.683 | 17.072 | 16.945 | 16.906 | 16.899 | 17.101 | 17.042 | 16.632 | 15.861 | 15.822 | 14.968 | 14.914 | 14.369 | 13.975 | 13.488 | 13.439 | 12.823 | 12.774 | 12.085 | 12.085 | 12.157 | 11.776 | 11.719 | 11.716 | 10.74 | 10.687 | 12.164 | 12.018 | 10.951 | 10.859 | 10.837 | 10.7 | 10.6 | 8.8 | 13.8 | 13.8 | 12.6 | 12.7 | 12.6 | 12.7 | -0.2 | 12 | 12 | 12 | 10.8 | 8.6 | 8.6 | 8.3 | 8.4 | 8.5 | 8.4 | 8.5 | 8.3 | 7 | 7 | 7 | 7.1 |
Totaal eigen vermogen van aandeelhouders
| 47.709 | 28.973 | 27.561 | 25.703 | 22.86 | 20.651 | 18.418 | 18.773 | 17.781 | 21.022 | 24.778 | 29.927 | 30.723 | 31.405 | 30.152 | 29.64 | 25.689 | 25.299 | 25.239 | 26.309 | 29.403 | 29.945 | 30.471 | 30.566 | 30.206 | 29.582 | 30.373 | 31.119 | 32.703 | 33.201 | 33.14 | 33.784 | 34.78 | 37.145 | 38.947 | 38.212 | 37.45 | 37.226 | 37.645 | 39.223 | 38.978 | 40.963 | 40.88 | 39.973 | 37.877 | 49.715 | 50.827 | 50.509 | 50.683 | 48.518 | 45.84 | 41.168 | 39.229 | 39.258 | 39.45 | 39.438 | 38.967 | 38.206 | 39.904 | 40.985 | 42.216 | 37.812 | 33.923 | 30.188 | 23.316 | 21.968 | 24.103 | 23.23 | 20.102 | 19.426 | 18.405 | 19.009 | 20.591 | 22.989 | 25.882 | 26.814 | 26.596 | 27.432 | 27.09 | 26.737 | 25.099 | 21.601 | 19.533 | 17.404 | 16.051 | 14.511 | 14.456 | 15.569 | 17.628 | 19.767 | 20.608 | 20.362 | 20.871 | 20.778 | 22.148 | 19.316 | 14.072 | 12.512 | 12.06 | 11.7 | 11.2 | 8.9 | 7.8 | 7.5 | 6.7 | 6.3 | 5.6 | 5.3 | 5.3 | 6.6 | 9 | 9.5 | 10 | 10.3 | 10.3 | 9.7 | 9.3 | 9 | 8.6 | 8.3 | 7.9 | 7.6 | 7.5 | 7.9 | 7.9 |
Totaal eigen vermogen
| 47.009 | 28.271 | 26.854 | 24.995 | 22.148 | 19.927 | 17.694 | 18.046 | 17.052 | 20.292 | 24.046 | 26.405 | 27.27 | 27.999 | 26.773 | 26.25 | 22.297 | 21.9 | 21.833 | 22.892 | 25.953 | 26.498 | 27.032 | 27.126 | 26.76 | 25.64 | 26.427 | 27.181 | 28.815 | 29.398 | 29.407 | 30.15 | 31.223 | 33.694 | 35.588 | 34.705 | 34.089 | 33.997 | 34.55 | 36.274 | 36.19 | 36.824 | 37.029 | 36.324 | 34.562 | 47.924 | 49.401 | 48.911 | 48.644 | 46.904 | 44.661 | 40.607 | 38.988 | 39.209 | 39.45 | 39.438 | 38.967 | 38.206 | 39.904 | 40.985 | 42.216 | 37.812 | 33.923 | 30.188 | 23.316 | 21.968 | 24.103 | 23.23 | 20.102 | 19.426 | 18.405 | 19.009 | 20.591 | 22.989 | 25.882 | 26.814 | 26.596 | 27.432 | 27.09 | 26.737 | 25.099 | 21.601 | 19.533 | 17.404 | 16.051 | 14.511 | 14.456 | 15.569 | 17.628 | 19.767 | 20.608 | 20.362 | 20.871 | 20.778 | 22.148 | 19.316 | 14.072 | 12.512 | 12.06 | 11.7 | 11.2 | 8.9 | 7.8 | 7.5 | 6.7 | 6.3 | 5.6 | 5.3 | 5.3 | 6.6 | 9 | 9.5 | 10 | 10.3 | 10.3 | 9.7 | 9.3 | 9 | 8.6 | 8.3 | 7.9 | 7.6 | 7.5 | 7.9 | 7.9 |
Totaal passiva en aandeelhoudersvermogen
| 88.17 | 65.973 | 63.572 | 59.431 | 56.425 | 51.605 | 49.135 | 48.042 | 47.809 | 49.923 | 54.934 | 59.217 | 58.833 | 60.929 | 56.291 | 57.254 | 53.998 | 51.328 | 48.876 | 49.746 | 52.152 | 52.6 | 52.68 | 46.051 | 46.108 | 45.592 | 46.555 | 47.871 | 48.896 | 51.361 | 48.585 | 47.588 | 50.913 | 52.053 | 52.854 | 51.237 | 51.762 | 52.48 | 52.606 | 54.861 | 55.458 | 52.077 | 52.279 | 49.997 | 50.305 | 64.85 | 65.982 | 66.181 | 65.725 | 64.38 | 63.12 | 59.397 | 54.86 | 53.126 | 52.163 | 52.247 | 52.41 | 50.393 | 52.22 | 53.565 | 56.65 | 52.976 | 47.896 | 45.385 | 39.112 | 38.639 | 40.259 | 38.449 | 35.004 | 32.986 | 30.629 | 30.329 | 31.806 | 34.736 | 37.087 | 37.611 | 36.874 | 38.113 | 36.888 | 37.211 | 34.877 | 30.039 | 27.774 | 25.146 | 25.515 | 22.18 | 21.573 | 22.697 | 24.904 | 28.594 | 30.086 | 30.094 | 29.339 | 30.01 | 31.278 | 27.946 | 20.094 | 17.314 | 16.439 | 15.6 | 14.5 | 12.8 | 11.9 | 10.6 | 10.5 | 9.7 | 10.4 | 10 | 10.4 | 10.9 | 12 | 12.4 | 13.4 | 13.6 | 13.3 | 12.5 | 12 | 10.9 | 10.3 | 10.1 | 9.2 | 8.6 | 8.7 | 9 | 9.1 |