INTERSHOP Communications Aktiengesellschaft
FSX:ISHA.DE
1.99 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6.372 | 7.334 | 8.889 | 10.047 | 8.592 | 10.142 | 11.127 | 10.471 | 10.49 | 12.887 | 12.476 | 12.209 | 11.709 | 11.646 | 12.297 | 11.574 | 11.29 | 7.942 | 8.427 | 7.731 | 8.906 | 10.361 | 9.786 | 7.224 | 9.701 | 11.327 | 8.05 | 8.949 | 9.646 | 10.6 | 13.114 | 10.898 | 10.89 | 11.76 | 14.158 | 15.232 | 14.995 | 7.708 | 7.269 | 6.358 | 5.631 | 6.37 | 7.311 | 7.389 | 9.382 | 10.802 | 12.712 | 14.314 | 15.469 | 17.743 | 17.88 | 16.884 | 16.85 | 16.253 | 14.784 | 16.39 | 14.188 | 16.377 | 10.597 | 6.314 |
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 |
Liquide middelen en kortetermijnbeleggingen
| 6.372 | 7.334 | 8.889 | 10.047 | 8.592 | 10.142 | 11.127 | 10.471 | 10.49 | 12.887 | 12.476 | 12.209 | 11.709 | 11.646 | 12.297 | 11.574 | 11.29 | 7.942 | 8.427 | 7.731 | 8.906 | 10.361 | 9.786 | 7.224 | 9.701 | 11.327 | 8.05 | 8.949 | 9.646 | 10.6 | 13.114 | 10.898 | 10.89 | 11.76 | 14.158 | 15.232 | 14.995 | 7.708 | 7.269 | 6.358 | 5.631 | 6.37 | 7.311 | 7.389 | 9.382 | 10.802 | 12.712 | 14.314 | 15.469 | 17.743 | 17.88 | 16.884 | 16.85 | 16.253 | 14.784 | 16.39 | 14.188 | 16.377 | 10.597 | 6.314 |
Nettovorderingen
| 5.859 | 5.633 | 4.883 | 4.041 | 4.324 | 5.021 | 4.158 | 5.052 | 6.064 | 5.466 | 4.911 | 5.039 | 4.698 | 5.529 | 4.953 | 3.939 | 4.342 | 4.687 | 4.336 | 5.528 | 4.634 | 4.621 | 4.484 | 3.977 | 4.747 | 5.65 | 4.913 | 5.181 | 4.508 | 4.88 | 3.76 | 5.129 | 4.981 | 5.958 | 4.565 | 5.347 | 5.911 | 7.042 | 5.995 | 6.737 | 8.692 | 10.206 | 10.851 | 12.555 | 10.64 | 10.087 | 10.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| -5.859 | 0 | 0 | 0 | 0 | 0 | 0 | -5.052 | -6.064 | -5.466 | -4.911 | -5.039 | 0 | -5.529 | 0 | -3.939 | -4.342 | -4.687 | -4.336 | -5.528 | 0 | 0 | -4.484 | -3.977 | 0 | 0 | 0 | 0 | 0 | -4.88 | 0 | -5.129 | -4.981 | -5.958 | -4.565 | 0 | -5.911 | -7.042 | -5.995 | 0 | -8.692 | 0 | -10.851 | -12.555 | 0 | -10.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 7.457 | 1.216 | 1.395 | 0.797 | 1.367 | 1.461 | 1.601 | 5.82 | 7.33 | 6.597 | 5.984 | 5.881 | 5.589 | 6.428 | 6.786 | 4.947 | 5.391 | 5.893 | 5.762 | 6.888 | 5.825 | 5.602 | 5.634 | 5.083 | 5.559 | 6.323 | 5.762 | 5.879 | 5.185 | 5.655 | 4.493 | 5.72 | 5.768 | 6.627 | 5.262 | 6.197 | 6.752 | 8.041 | 7.285 | 7.845 | 10.301 | 11.46 | 12.379 | 13.271 | 11.495 | 11.097 | 11.79 | 10.404 | 10.984 | 0.067 | 0.067 | 0.067 | 0.383 | 0.383 | 0.383 | 0.383 | 0.383 | 8.028 | 0.383 | 0.383 |
Totaal vlottende activa
| 13.829 | 14.183 | 15.167 | 14.885 | 14.283 | 16.624 | 16.886 | 16.291 | 17.82 | 19.484 | 18.46 | 18.09 | 17.298 | 18.074 | 19.083 | 16.521 | 16.681 | 13.835 | 14.189 | 14.619 | 14.731 | 15.963 | 15.42 | 12.307 | 15.26 | 17.65 | 13.812 | 14.828 | 14.831 | 16.255 | 17.607 | 16.618 | 16.658 | 18.387 | 19.42 | 21.429 | 21.747 | 15.749 | 14.554 | 14.203 | 15.932 | 17.83 | 19.69 | 20.66 | 20.877 | 21.899 | 24.502 | 24.718 | 26.453 | 29.136 | 29.922 | 29.421 | 28.113 | 28.144 | 28.523 | 25.984 | 23.42 | 24.405 | 21.208 | 17.873 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 7.812 | 8.239 | 8.627 | 8.812 | 9.236 | 9.665 | 10.049 | 9.818 | 10.156 | 10.491 | 10.836 | 10.748 | 10.627 | 10.223 | 10.506 | 1.727 | 1.167 | 1.488 | 1.906 | 2.371 | 2.809 | 0.634 | 0.645 | 0.658 | 0.612 | 0.636 | 0.635 | 0.637 | 0.565 | 0.547 | 0.547 | 0.567 | 0.555 | 0.375 | 0.353 | 0.362 | 0.431 | 0.485 | 0.565 | 0.631 | 0.754 | 0.937 | 1.004 | 1.026 | 1.129 | 1.25 | 1.335 | 1.38 | 1.368 | 1.202 | 1.089 | 1.098 | 1.156 | 0.996 | 0.855 | 0.705 | 0.652 | 0.633 | 0.593 | 0.571 |
Goodwill
| 0 | 0 | 0 | 7.533 | 0 | 0 | 0 | 7.533 | 0 | 7.533 | 0 | 4.473 | 0 | 0 | 0 | 4.473 | 0 | 0 | 0 | 4.473 | 0 | 0 | 0 | 4.473 | 0 | 0 | 0 | 4.473 | 0 | 0 | 0 | 4.473 | 0 | 0 | 0 | 4.473 | 0 | 0 | 0 | 4.473 | 0 | 0 | 0 | 5.227 | 0 | 0 | 0 | 5.227 | 0 | 0 | 0 | 5.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 13.455 | 13.506 | 5.931 | 13.652 | 13.885 | 14.145 | 6.852 | 14.602 | 7.262 | 14.605 | 5.902 | 10.43 | 10.426 | 10.433 | 5.905 | 10.31 | 10.26 | 10.103 | 5.435 | 9.801 | 9.657 | 9.594 | 5.126 | 9.648 | 9.392 | 9.197 | 4.46 | 8.727 | 8.71 | 8.807 | 4.333 | 8.969 | 8.883 | 8.666 | 4.224 | 8.742 | 8.774 | 8.922 | 4.978 | 9.905 | 10.677 | 10.823 | 5.877 | 11.351 | 11.723 | 11.884 | 6.391 | 0 | 11.18 | 10.829 | 9.741 | 9.798 | 9.181 | 8.839 | 8.517 | 8.867 | 9.151 | 9.411 | 9.504 |
Goodwill en immateriële activa
| 13.285 | 13.455 | 13.506 | 13.464 | 13.652 | 13.885 | 14.145 | 14.385 | 14.602 | 14.795 | 14.605 | 10.375 | 10.43 | 10.426 | 10.433 | 10.378 | 10.31 | 10.26 | 10.103 | 9.908 | 9.801 | 9.657 | 9.594 | 9.599 | 9.648 | 9.392 | 9.197 | 8.933 | 8.727 | 8.71 | 8.807 | 8.806 | 8.969 | 8.883 | 8.666 | 8.697 | 8.742 | 8.774 | 8.922 | 9.451 | 9.905 | 10.677 | 10.823 | 11.104 | 11.351 | 11.723 | 11.884 | 11.618 | 11.451 | 11.18 | 10.829 | 9.741 | 9.798 | 9.181 | 8.839 | 8.517 | 8.867 | 9.151 | 9.411 | 9.504 |
Langetermijnbeleggingen
| 0.247 | 0.247 | 0.244 | 0.246 | 0.246 | 0.245 | 0.246 | 0.249 | 0.253 | 0.253 | 0.254 | 0.25 | -10.43 | -10.426 | 0.159 | 0 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 1.2 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0.066 | 0.066 | 0.072 | 0.476 | 0.475 | 0 | 0.475 |
Belastingvorderingen
| 0.122 | 0.122 | 0.118 | 4.393 | 0.104 | 0.104 | 0.105 | 0.109 | 0.095 | 0.094 | 0.096 | 0.091 | 0.084 | 0.085 | 0.087 | 0.085 | 0.072 | 0.072 | 0.065 | 0.076 | 0.076 | 0.067 | 0.069 | 0.067 | 0.635 | 0.635 | 0.635 | 0.637 | 1.066 | 1.066 | 1.072 | 1.068 | 1.231 | 1.23 | 1.231 | 1.23 | 0.945 | 0.952 | 0.953 | 0.95 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.296 | 0.296 | 0.296 | 0.296 |
Overige niet-vlottende activa
| 0.499 | 0.594 | 0.543 | 0.506 | 0.422 | 0.454 | 0.412 | 0.401 | 0.315 | 0.284 | 0.234 | 0 | 10.589 | 10.585 | 0.015 | 0.649 | 0.016 | 0.018 | 0.018 | 0.017 | 0.027 | 0.026 | 0.026 | 0.026 | 0.023 | 0.023 | 0.022 | 0.014 | 0.015 | 0.015 | 0.068 | 0.052 | 0.049 | 0.049 | 0.048 | 0.05 | 0.049 | 0.049 | 0.051 | 0.045 | 0.008 | 0.02 | 0.02 | 0.02 | 0.02 | 0.021 | 0.023 | 0.026 | 0.031 | 0.023 | 0.023 | 0.024 | 0.022 | 0.022 | 0.027 | 0.028 | 0.028 | 0.024 | 0.501 | 0.022 |
Totaal niet-vlottende activa
| 21.965 | 22.657 | 23.038 | 27.421 | 23.66 | 24.353 | 24.957 | 24.962 | 25.421 | 25.917 | 26.025 | 21.464 | 21.3 | 20.893 | 21.2 | 12.839 | 12.2 | 12.473 | 12.727 | 13.007 | 13.348 | 11.019 | 10.969 | 10.35 | 10.918 | 10.686 | 10.489 | 10.221 | 10.373 | 10.338 | 10.494 | 10.493 | 10.804 | 10.537 | 11.498 | 11.539 | 11.367 | 10.26 | 10.491 | 11.077 | 11.562 | 12.529 | 12.742 | 13.045 | 13.395 | 13.889 | 14.137 | 13.919 | 13.745 | 13.3 | 12.836 | 11.758 | 11.938 | 11.16 | 10.682 | 10.217 | 10.319 | 10.579 | 10.801 | 10.868 |
Totaal activa
| 35.794 | 36.84 | 38.205 | 42.306 | 37.943 | 40.977 | 41.843 | 41.253 | 43.241 | 45.401 | 44.485 | 39.554 | 38.598 | 38.967 | 40.283 | 29.36 | 28.881 | 26.308 | 26.916 | 27.626 | 28.079 | 26.982 | 26.389 | 22.657 | 26.178 | 28.336 | 24.301 | 25.049 | 25.204 | 26.593 | 28.101 | 27.111 | 27.462 | 28.924 | 30.918 | 32.968 | 33.114 | 26.009 | 25.045 | 25.28 | 27.494 | 30.359 | 32.432 | 33.705 | 34.272 | 35.788 | 38.639 | 38.637 | 40.198 | 42.436 | 42.758 | 41.179 | 40.051 | 39.304 | 39.205 | 36.201 | 33.739 | 34.984 | 32.009 | 28.741 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2.004 | 1.982 | 1.834 | 1.96 | 1.994 | 2.227 | 1.597 | 1.676 | 2.053 | 1.787 | 1.556 | 1.631 | 1.524 | 1.67 | 1.688 | 1.48 | 1.614 | 1.251 | 1.321 | 1.656 | 1.481 | 1.405 | 1.671 | 1.525 | 1.585 | 1.52 | 1.559 | 1.527 | 1.418 | 1.268 | 1.038 | 1.35 | 1.472 | 1.16 | 1.615 | 2.066 | 2.224 | 1.881 | 1.215 | 1.67 | 2.076 | 2.988 | 2.878 | 3.057 | 3.221 | 3.651 | 3.748 | 4.771 | 4.272 | 5.497 | 5.115 | 5.58 | 4.343 | 3.83 | 3.733 | 3.255 | 3.263 | 2.648 | 2.797 | 3.862 |
Kortlopende schulden
| 2.734 | 2.073 | 2.064 | 2.021 | 2.013 | 2.007 | 2.005 | 1.925 | 1.896 | 1.872 | 1.359 | 1.296 | 1.262 | 1.129 | 2.595 | 1.883 | 2.194 | 2.667 | 2.532 | 2.884 | 2.91 | 1.295 | 1.5 | 1.5 | 1.375 | 1.5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.024 | 0.027 | 0.036 | 0.037 | 0.035 | 0.051 | 0.06 | 0.581 | 0.018 | 0.01 | 0.015 | 0.399 | 0.037 | 0.026 | 0.025 | 0.458 | 0.044 | 0.054 | 0.046 | 0.804 | 0.019 | 0.031 | 0.028 | 0.352 | 0.019 | 0.013 | 0.023 | 1.023 | 0.016 | 0.048 | 0.053 | 0.699 | 0.068 | 0.037 | 0.031 | 0.606 | 0.032 | 0.074 | 0.146 | 0.906 | 0.11 | 0.106 | 0.081 | 0.901 | 0.02 | 0.077 | 0.064 | 1.169 | 0.451 | 0.697 | 0.576 | 0.579 | 0.473 | 0.472 | 0.474 | 0.472 | 0 | 0.912 | 0.914 | 1.054 |
Uitgestelde opbrengsten
| 5.801 | 7.345 | 7.844 | 6.872 | 5.146 | 6.233 | 6.642 | 5.631 | 4.061 | 5.143 | 6.166 | 6.921 | 4.232 | 4.403 | 4.701 | 5.203 | 3.586 | 3.901 | 4.873 | 6.44 | 2.915 | 2.933 | 3.176 | 3.951 | 2.616 | 3.066 | 3.091 | 4.662 | 2.455 | 3.513 | 3.999 | 5.287 | 2.953 | 3.462 | 3.262 | 5.094 | 3.169 | 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
| 4.847 | 3.161 | 3.014 | 3.283 | 3.113 | 3.584 | 3.84 | 3.234 | 3.566 | 3.867 | 3.976 | 0.303 | 2.292 | 2.782 | 2.662 | 0.411 | 2.214 | 2.342 | 2.105 | 0.458 | 2.188 | 2.239 | 2.091 | 0.342 | 2.186 | 2.03 | 2.214 | 0.52 | 2.315 | 2.716 | 2.802 | 0.299 | 2.205 | 2.699 | 2.18 | 0.411 | 2.535 | 7.222 | 6.726 | 6.033 | 5.856 | 7.061 | 6.68 | 5.987 | 5.957 | 6.611 | 8.079 | 5.376 | 6.313 | 7.042 | 8.177 | 5.958 | 6.522 | 7.578 | 8.401 | 6.282 | 4.518 | 6.5 | 7.596 | 5.697 |
Totaal kortlopende verplichtingen
| 15.386 | 14.561 | 14.756 | 14.136 | 12.266 | 14.051 | 14.084 | 12.466 | 11.576 | 12.669 | 13.057 | 10.151 | 9.31 | 9.984 | 11.646 | 8.977 | 9.608 | 10.161 | 10.831 | 11.438 | 9.494 | 7.872 | 8.438 | 7.318 | 7.762 | 8.116 | 7.864 | 7.709 | 7.188 | 8.497 | 8.839 | 7.936 | 7.63 | 8.321 | 8.057 | 8.571 | 8.928 | 9.103 | 7.941 | 7.703 | 7.932 | 10.049 | 9.558 | 9.044 | 9.178 | 10.262 | 11.827 | 10.147 | 10.585 | 12.539 | 13.292 | 11.538 | 10.865 | 11.408 | 12.134 | 9.537 | 7.781 | 9.148 | 10.393 | 9.559 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.746 | 3.12 | 3.224 | 3.361 | 10.966 | 11.48 | 11.965 | 12.765 | 13.187 | 13.64 | 12.041 | 11.995 | 11.966 | 11.695 | 11.823 | 0.81 | 3.117 | 0.092 | 0.268 | 0.457 | 0.97 | 0.5 | 1.414 | 1.547 | 1.791 | 1.784 | 1.775 | 1.787 | 1.778 | 1.768 | 2.755 | 2.772 | 2.75 | 2.736 | 4.919 | 4.949 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 7.119 | 0 | 0 | 0 | -4.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0.102 | 0.126 | 0.146 | 0.165 | 0.186 | 0.196 | 0.223 | 0.247 | 0.278 | 0.32 | 0.348 | 0.349 | 0.36 | 0.352 | 0.367 | 0.356 | 0 | 0 | 0 | 0.457 | 0.425 | 0.422 | 0.421 | 0.858 | 0.891 | 0.905 | 0.878 | 1.353 | 1.383 | 1.304 | 1.344 | 1.706 | 1.613 | 1.646 | 1.751 | 2.453 | 2.736 | 2.482 | 0.307 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 4.272 | 0 | 0 | 0 | 4.703 | 0 | 0 | 0 | 5.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.084 | -0.102 | -0.126 | -0.146 | -0.165 | -0.186 | -0.196 | -0.223 | -0.247 | -0.278 | -0.32 | -0.348 | -0.349 | -0.36 | -0.352 | -0.367 | -0.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
Overige niet-vlottende verplichtingen
| 8.091 | 8.438 | 9.017 | 2.05 | 2.011 | 1.979 | 2.209 | 2.168 | 2.696 | 2.696 | 2.205 | -5.126 | 0 | 0 | 0 | 3.038 | 0 | 0 | 0 | 0 | 0.084 | 0.102 | 0.126 | 0.146 | 0.165 | 0.186 | 0.196 | 0.223 | 0.247 | 0.278 | 0.32 | 0.348 | 0.349 | 0.36 | 0.352 | 0.367 | 0.356 | 0 | 0 | 0 | 0.015 | 0.029 | 0.043 | 0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.078 | 0.303 | 0.303 | 0.303 | 0.303 | 0.469 | 0.469 | 0.469 | 0.469 |
Totaal niet-vlottende verplichtingen
| 8.837 | 11.558 | 12.241 | 16.802 | 12.977 | 13.459 | 14.174 | 14.933 | 15.883 | 16.336 | 14.246 | 11.995 | 11.966 | 11.695 | 11.823 | 3.848 | 3.117 | 0.092 | 0.268 | 0.457 | 1.054 | 0.602 | 1.54 | 1.693 | 1.956 | 1.97 | 1.971 | 2.01 | 2.025 | 2.046 | 3.075 | 3.12 | 3.099 | 3.096 | 5.271 | 5.316 | 5.356 | 0 | 0 | 0 | 0.472 | 0.454 | 0.465 | 0.479 | 0.858 | 0.891 | 0.905 | 0.878 | 1.353 | 1.383 | 1.382 | 1.422 | 2.009 | 1.916 | 1.949 | 2.054 | 2.922 | 3.205 | 2.951 | 0.786 |
Totaal passiva
| 24.223 | 26.119 | 26.997 | 30.938 | 25.243 | 27.51 | 28.258 | 27.399 | 27.459 | 29.005 | 27.303 | 22.146 | 21.276 | 21.679 | 23.469 | 12.825 | 12.725 | 10.253 | 11.099 | 11.895 | 10.548 | 8.474 | 9.978 | 9.011 | 9.718 | 10.086 | 9.835 | 9.719 | 9.213 | 10.543 | 11.914 | 11.056 | 10.729 | 11.417 | 13.328 | 13.887 | 14.284 | 9.103 | 7.941 | 7.703 | 8.404 | 10.503 | 10.023 | 9.523 | 10.036 | 11.153 | 12.732 | 11.025 | 11.938 | 13.922 | 14.674 | 12.96 | 12.874 | 13.324 | 14.083 | 11.591 | 10.703 | 12.353 | 13.344 | 10.345 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.959 | 0 | 0 | 22.798 | 32.827 | 0 | 16.602 | 17.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 14.582 | 14.582 | 14.582 | 14.582 | 14.582 | 14.582 | 14.582 | 14.194 | 14.194 | 14.194 | 14.194 | 14.194 | 14.194 | 14.194 | 14.194 | 14.194 | 14.194 | 14.194 | 14.194 | 42.582 | 42.582 | 39.208 | 39.209 | 34.852 | 34.852 | 34.852 | 31.683 | 31.683 | 31.683 | 31.683 | 31.683 | 31.683 | 31.683 | 31.683 | 31.683 | 31.683 | 31.683 | 30.183 | 30.183 | 30.183 | 30.183 | 30.183 | 30.183 | 30.183 | 30.183 | 30.183 | 30.183 | 30.183 | 30.183 | 30.183 | 30.183 | 30.171 | 30.171 | 30.052 | 29.965 | 29.582 | 29.12 | 28.952 | 26.335 | 26.309 |
Ingehouden winsten
| -7.773 | -8.677 | -8.132 | -8.026 | -6.885 | -6.091 | -5.986 | -4.944 | -2.886 | -2.204 | -1.519 | -1.387 | -1.433 | -1.471 | -1.993 | -2.197 | -2.588 | -2.632 | -2.756 | -29.959 | -37.676 | -36.718 | -35.025 | -32.827 | -30.003 | -28.236 | -26.899 | -26.085 | -25.437 | -25.393 | -25.326 | -25.421 | -24.802 | -23.983 | -23.92 | -22.433 | -22.574 | -23.057 | -22.912 | -22.438 | -20.871 | -20.172 | -17.589 | -15.796 | -15.766 | -15.364 | -14.195 | -12.469 | 0 | 0 | 0 | -11.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 1.732 | 1.786 | 1.728 | 1.782 | 1.973 | 1.946 | 1.959 | 2.029 | 2.182 | 2.114 | 2.112 | 2.026 | 1.986 | 1.99 | 16.769 | -2.2 | 4.55 | 4.493 | 4.379 | -3.517 | 12.625 | 16.018 | 12.227 | -3.53 | 11.611 | 11.634 | 9.682 | -3.462 | 9.745 | 9.76 | 9.83 | -3.886 | 9.852 | 9.807 | 9.827 | -3.962 | 9.721 | 9.78 | 9.833 | -3.711 | 9.778 | 9.845 | 9.815 | -3.465 | 9.819 | 9.816 | 9.919 | -3.166 | 0 | 0 | 0 | -8.859 | 0 | 0 | 0 | -9.03 | 0 | 0 | 0 | -8.954 |
Overige totale aandeelhoudersvermogen
| 1.732 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 2.575 | 2.292 | 2.292 | 2.395 | 2.575 | 2.575 | 2.575 | -12.156 | 6.738 | 0 | 0 | 0 | -23.334 | 0 | 0 | -22.798 | -17.676 | 0 | -33.204 | -34.434 | 13.194 | 0 | 0 | 0 | 13.679 | 0 | 0 | 0 | 13.793 | 0 | 0 | 0 | 13.543 | 0 | 0 | 0 | 13.26 | 0 | 0 | 0 | 13.064 | -1.923 | -1.669 | -2.099 | 6.907 | -2.994 | -4.072 | -4.843 | 4.058 | -6.084 | -6.321 | -7.257 | 1.368 |
Totaal eigen vermogen van aandeelhouders
| 11.571 | 10.721 | 11.208 | 11.368 | 12.7 | 13.467 | 13.585 | 13.854 | 15.782 | 16.396 | 17.182 | 17.408 | 17.322 | 17.288 | 16.814 | 16.535 | 16.156 | 16.055 | 15.817 | 15.731 | 17.531 | 18.508 | 16.411 | 13.646 | 16.46 | 18.25 | 14.466 | 15.33 | 15.991 | 16.05 | 16.187 | 16.055 | 16.733 | 17.507 | 17.59 | 19.081 | 18.83 | 16.906 | 17.104 | 17.577 | 19.09 | 19.856 | 22.409 | 24.182 | 24.236 | 24.635 | 25.907 | 27.612 | 28.26 | 28.514 | 28.084 | 28.219 | 27.177 | 25.98 | 25.122 | 24.61 | 23.036 | 22.631 | 19.078 | 18.723 |
Totaal eigen vermogen
| 11.571 | 10.721 | 11.208 | 11.368 | 12.7 | 13.467 | 13.585 | 13.854 | 15.782 | 16.396 | 17.182 | 17.408 | 17.322 | 17.288 | 16.814 | 16.535 | 16.156 | 16.055 | 15.817 | 15.731 | 17.531 | 18.508 | 16.411 | 13.646 | 16.46 | 18.25 | 14.466 | 15.33 | 15.991 | 16.05 | 16.187 | 16.055 | 16.733 | 17.507 | 17.59 | 19.081 | 18.83 | 16.906 | 17.104 | 17.577 | 19.09 | 19.856 | 22.409 | 24.182 | 24.236 | 24.635 | 25.907 | 27.612 | 28.26 | 28.514 | 28.084 | 28.219 | 27.177 | 25.98 | 25.122 | 24.61 | 23.036 | 22.631 | 18.665 | 18.396 |
Totaal passiva en aandeelhoudersvermogen
| 35.794 | 36.84 | 38.205 | 42.306 | 37.943 | 40.977 | 41.843 | 41.253 | 43.241 | 45.401 | 44.485 | 39.554 | 38.598 | 38.967 | 40.283 | 29.36 | 28.881 | 26.308 | 26.916 | 27.626 | 28.079 | 26.982 | 26.389 | 22.657 | 26.178 | 28.336 | 24.301 | 25.049 | 25.204 | 26.593 | 28.101 | 27.111 | 27.462 | 28.924 | 30.918 | 32.968 | 33.114 | 26.009 | 25.045 | 25.28 | 27.494 | 30.359 | 32.432 | 33.705 | 34.272 | 35.788 | 38.639 | 38.637 | 40.198 | 42.436 | 42.758 | 41.179 | 40.051 | 39.304 | 39.205 | 36.201 | 33.739 | 34.984 | 32.009 | 28.741 |