Ituran Location and Control Ltd.
NASDAQ:ITRN
32.59 (USD) • At close January 14, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 67.465 | 63.21 | 54.035 | 53.434 | 39.879 | 34.205 | 33.276 | 27.85 | 30.068 | 32.671 | 43.254 | 50.306 | 62.947 | 65.576 | 64.133 | 72.183 | 61.836 | 56.782 | 49.858 | 53.964 | 56.254 | 62.391 | 53.049 | 51.398 | 55.743 | 36.106 | 34.734 | 36.906 | 31.821 | 27.116 | 26.61 | 31.087 | 25.632 | 25.448 | 26.812 | 27.016 | 29.434 | 30.988 | 32.908 | 38.418 | 43.004 | 41.767 | 41.352 | 41.697 | 36.62 | 33.655 | 33.842 | 29.453 | 23.692 | 18.977 | 38.946 | 35.27 | 48.39 | 39.806 | 52.402 | 46.674 | 45.45 | 35.773 | 67.519 | 60.813 | 53.257 | 29.996 | 29.793 | 12.511 | 66.141 | 67.062 | 86.444 | 28.669 | 35.829 | 33.461 | 50.614 | 43.812 | 40.013 | 37.839 | 17.641 | 58.429 | 6.673 | 4.815 |
Kortetermijnbeleggingen
| 0.032 | 0.081 | 0.221 | 0.119 | 0.144 | 0.257 | 0.209 | 0.316 | 0.382 | 0.496 | 1.951 | 4.405 | 4.015 | 6.217 | 5.967 | 6.663 | 0.1 | 0.374 | 0.268 | 0.358 | 0.233 | 0.441 | 1.486 | 1.897 | 1.674 | 1.319 | 3.46 | 3.559 | 3.54 | 1.456 | 0.695 | 0.398 | 0.39 | 0.371 | 0.348 | 2.035 | 2.553 | 2.422 | 2.379 | 2.362 | 2.515 | 2.266 | 2.35 | 4.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.068 | 1.464 | 1.587 | 6.191 | 6.747 | 1.453 | 6.589 | 6.655 | 9.44 | 17.521 | 28.097 | 15.548 | 43.157 | 0.089 | 0.092 | 10.41 | 9.558 | 9.137 | 8.653 | 8.591 | 16.034 | 17.964 | 17.482 | 40.801 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 67.497 | 63.291 | 54.256 | 53.553 | 40.023 | 34.462 | 33.485 | 28.166 | 30.45 | 33.167 | 45.205 | 54.711 | 66.962 | 71.793 | 70.1 | 78.846 | 61.936 | 57.156 | 50.126 | 54.322 | 56.487 | 62.832 | 54.535 | 53.295 | 57.417 | 37.425 | 38.194 | 40.465 | 35.361 | 28.572 | 27.305 | 31.485 | 26.022 | 25.819 | 27.16 | 29.051 | 31.987 | 33.41 | 35.287 | 40.78 | 45.519 | 44.033 | 43.702 | 41.697 | 36.62 | 33.655 | 33.842 | 29.453 | 23.692 | 18.977 | 39.02 | 35.338 | 49.854 | 41.393 | 58.593 | 53.421 | 46.903 | 42.362 | 74.174 | 70.253 | 70.778 | 58.093 | 45.341 | 55.668 | 66.23 | 67.154 | 96.854 | 38.227 | 44.966 | 42.114 | 59.205 | 59.846 | 57.977 | 55.321 | 58.442 | 58.429 | 6.673 | 4.815 |
Nettovorderingen
| 47.876 | 49.168 | 49.271 | 45.39 | 45.481 | 47.909 | 47.99 | 45.821 | 44.552 | 45.837 | 48.245 | 43.916 | 45.972 | 45.864 | 43.336 | 39.343 | 40.051 | 37.766 | 46.327 | 45.09 | 48.667 | 51.205 | 50.192 | 54.261 | 62.782 | 43.097 | 44.621 | 41.009 | 45.283 | 41.636 | 38.786 | 33.865 | 35.862 | 34.821 | 34.901 | 27.436 | 27.802 | 29.719 | 28.755 | 27.96 | 30.334 | 34.718 | 33.3 | 29.239 | 30.141 | 30.893 | 31.336 | 26.19 | 27.171 | 27.878 | 28.241 | 25.634 | 29.034 | 32.225 | 33.424 | 31.161 | 31.929 | 28.301 | 27.268 | 24.906 | 24.666 | 23.798 | 23.634 | 26.729 | 32.609 | 34.22 | 33.487 | 27.578 | 36.976 | 34.524 | 34.098 | 29.709 | 26.04 | 24.726 | 23.225 | 22.494 | 22.032 | 22.197 |
Voorraad
| 23.959 | 24.806 | 26.14 | 26.872 | 26.125 | 28.048 | 27.963 | 28.509 | 32.494 | 29.154 | 31.55 | 27.128 | 26.334 | 21.17 | 20.442 | 22.622 | 23.391 | 25.175 | 25.526 | 25.537 | 25.642 | 26.98 | 27.489 | 28.367 | 35.066 | 13.526 | 14.623 | 14.244 | 15.087 | 17.267 | 16.057 | 14.351 | 13.953 | 13.072 | 13.166 | 12.781 | 11.808 | 12.163 | 11.226 | 12.164 | 11.39 | 12.112 | 11.8 | 14.506 | 12.504 | 12.732 | 12.419 | 14.747 | 13.275 | 12.365 | 12.434 | 10.881 | 9.332 | 8.013 | 7.84 | 8.501 | 10.934 | 10.44 | 10.623 | 11.096 | 11.441 | 13.646 | 11.981 | 11.659 | 13.748 | 14.907 | 15.297 | 13.258 | 18.36 | 16.337 | 15.564 | 12.366 | 10.88 | 9.627 | 8.214 | 6.33 | 7.046 | 6.502 |
Overige vlottende activa
| 51.193 | 50.146 | 54.467 | 52.724 | 51.888 | 56.056 | 52.382 | 48.156 | 45.883 | 42.655 | 44.544 | 36.979 | 35.668 | 38.578 | 36.377 | 38.624 | 35.027 | 36.863 | 41.02 | 49.201 | 48.2 | 49.15 | 52.036 | 52.983 | 45.591 | 39.746 | 45.109 | 41.394 | 45.554 | 41.1 | 40.966 | 31.488 | 34.367 | 31.573 | 28.047 | 22.437 | 20.24 | 23.253 | 23.566 | 22.318 | 20.825 | 21.289 | 26.166 | 23.419 | 23.168 | 16.232 | 16.829 | 15.399 | 23.169 | 22.62 | 18.479 | 15.165 | 12.757 | 18.505 | 13.821 | 12.77 | 7.558 | 6.944 | 6.926 | 6.136 | 6.685 | 5.455 | 18.508 | 5.487 | 5.966 | 7.395 | 9.237 | 83.783 | 5.885 | 5.165 | 4.016 | 4.915 | 3.22 | 3.101 | 3.19 | 2.747 | 49.393 | 2.449 |
Totaal vlottende activa
| 190.525 | 187.411 | 184.134 | 178.539 | 163.517 | 166.475 | 161.82 | 150.652 | 153.379 | 150.813 | 169.544 | 162.734 | 174.936 | 177.405 | 170.255 | 179.435 | 160.405 | 156.96 | 162.999 | 174.15 | 178.996 | 190.167 | 184.252 | 188.906 | 200.856 | 133.794 | 142.547 | 143.65 | 141.285 | 128.575 | 123.114 | 115.223 | 110.204 | 105.285 | 103.274 | 91.705 | 91.837 | 98.545 | 98.834 | 103.222 | 108.068 | 112.152 | 114.968 | 108.861 | 102.433 | 93.512 | 94.426 | 85.789 | 87.307 | 81.84 | 98.174 | 87.018 | 100.977 | 100.136 | 113.678 | 105.853 | 97.324 | 88.047 | 118.991 | 112.391 | 113.57 | 100.992 | 99.464 | 99.543 | 118.553 | 123.676 | 154.875 | 162.846 | 106.187 | 98.14 | 112.883 | 106.836 | 98.117 | 92.775 | 93.071 | 90 | 85.144 | 35.963 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 41.265 | 42.924 | 47.162 | 50.026 | 48.58 | 52.522 | 51.647 | 55.15 | 50.438 | 51.078 | 51.135 | 40.342 | 38.215 | 41.422 | 40.041 | 43.201 | 46.942 | 49.785 | 55.52 | 61.492 | 54.769 | 57.766 | 59.432 | 50.46 | 52.607 | 37.232 | 40.421 | 39.047 | 38.722 | 36.682 | 36.365 | 35.644 | 34.505 | 33.511 | 32.291 | 31.514 | 31.612 | 37.07 | 31.841 | 31.908 | 34.206 | 36.782 | 33.319 | 32.546 | 35.695 | 33.738 | 33.949 | 34.156 | 32.874 | 34.924 | 38.464 | 40.87 | 42.725 | 51.096 | 49.217 | 46.147 | 43.287 | 39.744 | 40.147 | 39.09 | 35.867 | 30.957 | 26.697 | 27.074 | 29.53 | 30.771 | 25.864 | 24.44 | 24.749 | 22.718 | 20.538 | 19.109 | 17.826 | 16.159 | 11.237 | 9.904 | 10.016 | 9.503 |
Goodwill
| 39.265 | 39.219 | 39.346 | 39.4 | 39.213 | 39.328 | 39.411 | 39.51 | 39.485 | 39.53 | 39.912 | 39.999 | 39.844 | 39.806 | 39.716 | 39.862 | 39.594 | 39.568 | 49.97 | 50.086 | 62.343 | 63.074 | 63.007 | 69.874 | 70.875 | 3.587 | 3.726 | 3.777 | 3.717 | 3.746 | 3.606 | 3.406 | 3.484 | 3.405 | 3.477 | 3.356 | 4.006 | 4.169 | 3.948 | 4.041 | 5.104 | 5.485 | 5.408 | 5.986 | 8.013 | 7.833 | 8.23 | 8.043 | 8.314 | 8.291 | 8.755 | 8.514 | 9.539 | 10.4 | 10.238 | 10.079 | 11.374 | 9.327 | 9.76 | 9.639 | 9.833 | 9.448 | 8.871 | 9.73 | 10.772 | 10.984 | 10.388 | 9.631 | 9.364 | 9.731 | 4.598 | 4.536 | 2.867 | 2.869 | 2.77 | 2.8 | 0 | 0 |
Immateriële activa
| 9.108 | 9.488 | 10.259 | 10.83 | 10.852 | 11.043 | 11.853 | 12.62 | 13.491 | 14.535 | 15.937 | 16.753 | 16.811 | 18.013 | 18.46 | 19.382 | 19.593 | 20.225 | 21.65 | 23.355 | 37.822 | 38.582 | 39.108 | 39.04 | 29.389 | 0.077 | 0.05 | 0.038 | 0.023 | 0.023 | 0.023 | 0.023 | 0.025 | 0.025 | 0.026 | 0.026 | 0.322 | 0.382 | 0.405 | 0.452 | 0.564 | 0.647 | 0.686 | 0.546 | 2.285 | 2.357 | 2.526 | 2.591 | 2.621 | 2.781 | 3.113 | 3.355 | 3.635 | 4.102 | 4.256 | 4.402 | 4.405 | 4.384 | 4.859 | 5.064 | 5.422 | 5.732 | 5.918 | 6.967 | 8.187 | 8.784 | 8.867 | 8.801 | 10.26 | 9.304 | 2.681 | 2.784 | 2.883 | 2.989 | 3.094 | 3.201 | 6.072 | 6.691 |
Goodwill en immateriële activa
| 48.373 | 48.707 | 49.605 | 50.23 | 50.065 | 50.371 | 51.264 | 52.13 | 52.976 | 54.065 | 55.849 | 56.752 | 56.655 | 57.819 | 58.176 | 59.244 | 59.187 | 59.793 | 71.62 | 73.441 | 100.165 | 101.656 | 102.115 | 108.914 | 100.264 | 3.664 | 3.776 | 3.815 | 3.74 | 3.769 | 3.629 | 3.429 | 3.509 | 3.43 | 3.503 | 3.382 | 4.328 | 4.551 | 4.353 | 4.493 | 5.668 | 6.132 | 6.094 | 6.532 | 10.298 | 10.19 | 10.756 | 10.634 | 10.935 | 11.072 | 11.868 | 11.869 | 13.174 | 14.502 | 14.494 | 14.481 | 15.779 | 13.711 | 14.619 | 14.703 | 15.255 | 15.18 | 14.789 | 16.697 | 18.959 | 19.768 | 19.255 | 18.432 | 19.624 | 19.035 | 7.279 | 7.32 | 5.75 | 5.858 | 5.864 | 6.001 | 6.072 | 6.691 |
Langetermijnbeleggingen
| 2.852 | 2.796 | 2.682 | 2.927 | 2.382 | 2.602 | 2.873 | 2.967 | 2.847 | 2.988 | 3.045 | 2.751 | 2.586 | 2.571 | 2.395 | 2.171 | 9.026 | 5.579 | 4.447 | 4.926 | 5.212 | 6.012 | 7.042 | 11.346 | 6.488 | 15.96 | 14.325 | 16.221 | 14.873 | 17.748 | 17.657 | 12.06 | 11.748 | 7.779 | 5.548 | 4.783 | 4.486 | 2.22 | 2.02 | 1.095 | 1.13 | 1.323 | 1.503 | 1.511 | 0.256 | 0.249 | 0.248 | 0.242 | 0.234 | 5.163 | 0.281 | 5.175 | 0.298 | 8.193 | 12.882 | 12.662 | 0.299 | 11.987 | 11.932 | 12.407 | 3.703 | 6.376 | 2.887 | 6.04 | 0 | 0 | 0 | 4.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 13.785 | 14.121 | 14.804 | 14.452 | 12.828 | 12.849 | 12.051 | 11.4 | 10.746 | 10.868 | 11.412 | 11.091 | 12.135 | 12.659 | 12.268 | 11.91 | 10.653 | 9.927 | 8.602 | 10.385 | 10.41 | 11.323 | 11.849 | 12.127 | 14.55 | 6.45 | 7.742 | 1.86 | 2.345 | 2.171 | 2.13 | 2.28 | 2.332 | 2.376 | 2.312 | 2.279 | 3.319 | 3.28 | 2.955 | 2.886 | 3.122 | 3.445 | 3.518 | 3.781 | 3.74 | 3.69 | 3.814 | 4.174 | 5.391 | 5.383 | 5.553 | 5.568 | 5.938 | 5.565 | 5.345 | 4.934 | 4.811 | 5.117 | 5.497 | 5.653 | 5.951 | 6.778 | 6.502 | 6.544 | 6.617 | 6.641 | 6.067 | 5.85 | 5.559 | 5.674 | 5.255 | 5.112 | 5.119 | 5.195 | 5.386 | 5.168 | 5.369 | 5.771 |
Overige niet-vlottende activa
| 23.87 | 22.795 | 22.808 | 22.514 | 19.757 | 19.299 | 18.907 | 18.275 | 17.949 | 18.204 | 19.668 | 19.351 | 18.727 | 18.217 | 17.194 | 16.511 | 15.109 | 14.651 | 14.434 | 14.841 | 14.641 | 14.746 | 14.145 | 12.719 | 12.586 | 10.068 | 10.062 | 10.566 | 10.934 | 10.989 | 10.181 | 9.383 | 9.356 | 8.82 | 8.975 | 8.34 | 8.293 | 8.716 | 8.521 | 8.733 | 8.36 | 8.114 | 8.106 | 7.671 | 7.443 | 12.579 | 12.342 | 12.344 | 11.74 | 6.58 | 11.892 | 6.957 | 15.303 | 8.597 | 3.25 | 4.267 | 15.004 | 2.432 | 2.49 | 1.624 | 2.941 | 2.629 | 5.568 | 2.001 | 6.935 | 6.489 | 5.391 | 0.609 | 9.107 | 8.419 | 7.085 | 6.462 | 5.934 | 5.842 | 5.55 | 5.411 | 5.346 | 5.123 |
Totaal niet-vlottende activa
| 130.145 | 131.343 | 137.061 | 140.149 | 133.612 | 137.643 | 136.742 | 139.922 | 134.956 | 137.203 | 141.109 | 130.287 | 128.318 | 132.688 | 130.074 | 133.037 | 140.917 | 139.735 | 154.623 | 165.085 | 185.197 | 191.503 | 194.583 | 195.566 | 186.495 | 73.374 | 76.326 | 71.509 | 70.614 | 71.359 | 69.962 | 62.796 | 61.45 | 55.916 | 52.629 | 50.298 | 52.038 | 55.837 | 49.69 | 49.115 | 52.486 | 55.796 | 52.54 | 52.041 | 57.432 | 60.446 | 61.109 | 61.55 | 61.174 | 63.122 | 68.058 | 70.439 | 77.438 | 87.953 | 85.188 | 82.491 | 79.18 | 72.991 | 74.685 | 73.477 | 63.717 | 61.92 | 56.443 | 58.356 | 62.041 | 63.669 | 56.577 | 53.713 | 59.039 | 55.846 | 40.157 | 38.003 | 34.629 | 33.054 | 28.037 | 26.484 | 26.803 | 27.088 |
Totaal activa
| 320.67 | 318.754 | 321.195 | 318.688 | 297.129 | 304.118 | 298.562 | 290.574 | 288.335 | 288.016 | 310.653 | 293.021 | 303.254 | 310.093 | 300.329 | 312.472 | 301.322 | 296.695 | 317.622 | 339.235 | 364.193 | 381.67 | 378.835 | 384.472 | 387.351 | 207.168 | 218.873 | 215.159 | 211.899 | 199.934 | 193.076 | 178.019 | 171.654 | 161.201 | 155.903 | 142.003 | 143.875 | 154.382 | 148.524 | 152.337 | 160.554 | 167.948 | 167.508 | 160.902 | 159.865 | 153.958 | 155.535 | 147.339 | 148.481 | 144.962 | 166.232 | 157.457 | 178.415 | 188.089 | 198.866 | 188.344 | 176.504 | 161.038 | 193.676 | 185.868 | 177.287 | 162.912 | 155.907 | 157.899 | 180.594 | 187.345 | 211.452 | 216.559 | 165.226 | 153.986 | 153.04 | 144.839 | 132.746 | 125.829 | 121.108 | 116.484 | 111.947 | 63.051 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 17.247 | 20.913 | 19.904 | 20.842 | 18.802 | 23.224 | 23.903 | 21.937 | 22.749 | 20.89 | 24.075 | 21.275 | 21.441 | 21.387 | 17.753 | 19.716 | 19.337 | 16.991 | 20.069 | 22.656 | 19.733 | 23.879 | 22.535 | 23.987 | 27.99 | 19.059 | 22.76 | 23.264 | 22.41 | 20.529 | 18.018 | 18.624 | 15.589 | 13.555 | 13.218 | 10.466 | 10.48 | 13.524 | 11.748 | 11.658 | 13.172 | 13.722 | 12.027 | 11.436 | 11.271 | 10.564 | 7.78 | 9.524 | 10.204 | 11.934 | 10.681 | 9.319 | 11.805 | 12.721 | 13.177 | 13.087 | 14.764 | 13.585 | 13.931 | 13.459 | 12.208 | 13.039 | 12.67 | 11.642 | 15.54 | 16.022 | 15.704 | 12.703 | 15.93 | 16.367 | 17.629 | 14.956 | 14.19 | 14.624 | 12.456 | 10.298 | 11.117 | 12.58 |
Kortlopende schulden
| 0.169 | 0.236 | 0.32 | 3.653 | 1.729 | 4.143 | 8.901 | 14.864 | 15.974 | 16.219 | 17.865 | 20.693 | 17.659 | 17.59 | 17.22 | 23.244 | 20.38 | 20.176 | 19.618 | 19.897 | 22.912 | 21.924 | 16.294 | 10.559 | 8.022 | 0.003 | 0.003 | 0.048 | 0.145 | 0.003 | 0.413 | 0.003 | 0.003 | 0.009 | 0.003 | 0.155 | 0.447 | 0.006 | 0 | 0 | 0.002 | 0.001 | 1.239 | -0.842 | 0.596 | 0.09 | 0.481 | 0.221 | 0.514 | 0.796 | 0.8 | 0.39 | 0.658 | 0.067 | 0.091 | 0.098 | 0.75 | 0.214 | 0.514 | 0.006 | 0.196 | 0.352 | 0.404 | 1.765 | 8.612 | 13.607 | 11.161 | 0.318 | 0.711 | 0.728 | 0.231 | 0.474 | 0.691 | 0.731 | 1.916 | 3.315 | 4.632 | 5.975 |
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 |
Uitgestelde opbrengsten
| 24.114 | 25.557 | 28.006 | 27.117 | 25.139 | 25.466 | 23.105 | 21.783 | 20.832 | 21.48 | 23.401 | 24.333 | 24.64 | 26.053 | 25.445 | 24.351 | 23.829 | 24.023 | 27.488 | 29.146 | 30.183 | 30.995 | 31.79 | 37.671 | 42.135 | 14.045 | 14.561 | 12.796 | 13.431 | 12.613 | 12.075 | 10.762 | 11.218 | 11.665 | 10.782 | 9.21 | 8.737 | 9.92 | 8.943 | 9.401 | 9.032 | 10.036 | 10.73 | 9.852 | 9.806 | 10.195 | 11.078 | 9.526 | 8.836 | 8.334 | 9.09 | 7.869 | 7.759 | 7.921 | 7.515 | 6.714 | 4.883 | 4.878 | 5.611 | 5.486 | 5.928 | 5.093 | 4.889 | 4.821 | 6.147 | 6.227 | 6.086 | 5.801 | 6.518 | 5.003 | 4.297 | 4.399 | 4.644 | 4.313 | 4.313 | 3.9 | 4.363 | 3.479 |
Overige kortlopende verplichtingen
| 45.24 | 45.215 | 44.622 | 40.852 | 39.015 | 40.846 | 38.719 | 34.388 | 37.086 | 37.241 | 39.985 | 38.331 | 51.74 | 52.202 | 56.115 | 45.416 | 43.837 | 31.044 | 34.569 | 29.366 | 29.883 | 30.926 | 30.209 | 32.475 | 38.236 | 27.525 | 29.494 | 29.644 | 29.562 | 27.594 | 30.328 | 26.738 | 27.247 | 23.276 | 37.659 | 21.75 | 30.863 | 33.54 | 34.7 | 25.253 | 38.173 | 43.312 | 48.371 | 29.396 | 37.227 | 36.171 | 40.616 | 22.373 | 26.383 | 21.04 | 44.237 | 20.966 | 38.335 | 40.588 | 19.676 | 39.334 | 16.664 | 15.868 | 17.358 | 17.443 | 18.763 | 15.115 | 15.387 | 16.333 | 16.689 | 15.806 | 15.394 | 33.592 | 13.105 | 12.873 | 12.729 | 13.573 | 11.132 | 10.588 | 15.056 | 11.492 | 13.092 | 10.556 |
Totaal kortlopende verplichtingen
| 86.77 | 91.921 | 92.852 | 92.464 | 84.685 | 93.679 | 94.628 | 93.283 | 96.641 | 95.83 | 105.326 | 104.632 | 115.48 | 117.232 | 116.533 | 112.727 | 107.383 | 92.234 | 101.744 | 101.065 | 102.711 | 107.724 | 100.828 | 104.692 | 116.383 | 60.632 | 66.818 | 65.752 | 65.548 | 60.739 | 60.834 | 56.127 | 54.057 | 48.505 | 50.88 | 41.581 | 41.79 | 47.07 | 46.448 | 46.312 | 51.347 | 57.035 | 61.637 | 50.722 | 49.094 | 46.825 | 48.877 | 41.644 | 45.937 | 42.104 | 64.808 | 38.544 | 58.557 | 61.297 | 40.459 | 59.233 | 37.061 | 34.545 | 37.414 | 36.394 | 37.095 | 33.599 | 33.35 | 33.116 | 46.988 | 51.662 | 48.345 | 52.414 | 36.264 | 34.971 | 34.886 | 33.402 | 30.657 | 30.256 | 33.741 | 29.005 | 33.204 | 32.59 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4.334 | 4.458 | 4.711 | 5.011 | 4.801 | 5.284 | 6.128 | 7.231 | 6.773 | 11.582 | 17.054 | 15.423 | 18.08 | 22.577 | 26.646 | 36.76 | 43.725 | 59.462 | 64.363 | 72.385 | 73.858 | 61.28 | 81.642 | 62.622 | 76.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0.147 | 0.167 | 0.173 | 0.19 | 0.218 | 6.12 | 0.233 | 6.035 | 6.033 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 5.894 | 6.228 | 6.267 | 6.563 | 6.558 |
Uitgestelde opbrengsten niet-vlottend
| 12.594 | 12.636 | 13.227 | 13.259 | 13.899 | 14.335 | 14.283 | 13.036 | 12.692 | 11.741 | 12.064 | 8.902 | 8.603 | 8.751 | 8.773 | 8.536 | 8.276 | 9.769 | 8.963 | 9.763 | 8.816 | 9.353 | 11.896 | 8.221 | 7.03 | 0.612 | 2.994 | 1.241 | 1.557 | 1.462 | 1.221 | 1.034 | 0.977 | 1.014 | 1.089 | 0.973 | 0.772 | 1.005 | 0.886 | 1.063 | 0.981 | 0.977 | 1.033 | 1.033 | 1.061 | 0.983 | 0.883 | 0.806 | 0.754 | 0.692 | 0.718 | 0.728 | 0.863 | 1.329 | 1.357 | 0.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.562 | 0.703 | 0.842 | 1.116 | 1.255 | 1.395 | 1.534 | 1.534 | 1.639 | 1.863 | 1.909 | 1.952 | 2.091 | 2.23 | 2.356 | 2.494 | 2.584 | 2.682 | 2.788 | 2.867 | 4.875 | 5.273 | 6.064 | 2.636 | 3.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.116 | 0.132 | 0.136 | 0.15 | 0.169 | 0.194 | 0.203 | 0.576 | 0.566 | 0.584 | 0.627 | 0.643 | 0.65 | 0.69 | 0.772 | 0.792 | 0.86 | 0.982 | 1.015 | 1.046 | 1.062 | 1.051 | 1.163 | 1.209 | 1.28 | 1.29 | 1.268 | 1.463 | 1.891 | 2.051 | 1.784 | 1.715 | 2.569 | 2.487 | 0.83 | 0.816 | 0.746 | 0.571 | 0.373 | 0.212 | 0.47 | 0.329 |
Overige niet-vlottende verplichtingen
| 28.335 | 27.375 | 27.018 | 26.589 | 23.715 | 23.782 | 23.651 | 23.295 | 23.328 | 23.353 | 25.287 | 24.309 | 23.576 | 22.97 | 21.776 | 22.056 | 21.008 | 18.075 | 17.583 | 17.241 | 17.371 | 33.778 | 16.25 | 31.599 | 15.736 | 14.16 | 14.631 | 16.178 | 16.122 | 15.877 | 13.795 | 12.687 | 12.966 | 13.383 | 12.236 | 11.628 | 11.853 | 12.634 | 11.962 | 10.229 | 10.858 | 11.252 | 10.988 | 13.446 | 12.12 | 11.883 | 12.387 | 12.239 | 12.559 | 12.268 | 12.95 | 11.868 | 11.761 | 13.082 | 11.928 | 11.796 | 11.078 | 9.273 | 8.986 | 8.528 | 5.287 | 4.902 | 4.386 | 3.124 | 5.106 | 5.032 | 4.533 | 4.085 | 6.881 | 6.275 | 5.524 | 5.278 | 4.523 | 4.491 | 4.356 | 4.504 | 4.225 | 4.216 |
Totaal niet-vlottende verplichtingen
| 45.825 | 45.172 | 45.798 | 45.975 | 43.67 | 44.796 | 45.596 | 44.432 | 44.432 | 48.539 | 56.314 | 50.586 | 52.35 | 56.528 | 59.551 | 69.846 | 75.593 | 89.988 | 93.697 | 102.256 | 104.92 | 109.684 | 115.852 | 105.078 | 102.74 | 14.772 | 17.625 | 16.178 | 16.122 | 15.877 | 15.016 | 13.721 | 13.943 | 13.383 | 13.325 | 12.601 | 12.741 | 13.771 | 12.984 | 11.442 | 12.008 | 12.423 | 12.224 | 14.695 | 13.747 | 13.45 | 13.897 | 13.688 | 14.02 | 13.797 | 14.607 | 13.561 | 13.674 | 15.611 | 20.42 | 13.948 | 18.175 | 16.357 | 16.043 | 15.631 | 12.461 | 12.086 | 11.548 | 15.228 | 12.891 | 12.977 | 12.211 | 11.694 | 15.344 | 14.656 | 12.248 | 11.988 | 11.163 | 10.956 | 10.957 | 10.983 | 11.258 | 11.103 |
Totaal passiva
| 132.595 | 137.093 | 138.65 | 138.439 | 128.355 | 138.475 | 140.224 | 137.715 | 141.073 | 144.369 | 161.64 | 155.218 | 167.83 | 173.76 | 176.084 | 182.573 | 182.976 | 182.222 | 195.441 | 203.321 | 207.631 | 217.408 | 216.68 | 209.77 | 219.123 | 75.404 | 84.443 | 81.93 | 81.67 | 76.616 | 75.85 | 69.848 | 68 | 61.888 | 64.205 | 54.182 | 54.531 | 60.841 | 59.432 | 57.754 | 63.355 | 69.458 | 73.861 | 65.417 | 62.841 | 60.275 | 62.774 | 55.332 | 59.957 | 55.901 | 79.415 | 52.105 | 72.231 | 76.908 | 60.879 | 73.181 | 55.236 | 50.902 | 53.457 | 52.025 | 49.556 | 45.685 | 44.898 | 48.344 | 59.879 | 64.639 | 60.556 | 64.108 | 51.608 | 49.627 | 47.134 | 45.39 | 41.82 | 41.212 | 44.698 | 39.988 | 44.462 | 43.693 |
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 | 14.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 177.106 | 1.983 | 163.701 | 159.303 | 152.539 | 1.983 | 140.776 | 137.59 | 143.174 | 1.983 | 130.837 | 132.28 | 121.024 | 1.983 | 116.292 | 108.027 | 116.009 | 1.983 | 150.032 | 1.983 | 156.015 | 1.983 | 155.13 | 1.983 | 126.976 | 1.983 | 122.907 | 116.266 | 110.974 | 1.983 | 98.305 | 94.42 | 87.389 | 1.983 | 85.662 | 89.794 | 85.325 | 1.983 | 93.07 | 94.096 | 89.485 | 1.983 | 92.727 | 89.443 | 88.373 | 1.983 | 84.676 | 0 | 0 | 1.983 | 0 | 0 | 0 | 1.983 | 0 | 0 | 0 | 1.983 | 0 | 0 | 0 | 1.983 | 0 | 0 | 0 | 1.983 | 0 | 0 | 0 | 1.971 | 0 | 0 | 0 | 1.953 | 0 | 1.64 |
Ingehouden winsten
| 0 | 0 | 0 | 203.563 | 0 | 0 | 0 | 168.963 | 0 | 0 | 0 | 143.259 | 0 | 0 | 0 | 127.684 | 0 | 0 | 0 | 116.479 | 0 | 135.442 | 0 | 129.58 | 0 | 102.32 | 0 | 92.065 | 0 | 0 | 0 | 71.717 | 0 | 0 | 0 | 57.739 | 0 | 0 | 0 | 49.067 | 0 | 0 | 0 | 38.831 | 0 | 0 | 0 | 32.187 | 0 | 0 | 0 | 43.185 | 0 | 0 | 0 | 43.689 | 0 | 0 | 0 | 66.607 | 0 | 0 | 0 | 51.981 | 0 | 0 | 0 | 66.239 | 0 | 0 | 0 | 19.604 | 0 | 0 | 0 | 4.048 | 3.07 | -3.243 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | -45.175 | 0 | 0 | 0 | -45.831 | 0 | 0 | 0 | -41.888 | 0 | 0 | 0 | -38.832 | 0 | 216.054 | 232.018 | -25.865 | 300.064 | -22.187 | 312.03 | -20.604 | 310.26 | 249 | 254 | -9.754 | 245.8 | 232.6 | 222 | -12.967 | 196.6 | 188.8 | 174.8 | -17.52 | 171.4 | 179.6 | 170.6 | -1.85 | 186.2 | 188.2 | 179 | 8.608 | 185.4 | 178.8 | 176.8 | 11.984 | 169.4 | 169.6 | 165.4 | 14.153 | 203.6 | 212.6 | 266.4 | 23.226 | 234.6 | 211.8 | 272.2 | 18.036 | 248.6 | 228 | 216.2 | 12.091 | 117.207 | 118.957 | 147.616 | 13.715 | 110.348 | 101.397 | 103.063 | 3.003 | 90.021 | 83.85 | 75.791 | -3.409 | 64.248 | -2.748 |
Overige totale aandeelhoudersvermogen
| 182.959 | 175.512 | 0 | 14.083 | 0 | 0 | 0 | 20.682 | 0 | 0 | 0 | 29.106 | 0 | 0 | 0 | 36.357 | 0 | -216.054 | -232.018 | 36.733 | -300.064 | 42.734 | -312.03 | 57.236 | -310.26 | 41.496 | -254 | 41.496 | -245.8 | -232.6 | -222 | 41.496 | -196.6 | -188.8 | -174.8 | 41.496 | -171.4 | -179.6 | -170.6 | 41.496 | -186.2 | -188.2 | -179 | 41.496 | -185.4 | -178.8 | -176.8 | 74.06 | -169.4 | -84.781 | -82.744 | 85.058 | -101.826 | -106.329 | -133.198 | 85.562 | -117.311 | -105.923 | -136.143 | 110.107 | -124.33 | -113.965 | -108.108 | 43.5 | 0 | 0 | 0 | 133.893 | 0 | 0 | 0 | 72.293 | 0 | 0 | 0 | 73.17 | 0 | 23.492 |
Totaal eigen vermogen van aandeelhouders
| 182.959 | 175.512 | 177.106 | 174.454 | 163.701 | 159.303 | 152.539 | 145.797 | 140.776 | 137.59 | 143.174 | 132.46 | 130.837 | 132.28 | 121.024 | 127.192 | 116.292 | 108.027 | 116.009 | 129.33 | 150.032 | 157.972 | 156.015 | 168.195 | 155.13 | 124.526 | 126.976 | 125.79 | 122.907 | 116.266 | 110.974 | 102.229 | 98.305 | 94.42 | 87.389 | 83.698 | 85.662 | 89.794 | 85.325 | 90.696 | 93.07 | 94.096 | 89.485 | 90.918 | 92.727 | 89.443 | 88.373 | 88.027 | 84.676 | 84.819 | 82.656 | 101.194 | 101.774 | 106.271 | 133.202 | 110.771 | 117.289 | 105.877 | 136.057 | 130.126 | 124.27 | 114.035 | 108.092 | 109.555 | 117.207 | 118.957 | 147.616 | 149.591 | 110.348 | 101.397 | 103.063 | 96.871 | 90.021 | 83.85 | 75.791 | 75.762 | 67.318 | 19.141 |
Totaal eigen vermogen
| 188.075 | 181.661 | 182.545 | 180.249 | 168.774 | 165.643 | 158.338 | 152.859 | 147.262 | 143.647 | 149.013 | 137.803 | 135.424 | 136.333 | 124.245 | 129.899 | 118.346 | 114.473 | 122.181 | 135.914 | 156.562 | 164.262 | 162.155 | 174.702 | 168.228 | 131.764 | 134.43 | 133.229 | 130.229 | 123.318 | 117.226 | 108.171 | 103.654 | 99.313 | 91.698 | 87.821 | 89.344 | 93.541 | 89.092 | 94.583 | 97.199 | 98.49 | 93.647 | 95.485 | 97.024 | 93.683 | 92.761 | 92.007 | 88.524 | 89.061 | 86.817 | 105.352 | 106.184 | 111.181 | 137.987 | 115.163 | 121.268 | 110.136 | 140.219 | 133.843 | 127.731 | 117.227 | 111.009 | 112.679 | 120.715 | 122.706 | 150.896 | 152.451 | 113.618 | 104.359 | 105.906 | 99.449 | 90.926 | 84.617 | 76.41 | 76.496 | 67.485 | 19.358 |
Totaal passiva en aandeelhoudersvermogen
| 320.67 | 318.754 | 321.195 | 318.688 | 297.129 | 304.118 | 298.562 | 290.574 | 288.335 | 288.016 | 310.653 | 293.021 | 303.254 | 310.093 | 300.329 | 312.472 | 301.322 | 296.695 | 317.622 | 339.235 | 364.193 | 381.67 | 378.835 | 384.472 | 387.351 | 207.168 | 218.873 | 215.159 | 211.899 | 199.934 | 193.076 | 178.019 | 171.654 | 161.201 | 155.903 | 142.003 | 143.875 | 154.382 | 148.524 | 152.337 | 160.554 | 167.948 | 167.508 | 160.902 | 159.865 | 153.958 | 155.535 | 147.339 | 148.481 | 144.962 | 166.232 | 157.457 | 178.415 | 188.089 | 198.866 | 188.344 | 176.504 | 161.038 | 193.676 | 185.868 | 177.287 | 162.912 | 155.907 | 157.899 | 180.594 | 187.345 | 211.452 | 216.559 | 165.226 | 153.986 | 153.04 | 144.839 | 132.746 | 125.829 | 121.108 | 116.484 | 111.947 | 63.051 |