init innovation in traffic systems SE
FSX:IXX.DE
36.6 (EUR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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
| 23.739 | 39.108 | 27.256 | 32.3 | 36.733 | 38.662 | 40.05 | 33.081 | 26.429 | 33.081 | 28.158 | 29.654 | 31.714 | 38.088 | 32.211 | 36.706 | 34.808 | 28.576 | 26.174 | 28.9 | 22.801 | 20.307 | 20.62 | 15.861 | 18.535 | 16.533 | 19.763 | 12.559 | 14.807 | 20.647 | 23.92 | 22.648 | 22.351 | 12.735 | 14.038 | 8.29 | 8.151 | 12.744 | 9.213 | 10.194 | 12.354 | 25.175 | 25.446 | 16.191 | 10.95 | 20.311 | 20.329 | 20.054 | 19.052 | 26.846 | 23.524 | 27.195 | 19.779 | 26.868 | 18.38 | 12.452 | 10.556 | 12.229 | 9.327 |
Kortetermijnbeleggingen
| 0.028 | 0.028 | 0.077 | 0.028 | 0.029 | 0.027 | 0.029 | 0.029 | 0.03 | 0.032 | 0.039 | 0.041 | 0.041 | 0.041 | 0.04 | 0.039 | 0.039 | 0.037 | 0.037 | 0.038 | 0.034 | 0.03 | 0.028 | 0.028 | 0.029 | 0.028 | 0.027 | 0.029 | 0.036 | 0.029 | 0.03 | 0.029 | 0.03 | 0.029 | 0.03 | 0.032 | 0.031 | 0.029 | 0.03 | 0.155 | 0.154 | 0.177 | 0.153 | 0.13 | 0.113 | 0.138 | 0.157 | 0.646 | 0.641 | 0.692 | 0.154 | 0.201 | 0.313 | 0.316 | -0.068 | 0.265 | 0.253 | 0.242 | 0.158 |
Liquide middelen en kortetermijnbeleggingen
| 23.767 | 39.136 | 27.333 | 32.328 | 36.762 | 38.689 | 40.079 | 33.11 | 26.459 | 33.113 | 28.197 | 29.695 | 31.755 | 38.129 | 32.251 | 36.745 | 34.847 | 28.613 | 26.211 | 28.938 | 22.835 | 20.337 | 20.648 | 15.889 | 18.564 | 16.561 | 19.79 | 12.588 | 14.843 | 20.676 | 23.95 | 22.677 | 22.381 | 12.764 | 14.068 | 8.322 | 8.182 | 12.773 | 9.243 | 10.349 | 12.508 | 25.352 | 25.599 | 16.321 | 11.063 | 20.449 | 20.486 | 20.7 | 19.693 | 27.538 | 23.678 | 27.396 | 20.092 | 27.184 | 18.38 | 12.717 | 10.809 | 12.471 | 9.485 |
Nettovorderingen
| 69.081 | 61.361 | 68.073 | 62.341 | 63.472 | 48.389 | 57.214 | 55.948 | 55.975 | 47.087 | 59.774 | 53.748 | 52.045 | 48.638 | 64.273 | 64.39 | 51.586 | 56.607 | 69.646 | 52.024 | 60.701 | 52.721 | 57.988 | 58.109 | 52.669 | 55.011 | 67.043 | 65.702 | 65.47 | 60.14 | 73.067 | 56.755 | 59.384 | 56.773 | 67.372 | 64.04 | 64.695 | 62.873 | 66.089 | 54.413 | 51.198 | 47.029 | 51.889 | 43.729 | 42.294 | 39.979 | 49.274 | 38.833 | 36.143 | 35.006 | 29.122 | 5.773 | 11.578 | 9.76 | 15.252 | 12.178 | 16.994 | 15.179 | 16.18 |
Voorraad
| 53.097 | 54.271 | 49.275 | 49.178 | 45.125 | 45.293 | 39.52 | 38.186 | 37.095 | 36.236 | 33.637 | 36.149 | 36.026 | 34.401 | 32.626 | 32.48 | 34.876 | 31.505 | 27.176 | 30.902 | 31.512 | 29.141 | 26.826 | 26.647 | 26.269 | 24.628 | 25.224 | 32.087 | 32.066 | 30.746 | 21.531 | 28.367 | 26.545 | 24.184 | 19.657 | 22.615 | 23.513 | 22.398 | 18.138 | 18.986 | 17.43 | 15.558 | 12.122 | 19.713 | 18.263 | 17.573 | 12.555 | 17.234 | 18.087 | 16.608 | 14.85 | 15.321 | 15.633 | 15.599 | 15.444 | 16.678 | 19.24 | 17.782 | 15.343 |
Overige vlottende activa
| 5.088 | 5.263 | 3.133 | 5.382 | 6.113 | 6.79 | 0.869 | 3.716 | 4.444 | 3.908 | 0.924 | 2.562 | 3.419 | 4.035 | 0.898 | 3.682 | 3.829 | 4.182 | 0.681 | 3.608 | 4.465 | 3.11 | 0.89 | 3.271 | 3.07 | 2.729 | 0.557 | 3.157 | 4 | 3.139 | 1.008 | 3.286 | 3.293 | 3.274 | 0.887 | 3.603 | 2.387 | 2.427 | 0.767 | 2.08 | 1.752 | 2.088 | 0.505 | 2.308 | 3.343 | 4.192 | 0.534 | 2.264 | 2.235 | 2.72 | 22.3 | 32.453 | 24.218 | 20.847 | 21.861 | 23.554 | 19.612 | 19.645 | 16.305 |
Totaal vlottende activa
| 151.033 | 160.031 | 147.814 | 149.229 | 151.472 | 139.161 | 137.682 | 130.96 | 123.973 | 120.344 | 122.532 | 122.154 | 123.245 | 125.203 | 130.048 | 137.297 | 125.138 | 120.907 | 123.714 | 115.472 | 119.513 | 105.309 | 106.352 | 103.916 | 100.572 | 98.929 | 112.614 | 113.534 | 116.379 | 114.701 | 119.556 | 111.085 | 111.603 | 96.995 | 101.984 | 98.58 | 98.777 | 100.471 | 94.237 | 85.828 | 82.888 | 90.027 | 90.115 | 82.071 | 74.963 | 82.193 | 82.849 | 79.031 | 76.158 | 81.872 | 89.95 | 80.943 | 71.521 | 73.39 | 70.937 | 65.127 | 66.655 | 65.077 | 57.313 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 68.162 | 66.932 | 64.055 | 64.891 | 63.822 | 64.576 | 65.037 | 56.905 | 55.657 | 54.207 | 55.668 | 56.059 | 56.699 | 57.126 | 57.362 | 54.139 | 54.291 | 50.287 | 50.806 | 50.44 | 48.167 | 44.262 | 35.643 | 35.351 | 35.549 | 35.14 | 35.817 | 36.787 | 37.044 | 33.71 | 31.742 | 25.397 | 22.809 | 21.016 | 21.24 | 20.842 | 19.189 | 17.259 | 15.034 | 14.079 | 12.439 | 9.884 | 9.47 | 9.028 | 8.677 | 7.984 | 14.312 | 7.003 | 6.194 | 6.062 | 5.925 | 5.619 | 5.483 | 5.409 | 5.182 | 4.959 | 5.095 | 4.846 | 4.876 |
Goodwill
| 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 12.488 | 9.035 | 9.035 | 9.035 | 9.035 | 9.035 | 9.035 | 9.035 | 9.035 | 8.987 | 8.987 | 8.987 | 9.325 | 9.325 | 9.325 | 8.607 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 4.388 | 2.081 | 2.081 | 2.081 | 2.081 | 2.081 | 2.081 | 2.081 | 2.081 |
Immateriële activa
| 28.471 | 26.844 | 25.494 | 21.713 | 21.266 | 20.486 | 20.045 | 18.215 | 17.099 | 16.464 | 16.783 | 17.174 | 17.574 | 18.047 | 18.582 | 18.697 | 19.073 | 9.033 | 8.765 | 8.978 | 9.229 | 9.505 | 9.772 | 9.998 | 10.285 | 10.219 | 9.681 | 9.563 | 10.129 | 10.371 | 10.599 | 8.529 | 1.024 | 1.219 | 1.457 | 1.35 | 1.555 | 1.756 | 1.925 | 2.167 | 2.407 | 2.585 | 2.818 | 3.063 | 3.281 | 3.401 | 3.574 | 3.722 | 3.949 | 4.076 | 4.259 | 1.2 | 1.361 | 1.518 | 1.687 | 1.965 | 2.165 | 2.522 | 2.907 |
Goodwill en immateriële activa
| 40.959 | 39.332 | 37.982 | 34.201 | 33.754 | 32.974 | 32.533 | 30.703 | 29.587 | 28.952 | 29.271 | 29.662 | 30.062 | 30.535 | 31.07 | 31.185 | 31.561 | 18.068 | 17.8 | 18.013 | 18.264 | 18.54 | 18.807 | 19.033 | 19.32 | 19.206 | 18.668 | 18.55 | 19.454 | 19.696 | 19.924 | 17.136 | 5.412 | 5.607 | 5.845 | 5.738 | 5.943 | 6.144 | 6.313 | 6.555 | 6.795 | 6.973 | 7.206 | 7.451 | 7.669 | 7.789 | 7.962 | 8.11 | 8.337 | 8.464 | 8.647 | 3.281 | 3.442 | 3.599 | 3.768 | 4.046 | 4.246 | 4.603 | 4.988 |
Langetermijnbeleggingen
| 1.981 | 2.127 | 2.128 | 0.606 | 0.605 | 0.751 | 0.905 | 0.635 | 0.811 | 0.809 | 0.933 | 0.529 | 0.529 | 0.529 | 0.593 | 0.351 | 0.351 | 0.353 | 0.75 | 0.456 | 0.488 | 0.565 | 0.877 | 2.302 | 2.543 | 2.491 | 2.979 | 4.499 | 4.281 | 5.075 | 5.652 | 5.568 | 3.339 | 3.198 | 2.374 | 2.313 | 2.153 | 2.101 | 2.048 | 2.072 | 1.854 | 1.743 | 1.776 | 1.975 | 1.895 | 1.806 | 1.773 | 1.23 | 1.149 | 0.99 | 1.464 | 2.04 | 2.033 | 1.984 | 2.289 | 1.994 | 1.87 | 1.849 | 1.901 |
Belastingvorderingen
| 5.456 | 4.738 | 4.826 | 5.47 | 4.969 | 4.634 | 4.849 | 4.235 | 4.121 | 4.016 | 3.926 | 3.293 | 3.292 | 3.214 | 3.102 | 3.127 | 3.09 | 3.048 | 3.017 | 1.415 | 1.898 | 1.755 | 2.242 | 3.45 | 3.632 | 3.622 | 2.41 | 5.844 | 5.888 | 5.46 | 5.357 | 5.221 | 5.204 | 5.239 | 5.273 | 2.327 | 2.326 | 2.275 | 2.857 | 1.685 | 1.651 | 1.587 | 1.548 | 2.225 | 2.224 | 2.209 | 2.122 | 1.494 | 1.474 | 1.382 | 1.345 | 0.678 | 0.756 | 0.755 | 0.661 | 0.722 | 0.764 | 0.782 | 0.724 |
Overige niet-vlottende activa
| 3.959 | 3.783 | 3.673 | 4.855 | 4.877 | 4.824 | 4.741 | 4.711 | 4.66 | 4.617 | 4.57 | 4.526 | 4.547 | 4.587 | 4.47 | 4.881 | 4.852 | 4.835 | 4.311 | 4.635 | 4.72 | 4.734 | 4.54 | 4.62 | 4.556 | 4.524 | 4.317 | 3.928 | 3.954 | 3.929 | 3.714 | 8.713 | 8.592 | 8.515 | 8.366 | 8.335 | 8.398 | 8.463 | 8.285 | 8.376 | 8.252 | 8.339 | 8.198 | 8.348 | 8.305 | 8.555 | 1.434 | 9.414 | 2.936 | 2.921 | 2.425 | 1.598 | 1.595 | 1.565 | 1.584 | 2.095 | 2.031 | 1.948 | 1.808 |
Totaal niet-vlottende activa
| 120.517 | 116.912 | 112.664 | 110.023 | 108.027 | 107.759 | 108.065 | 97.189 | 94.836 | 92.601 | 94.368 | 94.069 | 95.129 | 95.991 | 96.597 | 93.683 | 94.145 | 76.591 | 76.684 | 74.959 | 73.537 | 69.856 | 62.109 | 64.756 | 65.6 | 64.983 | 64.191 | 69.608 | 70.621 | 67.87 | 66.389 | 62.035 | 45.356 | 43.575 | 43.098 | 39.555 | 38.009 | 36.242 | 34.537 | 32.767 | 30.991 | 28.526 | 28.198 | 29.027 | 28.77 | 28.343 | 27.603 | 27.251 | 20.09 | 19.819 | 19.806 | 13.216 | 13.309 | 13.312 | 13.484 | 13.816 | 14.006 | 14.028 | 14.297 |
Totaal activa
| 271.55 | 276.943 | 260.478 | 259.252 | 259.499 | 246.92 | 245.747 | 228.149 | 218.809 | 212.945 | 216.9 | 216.223 | 218.374 | 221.194 | 226.645 | 230.98 | 219.283 | 197.498 | 200.398 | 190.431 | 193.05 | 175.165 | 168.461 | 168.672 | 166.172 | 163.912 | 176.805 | 183.142 | 187 | 182.571 | 185.945 | 173.12 | 156.959 | 140.57 | 145.082 | 138.135 | 136.786 | 136.713 | 128.774 | 118.595 | 113.879 | 118.553 | 118.313 | 111.098 | 103.733 | 110.536 | 110.452 | 106.282 | 96.248 | 101.691 | 109.756 | 94.159 | 84.83 | 86.702 | 84.421 | 78.943 | 80.661 | 79.105 | 71.61 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 7.797 | 8.138 | 11.961 | 6.615 | 9.971 | 9.705 | 9.747 | 7.875 | 6.879 | 6.357 | 6.932 | 6.019 | 7.406 | 7.597 | 7.541 | 9.77 | 9.121 | 9.861 | 8.56 | 8.224 | 9.554 | 7.558 | 15.605 | 11.997 | 11.095 | 13.742 | 18.145 | 21.427 | 24.76 | 26.765 | 24.694 | 17.582 | 14.94 | 13.932 | 14.991 | 14.278 | 15.669 | 14.593 | 13.844 | 10.408 | 13.289 | 12.299 | 14.287 | 17.37 | 11.283 | 12.048 | 11.182 | 14.219 | 9.537 | 11.097 | 16.521 | 10.045 | 9.288 | 10.428 | 9.253 | 5.495 | 12.444 | 2.177 | 11.999 |
Kortlopende schulden
| 40.557 | 33.817 | 23.417 | 28.603 | 28.116 | 22.25 | 21.796 | 25.894 | 29.24 | 20.594 | 17.279 | 22.948 | 21.747 | 13.536 | 20.684 | 24.8 | 24.432 | 14.431 | 20.329 | 19.63 | 23.185 | 20.499 | 18.39 | 21.451 | 24.342 | 23.744 | 24.599 | 25.158 | 23.21 | 21.212 | 19.669 | 26.687 | 22.599 | 15.414 | 12.884 | 14.22 | 13.486 | 3.99 | 1.197 | 1.521 | 1.569 | 2.31 | 1.942 | 0.609 | 1.178 | 0.224 | 0.24 | 1.155 | 0.073 | 0.278 | 0.071 | 0.634 | 0.074 | 0.904 | 0.471 | 0.473 | 0.477 | 0.397 | 1.166 |
Belastingschulden
| 1.709 | 2.404 | 3.616 | 2.799 | 2.339 | 4.123 | 7.079 | 1.394 | 0 | 0 | 5.363 | 0.167 | 0.202 | 0.144 | 3.639 | 2.456 | 1.332 | 0 | 5.43 | 0 | 0.356 | 0 | 2.843 | 0 | 0 | 0 | 3.11 | 0 | 0 | 0.127 | 5.572 | 0 | 0 | 0.486 | 3.572 | 0 | 0.047 | 0 | 2.942 | 0.959 | 1.538 | 0.37 | 1.811 | 0.369 | 0.368 | 2.63 | 5.26 | 3.246 | 3.983 | 5.918 | 6.723 | 2.265 | 1.973 | 2.32 | 2.514 | 1.268 | 1.119 | 0.373 | 1.061 |
Uitgestelde opbrengsten
| 21.925 | 26.023 | 19.494 | 20.019 | 23.243 | 16.247 | 40.852 | 11.276 | 10.657 | 7.413 | 40.189 | 15.547 | 17.171 | 18.708 | 44.603 | 28.133 | 25.922 | 24.266 | 47.946 | 20.251 | 18.141 | 15.587 | 22.304 | 10.511 | 10.655 | 10.22 | 26.296 | 11.871 | 12.878 | 12.96 | 32.059 | 10.618 | 9.945 | 10.762 | 23.933 | 9.321 | 9.013 | 9.578 | 21.473 | 10.247 | 10.768 | 8.855 | 16.726 | 9.064 | 9.079 | 11.724 | 23.322 | 12.75 | 13.445 | 15.833 | 17.202 | 17.223 | 14.872 | 8.176 | 8.225 | 6.719 | 5.878 | 19.25 | 4.921 |
Overige kortlopende verplichtingen
| 19.487 | 22.379 | 23.535 | 24.093 | 21.005 | 30.639 | 1.169 | 31.448 | 29.34 | 31.235 | 2.47 | 27.923 | 27.504 | 24.924 | 1.361 | 21.944 | 22.059 | 21.096 | 0.749 | 16.801 | 19.731 | 13.976 | 1.418 | 15.024 | 14.696 | 12.308 | 1.431 | 13.482 | 14.381 | 10.297 | 0.806 | 13.625 | 15.667 | 12.869 | 2.526 | 12.613 | 11.436 | 14.834 | 1.922 | 13.198 | 8.861 | 12.615 | 3.117 | 13.656 | 12.873 | 11.608 | 3.124 | 8.285 | 9.748 | 6.615 | 9.212 | 8.17 | 7.048 | 11.03 | 11.985 | 15.394 | 13.363 | 9.14 | 7.549 |
Totaal kortlopende verplichtingen
| 89.766 | 90.357 | 78.407 | 79.33 | 82.335 | 78.841 | 73.564 | 76.493 | 76.116 | 65.599 | 66.87 | 72.437 | 73.828 | 64.765 | 74.189 | 84.647 | 81.534 | 69.654 | 77.584 | 64.906 | 70.611 | 57.62 | 57.717 | 58.983 | 60.788 | 60.014 | 70.471 | 71.938 | 75.229 | 71.234 | 77.228 | 68.512 | 63.151 | 52.977 | 54.334 | 50.432 | 49.604 | 42.995 | 38.436 | 35.374 | 34.487 | 36.079 | 36.072 | 40.699 | 34.413 | 35.604 | 37.868 | 36.409 | 32.803 | 33.823 | 43.006 | 36.072 | 31.282 | 30.538 | 29.934 | 28.081 | 32.162 | 30.964 | 25.635 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 21.533 | 23.479 | 25.68 | 28.894 | 33.513 | 38.634 | 40.747 | 25.82 | 24.3 | 25.572 | 27.683 | 28.356 | 30.991 | 33.31 | 33.875 | 32.994 | 25.311 | 23.971 | 22.295 | 24.615 | 24.233 | 22.815 | 17.442 | 18.958 | 15.977 | 14.905 | 17.559 | 19.403 | 19.538 | 17.018 | 15.68 | 13.191 | 10.625 | 6.439 | 6.717 | 7.03 | 7.309 | 7.622 | 7.9 | 8.214 | 8.492 | 8.772 | 9.05 | 3.62 | 3.67 | 3.743 | 3.768 | 3.803 | 0.953 | 0.988 | 0.988 | 1.024 | 1.024 | 1.059 | 1.059 | 1.094 | 1.094 | 1.129 | 1.129 |
Uitgestelde opbrengsten niet-vlottend
| 23.173 | 23.174 | 20.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.225 | 14.95 | 14.572 | 14.406 | 14.206 | 13.924 | 13.618 | 0 | 0 | 11.326 | 11.57 | 15.143 | 14.813 | 9.845 | 9.694 | 9.542 | 12.969 | 9.17 | 8.992 | 8.815 | 11.985 | 8.052 | 7.867 | 7.681 | 7.496 | 8.657 | 8.539 | 8.421 | 8.303 | 6.023 | 5.946 | 5.856 | 5.431 | 6.118 | 6.04 | 5.962 | 5.884 | 4.26 | 4.035 | 3.894 | 3.754 | 0 | 0 | 0 | 2.652 | 2.75 | 2.702 | 2.654 | 2.606 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6.556 | 6.383 | 6.297 | 5.584 | 5.223 | 5.017 | 5.172 | 4.346 | 5.447 | 5.319 | 5.284 | 4.792 | 6.146 | 6.316 | 5.793 | 6.313 | 5.938 | 3.754 | 2.619 | 3.086 | 3.094 | 2.351 | 2.579 | 2.41 | 2.422 | 1.954 | 2.277 | 5.289 | 6.668 | 6.12 | 4.519 | 7.028 | 4.418 | 5.261 | 5.143 | 5.556 | 5.711 | 6.224 | 5.965 | 5.69 | 5.265 | 5.019 | 4.992 | 4.854 | 4.626 | 4.131 | 4.087 | 4.035 | 3.958 | 4.141 | 3.699 | 4.966 | 4.515 | 4.728 | 4.067 | 4.919 | 4.287 | 3.913 | 3.189 |
Overige niet-vlottende verplichtingen
| 9.712 | 9.466 | 9.341 | 30.655 | 29.787 | 9.608 | 9.709 | 13.234 | 13.017 | 13.123 | 1.214 | 1.192 | 1.192 | 8.06 | 8.06 | 8.06 | 9.47 | 12.781 | 12.353 | 3.742 | 3.742 | -0.001 | 0.148 | 3.734 | 3.787 | 3.793 | 0.22 | 3.581 | 3.601 | 3.618 | 0.034 | 3.561 | 0.212 | 0.21 | 0.212 | 0.4 | 0.4 | 0.401 | 0.4 | 0.676 | 0.676 | 0.676 | 0.676 | 0.713 | 0.788 | 0.964 | 1.088 | 1.313 | 1.066 | 1.211 | 1.371 | 2.863 | 2.793 | 2.722 | 0.042 | 0.052 | 0.06 | 0.072 | 0.074 |
Totaal niet-vlottende verplichtingen
| 60.974 | 62.502 | 61.505 | 65.133 | 68.523 | 53.259 | 55.628 | 43.4 | 42.764 | 44.014 | 47.406 | 49.29 | 52.901 | 62.092 | 61.934 | 61.291 | 54.337 | 40.506 | 37.267 | 42.769 | 42.639 | 40.308 | 34.982 | 34.947 | 31.88 | 30.194 | 33.025 | 37.443 | 38.799 | 35.571 | 32.218 | 31.832 | 23.122 | 19.591 | 19.568 | 21.643 | 21.959 | 22.668 | 22.568 | 20.603 | 20.379 | 20.323 | 20.149 | 15.305 | 15.124 | 14.8 | 14.827 | 13.411 | 10.012 | 10.234 | 9.812 | 8.853 | 8.332 | 8.509 | 7.82 | 8.815 | 8.143 | 7.768 | 6.998 |
Totaal passiva
| 150.74 | 152.859 | 139.912 | 144.463 | 150.858 | 132.1 | 129.192 | 119.893 | 118.88 | 109.613 | 114.276 | 121.727 | 126.729 | 126.857 | 136.123 | 145.938 | 135.871 | 110.16 | 114.851 | 107.675 | 113.25 | 97.928 | 92.699 | 93.93 | 92.668 | 90.208 | 103.496 | 109.381 | 114.028 | 106.805 | 109.446 | 100.344 | 86.273 | 72.568 | 73.902 | 72.075 | 71.563 | 65.663 | 61.004 | 55.977 | 54.866 | 56.402 | 56.221 | 56.004 | 49.537 | 50.404 | 52.695 | 49.82 | 42.815 | 44.057 | 52.818 | 44.925 | 39.614 | 39.047 | 37.754 | 36.896 | 40.305 | 38.732 | 32.633 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 |
Ingehouden winsten
| 104.062 | 108.539 | 106.159 | 96.981 | 92.349 | 97.692 | 98.369 | 88.801 | 83.789 | 87.798 | 87.344 | 82.149 | 80.037 | 82.213 | 80.327 | 0 | 0 | 72.64 | 70.505 | 65.951 | 64.498 | 61.209 | 60.479 | 60.422 | 58.855 | 61.341 | 59.869 | 59.658 | 57.659 | 58.547 | 58.409 | 55.889 | 53.499 | 52.881 | 52.281 | 48.767 | 47.151 | 53.593 | 52.831 | 47.597 | 45.151 | 48.977 | 48.785 | 41.807 | 39.577 | 45.476 | 44.718 | 41.018 | 38.751 | 43.555 | 0 | 0 | 0 | 0 | 0 | 29.743 | 26.385 | 26.97 | 25.626 |
Overige gereserveerde algehele resultaten
| 5.024 | 3.694 | 2.521 | 6.907 | 4.392 | 3.76 | 4.891 | 6.705 | 3.171 | 0.335 | -0.1 | -2.285 | -2.975 | -2.429 | -4.268 | 71.584 | 69.159 | 5.561 | -0.272 | 7.089 | 2.528 | 0.987 | 5.588 | -0.452 | -0.647 | -2.333 | -1.237 | -0.671 | 0.359 | 2.399 | 3.017 | 2.344 | 2.904 | 6.22 | 3.327 | 0.994 | 1.599 | 2.017 | -0.759 | -0.339 | 0.414 | -0.294 | -1.996 | 0.282 | -1.364 | -0.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1.503 | 1.486 | 1.438 | 0.458 | 1.514 | 3.253 | 3.058 | 2.599 | 2.829 | 5.013 | 5.12 | 4.343 | 4.343 | 4.343 | 4.235 | 3.308 | 4.13 | -1.066 | 5.106 | -0.582 | 2.549 | 4.871 | -0.51 | 4.591 | 5.091 | 4.491 | 4.471 | 4.574 | 4.749 | 4.603 | 4.851 | 4.343 | 4.115 | -1.243 | 5.373 | 6.12 | 6.323 | 5.35 | 5.594 | 5.279 | 3.395 | 3.395 | 5.199 | 2.904 | 5.938 | 4.906 | 2.92 | 5.307 | 4.513 | 3.872 | 46.587 | 38.903 | 34.908 | 37.352 | 36.357 | 2.033 | 3.8 | 3.197 | 3.129 |
Totaal eigen vermogen van aandeelhouders
| 120.629 | 123.759 | 120.158 | 114.386 | 108.295 | 114.745 | 116.358 | 108.145 | 99.829 | 103.186 | 102.404 | 94.247 | 91.445 | 94.167 | 90.334 | 84.932 | 83.329 | 87.175 | 85.379 | 82.498 | 79.615 | 77.107 | 75.597 | 74.601 | 73.339 | 73.539 | 73.143 | 73.601 | 72.807 | 75.589 | 76.317 | 72.616 | 70.558 | 67.898 | 71.021 | 65.921 | 65.113 | 71 | 67.706 | 62.577 | 59 | 62.118 | 62.028 | 55.033 | 54.191 | 60.106 | 57.678 | 56.365 | 53.304 | 57.467 | 56.627 | 48.943 | 44.948 | 47.392 | 46.397 | 41.816 | 40.225 | 40.207 | 38.795 |
Totaal eigen vermogen
| 120.81 | 124.084 | 120.566 | 114.789 | 108.641 | 114.82 | 116.555 | 108.256 | 99.929 | 103.332 | 102.624 | 94.496 | 91.645 | 94.337 | 90.522 | 85.042 | 83.412 | 87.338 | 85.547 | 82.756 | 79.8 | 77.237 | 75.762 | 74.742 | 73.504 | 73.704 | 73.309 | 73.761 | 72.972 | 75.766 | 76.499 | 72.776 | 70.686 | 68.002 | 71.18 | 66.06 | 65.223 | 71.05 | 67.77 | 62.618 | 59.013 | 62.151 | 62.092 | 55.094 | 54.196 | 60.132 | 57.757 | 56.462 | 53.433 | 57.634 | 56.938 | 49.234 | 45.216 | 47.655 | 46.667 | 42.047 | 40.356 | 40.373 | 38.977 |
Totaal passiva en aandeelhoudersvermogen
| 271.55 | 276.943 | 260.478 | 259.252 | 259.499 | 246.92 | 245.747 | 228.149 | 218.809 | 212.945 | 216.9 | 216.223 | 218.374 | 221.194 | 226.645 | 230.98 | 219.283 | 197.498 | 200.398 | 190.431 | 193.05 | 175.165 | 168.461 | 168.672 | 166.172 | 163.912 | 176.805 | 183.142 | 187 | 182.571 | 185.945 | 173.12 | 156.959 | 140.57 | 145.082 | 138.135 | 136.786 | 136.713 | 128.774 | 118.595 | 113.879 | 118.553 | 118.313 | 111.098 | 103.733 | 110.536 | 110.452 | 106.282 | 96.248 | 101.691 | 109.756 | 94.159 | 84.83 | 86.702 | 84.421 | 78.943 | 80.661 | 79.105 | 71.61 |