Jushi Holdings Inc.
OTC:JUSHF
0.8 (USD) • At close November 17, 2023
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 20.741 | 32.875 | 28.385 | 29.006 | 25.011 | 26.784 | 18.474 | 26.196 | 31.063 | 43.186 | 75.717 | 94.962 | 53.168 | 120.431 | 162.085 | 85.857 | 35.767 | 38.51 | 35.718 | 38.936 | 26.781 | 86.735 | 42.684 | 0.091 | 0.139 | 0 | 0.001 | 0.003 | 0 | 0 | 0.001 | 0.006 | 0.013 | 0.022 | 0.029 | 0.201 | 0.494 | 0.803 | 1.111 | 1.347 | 1.871 | 2.544 | 2.9 | 3.368 | 3.863 | 4.471 | 4.891 | 5.48 | 5.847 | 6.989 | 8.033 | 9.015 | 1.006 | 0.553 | 0.15 | 0.176 | 0.202 | 0.196 | 0.198 | 0.182 | 0.191 | 0.224 | 0.244 | 0.274 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.905 | 5.874 | 5.832 | 7.934 | 7.431 | 12.287 | 13.569 | 17.913 | 15.94 | 1.253 | 1.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.741 | 32.875 | 28.385 | 29.006 | 25.011 | 26.784 | 18.474 | 26.196 | 31.063 | 43.186 | 75.717 | 94.962 | 59.073 | 126.305 | 167.917 | 93.791 | 43.198 | 50.797 | 49.287 | 56.849 | 42.721 | 87.989 | 43.925 | 0.091 | 0.139 | 0 | 0.001 | 0.003 | 0 | 0 | 0.001 | 0.006 | 0.013 | 0.022 | 0.029 | 0.201 | 0.494 | 0.803 | 1.111 | 1.347 | 1.871 | 2.544 | 2.9 | 3.368 | 3.863 | 4.471 | 4.891 | 5.48 | 5.847 | 6.989 | 8.033 | 9.015 | 1.006 | 0.553 | 0.15 | 0.176 | 0.202 | 0.196 | 0.198 | 0.182 | 0.191 | 0.224 | 0.244 | 0.274 |
Nettovorderingen
| 12.451 | 12.367 | 13.326 | 3.38 | 16.203 | 15.463 | 6.289 | 4.809 | 3.375 | 2.806 | 1.9 | 3.2 | 7.336 | 1.888 | 1.594 | 1.665 | 1.052 | 0.055 | 0.226 | 0.395 | 0.225 | 0.028 | 0.261 | 0.001 | 0.002 | 0.001 | 0.003 | 0.002 | 0.001 | 0.002 | 0.002 | 0.001 | 0.003 | 0.004 | 0.004 | 0.005 | 0.006 | 0.006 | 0.006 | 0.042 | 0.008 | 0.013 | 0.007 | 0.01 | 0.01 | 0.023 | 0.041 | 0.033 | 0.038 | 0.016 | 0.066 | 0.059 | 0.05 | 0.033 | 0.002 | 0.001 | 0 | 0 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0 |
Voorraad
| 41.359 | 39.44 | 36.627 | 33.414 | 37.699 | 40.78 | 37.471 | 35.089 | 42.075 | 44.742 | 57.074 | 52.279 | 65.234 | 28.487 | 23.962 | 16.928 | 10.732 | 4.488 | 2.779 | 2.229 | 3.208 | 1.323 | 0.711 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 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
| 6.984 | 4.089 | 7.724 | 32.293 | 9.346 | 7.262 | 2.859 | 3.957 | 4.355 | 6.538 | 5.734 | 3.915 | 7.689 | 7.654 | 3.479 | 3.885 | 7.598 | 7.086 | 4.479 | 5.073 | 13.35 | 11.879 | 3.554 | 0.005 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.017 | 0.021 | 0.023 | 0.026 | 0.048 | 0.024 | 0.024 | 0.214 | 0.033 | 0.082 | 0.024 | 0.016 | 0.012 | 0.019 | 0.014 | 0.016 | 0.02 | 0.015 | 0.007 | 0.017 | 0.048 | 0.031 | 0.031 | 0 | 0.001 | 0.002 | 0.003 | 0 | 0 | 0 | 0.004 |
Totaal vlottende activa
| 81.535 | 88.769 | 82.915 | 81.217 | 88.259 | 90.289 | 65.093 | 70.051 | 80.868 | 97.272 | 140.425 | 163.316 | 139.332 | 164.334 | 196.952 | 116.269 | 62.58 | 62.426 | 56.772 | 64.546 | 59.504 | 101.218 | 48.451 | 0.097 | 0.142 | 0.001 | 0.004 | 0.004 | 0.001 | 0.002 | 0.002 | 0.006 | 0.032 | 0.043 | 0.054 | 0.228 | 0.527 | 0.856 | 1.141 | 1.413 | 2.093 | 2.589 | 2.948 | 3.39 | 3.889 | 4.506 | 4.951 | 5.526 | 5.9 | 7.025 | 8.106 | 9.081 | 1.073 | 0.61 | 0.167 | 0.192 | 0.202 | 0.197 | 0.201 | 0.186 | 0.193 | 0.227 | 0.246 | 0.275 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 205.681 | 227.032 | 233.941 | 239.409 | 249.044 | 237.265 | 287.292 | 293.897 | 295.662 | 284.084 | 268.492 | 251.638 | 225.203 | 163.136 | 88.045 | 74.869 | 68.015 | 42.593 | 33.17 | 22.592 | 20.258 | 6.26 | 4.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.375 | 3.379 | 3.447 | 3.429 | 3.476 | 3.501 | 3.505 | 3.472 | 3.51 | 3.497 | 3.417 | 3.33 | 3.256 | 3.178 | 2.968 | 2.947 | 2.72 | 2.411 | 1.852 | 1.133 | 0.939 | 0.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 30.91 | 30.905 | 30.878 | 40.955 | 38.239 | 38.239 | 38.239 | 38.239 | 81.562 | 88.654 | 84.739 | 75.33 | 63.072 | 34.745 | 31.055 | 31.055 | 28.055 | 28.055 | 28.055 | 28.055 | 13.812 | 0.17 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 91.915 | 94.019 | 95.224 | 127.153 | 97.621 | 98.471 | 99.149 | 100.082 | 178.223 | 206.742 | 189.931 | 182.466 | 192.113 | 136.458 | 136.337 | 132.028 | 140.328 | 105.061 | 97.682 | 93.686 | 90.593 | 13.781 | 4.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 122.825 | 124.929 | 126.134 | 168.108 | 135.86 | 136.71 | 137.388 | 138.321 | 259.785 | 295.396 | 274.67 | 257.796 | 255.185 | 171.203 | 167.392 | 163.083 | 168.383 | 133.116 | 125.737 | 121.741 | 104.405 | 13.951 | 4.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 2.15 | 2.348 | 2.338 | 0.977 | 0.977 | 0.951 | 0.977 | 0.943 | 0.626 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 5.454 | 5.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.008 | 0.014 | 0.005 | 0.005 | 0.02 | 0.02 | 0.013 | 0.018 | 0 | 0 | 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
| 0 | 2.895 | 2.892 | 2.758 | 2.592 | 0.594 | -0.951 | 0 | -0.943 | -0.626 | 0 | 0 | 4.128 | 3.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.285 | 9.393 | 9.146 | -32.806 | 11.941 | 35.655 | 30.263 | 26.095 | 29.096 | 31.106 | 3.29 | 3.665 | 0.525 | 0.45 | 4.382 | 3.558 | 4.25 | 0.842 | 1.555 | 1.18 | 1.202 | 0.628 | 0.328 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.022 | 0.023 | 0.022 | 0.066 | 0.066 | 0.07 | 0.069 | 0.076 | 0.08 | 0.08 | 0 | 0.157 | 0.156 | 0.081 | 0.076 | 0.024 | 0.015 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 360.791 | 366.398 | 374.461 | 379.807 | 400.414 | 411.201 | 454.943 | 459.29 | 584.543 | 610.586 | 547.952 | 514.599 | 486.541 | 340.056 | 261.319 | 243.01 | 240.648 | 176.551 | 160.462 | 145.514 | 125.866 | 26.293 | 14.619 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.03 | 0.03 | 0.036 | 3.446 | 3.45 | 3.537 | 3.519 | 3.565 | 3.599 | 3.585 | 3.472 | 3.667 | 3.653 | 3.498 | 3.406 | 3.281 | 3.193 | 2.968 | 2.947 | 2.724 | 2.411 | 1.852 | 1.133 | 0.939 | 0.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal activa
| 442.326 | 455.167 | 457.376 | 461.024 | 488.673 | 501.49 | 520.036 | 529.341 | 665.411 | 707.858 | 688.377 | 677.915 | 625.873 | 504.39 | 458.271 | 359.279 | 303.227 | 238.977 | 217.233 | 210.059 | 185.37 | 127.511 | 63.07 | 0.097 | 0.142 | 0.001 | 0.004 | 0.004 | 0.024 | 0.032 | 0.033 | 0.042 | 3.478 | 3.493 | 3.591 | 3.747 | 4.092 | 4.455 | 4.726 | 4.885 | 5.76 | 6.243 | 6.446 | 6.796 | 7.17 | 7.699 | 7.919 | 8.473 | 8.624 | 9.435 | 9.958 | 10.214 | 2.012 | 1.47 | 0.167 | 0.192 | 0.202 | 0.197 | 0.201 | 0.186 | 0.193 | 0.227 | 0.246 | 0.279 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 20.112 | 16.035 | 16.913 | 15.304 | 20.359 | 21.608 | 24.869 | 21.313 | 18.062 | 14.053 | 21.609 | 10.539 | 6.982 | 5.476 | 6.405 | 3.711 | 3.618 | 3.94 | 1.531 | 1.185 | 2.004 | 0.813 | 1.125 | 0 | 0.086 | 0.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 |
Kortlopende schulden
| 11.086 | 23.328 | 93.705 | 99.58 | 49.276 | 28.487 | 24.914 | 20.065 | 153.363 | 86.268 | 78.684 | 18.801 | 16.791 | 10.508 | 7.844 | 6.316 | 15.91 | 14.813 | 14.469 | 16.604 | 16.807 | 1.982 | 0.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 2.66 | 0.814 | 8.002 | 5.163 | 4.134 | 32.575 | 29.409 | 19.921 | 17.37 | 11.476 | 52.213 | 51.538 | 36.81 | 26.665 | 23.279 | 17.084 | 11.651 | 8.757 | 5.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.66 | 11.418 | 11.569 | 11.488 | 11.557 | 11.635 | 1.6 | 1.87 | 1.873 | 1.91 | 1.693 | 1.427 | 1.416 | 1.299 | 1.219 | 0.935 | 0.643 | 14.735 | 9.166 | 4.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.265 | 22.129 | 33.925 | 41.581 | 30.934 | 33.312 | 34.502 | 46.329 | 38.006 | 42.869 | 27.186 | 1.621 | 17.24 | 16.301 | 10.893 | 8.708 | 9.384 | 6.877 | 6.082 | 16.128 | 4.096 | 3.05 | 1.581 | 0.045 | -0.02 | -0.102 | 0.339 | 0.226 | 0.235 | 0.245 | 0.251 | 0.185 | 0.173 | 0.142 | 0.041 | 0.025 | 0.059 | 0.036 | 0.076 | 0.065 | 0.113 | 0.232 | 0.094 | 0.149 | 0.134 | 0.139 | 0.111 | 0.159 | 0.006 | 0.035 | 0.268 | 0.137 | 0.089 | 0.096 | 0.033 | 0.013 | 0.008 | 0 | 0 | 0.012 | 0.001 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 69.783 | 73.715 | 164.126 | 161.629 | 116.26 | 127.617 | 115.294 | 107.628 | 228.674 | 156.576 | 181.385 | 121.847 | 79.239 | 60.249 | 49.64 | 36.754 | 41.206 | 34.387 | 27.691 | 33.917 | 22.907 | 5.845 | 2.974 | 0.045 | 0.066 | 0.353 | 0.339 | 0.226 | 0.235 | 0.245 | 0.251 | 0.185 | 0.173 | 0.142 | 0.041 | 0.025 | 0.059 | 0.036 | 0.076 | 0.065 | 0.113 | 0.232 | 0.094 | 0.149 | 0.134 | 0.139 | 0.111 | 0.159 | 0.006 | 0.035 | 0.268 | 0.137 | 0.089 | 0.096 | 0.033 | 0.013 | 0.008 | 0 | 0 | 0.012 | 0.006 | 0 | 0 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 235.704 | 244.626 | 179.463 | 125.396 | 229.37 | 251.34 | 283.815 | 282.933 | 175.658 | 225.661 | 181.655 | 208.095 | 180.246 | 138.003 | 91.728 | 91.616 | 83.915 | 61.2 | 52.468 | 26.253 | 15.565 | 1.412 | 0.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottend
| 0 | 52.137 | 52.229 | 72.328 | -98.474 | -60.387 | -59.135 | -57.174 | 0 | 0 | 0 | 92.435 | 133.421 | 190.274 | 211.44 | 205.361 | 77.919 | -62.425 | -58.456 | 5.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 127.12 | 109.091 | 103.28 | 98.474 | 60.387 | 59.135 | 57.174 | 0 | 0 | 48.898 | 43.299 | 52.472 | 24.766 | 23.759 | 23.798 | 25.709 | 19.978 | 21.988 | 20.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 175.525 | 160.666 | 137.348 | -47.513 | 135.211 | 95.053 | 85.165 | 92.889 | 83.621 | 101.525 | 75.92 | 121.579 | 11.295 | 3.088 | 2.881 | 205.361 | 2.842 | 23.709 | 9.901 | 5.531 | 7.784 | 7.69 | 7.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 411.229 | 405.233 | 316.811 | 306.975 | 364.581 | 346.393 | 368.98 | 375.822 | 259.279 | 327.186 | 306.473 | 372.973 | 377.434 | 356.131 | 329.808 | 320.775 | 190.385 | 104.887 | 84.357 | 52.118 | 23.349 | 9.102 | 8.191 | 0 | 0.086 | 0.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 |
Totaal passiva
| 481.012 | 478.948 | 480.937 | 468.604 | 480.841 | 474.01 | 484.274 | 483.45 | 487.953 | 483.762 | 487.858 | 494.82 | 456.673 | 416.38 | 379.448 | 357.529 | 231.591 | 139.274 | 112.048 | 86.035 | 46.257 | 14.947 | 11.166 | 0.045 | 0.066 | 0.353 | 0.339 | 0.226 | 0.235 | 0.245 | 0.251 | 0.185 | 0.173 | 0.142 | 0.041 | 0.025 | 0.059 | 0.036 | 0.076 | 0.065 | 0.113 | 0.232 | 0.094 | 0.149 | 0.134 | 0.139 | 0.111 | 0.159 | 0.006 | 0.035 | 0.268 | 0.137 | 0.089 | 0.096 | 0.033 | 0.013 | 0.008 | 0 | 0 | 0.012 | 0.006 | 0 | 0 | 0.005 |
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 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0 | 0 | 685.399 | 667.271 | 680.558 | 662.478 | 494.331 | 492.02 | 667.998 | 475.592 | 459.053 | 427.32 | 418.596 | 375.64 | 370.095 | 263.914 | 162.292 | 160.363 | 158.09 | 163.032 | 161 | 148.417 | 75.915 | 10.728 | 10.968 | 10.594 | 10.694 | 10.615 | 10.822 | 10.14 | 10.356 | 10.081 | 10.217 | 10.316 | 10.992 | 10.919 | 11.926 | 12.564 | 12.59 | 12.278 | 12.867 | 12.959 | 13.254 | 13.344 | 0 | 0 | 0 | 13.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.294 |
Ingehouden winsten
| -546.153 | -530.059 | -527.655 | -507.235 | -491.84 | -471.218 | -457.182 | -444.742 | -304.805 | -250.109 | -257.147 | -242.838 | -249.334 | -287.63 | -292.579 | -264.091 | -102.588 | -73.163 | -64.284 | 0 | -31.627 | -35.854 | -12.728 | -12.57 | -12.829 | -12.896 | -12.998 | -12.791 | -13.025 | -12.22 | -12.481 | -12.079 | -8.792 | -8.865 | -9.465 | -9.206 | -10.089 | -10.355 | -10.155 | -9.619 | -9.484 | -9.228 | -9.234 | -9.045 | -9.125 | -8.654 | -7.852 | -7.863 | -6.925 | -6.931 | -6.676 | -4.609 | -3.85 | -3.152 | -0.145 | -0.101 | -0.085 | -0.076 | -0.072 | -0.057 | -0.05 | -0.045 | -0.044 | -0.02 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -287.63 | -292.579 | -264.091 | -102.588 | -73.163 | -64.284 | -48.667 | -31.627 | -35.854 | -24.011 | 1.894 | 1.936 | 1.95 | 1.969 | 1.954 | 1.992 | 1.867 | 1.906 | 1.856 | 1.881 | 1.899 | 2.024 | 2.01 | 2.196 | 2.211 | 2.215 | 2.16 | 2.264 | 2.28 | 2.332 | 2.348 | 2.408 | 2.458 | 0.082 | 2.437 | 0.079 | 0.021 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 507.467 | 701.555 | 693.292 | -166.267 | 501.059 | 500.085 | 0 | 492.02 | 483.65 | 0 | 0 | 0 | 0 | 287.63 | 292.579 | 264.091 | 102.588 | 73.163 | 64.284 | 0 | 83.928 | 81.814 | 49.544 | 137.384 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 13.752 | 13.757 | 15.578 | 0.031 | 15.463 | 16.311 | 16.346 | 14.709 | 5.773 | 4.526 | 0.279 | 0.281 | 0.279 | 0.273 | 0.273 | 0.231 | 0.237 | 0.271 | 0.29 | -0 |
Totaal eigen vermogen van aandeelhouders
| -38.686 | -23.781 | -22.175 | -6.2 | 9.219 | 28.867 | 37.149 | 47.278 | 178.845 | 225.483 | 201.906 | 184.482 | 169.262 | 88.01 | 77.516 | -0.177 | 59.704 | 87.2 | 93.806 | 114.365 | 129.373 | 112.563 | 51.904 | 0.053 | 0.076 | -0.352 | -0.335 | -0.222 | -0.21 | -0.213 | -0.218 | -0.142 | 3.305 | 3.351 | 3.55 | 3.722 | 4.033 | 4.419 | 4.65 | 4.819 | 5.647 | 6.011 | 6.352 | 6.647 | 7.035 | 7.56 | 7.808 | 8.314 | 8.618 | 9.4 | 9.69 | 10.077 | 1.923 | 1.374 | 0.134 | 0.179 | 0.194 | 0.197 | 0.201 | 0.174 | 0.187 | 0.227 | 0.246 | 0.274 |
Totaal eigen vermogen
| -38.686 | -23.781 | -23.561 | -7.58 | 7.832 | 27.48 | 35.762 | 45.891 | 177.458 | 224.096 | 200.519 | 183.095 | 169.2 | 88.01 | 78.823 | 1.75 | 71.636 | 99.703 | 105.185 | 124.025 | 139.113 | 112.563 | 51.904 | 0.053 | 0.076 | -0.352 | -0.335 | -0.222 | -0.21 | -0.213 | -0.218 | -0.142 | 3.305 | 3.351 | 3.55 | 3.722 | 4.033 | 4.419 | 4.65 | 4.819 | 5.647 | 6.011 | 6.352 | 6.647 | 7.035 | 7.56 | 7.808 | 8.314 | 8.618 | 9.4 | 9.69 | 10.077 | 1.923 | 1.374 | 0.134 | 0.179 | 0.194 | 0.197 | 0.201 | 0.174 | 0.187 | 0.227 | 0.246 | 0.274 |
Totaal passiva en aandeelhoudersvermogen
| 442.326 | 455.167 | 457.376 | 461.024 | 488.673 | 501.49 | 520.036 | 529.341 | 665.411 | 707.858 | 688.377 | 677.915 | 625.873 | 504.39 | 458.271 | 359.279 | 303.227 | 238.977 | 217.233 | 210.059 | 185.37 | 127.511 | 63.07 | 0.097 | 0.142 | 0.001 | 0.004 | 0.004 | 0.024 | 0.032 | 0.033 | 0.042 | 3.478 | 3.493 | 3.591 | 3.747 | 4.092 | 4.455 | 4.726 | 4.885 | 5.76 | 6.243 | 6.446 | 6.796 | 7.17 | 7.699 | 7.919 | 8.473 | 8.624 | 9.435 | 9.958 | 10.214 | 2.012 | 1.47 | 0.167 | 0.192 | 0.202 | 0.197 | 0.201 | 0.186 | 0.193 | 0.227 | 0.246 | 0.279 |