
Coca-Cola FEMSA, S.A.B. de C.V.
BMV:KOFUBL.MX
181.01 (MXN) • At close May 9, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) MXN.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 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 | 1996 Q4 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 32,779 | 0 | -2,894 | -2,476 | 31,060 | 38,543.699 | -2,426 | 40,277 | -1,449 | -1,508 | -1,591 | 47,248 | 50,088 | 46,786 | -1,417 | 43,497 | -1,282 | 41,473 | 39,433 | 20,491 | 30,230 | 23,486 | 23,615 | 23,727 | 18,475 | 23,469 | 19,549 | 18,767 | 20,206 | 24,155 | 13,030 | 10,476 | 20,105 | 15,646 | 18,223 | 15,989 | 17,425 | 13,529 | 13,378 | 12,958 | 21,597 | 19,235 | 19,078 | 15,306 | 23,765 | 19,929 | 14,200 | 23,234 | 0 | 0 | 0 | 12,331 | 0 | 0 | 0 | 12,534 | 11,235 | 9,382 | 13,183 | 7,627 | 8,946 | 11,364 | 9,760 | 6,192 | 3,530 | 4,953.819 | 7,625.654 | 7,527.063 | 8,165.464 | 6,977.895 | 7,761.689 | 4,469.13 | 4,258.3 | 3,427.59 | 2,999.016 | 1,963.775 | 2,677.995 | 5,475.615 | 3,239.704 | 3,587.238 | 3,483.702 | 2,381.306 | 2,529.353 | 2,774.305 | 4,511.237 | 3,703.177 | 6,811.54 | 6,130.462 | 5,504.72 | 4,579.951 | 4,417.756 | 4,263.546 | 3,677.441 | 2,966.653 | 2,567.039 | 1,926.1 | 1,438 | 753.621 | 1,088.779 | 549.381 | 247.555 | 672.607 | 303.211 | 187.929 | 218.066 | 191.391 | 246.17 | 207.193 | 562.097 | 152.559 | 74.471 | 221.285 | 190.706 | 116.841 | 55.735 | 45.662 | 102.068 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 41,165 | 37,522 | 0 | 2,419.717 | 33,375 | 0 | 40,654 | 47,080 | 51,034 | 0 | 0 | 0 | 49,842 | 0 | 59,339 | 0 | 0 | 0 | 1,392 | 0 | 0 | 0 | 28,571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 330 | 0 | 0 | 0 | 0 | 0 | 0 | 1,498 | 2,113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30,509 | 32,779 | 41,493 | 38,271 | 35,046 | 31,060 | 38,544 | 30,949 | 40,277 | 39,205 | 45,572 | 49,443 | 47,248 | 50,088 | 46,786 | 48,425 | 43,497 | 58,057 | 41,473 | 39,433 | 20,491 | 31,622 | 23,486 | 23,615 | 23,727 | 47,046 | 23,469 | 19,549 | 18,767 | 20,206 | 24,155 | 13,030 | 10,476 | 20,105 | 15,646 | 18,223 | 15,989 | 17,425 | 13,529 | 13,378 | 12,958 | 21,597 | 19,235 | 19,078 | 15,306 | 23,765 | 19,929 | 14,200 | 23,234 | 0 | 0 | 0 | 12,661 | 0 | 0 | 0 | 12,534 | 11,235 | 9,382 | 14,681 | 9,740 | 8,946 | 11,364 | 9,760 | 6,192 | 3,530 | 4,953.819 | 7,625.654 | 7,527.063 | 8,165.464 | 6,977.895 | 7,761.689 | 4,469.13 | 4,258.3 | 3,427.59 | 2,999.016 | 1,963.775 | 2,677.995 | 5,475.615 | 3,239.704 | 3,587.238 | 3,483.702 | 2,381.306 | 2,529.353 | 2,774.305 | 4,511.237 | 3,703.177 | 6,811.54 | 6,130.462 | 5,504.72 | 4,579.951 | 4,417.756 | 4,263.546 | 3,677.441 | 2,966.653 | 2,567.039 | 1,926.1 | 1,438 | 753.621 | 1,088.779 | 549.381 | 247.555 | 672.607 | 303.211 | 187.929 | 218.066 | 191.391 | 246.17 | 207.193 | 562.097 | 152.559 | 74.471 | 221.285 | 190.706 | 116.841 | 55.735 | 45.662 | 102.068 |
Nettovorderingen
| 16,841 | 25,403 | 16,600 | 16,803 | 15,946 | 23,174 | 14,292 | 13,779 | 16,318 | 14,241 | 12,704 | 11,701 | 13,014 | 8,928 | 8,895 | 8,737 | 11,523 | 8,943 | 28,895 | 10,949 | 15,476 | 18,782 | 11,530 | 10,814 | 14,847 | 12,605 | 13,766 | 13,132 | 22,748 | 12,073 | 10,444 | 11,520 | 19,378 | 9,628 | 8,829 | 8,427 | 13,867 | 7,092 | 7,637 | 7,035 | 14,421 | 8,647 | 8,173 | 7,861 | 14,031 | 7,419 | 10,406 | 7,226 | 11,984 | 7,814 | 6,935 | 6,626 | 10,821 | 6,034 | 5,034 | 5,218 | 8,366 | 4,753 | 4,118 | 4,441 | 7,707 | 6,066 | 4,011 | 3,962 | 6,182 | 4,200 | 4,201.992 | 3,924.5 | 4,498.809 | 2,973.235 | 2,556.045 | 2,782.284 | 3,206.115 | 2,162.075 | 2,079.03 | 1,977.612 | 3,248.19 | 1,763.82 | 1,750.05 | 1,706.325 | 2,099.034 | 2,327.456 | 2,809.92 | 2,327.652 | 1,812.942 | 2,583.713 | 1,746.973 | 616.767 | 755.46 | 610.418 | 729.675 | 678.12 | 915.561 | 632.738 | 615.343 | 657.783 | 867.99 | 606 | 579.177 | 584.492 | 753.462 | 525.058 | 562.857 | 654.236 | 701.272 | 588.982 | 463.652 | 488.081 | 624.805 | 403.072 | 347.496 | 325.888 | 218.16 | 239.726 | 353.881 | 128.928 | 180.634 | 141.687 |
Voorraad
| 15,049 | 14,059 | 13,973 | 12,413 | 12,181 | 11,880 | 11,591 | 12,067 | 11,888 | 13,146 | 14,271 | 13,546 | 11,960 | 13,634 | 11,580 | 10,160 | 9,727 | 9,771 | 9,967 | 11,479 | 10,538 | 9,657 | 10,020 | 10,661 | 10,051 | 10,299 | 11,385 | 12,142 | 11,364 | 11,240 | 10,962 | 13,424 | 10,744 | 9,474 | 8,732 | 8,101 | 8,066 | 7,675 | 7,249 | 7,288 | 7,819 | 8,427 | 8,972 | 8,075 | 9,130 | 8,240 | 7,886 | 7,172 | 8,103 | 8,143 | 7,803 | 7,629 | 7,573 | 5,965 | 5,307 | 5,456 | 5,130 | 5,052 | 5,025 | 4,591 | 5,002 | 5,077 | 4,855 | 4,732 | 4,313 | 4,407 | 4,521.261 | 3,850.051 | 3,409.509 | 3,552.578 | 3,375.705 | 3,102.468 | 2,795.905 | 2,930.325 | 2,584.74 | 2,325.324 | 2,165.46 | 2,624.22 | 2,662.652 | 2,468.02 | 2,509.956 | 2,391.305 | 2,419.182 | 2,316.658 | 2,179.66 | 2,616.717 | 2,438.745 | 1,220.506 | 741.829 | 812.222 | 845.623 | 955.348 | 562.328 | 622.734 | 628.348 | 621.734 | 506.005 | 545 | 484.468 | 444.139 | 455.547 | 422.244 | 448.071 | 471.093 | 441.139 | 433.075 | 322.579 | 318.573 | 357.953 | 223.579 | 257.347 | 193.496 | 182.529 | 148.402 | 186.677 | 126.914 | 134.972 | 116.17 |
Overige vlottende activa
| 10,630 | 2,891 | 8,674 | 7,290 | 7,472 | 1,624 | 8,329 | 8,902 | 4,817 | 9,601 | 7,592 | 9,294 | 2,849 | 6,609 | 7,785 | 6,642 | 2,222 | 10,663 | -9,877 | 11,698 | 2,724 | 1,947 | 8,900 | 8,699 | 2,827 | 8,936 | 8,331 | 10,374 | 2,778 | 10,464 | 9,536 | 10,729 | 4,855 | 8,379 | 8,961 | 9,439 | 4,310 | 6,044 | 6,002 | 6,218 | 2,930 | 8,312 | 7,819 | 7,847 | 4,764 | 7,182 | 3,343 | 5,859 | 2,576 | 15,324 | 13,678 | 14,974 | 2,181 | 20,985 | 18,811 | 16,100 | 1,254 | 2,323 | 2,273 | 2,097 | 1,190 | 830 | 2,296 | 2,470 | 1,305 | 1,735 | 2,440.863 | 2,116.465 | 1,993.419 | 1,016.584 | 1,402.05 | 1,048.877 | 1,586.865 | 1,108.475 | 1,236.18 | 934.476 | 413.985 | 817.38 | 1,041.441 | 1,805.272 | 821.844 | 141.651 | 190.398 | 210.695 | 1,275.774 | 196.057 | 2,394.709 | 579.655 | 309.839 | 449.562 | 56.965 | 64.827 | 33.797 | 79.97 | 129.076 | 125.144 | 70.082 | 121 | 177.442 | 148.38 | 43.696 | 75.858 | 85.573 | 120.077 | 88.03 | 99.862 | 112.319 | 103.068 | -35.473 | 62.98 | 53.165 | 26.097 | 19.378 | 94.01 | 83.266 | 32.904 | 40.962 | 53.72 |
Totaal vlottende activa
| 73,029 | 75,132 | 80,740 | 74,777 | 70,645 | 67,738 | 72,756 | 65,697 | 79,211 | 76,193 | 80,139 | 83,984 | 80,364 | 79,259 | 75,046 | 73,964 | 72,440 | 87,434 | 70,458 | 73,559 | 56,796 | 62,008 | 53,936 | 53,789 | 57,490 | 78,886 | 56,951 | 55,197 | 55,657 | 53,983 | 55,097 | 48,703 | 45,453 | 47,586 | 42,168 | 44,190 | 42,232 | 38,236 | 34,417 | 33,919 | 38,128 | 46,983 | 44,199 | 42,861 | 43,231 | 46,606 | 41,564 | 34,457 | 45,897 | 31,281 | 28,416 | 29,229 | 32,074 | 32,984 | 29,152 | 26,774 | 26,436 | 23,363 | 20,798 | 25,810 | 23,639 | 20,919 | 22,526 | 20,924 | 17,992 | 13,872 | 16,117.935 | 17,516.669 | 17,428.8 | 15,707.861 | 14,311.695 | 14,695.318 | 11,064.875 | 10,459.175 | 9,327.54 | 8,236.428 | 7,430.5 | 7,883.415 | 10,929.757 | 9,219.321 | 9,018.072 | 8,344.114 | 7,800.805 | 7,384.359 | 8,047.829 | 9,907.724 | 9,086.249 | 8,938.641 | 7,937.589 | 7,152.141 | 6,212.214 | 6,116.051 | 5,775.232 | 5,012.883 | 4,339.419 | 3,971.699 | 3,370.177 | 2,709.999 | 1,994.709 | 2,265.791 | 1,802.087 | 1,270.715 | 1,769.108 | 1,548.617 | 1,418.369 | 1,339.985 | 1,089.941 | 1,155.893 | 1,154.478 | 1,251.728 | 810.566 | 619.951 | 641.353 | 672.843 | 740.665 | 344.48 | 402.229 | 413.644 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 106,357 | 102,370 | 94,292 | 86,502 | 81,836 | 81,118 | 76,105 | 73,348 | 73,274 | 67,629 | 66,510 | 67,004 | 63,655 | 60,449 | 59,849 | 59,382 | 60,738 | 61,198 | 62,501 | 64,584 | 62,568 | 60,763 | 62,033 | 62,049 | 61,943 | 58,330 | 72,524 | 71,245 | 75,827 | 75,473 | 71,429 | 79,506 | 65,288 | 57,386 | 54,947 | 50,823 | 50,532 | 48,025 | 48,692 | 47,113 | 50,527 | 51,294 | 51,174 | 49,257 | 51,785 | 45,562 | 42,327 | 39,976 | 42,517 | 39,041 | 39,223 | 36,974 | 41,502 | 34,399 | 32,663 | 31,508 | 32,100 | 31,432 | 29,645 | 28,389 | 31,242 | 30,272 | 28,681 | 28,811 | 28,159 | 23,072 | 22,596.006 | 22,079.298 | 21,884.037 | 20,921.953 | 20,329.725 | 20,182.601 | 19,862.8 | 19,184.3 | 19,261.932 | 18,754.716 | 18,565.635 | 18,229.725 | 18,069.53 | 18,398.672 | 18,613.656 | 18,245.508 | 18,013.82 | 17,941.16 | 17,719.773 | 17,527.815 | 17,041.218 | 7,235.753 | 6,922.867 | 6,673.598 | 6,583.053 | 6,401.254 | 6,415.359 | 7,020.025 | 6,934.855 | 6,911.177 | 7,076.296 | 7,079.998 | 7,021.853 | 7,001.891 | 6,934.942 | 6,715.921 | 6,807.597 | 6,856.838 | 6,696.207 | 6,614.329 | 5,927.734 | 5,631.25 | 5,314.47 | 4,449.537 | 3,638.301 | 3,097.209 | 3,409.921 | 3,200.369 | 2,915.653 | 2,703.459 | 2,569.159 | 2,427.473 |
Goodwill
| 0 | 22,012 | 0 | 0 | 0 | 22,340 | 22,528.623 | 0 | 23,258 | 0 | 0 | 0 | 22,909 | 0 | 0 | 0 | 23,431 | 0 | 0 | 0 | 25,833 | 25,535 | 0 | 0 | 23,729 | 0 | 0 | 0 | 26,228 | 0 | 0 | 0 | 33,582 | 0 | 0 | 0 | 21,037 | 0 | 0 | 0 | 23,593 | 0 | 0 | 0 | 19,922 | 0 | 0 | 0 | 6,972 | 0 | 0 | 0 | 4,515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 79,864 | 0 | 0 | 0 | 78,822 | 78,712.791 | 0 | 79,864 | 0 | 0 | 0 | 79,265 | 0 | 0 | 0 | 80,540 | 0 | 0 | 0 | 86,217 | 86,929 | 0 | 0 | 93,075 | 0 | 0 | 0 | 98,015 | 123,607 | 0 | 0 | 90,382 | 0 | 0 | 0 | 69,717 | 0 | 0 | 0 | 73,431 | 0 | 0 | 0 | 79,052 | 0 | 0 | 0 | 60,041 | 0 | 0 | 0 | 66,160 | 0 | 0 | 0 | 51,213 | 0 | 0 | 0 | 50,898 | 51,213 | 0 | 49,550 | 47,453 | 47,809 | 47,478.39 | 44,924.352 | 44,966.304 | 44,172.211 | 43,247.85 | 42,805.22 | 39,585.265 | 40,827 | 40,097.184 | 40,139.004 | 37,704.48 | 38,674.98 | 37,889.109 | 36,397.495 | 35,994.546 | 35,099.344 | 34,482.622 | 34,276.626 | 33,612.952 | 31,623.69 | 31,620.649 | 280.808 | 256.748 | 248.756 | 597.734 | 583.379 | 891.35 | 1,540.344 | 1,510.839 | 1,591.88 | 1,643.45 | 1,642 | 1,725.556 | 1,678.292 | 1,720.475 | 1,722.898 | 1,779.179 | 1,972.901 | 1,917.865 | 1,964.632 | 1,763.854 | 1,655.047 | 1,606.757 | 1,201.344 | 956.961 | 435.366 | 0 | 0 | 476.765 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 104,328 | 101,876 | 103,904 | 100,283 | 99,882 | 101,162 | 101,241 | 101,043 | 103,122 | 103,866 | 104,530 | 108,189 | 102,174 | 102,542 | 104,248 | 101,930 | 103,971 | 106,392 | 109,339 | 111,979 | 112,050 | 112,464 | 115,709 | 115,640 | 116,804 | 113,513 | 122,394 | 119,533 | 124,243 | 123,607 | 119,298 | 125,850 | 123,964 | 100,985 | 99,804 | 93,535 | 90,754 | 89,606 | 93,716 | 91,909 | 97,024 | 102,372 | 0 | 0 | 98,974 | 0 | 73,709 | 0 | 67,013 | 0 | 0 | 0 | 70,675 | 0 | 0 | 0 | 51,213 | 0 | 0 | 0 | 50,898 | 51,213 | 0 | 49,550 | 47,453 | 47,809 | 47,478.39 | 44,924.352 | 44,966.304 | 44,172.211 | 43,247.85 | 42,805.22 | 39,585.265 | 40,827 | 40,097.184 | 40,139.004 | 37,704.48 | 38,674.98 | 37,889.109 | 36,397.495 | 35,994.546 | 35,099.344 | 34,482.622 | 34,276.626 | 33,612.952 | 31,623.69 | 31,620.649 | 280.808 | 256.748 | 248.756 | 597.734 | 583.379 | 891.35 | 1,540.344 | 1,510.839 | 1,591.88 | 1,643.45 | 1,642 | 1,725.556 | 1,678.292 | 1,720.475 | 1,722.898 | 1,779.179 | 1,972.901 | 1,917.865 | 1,964.632 | 1,763.854 | 1,655.047 | 1,606.757 | 1,201.344 | 956.961 | 435.366 | 0 | 0 | 476.765 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 10,467 | 10,233 | 10,105 | 9,458 | 9,345 | 9,246 | 8,664 | 8,442 | 8,452 | 8,346 | 7,965 | 7,681 | 7,494 | 7,372 | 7,607 | 7,531 | 7,623 | 7,841 | 8,491 | 9,731 | 9,751 | 11,700 | 10,618 | 10,688 | 10,518 | 10,841 | 11,327 | 12,033 | 12,540 | 11,292 | 10,989 | 10,959 | 22,357 | 21,953 | 21,311 | 19,478 | 17,873 | 17,715 | 17,642 | 17,123 | 17,326 | 16,704 | 0 | 0 | 16,943 | 0 | 14,990 | 0 | 5,384 | 0 | 0 | 0 | 3,656 | 0 | 0 | 0 | 2,108 | 0 | 0 | 0 | 2,170 | 2,082 | 0 | 1,949 | 1,797 | 1,516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6,209 | 0 | 0 | 0 | 7,771 | 9,929.222 | 0 | 7,975 | 0 | 0 | 0 | 8,342 | 0 | 0 | 0 | 11,143 | 0 | 21,112 | 0 | 10,432 | 9,569 | 0 | 0 | 8,438 | 0 | 0 | 0 | 8,012 | 0 | 0 | 0 | 5,981 | 0 | 0 | 0 | 4,098 | 0 | 0 | 0 | 2,956 | 0 | 0 | 0 | 1,326 | 0 | 1,654 | 0 | 1,576 | 0 | 0 | 0 | 451 | 0 | 0 | 0 | 345 | 0 | 0 | 0 | 1,019 | 519 | 0 | 0 | 1,246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,716.405 | 0 | 0 | 0 | 1,220.725 | 0 | 1,395.745 | 1,270.491 | 1,343.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17,880 | 12,166 | 18,882 | 17,007 | 16,396 | 6,485 | 5,921.778 | 14,784 | 5,961 | 15,521 | 17,135 | 17,001 | 9,538 | 19,468 | 18,335 | 18,959 | 7,151 | 21,238 | 0 | 21,772 | 6,241 | 6,196 | 17,434 | 16,931 | 8,595 | 17,234 | 18,271 | 17,751 | 9,398 | 18,824 | 18,381 | 20,523 | 16,213 | 12,252 | 11,378 | 9,364 | 4,760 | 19,193 | 13,119 | 12,991 | 6,405 | 2,547 | 123,290 | 121,631 | 4,406 | 101,911 | 4,413 | 85,236 | 3,716 | 75,825 | 76,447 | 69,273 | 3,250 | 59,088 | 57,782 | 56,558 | 1,859 | 54,984 | 54,189 | 53,546 | 1,693 | 1,741 | 53,446 | 1,232 | 1,311 | 1,342 | 2,780.73 | 2,722.688 | 2,734.143 | 2,208.064 | 2,254.065 | 2,208.162 | 2,763.52 | 1,756 | 1,831.794 | 1,727.694 | 2,271.61 | 1,946.655 | 773.028 | 1,874.25 | 1,876.914 | 1,703.938 | 1,778.256 | 1,888.283 | 1,842.262 | 1,990.544 | 2,673.015 | 1,030.959 | 948.031 | 678.359 | 641.711 | 610.31 | 654.843 | 683.712 | 667.372 | 690.819 | 715.229 | 670 | 701.774 | 711.805 | 657.566 | 634.857 | 665.563 | 537.224 | 638.959 | 662.35 | 566.087 | 421.641 | 369.24 | 266.091 | 75.509 | 88.474 | 11.252 | 12.087 | 126.242 | 685.602 | 20.145 | 22.831 |
Totaal niet-vlottende activa
| 239,032 | 232,854 | 227,183 | 213,250 | 207,459 | 205,782 | 201,861 | 197,617 | 198,784 | 195,362 | 196,140 | 199,875 | 191,203 | 189,831 | 190,039 | 187,802 | 190,626 | 196,669 | 201,443 | 208,066 | 201,042 | 200,692 | 205,794 | 205,308 | 206,298 | 199,918 | 224,516 | 220,562 | 230,020 | 229,196 | 220,097 | 236,838 | 233,803 | 192,576 | 187,440 | 173,200 | 168,017 | 174,539 | 173,169 | 169,136 | 174,238 | 172,917 | 174,464 | 170,888 | 173,434 | 147,473 | 137,093 | 125,212 | 120,206 | 114,866 | 115,670 | 106,247 | 119,534 | 93,487 | 90,445 | 88,066 | 87,625 | 86,416 | 83,834 | 81,935 | 87,022 | 85,827 | 82,127 | 81,542 | 79,966 | 73,739 | 72,855.126 | 69,726.338 | 69,584.484 | 67,302.229 | 65,831.64 | 65,195.983 | 63,927.99 | 61,767.3 | 61,190.91 | 60,621.414 | 59,762.45 | 58,851.36 | 58,127.411 | 57,940.909 | 57,828.942 | 55,048.79 | 54,274.699 | 54,106.07 | 53,174.988 | 51,142.049 | 51,334.883 | 8,547.52 | 8,127.646 | 7,600.714 | 7,822.498 | 7,594.943 | 7,961.552 | 9,244.081 | 9,113.066 | 9,193.877 | 9,434.974 | 9,391.998 | 9,449.184 | 9,391.988 | 9,312.983 | 9,073.676 | 9,252.339 | 9,366.963 | 9,253.031 | 9,241.311 | 8,257.675 | 7,707.938 | 7,290.467 | 5,916.971 | 4,670.771 | 3,621.049 | 3,421.172 | 3,212.456 | 3,518.66 | 3,389.061 | 2,589.304 | 2,450.304 |
Totaal activa
| 312,062 | 307,986 | 307,924 | 288,028 | 278,104 | 273,520 | 274,616 | 263,316 | 277,995 | 271,555 | 276,280 | 283,859 | 271,567 | 269,090 | 265,085 | 261,766 | 263,066 | 284,103 | 271,901 | 281,625 | 257,839 | 262,700 | 259,730 | 259,097 | 263,788 | 278,804 | 281,465 | 275,759 | 285,677 | 283,179 | 275,194 | 285,541 | 279,256 | 240,162 | 229,608 | 217,391 | 210,249 | 212,775 | 207,586 | 203,055 | 212,366 | 219,900 | 218,663 | 213,749 | 216,665 | 194,079 | 178,657 | 159,669 | 166,103 | 146,147 | 144,086 | 135,476 | 151,608 | 126,471 | 119,597 | 114,840 | 114,061 | 109,779 | 104,632 | 107,745 | 110,661 | 106,746 | 104,653 | 102,466 | 97,958 | 87,611 | 88,973.061 | 87,243.007 | 87,013.284 | 83,010.09 | 80,143.335 | 79,891.301 | 74,992.865 | 72,226.475 | 70,518.45 | 68,857.842 | 67,192.95 | 66,734.775 | 69,057.168 | 67,160.23 | 66,847.014 | 63,392.904 | 62,075.504 | 61,490.428 | 61,222.816 | 61,049.773 | 60,421.132 | 17,486.16 | 16,065.236 | 14,752.854 | 14,034.712 | 13,710.995 | 13,736.785 | 14,256.964 | 13,452.485 | 13,165.576 | 12,805.151 | 12,101.997 | 11,443.892 | 11,657.779 | 11,115.069 | 10,344.391 | 11,021.447 | 10,915.58 | 10,671.4 | 10,581.296 | 9,347.616 | 8,863.831 | 8,444.945 | 7,168.699 | 5,481.337 | 4,241 | 4,062.525 | 3,885.299 | 4,259.325 | 3,733.54 | 2,991.533 | 2,863.948 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 29,179 | 33,774 | 30,966 | 25,653 | 24,604 | 27,351 | 24,452 | 22,949 | 26,835 | 25,523 | 25,540 | 23,876 | 22,745 | 19,755 | 19,663 | 16,096 | 17,195 | 16,640 | 39,661 | 17,767 | 19,832 | 27,659 | 15,993 | 16,547 | 19,746 | 15,609 | 16,728 | 18,440 | 31,353 | 18,796 | 18,223 | 19,659 | 27,844 | 16,610 | 14,675 | 13,854 | 20,214 | 11,821 | 11,536 | 10,452 | 19,487 | 16,083 | 15,921 | 14,355 | 21,170 | 12,766 | 18,020 | 12,158 | 18,784 | 0 | 0 | 0 | 15,528 | 0 | 0 | 0 | 12,740 | 8,222 | 8,492 | 8,089 | 4,733 | 5,109 | 7,425 | 7,222 | 3,288 | 6,567 | 6,272.091 | 5,636.815 | 2,658 | 5,257.816 | 5,068.95 | 4,758.589 | 5,570.22 | 4,466.825 | 0 | 4,378.998 | 1,454.255 | 3,721.23 | 3,897.35 | 3,656.541 | 4,131.432 | 3,390.914 | 3,491.724 | 2,040.066 | 1,354.111 | 1,905.525 | 2,175.452 | 675.937 | 404.156 | 539.48 | 527.761 | 1,096.958 | 340.082 | 544.771 | 502.277 | 644.765 | 431.894 | 587 | 508.398 | 729.865 | 294.746 | 356.363 | 484.318 | 489.41 | 203.755 | 989.449 | 879.68 | 1,058.787 | 1,040.804 | 154.301 | 133.297 | 174.401 | 95.015 | 96.696 | 103.411 | 102.74 | 85.281 | 71.851 |
Kortlopende schulden
| 4,620 | 4,203 | 3,375 | 2,134 | 1,616 | 892 | 647 | 1,605 | 8,996 | 9,689 | 9,821 | 4,391 | 3,067 | 3,262 | 3,702 | 5,156 | 5,577 | 15,394 | 17,740 | 14,162 | 11,968 | 17,170 | 17,213 | 17,360 | 11,604 | 10,121 | 12,003 | 11,233 | 12,171 | 2,155 | 2,050 | 2,412 | 3,052 | 3,678 | 3,355 | 3,939 | 3,537 | 5,469 | 3,575 | 1,348 | 1,427 | 1,636 | 1,928 | 1,872 | 3,824 | 8,524 | 7,994 | 4,748 | 5,328 | 1,606 | 1,869 | 2,155 | 5,540 | 4,900 | 5,582 | 5,245 | 225 | 2,301 | 1,298 | 2,586 | 3,011 | 3,528 | 10,130 | 8,206 | 4,116 | 4,746 | 4,232.889 | 4,349.92 | 4,803.813 | 4,908.023 | 2,911.95 | 3,301.202 | 3,162.935 | 6,782.55 | 6,866.418 | 4,639.782 | 4,426.455 | 1,107.765 | 3,220.95 | 3,033.796 | 3,265.164 | 3,371.966 | 1,788.221 | 2,004.108 | 3,326.491 | 4,784.318 | 3,537.992 | 108.308 | 80.655 | 143.863 | 104.95 | 93.74 | 76.899 | 101.957 | 78.039 | 105.126 | 1,476.848 | 103 | 91.71 | 112.288 | 100.03 | 133.763 | 851.834 | 1,025.629 | 1,138.454 | 1,286.997 | 1,172.608 | 971.904 | 802.975 | 114.939 | 118.657 | 635.227 | 635.102 | 609.722 | 555.331 | 27.532 | 37.604 | 12.087 |
Belastingschulden
| 0 | 10,567 | 0 | 0 | 0 | 10,281 | 9,932.902 | 0 | 7,981 | 0 | 0 | 0 | 6,972 | 0 | 0 | 0 | 7,400 | 0 | 0 | 0 | 7,156 | 6,080 | 0 | 0 | 7,207 | 0 | 0 | 0 | 7,074 | 0 | 0 | 0 | 7,560 | 0 | 0 | 0 | 5,274 | 0 | 0 | 0 | 5,457 | 0 | 0 | 0 | 5,575 | 0 | 3,146 | 0 | 4,162 | 0 | 0 | 0 | 2,785 | 0 | 0 | 0 | 1,931 | 0 | 0 | 0 | 2,974 | 2,076 | 0 | 0 | 1,877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 25,259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23,448 | 0 | 0 | 7,073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,345 | 0 | -19,360 | 0 | 0 | 0 | 14,843 | 0 | 0 | 0 | 3,697 | 0 | 0 | 0 | 5,451 | 3,789 | 220 | 204 | 4,147 | 173 | 0 | 0 | 0 | 0 | 0 | 0 | 658.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,687.652 | 0 | 0 | 0 | 1,021.414 | 0 | 0 | 0 | 219.834 | 0 | 0 | 0 | 382.965 | 0 | 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
| 26,361 | 18,627 | 36,532 | 38,026 | 41,036 | 16,392 | 23,915.098 | 30,452 | 14,147 | 26,117 | 27,391 | 32,410 | 13,437 | 25,409 | 24,614 | 27,658 | 12,673 | 25,323 | 682 | 28,766 | 12,054 | 5,378 | 20,141 | 22,587 | 6,967 | 26,279 | 20,811 | 30,041 | 4,997 | 21,244 | 18,695 | 25,226 | 1,411 | 16,972 | 15,201 | 18,945 | 1,455 | 15,359 | 13,765 | 17,664 | 2,032 | 18,138 | 16,643 | 18,922 | 1,829 | 15,122 | 4,535 | 15,884 | 1,276 | 21,382 | 19,876 | 23,923 | 1,224 | 17,194 | 15,461 | 19,487 | 2,750 | 6,459 | 5,766 | 6,249 | 12,730 | 11,019 | 7,344 | 8,491 | 12,052 | 5,665 | 5,036.211 | 5,136.947 | 8,703.399 | 4,547.3 | 4,055.16 | 4,935.242 | 3,303.27 | 3,786.375 | 8,248.692 | 3,759.636 | 5,976.245 | 3,000.645 | 2,812.963 | 3,588.567 | 3,254.058 | 3,518.613 | 2,792.983 | 4,810.075 | 4,693.203 | 4,916.344 | 4,236.779 | 2,156.185 | 2,037.538 | 1,359.694 | 1,196.473 | 1,321.335 | 1,955.234 | 1,665.296 | 1,734.975 | 1,778.095 | 378.949 | 1,619 | 1,270.985 | 1,685.308 | 1,692.454 | 1,284.684 | 1,231.428 | 1,057.166 | 1,053.392 | 96.805 | 95.246 | 69.848 | 91.907 | 783.314 | 482.333 | 218.956 | 308.799 | 323.663 | 470.05 | 174.59 | 218.238 | 183.991 |
Totaal kortlopende verplichtingen
| 60,160 | 67,171 | 70,873 | 65,813 | 67,256 | 54,916 | 58,947 | 55,006 | 57,959 | 61,329 | 62,752 | 60,677 | 46,221 | 48,426 | 47,979 | 48,910 | 42,845 | 57,357 | 58,083 | 60,695 | 51,010 | 56,287 | 53,347 | 56,494 | 45,524 | 52,009 | 49,542 | 59,714 | 55,595 | 42,195 | 38,968 | 47,297 | 39,867 | 37,260 | 33,231 | 36,738 | 30,480 | 32,649 | 28,876 | 29,464 | 28,403 | 35,857 | 34,492 | 35,149 | 32,398 | 36,412 | 33,695 | 32,790 | 29,550 | 22,988 | 21,745 | 26,078 | 25,077 | 22,094 | 21,043 | 24,732 | 17,646 | 16,982 | 15,556 | 16,924 | 23,448 | 21,732 | 24,899 | 23,919 | 21,333 | 16,978 | 15,541.191 | 15,123.681 | 16,165.212 | 14,713.139 | 12,036.06 | 12,995.033 | 12,036.425 | 15,035.75 | 15,115.11 | 12,778.416 | 11,856.955 | 7,829.64 | 9,931.263 | 10,278.904 | 10,650.654 | 10,281.493 | 8,072.929 | 8,854.25 | 9,373.805 | 11,606.187 | 9,950.222 | 2,940.43 | 2,522.348 | 2,043.038 | 1,829.184 | 2,512.033 | 2,372.214 | 2,312.024 | 2,315.292 | 2,527.986 | 2,287.691 | 2,308.999 | 1,871.093 | 2,527.461 | 2,087.23 | 1,774.81 | 2,567.58 | 2,572.205 | 2,395.6 | 2,373.251 | 2,147.535 | 2,100.539 | 1,935.686 | 1,052.553 | 734.287 | 1,028.584 | 1,038.916 | 1,030.081 | 1,128.792 | 304.861 | 341.122 | 267.929 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 72,977 | 74,192 | 71,530 | 72,205 | 67,881 | 66,843 | 67,738 | 69,005 | 71,808 | 67,816 | 74,547 | 83,281 | 84,220 | 83,528 | 82,104 | 86,439 | 83,207 | 90,292 | 74,856 | 78,776 | 59,392 | 60,734 | 59,939 | 60,474 | 70,201 | 79,840 | 81,258 | 67,463 | 71,189 | 76,510 | 85,545 | 79,036 | 85,857 | 69,808 | 68,020 | 63,953 | 63,653 | 68,819 | 65,928 | 66,078 | 65,360 | 59,914 | 58,338 | 58,755 | 57,596 | 36,066 | 29,786 | 23,821 | 24,782 | 19,006 | 19,320 | 16,160 | 17,034 | 17,407 | 16,485 | 11,766 | 15,511 | 14,883 | 14,524 | 16,568 | 10,498 | 10,528 | 10,652 | 12,785 | 12,455 | 10,993 | 14,377.404 | 13,996.318 | 14,073.756 | 14,571.036 | 17,309.925 | 18,725.214 | 16,181.705 | 13,729.725 | 14,025.024 | 15,733.968 | 15,688.97 | 20,617.335 | 22,686.225 | 21,738.338 | 21,645.594 | 22,104.314 | 24,817.845 | 25,551.195 | 25,957.871 | 25,590.036 | 26,107.436 | 3,278.405 | 3,148.779 | 3,102.029 | 3,016.647 | 2,729.435 | 2,771.304 | 2,891.772 | 2,768.545 | 2,895.423 | 2,944.461 | 2,845.999 | 2,955.669 | 2,814.19 | 2,864.825 | 2,817.933 | 2,874.68 | 2,940.532 | 3,019.722 | 3,133.425 | 2,774.722 | 2,640.58 | 2,508.894 | 2,598.712 | 1,978.644 | 717.972 | 702.612 | 676.201 | 678.887 | 671.5 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 10,150 | -3,047.473 | 0 | -2,839 | 0 | 0 | 0 | -2,710 | 0 | 0 | 0 | -2,474 | 0 | 0 | 0 | -3,771 | 11,612 | 0 | 0 | -2,856 | 0 | 0 | 0 | -1,714 | 0 | 0 | 0 | -1,205 | 0 | 0 | 0 | -1,123 | 0 | 0 | 0 | -1,085 | 0 | 0 | 0 | -887 | 0 | 4,685 | 0 | -25,754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,317 | 0 | 0 | 0 | 4,669 | 3,047.473 | 0 | 2,839 | 0 | 0 | 0 | 2,710 | 0 | 0 | 0 | 2,474 | 0 | 0 | 0 | 3,771 | 2,923 | 0 | 0 | 2,856 | 0 | 0 | 0 | 1,714 | 0 | 0 | 0 | 1,205 | 0 | 0 | 0 | 1,123 | 0 | 0 | 0 | 1,085 | 0 | 0 | 0 | 887 | 0 | 1,185 | 0 | 979 | 0 | 0 | 0 | 3,485 | 0 | 0 | 0 | 1,901 | 0 | 0 | 0 | 2,659 | 2,265 | 0 | 0 | 1,680 | 0 | 0 | 0 | 1,481.448 | 0 | 0 | 0 | 1,586.865 | 0 | 0 | 0 | 997.81 | 0 | 0 | 1,202.518 | 1,377.144 | 0 | 0 | 0 | 375.245 | 0 | 0 | 0 | 782.161 | 0 | 0 | 0 | 658.108 | 0 | 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
| 19,202 | 11,765 | 17,673 | 15,118 | 17,081 | 3,237 | 14,058.527 | 15,619 | 11,690 | 15,649 | 15,147 | 16,501 | 10,844 | 14,391 | 15,417 | 12,728 | 12,083 | 12,071 | 13,079 | 14,336 | 13,981 | 1,443 | 17,254 | 16,646 | 13,457 | 15,836 | 17,837 | 19,636 | 16,469 | 29,040 | 22,951 | 27,900 | 23,093 | 14,099 | 14,188 | 10,782 | 6,258 | 7,562 | 8,039 | 7,472 | 7,400 | 8,702 | 11,927 | 11,104 | 8,631 | 9,080 | 994 | 6,825 | 5,964 | 5,098 | 5,147 | 5,175 | 5,232 | 7,867 | 6,995 | 6,772 | 5,122 | 6,943 | 7,062 | 6,700 | 5,584 | 6,151 | 7,632 | 7,314 | 3,938 | 5,864 | 5,479.068 | 5,466.647 | 4,618.632 | 5,902.745 | 5,435.64 | 5,233.344 | 3,724.275 | 4,620.475 | 4,517.676 | 4,628.916 | 3,895.705 | 5,054.85 | 4,799.216 | 3,391.645 | 3,154.104 | 3,199.378 | 3,000.306 | 3,525.915 | 2,772.481 | 3,302.901 | 4,268.823 | 1,393.998 | 548.603 | 1,459.602 | 1,437.351 | 1,360.231 | 511.551 | 1,303.45 | 1,246.686 | 1,154.372 | 1,143.681 | 1,040 | 1,014.807 | 1,122.858 | 256.631 | 211.613 | 212.447 | 211.634 | 208.7 | 171.192 | 154.551 | 147.361 | 141.085 | 77.938 | 113.264 | 145.759 | 112.518 | 114.827 | 115.498 | 57.749 | 53.72 | 56.406 |
Totaal niet-vlottende verplichtingen
| 92,179 | 90,274 | 89,203 | 87,323 | 84,962 | 84,899 | 84,844 | 84,624 | 88,160 | 83,465 | 89,694 | 99,782 | 97,774 | 97,919 | 97,521 | 99,167 | 97,764 | 102,363 | 87,935 | 93,112 | 77,144 | 76,712 | 77,193 | 77,120 | 86,514 | 95,676 | 99,095 | 87,099 | 89,372 | 105,550 | 108,496 | 106,936 | 110,155 | 83,907 | 82,208 | 74,735 | 71,034 | 76,381 | 73,967 | 73,550 | 73,845 | 68,616 | 70,265 | 69,859 | 67,114 | 45,146 | 36,650 | 30,646 | 31,725 | 24,104 | 24,467 | 21,335 | 25,751 | 25,274 | 23,480 | 18,538 | 22,534 | 21,826 | 21,586 | 23,268 | 18,741 | 18,944 | 18,284 | 20,099 | 19,009 | 16,857 | 19,856.472 | 19,462.965 | 20,173.836 | 20,473.782 | 22,745.565 | 23,958.558 | 21,492.845 | 18,350.2 | 18,542.7 | 20,362.884 | 20,582.485 | 25,672.185 | 27,485.44 | 26,332.501 | 26,176.842 | 25,303.691 | 27,818.151 | 29,077.11 | 29,105.598 | 28,892.936 | 30,376.259 | 4,672.402 | 4,479.543 | 4,561.631 | 4,453.998 | 4,089.666 | 3,940.963 | 4,195.222 | 4,015.232 | 4,049.795 | 4,088.143 | 3,885.999 | 3,970.476 | 3,937.048 | 3,121.457 | 3,029.545 | 3,087.127 | 3,152.166 | 3,228.422 | 3,304.617 | 2,929.273 | 2,787.941 | 2,649.979 | 2,676.65 | 2,091.908 | 863.731 | 815.13 | 791.027 | 794.385 | 729.249 | 53.72 | 56.406 |
Totaal passiva
| 152,339 | 157,445 | 160,076 | 153,136 | 152,218 | 139,815 | 143,791 | 139,630 | 146,119 | 144,794 | 152,446 | 160,459 | 143,995 | 146,345 | 145,500 | 148,077 | 140,609 | 159,720 | 146,018 | 153,807 | 128,154 | 132,999 | 130,540 | 133,614 | 132,038 | 147,685 | 148,637 | 146,813 | 144,967 | 147,745 | 147,464 | 154,233 | 150,022 | 121,167 | 115,439 | 111,473 | 101,514 | 109,030 | 102,843 | 103,014 | 102,248 | 104,473 | 104,757 | 105,008 | 99,512 | 81,558 | 70,345 | 63,436 | 61,275 | 47,092 | 46,212 | 47,413 | 50,828 | 47,368 | 44,523 | 43,270 | 40,180 | 38,808 | 37,142 | 40,192 | 42,189 | 40,676 | 43,183 | 44,018 | 40,342 | 33,835 | 35,397.663 | 34,586.646 | 36,339.048 | 35,186.921 | 34,781.625 | 36,953.591 | 33,529.27 | 33,385.95 | 33,657.81 | 33,141.3 | 32,439.44 | 33,501.825 | 37,416.703 | 36,611.405 | 36,827.496 | 35,585.184 | 35,891.079 | 37,931.36 | 38,479.403 | 40,499.124 | 40,326.481 | 7,612.833 | 7,001.891 | 6,604.669 | 6,283.181 | 6,601.699 | 6,313.176 | 6,507.246 | 6,330.523 | 6,577.781 | 6,375.833 | 6,194.999 | 5,841.569 | 6,464.509 | 5,208.687 | 4,804.355 | 5,654.707 | 5,724.371 | 5,624.023 | 5,677.868 | 5,076.808 | 4,888.48 | 4,585.666 | 3,729.203 | 2,826.194 | 1,892.315 | 1,854.047 | 1,821.108 | 1,923.176 | 1,034.11 | 394.842 | 324.335 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,060 | 0 | 0 | 0 | 2,060 | 2,059.978 | 0 | 2,060 | 0 | 0 | 0 | 2,060 | 0 | 0 | 0 | 2,060 | 0 | 0 | 0 | 2,060 | 2,060 | 0 | 0 | 2,060 | 0 | 0 | 0 | 2,060 | 0 | 0 | 0 | 2,048 | 0 | 0 | 0 | 2,048 | 0 | 0 | 0 | 2,048 | 0 | 0 | 0 | 2,048 | 0 | 2,048 | 0 | 2,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,116 | 0 | 0 | 0 | 3,116 | 3,116 | 3,116 | 3,116 | 3,116 | 3,116 | 3,110.298 | 3,116.202 | 3,104.505 | 3,071.614 | 3,019.8 | 3,036.223 | 0 | 0 | 0 | 2,901.222 | 2,887.28 | 2,839.32 | 2,812.963 | 2,813.881 | 2,787.606 | 2,738.468 | 2,690.307 | 2,693.118 | 2,646.94 | 2,613.719 | 2,589.921 | 2,407.909 | 2,353.839 | 2,327.768 | 2,299.97 | 2,265.718 | 2,226.484 | 2,219.063 | 2,196.225 | 2,171.567 | 2,153.676 | 2,080 | 2,027.605 | 2,015.146 | 1,964.364 | 1,900.579 | 1,877.859 | 1,859.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 0 | 106,959 | 0 | 0 | 0 | 96,003 | 90,692.624 | 0 | 88,664 | 0 | 0 | 0 | 81,037 | 0 | 0 | 0 | 75,917 | 0 | 0 | 0 | 75,820 | 73,928 | 0 | 0 | 71,270 | 0 | 0 | 0 | 61,786 | 0 | 0 | 0 | 81,579 | 0 | 0 | 0 | 78,454 | 0 | 0 | 0 | 74,624 | 0 | 0 | 0 | 70,094 | 0 | 63,892 | 0 | 64,501 | 0 | 0 | 0 | 60,165 | 0 | 0 | 0 | 53,908 | 0 | 0 | 0 | 46,712 | 43,868 | 38,189 | 38,186 | 39,533 | 34,662 | 38,023.908 | 36,235.149 | 34,770.456 | 32,235.548 | 29,766.6 | 27,966.372 | 22,280.88 | 25,209.575 | 21,936.576 | 21,775.464 | 17,355.525 | 20,230.155 | 16,856.305 | 17,569.998 | 11,983.374 | 11,794.881 | 11,595.545 | 11,400.582 | 9,420.315 | 9,301.552 | 10,041.325 | 9,930.483 | 9,162.452 | 8,303.038 | 7,689.554 | 6,738.327 | 6,719.043 | 6,599.208 | 5,983.331 | 5,431.424 | 5,286.051 | 4,682.999 | 4,358.247 | 3,982.171 | 4,669.106 | 4,264.327 | 3,993.331 | 3,747.398 | 2,887.183 | 2,781.87 | 2,620.172 | 2,542.623 | 1,875.221 | 1,227.323 | 717.336 | 644.138 | 613.223 | 556.002 | 380.741 | 542.572 | 535.186 | 582.191 |
Overige gereserveerde algehele resultaten
| 0 | -8,646 | 0 | 0 | 0 | -14,315 | -14,084.836 | 0 | -8,712 | 0 | 0 | 0 | -4,974 | 0 | 0 | 0 | -4,923 | 0 | 0 | 0 | 1,234 | 3,018 | 0 | 0 | 7,578 | 0 | 0 | 0 | 13,648 | 0 | 0 | 0 | -2,495 | 0 | 0 | 0 | -17,243 | 0 | 0 | 0 | -12,445 | 0 | 0 | 0 | -521 | 0 | -2,176 | 0 | 1,631 | 0 | 0 | 0 | 4,412 | 0 | 0 | 0 | 1,016 | 0 | 0 | 0 | 3,128 | 3,719 | 0 | 768 | 44 | 0 | -2,543.853 | -1,627.232 | -2,145.921 | -2,153.409 | -1,757.955 | -2,384.815 | -2,752.725 | -3,116.9 | -1,528.368 | -2,499.18 | 1,199.495 | -2,699.505 | -762.292 | -2,595.964 | 2,621.016 | 894.866 | -257.17 | -2,138.912 | -811.784 | -2,705.745 | -3,852.346 | -4,158.932 | -4,109.018 | -4,120.051 | -3,856.273 | -3,489.33 | -3,088.394 | -2,629.886 | -2,602.449 | -2,543.012 | -2,525.657 | -2,319.999 | -2,210.025 | -2,221.679 | -2,109.14 | -1,962.468 | -1,825.497 | -1,724.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 151,689 | 43,055 | 140,303 | 128,141 | 119,208 | 43,277 | 45,560.234 | 117,221 | 43,373 | 120,455 | 117,461 | 116,365 | 43,427 | 116,828 | 113,454 | 108,431 | 43,820 | 118,789 | 120,054 | 121,314 | 43,820 | 44,036 | 122,248 | 118,674 | 44,036 | 115,190 | 115,779 | 112,408 | 45,075 | 119,093 | 111,988 | 114,427 | 41,005 | 113,943 | 109,240 | 101,624 | 41,490 | 100,026 | 100,525 | 96,035 | 41,490 | 111,171 | 109,610 | 104,501 | 41,490 | 109,440 | 41,490 | 93,227 | 33,488 | 96,343 | 95,079 | 84,961 | 36,902 | 76,136 | 72,251 | 68,875 | 18,937 | 68,526 | 65,257 | 65,149 | 13,220 | 13,220 | 18,192 | 14,547 | 13,220 | 14,371 | 13,306.308 | 13,315.646 | 13,333 | 13,128.143 | 12,898.86 | 12,972.952 | 22,086.57 | 15,606.45 | 15,306.156 | 12,430.704 | 18,767.32 | 12,142.395 | 12,003.407 | 12,040.2 | 11,905.632 | 11,716.08 | 11,508.832 | 11,523.392 | 11,314.101 | 11,182.079 | 11,163.583 | 1,693.868 | 1,656.073 | 1,637.431 | 1,618.28 | 1,594.581 | 1,566.475 | 1,561.333 | 1,544.854 | 1,527.816 | 1,515.248 | 1,464 | 1,426.497 | 1,417.633 | 1,382.052 | 1,337.596 | 1,321.046 | 1,308.491 | 2,160.194 | 2,121.558 | 1,650.636 | 1,432.728 | 1,984.058 | 1,809.888 | 1,655.805 | 1,476.044 | 1,398.974 | 1,280.551 | 1,752.615 | 2,156.858 | 2,061.505 | 1,957.423 |
Totaal eigen vermogen van aandeelhouders
| 151,689 | 143,428 | 140,303 | 128,141 | 119,208 | 127,025 | 124,228 | 117,221 | 125,384 | 120,455 | 117,461 | 116,365 | 121,550 | 116,828 | 113,454 | 108,431 | 116,874 | 118,789 | 120,054 | 121,314 | 122,934 | 123,042 | 122,248 | 118,674 | 124,943 | 115,190 | 115,779 | 112,408 | 122,568 | 119,093 | 111,988 | 114,427 | 122,138 | 113,943 | 109,240 | 101,624 | 104,749 | 100,026 | 100,525 | 96,035 | 105,717 | 111,171 | 109,610 | 104,501 | 113,111 | 109,440 | 105,254 | 93,227 | 101,649 | 96,343 | 95,079 | 84,961 | 97,691 | 76,136 | 72,251 | 68,875 | 71,279 | 68,526 | 65,257 | 65,149 | 66,176 | 63,923 | 59,497 | 56,617 | 55,913 | 52,149 | 51,896.661 | 51,039.765 | 49,040.286 | 46,281.896 | 43,927.305 | 41,590.731 | 40,254.555 | 37,699.125 | 35,714.364 | 34,608.21 | 33,798.16 | 32,512.365 | 30,910.384 | 29,828.115 | 29,308.734 | 27,144.296 | 25,537.514 | 23,478.18 | 22,580.484 | 20,391.605 | 19,942.482 | 9,873.328 | 9,063.345 | 8,148.186 | 7,751.531 | 7,109.295 | 7,423.608 | 7,749.718 | 7,121.961 | 6,587.795 | 6,429.318 | 5,906.999 | 5,602.323 | 5,193.27 | 5,906.382 | 5,540.035 | 5,366.74 | 5,191.209 | 5,047.377 | 4,903.428 | 4,270.808 | 3,975.351 | 3,859.279 | 3,037.211 | 2,373.14 | 2,120.182 | 2,012.197 | 1,836.553 | 2,133.356 | 2,699.43 | 2,596.691 | 2,539.613 |
Totaal eigen vermogen
| 159,723 | 150,541 | 147,848 | 134,892 | 125,886 | 133,705 | 130,825 | 123,686 | 131,875 | 126,761 | 123,834 | 123,400 | 127,572 | 122,745 | 119,585 | 113,689 | 122,457 | 124,383 | 125,883 | 127,818 | 129,685 | 129,701 | 129,190 | 118,675 | 131,750 | 131,119 | 132,828 | 128,946 | 140,709 | 135,434 | 127,730 | 131,308 | 129,234 | 113,944 | 114,169 | 105,918 | 108,735 | 103,745 | 104,743 | 100,041 | 110,118 | 115,427 | 113,906 | 108,741 | 117,153 | 112,521 | 108,312 | 96,233 | 104,828 | 99,055 | 97,874 | 88,063 | 100,780 | 79,103 | 75,074 | 71,570 | 73,881 | 70,971 | 67,490 | 67,553 | 68,472 | 66,070 | 61,470 | 58,448 | 57,616 | 53,776 | 53,575.398 | 52,656.361 | 50,674.236 | 47,823.169 | 45,361.71 | 42,937.71 | 41,463.595 | 38,840.525 | 36,860.64 | 35,716.542 | 34,753.51 | 33,232.95 | 31,640.466 | 30,548.825 | 30,019.518 | 27,807.72 | 26,184.424 | 23,559.069 | 22,743.413 | 20,550.649 | 20,094.652 | 9,873.328 | 9,063.345 | 8,148.186 | 7,751.531 | 7,109.295 | 7,423.608 | 7,749.718 | 7,121.961 | 6,587.795 | 6,429.318 | 5,906.999 | 5,602.323 | 5,193.27 | 5,906.382 | 5,540.035 | 5,366.74 | 5,191.209 | 5,047.377 | 4,903.428 | 4,270.808 | 3,975.351 | 3,859.279 | 3,439.495 | 2,655.143 | 2,348.685 | 2,208.478 | 2,064.191 | 2,336.149 | 2,699.43 | 2,596.691 | 2,539.613 |
Totaal passiva en aandeelhoudersvermogen
| 312,062 | 307,986 | 307,924 | 288,028 | 278,104 | 273,520 | 274,616 | 263,316 | 277,994 | 271,555 | 276,280 | 283,859 | 271,567 | 269,090 | 265,085 | 261,766 | 263,066 | 284,103 | 271,901 | 281,625 | 257,839 | 262,700 | 259,730 | 259,097 | 263,788 | 278,804 | 281,465 | 275,759 | 285,676 | 283,179 | 275,194 | 285,541 | 279,256 | 240,162 | 229,608 | 217,391 | 210,249 | 212,775 | 207,586 | 203,055 | 212,366 | 219,900 | 218,663 | 213,749 | 216,665 | 194,079 | 178,657 | 159,669 | 166,103 | 146,147 | 144,086 | 135,476 | 151,608 | 126,471 | 119,597 | 114,840 | 114,061 | 109,779 | 104,632 | 107,745 | 110,661 | 106,746 | 104,653 | 102,466 | 97,958 | 87,611 | 88,973.061 | 87,243.007 | 87,013.284 | 83,010.09 | 80,143.335 | 79,891.301 | 74,992.865 | 72,226.475 | 70,518.45 | 68,857.842 | 67,192.95 | 66,734.775 | 69,057.168 | 67,160.23 | 66,847.014 | 63,392.904 | 62,075.504 | 61,490.428 | 61,222.816 | 61,049.773 | 60,421.132 | 17,486.16 | 16,065.236 | 14,752.854 | 14,034.712 | 13,710.995 | 13,736.785 | 14,256.964 | 13,452.485 | 13,165.576 | 12,805.151 | 12,101.997 | 11,443.892 | 11,657.779 | 11,115.069 | 10,344.391 | 11,021.447 | 10,915.58 | 10,671.4 | 10,581.296 | 9,347.616 | 8,863.831 | 8,444.945 | 7,168.699 | 5,481.337 | 4,241 | 4,062.525 | 3,885.299 | 4,259.325 | 3,733.54 | 2,991.533 | 2,863.948 |