Key Tronic Corporation
NASDAQ:KTCC
4.08 (USD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 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 | 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 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6.555 | 4.752 | 5.255 | 2.953 | 3.574 | 3.603 | 0.037 | 0.81 | 2.133 | 1.707 | 1.722 | 1.046 | 1.544 | 3.473 | 1.281 | 5.007 | 1.471 | 0.553 | 1.302 | 0.499 | 0.504 | 0.601 | 0.165 | 0.192 | 1.359 | 0.343 | 0.298 | 0.45 | 0.977 | 0.373 | 0.911 | 1.28 | 0.275 | 1.018 | 0.275 | 1.193 | 0.14 | 0.372 | 0.345 | 0.201 | 0.967 | 5.803 | 2.241 | 1.433 | 1.96 | 10.819 | 3.202 | 0.245 | 1.801 | 0.502 | 0.488 | 0.596 | 0.347 | 1.232 | 0.629 | 1.637 | 1.422 | 0.77 | 4.61 | 7.217 | 1.832 | 0.729 | 1.009 | 1.507 | 2.772 | 2.879 | 1.957 | 1.837 | 0.904 | 3.386 | 1.157 | 1.792 | 1.427 | 2.428 | 1.791 | 2.12 | 1.865 | 1.463 | 2.188 | 1.093 | 0.934 | 0.6 | 1.367 | 0.869 | 0.621 | 0.956 | 0.553 | 1.233 | 1.797 | 1.485 | 1.374 | 1.736 | 0.713 | 2.137 | 2.483 | 3.176 | 1.17 | 1.013 | 2.184 | 1.3 | 1.6 | 1.9 | 1.4 | 0.6 | 0.2 | 0.3 | 1 | 1.1 | 1.9 | 2.8 | 0.6 | 1.5 | 2 | 2.6 | 1.4 | 1.4 | 0.2 | 4.5 | 2 | 2.4 | 2.5 | 5 | 0.9 | 2.7 | 4.3 | 6.2 | 10.6 | 9.5 | 10.2 | 10.2 | 10.3 | 5.6 | 4.6 | 10.8 | 16 | 20 | 17.1 | 7.3 | 15.3 | 21 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.006 | 0 | 0.002 | 0.008 | 0.016 | 0.024 | 0.02 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 6.555 | 4.752 | 5.255 | 2.953 | 3.574 | 3.603 | 0.037 | 0.81 | 2.133 | 1.707 | 1.722 | 1.046 | 1.544 | 3.473 | 1.281 | 5.007 | 1.471 | 0.553 | 1.302 | 0.499 | 0.504 | 0.601 | 0.165 | 0.192 | 1.359 | 0.343 | 0.298 | 0.45 | 0.977 | 0.373 | 0.911 | 1.28 | 0.275 | 1.018 | 0.275 | 1.193 | 0.14 | 0.372 | 0.345 | 0.201 | 0.967 | 5.803 | 2.241 | 1.433 | 1.96 | 10.819 | 3.202 | 0.245 | 1.801 | 0.502 | 0.488 | 0.596 | 0.347 | 1.232 | 0.629 | 1.637 | 1.422 | 0.77 | 4.61 | 7.217 | 1.832 | 0.729 | 1.009 | 1.507 | 2.772 | 2.879 | 1.957 | 1.837 | 0.904 | 3.386 | 1.157 | 1.792 | 1.427 | 2.428 | 1.791 | 2.12 | 1.865 | 1.463 | 2.188 | 1.093 | 0.934 | 0.6 | 1.367 | 0.869 | 0.621 | 0.956 | 0.553 | 1.233 | 1.797 | 1.485 | 1.374 | 1.736 | 0.713 | 2.137 | 2.483 | 3.176 | 1.17 | 1.013 | 2.184 | 1.3 | 1.6 | 1.9 | 1.4 | 0.6 | 0.2 | 0.3 | 1 | 1.1 | 1.9 | 2.8 | 0.6 | 1.5 | 2 | 2.6 | 1.4 | 1.4 | 0.2 | 4.5 | 2 | 2.4 | 2.5 | 5 | 0.9 | 2.7 | 4.3 | 6.2 | 10.6 | 9.5 | 10.2 | 10.2 | 10.3 | 5.6 | 4.6 | 10.8 | 16 | 20 | 17.1 | 7.3 | 15.3 | 21 |
Nettovorderingen
| 157.61 | 153.809 | 164.261 | 162.662 | 174.345 | 180.525 | 181.826 | 162.619 | 165.368 | 157.85 | 161.278 | 149.381 | 150.104 | 135.105 | 132.349 | 122.74 | 116.021 | 109.876 | 95.01 | 87.296 | 88.543 | 80.59 | 76.041 | 91.366 | 81.371 | 70.262 | 60.689 | 57.437 | 55.607 | 65.193 | 62.331 | 66.444 | 64.793 | 61.678 | 55.6 | 60.84 | 73.761 | 72.852 | 69.69 | 68.511 | 74.706 | 49.658 | 52.637 | 51.435 | 48.57 | 47.009 | 48.435 | 54.797 | 56.691 | 60.709 | 59.694 | 47.479 | 48.277 | 40.35 | 42.326 | 37.754 | 35.053 | 34.617 | 27.079 | 26.197 | 25.276 | 24.867 | 28.581 | 0 | 0 | 36.018 | 0 | 32.948 | 0 | 30.383 | 0 | 26.344 | 0 | 29.003 | 23.373 | 19.878 | 18.925 | 24.191 | 22.827 | 26.937 | 25.239 | 24.439 | 17.845 | 18.746 | 20.448 | 17.078 | 15.505 | 15.896 | 18.489 | 20.978 | 22.932 | 30.091 | 23.529 | 0 | 28.506 | 38.926 | 43.976 | 34.008 | 29.477 | 29.6 | 34.3 | 31.3 | 26.7 | 28.3 | 26.3 | 23.1 | 29.8 | 27 | 26.2 | 27 | 30.7 | 31.1 | 28.2 | 23.4 | 22.4 | 29.7 | 33.2 | 34 | 28.7 | 27.1 | 28.2 | 25.4 | 23.2 | 25.1 | 24.1 | 16.3 | 17.2 | 17.8 | 16.5 | 15.3 | 15.4 | 15.2 | 15.2 | 14.1 | 16.9 | 18.3 | 21.6 | 19 | 17.6 | 15.5 |
Voorraad
| 95.845 | 105.099 | 115.115 | 124.054 | 126.778 | 138.941 | 154.315 | 171.749 | 169.285 | 155.741 | 155.066 | 157.75 | 143.131 | 137.329 | 130.396 | 119.439 | 119.791 | 115.02 | 114.052 | 110.144 | 117.737 | 100.431 | 95.396 | 91.615 | 99.534 | 119.66 | 114.962 | 108.873 | 105.658 | 101.59 | 98.806 | 98.106 | 100.205 | 107.006 | 107.239 | 97.909 | 100.8 | 91.594 | 77.96 | 71.365 | 74.699 | 55.634 | 46.086 | 47.065 | 45.631 | 44.664 | 47.743 | 49.145 | 56.912 | 58.439 | 53.893 | 53.245 | 46.728 | 41.554 | 45.384 | 46.588 | 45.807 | 39.775 | 36.002 | 28.906 | 30.101 | 32.291 | 38.356 | 37.551 | 39.658 | 37.927 | 38.694 | 33.79 | 34.077 | 32.346 | 35.3 | 39.266 | 37.555 | 36.338 | 30.419 | 28.849 | 26.808 | 29.712 | 28.952 | 30.387 | 31.88 | 27.848 | 25.426 | 21.695 | 22.275 | 24.151 | 21.803 | 19.501 | 18.234 | 18.395 | 20.076 | 22.399 | 24.964 | 20.601 | 24.374 | 22.792 | 24.456 | 22.72 | 25.427 | 26 | 26.2 | 24.9 | 23.4 | 24.2 | 24 | 24.7 | 24.8 | 21.4 | 21.1 | 21.5 | 23.3 | 22.6 | 21.7 | 22 | 21 | 25.3 | 29.2 | 26.9 | 27.7 | 24.9 | 23.4 | 21.8 | 22.4 | 20.3 | 20.6 | 11.3 | 11.3 | 9 | 8.5 | 10.5 | 10.6 | 12.7 | 14.6 | 14.2 | 14.5 | 12.5 | 18.1 | 20.7 | 22.4 | 14.7 |
Overige vlottende activa
| 28.273 | 24.739 | 22.224 | 22.612 | 22.93 | 27.51 | 24.095 | 26.469 | 22.803 | 24.71 | 26.017 | 35.374 | 29.554 | 23.345 | 19.75 | 19.961 | 18.782 | 17.315 | 19.597 | 20.254 | 17.735 | 16.477 | 16.59 | 18.264 | 17.026 | 13.6 | 12.941 | 13.804 | 16.358 | 11.037 | 11.233 | 10.892 | 12.438 | 16.041 | 16.211 | 14.226 | 21.76 | 20.289 | 20.907 | 19.121 | 18.698 | 12.121 | 10.98 | 9.4 | 9.06 | 9.275 | 8.501 | 10.183 | 10.075 | 9.84 | 8.857 | 8.758 | 8.121 | 9.014 | 9.871 | 9.969 | 8.883 | 7.535 | 7.506 | 3.32 | 2.638 | -47.849 | 4.568 | 33.845 | 33.68 | 4.893 | 37.608 | 6.748 | 33.899 | 6.532 | 32.655 | 6.082 | 33.134 | 3.416 | 3.52 | 2.993 | 3.179 | 3.482 | 2.72 | 2.454 | 2.655 | 1.833 | 2.038 | 2.309 | 2.444 | 2.05 | 2.545 | 2.941 | 2.348 | 2.588 | 4.589 | 6.43 | 8.635 | 29.812 | 10.472 | 16.217 | 13.29 | 11.045 | 10.103 | 11.2 | 11.2 | 12.1 | 11.8 | 9.5 | 11 | 11.8 | 12.1 | 11.1 | 10.1 | 10.5 | 9.9 | 8.3 | 7.2 | 6.8 | 7.2 | 7.9 | 8.5 | 7.6 | 7.3 | 8.5 | 7.9 | 7.1 | 3 | 3.8 | 4.4 | 3.8 | 2 | 1.9 | 2.3 | 2.2 | 1.1 | 1.6 | 2.5 | 1.7 | 1.1 | 1.6 | 1.3 | 3.1 | 1.8 | 1 |
Totaal vlottende activa
| 288.283 | 288.399 | 306.855 | 312.281 | 327.627 | 351.308 | 360.273 | 361.647 | 359.589 | 340.008 | 344.083 | 343.551 | 325.736 | 299.252 | 283.776 | 267.147 | 256.065 | 242.764 | 229.961 | 218.193 | 224.519 | 198.099 | 188.192 | 201.437 | 202.824 | 198.855 | 188.89 | 180.564 | 178.6 | 178.193 | 173.281 | 176.722 | 177.711 | 185.743 | 179.325 | 174.168 | 196.461 | 185.107 | 168.853 | 159.364 | 169.07 | 115.363 | 111.944 | 109.333 | 105.221 | 110.507 | 107.881 | 114.37 | 125.479 | 129.49 | 122.932 | 110.078 | 103.473 | 92.15 | 98.21 | 95.948 | 91.165 | 82.697 | 75.197 | 65.64 | 59.847 | 61.055 | 72.514 | 72.903 | 76.11 | 81.717 | 78.259 | 75.323 | 68.88 | 72.647 | 69.112 | 73.484 | 72.116 | 71.185 | 59.103 | 53.84 | 50.777 | 58.848 | 56.687 | 60.871 | 60.708 | 54.72 | 46.676 | 43.619 | 45.788 | 44.235 | 40.406 | 39.571 | 40.868 | 43.446 | 48.971 | 60.656 | 57.841 | 52.55 | 65.835 | 81.111 | 82.892 | 68.786 | 67.191 | 68.1 | 73.3 | 70.2 | 63.3 | 62.6 | 61.5 | 59.9 | 67.7 | 60.6 | 59.3 | 61.8 | 64.5 | 63.5 | 59.1 | 54.8 | 52 | 64.3 | 71.1 | 73 | 65.7 | 62.9 | 62 | 59.3 | 49.5 | 51.9 | 53.4 | 37.6 | 41.1 | 38.2 | 37.5 | 38.2 | 37.4 | 35.1 | 36.9 | 40.8 | 48.5 | 52.4 | 58.1 | 50.1 | 57.1 | 52.2 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 42.522 | 44.222 | 45.836 | 47.039 | 44.013 | 40.924 | 44.618 | 45.762 | 46.474 | 42.743 | 44.528 | 48.072 | 50.192 | 51.48 | 53.491 | 50.674 | 49.686 | 46.205 | 45.941 | 45.701 | 46.04 | 29.413 | 28.533 | 27.903 | 27.606 | 27.548 | 27.872 | 28.473 | 29.184 | 30.496 | 31.03 | 29.938 | 29.456 | 27.925 | 27.346 | 26.032 | 26.898 | 26.974 | 28.707 | 29.984 | 30.431 | 23.596 | 21.188 | 20.182 | 19.489 | 17.911 | 18.195 | 18.284 | 17.463 | 17.306 | 16.862 | 16.556 | 14.757 | 14.917 | 15.255 | 14.967 | 14.956 | 13.898 | 11.598 | 11.597 | 11.166 | 11.199 | 9.94 | 10.306 | 10.533 | 10.798 | 10.939 | 11.158 | 11.128 | 11.248 | 11.11 | 11.422 | 9.74 | 9.807 | 10.103 | 10.449 | 10.452 | 10.011 | 10.15 | 10.445 | 10.698 | 11.131 | 10.784 | 11.111 | 11.608 | 11.982 | 11.9 | 12.196 | 12.349 | 12.232 | 12.76 | 13.168 | 16.006 | 16.669 | 17.424 | 18.595 | 20.257 | 21.35 | 22.581 | 23.7 | 23.4 | 24.5 | 26.5 | 27.6 | 28.5 | 29.9 | 31.3 | 32.1 | 32 | 32 | 31.7 | 31.5 | 31.4 | 31.3 | 32.9 | 33.5 | 33.2 | 33.9 | 34 | 33.3 | 33.7 | 34.8 | 40 | 41.3 | 42.2 | 22.4 | 21.5 | 22.2 | 23.4 | 22.4 | 24.7 | 26.8 | 28.3 | 26.2 | 24.1 | 21 | 21.1 | 26.1 | 27.2 | 32.8 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.957 | 9.731 | 1.74 | 1.74 | 1.639 | 1.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0 | 0.765 | 0 | 0.765 | 0.765 | 0.765 | 0 | 0.765 | 0.765 | 0.765 | 0 | 0.765 | 0.765 | 0.8 | 0.765 | 0.797 | 0.829 | 0.9 | 0.893 | 0.925 | 1 | 0 | 1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 0 | 1.7 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.657 | 0.733 | 3.3 | 3.496 | 3.726 | 3.992 | 4.258 | 4.523 | 4.8 | 5.082 | 5.364 | 5.646 | 5.928 | 6.21 | 6.492 | 6.774 | 7.055 | 7.337 | 7.62 | 7.902 | 2.07 | 2.138 | 2.207 | 2.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0 | 0 | 0 | 0.861 | 0 | 0 | 0.957 | 0.989 | 1.021 | 1.053 | 2.4 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.657 | 0.733 | 13.257 | 13.453 | 13.683 | 13.949 | 14.215 | 14.48 | 14.757 | 15.039 | 15.321 | 15.603 | 15.885 | 16.167 | 16.449 | 16.731 | 17.012 | 17.294 | 17.577 | 17.633 | 3.81 | 3.878 | 3.846 | 3.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.797 | 0.829 | 0.861 | 0.893 | 0.925 | 0.957 | 0.989 | 1.021 | 1.053 | 2.4 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 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 | 0.008 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.002 | 0 | -4.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.394 | 17.376 | 14.577 | 13.161 | 13.205 | 12.254 | 11.801 | 10.911 | 10.77 | 10.055 | 11.485 | 10.637 | 10.252 | 9.812 | 8.258 | 8.656 | 9.632 | 10.178 | 9.825 | 8.207 | 8.476 | 7.84 | 7.826 | 7.256 | 7.145 | 6.782 | 7.254 | 7.463 | 7.028 | 6.981 | 8.507 | 11.05 | 9.975 | 8.982 | 9.678 | 9.631 | 2.637 | 0.08 | 0.342 | 2.46 | 4.123 | 3.325 | 3.052 | 3.267 | 4.07 | 4.439 | 4.27 | 2.015 | 2.416 | 2.703 | 10.418 | 7.553 | 4.947 | 7.829 | 4.356 | 4.137 | 4.137 | 4.394 | 4.625 | 4.576 | 4.576 | 4.611 | 4.177 | 4.2 | 4.104 | 4.21 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.006 | 3.746 | 3.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.735 | 5.346 | 6.109 | 6.243 | 7.5 | 15.573 | 15.006 | 11.928 | 13.131 | 14.117 | 11.33 | 8.247 | 5.151 | 1.458 | 1.415 | 1.557 | 2.429 | 2.587 | 2.676 | 1.869 | 2.092 | 2.301 | 2.868 | 2.976 | 3.49 | 2.891 | 3.745 | 2.094 | 2.442 | 2.413 | 1.821 | 1.471 | 1.541 | 1.673 | 1.816 | 1.66 | 1.573 | 1.596 | 1.443 | 1.247 | 1.399 | 2.712 | 1.914 | 2.15 | 3.622 | 2.273 | 3.896 | 1.828 | 1.98 | 1.413 | 0.934 | 0.574 | 0.516 | 1.643 | 1.499 | 0.993 | 0.694 | 0.653 | 0.706 | 0.7 | 0.72 | 0.89 | 0.815 | 1.282 | 2.026 | 0.854 | 0.889 | 0.802 | 0.775 | 1.228 | 2.357 | 1.674 | 3.23 | 3.438 | 3.486 | 3.36 | 4.528 | 3.277 | 4.61 | 1.608 | 2.01 | 1.322 | 1.745 | 1.498 | 1.716 | 2.143 | 1.098 | 1.017 | 1.125 | 0.996 | 1.084 | 1.14 | 1.284 | 0.513 | 0.55 | 4.411 | 4.538 | 4.658 | 5.007 | 3.7 | 5 | 5.1 | 4.7 | 5.4 | 5.7 | 6 | 5.5 | 5.4 | 5.1 | 5 | 5.2 | 5.6 | 5.8 | 5.9 | 6.1 | 6.5 | 5.8 | 6.5 | 6.7 | 6.9 | 6 | 6 | 10.8 | 10.5 | 10.5 | 1.8 | 1.5 | 1.6 | 1.5 | 1.6 | 1.8 | 1.7 | 1.5 | 1.6 | 2 | 2 | 1.6 | 2 | 2.5 | 2.7 |
Totaal niet-vlottende activa
| 67.651 | 66.944 | 66.522 | 66.443 | 64.718 | 68.751 | 71.425 | 68.601 | 70.375 | 66.915 | 67.343 | 66.956 | 65.595 | 62.75 | 63.164 | 60.887 | 61.747 | 58.97 | 58.442 | 55.777 | 56.608 | 40.211 | 39.96 | 51.392 | 51.694 | 50.908 | 52.828 | 52.248 | 53.134 | 54.647 | 56.397 | 57.78 | 56.575 | 54.465 | 55.007 | 53.772 | 47.839 | 45.687 | 47.788 | 51.268 | 49.463 | 33.443 | 30.032 | 29.445 | 31.087 | 24.623 | 26.361 | 22.127 | 21.859 | 21.422 | 28.214 | 24.683 | 20.22 | 24.389 | 21.11 | 20.097 | 19.787 | 18.945 | 16.929 | 16.873 | 16.462 | 16.7 | 14.932 | 15.788 | 17.428 | 16.627 | 16.093 | 16.225 | 16.168 | 16.741 | 17.732 | 17.361 | 17.235 | 17.51 | 14.354 | 14.574 | 15.745 | 14.053 | 15.525 | 12.818 | 13.473 | 13.218 | 13.294 | 13.374 | 14.089 | 14.89 | 13.763 | 13.978 | 14.239 | 13.993 | 14.641 | 15.137 | 22.157 | 21.821 | 22.556 | 23.963 | 25.784 | 27.029 | 28.641 | 29.8 | 29.5 | 30.7 | 32.4 | 34.2 | 35.4 | 37.2 | 38.1 | 38.8 | 38.5 | 38.4 | 38.3 | 38.6 | 38.7 | 38.7 | 40.6 | 41.6 | 40.6 | 42.1 | 42.4 | 41.9 | 41.5 | 42.6 | 50.8 | 51.8 | 52.7 | 24.2 | 23 | 23.8 | 24.9 | 24 | 26.5 | 28.5 | 29.8 | 27.8 | 26.1 | 23 | 22.7 | 28.1 | 29.7 | 35.5 |
Totaal activa
| 355.934 | 355.343 | 373.377 | 378.724 | 392.345 | 420.059 | 431.698 | 430.248 | 429.964 | 406.923 | 411.426 | 410.507 | 391.331 | 362.002 | 346.94 | 328.034 | 317.812 | 301.734 | 288.403 | 273.97 | 281.127 | 238.31 | 228.152 | 252.829 | 254.518 | 249.763 | 241.718 | 232.812 | 231.734 | 232.84 | 229.678 | 234.502 | 234.286 | 240.208 | 234.332 | 227.94 | 244.3 | 230.794 | 216.641 | 210.632 | 218.533 | 148.806 | 141.976 | 138.778 | 136.308 | 135.13 | 134.242 | 136.497 | 147.338 | 150.912 | 151.146 | 134.761 | 123.693 | 116.539 | 119.32 | 116.045 | 110.952 | 101.642 | 92.126 | 82.513 | 76.309 | 77.755 | 87.446 | 88.691 | 93.538 | 98.344 | 94.352 | 91.548 | 85.048 | 89.388 | 86.844 | 90.845 | 89.351 | 88.695 | 73.457 | 68.414 | 66.522 | 72.901 | 72.212 | 73.689 | 74.181 | 67.938 | 59.97 | 56.993 | 59.877 | 59.125 | 54.169 | 53.549 | 55.107 | 57.439 | 63.612 | 75.793 | 79.998 | 74.371 | 88.391 | 105.074 | 108.676 | 95.815 | 95.832 | 97.9 | 102.8 | 100.9 | 95.7 | 96.8 | 96.9 | 97.1 | 105.8 | 99.4 | 97.8 | 100.2 | 102.8 | 102.1 | 97.8 | 93.5 | 92.6 | 105.9 | 111.7 | 115.1 | 108.1 | 104.8 | 103.5 | 101.9 | 100.3 | 103.7 | 106.1 | 61.8 | 64.1 | 62 | 62.4 | 62.2 | 63.9 | 63.6 | 66.7 | 68.6 | 74.6 | 75.4 | 80.8 | 78.2 | 86.8 | 87.7 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 83.768 | 79.394 | 82.198 | 91.358 | 101.638 | 115.899 | 132.05 | 140.704 | 134.126 | 121.393 | 125.174 | 131.842 | 111.659 | 92.823 | 83.133 | 69.937 | 79.146 | 80.204 | 71.893 | 80.448 | 87.214 | 73.571 | 68.759 | 73.094 | 77.583 | 76.198 | 69.226 | 61.537 | 56.662 | 53.078 | 49.39 | 51.178 | 53.068 | 58.967 | 56.212 | 56.839 | 74.957 | 61.528 | 50.277 | 42.945 | 48.979 | 32.459 | 28.54 | 27.779 | 27.6 | 26.4 | 27.284 | 31.669 | 37.918 | 43.025 | 40.972 | 41.17 | 32.568 | 26.149 | 27.927 | 25.01 | 28.041 | 29.158 | 26.663 | 23.291 | 20.195 | 18.703 | 21.061 | 22.486 | 25.219 | 29.497 | 29.254 | 27.889 | 24.96 | 24.104 | 22.016 | 26.81 | 26.903 | 31.228 | 22.001 | 20.362 | 18.942 | 25.475 | 23.975 | 26.011 | 28.909 | 24.354 | 18.363 | 14.948 | 15.898 | 13.145 | 10.412 | 12.639 | 14.325 | 14.409 | 17.429 | 22.14 | 24.041 | 21.385 | 23.64 | 26.597 | 31.074 | 24.315 | 18.828 | 18.1 | 17.7 | 18.7 | 15.3 | 15.3 | 16.1 | 15.5 | 20.8 | 17 | 16 | 14.3 | 18.5 | 16.7 | 16.3 | 15.6 | 12.9 | 16.2 | 23.7 | 21.7 | 16.9 | 16.6 | 20.1 | 17.2 | 13.4 | 14.6 | 13.5 | 9 | 9.7 | 8.5 | 8.1 | 7.9 | 7.8 | 7.4 | 7.6 | 0 | 9.8 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 3.057 | 3.123 | 5.928 | 5.61 | 6.196 | 7.849 | 7.578 | 6.667 | 6.642 | 12.11 | 6.143 | 10.369 | 3.951 | 6.368 | 6.646 | 6.106 | 5.454 | 7.508 | 7.508 | 12.008 | 12.056 | 5.841 | 5.841 | 5.841 | 5.841 | 5.841 | 5.841 | 5.841 | 5.841 | 5.841 | 5.841 | 5.841 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5.031 | 0.291 | 0 | 0.196 | 0.387 | 0.576 | 0.762 | 0.749 | 0 | 0.729 | 0.718 | 0 | 0 | 0 | 0 | 0.072 | 0.092 | 0 | 0 | 0 | 0 | 0 | 10.883 | 11.445 | 13.313 | 0.47 | 0.464 | 0.458 | 0.349 | 0.344 | 0.74 | 0.69 | 0.69 | 0.689 | 0.689 | 0.69 | 0.71 | 0.735 | 0.342 | 0.422 | 1.449 | 0.606 | 0.411 | 0.461 | 0.6 | 0.73 | 0.867 | 0.403 | 0.355 | 0.228 | 0.15 | 16.49 | 0.15 | 0.15 | 13.398 | 0.15 | 2.15 | 2.105 | 2.38 | 2.5 | 2.4 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 1.9 | 1.6 | 1.4 | 1.1 | 2.2 | 2.3 | 2.3 | 3.2 | 4.1 | 5 | 5.4 | 4 | 2.6 | 9 | 4.7 | 3.7 | 5.4 | 3.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 2.3 | 5.1 | 10.6 | 0 | 0.8 | 1.9 | 1.9 | 0.9 | 2.8 |
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 | 0.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.015 | 0 | 0 | 0 | 0.348 | 0 | 0 | 0 | 0 | 0.635 | 1.007 | 0 | 0.973 | 1.069 | 0.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.51 | 0 | 5.677 | 11.86 | 13.351 | 0 | 0 | 10.77 | 0 | 0 | 7.357 | 8.476 | 9.656 | 9.361 | 9.04 | 7.641 | 10.178 | 6.702 | 6.954 | 7.359 | 7.84 | 6.336 | 7.755 | 7.199 | 7.882 | 6.616 | 6.482 | 7.565 | 6.981 | 7.967 | 7.695 | 7.369 | 6.723 | 7.937 | 7.382 | 7.456 | 6.643 | 7.657 | 7.429 | 7.698 | 0.935 | 0 | 5.913 | 6.007 | 1.767 | 6.797 | 5.327 | 6.423 | 5.201 | 5.353 | 3.495 | 2.955 | -0.761 | 3.427 | 4.117 | 3.853 | -2.062 | 4.496 | 3.402 | 2.54 | 0 | 2.712 | 2.556 | 2.862 | 4.388 | 3.577 | 2.862 | 3.161 | 2.763 | 2.562 | 3.034 | 3.349 | -5 | 3.687 | 3.483 | 3.36 | 5.241 | 4.222 | 3.682 | 3.434 | 4.015 | 3.387 | 0 | 4.277 | 4.213 | 3.868 | 2.947 | 2.976 | 2.803 | 0.078 | 0.078 | 2.708 | 2.894 | 3.077 | 0.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.32 | 21.659 | 21.277 | 21.398 | 25.19 | 28.218 | 23.42 | 26.098 | 33.015 | 30.164 | 33.021 | 24.917 | 26.414 | 27.514 | 22.531 | 17.712 | 17.05 | 14.329 | 22.172 | 15.804 | 15.557 | 13.992 | 13.215 | 14.803 | 14.176 | 16.874 | 15.406 | 16.292 | 15.531 | 18.834 | 20.134 | 21.987 | 19.503 | 17.704 | 21.839 | 21.381 | 20.695 | 13.618 | 18.29 | 15.968 | 14.715 | 10.92 | 11.318 | 10.271 | 9.814 | 9.197 | 10.599 | 9.316 | 11.981 | 9.5 | 7.918 | 8.962 | 7.604 | 7.694 | 7.65 | 6.716 | 7.877 | 8.831 | 6.352 | 5.685 | 4.829 | 4.908 | 5.212 | 4.492 | 4.668 | 5.754 | 5.673 | 4.907 | 6.283 | 6.977 | 4.707 | 4.93 | 5.48 | 7.371 | 7.289 | 6.877 | 5.617 | 9.632 | 9.138 | 7.331 | 5.244 | 5.277 | 5.781 | 5.79 | 7.325 | 8.229 | 8.531 | 6.768 | 9.249 | 6.268 | 31.244 | 22.381 | 5.711 | 4.262 | 5.77 | 8.195 | 5.494 | 5.238 | 6.924 | 6.2 | 6 | 7.6 | 8.2 | 8.9 | 8 | 7.7 | 7.8 | 8.3 | 7.7 | 7.6 | 6.8 | 7.4 | 7.2 | 8.8 | 6.4 | 6.7 | 6.7 | 8.2 | 10.5 | 10.1 | 9.1 | 9.8 | 11.2 | 11.4 | 12.4 | 8.2 | 10.3 | 11.6 | 12.7 | 12.6 | 10 | 8.4 | 9.4 | 10.6 | 9 | 17.8 | 18.2 | 16.8 | 15.7 | 12.7 |
Totaal kortlopende verplichtingen
| 112.145 | 104.176 | 109.403 | 118.366 | 133.024 | 153.05 | 161.25 | 173.469 | 173.783 | 163.667 | 164.338 | 167.128 | 142.024 | 126.941 | 112.31 | 93.259 | 101.65 | 112.219 | 101.573 | 108.26 | 114.827 | 93.404 | 87.815 | 93.738 | 101.134 | 98.713 | 90.473 | 83.67 | 78.034 | 77.753 | 75.365 | 79.006 | 77.571 | 88.394 | 83.051 | 83.22 | 100.652 | 86.789 | 73.567 | 63.913 | 68.725 | 44.314 | 39.858 | 38.246 | 37.801 | 37.94 | 38.645 | 41.734 | 49.899 | 53.254 | 49.608 | 50.132 | 40.172 | 33.843 | 35.577 | 31.798 | 36.01 | 37.989 | 33.015 | 28.976 | 25.024 | 23.611 | 37.156 | 38.423 | 43.2 | 36.022 | 35.391 | 33.254 | 31.592 | 31.425 | 27.463 | 32.43 | 33.073 | 39.482 | 29.979 | 27.929 | 25.269 | 35.842 | 33.455 | 33.764 | 35.602 | 31.252 | 24.555 | 21.199 | 23.823 | 22.452 | 19.81 | 19.81 | 23.929 | 20.905 | 49.536 | 62.096 | 32.61 | 29.664 | 46.954 | 36.649 | 38.718 | 31.658 | 28.132 | 26.8 | 26.1 | 28.4 | 25.6 | 26.3 | 26.2 | 25.3 | 30.7 | 27.2 | 25.3 | 23.3 | 26.4 | 26.3 | 25.8 | 26.7 | 22.5 | 27 | 35.4 | 35.3 | 31.4 | 29.3 | 38.2 | 31.7 | 28.3 | 31.4 | 29.1 | 17.7 | 20.5 | 20.6 | 21.3 | 21 | 18.1 | 18.1 | 22.1 | 21.2 | 18.8 | 18.6 | 20.1 | 18.7 | 16.6 | 15.5 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 119.248 | 126.895 | 133.544 | 127.274 | 126.728 | 135.415 | 132.292 | 124.891 | 124.269 | 118.314 | 117.525 | 116.901 | 121.95 | 109.696 | 109.971 | 111.349 | 95.937 | 76.586 | 72.773 | 48.885 | 51.162 | 30.447 | 26.677 | 34.389 | 29.642 | 29.154 | 29.392 | 31.485 | 35.313 | 37.108 | 38.466 | 40.623 | 42.996 | 39.557 | 5.687 | 6.423 | 7.401 | 4.855 | 32.16 | 32.212 | 47.934 | 0.578 | 0.564 | 0 | 0 | 0 | 0 | 4.731 | 1.141 | 1.851 | 5.807 | 7.554 | 5.911 | 3.521 | 3.591 | 17.781 | 1.758 | 1.554 | 0 | 0 | 0 | 2.412 | 0.666 | 0.728 | 0.796 | 12.348 | 0.979 | 11.908 | 1.049 | 13.081 | 0 | 17.111 | 1.589 | 10.069 | 0 | 9.21 | 0 | 2.008 | 0 | 14.93 | 0 | 11.916 | 0 | 9.719 | 9.497 | 10.96 | 7.528 | 6.864 | 4.064 | 1.162 | 1.182 | 1.201 | 13.297 | 9.389 | 1.272 | 21.525 | 23.072 | 17.555 | 21.117 | 20.8 | 24.5 | 20.6 | 18.9 | 20.3 | 21.4 | 22.9 | 24.9 | 22.2 | 22.5 | 27 | 26.6 | 26.1 | 22.3 | 17.3 | 16.9 | 24.7 | 22.8 | 28.5 | 27.9 | 28.8 | 19.9 | 25.7 | 25.8 | 21.6 | 23.6 | 0.8 | 0.4 | 0.5 | 0.7 | 0.8 | 0.7 | 0.7 | 1.1 | 1.1 | 1.2 | 0 | 1.1 | 2.6 | 2.3 | 3.6 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 10.312 | 11.351 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | -7.108 | 0 | 0 | 0 | 0.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.501 | 0 | 0 | 0 | 0.501 | 0 | 0 | 0 | 0.27 | 0 | 0 | -0.907 | 1.585 | -0.956 | 0 | 0 | 1.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.074 | 0.263 | 0.019 | 0.022 | 0.324 | 0.274 | 0.175 | 0 | 0.021 | 0.064 | 0.051 | 0 | 0 | 7.108 | 0.153 | 0.207 | 0.232 | 0.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.501 | 0 | 0 | 0 | 0.501 | 0 | 3.706 | 0.87 | 0.27 | 0 | 0 | 1.741 | 1.585 | 1.607 | 1.465 | 1.301 | 1.094 | 4.847 | 0.811 | 1.04 | 5.152 | 0 | 0 | 0 | 0.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 2.9 |
Overige niet-vlottende verplichtingen
| 0.124 | 0.019 | 0.336 | 0.627 | 1.201 | 0 | 6.762 | 4.577 | 5.668 | 0 | 5.486 | 3.843 | 4.3 | 1.74 | 1.046 | 2.047 | 1.386 | 0.265 | 1.117 | 0.018 | 0 | 0 | 0.476 | 0.476 | 0.322 | 0.38 | 0 | 0.844 | 0.272 | 1.412 | 3.085 | 7.998 | 7.256 | 6.675 | 41.043 | 36.41 | 37.131 | 37.881 | 11.486 | 13.072 | 0.436 | 0 | 0 | 0.722 | 0.907 | 1.445 | 0.956 | 1.076 | 11.093 | 13.917 | 16.228 | 7.483 | 11.339 | 6 | 13.738 | 1.83 | 11.051 | 2.682 | 0 | 0 | 0 | 0.618 | 0 | 0 | 0 | 0.893 | 11.499 | 1.07 | 8.857 | 1.638 | 18.877 | 1.542 | 15.301 | 1.596 | 13.138 | 1.865 | 12.872 | 7.412 | 13.89 | 0.991 | 15.065 | 1.536 | 12.45 | 3.222 | 3.417 | 2.593 | 4.261 | 4.611 | 4.924 | 25.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | -0.1 | 0.1 | 0 | -0.2 | -0.1 | 0 | 1.9 | 2.9 | 3.5 | 0 | 0.1 |
Totaal niet-vlottende verplichtingen
| 119.446 | 127.177 | 133.899 | 127.923 | 128.253 | 136.393 | 141.028 | 129.468 | 129.958 | 118.378 | 123.062 | 120.744 | 126.25 | 111.894 | 111.17 | 111.611 | 96.68 | 73.958 | 73.89 | 48.903 | 51.162 | 30.447 | 27.153 | 34.865 | 29.964 | 29.534 | 29.392 | 32.329 | 35.585 | 38.52 | 41.551 | 48.621 | 50.252 | 46.232 | 46.73 | 42.833 | 44.532 | 43.237 | 43.646 | 47.91 | 49.24 | 0.847 | 0.564 | 0.722 | 2.648 | 3.03 | 2.563 | 7.272 | 13.535 | 19.05 | 26.882 | 15.848 | 18.29 | 14.673 | 17.329 | 19.611 | 12.809 | 4.236 | 0.767 | 0.674 | 0.596 | 3.03 | 0.666 | 0.728 | 0.796 | 13.241 | 12.478 | 12.978 | 9.906 | 14.719 | 18.877 | 18.653 | 16.89 | 11.665 | 13.138 | 11.075 | 12.872 | 9.42 | 13.89 | 15.921 | 15.065 | 13.452 | 12.45 | 12.941 | 12.914 | 13.553 | 11.789 | 11.475 | 8.988 | 26.823 | 1.182 | 1.201 | 13.297 | 9.389 | 1.272 | 21.525 | 23.072 | 17.555 | 21.117 | 20.8 | 24.6 | 20.6 | 18.9 | 20.3 | 21.3 | 22.9 | 24.9 | 22.1 | 22.6 | 27.1 | 26.6 | 26 | 22.3 | 17.3 | 16.9 | 24.7 | 22.9 | 28.5 | 27.9 | 28.8 | 19.9 | 25.7 | 25.8 | 21.6 | 23.6 | 0.7 | 0.3 | 0.5 | 0.7 | 0.7 | 0.8 | 0.7 | 0.9 | 1 | 1.2 | 1.9 | 4 | 6.1 | 3.9 | 6.6 |
Totaal passiva
| 231.591 | 231.353 | 243.302 | 246.289 | 261.277 | 289.443 | 302.278 | 302.937 | 303.741 | 282.045 | 287.4 | 287.872 | 268.274 | 238.835 | 223.48 | 204.87 | 198.33 | 186.177 | 175.463 | 157.163 | 165.989 | 123.851 | 114.968 | 128.603 | 131.098 | 128.247 | 119.865 | 115.999 | 113.619 | 116.273 | 116.916 | 127.627 | 127.823 | 134.626 | 129.781 | 126.053 | 145.184 | 130.026 | 117.213 | 111.823 | 117.965 | 45.161 | 40.422 | 38.968 | 40.449 | 40.97 | 41.208 | 49.006 | 63.434 | 72.304 | 76.49 | 65.98 | 58.462 | 48.516 | 52.906 | 51.409 | 48.819 | 42.225 | 33.782 | 29.65 | 25.62 | 26.641 | 37.822 | 39.151 | 43.996 | 49.263 | 47.869 | 46.232 | 41.498 | 46.144 | 46.34 | 51.083 | 49.963 | 51.147 | 43.117 | 39.004 | 38.141 | 45.262 | 47.345 | 49.685 | 50.667 | 44.704 | 37.005 | 34.14 | 36.737 | 36.005 | 31.599 | 31.285 | 32.917 | 47.728 | 50.718 | 63.297 | 45.907 | 39.053 | 48.226 | 58.174 | 61.79 | 49.213 | 49.249 | 47.6 | 50.7 | 49 | 44.5 | 46.6 | 47.5 | 48.2 | 55.6 | 49.3 | 47.9 | 50.4 | 53 | 52.3 | 48.1 | 44 | 39.4 | 51.7 | 58.3 | 63.8 | 59.3 | 58.1 | 58.1 | 57.4 | 54.1 | 53 | 52.7 | 18.4 | 20.8 | 21.1 | 22 | 21.7 | 18.9 | 18.8 | 23 | 22.2 | 20 | 20.5 | 24.1 | 24.8 | 20.5 | 22.1 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.351 | 47.284 | 47.891 | 47.839 | 47.786 | 47.727 | 47.651 | 47.576 | 47.514 | 47.474 | 47.399 | 47.324 | 47.249 | 47.181 | 47.121 | 47.06 | 47.009 | 46.946 | 46.88 | 46.821 | 46.754 | 46.68 | 46.598 | 46.518 | 46.412 | 46.244 | 46.104 | 46.048 | 45.901 | 45.797 | 45.629 | 45.466 | 45.316 | 45.227 | 45.148 | 44.944 | 44.647 | 44.136 | 44.758 | 44.562 | 44.333 | 44.151 | 44.015 | 43.888 | 43.617 | 43.369 | 43.131 | 42.909 | 42.692 | 42.372 | 41.622 | 41.442 | 41.288 | 41.014 | 41.149 | 41.006 | 40.427 | 0 | 39.616 | 39.396 | 39.362 | 0 | 39.358 | 39.359 | 39.355 | 0 | 39.301 | 0 | 0 | 0 | 39.032 | 0 | 39.003 | 0 | 38.489 | 38.477 | 38.466 | 38.426 | 38.422 | 38.411 | 38.411 | 38.397 | 38.393 | 38.393 | 38.393 | 38.393 | 38.393 | 38.393 | 38.393 | 38.393 | 38.393 | 38.393 | 38.393 | 38.393 | 38.393 | 38.393 | 38.382 | 38.304 | 38.304 | 38.3 | 38.3 | 38.3 | 38.3 | 38.3 | 38.3 | 38.3 | 38.2 | 38.2 | 38.2 | 38.2 | 38.2 | 38.2 | 38.2 | 38.1 | 38.2 | 38.2 | 0 | 37.5 | 36.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 78.045 | 76.921 | 82.184 | 84.405 | 83.321 | 82.986 | 81.924 | 79.948 | 78.981 | 77.829 | 76.861 | 75.854 | 75.267 | 73.914 | 74.277 | 73.41 | 71.83 | 70.111 | 68.639 | 67.729 | 66.905 | 65.353 | 64.536 | 76.517 | 74.928 | 76.241 | 74.983 | 73.753 | 73.977 | 73.545 | 72.209 | 71.248 | 69.72 | 67.928 | 65.782 | 63.999 | 62.212 | 61.395 | 59.055 | 57.194 | 55.568 | 57.091 | 55.711 | 54.297 | 51.183 | 49.478 | 47.081 | 44.218 | 40.639 | 36.895 | 33.084 | 29.69 | 26.516 | 25.269 | 23.732 | 23.008 | 21.275 | 19.533 | 17.222 | 12.808 | 11.138 | 10.843 | 10.556 | 10.294 | 10.187 | 9.78 | 7.182 | 6.015 | 4.379 | 4.196 | 1.472 | 0.73 | 0.385 | -1.034 | -8.149 | -9.067 | -10.085 | -10.787 | -13.555 | -14.407 | -14.897 | -15.163 | -15.428 | -15.54 | -15.253 | -15.273 | -15.823 | -16.129 | -16.203 | -28.682 | -25.499 | -25.897 | -4.302 | -3.32 | 1.527 | 8.262 | 8.259 | 8.053 | 8.034 | 11.8 | 13.6 | 13.4 | 12.7 | 11.7 | 10.8 | 10.3 | 11.8 | 11.6 | 11.4 | 11.2 | 11.2 | 11.2 | 11.1 | 10.9 | 14.1 | 15 | 14.3 | 12.7 | 10.9 | 0.5 | 8.6 | 8.3 | 9.4 | 14.2 | 16.5 | 9.4 | 9.5 | 7.8 | 6.4 | 5.5 | 10.7 | 10.3 | 10 | 13 | 0 | 20.7 | 19.2 | 16.1 | 27.1 | 26.6 |
Overige gereserveerde algehele resultaten
| -1.053 | -0.215 | 0 | 0.191 | -0.039 | -0.097 | -0.155 | -0.213 | -0.272 | -0.425 | -0.234 | -0.543 | 0.541 | 2.072 | 2.062 | 2.694 | 0.643 | -1.5 | -2.579 | 2.257 | 1.479 | 2.426 | 2.05 | 1.191 | 2.08 | -0.969 | 0.766 | -2.988 | -1.763 | -2.775 | -5.076 | -9.839 | -8.573 | -7.573 | -6.379 | -7.056 | -7.743 | -4.763 | -4.385 | -2.947 | 0.667 | 2.403 | 1.828 | 1.625 | 1.059 | 1.313 | 2.822 | 0.364 | 0.573 | -0.659 | -0.05 | -2.351 | -2.573 | 1.74 | 1.533 | 0.841 | 0.431 | -0.242 | 1.506 | 0.659 | 0.189 | 0.912 | -0.29 | -0.113 | 0 | 0 | 0 | 0 | 0 | -46.762 | -45.701 | 0 | -45.701 | 0 | 0 | -58.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75 | -74.5 | -73.9 | -73.5 | -73.4 | -73.1 | -73.2 | -72.4 | -75.4 | 0.245 | 0.245 | 0.245 | 0.245 | 0.245 | 0.245 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 2 | 2 | -57.5 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | -0 | 0 | 0 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.692 | 0 | 41.622 | 41.442 | 41.288 | 41.014 | 41.149 | 41.006 | 40.427 | 40.126 | 39.119 | 39.396 | 39.362 | 39.359 | 39.358 | 39.359 | 39.355 | 39.301 | 39.301 | 39.301 | 39.171 | 39.048 | 39.032 | 39.032 | 39.003 | 38.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -0.2 | -0.1 | -0.1 | -0.4 | -0.3 | -0.5 | -0.4 | -0.4 | -0.4 | -0.4 | -0.3 | -1.1 | -1 | 96.6 | -0.9 | -1 | 46.2 | 36.8 | 36.2 | 36.8 | 36.5 | 36.9 | 34 | 33.8 | 33.1 | 34 | 35 | 34.3 | 34.5 | 33.7 | 33.4 | 54.6 | 34.2 | 37.5 | 37.3 | 39.2 | 39 |
Totaal eigen vermogen van aandeelhouders
| 124.343 | 123.99 | 130.075 | 132.435 | 131.068 | 130.616 | 129.42 | 127.311 | 126.223 | 124.878 | 124.026 | 122.635 | 123.057 | 123.167 | 123.46 | 123.164 | 119.482 | 115.557 | 112.94 | 116.807 | 115.138 | 114.459 | 113.184 | 124.226 | 123.42 | 121.516 | 121.853 | 116.813 | 118.115 | 116.567 | 112.762 | 106.875 | 106.463 | 105.582 | 104.551 | 101.887 | 99.116 | 100.768 | 99.428 | 98.809 | 100.568 | 103.645 | 101.554 | 99.81 | 95.859 | 94.16 | 93.034 | 87.491 | 83.904 | 78.608 | 74.656 | 68.781 | 65.231 | 68.023 | 66.414 | 64.636 | 62.133 | 59.417 | 58.344 | 52.863 | 50.689 | 51.114 | 49.624 | 49.54 | 49.542 | 49.081 | 46.483 | 45.316 | 43.55 | 43.244 | 40.504 | 39.762 | 39.388 | 37.548 | 30.34 | 29.41 | 28.381 | 27.639 | 24.867 | 24.004 | 23.514 | 23.234 | 22.965 | 22.853 | 23.14 | 23.12 | 22.57 | 22.264 | 22.19 | 9.711 | 12.894 | 12.496 | 34.091 | 35.318 | 40.165 | 46.9 | 46.886 | 46.602 | 46.583 | 50.3 | 52.1 | 51.9 | 51.2 | 50.2 | 49.4 | 48.9 | 50.2 | 50.1 | 49.9 | 49.8 | 49.8 | 49.8 | 49.7 | 49.5 | 53.2 | 54.2 | 53.4 | 51.3 | 48.8 | 46.7 | 45.4 | 44.5 | 46.2 | 50.7 | 53.4 | 43.4 | 43.3 | 40.9 | 40.4 | 40.5 | 45 | 44.8 | 43.7 | 46.4 | 54.6 | 54.9 | 56.7 | 53.4 | 66.3 | 65.6 |
Totaal eigen vermogen
| 124.343 | 123.99 | 130.075 | 132.435 | 131.068 | 130.616 | 129.42 | 127.311 | 126.223 | 124.878 | 124.026 | 122.635 | 123.057 | 123.167 | 123.46 | 123.164 | 119.482 | 115.557 | 112.94 | 116.807 | 115.138 | 114.459 | 113.184 | 124.226 | 123.42 | 121.516 | 121.853 | 116.813 | 118.115 | 116.567 | 112.762 | 106.875 | 106.463 | 105.582 | 104.551 | 101.887 | 99.116 | 100.768 | 99.428 | 98.809 | 100.568 | 103.645 | 101.554 | 99.81 | 95.859 | 94.16 | 93.034 | 87.491 | 83.904 | 78.608 | 74.656 | 68.781 | 65.231 | 68.023 | 66.414 | 64.636 | 62.133 | 59.417 | 58.344 | 52.863 | 50.689 | 51.114 | 49.624 | 49.54 | 49.542 | 49.081 | 46.483 | 45.316 | 43.55 | 43.244 | 40.504 | 39.762 | 39.388 | 37.548 | 30.34 | 29.41 | 28.381 | 27.639 | 24.867 | 24.004 | 23.514 | 23.234 | 22.965 | 22.853 | 23.14 | 23.12 | 22.57 | 22.264 | 22.19 | 9.711 | 12.894 | 12.496 | 34.091 | 35.318 | 40.165 | 46.9 | 46.886 | 46.602 | 46.583 | 50.3 | 52.1 | 51.9 | 51.2 | 50.2 | 49.4 | 48.9 | 50.2 | 50.1 | 49.9 | 49.8 | 49.8 | 49.8 | 49.7 | 49.5 | 53.2 | 54.2 | 53.4 | 51.3 | 48.8 | 46.7 | 45.4 | 44.5 | 46.2 | 50.7 | 53.4 | 43.4 | 43.3 | 40.9 | 40.4 | 40.5 | 45 | 44.8 | 43.7 | 46.4 | 54.6 | 54.9 | 56.7 | 53.4 | 66.3 | 65.6 |
Totaal passiva en aandeelhoudersvermogen
| 355.934 | 355.343 | 373.377 | 378.724 | 392.345 | 420.059 | 431.698 | 430.248 | 429.964 | 406.923 | 411.426 | 410.507 | 391.331 | 362.002 | 346.94 | 328.034 | 317.812 | 301.734 | 288.403 | 273.97 | 281.127 | 238.31 | 228.152 | 252.829 | 254.518 | 249.763 | 241.718 | 232.812 | 231.734 | 232.84 | 229.678 | 234.502 | 234.286 | 240.208 | 234.332 | 227.94 | 244.3 | 230.794 | 216.641 | 210.632 | 218.533 | 148.806 | 141.976 | 138.778 | 136.308 | 135.13 | 134.242 | 136.497 | 147.338 | 150.912 | 151.146 | 134.761 | 123.693 | 116.539 | 119.32 | 116.045 | 110.952 | 101.642 | 92.126 | 82.513 | 76.309 | 77.755 | 87.446 | 88.691 | 93.538 | 98.344 | 94.352 | 91.548 | 85.048 | 89.388 | 86.844 | 90.845 | 89.351 | 88.695 | 73.457 | 68.414 | 66.522 | 72.901 | 72.212 | 73.689 | 74.181 | 67.938 | 59.97 | 56.993 | 59.877 | 59.125 | 54.169 | 53.549 | 55.107 | 57.439 | 63.612 | 75.793 | 79.998 | 74.371 | 88.391 | 105.074 | 108.676 | 95.815 | 95.832 | 97.9 | 102.8 | 100.9 | 95.7 | 96.8 | 96.9 | 97.1 | 105.8 | 99.4 | 97.8 | 100.2 | 102.8 | 102.1 | 97.8 | 93.5 | 92.6 | 105.9 | 111.7 | 115.1 | 108.1 | 104.8 | 103.5 | 101.9 | 100.3 | 103.7 | 106.1 | 61.8 | 64.1 | 62 | 62.4 | 62.2 | 63.9 | 63.6 | 66.7 | 68.6 | 74.6 | 75.4 | 80.8 | 78.2 | 86.8 | 87.7 |