Lifetime Brands, Inc.
NASDAQ:LCUT
5.69 (USD) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 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 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5.984 | 3.396 | 4.639 | 16.189 | 6.318 | 15.122 | 40.958 | 23.598 | 5.93 | 7.197 | 14.846 | 27.982 | 8.682 | 33.345 | 30.641 | 35.963 | 42.675 | 63.537 | 85.283 | 11.37 | 4.761 | 10.535 | 6.143 | 7.647 | 5.763 | 5.999 | 11.904 | 7.6 | 5.533 | 4.122 | 6.289 | 7.883 | 5.831 | 6.649 | 5.878 | 7.131 | 6.279 | 4.956 | 3.415 | 5.068 | 4.977 | 5.229 | 4.223 | 4.947 | 2.603 | 1.182 | 2.428 | 1.871 | 1.749 | 2.779 | 4.867 | 2.972 | 0.76 | 1.94 | 1.534 | 3.351 | 2.164 | 0.886 | 0.754 | 0.682 | 0.899 | 3.83 | 2.048 | 3.478 | 0.16 | 1.15 | 0.533 | 4.172 | 0.764 | 1.15 | 1.065 | 0.15 | 0.307 | 0.168 | 0.077 | 0.786 | 0.105 | 0.105 | 0.431 | 1.741 | 0.689 | 0.446 | 0.719 | 1.175 | 0.213 | 0.132 | 0.108 | 0.062 | 0.025 | 0.266 | 0.144 | 5.021 | 0.067 | 0.016 | 2.649 | 1.325 | 0.356 | 0.747 | 0.118 | 1.6 | 0.2 | 0.3 | 3 | 9.4 | 0.6 | 2.4 | 5.6 | 7.8 | 0 | 0.3 | 0.6 | 1.1 | 0.1 | 0.5 | 0.5 | 0.1 | 0.2 | 0.2 | 2 | 2.7 | 0.4 | 2.6 | 0.8 | 6.8 | 5.7 | 11.6 | 4.1 | 7.5 | 1.4 | 2.3 | 3.4 | 6.4 | 3.7 | 6 | 0 | 0.3 | 0.2 |
Kortetermijnbeleggingen
| 0 | 0.553 | 0.722 | 0 | 0 | 0 | 0 | 0.122 | 0.179 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.427 | 0.495 | 0.46 | 0.177 | 0.042 | 0 | 0 | 0 | 0.011 | 0.012 | 0.018 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.984 | 3.396 | 4.639 | 16.189 | 6.318 | 15.122 | 40.958 | 23.598 | 5.93 | 7.197 | 14.846 | 27.982 | 8.682 | 33.345 | 30.641 | 35.963 | 42.675 | 63.537 | 85.283 | 11.37 | 4.761 | 10.535 | 6.143 | 7.647 | 5.763 | 5.999 | 11.904 | 7.6 | 5.533 | 4.122 | 6.289 | 7.883 | 5.831 | 6.649 | 5.878 | 7.131 | 6.279 | 4.956 | 3.415 | 5.068 | 4.977 | 5.229 | 4.223 | 4.947 | 2.603 | 1.182 | 2.428 | 1.871 | 1.749 | 2.779 | 4.867 | 2.972 | 0.76 | 1.94 | 1.534 | 3.351 | 2.164 | 0.886 | 0.754 | 0.682 | 0.899 | 3.83 | 2.048 | 3.478 | 0.16 | 1.15 | 0.533 | 4.172 | 0.764 | 1.15 | 1.065 | 0.15 | 0.307 | 0.168 | 0.077 | 0.786 | 0.105 | 0.105 | 0.431 | 1.741 | 0.689 | 0.446 | 0.719 | 1.175 | 0.213 | 0.132 | 0.108 | 0.062 | 0.025 | 0.266 | 0.144 | 5.021 | 0.067 | 0.016 | 2.649 | 1.325 | 0.356 | 0.747 | 0.118 | 1.6 | 0.2 | 0.3 | 3 | 9.4 | 0.6 | 2.4 | 5.6 | 7.8 | 0 | 0.3 | 0.6 | 1.1 | 0.1 | 0.5 | 0.5 | 0.1 | 0.2 | 0.2 | 2 | 2.7 | 0.4 | 2.6 | 0.8 | 6.8 | 5.7 | 11.6 | 4.1 | 7.5 | 1.4 | 2.3 | 3.4 | 6.4 | 3.7 | 6 | 0 | 0.3 | 0.2 |
Nettovorderingen
| 142.238 | 116.076 | 113.645 | 155.18 | 153.456 | 114.965 | 124.653 | 141.195 | 137.926 | 109.893 | 117.301 | 175.076 | 169.223 | 122.244 | 131.251 | 170.037 | 180.289 | 113.827 | 80.273 | 130.216 | 161.935 | 91.109 | 96.719 | 126.734 | 150.472 | 93.1 | 87.622 | 108.033 | 120.594 | 67.509 | 61.756 | 104.556 | 130.112 | 81.055 | 74.203 | 90.576 | 109.184 | 77.53 | 78.761 | 107.211 | 101.765 | 70.059 | 83.568 | 87.217 | 93.177 | 57.472 | 63.471 | 97.369 | 91.269 | 57.259 | 73.229 | 77.749 | 97.212 | 58.924 | 61.709 | 72.795 | 88.719 | 52.609 | 55.371 | 61.552 | 72.141 | 49.282 | 71.474 | 67.562 | 85.055 | 52.242 | 51.51 | 65.03 | 81.545 | 45.96 | 51.217 | 60.516 | 76.809 | 37.421 | 32.17 | 49.158 | 48.594 | 24.437 | 22.876 | 34.083 | 30.867 | 16.224 | 22.579 | 31.977 | 28.114 | 17.512 | 12.68 | 19.143 | 18.44 | 15.515 | 16.597 | 18.696 | 24.021 | 12.394 | 16.419 | 18.158 | 22.501 | 13.401 | 18.036 | 22.4 | 12.6 | 16.3 | 11.9 | 13.3 | 17 | 11.5 | 12.1 | 13.3 | 14.7 | 11 | 12 | 14 | 14.2 | 11.6 | 13.3 | 12.7 | 15.4 | 10 | 12.4 | 14.1 | 13.8 | 9.3 | 9.6 | 10.2 | 12.6 | 7 | 16.2 | 12.3 | 9.9 | 6.8 | 7.1 | 6.4 | 9.5 | 6.2 | 6.8 | 6.1 | 6.5 |
Voorraad
| 235.015 | 208.48 | 189.82 | 188.647 | 217.696 | 212.527 | 209.858 | 222.209 | 269.723 | 295.139 | 275.202 | 270.516 | 256.922 | 218.184 | 210.265 | 203.164 | 209.825 | 168.928 | 164.711 | 173.427 | 229.947 | 205.607 | 187.278 | 173.601 | 209.203 | 197.879 | 177.567 | 132.436 | 175.645 | 167.428 | 154.188 | 135.212 | 171.337 | 150.593 | 139.67 | 136.89 | 173.612 | 154.244 | 142.997 | 137.924 | 170.32 | 153.241 | 136.384 | 112.791 | 133.052 | 112.554 | 104.043 | 104.584 | 128.954 | 121.093 | 113.653 | 110.337 | 123.158 | 110.506 | 103.904 | 99.935 | 126.301 | 114.693 | 101.811 | 103.931 | 126.455 | 122.943 | 131.942 | 141.612 | 170.633 | 160.858 | 136.857 | 143.684 | 179.661 | 166.414 | 154.496 | 155.35 | 166.215 | 137.081 | 91.352 | 91.953 | 121.973 | 67.517 | 60.317 | 58.934 | 63.653 | 55.827 | 48.564 | 49.294 | 56.357 | 46.564 | 42.763 | 41.333 | 53.226 | 48.71 | 42.687 | 42.303 | 55.265 | 52.754 | 49.391 | 45.595 | 55.939 | 52.878 | 52.681 | 54 | 61.6 | 55.8 | 53.7 | 44.9 | 54.7 | 51 | 46.5 | 42.8 | 44.8 | 45.6 | 41.6 | 39.9 | 43.4 | 43.6 | 42.7 | 43.3 | 45.8 | 43.4 | 35.3 | 31 | 35 | 34.4 | 31.7 | 28.8 | 26.1 | 21.6 | 18.5 | 19.1 | 24 | 24.5 | 23.6 | 21.1 | 19.4 | 17.4 | 16.8 | 16.5 | 18 |
Overige vlottende activa
| 16.708 | 15.344 | 13.915 | 16.339 | 25.338 | 26.781 | 24.203 | 13.254 | 10.091 | 14.934 | 13.237 | 11.499 | 8.991 | 10.89 | 10.128 | 12.129 | 9.619 | 14.715 | 18.894 | 14.14 | 9.842 | 23.414 | 10.897 | 10.822 | 13.29 | 18.807 | 32.412 | 10.354 | 7.11 | 12.367 | 9.837 | 8.796 | 10.495 | 13.775 | 14.804 | 8.783 | 9.893 | 12.89 | 11.882 | 7.914 | 12.952 | 15.359 | 15.223 | 9.721 | 10.497 | 12.043 | 9.094 | 8.935 | 9.493 | 8.715 | 7.854 | 7.739 | 5.771 | 5.853 | 6.381 | 6.172 | 8.79 | 9.432 | 8.054 | 7.685 | 8.203 | 8.878 | 6.831 | 20.026 | 26.535 | 23.448 | 17.965 | 15.192 | 22.282 | 26.582 | 21.227 | 15.617 | 14.12 | 15.673 | 12.91 | 13.853 | 12.137 | 9.903 | 9.761 | 7.785 | 8.405 | 7.567 | 7.357 | 5.838 | 4.497 | 4.243 | 4.789 | 5.651 | 6.233 | 7.055 | 7.702 | 10.602 | 5.384 | 6.537 | 6.371 | 7.014 | 5.577 | 5.832 | 4.266 | 4.3 | 4.9 | 4.9 | 4.4 | 4.7 | 7.4 | 6.2 | 6.2 | 5.8 | 6.7 | 7.4 | 6.5 | 6.9 | 8.5 | 7.8 | 7.5 | 6.5 | 6.9 | 6.2 | 6.1 | 6.1 | 5.2 | 5.1 | 3.9 | 3.6 | 3.1 | 3.5 | 2.9 | 3.2 | 3.5 | 3 | 4.4 | 2.9 | 3.4 | 2.1 | 2 | 1.9 | 0.6 |
Totaal vlottende activa
| 399.945 | 343.296 | 322.019 | 376.355 | 390.863 | 357.541 | 388.303 | 400.256 | 423.67 | 427.163 | 420.586 | 485.073 | 443.818 | 382.913 | 382.285 | 421.293 | 442.408 | 358.541 | 349.161 | 329.153 | 406.485 | 330.665 | 301.037 | 318.804 | 378.728 | 315.785 | 293.355 | 258.423 | 308.882 | 251.426 | 232.07 | 256.447 | 317.775 | 252.072 | 234.555 | 243.38 | 298.968 | 249.62 | 237.055 | 258.117 | 290.014 | 243.888 | 239.398 | 214.676 | 239.329 | 183.251 | 179.036 | 212.759 | 231.465 | 189.846 | 199.603 | 198.797 | 226.901 | 177.223 | 173.528 | 182.253 | 225.974 | 177.62 | 165.99 | 173.85 | 207.698 | 184.933 | 212.295 | 232.678 | 282.383 | 237.698 | 206.865 | 228.078 | 284.252 | 240.106 | 228.005 | 231.633 | 257.451 | 190.343 | 136.509 | 155.75 | 182.809 | 101.962 | 93.385 | 102.543 | 103.614 | 80.064 | 79.219 | 88.284 | 89.181 | 68.451 | 60.34 | 64.661 | 77.924 | 71.546 | 67.13 | 74 | 84.737 | 71.701 | 74.83 | 72.092 | 84.373 | 72.858 | 75.101 | 82.3 | 79.3 | 77.3 | 73 | 72.3 | 79.7 | 71.1 | 70.4 | 69.7 | 66.2 | 64.3 | 60.7 | 61.9 | 66.2 | 63.5 | 64 | 62.6 | 68.3 | 59.8 | 55.8 | 53.9 | 54.4 | 51.4 | 46 | 49.4 | 47.5 | 43.7 | 41.7 | 42.1 | 38.8 | 36.6 | 38.5 | 36.8 | 36 | 31.7 | 25.6 | 24.8 | 25.3 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 78.569 | 79.78 | 83.018 | 86.726 | 88.658 | 89.85 | 91.382 | 92.891 | 94.191 | 99.84 | 104.165 | 107.235 | 110.84 | 115.061 | 116.972 | 119.663 | 121.965 | 124.983 | 129.902 | 135.039 | 136.552 | 136.32 | 117.906 | 25.762 | 26.455 | 25.643 | 27.052 | 23.065 | 20.091 | 20.65 | 19.891 | 21.131 | 21.402 | 22.91 | 24.443 | 24.877 | 25.501 | 25.999 | 26.317 | 26.801 | 26.953 | 27.127 | 27.707 | 27.698 | 28.67 | 29.791 | 30.907 | 31.646 | 32.002 | 32.602 | 33.025 | 34.324 | 33.858 | 34.458 | 35.296 | 36.093 | 37.872 | 38.955 | 40.227 | 41.623 | 45.065 | 47.298 | 48.199 | 49.908 | 49.688 | 54.351 | 54.623 | 54.332 | 47.456 | 45.643 | 42.862 | 42.722 | 36.682 | 33.789 | 23.805 | 23.989 | 28.861 | 21.149 | 20.118 | 20.003 | 19.727 | 19.634 | 20.2 | 20.563 | 19.985 | 19.939 | 20.408 | 20.85 | 21.059 | 21.894 | 22.124 | 22.376 | 21.961 | 19.785 | 16.666 | 13.085 | 13.421 | 12.55 | 12.548 | 12.6 | 12.5 | 12.3 | 11.6 | 11.8 | 9.9 | 9.6 | 9.7 | 9.4 | 9.4 | 9 | 8.7 | 8.7 | 8.7 | 8.8 | 7.9 | 7.9 | 8 | 8 | 8 | 8 | 1.1 | 1.1 | 1 | 1.1 | 0.9 | 0.9 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 |
Goodwill
| 0 | 33.237 | 33.237 | 33.237 | 33.237 | 33.237 | 33.237 | 33.237 | 33.237 | 33.237 | 33.373 | 30.271 | 30.271 | 30.271 | 30.271 | 30.271 | 30.271 | 30.271 | 30.271 | 49.371 | 82.613 | 92.637 | 92.902 | 91.69 | 102.027 | 99.483 | 98.889 | 15.772 | 15.765 | 14.839 | 14.347 | 14.201 | 18.101 | 18.101 | 18.101 | 18.101 | 18.101 | 18.101 | 18.101 | 18.101 | 18.515 | 18.515 | 18.355 | 5.085 | 5.085 | 5.085 | 5.085 | 5.085 | 2.673 | 2.673 | 2.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.432 | 27.432 | 27.432 | 27.432 | 27.114 | 28.414 | 28.414 | 20.951 | 20.345 | 40.877 | 16.2 | 0 | 0 | 0 | 0 | 0 | 22.07 | 16.145 | 0 | 0 | 14.952 | 14.952 | 14.952 | 0 | 14.952 | 15.498 | 15.498 | 15.498 | 15.649 | 15.783 | 15.924 | 0 | 15.934 | 10.162 | 10.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 187.977 | 158.387 | 162.106 | 165.896 | 169.635 | 173.371 | 177.01 | 180.65 | 184.289 | 188.069 | 191.858 | 182.407 | 200.743 | 205.491 | 209.656 | 213.754 | 216.909 | 220.244 | 224.502 | 231.1 | 233.73 | 238.677 | 243.532 | 247.157 | 257.342 | 266.715 | 272.198 | 72.707 | 74.28 | 73.29 | 73.722 | 75.018 | 78.822 | 75.296 | 76.742 | 78.492 | 80.242 | 82.003 | 83.75 | 85.496 | 87.125 | 92.285 | 93.813 | 50.064 | 50.737 | 51.411 | 52.084 | 52.757 | 44.668 | 43.464 | 43.864 | 46.937 | 30.358 | 30.504 | 30.667 | 30.818 | 37.087 | 37.281 | 37.472 | 37.641 | 37.824 | 38.007 | 38.202 | 38.42 | 34.645 | 34.887 | 35.13 | 35.383 | 36.062 | 35.9 | 35.791 | 42.391 | 42.051 | 20.429 | 23.988 | 40.264 | 32.954 | 31.243 | 31.388 | 31.484 | 9.135 | 9.266 | 25.543 | 25.675 | 8.708 | 8.805 | 8.903 | 23.952 | 9.098 | 9.195 | 9.293 | 9.39 | 9.479 | 9.585 | 9.682 | 25.686 | 9.878 | 9.975 | 10.073 | 20.4 | 19.7 | 19.7 | 19.7 | 19.9 | 19.1 | 12.6 | 12.7 | 12.8 | 12.9 | 13 | 13.1 | 13.2 | 13.2 | 13.3 | 4.4 | 4.5 | 4.5 | 2 | 2 | 2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
Goodwill en immateriële activa
| 187.977 | 191.624 | 195.343 | 199.133 | 202.872 | 206.608 | 210.247 | 213.887 | 217.526 | 221.306 | 225.231 | 212.678 | 231.014 | 235.762 | 239.927 | 244.025 | 247.18 | 250.515 | 254.773 | 280.471 | 316.343 | 331.314 | 336.434 | 338.847 | 359.369 | 366.198 | 371.087 | 88.479 | 90.045 | 88.129 | 88.069 | 89.219 | 96.923 | 93.397 | 94.843 | 96.593 | 98.343 | 100.104 | 101.851 | 103.597 | 105.64 | 110.8 | 112.168 | 55.149 | 55.822 | 56.496 | 57.169 | 57.842 | 44.668 | 46.137 | 46.537 | 46.937 | 30.358 | 30.504 | 30.667 | 30.818 | 37.087 | 37.281 | 37.472 | 37.641 | 37.824 | 38.007 | 38.202 | 38.42 | 62.077 | 62.319 | 62.562 | 62.815 | 63.176 | 64.314 | 64.205 | 63.342 | 62.396 | 61.306 | 40.188 | 40.264 | 32.954 | 31.243 | 31.388 | 31.484 | 31.205 | 25.411 | 25.543 | 25.675 | 23.66 | 23.757 | 23.855 | 23.952 | 24.05 | 24.693 | 24.791 | 24.888 | 25.128 | 25.368 | 25.606 | 25.686 | 25.812 | 20.137 | 20.236 | 20.4 | 19.7 | 19.7 | 19.7 | 19.9 | 19.1 | 12.6 | 12.7 | 12.8 | 12.9 | 13 | 13.1 | 13.2 | 13.2 | 13.3 | 4.4 | 4.5 | 4.5 | 2 | 2 | 2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
Langetermijnbeleggingen
| 0 | -7.58 | -7.429 | 2.619 | 3.963 | 5.303 | 10.411 | 12.516 | 14.424 | 22.098 | 22.774 | 22.295 | 22.144 | 23.778 | 21.135 | 20.032 | 17.734 | 17.02 | 20.153 | 21.289 | 20.347 | 20.935 | 22.185 | 22.582 | 24.987 | 23.501 | 24.517 | 23.978 | 24.48 | 25.17 | 24.331 | 22.712 | 22.536 | 23.486 | 24.363 | 24.973 | 24.36 | 26.697 | 27.97 | 28.155 | 30.893 | 37.407 | 36.75 | 36.948 | 36.163 | 43.238 | 45.608 | 43.685 | 36.228 | 34.599 | 36.38 | 34.515 | 23.45 | 25.708 | 25.738 | 24.068 | 22.572 | 21.155 | 22.114 | 20.338 | 19.231 | 18.808 | 17.443 | 17.784 | -8.067 | -7.983 | -8.509 | 0 | -9.123 | -9.168 | -8.744 | -8.519 | -6.769 | -5.787 | -7.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.7 | 7.58 | 7.429 | 7.438 | 9.56 | 9.622 | 9.564 | 0 | 12.981 | 13.056 | 12.963 | 12.842 | 11.031 | 10.833 | 10.714 | 0 | 12.829 | 12.661 | 1.485 | 0 | 0.08 | 0.122 | 0.438 | 0.733 | 9.07 | 8.957 | 8.889 | 5.826 | 8.458 | 8.467 | 8.473 | 8.459 | 7.164 | 7.122 | 6.825 | 6.486 | 2.065 | 0.171 | 0.42 | 0 | 3.938 | 3.994 | 3.969 | 0 | 3.384 | 3.362 | 3.524 | 0 | 3.441 | 3.239 | 2.568 | 0 | 1.124 | 1.124 | 1.124 | 0 | 0.62 | 0.62 | 0.207 | 0 | 0.436 | 3.71 | 0.403 | 0 | 8.067 | 7.983 | 8.509 | 0 | 9.123 | 9.168 | 8.744 | 8.519 | 6.769 | 5.787 | 7.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.453 | 2.264 | 2.286 | -5.129 | -4.248 | -3.686 | -3.573 | 6.338 | -5.864 | -10.775 | -10.806 | -11.049 | -9.04 | -8.785 | -8.605 | 2.468 | -10.27 | -9.918 | 2.995 | 4.071 | 3.925 | 3.345 | 2.39 | 1.844 | 1.825 | 1.962 | 2.015 | 1.75 | 1.768 | 1.34 | 1.813 | 1.886 | 2.104 | 2.196 | 2.261 | 2.643 | 0.727 | 2.776 | 4.119 | 4.732 | -0.774 | -0.679 | -0.741 | 2.268 | -0.827 | -0.429 | -0.695 | 2.865 | -0.537 | -0.06 | 1.174 | 4.172 | 3.036 | 3.345 | 3.073 | 4.354 | 3.888 | 4.053 | 2.644 | 3.271 | 3.129 | 0.351 | 2.477 | 2.991 | 27.479 | 27.161 | 26.503 | 26.19 | 4.404 | 4.965 | 4.903 | 5.367 | 5.74 | 5.588 | 2.666 | 2.645 | 2.574 | 2.476 | 2.51 | 2.305 | 2.213 | 2.033 | 2.093 | 2.214 | 2.12 | 2.09 | 2.119 | 2.123 | 2.174 | 2.045 | 2.073 | 2.106 | 2.296 | 2.308 | 1.514 | 1.256 | 1.228 | 1.173 | 1.224 | 1.1 | 1.1 | 1.2 | 1.5 | 1.1 | 1.1 | 1 | 1 | 1.1 | 1 | 0.9 | 1.1 | 1 | 1.1 | 0.9 | 0.9 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 1.1 | 1.1 | 5.1 | 1 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
Totaal niet-vlottende activa
| 268.793 | 273.668 | 280.647 | 290.787 | 300.805 | 307.697 | 318.031 | 325.632 | 333.258 | 345.525 | 354.327 | 344.001 | 365.989 | 376.649 | 380.143 | 386.188 | 389.438 | 395.261 | 409.308 | 440.87 | 477.247 | 492.036 | 479.353 | 389.768 | 421.706 | 426.261 | 433.56 | 143.098 | 144.842 | 143.756 | 142.577 | 143.407 | 150.129 | 149.111 | 152.735 | 155.572 | 150.996 | 155.747 | 160.677 | 163.285 | 166.65 | 178.649 | 179.853 | 122.063 | 123.212 | 132.458 | 136.513 | 136.038 | 115.802 | 116.517 | 119.684 | 119.948 | 91.826 | 95.139 | 95.898 | 95.333 | 102.039 | 102.064 | 102.664 | 102.873 | 105.685 | 108.174 | 106.724 | 109.103 | 139.244 | 143.831 | 143.688 | 143.337 | 115.036 | 114.922 | 111.97 | 111.431 | 104.818 | 100.683 | 66.659 | 66.898 | 64.389 | 54.868 | 54.016 | 53.792 | 53.145 | 47.078 | 47.836 | 48.452 | 45.765 | 45.786 | 46.382 | 46.925 | 47.283 | 48.632 | 48.988 | 49.37 | 49.385 | 47.461 | 43.786 | 40.027 | 40.461 | 33.86 | 34.008 | 34.1 | 33.3 | 33.2 | 32.8 | 32.8 | 30.1 | 23.2 | 23.4 | 23.3 | 23.3 | 22.9 | 22.9 | 22.9 | 23 | 23 | 13.2 | 13.2 | 13.2 | 10.8 | 10.8 | 10.8 | 4.3 | 4.3 | 8.2 | 4.2 | 3.7 | 3.6 | 3.5 | 3.4 | 3.4 | 3.4 | 3.2 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.6 |
Totaal activa
| 668.738 | 616.964 | 602.666 | 667.142 | 691.668 | 665.238 | 706.334 | 725.888 | 756.928 | 772.688 | 774.913 | 829.074 | 809.807 | 759.562 | 762.428 | 807.481 | 831.846 | 753.802 | 758.469 | 770.023 | 883.732 | 822.701 | 780.39 | 708.572 | 800.434 | 742.046 | 726.915 | 401.521 | 453.724 | 395.182 | 374.647 | 399.854 | 467.904 | 401.183 | 387.29 | 398.952 | 449.964 | 405.367 | 397.732 | 421.402 | 456.664 | 422.537 | 419.251 | 336.739 | 362.541 | 315.709 | 315.549 | 348.797 | 347.267 | 306.363 | 319.287 | 318.745 | 318.727 | 272.362 | 269.426 | 277.586 | 328.013 | 279.684 | 268.654 | 276.723 | 313.383 | 293.107 | 319.019 | 341.781 | 421.627 | 381.529 | 350.553 | 371.415 | 399.288 | 355.028 | 339.975 | 343.064 | 362.269 | 291.026 | 203.168 | 222.648 | 247.198 | 156.83 | 147.401 | 156.335 | 156.759 | 127.142 | 127.055 | 136.736 | 134.946 | 114.237 | 106.722 | 111.586 | 125.207 | 120.178 | 116.118 | 123.37 | 134.122 | 119.162 | 118.616 | 112.119 | 124.834 | 106.718 | 109.109 | 116.4 | 112.6 | 110.5 | 105.8 | 105.1 | 109.8 | 94.3 | 93.8 | 93 | 89.5 | 87.2 | 83.6 | 84.8 | 89.2 | 86.5 | 77.2 | 75.8 | 81.5 | 70.6 | 66.6 | 64.7 | 58.7 | 55.7 | 54.2 | 53.6 | 51.2 | 47.3 | 45.2 | 45.5 | 42.2 | 40 | 41.7 | 40.2 | 39.4 | 35.1 | 29 | 28.3 | 28.9 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 79.608 | 59.523 | 32.855 | 54.154 | 57.188 | 48.396 | 30.953 | 38.052 | 42.96 | 61.848 | 62.86 | 82.573 | 60.594 | 55.392 | 60.57 | 66.095 | 109.509 | 66.678 | 27.706 | 36.173 | 67.784 | 48.495 | 32.016 | 38.167 | 60.026 | 43.915 | 34.119 | 25.461 | 47.987 | 33.977 | 26.569 | 29.698 | 49.228 | 25.942 | 21.183 | 27.245 | 35.663 | 32.691 | 27.155 | 28.694 | 42.801 | 27.823 | 28.284 | 21.426 | 33.968 | 24.528 | 18.125 | 18.555 | 27.133 | 20.845 | 23.534 | 20.969 | 27.198 | 20.807 | 21.846 | 19.414 | 39.287 | 32.853 | 24.335 | 21.895 | 27.819 | 25.213 | 23.054 | 24.151 | 34.735 | 20.761 | 12.328 | 21.759 | 9.962 | 11.666 | 12.189 | 15.585 | 35.895 | 12.851 | 8.786 | 17.397 | 16.769 | 10.481 | 9.92 | 7.892 | 8.721 | 6.591 | 6.859 | 8.405 | 7.482 | 6.331 | 3.871 | 2.72 | 5.833 | 7.162 | 6.688 | 3.946 | 10.438 | 7.505 | 13.086 | 6.709 | 9.12 | 2.793 | 4.291 | 5.6 | 5.6 | 3.4 | 2.9 | 2.7 | 3.7 | 3.4 | 3.1 | 5.4 | 5.2 | 4.8 | 2.8 | 4 | 5.4 | 3.5 | 2.8 | 3.1 | 3 | 3.6 | 3.4 | 1.4 | 2.1 | 1 | 3.9 | 1 | 1.4 | 1.1 | 0.8 | 1 | 1 | 0.9 | 1.1 | 0.9 | 1.1 | 0.8 | 0.8 | 0 | 0 |
Kortlopende schulden
| 21.685 | 35.854 | 24.903 | 32.892 | 41.036 | 42.051 | 35.035 | 14.028 | 27.718 | 38.832 | 28.37 | 18.383 | 33.343 | 36.13 | 35.851 | 29.641 | 41.18 | 34.847 | 29.713 | 19.074 | 25.746 | 35.587 | 31.271 | 1.253 | 1.322 | 1.323 | 1.436 | 0.069 | 0.123 | 0.121 | 7.123 | 9.456 | 9.969 | 9.967 | 24.868 | 20.252 | 20 | 20.115 | 10.48 | 10.765 | 10.951 | 10.868 | 7.5 | 3.937 | 10.5 | 9.625 | 12.25 | 11.375 | 3.5 | 0 | 15 | 15 | 0 | 0 | 7 | 4.1 | 0 | 0 | 20.07 | 24.601 | 62.863 | 57.833 | 79.7 | 89.3 | 60.7 | 40.6 | 18.7 | 13.5 | 86 | 39.6 | 42.8 | 21.5 | 30 | 7.7 | 14.5 | 14.5 | 82.2 | 21.3 | 10.7 | 19.4 | 27.2 | 14.8 | 13 | 16.8 | 26.5 | 15.5 | 11.5 | 14.2 | 27.6 | 22.094 | 17.809 | 22.847 | 29.725 | 21 | 14.258 | 10.746 | 18.638 | 10.237 | 1.265 | 8.1 | 5.9 | 1.2 | 0 | 0 | 9.2 | 0 | 0 | 0 | 0 | 2.1 | 0 | 1 | 8.4 | 12.5 | 3.2 | 4.6 | 11.7 | 0 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.7 | 5.7 | 4.8 |
Belastingschulden
| 1.493 | 1.493 | 0.567 | 0.641 | 1.589 | 1.589 | 1.588 | 0.224 | 1.472 | 1.472 | 1.767 | 0.604 | 2.152 | 1.444 | 6.948 | 4.788 | 1.522 | 1.217 | 1.217 | 1.217 | 4.42 | 0.949 | 0.949 | 0.079 | 0.311 | 0.311 | 0.104 | 1.864 | 0 | 0 | 5.525 | 6.92 | 0 | 0 | 0 | 4.064 | 0 | 0 | 0.06 | 5.156 | 0.345 | 0.333 | 1.701 | 3.46 | 0 | 0 | 0 | 3.615 | 1.342 | 0 | 0.07 | 2.1 | 0 | 0.182 | 0 | 5.036 | 1.246 | 0.951 | 0 | 0.68 | 0.127 | 0 | 0.133 | 0.225 | 9.061 | 9.01 | 3.791 | 4.52 | 2.43 | 0 | 0.799 | 6.899 | 2.528 | 0 | 1.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.493 | 0 | 0.567 | 0.641 | 1.589 | 1.589 | 0 | 9.607 | 12.981 | 13.056 | 0 | 12.842 | 2.152 | 0 | 6.948 | 10.714 | 1.522 | 0 | 0 | 13.685 | 4.42 | 0 | 38.34 | 0.733 | 0 | 0 | 0.104 | 5.826 | 0 | 0 | 5.525 | 8.459 | 0 | 0 | 0 | 6.486 | 0 | 0 | 0.06 | 2.293 | 0.345 | 0.333 | 1.701 | 3.94 | 0 | 0 | 0 | 3.542 | 1.342 | 0 | 0.07 | 2.475 | 0 | 0 | 0 | 1.124 | 0 | 0 | 0 | 0.207 | 0.127 | 0 | 0.133 | 0.403 | 0 | 0 | 0 | 7.925 | 40.996 | 0 | 31.971 | 45.743 | 45.056 | 0 | 24.848 | 28.694 | 31.385 | 15.646 | 18.266 | 20.145 | 18.568 | 12.344 | 14.147 | 17.156 | 17.249 | 13.612 | 13.503 | 13.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.347 | 0 | 13.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 65.442 | 48.965 | 64.697 | 64.281 | 54.146 | 43.143 | 52.8 | 77.602 | 63.786 | 78.042 | 71.773 | 112.741 | 96.182 | 64.323 | 62.484 | 79.546 | 69.838 | 50.237 | 30.476 | 50.843 | 47.511 | 38.854 | 37.391 | 45.377 | 60.982 | 52.626 | 49.588 | 44.121 | 45.339 | 37.159 | 31.145 | 45.212 | 52.35 | 34.343 | 33.212 | 40.154 | 47.987 | 34.393 | 34.944 | 39.254 | 36.852 | 27.808 | 35.539 | 40.671 | 39.599 | 25.845 | 26.957 | 33.354 | 73.175 | 22.405 | 29.562 | 31.893 | 32.776 | 23.375 | 22.595 | 31.962 | 76.963 | 24.774 | 21.226 | 30.034 | 29.007 | 22.337 | 29.854 | 36.305 | 21.431 | 19.032 | 19.985 | 31.504 | 40.996 | 34.771 | 31.971 | 45.743 | 45.056 | 28.476 | 24.848 | 38.01 | 37.24 | 19.324 | 22.072 | 25.621 | 22.903 | 14.314 | 16.281 | 21.769 | 20.822 | 15.241 | 14.305 | 15.889 | 15.507 | 14.385 | 14.783 | 18.132 | 16.006 | 12.978 | 13.423 | 16.619 | 16.659 | 14.152 | 14.669 | 14 | 8.9 | 13.3 | 12.2 | 11.2 | 10.1 | 7.1 | 8.4 | 6.7 | 6.4 | 5.6 | 7.7 | 8.2 | 7.4 | 5.4 | 7.6 | 6.2 | 6.7 | 8.2 | 5.5 | 5.8 | 6.1 | 6.6 | 3.7 | 7.4 | 7.3 | 5.5 | 5 | 6.4 | 5.4 | 4.8 | 7.5 | 7.3 | 8.1 | 5.8 | 6.3 | 8.5 | 9.9 |
Totaal kortlopende verplichtingen
| 169.721 | 145.835 | 123.022 | 151.968 | 153.959 | 135.179 | 120.376 | 129.906 | 135.936 | 180.194 | 164.77 | 214.301 | 192.271 | 157.289 | 165.853 | 180.07 | 222.049 | 152.979 | 89.112 | 107.307 | 145.461 | 123.885 | 101.627 | 84.876 | 122.641 | 98.175 | 85.247 | 71.515 | 93.449 | 71.257 | 70.362 | 91.286 | 111.547 | 70.252 | 79.263 | 91.715 | 103.65 | 87.199 | 72.639 | 83.869 | 90.949 | 65.964 | 73.024 | 69.918 | 84.067 | 59.998 | 57.332 | 66.899 | 105.15 | 43.25 | 68.166 | 69.962 | 59.974 | 44.364 | 51.441 | 60.512 | 117.496 | 58.578 | 65.631 | 77.21 | 119.816 | 105.383 | 132.741 | 149.981 | 125.927 | 89.403 | 54.804 | 71.283 | 139.388 | 86.037 | 87.759 | 89.727 | 113.479 | 49.027 | 49.841 | 69.907 | 136.209 | 51.105 | 42.692 | 52.913 | 58.824 | 35.705 | 36.14 | 46.974 | 54.804 | 37.072 | 29.676 | 33.277 | 48.94 | 43.641 | 39.28 | 44.925 | 56.169 | 41.483 | 40.767 | 34.074 | 44.417 | 27.182 | 20.225 | 27.7 | 20.4 | 17.9 | 15.1 | 13.9 | 23 | 10.5 | 11.5 | 12.1 | 11.6 | 12.5 | 10.5 | 13.2 | 21.2 | 21.4 | 13.6 | 13.9 | 21.4 | 11.8 | 8.9 | 8.9 | 8.2 | 7.6 | 7.6 | 8.4 | 8.7 | 6.6 | 5.8 | 7.4 | 6.4 | 5.7 | 8.6 | 8.2 | 9.2 | 6.6 | 19.8 | 14.2 | 14.7 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 60.094 | 228.85 | 237.764 | 266.238 | 285.347 | 280.971 | 331.202 | 329.701 | 353.584 | 320.965 | 328.289 | 332.697 | 334.307 | 333.021 | 335.317 | 368.634 | 367.564 | 375.915 | 437.57 | 399.283 | 463.463 | 409.605 | 376.187 | 304.928 | 350.236 | 322.906 | 308.628 | 94.744 | 128.457 | 98.974 | 81.933 | 86.329 | 130.656 | 0 | 0 | 80.496 | 0 | 0 | 0 | 0 | 150.562 | 0 | 0 | 16.688 | 86.103 | 63.79 | 61.089 | 30.625 | 67.338 | 93.376 | 81.545 | 0 | 106.745 | 81.375 | 23.786 | 22.128 | 23.332 | 23.113 | 71.232 | 66.08 | 69.84 | 69.166 | 68.508 | 71.627 | 130.2 | 130.2 | 130.2 | 121.989 | 97.5 | 97.5 | 80 | 80 | 80 | 80 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.6 | 8.1 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 62.937 | 66.278 | 0.797 | 1.589 | 1.589 | 0 | 0.89 | 0 | 0 | 0 | 1.159 | 11.031 | 1.444 | 1.444 | 1.444 | 1.217 | 1.217 | 1.217 | 1.728 | -113.506 | -114.63 | -85.798 | 15.141 | 0 | 0 | 0 | 4.423 | 0 | 0 | 0 | 5.666 | 0 | 0 | 0 | 8.596 | 0 | 0 | 0 | 1.485 | 0 | 0 | 0 | 1.777 | 0 | 0 | 0 | 3.51 | -52.045 | -109.306 | -95.995 | 5.385 | -121.113 | -71.77 | 0 | 1.429 | 0 | 0 | 0 | 4.447 | 0 | 0 | 0 | 3.373 | 0 | 0 | 0 | 8.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.58 | 7.429 | 7.438 | 9.56 | 9.622 | 9.564 | 9.607 | 12.981 | 13.056 | 12.963 | 12.842 | 11.031 | 10.833 | 10.714 | 10.714 | 12.829 | 12.661 | 14.074 | 13.685 | 14.947 | 15.103 | 15.245 | 15.141 | 34.07 | 33.968 | 34.419 | 4.423 | 6.29 | 6.161 | 5.778 | 5.666 | 9.143 | 9.091 | 8.86 | 8.596 | 1.951 | 1.474 | 1.485 | 1.485 | 10.499 | 10.665 | 10.608 | 1.777 | 2.365 | 3.606 | 3.556 | 3.51 | 21.028 | 21.409 | 19.877 | 5.385 | 16.557 | 16.019 | 1.408 | 1.429 | 4.617 | 4.375 | 5.007 | 4.447 | 3.841 | 3.71 | 3.539 | 3.373 | 8.527 | 8.437 | 8.401 | 8.211 | 7.19 | 7.938 | 6.517 | 6.204 | 5.621 | 5.331 | 5.145 | 4.967 | 4.759 | 4.602 | 4.446 | 3.412 | 3.3 | 3.214 | 3.128 | 2.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 218.005 | 14.894 | 10.75 | 9.822 | 16.385 | 16.415 | 16.531 | 15.696 | 18.128 | 13.105 | 13.159 | 12.429 | 16.223 | 16.618 | 17.138 | 16.483 | 17.611 | 17.376 | 16.786 | 11.703 | 11.936 | 11.004 | 11.02 | 8.993 | 21.477 | 21.158 | 20.88 | 16.137 | 17.429 | 17.61 | 17.871 | 18.845 | 19.257 | 129.257 | 103.204 | 18.677 | 156.385 | 129.375 | 137.016 | 147.815 | 21.826 | 158.308 | 147.155 | 67.875 | 19.192 | 19.366 | 20.256 | 75.533 | 21.028 | 0 | 0 | 91.838 | 0 | 0 | 64.452 | 63.053 | 70.638 | 89.492 | 20.632 | 16.08 | 23.259 | 26.964 | 22.969 | 26.817 | 19.369 | 15.732 | 16.794 | 6.27 | 5.55 | 5.619 | 5.584 | 5.522 | 5.008 | 4.882 | 2.224 | 2.287 | 2.16 | 1.996 | 2.007 | 2.072 | 1.8 | 1.718 | 1.639 | 1.593 | 0 | 0 | 0 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.9 | 1.2 |
Totaal niet-vlottende verplichtingen
| 278.099 | 251.324 | 255.943 | 284.295 | 311.292 | 307.008 | 357.297 | 355.894 | 384.693 | 347.126 | 354.411 | 359.127 | 361.561 | 360.472 | 363.169 | 397.275 | 398.004 | 405.952 | 468.43 | 426.399 | 490.346 | 435.712 | 402.452 | 344.203 | 405.783 | 378.032 | 363.927 | 119.727 | 152.176 | 122.745 | 105.582 | 110.84 | 159.056 | 138.348 | 112.064 | 107.769 | 158.336 | 132.594 | 139.567 | 149.3 | 182.887 | 169.841 | 157.763 | 86.34 | 107.66 | 86.762 | 84.901 | 109.668 | 88.366 | 114.785 | 101.422 | 102.608 | 123.302 | 97.394 | 89.646 | 89.468 | 98.587 | 116.98 | 96.871 | 95.501 | 96.94 | 96.13 | 95.016 | 101.427 | 158.096 | 154.369 | 155.395 | 152.892 | 110.24 | 111.057 | 92.101 | 91.726 | 90.629 | 90.213 | 12.369 | 12.254 | 11.919 | 11.598 | 11.453 | 10.484 | 10.1 | 4.932 | 4.767 | 3.681 | 0 | 0 | 0 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 6.5 | 9.3 |
Totaal passiva
| 447.82 | 397.159 | 378.965 | 436.263 | 465.251 | 442.187 | 477.673 | 485.8 | 520.629 | 527.32 | 519.181 | 573.428 | 553.832 | 517.761 | 529.022 | 577.345 | 620.053 | 558.931 | 557.542 | 533.706 | 635.807 | 559.597 | 504.079 | 429.079 | 528.424 | 476.207 | 449.174 | 191.242 | 245.625 | 194.002 | 175.944 | 202.126 | 270.603 | 208.6 | 191.327 | 199.484 | 261.986 | 219.793 | 212.206 | 233.169 | 273.836 | 235.805 | 230.787 | 156.258 | 191.727 | 146.76 | 142.233 | 176.567 | 193.516 | 158.035 | 169.588 | 172.57 | 183.276 | 141.758 | 141.087 | 149.98 | 216.083 | 175.558 | 162.502 | 172.711 | 216.756 | 201.513 | 227.757 | 251.408 | 284.023 | 243.772 | 210.199 | 224.175 | 249.628 | 197.094 | 179.86 | 181.453 | 204.108 | 139.24 | 62.21 | 82.161 | 148.128 | 62.703 | 54.145 | 63.397 | 68.924 | 40.637 | 40.907 | 50.655 | 54.804 | 37.072 | 29.676 | 33.277 | 48.94 | 43.641 | 39.28 | 44.925 | 56.169 | 41.483 | 40.767 | 34.074 | 44.417 | 27.182 | 20.225 | 27.7 | 20.4 | 17.9 | 15.1 | 14 | 23 | 10.4 | 11.5 | 12.1 | 11.5 | 12.5 | 10.5 | 13.2 | 21.2 | 21.4 | 13.6 | 13.9 | 21.4 | 11.7 | 8.9 | 8.9 | 8.2 | 7.5 | 7.6 | 8.4 | 8.7 | 6.6 | 5.8 | 7.3 | 6.4 | 5.7 | 8.6 | 8.2 | 9.2 | 6.6 | 19.7 | 20.7 | 24 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Gewone aandelen
| 0.222 | 0.222 | 0.221 | 0.218 | 0.218 | 0.218 | 0.217 | 0.218 | 0.22 | 0.221 | 0.223 | 0.22 | 0.22 | 0.22 | 0.22 | 0.218 | 0.218 | 0.218 | 0.215 | 0.213 | 0.213 | 0.213 | 0.209 | 0.208 | 0.208 | 0.207 | 0.206 | 0.149 | 0.148 | 0.148 | 0.146 | 0.146 | 0.144 | 0.144 | 0.142 | 0.14 | 0.14 | 0.14 | 0.139 | 0.137 | 0.138 | 0.136 | 0.136 | 0.128 | 0.127 | 0.127 | 0.128 | 0.128 | 0.126 | 0.126 | 0.124 | 0.124 | 0.121 | 0.121 | 0.121 | 0.121 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.126 | 0.133 | 0.133 | 0.133 | 0.134 | 0.134 | 0.13 | 0.129 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.11 | 0.109 | 0.109 | 0.107 | 0.106 | 0.106 | 0.106 | 0.106 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.106 | 0.117 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -40.51 | -39.895 | -20.771 | -13.568 | -15.333 | -18.596 | -11.126 | 1.145 | 0.437 | 8.224 | 16.839 | 17.419 | 18.999 | 7.423 | 2.548 | 0.424 | -13.842 | -26.813 | -21.923 | 7.173 | 22.634 | 37.09 | 49.499 | 55.264 | 46.169 | 41.126 | 48.068 | 60.546 | 59.9 | 56.21 | 58.979 | 60.981 | 46.86 | 41.025 | 42.838 | 47.733 | 37.326 | 32.826 | 35.078 | 37.703 | 28.956 | 31.058 | 34.767 | 38.224 | 29.314 | 28.621 | 32.812 | 33.849 | 19.013 | 15.435 | 15.189 | 14.465 | 9.356 | 1.823 | 0.062 | 1.312 | -12.614 | -19.2 | -18.22 | -18.949 | -23.85 | -28.73 | -27.475 | -18.023 | 21.898 | 22.571 | 26.505 | 33.25 | 36.133 | 45.23 | 48.109 | 50.235 | 41.653 | 35.811 | 38.571 | 38.89 | 32.887 | 29.046 | 28.39 | 28.077 | 23.432 | 22.23 | 22.71 | 23.042 | 18.304 | 16.078 | 16.014 | 17.277 | 15.257 | 15.541 | 15.808 | 17.66 | 17.269 | 16.898 | 17.341 | 17.359 | 19.172 | 17.693 | 17.306 | 16.7 | 16.8 | 17.2 | 15.3 | 15.9 | 12 | 9.1 | 7.6 | 6.4 | 3.6 | 0.6 | -1 | 72.5 | 7.7 | 4.8 | 3.5 | 1.8 | 37.5 | 36.3 | 35.3 | 33.6 | 30.2 | 27.9 | 26.5 | 24.9 | 22.1 | 20.3 | 19.2 | 17.9 | 15.6 | 14 | 12.9 | 11.7 | 10 | 8.3 | 7.5 | 6.8 | 4.1 |
Overige gereserveerde algehele resultaten
| -18.324 | -19.006 | -33.245 | -33.499 | -35.281 | -34.486 | -35.434 | -35.854 | -38.659 | -36.356 | -33.028 | -33.549 | -33.553 | -34.818 | -37.489 | -39.172 | -41.783 | -44.164 | -41.77 | -34.455 | -36.881 | -34.66 | -32.701 | -34.616 | -31.914 | -31.676 | -25.941 | -29.325 | -29.408 | -31.666 | -34.995 | -36.999 | -20.92 | -18.96 | -15.893 | -14.185 | -14.614 | -11.426 | -12.661 | -9.922 | -5.237 | -2.008 | -3.014 | -4.144 | -4.19 | -4.356 | -3.085 | -4.236 | -5.363 | -6.362 | -3.8 | -5.881 | -7.507 | -4.129 | -3.952 | -5.177 | -5.953 | -6.376 | -6.066 | -6.814 | -8.626 | -8.233 | -9.337 | -8.593 | -0.317 | -0.203 | -0.914 | -0.125 | 0.078 | 0.078 | 0.078 | 0.078 | -23.947 | -23.947 | -23.947 | -23.947 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.486 | -0.468 | -0.651 | -0.791 | -0.648 | -0.747 | -1.149 | -1.102 | -0.926 | -0.93 | -0.934 | -0.9 | -0.9 | -0.9 | -6.1 | -6.1 | -5.5 | -5.5 | -5.5 | -5.5 | -5 | -4.6 | -4.3 | -4 | -3.7 | -3.4 | -3.1 | -2.8 | -2.6 | -2.4 | -2.3 | -2.1 | -2.7 | -2.6 | -2.5 | -2.4 | -2.3 | -2.3 | -2.3 | -2.3 | -2.2 | -2.1 | -2.1 | -2.1 | -2 | -2 | -1.9 | -1.8 | -1.6 |
Overige totale aandeelhoudersvermogen
| 279.53 | 278.484 | 277.496 | 277.728 | 276.813 | 275.915 | 275.004 | 274.579 | 274.301 | 273.279 | 271.698 | 271.556 | 270.309 | 268.976 | 268.127 | 268.666 | 267.2 | 265.63 | 264.405 | 263.386 | 261.959 | 260.461 | 259.304 | 258.637 | 257.547 | 256.182 | 255.408 | 178.909 | 177.459 | 176.488 | 174.573 | 173.6 | 171.217 | 170.374 | 168.876 | 165.78 | 165.126 | 164.034 | 162.97 | 160.315 | 158.971 | 157.546 | 156.575 | 146.273 | 145.563 | 144.557 | 143.461 | 142.489 | 139.975 | 139.129 | 138.186 | 137.467 | 133.481 | 132.789 | 132.108 | 131.35 | 130.377 | 129.582 | 130.318 | 129.655 | 128.983 | 128.437 | 127.954 | 127.497 | 115.903 | 115.269 | 114.643 | 113.995 | 113.323 | 112.493 | 111.795 | 111.165 | 116.374 | 115.841 | 102.257 | 101.468 | 66.551 | 65.449 | 65.234 | 65.229 | 64.771 | 64.644 | 63.808 | 63.409 | 62.21 | 61.46 | 61.405 | 61.405 | 61.39 | 61.119 | 61.119 | 61.087 | 61.087 | 61.081 | 61.092 | 61.155 | 61.364 | 61.871 | 71.414 | 71.9 | 76.2 | 76.2 | 81.5 | 76.1 | 80.3 | 80.3 | 80.2 | 80 | 79.4 | 78.7 | 78.4 | 3.1 | 64 | 63.7 | 63.2 | 62.9 | 25.2 | 25 | 24.7 | 24.3 | 23 | 22.9 | 22.6 | 22.7 | 22.7 | 22.7 | 22.5 | 22.6 | 22.4 | 22.3 | 22.3 | 22.4 | 22.2 | 22.2 | 2.7 | 2.6 | 2.4 |
Totaal eigen vermogen van aandeelhouders
| 220.918 | 219.805 | 223.701 | 230.879 | 226.417 | 223.051 | 228.661 | 240.088 | 236.299 | 245.368 | 255.732 | 255.646 | 255.975 | 241.801 | 233.406 | 230.136 | 211.793 | 194.871 | 200.927 | 236.317 | 247.925 | 263.104 | 276.311 | 279.493 | 272.01 | 265.839 | 277.741 | 210.279 | 208.099 | 201.18 | 198.703 | 197.728 | 197.301 | 192.583 | 195.963 | 199.468 | 187.978 | 185.574 | 185.526 | 188.233 | 182.828 | 186.732 | 188.464 | 180.481 | 170.814 | 168.949 | 173.316 | 172.23 | 153.751 | 148.328 | 149.699 | 146.175 | 135.451 | 130.604 | 128.339 | 127.606 | 111.93 | 104.126 | 106.152 | 104.012 | 96.627 | 91.594 | 91.262 | 90.373 | 137.604 | 137.757 | 140.354 | 147.24 | 149.66 | 157.934 | 160.115 | 161.611 | 158.161 | 151.786 | 140.958 | 140.487 | 99.07 | 94.127 | 93.256 | 92.938 | 87.835 | 86.505 | 86.148 | 86.081 | 80.142 | 77.165 | 77.046 | 78.309 | 76.267 | 76.297 | 76.381 | 78.061 | 77.813 | 77.337 | 77.389 | 77.517 | 79.715 | 78.74 | 87.903 | 87.8 | 92.2 | 92.6 | 90.7 | 91.1 | 86.8 | 83.9 | 82.3 | 80.9 | 78 | 74.7 | 73.1 | 71.6 | 68 | 65.1 | 63.6 | 61.9 | 60.1 | 58.9 | 57.7 | 55.8 | 50.5 | 48.2 | 46.6 | 45.2 | 42.5 | 40.7 | 39.4 | 38.2 | 35.8 | 34.3 | 33.1 | 32 | 30.2 | 28.5 | 9.3 | 7.6 | 4.9 |
Totaal eigen vermogen
| 220.918 | 219.805 | 223.701 | 230.879 | 226.417 | 223.051 | 228.661 | 240.088 | 236.299 | 245.368 | 255.732 | 255.646 | 255.975 | 241.801 | 233.406 | 230.136 | 211.793 | 194.871 | 200.927 | 236.317 | 247.925 | 263.104 | 276.311 | 279.493 | 272.01 | 265.839 | 277.741 | 210.279 | 208.099 | 201.18 | 198.703 | 197.728 | 197.301 | 192.583 | 195.963 | 199.468 | 187.978 | 185.574 | 185.526 | 188.233 | 182.828 | 186.732 | 188.464 | 180.481 | 170.814 | 168.949 | 173.316 | 172.23 | 153.751 | 148.328 | 149.699 | 146.175 | 135.451 | 130.604 | 128.339 | 127.606 | 111.93 | 104.126 | 106.152 | 104.012 | 96.627 | 91.594 | 91.262 | 90.373 | 137.604 | 137.757 | 140.354 | 147.24 | 149.66 | 157.934 | 160.115 | 161.611 | 158.161 | 151.786 | 140.958 | 140.487 | 99.07 | 94.127 | 93.256 | 92.938 | 87.835 | 86.505 | 86.148 | 86.081 | 80.142 | 77.165 | 77.046 | 78.309 | 76.267 | 76.537 | 76.838 | 78.445 | 77.953 | 77.679 | 77.849 | 78.045 | 80.417 | 79.536 | 88.884 | 88.7 | 92.2 | 92.6 | 90.7 | 91.1 | 86.8 | 83.9 | 82.3 | 80.9 | 78 | 74.7 | 73.1 | 71.6 | 68 | 65.1 | 63.6 | 61.9 | 60.1 | 58.9 | 57.7 | 55.8 | 50.5 | 48.2 | 46.6 | 45.2 | 42.5 | 40.7 | 39.4 | 38.2 | 35.8 | 34.3 | 33.1 | 32 | 30.2 | 28.5 | 9.3 | 7.6 | 4.9 |
Totaal passiva en aandeelhoudersvermogen
| 668.738 | 616.964 | 602.666 | 667.142 | 691.668 | 665.238 | 706.334 | 725.888 | 756.928 | 772.688 | 774.913 | 829.074 | 809.807 | 759.562 | 762.428 | 807.481 | 831.846 | 753.802 | 758.469 | 770.023 | 883.732 | 822.701 | 780.39 | 708.572 | 800.434 | 742.046 | 726.915 | 401.521 | 453.724 | 395.182 | 374.647 | 399.854 | 467.904 | 401.183 | 387.29 | 398.952 | 449.964 | 405.367 | 397.732 | 421.402 | 456.664 | 422.537 | 419.251 | 336.739 | 362.541 | 315.709 | 315.549 | 348.797 | 347.267 | 306.363 | 319.287 | 318.745 | 318.727 | 272.362 | 269.426 | 277.586 | 328.013 | 279.684 | 268.654 | 276.723 | 313.383 | 293.107 | 319.019 | 341.781 | 421.627 | 381.529 | 350.553 | 371.415 | 399.288 | 355.028 | 339.975 | 343.064 | 362.269 | 291.026 | 203.168 | 222.648 | 247.198 | 156.83 | 147.401 | 156.335 | 156.759 | 127.142 | 127.055 | 136.736 | 134.946 | 114.237 | 106.722 | 111.586 | 125.207 | 120.178 | 116.118 | 123.37 | 134.122 | 119.162 | 118.616 | 112.119 | 124.834 | 106.718 | 109.109 | 116.4 | 112.6 | 110.5 | 105.8 | 105.1 | 109.8 | 94.3 | 93.8 | 93 | 89.5 | 87.2 | 83.6 | 84.8 | 89.2 | 86.5 | 77.2 | 75.8 | 81.5 | 70.6 | 66.6 | 64.7 | 58.7 | 55.7 | 54.2 | 53.6 | 51.2 | 47.3 | 45.2 | 45.5 | 42.2 | 40 | 41.7 | 40.2 | 39.4 | 35.1 | 29 | 28.3 | 28.9 |