
Lifecore Biomedical, Inc.
NASDAQ:LFCR
6.38 (USD) • At close April 25, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q3 | 2025 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5.417 | 9.455 | 5.52 | 8.462 | 3.073 | 3.221 | 8.642 | 19.091 | 2.95 | 6.83 | 4.222 | 1.643 | 1.854 | 1.091 | 1.447 | 1.295 | 2.248 | 2.491 | 0.589 | 0.36 | 2.607 | 1.594 | 1.99 | 1.08 | 1.722 | 1.514 | 1.359 | 2.899 | 7.65 | 4.369 | 8.191 | 5.409 | 12.734 | 2.566 | 8.626 | 9.894 | 8.214 | 5.975 | 7.103 | 14.127 | 15.695 | 4.97 | 8.529 | 14.243 | 12.987 | 5.766 | 8.897 | 13.718 | 9.943 | 4.856 | 10.049 | 22.177 | 12.534 | 4.235 | 7.242 | 8.135 | 6.679 | 5.447 | 9.898 | 27.817 | 6.339 | 2.222 | 3.998 | 43.459 | 47.276 | 42.345 | 45.747 | 44.396 | 55.265 | 45.13 | 46.25 | 62.556 | 58.298 | 11.751 | 14.363 | 20.519 | 20.095 | 6.451 | 8.423 | 12.871 | 14.899 | 6.215 | 5.585 | 6.458 | 6.248 | 2.296 | 4.37 | 3.562 | 5.339 | 7.849 | 1.219 | 8.599 | 7.601 | 8.695 | 5.456 | 5.937 | 6.508 | 9.589 | 10.878 | 6.453 | 8.4 | 3.2 | 4.3 | 7.5 | 9 | 9.2 | 6 | 10.9 | 11.5 | 5.2 | 7.7 | 2 | 10.4 | 14.2 | 13.6 | 20.2 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.297 | 1.545 | 3.79 | 1.959 | 0.756 | 0 | 25.094 | 24.236 | 32.112 | 28.124 | 31.756 | 39.593 | 40.736 | 20.421 | 63.282 | 65.851 | 65.46 | 22.498 | 16.64 | 18.882 | 16.256 | 14.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.986 | 1.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.417 | 9.455 | 5.52 | 8.462 | 3.073 | 3.221 | 8.642 | 19.091 | 2.95 | 6.83 | 4.222 | 1.643 | 1.854 | 1.091 | 1.447 | 1.295 | 2.248 | 2.491 | 0.589 | 0.36 | 2.607 | 1.594 | 1.99 | 1.08 | 1.722 | 1.514 | 1.359 | 2.899 | 7.65 | 4.369 | 8.191 | 5.409 | 12.734 | 2.566 | 8.626 | 9.894 | 8.214 | 5.975 | 7.103 | 14.127 | 15.695 | 4.97 | 8.529 | 14.243 | 12.987 | 5.766 | 10.194 | 15.263 | 13.733 | 6.815 | 10.805 | 22.177 | 37.628 | 28.471 | 39.354 | 36.259 | 38.435 | 45.04 | 50.634 | 48.238 | 69.621 | 68.073 | 69.458 | 65.957 | 63.916 | 61.227 | 62.003 | 59.039 | 55.265 | 45.13 | 46.25 | 62.556 | 58.298 | 11.751 | 14.363 | 20.519 | 20.095 | 6.451 | 11.409 | 14.839 | 14.899 | 6.215 | 5.585 | 6.458 | 6.248 | 2.296 | 4.37 | 3.562 | 5.339 | 7.849 | 1.219 | 8.599 | 7.601 | 8.695 | 5.456 | 5.937 | 6.508 | 9.589 | 10.878 | 6.453 | 8.4 | 3.2 | 4.3 | 7.5 | 9 | 9.2 | 6 | 10.9 | 11.5 | 5.2 | 7.7 | 2 | 10.4 | 14.2 | 13.6 | 20.2 |
Nettovorderingen
| 19.364 | 20.177 | 25.145 | 31.153 | 31.445 | 30.202 | 26.617 | 29.024 | 32.371 | 35.689 | 40.934 | 48.172 | 49.559 | 65.276 | 61.956 | 41.43 | 69.577 | 66.545 | 65.027 | 76.206 | 69.763 | 69.962 | 61.402 | 69.565 | 60.39 | 53.42 | 48.66 | 53.877 | 50.438 | 56.356 | 47.851 | 45.899 | 45.918 | 50.009 | 44.15 | 46.406 | 42.924 | 50.283 | 44.52 | 46.479 | 45.31 | 52.298 | 43.796 | 44.725 | 41.23 | 41.876 | 38.12 | 41.846 | 37.579 | 40.929 | 30.879 | 32.321 | 24.464 | 29.764 | 22.042 | 22.677 | 20.003 | 26.942 | 21.623 | 20.105 | 15.033 | 18.264 | 19.75 | 16.089 | 13.326 | 17.226 | 19.42 | 20.372 | 15.952 | 19.641 | 18.408 | 18.467 | 17.71 | 18.291 | 16.002 | 16.239 | 13.825 | 19.989 | 18.134 | 16.389 | 12.521 | 16.925 | 16.403 | 16.799 | 11.7 | 13.12 | 12.292 | 18.441 | 17.442 | 23.436 | 25.348 | 19.606 | 21.096 | 18.554 | 25.663 | 26.526 | 26.109 | 29.935 | 34.202 | 22.252 | 24.1 | 3 | 2.8 | 2.6 | 2.8 | 2.8 | 2.2 | 2.4 | 2.1 | 2.2 | 2.3 | 2 | 0.1 | 0 | 0.1 | 0.1 |
Voorraad
| 34.596 | 39.214 | 41.642 | 39.979 | 39.67 | 41.446 | 41.69 | 45.384 | 48.696 | 77.524 | 64.285 | 66.845 | 73.7 | 79.433 | 69.415 | 69.663 | 76.779 | 71.202 | 59.998 | 66.311 | 67.059 | 58.563 | 55.02 | 54.132 | 44.227 | 31.628 | 29.986 | 31.819 | 28.749 | 30.836 | 28.139 | 25.29 | 23.273 | 27.97 | 30.182 | 25.535 | 27.161 | 28.859 | 28.423 | 25.027 | 24.662 | 30.44 | 27.834 | 24.735 | 25.668 | 26.865 | 24.589 | 24.113 | 22.385 | 24.402 | 23.543 | 22.011 | 19.932 | 20.175 | 19.628 | 20.161 | 18.934 | 19.744 | 18.07 | 16.107 | 6.588 | 6.782 | 8.439 | 5.829 | 5.294 | 7.665 | 8.181 | 7.329 | 6.314 | 8.42 | 7.8 | 6.8 | 5.819 | 8.331 | 15.997 | 13.958 | 20.899 | 19.725 | 10.911 | 9.917 | 14.407 | 17.256 | 13.173 | 11.227 | 16.668 | 16.432 | 12.97 | 13.186 | 17.266 | 10.121 | 9.869 | 10.384 | 16.119 | 14.639 | 16.016 | 17.853 | 18.964 | 14.501 | 15.249 | 14.444 | 17.1 | 7.6 | 7.6 | 7.2 | 8.8 | 4.7 | 4.5 | 3.2 | 3.3 | 2.7 | 2.1 | 2.3 | 0.5 | 0.5 | 0.6 | 0.5 |
Overige vlottende activa
| 24.834 | 13.012 | 1.876 | 1.439 | 1.969 | 1.845 | 5.865 | 4.919 | 4.422 | 7.049 | 7.157 | 8.105 | 6.924 | 8.721 | 9.591 | 42.656 | 14.323 | 13.949 | 21.753 | 14.23 | 9.382 | 10.061 | 12.15 | 8.264 | 7.994 | 5.904 | 8.312 | 8.468 | 7.614 | 4.426 | 4.339 | 5.763 | 4.65 | 3.93 | 4.815 | 4.643 | 5.606 | 10.077 | 7.3 | 7.569 | 6.824 | 7.236 | 9.091 | 7.226 | 9.044 | 11.033 | 4.822 | 4.438 | 8.29 | 5.09 | 4.914 | 4.654 | 4.084 | 7.416 | 6.965 | 6.529 | 3.469 | 2.822 | 3.591 | 4.492 | 4.213 | 3.095 | 3.069 | 3.459 | 4.222 | 3.701 | 2.985 | 3.926 | 1.714 | 1.126 | 1.558 | 1.316 | 1.645 | 36.081 | 1.826 | 33.075 | 1.876 | 2.76 | 3.105 | 3.232 | 1.971 | 1.737 | 1.471 | 1.527 | 3.61 | 6.601 | 3.921 | 3.972 | 5.179 | 5.079 | 14.809 | 16.678 | 17.649 | 18.052 | 5.67 | 5.163 | 7.235 | 19.928 | 3.084 | 12.803 | 3.1 | 2.4 | 1.9 | 1.9 | 2.6 | 3.1 | 4 | 3.3 | 7.7 | 19.9 | 20.8 | 28.4 | 24.6 | 22.6 | 24.1 | 19.2 |
Totaal vlottende activa
| 84.211 | 81.858 | 74.183 | 81.033 | 76.157 | 76.714 | 82.814 | 99.261 | 88.439 | 127.092 | 115.898 | 123.712 | 132.037 | 154.521 | 142.409 | 148.321 | 162.927 | 154.187 | 147.367 | 157.107 | 148.811 | 140.18 | 130.562 | 133.041 | 114.333 | 92.466 | 88.317 | 97.063 | 94.451 | 95.987 | 88.52 | 81.28 | 86.575 | 84.475 | 87.773 | 86.478 | 83.905 | 95.194 | 87.346 | 93.202 | 92.491 | 94.944 | 89.25 | 90.929 | 88.929 | 85.54 | 77.725 | 85.66 | 81.987 | 77.236 | 70.141 | 81.163 | 86.108 | 87.177 | 87.989 | 85.626 | 80.841 | 94.548 | 93.918 | 88.942 | 95.455 | 96.214 | 100.716 | 91.334 | 86.758 | 89.819 | 92.589 | 90.666 | 79.245 | 74.317 | 74.016 | 89.139 | 83.472 | 74.454 | 48.188 | 54.702 | 56.695 | 48.925 | 43.559 | 44.377 | 43.798 | 42.133 | 36.632 | 36.011 | 38.226 | 38.449 | 33.553 | 39.161 | 45.226 | 46.485 | 51.245 | 55.267 | 62.465 | 59.94 | 52.805 | 55.479 | 58.816 | 63.078 | 63.413 | 55.952 | 52.7 | 16.2 | 16.6 | 19.2 | 23.2 | 19.8 | 16.7 | 19.8 | 24.6 | 30 | 32.9 | 34.7 | 35.6 | 37.3 | 38.4 | 40 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 130.456 | 152.88 | 151.129 | 151.04 | 147.877 | 146.949 | 140.418 | 134.593 | 126.723 | 126.803 | 125.78 | 127.111 | 132.005 | 191.908 | 194.759 | 200.386 | 192.221 | 192.043 | 193.522 | 217.659 | 216.969 | 234.466 | 230.283 | 200.027 | 191.892 | 170.517 | 165.875 | 159.624 | 143.362 | 135.271 | 132.637 | 133.22 | 123.005 | 120.972 | 120.72 | 120.88 | 108.719 | 95.869 | 85.954 | 84.465 | 78.96 | 78.375 | 76.946 | 74.14 | 70.973 | 70.024 | 68.489 | 65.811 | 63.056 | 63.443 | 63.776 | 63.495 | 51.791 | 52.247 | 52.063 | 51.779 | 51.323 | 51.13 | 50.573 | 50.161 | 24.097 | 24.361 | 23.325 | 22.743 | 22.116 | 22.083 | 21.384 | 21.306 | 20.361 | 20.259 | 19.79 | 20.27 | 20.164 | 19.625 | 20.504 | 19.014 | 17.5 | 17.504 | 17.137 | 17.275 | 18.537 | 18.771 | 18.396 | 18.341 | 18.636 | 18.44 | 18.229 | 18.689 | 19.202 | 19.902 | 20.325 | 20.017 | 20.523 | 19.999 | 28.73 | 27.021 | 25.998 | 24.437 | 26.485 | 25.842 | 26.5 | 11 | 10 | 9.4 | 8.8 | 8.3 | 7.2 | 5.8 | 5.2 | 5 | 4.1 | 3.9 | 1.2 | 1 | 0.9 | 1 |
Goodwill
| 13.881 | 13.881 | 13.881 | 13.881 | 13.881 | 13.881 | 13.881 | 13.881 | 13.881 | 13.881 | 13.881 | 13.881 | 33.916 | 37.329 | 69.386 | 69.386 | 69.386 | 69.386 | 69.386 | 69.386 | 77.246 | 77.246 | 76.742 | 76.742 | 75.739 | 54.51 | 54.51 | 54.51 | 54.779 | 54.779 | 54.779 | 54.779 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 36.462 | 36.462 | 36.462 | 36.462 | 41.243 | 41.189 | 41.189 | 41.154 | 27.361 | 27.361 | 27.361 | 27.361 | 27.361 | 27.361 | 27.354 | 27.354 | 22.566 | 22.535 | 22.506 | 21.402 | 21.401 | 21.248 | 29.507 | 29.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.4 | 8.692 | 15.275 | 10.1 | 24.576 | 35.127 | 35.623 | 36.12 | 36.616 | 37.112 | 37.609 | 38.105 | 43.71 | 44.222 | 44.735 | 45.247 | 47.749 | 21.366 | 21.604 | 21.842 | 22.08 | 22.319 | 22.59 | 22.811 | 20.732 | 20.953 | 21.175 | 21.396 | 21.617 | 55.839 | 56.06 | 56.263 | 56.484 | 56.705 | 56.927 | 57.148 | 57.37 | 57.591 | 57.812 | 58.034 | 58.255 | 58.476 | 58.697 | 58.985 | 52.025 | 52.102 | 52.179 | 15.794 | 57.113 | 57.136 | 57.214 | 12.428 | 35.589 | 35.589 | 35.589 | 8.228 | 8.228 | 8.228 | 8.228 | 8.228 | 8.228 | 8.228 | 8.228 | 8.228 | 8.228 | 8.228 | 14.092 | 14.13 | 43.137 | 43.01 | 37.615 | 37.615 | 37.615 | 37.891 | 37.628 | 37.642 | 37.667 | 37.691 | 37.725 | 37.838 | 37.465 | 37.48 | 37.502 | 37.517 | 37.079 | 37.105 | 41.964 | 42.148 | 42.588 | 43.386 | 39.541 | 40.207 | 38.4 | 13.5 | 13.8 | 14.1 | 14 | 14.3 | 14.5 | 14.8 | 14.7 | 15 | 6.9 | 7.1 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 18.081 | 18.081 | 18.081 | 18.081 | 18.081 | 18.081 | 18.081 | 18.081 | 18.281 | 22.573 | 29.156 | 23.981 | 58.492 | 72.456 | 105.009 | 105.506 | 106.002 | 106.498 | 106.995 | 107.491 | 120.956 | 121.468 | 121.477 | 121.989 | 123.488 | 75.876 | 76.114 | 76.352 | 76.859 | 77.098 | 77.369 | 76.99 | 70.352 | 70.573 | 70.795 | 71.016 | 71.237 | 105.459 | 105.68 | 105.883 | 106.104 | 106.325 | 106.547 | 106.768 | 106.99 | 107.211 | 107.432 | 107.654 | 107.875 | 108.096 | 108.317 | 108.605 | 52.025 | 52.102 | 52.179 | 52.256 | 57.113 | 57.136 | 57.214 | 53.582 | 35.589 | 35.589 | 35.589 | 35.589 | 35.589 | 35.589 | 35.582 | 35.582 | 30.794 | 30.763 | 30.734 | 29.63 | 29.629 | 29.476 | 43.599 | 43.254 | 43.137 | 43.01 | 37.615 | 37.615 | 37.615 | 37.891 | 37.628 | 37.642 | 37.667 | 37.691 | 37.725 | 37.838 | 37.465 | 37.48 | 37.502 | 37.517 | 37.079 | 37.105 | 41.964 | 42.148 | 42.588 | 43.386 | 39.541 | 40.207 | 38.4 | 13.5 | 13.8 | 14.1 | 14 | 14.3 | 14.5 | 14.8 | 14.7 | 15 | 6.9 | 7.1 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | -12.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.1 | 45.1 | 45.1 | 56.9 | 56.9 | 61.3 | 61.3 | 61.1 | 61.1 | 68.1 | 68.1 | 67.5 | 66.5 | 65.8 | 65.8 | 64.5 | 63.6 | 63.4 | 62.7 | 62.7 | 62.7 | 62.5 | 62.5 | 62.3 | 61.5 | 61.1 | 59.793 | 51.593 | 40.393 | 38.493 | 38.093 | 35.793 | 30.393 | 28.593 | 27.545 | 23.689 | 22.293 | 21.181 | 17.629 | 16.507 | 16.455 | 15.793 | 0 | 0 | 0.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 19.742 | 0 | 0 | 0 | 12.05 | 0 | 0 | 0 | 10.588 | 0 | 0 | 0 | 30.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.945 | 2.567 | 3.431 | 3.806 | 4.126 | 4.072 | 4.307 | 3.215 | 2.71 | 2.605 | -1.736 | 3.002 | 3.048 | 3.239 | 3.442 | -26.724 | 3.573 | 1.332 | 1.396 | 2.156 | 2.024 | 2.583 | 2.715 | 2.934 | 3.77 | 4.695 | 5.095 | 5.164 | 5.364 | 5.152 | 3.941 | 2.918 | 2.804 | 2.621 | 1.784 | 2.396 | 2.316 | 2.083 | 1.305 | 1.415 | 1.648 | 1.662 | 1.602 | 1.393 | 1.396 | 1.388 | 1.394 | 1.424 | 1.484 | 1.792 | 2.037 | 2.136 | 0.441 | 0.253 | 0.153 | 0.196 | 3.607 | 4.214 | 4.024 | 7.512 | 4.431 | 4.231 | 4.032 | 3.832 | 3.759 | 3.435 | 3.234 | 3.035 | 2.838 | 2.639 | 2.525 | 2.329 | 2.426 | 2.363 | 1.99 | 2.055 | 1.69 | 0.503 | 0.645 | 0.808 | 1.082 | 0.713 | 0.945 | 1.013 | 1.426 | 1.593 | 1.458 | 1.485 | 1.761 | 3.936 | 3.286 | 3.262 | 2.566 | 3.078 | 2.182 | 1.575 | 2.22 | 2.351 | 1.706 | 1.73 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.4 | 0.1 |
Totaal niet-vlottende activa
| 153.482 | 173.528 | 172.641 | 192.669 | 170.084 | 169.102 | 162.806 | 155.889 | 147.714 | 151.981 | 153.2 | 164.682 | 193.545 | 267.603 | 303.21 | 354.603 | 346.896 | 344.973 | 358.813 | 384.206 | 401.249 | 419.817 | 415.575 | 386.05 | 387.25 | 319.188 | 314.584 | 307.64 | 291.385 | 283.321 | 278.447 | 276.728 | 259.561 | 256.866 | 255.999 | 256.992 | 244.772 | 265.911 | 255.239 | 253.263 | 247.812 | 246.155 | 236.688 | 222.694 | 217.852 | 216.716 | 213.108 | 205.282 | 201.008 | 200.876 | 197.819 | 196.529 | 125.438 | 122.231 | 120.902 | 120.686 | 127.836 | 112.48 | 111.811 | 111.255 | 64.117 | 64.181 | 62.946 | 62.164 | 61.464 | 61.107 | 60.2 | 59.923 | 53.993 | 53.661 | 53.049 | 52.229 | 52.219 | 51.464 | 66.093 | 64.323 | 62.327 | 61.017 | 55.397 | 55.698 | 57.234 | 57.375 | 56.969 | 56.996 | 57.729 | 57.724 | 57.412 | 58.012 | 58.428 | 61.318 | 61.113 | 60.796 | 60.168 | 60.182 | 72.876 | 70.744 | 70.806 | 70.174 | 67.732 | 67.779 | 67.6 | 24.5 | 23.8 | 23.5 | 22.8 | 22.6 | 21.8 | 20.7 | 20.1 | 20.2 | 11.2 | 11.1 | 1.4 | 1.1 | 1.3 | 1.1 |
Totaal activa
| 237.693 | 255.386 | 246.824 | 273.702 | 246.241 | 245.816 | 245.62 | 255.15 | 236.153 | 279.073 | 269.098 | 288.394 | 325.582 | 422.124 | 445.619 | 502.924 | 509.823 | 499.16 | 506.18 | 541.313 | 550.06 | 559.997 | 546.137 | 519.091 | 501.583 | 411.654 | 402.901 | 404.703 | 385.836 | 379.308 | 366.967 | 358.008 | 346.136 | 341.341 | 343.772 | 343.47 | 328.677 | 361.105 | 342.585 | 346.465 | 340.303 | 341.099 | 325.938 | 313.623 | 306.781 | 302.256 | 290.833 | 290.942 | 282.995 | 278.112 | 267.96 | 277.692 | 211.546 | 209.408 | 208.891 | 206.312 | 208.677 | 207.028 | 205.729 | 200.197 | 159.572 | 160.395 | 163.662 | 153.498 | 148.222 | 150.926 | 152.789 | 150.589 | 133.238 | 127.978 | 127.065 | 141.368 | 135.691 | 125.918 | 114.281 | 119.025 | 119.022 | 109.942 | 98.956 | 100.075 | 101.032 | 99.508 | 93.601 | 93.007 | 95.955 | 96.173 | 90.965 | 97.173 | 103.654 | 107.803 | 112.358 | 116.063 | 122.633 | 120.122 | 125.681 | 126.223 | 129.622 | 133.252 | 131.145 | 123.731 | 120.3 | 40.7 | 40.4 | 42.7 | 46 | 42.4 | 38.5 | 40.5 | 44.7 | 50.2 | 44.1 | 45.8 | 37 | 38.4 | 39.7 | 41.1 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 7.405 | 14.967 | 18.01 | 16.334 | 15.685 | 19.023 | 15.691 | 22.097 | 14.762 | 27.971 | 16.366 | 12.952 | 20.014 | 59.098 | 46.355 | 16.298 | 56.323 | 60.892 | 50.722 | 51.647 | 63.66 | 47.145 | 46.162 | 53.973 | 46.431 | 31.719 | 27.027 | 34.668 | 35.24 | 37.483 | 26.951 | 24.527 | 24.764 | 25.914 | 31.613 | 30.904 | 25.091 | 36.921 | 31.946 | 35.009 | 28.312 | 39.516 | 37.379 | 32.115 | 29.734 | 34.761 | 29.38 | 32.256 | 27.931 | 26.369 | 27.257 | 23.42 | 14.669 | 19.219 | 18.531 | 17.047 | 15.145 | 19.05 | 18.254 | 14.354 | 11.361 | 15.809 | 19.997 | 12.43 | 10.134 | 16.42 | 18.438 | 18.991 | 11.624 | 14.148 | 16.725 | 13.88 | 10.364 | 13.151 | 22.898 | 12.976 | 15.194 | 19.005 | 18.532 | 18.306 | 11.223 | 16.659 | 16.096 | 15.39 | 11.725 | 11.861 | 13.748 | 13.28 | 10.362 | 11.512 | 15.363 | 14.534 | 18.47 | 17.241 | 17.19 | 22.012 | 18.629 | 18.501 | 21.741 | 23.52 | 24.3 | 1.7 | 1.3 | 1.4 | 1.2 | 1.4 | 0.9 | 0.8 | 1.3 | 0.6 | 1.1 | 1.4 | 0.3 | 0.5 | 0.3 | 0.3 |
Kortlopende schulden
| 7.932 | 4.889 | 4.914 | 9.039 | 9.091 | 3.159 | 3.217 | 1.85 | 1.455 | 151.966 | 152.611 | 147.572 | 44.945 | 44.988 | 36.054 | 30.6 | 45.027 | 91.974 | 84.028 | 93.377 | 74.123 | 77.203 | 83.992 | 61.893 | 53.791 | 46.94 | 43.94 | 31.94 | 16.94 | 14.94 | 15.44 | 7.94 | 4.94 | 6.44 | 7.93 | 11.373 | 8.574 | 13.527 | 7.65 | 8.353 | 16.893 | 12.559 | 7 | 6.099 | 6.084 | 7.084 | 7.011 | 9.933 | 11.047 | 14.535 | 14.512 | 18.678 | 4.33 | 4.33 | 4.33 | 4.33 | 4.329 | 4.329 | 4.329 | 4.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.086 | 0.082 | 0.156 | 0.028 | 0.034 | 0.039 | 0.045 | 2.018 | 0.155 | 7.468 | 0.139 | 0.548 | 1.414 | 5.985 | 7.375 | 6.822 | 7.924 | 14.938 | 9.355 | 10.305 | 10.389 | 12.291 | 7.863 | 12.904 | 12.913 | 20.581 | 22.803 | 20.423 | 18.096 | 13.193 | 14.824 | 2.919 | 7.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
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 | 0.079 | 0.527 | 0.104 | 36.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0.187 | 0.278 | 0.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.471 | 0.937 | 0.654 | 2.113 | 3.231 | 8.254 | 8.357 | 4.055 | 2.711 | 0.731 | 0.803 | 0.919 | 1.614 | 1.16 | 1.216 | 1.13 | 1.595 | 0.644 | 0.477 | 0.352 | 0.618 | 0.611 | 0.488 | 0.499 | 1.286 | 1.717 | 2.062 | 2.625 | 1.906 | 1.673 | 0.284 | 0.31 | 0.429 | 0.474 | 0.706 | 0.832 | 1.152 | 0.381 | 0.854 | 0.843 | 1.102 | 0.211 | 1.059 | 1.254 | 1.674 | 1.282 | 0.628 | 1.248 | 0.931 | 0.246 | 0.276 | 0.162 | 0.344 | 0.355 | 1.15 | 2.657 | 3.966 | 2.241 | 2.704 | 3.391 | 4.128 | 2.01 | 2.702 | 3.43 | 4.002 | 2.167 | 2.761 | 3.613 | 4.119 | 2.138 | 2.698 | 3.491 | 4.034 | 0.44 | 0.733 | 0.884 | 17.591 | 3.618 | 0.992 | 0.557 | 11.646 | 3.193 | 0.764 | 0.807 | 11.772 | 3.61 | 0.874 | 0.641 | 15.404 | 3.215 | 1.719 | 2.512 | 15.774 | 2.622 | 0.455 | 0.56 | 9.743 | 2.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 15.779 | 14.497 | 16.945 | 11.386 | 8.803 | 9.818 | 16.405 | 15.342 | 18.745 | 15.028 | 9.184 | 15.367 | 23.492 | 17.018 | 20.028 | 54.99 | 22.404 | 20.404 | 18.502 | 19.012 | 19.569 | 19.402 | 16.189 | 20.726 | 17.435 | 16.746 | 15.86 | 19.142 | 17.101 | 16.095 | 15.137 | 18.677 | 17.04 | 14.12 | 13.184 | 13.407 | 12.612 | 11.64 | 9.618 | -23.441 | 10.635 | 10.114 | 8.991 | 10.177 | 10.249 | 9.01 | 7.148 | 7.316 | 8.365 | 9.072 | 11.524 | 24.424 | 16.635 | 16.686 | 16.245 | 6.661 | 6.055 | 5.056 | 4.992 | 5.669 | 3.092 | 3.345 | 3.491 | 3.216 | 2.818 | 3.488 | 4.521 | 5.4 | 4.029 | 3.759 | 3.332 | 4.896 | 6.402 | 24.116 | 3.426 | 16.4 | 4.498 | 4.487 | 3.853 | 4.048 | 4.854 | 4.501 | 3.989 | 4.076 | 3.428 | 4.697 | 4.143 | 8.757 | 6.801 | 16.199 | 15.935 | 13.597 | 14.72 | 14.124 | 16.25 | 13.726 | 16.189 | 26.778 | 19.742 | 20.339 | 16.3 | 4.5 | 2.2 | 2.5 | 9.5 | 4.4 | 1.8 | 2.9 | 9.2 | 13.9 | 10.3 | 10.8 | 0.8 | 0.7 | 0.6 | 1.1 |
Totaal kortlopende verplichtingen
| 31.116 | 35.29 | 40.523 | 38.872 | 36.81 | 40.254 | 35.414 | 38.778 | 37.673 | 195.696 | 178.964 | 176.81 | 90.065 | 122.264 | 103.653 | 101.888 | 125.349 | 173.914 | 153.729 | 164.388 | 157.97 | 144.361 | 146.831 | 137.091 | 118.943 | 97.122 | 86.827 | 88.375 | 71.187 | 70.191 | 57.812 | 51.454 | 47.173 | 46.948 | 53.433 | 56.516 | 46.356 | 62.615 | 49.318 | 56.159 | 55.84 | 62.189 | 53.37 | 48.391 | 46.067 | 50.855 | 44.167 | 50.753 | 48.274 | 50.222 | 53.569 | 66.684 | 35.978 | 40.59 | 40.256 | 30.695 | 29.495 | 30.676 | 30.279 | 27.935 | 18.665 | 21.351 | 26.468 | 19.183 | 16.954 | 22.075 | 25.72 | 28.004 | 19.858 | 20.127 | 22.911 | 22.295 | 20.834 | 37.746 | 27.102 | 32.205 | 37.438 | 34.578 | 23.516 | 23.459 | 29.137 | 30.338 | 28.224 | 27.095 | 34.849 | 35.106 | 28.12 | 32.983 | 42.956 | 43.217 | 40.88 | 43.547 | 61.877 | 54.568 | 56.698 | 56.721 | 62.657 | 60.737 | 56.307 | 46.778 | 48.5 | 6.3 | 3.6 | 4 | 10.8 | 6 | 2.7 | 3.7 | 10.5 | 14.5 | 11.7 | 12.5 | 1.3 | 1.4 | 1.1 | 1.6 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1.436 | 126.451 | 131.95 | 125.454 | 121.337 | 118.297 | 116.59 | 110.774 | 125.48 | 8.999 | 9.447 | 9.983 | 89.94 | 138.397 | 140.905 | 190.249 | 169.481 | 104.206 | 116.937 | 127.741 | 131.296 | 138.265 | 114.774 | 91.207 | 93.199 | 38.478 | 39.74 | 41.001 | 42.26 | 43.517 | 44.774 | 46.03 | 47.285 | 48.541 | 47.853 | 49.776 | 52.318 | 34.685 | 32.953 | 34.166 | 32.901 | 34.675 | 33.051 | 28.317 | 29.763 | 31.188 | 32.961 | 34.372 | 35.997 | 37.44 | 38.936 | 40.305 | 12.17 | 13.17 | 14.5 | 15.5 | 16.501 | 17.501 | 18.826 | 19.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.076 | 0.076 | 0.076 | 0 | 0 | 0 | 0 | 0 | 1.949 | 1.947 | 1.978 | 2.54 | 2.671 | 2.806 | 2.107 | 2.174 | 2.261 | 3.235 | 3.533 | 3.818 | 3.922 | 5.252 | 9.348 | 10.266 | 11.323 | 12.835 | 15.335 | 14.597 | 15.302 | 16.631 | 17.36 | 18.976 | 18.8 | 2.6 | 2.6 | 2.7 | 2.7 | 2.7 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 4.791 | 4.703 | 0.3 | 0.321 | 4.587 | 103.745 | 0 | 0 | -95.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1.5 | 2 | 2.5 | 3 | 3.5 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0.443 | 20.285 | 0.607 | 0.416 | 0.456 | 0.373 | 0.08 | 0.01 | 0.124 | 10.714 | 0.961 | 1.367 | 4.091 | 6.14 | 6.608 | 6.745 | 9.359 | 13.588 | 11.662 | 17.047 | 17.686 | 19.393 | 17.395 | 17.707 | 17.394 | 17.485 | 15.822 | 26.028 | 25.673 | 24.581 | 25.507 | 24.328 | 23.546 | 22.442 | 21.669 | 35.461 | 34.776 | 34.34 | 34.377 | 31.477 | 30.584 | 30.133 | 29.529 | 28.322 | 26.781 | 24.054 | 22.283 | 21.076 | 18.906 | 18.037 | 12.627 | 12.014 | 11.47 | 11.338 | 10.08 | 9.639 | 9.278 | 8.801 | 5.611 | 4.593 | 4.593 | 4.119 | 3.019 | 2.502 | 1.569 | 1.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 157.715 | 33.885 | 29.614 | 30.486 | 28.053 | 44.183 | 62.019 | 104.392 | 38.713 | 0.201 | 0.199 | 0.19 | 0.544 | 3.894 | 3.105 | 8.003 | 3.761 | 5.357 | 4.997 | 4.552 | 1.464 | 1.248 | 1.899 | 20.649 | 1.982 | 4.774 | 5.559 | 5.28 | 6.417 | 6.863 | 7.539 | 7.791 | 2.031 | 1.977 | 1.989 | -4.07 | 23.397 | 37.133 | 36.305 | 36.031 | 1.686 | 33.127 | 31.987 | 32.154 | 31.314 | 29.947 | 28.236 | 25.403 | 24.045 | 22.69 | 1.349 | 1.108 | 1.161 | 1.217 | 1.324 | 11.053 | 11.313 | 11.24 | 11.172 | 10.737 | 0 | 0 | 0 | 0 | 1.641 | 4 | 4.5 | 5 | 5.5 | 6 | 6.5 | 7 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.55 | 0.572 | 0.593 | 0.615 | 0.637 | 0.659 | 0.681 | 0.703 | 0.768 | 1.544 | 1.791 | 1.814 | 1.835 | 1.858 | 1.845 | 1.867 | 2.087 | 2.259 | 2.442 | 0.98 | 0.98 | 1.1 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 159.151 | 160.336 | 166.798 | 180.928 | 149.997 | 163.217 | 183.652 | 218.214 | 164.273 | 9.21 | 9.77 | 20.887 | 91.445 | 143.658 | 148.101 | 198.252 | 179.85 | 116.308 | 131.293 | 145.881 | 144.422 | 156.56 | 134.359 | 111.856 | 112.576 | 60.959 | 62.693 | 63.766 | 64.499 | 76.408 | 77.986 | 78.402 | 74.823 | 74.846 | 73.388 | 74.604 | 75.715 | 71.818 | 69.258 | 70.197 | 68.964 | 67.802 | 65.038 | 60.471 | 61.077 | 61.135 | 61.197 | 59.775 | 60.042 | 60.13 | 59.191 | 59.45 | 25.958 | 26.401 | 27.294 | 37.891 | 37.894 | 38.38 | 39.776 | 39.787 | 7.111 | 6.593 | 7.093 | 7.119 | 8.16 | 6.502 | 6.069 | 6.569 | 5.576 | 6.076 | 6.576 | 7 | 7.5 | 0 | 0 | 0 | 1.949 | 1.947 | 1.978 | 3.09 | 3.243 | 3.399 | 2.722 | 2.811 | 2.92 | 3.916 | 4.236 | 4.586 | 5.466 | 7.043 | 11.162 | 12.101 | 13.181 | 14.68 | 17.202 | 16.684 | 17.561 | 19.073 | 18.34 | 19.956 | 19.9 | 2.6 | 2.6 | 2.7 | 2.6 | 2.7 | 0.1 | 0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 |
Totaal passiva
| 235.464 | 239.937 | 207.321 | 219.8 | 186.807 | 203.471 | 219.066 | 256.992 | 201.946 | 204.906 | 188.734 | 197.697 | 181.51 | 265.922 | 251.754 | 300.14 | 305.199 | 290.222 | 285.022 | 310.269 | 302.392 | 300.921 | 281.19 | 248.947 | 231.519 | 158.081 | 149.52 | 152.141 | 135.686 | 146.599 | 135.798 | 129.856 | 121.996 | 121.794 | 126.821 | 131.12 | 122.071 | 134.433 | 118.576 | 126.356 | 124.804 | 129.991 | 118.408 | 108.862 | 107.144 | 111.99 | 105.364 | 110.528 | 108.316 | 110.352 | 112.76 | 126.134 | 61.936 | 66.991 | 67.55 | 68.586 | 67.389 | 69.056 | 70.055 | 67.722 | 25.776 | 27.944 | 33.561 | 26.302 | 25.114 | 28.577 | 31.789 | 34.573 | 25.434 | 26.203 | 29.487 | 29.295 | 28.334 | 37.746 | 27.102 | 32.205 | 39.387 | 36.525 | 25.494 | 26.549 | 32.38 | 33.737 | 30.946 | 29.906 | 37.769 | 39.022 | 32.356 | 37.569 | 48.422 | 50.26 | 52.042 | 55.648 | 75.058 | 69.248 | 73.9 | 73.405 | 80.218 | 79.81 | 74.647 | 66.734 | 68.4 | 8.9 | 6.2 | 6.7 | 13.4 | 8.7 | 2.8 | 3.7 | 10.6 | 14.6 | 12 | 12.8 | 1.6 | 1.8 | 1.5 | 2 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 45.197 | 44.311 | 43.441 | 42.587 | 41.748 | 40.924 | 40.114 | 39.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.876 | 5.759 | 5.644 | 5.531 | 5.42 | 14.461 | 14.355 | 14.251 | 14.149 | 14.049 | 9.149 | 9.149 | 9.149 | 9.149 | 9.149 | 9.149 | 9.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.037 | 0.037 | 0.031 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 114.955 | 112.974 | 131.368 | 130.846 | 130.455 | 129.56 | 129.474 | 127.687 | 126.907 | 126.288 | 126.019 | 123.411 | 122.191 | 121.95 | 121.805 | 121.282 | 116.932 | 116.841 | 110.564 | 110.337 | 110.24 | 110.11 | 110.098 | 100.802 | 100.801 | 100.65 | 93.371 | 93.191 | 93.186 | 92.882 | 92.786 | 92.555 | 92.177 | 92.156 | 89.9 | 77.3 | 77.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -204.093 | -191.456 | -182.753 | -166.523 | -159.44 | -175.072 | -189.29 | -176.221 | -140.091 | -99.899 | -87.45 | -76.099 | -22.188 | -9.338 | 29.103 | 38.58 | 41.446 | 46.944 | 60.245 | 71.245 | 86.394 | 97.912 | 104.652 | 109.71 | 109.971 | 108.904 | 109.489 | 109.299 | 103.191 | 87.103 | 86.616 | 84.47 | 82.018 | 78.518 | 77.192 | 73.457 | 68.728 | 89.918 | 88.05 | 85.098 | 80.902 | 77.13 | 73.907 | 71.554 | 67.012 | 60.612 | 57.161 | 52.409 | 47.89 | 43.101 | 32.361 | 29.822 | 27.043 | 22.278 | 18.938 | 17.126 | 19.863 | 17.565 | 15.51 | 13.206 | 14.674 | 12.94 | 11.406 | 9.222 | 7.369 | 5.829 | 4.331 | 1.492 | -24.987 | -30.373 | -34.354 | -19.332 | -23.755 | -41.117 | -41.225 | -41.239 | -47.933 | -51.448 | -50.411 | -49.89 | -54.499 | -56.792 | -55.984 | -55.292 | -59.555 | -60.163 | 0 | -56.881 | -61.444 | -59.3 | -56.285 | -55.699 | -61.022 | -57.401 | -51.628 | -50.283 | -53.465 | -49.526 | -46.109 | -45.447 | -48.3 | -45.5 | -43 | -40.9 | -44.4 | -42.8 | -40.2 | -38.8 | -41.5 | -39.9 | -38.2 | -37.2 | -32.6 | -31.3 | -29.7 | -28.7 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | -42.587 | -41.748 | -40.924 | -40.114 | -39.245 | 0 | 0 | -0.286 | -0.586 | -0.712 | -0.816 | -0.992 | -1.358 | -1.716 | -2.103 | -2.504 | -2.808 | -0.832 | -0.421 | -0.548 | 0.064 | 0.54 | 1.135 | 1.059 | 1.148 | 0.915 | 0.568 | 0.329 | 0.432 | 0.43 | 0.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | -0.202 | -0.235 | -0.301 | -0.267 | -0.212 | -0.331 | -0.331 | -0.179 | 0.094 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -58.465 | 0 | 0 | 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| 161.088 | 162.557 | 135.343 | 177.808 | 177.096 | 176.463 | 175.7 | 176.664 | 174.268 | 174.036 | 168.07 | 167.352 | 166.943 | 166.327 | 165.725 | 165.533 | 164.865 | 164.068 | 163.388 | 162.578 | 162.077 | 161.556 | 160.814 | 160.341 | 159.524 | 143.506 | 142.805 | 142.087 | 144.498 | 143.49 | 142.587 | 141.68 | 140.134 | 139.138 | 138.077 | 137.244 | 136.303 | 135.202 | 134.219 | 133.307 | 132.948 | 132.36 | 131.833 | 131.488 | 130.98 | 128.031 | 126.502 | 126.258 | 125.108 | 122.981 | 120.9 | 119.894 | 121.041 | 118.695 | 120.865 | 119.169 | 120.03 | 119.154 | 118.678 | 117.73 | 117.41 | 117.875 | 116.947 | 116.158 | 115.713 | 114.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 76.9 | 77 | 76.5 | 75.9 | 75.6 | 75.6 | 75.5 | 70.3 | 70.2 | 68 | 67.9 | 67.9 | 67.8 |
Totaal eigen vermogen van aandeelhouders
| 2.229 | 15.449 | -3.938 | 53.902 | 59.434 | 42.345 | 26.554 | -1.842 | 34.207 | 74.167 | 80.364 | 90.697 | 144.072 | 156.202 | 193.865 | 202.784 | 204.624 | 208.938 | 221.158 | 231.044 | 247.668 | 259.076 | 264.947 | 270.144 | 270.064 | 253.573 | 253.381 | 252.562 | 248.632 | 231.189 | 229.56 | 226.609 | 222.609 | 218.01 | 215.296 | 210.728 | 205.058 | 225.147 | 222.296 | 218.432 | 213.877 | 209.517 | 205.767 | 203.069 | 198.019 | 188.67 | 183.689 | 178.693 | 173.024 | 166.108 | 153.287 | 149.742 | 147.908 | 140.764 | 139.529 | 136.055 | 139.708 | 136.415 | 133.884 | 130.784 | 132.204 | 130.933 | 128.379 | 125.406 | 123.108 | 120.818 | 119.286 | 114.466 | 106.381 | 100.473 | 96.101 | 110.228 | 105.719 | 86.57 | 85.682 | 85.049 | 78.086 | 71.963 | 71.78 | 72.06 | 67.306 | 64.49 | 60.948 | 61.549 | 56.885 | 55.933 | 57.419 | 58.76 | 54.074 | 55.963 | 58.871 | 59.202 | 46.498 | 49.839 | 50.707 | 51.748 | 48.47 | 52.178 | 55.217 | 55.858 | 50.8 | 31.8 | 34.2 | 36 | 32.6 | 33.7 | 35.7 | 36.8 | 34.1 | 35.6 | 32.1 | 33 | 35.4 | 36.6 | 38.2 | 39.1 |
Totaal eigen vermogen
| 2.229 | 15.449 | -3.938 | 53.902 | 59.434 | 42.345 | 26.554 | -1.842 | 34.207 | 74.167 | 80.364 | 90.697 | 144.072 | 156.202 | 193.865 | 202.784 | 204.624 | 208.938 | 221.158 | 231.044 | 247.668 | 259.076 | 264.947 | 270.144 | 270.064 | 253.573 | 253.381 | 252.562 | 250.15 | 232.709 | 231.169 | 228.152 | 224.14 | 219.547 | 216.951 | 212.35 | 206.606 | 226.672 | 224.009 | 220.109 | 215.499 | 211.108 | 207.53 | 204.761 | 199.637 | 190.266 | 185.469 | 180.414 | 174.679 | 167.76 | 155.2 | 151.558 | 149.61 | 142.417 | 141.341 | 137.726 | 141.288 | 137.972 | 135.674 | 132.475 | 133.796 | 132.451 | 130.101 | 127.196 | 123.108 | 122.349 | 121 | 116.016 | 107.804 | 101.775 | 97.578 | 112.073 | 107.357 | 88.172 | 87.179 | 86.82 | 79.635 | 73.417 | 73.462 | 73.526 | 68.652 | 65.771 | 62.655 | 63.101 | 58.186 | 57.151 | 58.609 | 59.604 | 55.232 | 57.543 | 60.316 | 60.415 | 47.575 | 50.874 | 51.781 | 52.818 | 49.404 | 53.442 | 56.498 | 56.997 | 51.9 | 31.8 | 34.2 | 36 | 32.6 | 33.7 | 35.7 | 36.8 | 34.1 | 35.6 | 32.1 | 33 | 35.4 | 36.6 | 38.2 | 39.1 |
Totaal passiva en aandeelhoudersvermogen
| 237.693 | 255.386 | 246.824 | 273.702 | 246.241 | 245.816 | 245.62 | 255.15 | 236.153 | 279.073 | 269.098 | 288.394 | 325.582 | 422.124 | 445.619 | 502.924 | 509.823 | 499.16 | 506.18 | 541.313 | 550.06 | 559.997 | 546.137 | 519.091 | 501.583 | 411.654 | 402.901 | 404.703 | 385.836 | 379.308 | 366.967 | 358.008 | 346.136 | 341.341 | 343.772 | 343.47 | 328.677 | 361.105 | 342.585 | 346.465 | 340.303 | 341.099 | 325.938 | 313.623 | 306.781 | 302.256 | 290.833 | 290.942 | 282.995 | 278.112 | 267.96 | 277.692 | 211.546 | 209.408 | 208.891 | 206.312 | 208.677 | 207.028 | 205.729 | 200.197 | 159.572 | 160.395 | 163.662 | 153.498 | 148.222 | 150.926 | 152.789 | 150.589 | 133.238 | 127.978 | 127.065 | 141.368 | 135.691 | 125.918 | 114.281 | 119.025 | 119.022 | 109.942 | 98.956 | 100.075 | 101.032 | 99.508 | 93.601 | 93.007 | 95.955 | 96.173 | 90.965 | 97.173 | 103.654 | 107.803 | 112.358 | 116.063 | 122.633 | 120.122 | 125.681 | 126.223 | 129.622 | 133.252 | 131.145 | 123.731 | 120.3 | 40.7 | 40.4 | 42.7 | 46 | 42.4 | 38.5 | 40.5 | 44.7 | 50.2 | 44.1 | 45.8 | 37 | 38.4 | 39.7 | 41.1 |