Lincoln Educational Services Corporation
NASDAQ:LINC
13.83 (USD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 66.987 | 69.775 | 80.269 | 41.717 | 66.356 | 40.28 | 46.074 | 69.619 | 66.985 | 65.599 | 83.307 | 47.15 | 33.007 | 26.742 | 38.026 | 26.52 | 23.342 | 9.741 | 23.644 | 11.757 | 6.489 | 5.683 | 17.571 | 10.183 | 3.081 | 4.863 | 14.563 | 7.277 | 7.21 | 8.707 | 21.064 | 19.24 | 10.95 | 20.166 | 38.42 | 32.422 | 4.85 | 5.18 | 42.299 | 12.702 | 6.759 | 7.086 | 67.386 | 6.25 | 4.266 | 17.289 | 61.708 | 20.429 | 19.994 | 27.606 | 26.524 | 26.133 | 30.291 | 43.664 | 65.995 | 14.43 | 28.19 | 33.792 | 46.076 | 38.056 | 12.638 | 15.22 | 15.234 | 6.145 | 8.891 | 5.62 | 3.502 | 3.537 | 5.697 | 4.658 | 6.461 | 12.44 | 5.467 | 41.427 | 50.257 | 44.695 | 30.122 | 10.049 | 41.445 | 48.965 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 24.344 | 24.344 | 14.758 | 14.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 66.987 | 69.775 | 80.269 | 66.061 | 90.7 | 55.038 | 60.832 | 69.619 | 66.985 | 65.599 | 83.307 | 47.15 | 33.007 | 26.742 | 38.026 | 26.52 | 23.342 | 9.741 | 23.644 | 11.757 | 6.489 | 5.683 | 17.571 | 10.183 | 3.081 | 4.863 | 14.563 | 7.277 | 7.21 | 8.707 | 21.064 | 19.24 | 10.95 | 20.166 | 38.42 | 32.422 | 4.85 | 5.18 | 42.299 | 12.702 | 6.759 | 7.086 | 67.386 | 6.25 | 4.266 | 17.289 | 61.708 | 20.429 | 19.994 | 27.606 | 26.524 | 26.133 | 30.291 | 43.664 | 65.995 | 14.43 | 28.19 | 33.792 | 46.076 | 38.056 | 12.638 | 15.22 | 15.234 | 6.145 | 8.891 | 5.62 | 3.502 | 3.537 | 5.697 | 4.658 | 6.461 | 12.44 | 5.467 | 41.427 | 50.257 | 44.695 | 30.122 | 10.049 | 41.445 | 48.965 |
Nettovorderingen
| 43.581 | 40.484 | 35.692 | 40.261 | 32.05 | 34.856 | 37.175 | 31.902 | 31.592 | 34.866 | 26.159 | 29.985 | 31.718 | 30.604 | 30.021 | 33.553 | 27.906 | 26.504 | 20.652 | 22.094 | 22.083 | 22.577 | 18.675 | 21.659 | 20.685 | 19.643 | 15.791 | 18.503 | 17.886 | 17.386 | 10.294 | 13.741 | 11.671 | 10.709 | 9.613 | 17.016 | 17.574 | 15.725 | 13.533 | 18.193 | 18.569 | 17.701 | 16.127 | 25.96 | 20.756 | 15.733 | 17.37 | 19.574 | 18.6 | 17.229 | 19.696 | 20.405 | 20.413 | 23.412 | 33.697 | 38.695 | 33.738 | 29.309 | 36.614 | 33.76 | 28.188 | 25.268 | 23.685 | 25.605 | 22.023 | 19.616 | 29.373 | 20.353 | 19.844 | 19.519 | 20.473 | 22.574 | 16.318 | 13.072 | 14.402 | 15.287 | 13.617 | 14.213 | 12.82 | 10.803 |
Voorraad
| 2.345 | 2.419 | 2.948 | 2.935 | 2.555 | 2.636 | 2.618 | 2.714 | 3.082 | 2.64 | 2.721 | 3.155 | 3.327 | 2.666 | 2.394 | 2.866 | 3.107 | 1.835 | 1.608 | 1.899 | 2.086 | 1.692 | 1.451 | 2.311 | 1.802 | 1.91 | 1.657 | 1.787 | 1.884 | 1.668 | 1.058 | 1.146 | 1.278 | 1.096 | 1.043 | 1.611 | 1.597 | 1.593 | 1.486 | 2.222 | 2.193 | 2.12 | 2.269 | 2.38 | 2.95 | 2.696 | 2.677 | 3.099 | 3.174 | 2.964 | 3.051 | 3.383 | 3.221 | 3.532 | 3.555 | 3.96 | 3.821 | 3.227 | 3.329 | 3.347 | 3.661 | 3.354 | 3.374 | 3.71 | 2.796 | 2.582 | 2.54 | 2.694 | 2.052 | 2.423 | 2.438 | 2.571 | 2.181 | 1.997 | 1.764 | 1.987 | 1.644 | 1.574 | 1.664 | 1.087 |
Overige vlottende activa
| 6.478 | 6.071 | 15.754 | 126.4 | 7.973 | 103.378 | 109.922 | 6.814 | 9.805 | 9.923 | 9.44 | 30.663 | 4.448 | 10.77 | 3.723 | 3.905 | 58.38 | 4.412 | 4.573 | 8.612 | 9.52 | 7.784 | 19.414 | 10.239 | 11.087 | 11.439 | 12.707 | 12.592 | 25.847 | 31.575 | 39.646 | 64.598 | 52.599 | 57.21 | 82.643 | 55.58 | 56.856 | 56.909 | 85.746 | 10.349 | 18.408 | 17.602 | 72.34 | 27.004 | 25.804 | 21.304 | 17.758 | 53.062 | 53.272 | 44.859 | 23.387 | 23.81 | 48.451 | 14.356 | 14.245 | 57.32 | 27.628 | 50.667 | 19.942 | 55 | 50.563 | 14.636 | 8.968 | 7.655 | 9.248 | 11.226 | 8.346 | 0.073 | 17.16 | 15.899 | 8.796 | 11.847 | 13.563 | 2 | 6.735 | 7.747 | 0.893 | 0.893 | 0.893 | 7.806 |
Totaal vlottende activa
| 119.391 | 118.749 | 134.663 | 130.676 | 137.49 | 107.587 | 114.135 | 111.049 | 111.464 | 113.028 | 121.627 | 110.953 | 72.5 | 70.782 | 74.164 | 66.844 | 61.006 | 42.492 | 50.477 | 44.362 | 40.178 | 37.736 | 57.111 | 44.392 | 36.655 | 37.855 | 44.178 | 40.159 | 52.827 | 59.336 | 66.297 | 91.161 | 79.427 | 89.181 | 105.264 | 106.629 | 80.877 | 79.407 | 113.064 | 43.466 | 45.929 | 44.509 | 103.622 | 61.594 | 53.776 | 57.022 | 99.513 | 73.491 | 73.266 | 72.465 | 72.658 | 73.731 | 78.742 | 84.964 | 117.492 | 71.75 | 93.377 | 84.459 | 105.961 | 93.056 | 63.201 | 58.478 | 51.261 | 43.115 | 42.958 | 39.044 | 43.761 | 41.825 | 44.753 | 42.499 | 38.168 | 49.432 | 37.529 | 65.39 | 73.158 | 69.716 | 56.315 | 36.146 | 64.224 | 68.661 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 193.678 | 182.8 | 156.577 | 131.268 | 121.474 | 118.281 | 117.037 | 119.364 | 114.669 | 118.824 | 114.606 | 76.284 | 105.527 | 102.19 | 103.575 | 106.778 | 102.569 | 96.455 | 98.41 | 86.959 | 85.431 | 87.099 | 49.292 | 50.891 | 53.468 | 54.017 | 52.866 | 54.083 | 55.132 | 55.056 | 55.445 | 57.956 | 59.079 | 60.476 | 66.508 | 66.627 | 63.919 | 66.806 | 69.74 | 117.173 | 121.282 | 124.126 | 127.332 | 137.371 | 141.113 | 146.937 | 154.096 | 158.492 | 162.453 | 175.3 | 180.014 | 180.36 | 180.88 | 175.616 | 172.431 | 166.588 | 163.527 | 159.8 | 149.31 | 139.206 | 141.037 | 142.093 | 108.567 | 107.517 | 108.429 | 108.248 | 106.564 | 101.061 | 98.091 | 96.043 | 94.368 | 93.268 | 94.293 | 69.39 | 68.932 | 59.578 | 56.967 | 56.515 | 55.149 | 42.035 |
Goodwill
| 10.742 | 10.742 | 10.742 | 10.742 | 10.742 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 21.991 | 22.207 | 22.207 | 22.207 | 23.511 | 62.465 | 62.465 | 62.465 | 62.465 | 62.465 | 65.527 | 65.527 | 83.856 | 83.856 | 97.371 | 97.371 | 97.371 | 106.709 | 106.709 | 106.709 | 112.953 | 112.953 | 112.953 | 112.953 | 111.973 | 111.926 | 113.089 | 91.46 | 82.714 | 82.714 | 82.714 | 82.714 | 82.86 | 82.86 | 84.995 | 84.995 | 84.578 | 82.578 | 59.476 | 0 | 0 | 51.347 | 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 | 0 | 0 | 0 | 0.012 | 0.016 | 0.021 | 0.025 | 0.029 | 0.032 | 0.037 | 0.041 | 0.044 | 0.05 | 1.141 | 1.157 | 1.173 | 1.191 | 1.213 | 1.78 | 1.831 | 1.881 | 2.063 | 2.119 | 2.175 | 2.231 | 2.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.467 | 51.253 | 51.347 | 50.709 | 32.802 | 19.951 |
Goodwill en immateriële activa
| 10.742 | 10.742 | 10.742 | 10.742 | 10.742 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.536 | 14.548 | 14.552 | 14.557 | 14.561 | 14.565 | 14.568 | 14.573 | 14.577 | 14.58 | 14.586 | 23.132 | 23.364 | 23.38 | 23.398 | 24.724 | 64.245 | 64.296 | 64.346 | 64.528 | 64.584 | 67.702 | 67.758 | 83.856 | 83.856 | 97.371 | 97.371 | 97.371 | 106.709 | 106.709 | 106.709 | 112.953 | 112.953 | 112.953 | 112.953 | 111.973 | 111.926 | 113.089 | 91.46 | 82.714 | 82.714 | 82.714 | 82.714 | 82.86 | 82.86 | 84.995 | 84.995 | 84.578 | 82.578 | 59.476 | 59.467 | 51.253 | 51.347 | 50.709 | 32.802 | 19.951 |
Langetermijnbeleggingen
| 17.058 | 17.36 | 17.504 | -174.36 | 15.341 | 14.642 | 22.734 | 21.864 | 20.268 | 16.869 | 20.028 | 18.805 | 17.536 | 17.07 | 16.463 | 16.537 | 15.634 | 14.616 | 0 | 14.54 | 13.569 | 12.972 | 12.175 | 11.372 | 9.804 | 9.088 | 9.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.569 | 2.512 | 0 | 6.07 | 6.485 | 7.255 | 6.883 | 6.273 | 5.709 | 5.312 | 5.572 | 6.384 | 6.371 | 6.913 | 7.794 | 7.239 | 7.086 | 7.144 | 7.61 | 0 | 4.251 | 3.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 22.796 | 22.796 | 23.217 | 25.21 | 25.21 | 25.21 | 22.312 | 23.644 | 23.644 | 23.644 | 23.708 | 32.082 | 33.696 | 34.473 | 35.718 | 0.153 | 0.153 | 0.153 | 0 | 0.093 | 0.093 | 0.424 | 0.424 | 0.424 | 0.424 | 0.424 | 0.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.29 | 4.909 | 0 | 18.409 | 19.312 | 17.917 | 17.065 | 7.153 | 3.6 | 1.52 | 1.877 | 4.414 | 1.856 | 1.592 | 1.524 | 4.484 | 4.468 | 4.315 | 4.236 | 0 | 8.38 | 5.588 | 7.08 | 5.893 | 6.695 | 6.068 | 5.5 | 5.052 | 3.794 | 3.291 | 2.688 | 0.145 | 0 | 3.312 | 2.79 | 2.201 | 2.209 | 2.198 | 2.166 | 0.992 |
Overige niet-vlottende activa
| 2.714 | 2.716 | 2.546 | 192.242 | 1.161 | 0.837 | 0.812 | 0.819 | 0.835 | 0.787 | 0.794 | 0.796 | 0.851 | 0.802 | 0.734 | 0.968 | 1.003 | 0.999 | 31.34 | 1.247 | 1.091 | 3.222 | 12.5 | 0.966 | 0.908 | 0.939 | 33.725 | 8.76 | 7.711 | 7.952 | 26.897 | 26.704 | 25.915 | 26.063 | 23.921 | 25.52 | 7.433 | 7.303 | 7.505 | 10.084 | 1.844 | 1.706 | 10.649 | 2.314 | 1.87 | 1.825 | 1.459 | 4.663 | 4.717 | 4.384 | 4.759 | 4.202 | 5.885 | 6.807 | 6.872 | 7.678 | 7.849 | 8.691 | 8.298 | 23.639 | 9.768 | 9.411 | 9.674 | 9.109 | 8.452 | 8.178 | 7.644 | 6.551 | 6.308 | 6.113 | 5.997 | 10.508 | 11.757 | 10.116 | 10.445 | 9.746 | 9.841 | 10.53 | 8.388 | 7.716 |
Totaal niet-vlottende activa
| 246.988 | 236.414 | 210.586 | 185.102 | 173.928 | 173.506 | 177.431 | 180.227 | 173.952 | 174.66 | 173.672 | 142.503 | 172.146 | 169.071 | 171.026 | 138.972 | 133.895 | 126.759 | 144.286 | 117.375 | 114.72 | 118.253 | 88.927 | 78.189 | 79.14 | 79.016 | 111.035 | 77.4 | 77.404 | 77.573 | 96.91 | 99.233 | 99.571 | 101.119 | 105.015 | 115.279 | 94.716 | 97.489 | 100.643 | 151.981 | 194.23 | 197.549 | 202.327 | 228.692 | 233.364 | 241.636 | 247.261 | 260.437 | 260.335 | 283.887 | 289.593 | 292.731 | 301.701 | 297.637 | 295.33 | 298.942 | 295.883 | 292.903 | 282.407 | 274.818 | 275.362 | 274.14 | 216.781 | 205.233 | 206.29 | 205.208 | 202.422 | 195.524 | 191.053 | 190.442 | 188.048 | 188.499 | 188.628 | 142.294 | 141.634 | 122.778 | 120.364 | 119.952 | 98.505 | 70.694 |
Totaal activa
| 366.379 | 355.163 | 345.249 | 315.778 | 311.418 | 281.093 | 291.566 | 291.276 | 285.416 | 287.688 | 295.299 | 253.456 | 244.646 | 239.853 | 245.19 | 205.816 | 194.901 | 169.251 | 194.763 | 161.737 | 154.898 | 155.989 | 146.038 | 122.581 | 115.795 | 116.871 | 155.213 | 117.559 | 130.231 | 136.909 | 163.207 | 190.394 | 178.998 | 190.3 | 210.279 | 221.908 | 175.593 | 176.896 | 213.707 | 195.447 | 240.159 | 242.058 | 305.949 | 290.286 | 287.14 | 298.658 | 346.774 | 333.928 | 333.601 | 356.352 | 362.251 | 366.462 | 380.443 | 382.601 | 412.822 | 370.692 | 389.26 | 377.362 | 388.368 | 367.874 | 338.563 | 332.618 | 268.042 | 248.348 | 249.248 | 244.252 | 246.183 | 237.349 | 235.806 | 232.941 | 226.216 | 237.931 | 226.157 | 207.684 | 214.792 | 192.494 | 176.679 | 156.098 | 162.729 | 139.355 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 19.001 | 14.282 | 18.152 | 17.582 | 16.844 | 12.944 | 10.496 | 16.242 | 13.943 | 13.083 | 12.297 | 16.036 | 13.385 | 17.718 | 15.676 | 17.58 | 14.058 | 12.699 | 14.584 | 18.899 | 18.411 | 14.544 | 14.107 | 19.483 | 15.587 | 13.386 | 10.508 | 10.423 | 14.235 | 10.574 | 13.748 | 17.137 | 11.892 | 13.324 | 12.863 | 15.184 | 14.913 | 11.538 | 11.894 | 9.818 | 11.097 | 9.823 | 14.603 | 11.16 | 9.724 | 11.992 | 13.5 | 14.027 | 12.804 | 14.069 | 15.468 | 19.674 | 19.638 | 21.247 | 25.617 | 19.13 | 19.909 | 21.098 | 19.649 | 17.288 | 15.72 | 15.492 | 12.349 | 13.655 | 11.643 | 13.527 | 13.721 | 14.543 | 13.833 | 12.91 | 12.118 | 16.123 | 10.696 | 11.366 | 12.675 | 11.992 | 12.178 | 11.994 | 10.664 | 9.022 |
Kortlopende schulden
| 11.952 | 11.842 | 11.807 | 10.917 | 10.408 | 10.057 | 9.631 | 10.313 | 11.643 | 11.228 | 11.479 | 12.314 | 12.011 | 11.37 | 10.504 | 10.323 | 10.222 | 11.372 | 11.142 | 16.206 | 14.419 | 13.143 | 15 | 13.783 | 12.22 | 11.713 | 11.771 | 14.619 | 8 | 5 | 11.713 | 11.678 | 13.355 | 15.033 | 10.114 | 6.328 | 6.49 | 0.48 | 30.471 | 7.962 | 15.452 | 0.443 | 0.435 | 0.426 | 0.418 | 0.415 | 0.412 | 0.409 | 0.419 | 0.45 | 0.481 | 0.51 | 0.476 | 0.455 | 0.437 | 0.402 | 0.386 | 0.38 | 0.383 | 0.391 | 5.502 | 10.667 | 0.13 | 0.147 | 0.168 | 0.189 | 0.204 | 0.206 | 0.094 | 0.092 | 0.091 | 0.335 | 1.034 | 0.255 | 0.283 | 0.311 | 0.317 | 0.311 | 5.311 | 3.624 |
Belastingschulden
| 0 | 2.287 | 2.832 | 3.052 | 6.095 | 1.547 | 3.867 | 0.514 | 0 | 0.221 | 2.749 | 0.238 | 0.209 | 0.436 | 0.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.439 | 1.044 | 0 | 0 | 3.967 | 5.358 | 2.038 | 0 | 1.558 | 3.263 | 0.308 | 0 | 0 | 1.46 | 0 | 0 | 0 | 2.86 | 1.105 | 0 | 0 | 0 | 0 | 2.208 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 24.328 | 22.265 | 26.906 | 21.844 | 22.928 | 20.979 | 24.154 | 22.744 | 21.682 | 21.192 | 25.405 | 24.691 | 22.183 | 20.24 | 23.453 | 19.354 | 17.573 | 18.284 | 23.411 | 22.901 | 19.716 | 18.328 | 22.545 | 21.525 | 19.419 | 20.89 | 24.647 | 26.2 | 20.528 | 23.167 | 17.523 | 19.859 | 15.159 | 16.1 | 21.39 | 26.803 | 22.351 | 26.779 | 26.469 | 34.858 | 27.597 | 31.008 | 30.195 | 35.792 | 29.914 | 32.578 | 34.648 | 14.75 | 14.482 | 12.869 | 43.242 | 14.041 | 21.74 | 28.116 | 50.944 | 53.106 | 23.921 | 50.041 | 48.087 | 47.436 | 40.74 | 43.331 | 38.806 | 35.638 | 28.976 | 31.136 | 34.81 | 34.605 | 25.316 | 29.404 | 33.15 | 32.68 | 27.309 | 31.196 | 34.93 | 30.439 | 24.091 | 28.434 | 31.185 | 26.249 |
Overige kortlopende verplichtingen
| 11.611 | 11.493 | 16.545 | 15.757 | 18.482 | 10.594 | 10.739 | 10.584 | 10.922 | 9.544 | 16.701 | 15.834 | 14.895 | 11.222 | 17.209 | 24.021 | 26.718 | 8.725 | 8.068 | 10.118 | 10.213 | 13.736 | 12.929 | 0.557 | 0.505 | 0.512 | 0.558 | 2.122 | 14.171 | 18.352 | 25.346 | 27.943 | 25.069 | 29.766 | 27.079 | 15.813 | 15.831 | 14.524 | 14.645 | 15.863 | 15.611 | 12.687 | 11.348 | 15.92 | 15.87 | 11.939 | 10.014 | 41.364 | 39.991 | 42.164 | 11.927 | 47.07 | 50.288 | 50.432 | 44.67 | 28.034 | 47.775 | 22.632 | 33.348 | 33.088 | 21.738 | 17.485 | 19.816 | 16.567 | 11.441 | 11.95 | 12.978 | 13.934 | 9.963 | 11.42 | 13.752 | 12.562 | 12.073 | 10.151 | 15.985 | 12.266 | 12.094 | 10.189 | 12.494 | 16.364 |
Totaal kortlopende verplichtingen
| 66.892 | 59.882 | 73.41 | 66.1 | 68.662 | 54.574 | 55.02 | 59.883 | 58.19 | 55.047 | 65.882 | 68.875 | 62.474 | 60.55 | 66.842 | 71.278 | 68.571 | 51.08 | 57.205 | 68.124 | 62.759 | 59.751 | 64.581 | 55.348 | 47.731 | 46.501 | 47.484 | 53.364 | 56.934 | 57.093 | 68.33 | 76.617 | 65.475 | 74.223 | 71.446 | 64.128 | 59.585 | 53.321 | 83.479 | 68.501 | 69.757 | 53.961 | 56.581 | 63.298 | 55.926 | 56.924 | 58.574 | 70.55 | 67.696 | 69.552 | 71.118 | 81.295 | 92.142 | 100.25 | 121.668 | 100.672 | 91.991 | 94.151 | 101.467 | 98.203 | 83.7 | 86.975 | 71.101 | 66.007 | 52.228 | 56.802 | 61.713 | 63.288 | 49.206 | 53.826 | 59.111 | 61.7 | 51.112 | 52.968 | 63.873 | 55.008 | 48.68 | 50.928 | 59.654 | 55.259 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 134.631 | 130.736 | 104.979 | 91.891 | 87.653 | 90.566 | 91.001 | 91.999 | 87.374 | 90.547 | 86.41 | 62.983 | 64.931 | 65.086 | 67.914 | 70.906 | 67.269 | 60.256 | 78.046 | 55.727 | 55.9 | 57.31 | 33.769 | 24.374 | 24.292 | 22.3 | 52.593 | 16.721 | 24.023 | 24.156 | 30.244 | 31.734 | 31.51 | 31.287 | 48.11 | 73.153 | 34.46 | 34.586 | 34.71 | 34.831 | 34.95 | 40.066 | 89.681 | 35.293 | 35.402 | 35.51 | 73.115 | 36.134 | 36.247 | 36.374 | 36.027 | 36.127 | 36.747 | 36.391 | 56.508 | 37.04 | 36.747 | 37.226 | 56.945 | 37.378 | 42.603 | 37.388 | 10.044 | 10.075 | 31.105 | 17.136 | 15.174 | 15.222 | 31.222 | 22.746 | 9.769 | 26.682 | 26.751 | 10.434 | 10.485 | 10.534 | 10.605 | 41.695 | 41.518 | 39.436 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.767 | -67.422 | 3.932 | -78.199 | -55.82 | 4.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.24 | -44.975 | -94.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.153 | 0.153 | 0.153 | 0.153 | 0.093 | 0.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.29 | 4.909 | 4.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 0.052 | 0.056 | 0.622 | 0.638 | 0.699 | 0.668 | 1.25 | 1.369 | 1.509 | 13.589 | 7.653 | 7.518 | 7.375 | 19.367 | 2.435 | 84.268 | 0.939 | 94.41 | 60.033 | 0.089 | 4.341 | 7.822 | 8.009 | 8.504 | 8.851 | 9.323 | 10.338 | 11.382 | 11.511 | -7.758 | 9.078 | 9.21 | 9.367 | 9.726 | 12.049 | 11.889 | 12.32 | 12.508 | 8.819 | 49.438 | 54.623 | 104.172 | 15.28 | 15.607 | 16.072 | 16.608 | 16.133 | 16.074 | 15.948 | 16.081 | 12.629 | 11.969 | 12.122 | 12.161 | 11.766 | 11.974 | 11.142 | 11.32 | 12.004 | 6.826 | 11.978 | 11.948 | 6.882 | 6.855 | 6.741 | 6.829 | 6.874 | 5.969 | 5.83 | 5.553 | 5.314 | 5.115 | 4.897 | 4.444 | 3.667 | 4.192 | 3.974 | 3.471 | 1.736 |
Totaal niet-vlottende verplichtingen
| 134.631 | 130.788 | 105.035 | 92.513 | 88.291 | 91.265 | 91.669 | 93.249 | 88.743 | 92.056 | 99.999 | 70.636 | 72.449 | 72.461 | 87.281 | 77.261 | 84.268 | 65.28 | 94.41 | 60.033 | 60.271 | 61.651 | 41.591 | 32.383 | 32.796 | 31.151 | 61.916 | 27.059 | 35.405 | 35.667 | 22.486 | 40.812 | 40.72 | 40.654 | 57.836 | 85.202 | 46.349 | 46.906 | 47.218 | 43.65 | 49.438 | 54.623 | 104.172 | 50.573 | 51.009 | 51.582 | 89.723 | 52.267 | 52.321 | 52.322 | 52.108 | 48.756 | 48.716 | 48.513 | 68.669 | 48.806 | 48.721 | 48.368 | 68.265 | 49.382 | 49.429 | 49.366 | 21.992 | 16.957 | 37.96 | 23.877 | 22.003 | 22.096 | 37.191 | 28.576 | 15.322 | 31.996 | 33.789 | 15.331 | 14.929 | 14.201 | 14.797 | 45.669 | 44.989 | 41.172 |
Totaal passiva
| 201.523 | 190.67 | 178.445 | 158.613 | 156.953 | 145.839 | 146.689 | 153.132 | 146.933 | 147.103 | 165.881 | 139.511 | 134.923 | 133.011 | 154.123 | 148.539 | 152.839 | 116.36 | 151.615 | 128.157 | 123.03 | 121.402 | 106.172 | 87.731 | 80.527 | 77.652 | 109.4 | 80.423 | 92.339 | 92.76 | 90.816 | 117.429 | 106.195 | 114.877 | 129.282 | 149.33 | 105.934 | 100.227 | 130.697 | 112.151 | 119.195 | 108.584 | 160.753 | 113.871 | 106.935 | 108.506 | 148.297 | 122.817 | 120.017 | 121.874 | 123.226 | 130.051 | 140.858 | 148.763 | 190.337 | 149.478 | 140.712 | 142.519 | 169.732 | 147.585 | 133.129 | 136.341 | 93.093 | 82.964 | 90.188 | 80.679 | 83.716 | 85.384 | 86.397 | 82.402 | 74.433 | 93.696 | 84.901 | 68.299 | 78.802 | 69.209 | 63.477 | 96.597 | 104.643 | 96.431 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.982 | 11.982 | 11.982 | 11.982 | 11.982 | 11.982 | 11.982 | 11.982 | 11.982 | 11.982 | 11.982 | 11.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.465 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 48.181 | 48.181 | 48.181 | 48.181 | 48.181 | 48.516 | 49.072 | 51.784 | 55.979 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.377 | 141.307 | 140.954 | 140.839 | 140.726 | 140.556 | 140.48 | 138.491 | 137.689 | 137.088 | 136.701 | 135.58 | 120.597 | 120.453 | 120.446 | 120.441 | 120.379 | 120.327 | 120.293 | 120.217 | 120.182 | 120.122 | 0 | 0 | 119.453 | 119.446 | 115.856 | 62.385 | 62.385 | 62.385 |
Ingehouden winsten
| 68.383 | 69.065 | 69.279 | 62.487 | 60.423 | 43.173 | 51.225 | 42.865 | 39.625 | 39.67 | 39.702 | 16.045 | 12.51 | 10.388 | 6.203 | -39.513 | -43.025 | -43.808 | -42.058 | -51.264 | -52.604 | -49.54 | -44.073 | -49.106 | -48.506 | -44.402 | -37.528 | -45.234 | -43.744 | -36.973 | -26.044 | -7.417 | -6.946 | -3.808 | 2.26 | -6.297 | -8.878 | -1.273 | 5.61 | 1.452 | 40.015 | 53.298 | 66.064 | 99.89 | 103.852 | 114.916 | 124.059 | 137.66 | 140.742 | 163.045 | 167.689 | 163.092 | 167.026 | 162.181 | 151.989 | 150.995 | 132.114 | 118.918 | 104.458 | 82.125 | 68.469 | 61.042 | 55.219 | 42.455 | 36.749 | 35.508 | 35.024 | 25.404 | 23.366 | 25.066 | 26.784 | 17.192 | 14.96 | 13.994 | 11.232 | -1.178 | -6.663 | -6.705 | -7.477 | -20.455 |
Overige gereserveerde algehele resultaten
| -0.036 | -0.036 | -0.036 | -1.039 | -1.013 | -1.008 | -0.96 | -1.301 | -1.28 | -1.27 | -1.24 | -4.242 | -4.173 | -4.088 | -4.165 | -3.822 | -4.019 | -4.064 | -3.456 | -3.6 | -3.754 | -3.908 | -4.062 | -4.025 | -4.187 | -4.348 | -4.51 | -5.22 | -5.66 | -5.881 | -6.101 | -6.406 | -6.628 | -6.85 | -7.072 | -6.773 | -7.005 | -7.236 | -7.467 | -3.224 | -3.337 | -3.45 | -3.562 | -6.326 | -6.476 | -6.626 | -6.776 | -6.716 | -6.716 | -6.716 | -6.716 | -4.748 | -4.748 | -4.748 | -4.748 | -4.901 | -4.901 | -4.901 | -4.901 | -5.783 | -5.783 | -5.783 | -9.402 | -5.987 | -6.213 | -6.037 | -5.314 | -2.972 | -3.059 | -2.818 | -2.878 | -0.527 | -0.587 | -0.396 | -0.36 | -1 | -47.445 | -47.445 | -0.181 | -0.432 |
Overige totale aandeelhoudersvermogen
| 48.328 | 47.283 | 49.38 | 47.536 | 46.874 | 44.573 | 45.54 | 32.814 | 32.177 | -51.174 | -62.403 | -51.217 | -51.973 | -52.817 | -64.33 | -52.747 | -64.253 | -52.596 | -64.697 | -52.933 | -53.151 | -53.342 | -53.376 | -53.396 | -53.416 | -53.408 | -53.526 | -53.787 | -54.081 | -54.374 | -54.306 | -54.589 | -55 | -55.296 | -55.568 | -55.729 | -55.835 | -56.199 | -56.51 | -56.309 | -57.091 | -57.751 | -58.683 | -58.526 | -58.548 | -59.515 | -60.183 | -61.21 | -61.819 | -63.228 | -63.325 | -63.24 | -63.647 | -64.434 | -65.482 | -65.436 | -19.145 | -17.665 | -18.61 | 6.859 | 6.047 | 5.438 | 8.535 | 8.463 | 8.078 | 13.661 | 12.378 | 9.206 | 8.809 | 8.074 | 7.695 | 7.448 | 126.883 | 125.787 | 5.665 | 6.017 | 51.454 | 51.266 | 3.359 | 1.426 |
Totaal eigen vermogen van aandeelhouders
| 164.856 | 164.493 | 166.804 | 157.165 | 154.465 | 135.254 | 144.877 | 138.144 | 138.483 | 140.585 | 129.418 | 113.945 | 109.723 | 106.842 | 91.067 | 57.277 | 42.062 | 52.891 | 43.148 | 33.58 | 31.868 | 34.587 | 39.866 | 34.85 | 35.268 | 39.219 | 45.813 | 37.136 | 37.892 | 44.149 | 72.391 | 72.965 | 72.803 | 75.423 | 80.997 | 72.578 | 69.659 | 76.669 | 83.01 | 83.296 | 120.964 | 133.474 | 145.196 | 176.415 | 180.205 | 190.152 | 198.477 | 211.111 | 213.584 | 234.478 | 239.025 | 236.411 | 239.585 | 233.838 | 222.485 | 221.214 | 248.548 | 234.843 | 218.636 | 220.289 | 205.434 | 196.277 | 174.949 | 165.384 | 159.06 | 163.573 | 162.467 | 151.965 | 149.409 | 150.539 | 151.783 | 144.235 | 141.256 | 139.385 | 135.99 | 123.285 | 113.202 | 59.501 | 58.086 | 42.924 |
Totaal eigen vermogen
| 164.856 | 164.493 | 166.804 | 157.165 | 154.465 | 135.254 | 144.877 | 138.144 | 138.483 | 140.585 | 129.418 | 113.945 | 109.723 | 106.842 | 91.067 | 57.277 | 42.062 | 52.891 | 43.148 | 33.58 | 31.868 | 34.587 | 39.866 | 34.85 | 35.268 | 39.219 | 45.813 | 37.136 | 37.892 | 44.149 | 72.391 | 72.965 | 72.803 | 75.423 | 80.997 | 72.578 | 69.659 | 76.669 | 83.01 | 83.296 | 120.964 | 133.474 | 145.196 | 176.415 | 180.205 | 190.152 | 198.477 | 211.111 | 213.584 | 234.478 | 239.025 | 236.411 | 239.585 | 233.838 | 222.485 | 221.214 | 248.548 | 234.843 | 218.636 | 220.289 | 205.434 | 196.277 | 174.949 | 165.384 | 159.06 | 163.573 | 162.467 | 151.965 | 149.409 | 150.539 | 151.783 | 144.235 | 141.256 | 139.385 | 135.99 | 123.285 | 113.202 | 59.501 | 58.086 | 42.924 |
Totaal passiva en aandeelhoudersvermogen
| 366.379 | 355.163 | 345.249 | 315.778 | 311.418 | 281.093 | 291.566 | 291.276 | 285.416 | 287.688 | 295.299 | 253.456 | 244.646 | 239.853 | 245.19 | 205.816 | 194.901 | 169.251 | 194.763 | 161.737 | 154.898 | 155.989 | 146.038 | 122.581 | 115.795 | 116.871 | 155.213 | 117.559 | 130.231 | 136.909 | 163.207 | 190.394 | 178.998 | 190.3 | 210.279 | 221.908 | 175.593 | 176.896 | 213.707 | 195.447 | 240.159 | 242.058 | 305.949 | 290.286 | 287.14 | 298.658 | 346.774 | 333.928 | 333.601 | 356.352 | 362.251 | 366.462 | 380.443 | 382.601 | 412.822 | 370.692 | 389.26 | 377.362 | 388.368 | 367.874 | 338.563 | 332.618 | 268.042 | 248.348 | 249.248 | 244.252 | 246.183 | 237.349 | 235.806 | 232.941 | 226.216 | 237.931 | 226.157 | 207.684 | 214.792 | 192.494 | 176.679 | 156.098 | 162.729 | 139.355 |