Grand Canyon Education, Inc.
NASDAQ:LOPE
170.14 (USD) • At close November 12, 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 | 2007 Q4 | 2006 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 263.584 | 241.317 | 196.208 | 146.475 | 56.871 | 142.925 | 105.04 | 120.409 | 39.887 | 139.401 | 201.933 | 600.941 | 61.002 | 69.448 | 225.829 | 245.769 | 166.95 | 172.532 | 132.493 | 122.272 | 119.709 | 65.801 | 88.467 | 120.346 | 44.879 | 221.632 | 242.846 | 153.474 | 180.142 | 66.282 | 88.541 | 45.976 | 75.143 | 44.554 | 48.793 | 23.036 | 78.177 | 50.71 | 86.156 | 65.238 | 56.482 | 20.214 | 39.129 | 55.824 | 106.816 | 90.801 | 127.739 | 105.111 | 69.644 | 50.76 | 56.7 | 21.189 | 18.999 | 14.652 | 30.243 | 33.637 | 50.471 | 43.42 | 97.883 | 62.571 | 77.514 | 24.742 | 68.275 | 35.152 | 22.227 | 7.206 | 23.21 | 14.361 |
Kortetermijnbeleggingen
| 0 | 100.498 | 94.485 | 98.031 | 97.553 | 90.444 | 89.483 | 61.295 | 68.403 | 63.867 | 62.396 | 0 | 0 | 44.415 | 36.443 | 10.84 | 12.812 | 14.691 | 17.049 | 21.601 | 14.152 | 14.205 | 14.243 | 69.002 | 68.754 | 76.522 | 91.91 | 89.271 | 89.609 | 89.414 | 81.557 | 62.596 | 49.654 | 49.44 | 84.128 | 83.364 | 84.016 | 83.533 | 101.015 | 100.784 | 127.126 | 156.492 | 157.466 | 108.42 | 63.492 | 48.439 | 23.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.178 | 55.875 | 30.658 | 6.203 | 3.403 | 3.844 | 0.483 | 0.483 | 3.403 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 263.584 | 341.815 | 290.693 | 244.506 | 154.424 | 233.369 | 194.523 | 181.704 | 108.29 | 203.268 | 264.329 | 600.941 | 61.002 | 113.863 | 262.272 | 256.609 | 179.762 | 187.223 | 149.542 | 143.873 | 133.861 | 80.006 | 102.71 | 189.348 | 113.633 | 298.154 | 334.756 | 242.745 | 269.751 | 155.696 | 170.098 | 108.572 | 124.797 | 93.994 | 132.921 | 106.4 | 162.193 | 134.243 | 187.171 | 166.022 | 183.608 | 176.706 | 196.595 | 164.244 | 170.308 | 139.24 | 151.541 | 105.111 | 69.644 | 50.76 | 56.7 | 21.189 | 18.999 | 14.652 | 30.243 | 85.815 | 106.346 | 43.42 | 97.883 | 62.571 | 77.514 | 24.742 | 68.275 | 35.152 | 22.227 | 7.206 | 23.21 | 14.361 |
Nettovorderingen
| 116.388 | 34.958 | 137.248 | 80.127 | 108.245 | 33.719 | 105.535 | 80.201 | 104.759 | 34.694 | 102.006 | 71.338 | 101.76 | 21.218 | 97.564 | 68.494 | 98.042 | 22.251 | 84.086 | 56.136 | 92.128 | 17.083 | 82.861 | 51.488 | 71.292 | 0.315 | 10.798 | 12.994 | 16.789 | 15.479 | 13.855 | 14.685 | 16.285 | 17.572 | 10.669 | 12.25 | 9.5 | 8.158 | 6.689 | 7.606 | 8.311 | 8.515 | 7.384 | 10.816 | 7.999 | 11.178 | 7.651 | 34.951 | 9.158 | 8.363 | 8.779 | 23.676 | 24.716 | 37.916 | 34.582 | 41.749 | 32.722 | 42.636 | 13.89 | 13.802 | 15.991 | 12.01 | 11.447 | 11.018 | 10.097 | 6.93 | 7.114 | 4.798 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.006 | -8.015 | -10.84 | -12.812 | -14.691 | -17.049 | 0.3 | 0.3 | 0.3 | 0.3 | 61.667 | 61.667 | 974.353 | 72.816 | 94.534 | 75.604 | 79.44 | 70.342 | 84.931 | 69.328 | 70.84 | 62.481 | 81.832 | 70.388 | 70.137 | 63.981 | 73.989 | 63.741 | 58.705 | 56.081 | 69.527 | 56.244 | 58.64 | 54.959 | 61.445 | 62.243 | 57.831 | 52.83 | 59.468 | 53.965 | 51.62 | 58.883 | 9.886 | 9.204 | 42.013 | 13.349 | 10.088 | 4.952 | 9.317 | 6.121 | 4.8 | 0 | 6.957 | 5.989 | 0 |
Overige vlottende activa
| 13.403 | 13.052 | 16.512 | 12.889 | 12.069 | 12.461 | 15.828 | 11.368 | 10.184 | 11.89 | 14.02 | 8.766 | 10.635 | 11.989 | 14.484 | 8.639 | 13.953 | 13.145 | 14.696 | 8.035 | 11.255 | 11.328 | 12.337 | 6.963 | 8.607 | 8.748 | 16.994 | 24.589 | 24.702 | 22.156 | 23.627 | 21.88 | 21.713 | 17.806 | 20.026 | 20.863 | 21.152 | 18.539 | 20.24 | 19.428 | 19.511 | 17.208 | 17.879 | 19.116 | 17.913 | 14.539 | 13.847 | 12.667 | 13.302 | 12.275 | 11.99 | 11.081 | 9.104 | 5.619 | 4.578 | 4.834 | 4.802 | 4.864 | 4.269 | 3.785 | 2.623 | 2.33 | 2.66 | 2.629 | 9.6 | 0.455 | 6.001 | 3.877 |
Totaal vlottende activa
| 393.375 | 389.825 | 444.453 | 337.522 | 274.738 | 279.549 | 315.886 | 273.273 | 223.233 | 249.852 | 380.355 | 681.045 | 173.397 | 147.07 | 374.32 | 333.742 | 291.757 | 222.619 | 248.324 | 208.344 | 237.544 | 108.717 | 198.208 | 309.466 | 255.199 | 1,281.57 | 435.364 | 374.862 | 386.846 | 272.771 | 277.922 | 230.068 | 232.123 | 200.212 | 226.097 | 221.345 | 263.233 | 231.077 | 278.081 | 267.045 | 275.171 | 261.134 | 277.939 | 263.703 | 252.464 | 223.597 | 227.998 | 214.174 | 154.347 | 129.229 | 130.299 | 115.414 | 106.784 | 109.807 | 128.286 | 142.284 | 153.074 | 132.933 | 129.391 | 90.246 | 101.08 | 48.399 | 88.503 | 53.599 | 41.924 | 21.548 | 42.314 | 23.036 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 275.083 | 275.72 | 262.321 | 262.153 | 255.031 | 231.155 | 220.711 | 220.223 | 219.958 | 193.834 | 192.349 | 193.772 | 191.753 | 192.306 | 191.363 | 189.677 | 185.622 | 167.346 | 155.894 | 147.504 | 146.367 | 129.667 | 129.425 | 111.039 | 110.908 | 112.185 | 950.156 | 922.284 | 897.54 | 888.184 | 870.289 | 855.528 | 832.665 | 794.037 | 725.091 | 667.483 | 639.631 | 588.275 | 527.729 | 478.17 | 469.294 | 416.242 | 365.499 | 339.596 | 328.423 | 304.327 | 283.584 | 269.162 | 256.528 | 233.273 | 207.169 | 189.947 | 179.545 | 161.532 | 140.655 | 123.999 | 107.169 | 85.012 | 75.127 | 67.37 | 63.425 | 58.146 | 45.922 | 41.399 | 38.984 | 36.46 | 33.849 | 29.017 |
Goodwill
| 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.766 | 160.871 | 160.871 | 151.228 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 |
Immateriële activa
| 162.066 | 164.171 | 166.276 | 168.381 | 170.485 | 172.59 | 174.695 | 176.8 | 178.904 | 181.009 | 183.114 | 185.219 | 187.323 | 189.428 | 191.533 | 193.638 | 195.742 | 197.847 | 199.952 | 202.057 | 204.236 | 206.415 | 208.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 322.832 | 324.937 | 327.042 | 329.147 | 331.251 | 333.356 | 335.461 | 337.566 | 339.67 | 341.775 | 343.88 | 345.985 | 348.089 | 350.194 | 352.299 | 354.404 | 356.508 | 358.613 | 360.718 | 362.823 | 365.107 | 367.286 | 359.822 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 | 2.941 |
Langetermijnbeleggingen
| 0 | -26.992 | -28.454 | 0 | -26.694 | -27.308 | 0 | -24.206 | 0 | 0 | -27.344 | -25.376 | 942.291 | 1,132.843 | 942.883 | 0 | 945.624 | 1,021.294 | 946.072 | 0 | 991.602 | 1,052.16 | 920.571 | 0 | 878.479 | -16.603 | -17.211 | 0.509 | -24.372 | -23.867 | -24.058 | 0.49 | -14.188 | -14.315 | -14.483 | 0.728 | -2.222 | -2.938 | -2.529 | -2.499 | -1.215 | -1.673 | -1.374 | -0.518 | -1.638 | -2.129 | -0.144 | 0 | 0.248 | 2.279 | 3.417 | -10.12 | 6.122 | 6.287 | 6.396 | 6.579 | 6.762 | 6.945 | 7.128 | 0.36 | 0.36 | 7.677 | 7.86 | 3.403 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 26.132 | 26.992 | 28.454 | 21.558 | 26.694 | 27.308 | 28.049 | 24.206 | 0 | 26.571 | 27.344 | 25.376 | 22.621 | 22.069 | 22.029 | 0 | 19.288 | 18.618 | 18.84 | 0 | 18.31 | 17.752 | 9.427 | 0 | 4.421 | 19.218 | 19.9 | -0.509 | 27.209 | 26.778 | 27.043 | -0.49 | 17.321 | 17.522 | 17.764 | -0.728 | 5.651 | 6.441 | 6.106 | 6.149 | 4.94 | 5.472 | 5.247 | 5.159 | 6.444 | 7.099 | 5.279 | 0 | 5.216 | 3.349 | 2.376 | 16.078 | 1.912 | 3.564 | 2.487 | 2.8 | 7.948 | 7.509 | 5.633 | 5.956 | 7.752 | 8.216 | 12.018 | 7.404 | 5.553 | 5.308 | 2.806 | 2.835 |
Overige niet-vlottende activa
| -24.496 | 2.209 | 1.755 | 1.641 | 2.136 | 2.157 | -26.086 | 1.687 | 1.683 | -24.729 | 1.802 | 1.943 | 2.31 | 2.485 | 2.133 | 966.756 | 1.763 | 1.794 | 1.754 | 971.618 | 1.742 | 1.94 | 2.02 | 900.571 | 0.743 | 0.657 | 0.833 | 3.486 | 0.766 | 1.756 | 1.123 | 3.956 | 1.404 | 4.556 | 3.293 | 6.661 | 3.377 | 3.145 | 3.242 | 3.907 | 4.367 | 4.428 | 5 | 5.219 | 5.441 | 5.831 | 4.236 | 8.646 | 3.809 | 4.027 | 3.767 | 3.587 | 5.756 | 5.812 | 5.699 | 5.652 | 3.648 | 2.473 | 1.749 | 7.865 | 8.05 | 1.127 | 0.649 | 8.244 | 16.216 | 14.291 | 6.658 | 3.403 |
Totaal niet-vlottende activa
| 599.551 | 602.866 | 591.118 | 614.499 | 588.418 | 566.668 | 558.135 | 559.476 | 561.311 | 537.451 | 538.031 | 541.7 | 1,507.064 | 1,699.897 | 1,510.707 | 1,510.837 | 1,508.805 | 1,567.665 | 1,483.278 | 1,481.945 | 1,523.128 | 1,568.805 | 1,421.265 | 1,014.551 | 997.492 | 118.398 | 956.619 | 928.711 | 904.084 | 895.792 | 877.338 | 862.425 | 840.143 | 804.741 | 734.606 | 677.085 | 649.378 | 597.864 | 537.489 | 488.668 | 480.327 | 427.41 | 377.313 | 352.397 | 341.611 | 318.069 | 295.896 | 280.749 | 268.742 | 245.869 | 219.67 | 202.433 | 196.276 | 180.136 | 158.178 | 141.971 | 128.468 | 104.88 | 92.578 | 84.492 | 82.528 | 78.107 | 69.39 | 63.391 | 63.694 | 59 | 46.254 | 38.196 |
Totaal activa
| 992.926 | 992.691 | 1,035.571 | 952.021 | 863.156 | 846.217 | 874.021 | 832.749 | 784.544 | 787.303 | 918.386 | 1,222.745 | 1,680.461 | 1,846.967 | 1,885.027 | 1,844.579 | 1,800.562 | 1,790.284 | 1,731.602 | 1,690.289 | 1,760.672 | 1,677.522 | 1,619.473 | 1,324.017 | 1,252.691 | 1,399.968 | 1,391.983 | 1,303.573 | 1,290.93 | 1,168.563 | 1,155.26 | 1,092.493 | 1,072.266 | 1,004.953 | 960.703 | 898.43 | 912.611 | 828.941 | 815.57 | 755.713 | 755.498 | 688.544 | 655.252 | 616.1 | 594.075 | 541.666 | 523.894 | 494.923 | 423.089 | 375.098 | 349.969 | 317.847 | 303.06 | 289.943 | 286.464 | 284.255 | 281.542 | 237.813 | 221.969 | 174.738 | 183.608 | 126.506 | 157.893 | 116.99 | 105.618 | 80.548 | 88.568 | 61.232 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 28.081 | 22.466 | 29.827 | 17.676 | 23.696 | 22.842 | 21.801 | 20.006 | 18.829 | 18.139 | 29.638 | 24.306 | 40.667 | 22.452 | 17.224 | 16.583 | 15.337 | 19.901 | 19.222 | 14.835 | 20.742 | 18.273 | 13.295 | 14.274 | 16.996 | 35.444 | 36.1 | 29.139 | 27.523 | 22.489 | 24.114 | 24.824 | 28.851 | 39.284 | 38.019 | 34.149 | 41.482 | 36.41 | 34.316 | 22.715 | 32.925 | 33.29 | 27.967 | 24.231 | 22.934 | 16.326 | 20.353 | 14.174 | 25.197 | 19.784 | 24.66 | 18.523 | 22.277 | 27.48 | 27.072 | 15.693 | 21.659 | 12.053 | 9.317 | 8.762 | 10.512 | 9.753 | 7.547 | 5.77 | 3.733 | 4.532 | 3.434 | 3.181 |
Kortlopende schulden
| 12.358 | 11.98 | 11.336 | 11.024 | 10.518 | 9.339 | 8.818 | 8.648 | 8.555 | 7.699 | 7.514 | 7.426 | 90.41 | 75.568 | 40.669 | 40.537 | 39.881 | 37.853 | 36.895 | 36.228 | 48.041 | 50.654 | 50.511 | 36.468 | 6.572 | 6.572 | 6.67 | 6.691 | 6.68 | 6.665 | 6.651 | 31.636 | 18.793 | 31.79 | 6.788 | 7.322 | 7.218 | 7.138 | 6.71 | 6.707 | 6.704 | 6.701 | 6.699 | 6.696 | 6.694 | 6.691 | 6.689 | 6.688 | 1.847 | 1.855 | 1.835 | 2.209 | 2.652 | 3.07 | 3.595 | 3.699 | 3.437 | 2.81 | 2.846 | 2.856 | 2.877 | 2.909 | 2.193 | 1.482 | 1.492 | 1.544 | 7.796 | 1.323 |
Belastingschulden
| 0.129 | 0.094 | 26.3 | 10.25 | 0.091 | 0.075 | 26.568 | 12.167 | 0.037 | 0.032 | 20.694 | 5.895 | 0.05 | 0.054 | 21.18 | 5.405 | 0 | 38.281 | 25.249 | 6.576 | 3.396 | 0.045 | 23.5 | 5.442 | 0 | 0.046 | 30.234 | 16.182 | 10.75 | 3.636 | 19.531 | 2.734 | 0.019 | 0.05 | 17.913 | 0.029 | 0.612 | 0.22 | 15.544 | 4.906 | 7.799 | 6.163 | 5.037 | 0.007 | 0.989 | 0 | 9.215 | 8.704 | 11.282 | 7.636 | 6.091 | 0.536 | 1.068 | 0.425 | 1.223 | 0.829 | 1.608 | 4.815 | 8.253 | 2.261 | 0.386 | 0.067 | 4.123 | 0.172 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 6.42 | 7.216 | 10.27 | 10.25 | 6.237 | 9.11 | 9.678 | 26.195 | 6.102 | 11.958 | 12.172 | 0.01 | 3.204 | 9.76 | 6.936 | 20.288 | 10.24 | 7.709 | 8.173 | 0.02 | 9.201 | 10.042 | 5.168 | 6.465 | 0 | 42.675 | 137.078 | 142.193 | 192.549 | 131.524 | 140.475 | 126.62 | 174.862 | 118.085 | 120.712 | 114.618 | 152.69 | 107.304 | 112.356 | 106.452 | 137.38 | 96.553 | 100.911 | 99.588 | 110.58 | 84.306 | 90.24 | 86.359 | 46.679 | 31.106 | 33.479 | 21.723 | 34.746 | 21.789 | 18.463 | 15.034 | 15.158 | 45.083 | 45.283 | 23.204 | 42.595 | 20.183 | 31.995 | 14.262 | 25.583 | 10.973 | 10.369 | 3.044 |
Overige kortlopende verplichtingen
| 59.563 | 43.245 | 52.566 | 30.157 | 35.277 | 36.237 | 30.984 | 12.684 | 43.235 | 47.749 | 33.053 | 36.001 | 28.844 | 38.721 | 49.578 | 19.322 | 41.868 | 26.941 | 24.323 | 22.736 | 21.894 | 15.979 | 20.233 | 3.595 | 14.372 | 103.65 | 15.484 | 14.791 | 20.038 | 18.065 | 20.26 | 16.156 | 14.692 | 4.613 | 1.242 | -1.733 | -4.701 | 1.975 | -0.876 | 15.216 | 0.523 | 3.873 | 0.731 | 10.87 | 10.265 | 22.837 | 10.824 | 22.628 | 63.667 | 65.629 | 45.409 | 59.991 | 45.572 | 40.879 | 49.605 | 71.9 | 65.461 | 22.159 | 21.937 | 16.547 | 16.156 | 3.091 | 6.817 | 5.101 | 14.698 | 5.168 | 12.133 | 9.969 |
Totaal kortlopende verplichtingen
| 106.551 | 107.467 | 160.126 | 97.033 | 99.515 | 100.445 | 119.65 | 99.706 | 95.587 | 103.716 | 132.709 | 97.944 | 203.842 | 169.007 | 152.811 | 118.718 | 122.663 | 150.586 | 133.084 | 95.23 | 124.016 | 113.266 | 126.002 | 80.518 | 54.936 | 223.831 | 261.666 | 238.135 | 285.063 | 204.868 | 235.145 | 226.794 | 266.068 | 233.106 | 222.693 | 188.534 | 238.783 | 189.457 | 202.366 | 178.711 | 218.256 | 179.87 | 169.312 | 165.623 | 174.396 | 146.486 | 157.674 | 152.727 | 173.869 | 145.794 | 136.134 | 121.505 | 128.592 | 121.123 | 127.03 | 122.848 | 128.982 | 98.973 | 96.953 | 62.392 | 83.038 | 45.756 | 60.222 | 32.557 | 49.239 | 26.749 | 37.166 | 20.698 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 94.614 | 97.499 | 85.961 | 88.257 | 86.001 | 72.616 | 66.643 | 68.793 | 70.76 | 50.354 | 51.866 | 53.755 | 53.179 | 113.158 | 121.402 | 131.241 | 137.622 | 131.685 | 131.659 | 133.293 | 236.5 | 218.697 | 211.171 | 23.437 | 54.976 | 56.619 | 58.274 | 59.925 | 61.596 | 63.27 | 64.943 | 66.616 | 68.576 | 70.275 | 71.975 | 74.04 | 75.912 | 76.735 | 78.604 | 80.283 | 81.961 | 83.639 | 85.315 | 86.99 | 88.657 | 90.348 | 92.014 | 93.687 | 19.29 | 19.755 | 20.12 | 20.575 | 21.024 | 20.769 | 21.442 | 22.032 | 25.455 | 25.533 | 25.88 | 26.318 | 27.081 | 26.785 | 32.045 | 30.843 | 31.097 | 29.77 | 29.84 | 30.867 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.571 | 0 | 25.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.32 | 0 | -10.809 | -11.177 | -6.465 | -4.421 | -19.218 | 0 | 18.362 | 0 | 0 | 0 | 23.708 | 0 | 0 | 0 | 21.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.045 | 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 | 26.992 | 28.454 | 48.307 | 26.694 | 27.308 | 28.049 | 26.195 | 26.199 | 26.571 | 27.344 | 25.962 | 22.621 | 22.069 | 22.029 | 20.288 | 19.288 | 18.618 | 18.84 | 18.32 | 18.31 | 17.752 | 9.427 | 6.465 | 4.421 | 19.218 | 19.9 | 18.362 | 27.209 | 26.778 | 27.043 | 23.708 | 17.321 | 17.522 | 17.764 | 21.303 | 14.59 | 15.469 | 17.166 | 15.974 | 11.716 | 11.596 | 13.179 | 11.832 | 10.412 | 9.713 | 8.601 | 7.045 | 5.113 | 3.187 | 4.126 | 5.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 27.624 | 1.538 | 1.583 | 0.41 | 0.416 | 0.423 | 0.429 | 0.436 | 0.442 | -26.547 | 0.03 | -25.925 | 0.043 | 0.05 | 0.107 | 0.003 | 0.006 | 0.008 | 0.011 | -18.307 | 0.016 | 10.809 | 11.177 | 6.465 | 4.421 | 19.218 | 1.131 | -17.162 | 1.341 | 1.433 | 1.606 | -22.019 | 3.512 | 3.767 | 4.066 | -17.001 | 3.689 | 3.953 | 4.245 | 4.513 | 4.075 | 6.146 | 6.551 | 6.811 | 6.293 | 6.569 | 7.141 | 0.36 | 7.589 | 7.716 | 7.719 | 7.14 | 6.772 | 5.392 | 2.679 | 2.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.739 | 32.469 | 31.948 | 21.39 |
Totaal niet-vlottende verplichtingen
| 122.238 | 126.029 | 115.998 | 136.974 | 113.111 | 100.347 | 95.121 | 95.424 | 97.401 | 76.949 | 79.24 | 79.754 | 75.843 | 135.277 | 143.538 | 151.532 | 156.916 | 150.311 | 150.51 | 151.626 | 254.826 | 236.449 | 220.598 | 29.902 | 59.397 | 75.837 | 79.305 | 79.487 | 90.146 | 91.481 | 93.592 | 92.013 | 89.409 | 91.564 | 93.805 | 99.645 | 94.191 | 96.157 | 100.015 | 100.77 | 97.752 | 101.381 | 105.045 | 105.633 | 105.362 | 106.63 | 107.756 | 108.137 | 31.992 | 30.658 | 31.965 | 33.049 | 27.796 | 26.161 | 24.121 | 24.747 | 25.455 | 25.533 | 25.88 | 26.318 | 27.081 | 26.785 | 32.045 | 30.843 | 63.836 | 62.239 | 61.788 | 52.257 |
Totaal passiva
| 228.789 | 233.496 | 276.124 | 234.007 | 212.626 | 200.792 | 214.771 | 195.13 | 192.988 | 180.665 | 211.949 | 177.698 | 279.685 | 304.284 | 296.349 | 270.25 | 279.579 | 300.897 | 283.594 | 246.856 | 378.842 | 349.715 | 346.6 | 110.42 | 114.333 | 299.668 | 340.971 | 317.622 | 375.209 | 296.349 | 328.737 | 318.807 | 355.477 | 324.67 | 316.498 | 288.179 | 332.974 | 285.614 | 302.381 | 279.481 | 316.008 | 281.251 | 274.357 | 271.256 | 279.758 | 253.116 | 265.43 | 260.864 | 205.861 | 176.452 | 168.099 | 154.554 | 156.388 | 147.284 | 151.151 | 147.595 | 154.437 | 124.506 | 122.833 | 88.71 | 110.119 | 72.541 | 92.267 | 63.4 | 113.075 | 88.988 | 98.954 | 72.955 |
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 |
Gewone aandelen
| 0.541 | 0.541 | 0.541 | 0.54 | 0.54 | 0.54 | 0.54 | 0.538 | 0.538 | 0.538 | 0.538 | 0.536 | 0.536 | 0.536 | 0.536 | 0.533 | 0.532 | 0.532 | 0.532 | 0.531 | 0.53 | 0.53 | 0.529 | 0.527 | 0.526 | 0.526 | 0.525 | 0.523 | 0.522 | 0.522 | 0.519 | 0.515 | 0.513 | 0.511 | 0.505 | 0.503 | 0.502 | 0.502 | 0.502 | 0.497 | 0.497 | 0.497 | 0.496 | 0.489 | 0.488 | 0.487 | 0.482 | 0.471 | 0.469 | 0.468 | 0.461 | 0.46 | 0.459 | 0.459 | 0.458 | 0.458 | 0.458 | 0.457 | 0.457 | 0.457 | 0.456 | 0.446 | 0.455 | 0.455 | 0.192 | 0.192 | 0.19 | 0.189 |
Ingehouden winsten
| 2,389.067 | 2,347.6 | 2,312.722 | 2,244.712 | 2,164.003 | 2,128.264 | 2,099.291 | 2,039.727 | 1,968.7 | 1,938.692 | 1,913.13 | 1,855.052 | 1,769.939 | 1,722.281 | 1,672.82 | 1,594.708 | 1,507.953 | 1,455.907 | 1,408.897 | 1,341.344 | 1,264.675 | 1,206.524 | 1,155.412 | 1,082.169 | 1,006.638 | 972.877 | 926.683 | 854.176 | 785.92 | 746.616 | 706.769 | 650.916 | 602.937 | 573.693 | 546.067 | 502.402 | 464.288 | 430.946 | 405.17 | 370.991 | 337.898 | 308.882 | 285.813 | 259.525 | 233.368 | 210.823 | 191.759 | 170.814 | 149.905 | 131.434 | 115.836 | 101.367 | 86.043 | 84.536 | 71.278 | 59.98 | 52.409 | 39.491 | 27.095 | 15.615 | 4.52 | 1.029 | -4.785 | -11.689 | -13.898 | -15.15 | -18.374 | -19.9 |
Overige gereserveerde algehele resultaten
| 0 | -0.126 | -0.113 | -0.057 | -0.593 | -0.69 | -0.414 | -0.533 | -0.417 | -0.398 | -0.323 | 0 | 0 | -0.185 | -0.12 | -112.953 | -110.104 | -105.705 | -101.162 | 0 | -0.782 | -0.724 | -0.56 | -0.453 | -0.652 | -0.515 | -0.526 | -0.724 | -0.598 | -0.608 | -0.522 | -0.91 | -0.823 | -0.678 | -0.688 | -0.489 | -0.454 | -0.315 | -0.269 | -0.035 | 0.229 | 0.156 | 0.316 | 0.358 | 0.24 | 0.289 | -0.191 | -0.223 | -0.265 | -0.298 | -0.333 | -0.36 | -0.498 | -0.446 | -0.392 | -0.445 | -0.587 | -0.521 | -0.314 | -0.144 | -0.157 | 0.021 | 0.021 | 0.016 | 0.011 | 0.01 | 0.079 | 0.035 |
Overige totale aandeelhoudersvermogen
| -1,625.471 | -1,588.82 | -1,553.703 | -1,527.181 | -1,513.42 | -1,482.689 | -1,440.167 | -1,402.113 | -1,377.265 | -1,332.194 | -1,206.908 | -810.541 | -369.699 | -179.949 | -84.558 | 92.041 | 122.602 | 138.653 | 139.741 | 101.558 | 117.407 | 121.477 | 117.492 | 131.354 | 131.846 | 127.412 | 124.33 | 131.976 | 129.877 | 125.684 | 119.757 | 123.165 | 114.162 | 106.757 | 98.321 | 107.835 | 115.301 | 112.194 | 107.786 | 104.779 | 100.866 | 97.758 | 94.27 | 84.472 | 80.221 | 76.951 | 66.414 | 62.997 | 67.119 | 67.042 | 65.906 | 61.826 | 60.668 | 58.11 | 63.969 | 76.667 | 74.825 | 73.88 | 71.898 | 70.1 | 68.67 | 52.469 | 69.935 | 64.808 | 6.238 | 6.508 | 7.719 | 7.953 |
Totaal eigen vermogen van aandeelhouders
| 764.137 | 759.195 | 759.447 | 718.014 | 650.53 | 645.425 | 659.25 | 637.619 | 591.556 | 606.638 | 706.437 | 1,045.047 | 1,400.776 | 1,542.683 | 1,588.678 | 1,574.329 | 1,520.983 | 1,489.387 | 1,448.008 | 1,443.433 | 1,381.83 | 1,327.807 | 1,272.873 | 1,213.597 | 1,138.358 | 1,100.3 | 1,051.012 | 985.951 | 915.721 | 872.214 | 826.523 | 773.686 | 716.789 | 680.283 | 644.205 | 610.251 | 579.637 | 543.327 | 513.189 | 476.232 | 439.49 | 407.293 | 380.895 | 344.844 | 314.317 | 288.55 | 258.464 | 234.059 | 217.228 | 198.646 | 181.87 | 163.293 | 146.672 | 142.659 | 135.313 | 136.66 | 127.105 | 113.307 | 99.136 | 86.028 | 73.489 | 53.965 | 65.626 | 53.59 | -7.457 | -8.44 | -10.386 | -11.723 |
Totaal eigen vermogen
| 764.137 | 759.195 | 759.447 | 718.014 | 650.53 | 645.425 | 659.25 | 637.619 | 591.556 | 606.638 | 706.437 | 1,045.047 | 1,400.776 | 1,542.683 | 1,588.678 | 1,574.329 | 1,520.983 | 1,489.387 | 1,448.008 | 1,443.433 | 1,381.83 | 1,327.807 | 1,272.873 | 1,213.597 | 1,138.358 | 1,100.3 | 1,051.012 | 985.951 | 915.721 | 872.214 | 826.523 | 773.686 | 716.789 | 680.283 | 644.205 | 610.251 | 579.637 | 543.327 | 513.189 | 476.232 | 439.49 | 407.293 | 380.895 | 344.844 | 314.317 | 288.55 | 258.464 | 234.059 | 217.228 | 198.646 | 181.87 | 163.293 | 146.672 | 142.659 | 135.313 | 136.66 | 127.105 | 113.307 | 99.136 | 86.028 | 73.489 | 53.965 | 65.626 | 53.59 | -7.457 | -8.44 | -10.386 | -11.723 |
Totaal passiva en aandeelhoudersvermogen
| 992.926 | 992.691 | 1,035.571 | 952.021 | 863.156 | 846.217 | 874.021 | 832.749 | 784.544 | 787.303 | 918.386 | 1,222.745 | 1,680.461 | 1,846.967 | 1,885.027 | 1,844.579 | 1,800.562 | 1,790.284 | 1,731.602 | 1,690.289 | 1,760.672 | 1,677.522 | 1,619.473 | 1,324.017 | 1,252.691 | 1,399.968 | 1,391.983 | 1,303.573 | 1,290.93 | 1,168.563 | 1,155.26 | 1,092.493 | 1,072.266 | 1,004.953 | 960.703 | 898.43 | 912.611 | 828.941 | 815.57 | 755.713 | 755.498 | 688.544 | 655.252 | 616.1 | 594.075 | 541.666 | 523.894 | 494.923 | 423.089 | 375.098 | 349.969 | 317.847 | 303.06 | 289.943 | 286.464 | 284.255 | 281.542 | 237.813 | 221.969 | 174.738 | 183.608 | 126.506 | 157.893 | 116.99 | 105.618 | 80.548 | 88.568 | 61.232 |