LSI Industries Inc.
NASDAQ:LYTS
20.74 (USD) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1990 Q4 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 4.11 | 7.175 | 2.66 | 3.533 | 1.828 | 1.35 | 2.765 | 9.028 | 2.462 | 1.248 | 0.914 | 2.57 | 2.282 | 23.528 | 13.584 | 9.463 | 3.517 | 0.82 | 1.248 | 1.579 | 0.966 | 1.686 | 9.563 | 4.162 | 3.178 | 2.055 | 3.177 | 2.12 | 3.039 | 4.375 | 33.023 | 30.714 | 33.835 | 33.779 | 28.763 | 28.385 | 26.409 | 27.966 | 18.054 | 8.747 | 9.013 | 10.416 | 10.94 | 9.36 | 7.949 | 13.85 | 14.499 | 15.871 | 15.255 | 18.547 | 19.542 | 11.029 | 4.056 | 9.583 | 14.392 | 12.103 | 17.417 | 15.629 | 14.347 | 9.253 | 13.986 | 13.713 | 8.227 | 1.183 | 6.992 | 4.509 | 9.057 | 3.93 | 2.731 | 3.061 | 1.636 | 1.429 | 3.322 | 5.465 | 3.733 | 10.222 | 7.21 | 1.599 | 0.224 | 0.854 | 0.205 | 0.195 | 0.265 | 0.174 | 0.239 | 0.206 | 0.354 | 0.091 | 0.357 | 0.125 | 0.106 | 0.202 | 0.34 | 1.48 | 1.738 | 20.461 | 21.966 | 19.076 | 15.7 | 11.8 | 13.9 | 11.4 | 13.7 | 10.4 | 9.3 | 3.2 | 2.6 | 2.8 | 2.6 | 14.3 | 12.3 | 12.4 | 11.1 | 10 | 1.9 | 1.3 | 2.1 | 0.9 | 1.1 | 0.4 | 1.6 | 0.7 | 0.3 | 0.3 | 0.2 | 0 | 0.3 | 0.1 | 0.2 | 0.2 | 0.1 | 0.5 | 0.1 | 0.3 | 0.8 | 0.3 | 0.9 | 7.3 | 7.6 | 6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 4.5 | 8 | 0 | 0 | 0 | 0 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 4.11 | 7.175 | 2.66 | 3.533 | 1.828 | 1.35 | 2.765 | 9.028 | 2.462 | 1.248 | 0.914 | 2.57 | 2.282 | 23.528 | 13.584 | 9.463 | 3.517 | 0.82 | 1.248 | 1.579 | 0.966 | 1.686 | 9.563 | 4.162 | 3.178 | 2.055 | 3.177 | 2.12 | 3.039 | 4.375 | 33.023 | 30.714 | 33.835 | 33.779 | 28.763 | 28.385 | 26.409 | 27.966 | 18.054 | 8.747 | 9.013 | 10.416 | 10.94 | 9.36 | 7.949 | 13.85 | 14.499 | 15.871 | 15.255 | 18.547 | 19.542 | 11.029 | 4.056 | 9.583 | 14.392 | 12.103 | 17.417 | 15.629 | 14.347 | 9.253 | 13.986 | 13.713 | 8.227 | 1.183 | 6.992 | 4.509 | 9.057 | 8.43 | 10.731 | 3.061 | 1.636 | 1.429 | 3.322 | 14.465 | 3.733 | 10.222 | 7.21 | 1.599 | 0.224 | 0.854 | 0.205 | 0.195 | 0.265 | 0.174 | 0.239 | 0.206 | 0.354 | 0.091 | 0.357 | 0.125 | 0.106 | 0.202 | 0.34 | 1.48 | 1.738 | 20.461 | 21.966 | 19.076 | 15.7 | 11.8 | 13.9 | 11.4 | 13.7 | 10.4 | 9.3 | 3.2 | 2.6 | 2.8 | 2.6 | 14.3 | 12.3 | 12.4 | 11.1 | 10 | 1.9 | 1.3 | 2.1 | 0.9 | 1.1 | 0.4 | 1.6 | 0.7 | 0.3 | 0.3 | 0.2 | 0 | 0.3 | 0.1 | 0.2 | 0.2 | 0.1 | 0.5 | 0.1 | 0.3 | 0.8 | 0.3 | 0.9 | 7.3 | 7.6 | 6 |
Nettovorderingen
| 0 | 81.823 | 71.384 | 74.193 | 83.614 | 80.801 | 72.194 | 68.677 | 76.567 | 78.791 | 74.647 | 70.362 | 64.996 | 58.96 | 48.207 | 47.794 | 47.297 | 40.612 | 47.764 | 45.526 | 59.327 | 55.61 | 53.598 | 57.43 | 60.978 | 52.393 | 49.869 | 59.74 | 54.252 | 49.655 | 48.74 | 49.541 | 46.234 | 46.975 | 38.52 | 43.696 | 46.267 | 43.76 | 35.432 | 44.208 | 45.671 | 44.726 | 38.531 | 41.51 | 47.2 | 47.426 | 40.391 | 38.3 | 45.022 | 44.639 | 37.602 | 41.68 | 42.308 | 46.769 | 38.215 | 40.775 | 42.029 | 36.4 | 32.029 | 33.352 | 38.686 | 33.3 | 31.175 | 35.388 | 48.092 | 40.691 | 43.498 | 44.49 | 53.367 | 56.114 | 47.198 | 59.127 | 63.747 | 51.696 | 41.108 | 40.391 | 45.264 | 46.726 | 41.953 | 43.982 | 43.308 | 42.545 | 33.148 | 38.445 | 40.548 | 37.314 | 29.83 | 34.582 | 38.578 | 42.273 | 42.48 | 47.861 | 50.421 | 51.609 | 38.97 | 41.139 | 35.412 | 35.424 | 33.988 | 35.3 | 41.2 | 39.6 | 32.6 | 32.2 | 31.8 | 33.2 | 28.3 | 29.3 | 28.7 | 27.4 | 21.4 | 24.5 | 26.4 | 24.8 | 22.1 | 29.5 | 21.7 | 19.3 | 15.3 | 17.9 | 17.6 | 14.4 | 13 | 14.7 | 13.9 | 11.6 | 11.1 | 12.6 | 12.2 | 11 | 11 | 13.5 | 12.8 | 12.6 | 10.7 | 14.1 | 12.6 | 12.7 | 6.5 | 4.7 | 3.6 |
Voorraad
| 0 | 70.913 | 60.331 | 60.154 | 63.089 | 63.718 | 67.661 | 73.205 | 80.457 | 74.421 | 78.364 | 71.954 | 67.906 | 58.941 | 40.39 | 34.825 | 37.351 | 38.752 | 43.597 | 43.311 | 43.078 | 43.512 | 51.621 | 54.093 | 49.58 | 50.994 | 51.687 | 48.662 | 49.182 | 50.008 | 48.46 | 42.404 | 43.6 | 44.141 | 46.193 | 45.885 | 44.934 | 43.083 | 42.583 | 42.067 | 45.306 | 45.408 | 46.579 | 47.214 | 43.107 | 42.093 | 41.43 | 43.113 | 44.263 | 41.276 | 42.205 | 40.806 | 47.263 | 50.298 | 55.535 | 44.297 | 42.732 | 40.082 | 41.015 | 41.831 | 44.752 | 40.196 | 39.371 | 43.918 | 47.52 | 50.509 | 48.863 | 50.745 | 51.417 | 49.731 | 52.955 | 52.446 | 51.751 | 45.345 | 39.618 | 40.88 | 41.836 | 39.452 | 44.446 | 49.903 | 49.873 | 47.672 | 48.112 | 45.837 | 41.368 | 40.326 | 41.069 | 37.822 | 38.955 | 38.846 | 40.201 | 39.207 | 38.939 | 35.079 | 34.774 | 32.098 | 25.978 | 25.293 | 25.36 | 25.7 | 26.5 | 25.3 | 27.5 | 25.8 | 24.8 | 25 | 26.4 | 25.7 | 24.9 | 23.1 | 20.8 | 19.4 | 17.9 | 19.7 | 20.9 | 20.9 | 19.3 | 18.6 | 16.2 | 14.6 | 12.9 | 11.1 | 8.6 | 9.2 | 8.6 | 7.6 | 7.4 | 7.3 | 7.6 | 7.6 | 8.1 | 9.3 | 10.6 | 9.4 | 9.6 | 11 | 12.5 | 11.1 | 3.5 | 2.9 | 1.6 |
Overige vlottende activa
| 0 | 162.499 | 143.485 | 4.386 | 3.956 | 3.529 | 4.617 | 4.378 | 4.355 | 3.243 | 4.299 | 3.413 | 5.44 | 4.825 | 4.277 | 3.214 | 97.943 | 85.858 | 95.287 | 93.299 | 107.538 | 103.468 | 4.155 | 3.936 | 3.625 | 3.516 | 3.339 | 3.712 | 3.42 | 2.964 | 3.852 | 2.996 | 3.455 | 2.792 | 6.59 | 7.448 | 7.001 | 7.562 | 6.282 | 6.617 | 6.549 | 6.93 | 6.22 | 6.03 | 5.908 | 5.445 | 6.236 | 6.086 | 6.176 | 5.453 | 5.027 | 4.974 | 4.906 | 4.977 | 4.735 | 4.379 | 5.34 | 5.512 | 5.113 | 3.952 | 4.181 | 4.635 | 5.533 | 5.817 | 6.587 | 6.111 | 4.905 | 4.959 | 6.444 | 6.782 | 8.021 | 8.774 | 8.312 | 6.725 | 6.001 | 14.61 | 5.515 | 5.416 | 5.305 | 5.285 | 6.95 | 6.701 | 6.211 | 4.56 | 5.561 | 5.626 | 2.072 | 2.442 | 4.583 | 4.7 | 4.546 | 5.587 | 5.125 | 4.752 | 4.268 | 4.037 | 4.081 | 4.397 | 3.354 | 2.5 | 2.3 | 2.7 | 2.9 | 2.5 | 2.3 | 2 | 1.8 | 1.7 | 1.9 | 1.8 | 1.8 | 1.8 | 1.9 | 2.3 | 1.4 | 1.4 | 1.2 | 1.8 | 1.5 | 1.5 | 1.4 | 1.4 | 1.5 | 1.8 | 1.5 | 3.2 | 4.3 | 4.2 | 6.1 | 6.3 | 1.8 | 1.3 | 2 | 2.1 | 2.5 | 1.8 | 1.1 | 1.1 | 0.7 | 0.4 | 0.3 |
Totaal vlottende activa
| 0 | 162.499 | 143.485 | 141.393 | 154.192 | 149.876 | 145.822 | 149.025 | 170.407 | 158.917 | 158.558 | 146.643 | 140.912 | 125.008 | 116.402 | 99.417 | 97.943 | 85.858 | 95.287 | 93.299 | 107.538 | 110.98 | 111.06 | 125.022 | 118.345 | 110.081 | 106.95 | 115.291 | 108.974 | 107.129 | 106.89 | 131.14 | 124.003 | 127.743 | 125.082 | 125.792 | 126.587 | 120.814 | 112.263 | 110.946 | 106.273 | 106.077 | 101.746 | 105.694 | 105.575 | 102.913 | 101.907 | 101.998 | 111.332 | 106.623 | 103.381 | 107.002 | 105.506 | 106.1 | 108.068 | 103.843 | 102.204 | 99.411 | 93.786 | 93.482 | 96.872 | 92.117 | 89.792 | 93.35 | 103.382 | 104.303 | 101.775 | 109.251 | 119.658 | 123.358 | 111.235 | 121.983 | 125.239 | 107.088 | 101.192 | 99.614 | 102.837 | 98.804 | 93.303 | 99.394 | 100.985 | 97.123 | 87.666 | 89.107 | 87.651 | 83.505 | 73.177 | 75.2 | 82.207 | 86.176 | 87.352 | 92.761 | 94.687 | 91.78 | 79.492 | 79.012 | 85.932 | 87.08 | 81.778 | 79.2 | 81.8 | 81.5 | 74.4 | 74.2 | 69.3 | 69.5 | 59.7 | 59.3 | 58.3 | 54.9 | 58.3 | 58 | 58.6 | 57.9 | 54.4 | 53.7 | 43.5 | 41.8 | 33.9 | 35.1 | 32.3 | 28.5 | 23.8 | 26 | 24.3 | 22.6 | 22.8 | 24.4 | 26 | 25.1 | 21.1 | 24.2 | 25.9 | 24.2 | 23.1 | 27.7 | 26.5 | 25.8 | 18 | 15.6 | 11.5 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 32.221 | 32.959 | 26.105 | 36.163 | 25.532 | 25.43 | 25.264 | 25.786 | 26.277 | 27.158 | 27.982 | 28.614 | 29.456 | 30.552 | 24.152 | 24.756 | 25.602 | 26.535 | 24.703 | 29.851 | 30.511 | 31.976 | 40.118 | 41.249 | 42.523 | 43.703 | 44 | 44.863 | 45.982 | 47.354 | 46.12 | 43.426 | 47.691 | 47.462 | 47.248 | 43.716 | 43.574 | 43.188 | 43.385 | 44.332 | 43.643 | 44.282 | 45.058 | 45.506 | 45.37 | 45.35 | 44.672 | 43.302 | 42.682 | 42.526 | 42.907 | 43.308 | 43.757 | 44.284 | 44.87 | 45.099 | 45.092 | 44.911 | 44.661 | 44.716 | 44.939 | 42.043 | 41.565 | 42.704 | 43.757 | 44.754 | 45.898 | 46.793 | 46.6 | 47.558 | 48.877 | 48.006 | 48.742 | 52.363 | 49.457 | 49.541 | 50.374 | 51.084 | 51.934 | 52.987 | 53.471 | 54.152 | 54.997 | 54.696 | 54.401 | 55.009 | 55.75 | 55.82 | 55.722 | 54.825 | 49.81 | 46.404 | 42.147 | 42.241 | 41.731 | 41.462 | 38.166 | 37.122 | 35.695 | 35.4 | 34.5 | 33 | 31.7 | 26.9 | 27.1 | 27.7 | 28.2 | 27.6 | 27.1 | 27.1 | 20 | 20.2 | 20.2 | 20.3 | 20.1 | 20.3 | 19.8 | 19.4 | 18.3 | 17.2 | 16.8 | 16.5 | 16.2 | 14.1 | 13.9 | 14.1 | 14.3 | 14.5 | 14.5 | 14.7 | 18.4 | 18.3 | 18.5 | 18.5 | 19 | 19 | 18.7 | 16.2 | 6.8 | 6.4 | 5.9 |
Goodwill
| 0 | 57.397 | 45.03 | 45.03 | 45.03 | 45.03 | 45.03 | 45.03 | 45.03 | 45.03 | 44.388 | 44.388 | 43.788 | 43.788 | 10.373 | 10.373 | 10.373 | 10.373 | 10.373 | 10.373 | 10.373 | 10.373 | 10.373 | 10.373 | 30.538 | 30.538 | 30.538 | 30.538 | 30.538 | 58.538 | 58.376 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.508 | 10.78 | 12.921 | 12.921 | 13.618 | 10.508 | 10.508 | 10.766 | 10.766 | 10.766 | 10.766 | 10.766 | 10.766 | 10.766 | 10.766 | 1.558 | 1.818 | 2.382 | 15.051 | 15.051 | 42.2 | 42.2 | 42.2 | 42.2 | 42.2 | 42.198 | 42.198 | 59.802 | 17.117 | 17.117 | 17.117 | 0 | 17.117 | 17.117 | 17.117 | 0 | 17.303 | 17.303 | 17.303 | 0 | 41.825 | 41.825 | 41.825 | 0 | 41.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 73.916 | 59.633 | 60.823 | 62.013 | 63.203 | 64.394 | 65.584 | 66.774 | 67.964 | 69.162 | 70.36 | 71.557 | 72.773 | 27.948 | 28.619 | 29.289 | 29.96 | 30.631 | 31.301 | 31.972 | 32.647 | 33.337 | 34.029 | 34.718 | 35.409 | 36.098 | 36.789 | 37.479 | 38.169 | 38.859 | 5.378 | 5.479 | 5.586 | 5.713 | 5.839 | 5.966 | 6.092 | 6.219 | 6.344 | 6.471 | 7.227 | 8.236 | 8.441 | 8.649 | 8.579 | 9.157 | 9.733 | 10.385 | 11.074 | 10.574 | 11.222 | 11.868 | 12.514 | 13.162 | 13.808 | 14.455 | 15.103 | 15.903 | 16.551 | 17.195 | 12.981 | 13.502 | 14.021 | 14.541 | 15.06 | 17.421 | 18.002 | 18.585 | 19.166 | 19.749 | 20.243 | 20.828 | 3.751 | 3.871 | 21.108 | 21.227 | 21.347 | 21.467 | 21.587 | 21.707 | 22.013 | 22.133 | 22.253 | 22.374 | 22.496 | 47.14 | 47.261 | 5.558 | 41.825 | 5.8 | 47.319 | 47.284 | 41.572 | 47.502 | 45.225 | 22.409 | 22.581 | 22.752 | 22.9 | 23.1 | 23.3 | 20.2 | 12.8 | 12.8 | 12.9 | 13.1 | 13 | 13.1 | 12.7 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 1.4 | 1.4 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 131.313 | 104.663 | 105.853 | 107.043 | 108.233 | 109.424 | 110.614 | 111.804 | 112.994 | 113.55 | 114.748 | 115.345 | 116.561 | 38.321 | 38.992 | 39.662 | 40.333 | 41.004 | 41.674 | 42.345 | 43.02 | 43.71 | 44.402 | 65.256 | 65.947 | 66.636 | 67.327 | 68.017 | 96.707 | 97.235 | 15.886 | 15.987 | 16.094 | 16.221 | 16.347 | 16.474 | 16.6 | 16.727 | 16.852 | 16.979 | 17.735 | 18.744 | 18.949 | 19.157 | 19.087 | 19.665 | 20.513 | 23.306 | 23.995 | 24.192 | 21.73 | 22.376 | 23.28 | 23.928 | 24.574 | 25.221 | 25.869 | 26.669 | 27.317 | 27.961 | 14.539 | 15.32 | 16.403 | 29.592 | 30.111 | 59.621 | 60.202 | 60.785 | 61.366 | 61.949 | 62.441 | 63.026 | 63.553 | 20.988 | 21.108 | 21.227 | 21.347 | 21.467 | 21.587 | 21.707 | 22.013 | 22.133 | 22.253 | 22.374 | 22.496 | 47.14 | 47.261 | 47.383 | 41.825 | 46.861 | 47.319 | 47.284 | 41.572 | 47.502 | 45.225 | 22.409 | 22.581 | 22.752 | 22.9 | 23.1 | 23.3 | 20.2 | 12.8 | 12.8 | 12.9 | 13.1 | 13 | 13.1 | 12.7 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 1.4 | 1.4 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -72.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.856 | 0 | 0 | 0 | 0 | 0 | -20.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.001 | 0 | 0 | 0 | 6.204 | 0 | 0 | 0 | -2.175 | 0 | 0 | 0 | -2.065 | 0 | 0 | 0 | -1.693 | 0 | 0 | 0 | -1.333 | 0 | 0 | 0 | 0 | -2.512 | -2.482 | 0 | 0 | 0 | 0 | 0 | -1.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.856 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.001 | 0 | 0 | 0 | -6.204 | 0 | 0 | 0 | 2.175 | 0 | 0 | 0 | 2.065 | 0 | 0 | 0 | 1.693 | 0 | 0 | 0 | 1.333 | 0 | 0 | 0 | 0 | 2.512 | 2.482 | 0 | 0 | 0 | 0 | 0 | 1.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 22.029 | 13.716 | 4.139 | 15.001 | 12.611 | 10.509 | 10.858 | 11.013 | 12.011 | 12.465 | 13.464 | 13.875 | 14.7 | 18.219 | 18.116 | 18.588 | 19.537 | 21.238 | 22.537 | 23.127 | 15.124 | 13.807 | 14.405 | 9.42 | 9.786 | 10.781 | 78.22 | 16.216 | 5.49 | 5.671 | 5.384 | 5.144 | 4.261 | 1.711 | 1.679 | 1.773 | 1.777 | 1.823 | 1.648 | 1.77 | 1.794 | 2.322 | 1.825 | 2.002 | 1.829 | 2.122 | 22.478 | 2.2 | 2.082 | 2.822 | 2.313 | 2.304 | 2.357 | 3.836 | 3.606 | 3.665 | 3.654 | 2.19 | 2.173 | 2.185 | 4.419 | 4.934 | 4.81 | 4.31 | 4.372 | 1.322 | 1.319 | 1.314 | 1.33 | 1.372 | 1.391 | 1.393 | 1.397 | 1.398 | 1.394 | 1.398 | 1.402 | 1.405 | 1.422 | 1.425 | 1.444 | 2.322 | 1.929 | 1.733 | 1.766 | 1.288 | 1.291 | 1.315 | 7.016 | 1.275 | 1.275 | 1.275 | 6.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0.2 | 0 | 0 | 0 | 0.5 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 | -0.1 | 0 | -0.1 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.2 | 1 |
Totaal niet-vlottende activa
| 32.221 | 186.301 | 144.484 | 146.155 | 147.576 | 146.274 | 145.197 | 147.258 | 149.094 | 152.163 | 153.997 | 156.826 | 158.676 | 161.813 | 80.692 | 81.864 | 83.852 | 86.405 | 86.945 | 94.062 | 95.983 | 90.12 | 97.635 | 100.056 | 117.199 | 119.436 | 121.417 | 123.083 | 130.215 | 149.551 | 149.026 | 64.696 | 68.822 | 67.817 | 65.18 | 61.742 | 61.821 | 61.565 | 61.935 | 62.832 | 62.392 | 63.811 | 66.124 | 66.28 | 66.529 | 66.266 | 66.459 | 65.78 | 68.188 | 68.603 | 69.921 | 67.351 | 68.437 | 69.921 | 72.634 | 73.279 | 73.978 | 74.434 | 73.52 | 74.206 | 75.085 | 61.001 | 61.819 | 63.917 | 77.659 | 79.237 | 106.841 | 108.314 | 108.699 | 110.254 | 112.198 | 111.838 | 113.161 | 117.313 | 71.843 | 72.043 | 72.999 | 73.833 | 74.806 | 75.996 | 76.603 | 77.609 | 79.452 | 78.878 | 78.508 | 79.271 | 104.178 | 104.372 | 104.42 | 103.666 | 97.946 | 94.998 | 90.706 | 89.979 | 89.233 | 86.687 | 60.575 | 59.703 | 58.447 | 58.3 | 57.6 | 56.2 | 51.9 | 39.7 | 40 | 40.8 | 41.3 | 40.6 | 40.2 | 40.3 | 21.3 | 21.6 | 21.5 | 21.6 | 21.5 | 21.6 | 21.2 | 20.8 | 19.6 | 18.5 | 18.2 | 17.8 | 17.7 | 15.4 | 15.2 | 15.5 | 15.7 | 15.9 | 15.9 | 16.1 | 21.1 | 21.2 | 21.3 | 21.4 | 21.8 | 21.8 | 20.1 | 17.7 | 6.8 | 6.6 | 6.9 |
Totaal activa
| 349.502 | 348.8 | 287.969 | 287.548 | 301.768 | 296.15 | 291.019 | 296.283 | 319.501 | 311.08 | 312.555 | 303.469 | 299.588 | 286.821 | 197.094 | 181.281 | 181.795 | 172.263 | 182.232 | 187.361 | 203.521 | 201.1 | 208.695 | 225.078 | 235.544 | 229.517 | 228.367 | 238.374 | 239.189 | 256.68 | 255.916 | 195.836 | 192.825 | 195.56 | 190.262 | 187.534 | 188.408 | 182.379 | 174.198 | 173.778 | 168.665 | 169.888 | 167.87 | 171.974 | 172.104 | 169.179 | 168.366 | 167.778 | 179.52 | 175.226 | 173.302 | 174.353 | 173.943 | 176.021 | 180.702 | 177.122 | 176.182 | 173.845 | 167.306 | 167.688 | 171.957 | 153.118 | 151.611 | 157.267 | 181.041 | 183.54 | 208.616 | 217.565 | 228.357 | 233.612 | 223.433 | 233.821 | 238.4 | 224.401 | 173.035 | 171.657 | 175.836 | 172.637 | 168.109 | 175.39 | 177.588 | 174.732 | 167.118 | 167.985 | 166.159 | 162.776 | 177.355 | 179.572 | 186.627 | 189.842 | 185.298 | 187.759 | 185.393 | 181.759 | 168.725 | 165.699 | 146.507 | 146.783 | 140.225 | 137.5 | 139.4 | 137.7 | 126.3 | 113.9 | 109.3 | 110.3 | 101 | 99.9 | 98.5 | 95.2 | 79.6 | 79.6 | 80.1 | 79.5 | 75.9 | 75.3 | 64.7 | 62.6 | 53.5 | 53.6 | 50.5 | 46.3 | 41.5 | 41.4 | 39.5 | 38.1 | 38.5 | 40.3 | 41.9 | 41.2 | 42.2 | 45.4 | 47.2 | 45.6 | 44.9 | 49.5 | 46.6 | 43.5 | 24.8 | 22.2 | 18.4 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 33.845 | 32.192 | 26.114 | 23.136 | 33.552 | 29.206 | 24.749 | 27.293 | 41.133 | 34.783 | 38.697 | 36.737 | 41.281 | 32.977 | 25.003 | 18.499 | 20.292 | 14.216 | 18.772 | 20.528 | 23.301 | 18.664 | 20.631 | 26.679 | 23.774 | 17.927 | 16.353 | 16.828 | 17.842 | 19.356 | 16.003 | 13.917 | 14.284 | 13.892 | 11.756 | 8.829 | 15.42 | 14.721 | 11.9 | 12.836 | 13.433 | 13.658 | 11.895 | 12.797 | 13.487 | 12.429 | 11.148 | 11.836 | 13.376 | 11.512 | 11.577 | 10.903 | 10.602 | 9.568 | 14.733 | 11.711 | 12.795 | 12.553 | 10.163 | 8.291 | 11.717 | 9.249 | 7.689 | 10.675 | 15.182 | 15.452 | 13.372 | 15.066 | 20.089 | 19.834 | 15.744 | 20.559 | 24.489 | 22.974 | 16.006 | 15.253 | 19.87 | 15.807 | 15.044 | 15.31 | 17.777 | 18.289 | 13.165 | 13.093 | 12.945 | 13.603 | 11.624 | 11.073 | 12.896 | 14.91 | 13.777 | 16.698 | 18.02 | 15.268 | 16.166 | 16.88 | 11.185 | 12.349 | 11.509 | 10.3 | 14.5 | 14.6 | 13.8 | 12.8 | 11.9 | 13.7 | 10.8 | 10.2 | 11.6 | 12.3 | 8.8 | 10.3 | 9.9 | 10.9 | 10.7 | 17.1 | 11.9 | 10.6 | 8.1 | 10.4 | 10.2 | 8 | 4.7 | 5.8 | 7.2 | 5.9 | 4.9 | 5.2 | 5.3 | 5.7 | 5.2 | 6.3 | 7.7 | 0 | 4.8 | 0 | 6.7 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 3.571 | 3.571 | 3.571 | 7.63 | 3.571 | 3.571 | 3.571 | 3.571 | 3.571 | 3.571 | 3.571 | 3.571 | 3.571 | 1.687 | 0.552 | 0.543 | 0.534 | 0.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.082 | 1.091 | 0.035 | 0.034 | 0.034 | 0.033 | 0.033 | 0.031 | 0.031 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0.085 | 0.085 | 0.085 | 0.24 | 0.368 | 0.365 | 0.362 | 0.36 | 3.752 | 0.904 | 8.353 | 3.225 | 0.203 | 0.203 | 0.197 | 0.2 | 0.2 | 0.6 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.7 | 0.2 | 0.3 | 0.2 | 0.5 | 0.2 | 0.2 | 7.7 | 2.3 | 0.8 | 0.8 | 1.1 | 0.9 | 0.3 | 3.3 | 0.3 | 0.2 | 1.7 | 1.5 | 1.5 | 0.8 | 0.8 | 1.3 | 1.4 | 1.4 | 1.6 | 1.1 | 1.1 | 0.8 | 0 | 0.3 | 0.3 | 0.1 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.835 | 0.109 | 0 | 0 | 1.131 | 0.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.245 | 0 | 0 | 0 | 0 | -0.538 | 0 | 0 | 0 | 1.435 | 0 | -1.269 | 1.307 | 0 | 0.325 | 0.62 | 0.831 | 0 | 0.349 | 2.477 | 0.025 | 0 | 3.125 | 1.695 | 2.83 | -1.785 | 1.067 | 0.167 | 0.592 | -1.47 | 2.327 | 1.695 | 0.414 | 0 | 0.382 | 0.192 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.475 | 4.575 | 6.209 | -33.552 | -29.206 | 3.847 | 3.94 | 6.204 | 6.416 | 8.421 | 6.333 | 8.512 | 11.352 | 8.938 | 2.985 | 3.699 | 1.698 | 1.443 | 1.413 | 1.898 | 1.768 | 2.055 | 1.476 | 1.865 | 1.07 | 1.636 | 0.84 | 1.48 | 1.061 | 1.227 | 1.269 | 1.321 | 1.053 | 1.014 | 1.762 | 1.755 | 1.324 | 0.848 | 1.272 | 1.015 | 1.473 | 2.011 | 3.315 | 2.384 | 0.947 | 0.741 | 0.616 | 0 | 0 | 0.515 | 8.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.714 | 10.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.133 | 12.958 | -3.4 | 12.778 | -8.003 | -2.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.807 | 2.777 | 5.887 | 5.443 | 40.85 | 41.556 | 9.121 | 2.037 | -13.941 | -5.043 | -14.215 | -15.587 | -21.974 | -8.532 | -4.191 | 0.71 | -1.958 | 3.904 | -0.109 | -0.768 | -3.328 | 0.779 | -0.517 | -4.425 | -3.69 | 5.275 | 5.467 | 7.986 | 4.182 | 5.652 | 6.65 | 7.794 | 4.901 | 10.396 | 8.917 | 12.716 | 0.073 | 6.081 | 6.522 | 3.823 | 0.063 | 1.038 | 0.294 | -0.568 | -1.256 | -1.03 | 1.199 | 0.382 | -1.446 | -0.103 | -2.759 | -10.988 | -2.699 | 2.405 | -3.173 | -2.151 | -0.846 | 0.704 | -3.431 | -9.955 | -14.517 | 2.904 | 0.616 | -1.744 | -3.01 | 2.006 | -3.764 | 0.892 | 5.301 | 15.293 | 11.027 | -4.629 | -7.492 | -5.669 | -3.561 | -3.168 | -6.267 | 0.001 | -1.339 | -0.953 | -5.768 | -4.179 | -0.21 | 0.289 | -1.297 | -3.419 | -2.45 | 0.629 | -1.37 | 0.198 | -11.885 | -13.432 | 0.846 | -14.557 | 1.129 | -0.711 | 1.291 | 1.04 | -0.688 | 1.6 | 0.1 | 2 | -1.1 | -0.1 | 1.4 | 1.7 | 1.9 | 3.6 | 2.1 | -0.1 | -0.8 | -2.9 | 0.5 | -0.3 | -1.1 | -7 | -1.1 | 2 | -0.8 | -4 | -3.6 | 0.9 | 3.5 | 4.6 | -1.6 | -1.2 | -0.2 | 0.2 | 0 | 0.6 | -1.4 | -1.3 | -2.9 | 10.8 | 0.4 | 13.4 | -1.5 | 11.8 | 4.4 | 3.5 | 2.9 |
Totaal kortlopende verplichtingen
| 80.068 | 79.207 | 66.261 | 65.554 | 77.973 | 74.333 | 66.037 | 64.134 | 79.935 | 74.619 | 75.171 | 67.791 | 73.802 | 70.895 | 55.305 | 41.236 | 42.859 | 34.649 | 38.878 | 41.701 | 45.172 | 39.875 | 42.8 | 50.409 | 45.723 | 42.199 | 39.809 | 42.541 | 41.346 | 45.425 | 39.883 | 36.897 | 34.79 | 39.233 | 33.443 | 32.136 | 37.158 | 36.847 | 31.17 | 30.767 | 27.944 | 29.289 | 26.095 | 28.341 | 28.102 | 26.21 | 24.236 | 23.401 | 26.613 | 22.921 | 21.235 | 21.406 | 20.427 | 21.576 | 26.676 | 23.782 | 24.802 | 25.843 | 20.051 | 17.067 | 22.141 | 19.617 | 17.061 | 19.773 | 27.946 | 31.44 | 25.307 | 32.719 | 45.893 | 54.961 | 42.897 | 36.681 | 41.608 | 40.301 | 28.451 | 27.338 | 33.473 | 31.615 | 28.749 | 29.667 | 29.786 | 32.399 | 26.12 | 26.56 | 24.678 | 23.872 | 20.883 | 23.015 | 24.79 | 30.383 | 30.164 | 33.282 | 37.238 | 29.661 | 33.811 | 33.388 | 23.864 | 25.941 | 22.527 | 22.4 | 29.3 | 31.8 | 26.7 | 25.6 | 25.4 | 29.3 | 23.7 | 24.2 | 26 | 24.7 | 17.1 | 17.9 | 20.8 | 21.7 | 20.5 | 34.9 | 25 | 24 | 16.2 | 17.9 | 17.7 | 17.2 | 16.2 | 16.5 | 13 | 12.3 | 11.1 | 12.1 | 11.4 | 12.8 | 10.3 | 12.7 | 13.9 | 12.4 | 11.1 | 14.5 | 12.7 | 11.8 | 4.7 | 3.8 | 3 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 44.118 | 50.658 | 12.782 | 25.601 | 25.098 | 31.629 | 46.002 | 59.25 | 73.975 | 76.025 | 81.387 | 83.03 | 74.7 | 68.178 | 9.673 | 9.749 | 10.334 | 10.776 | 7.919 | 10.437 | 23.181 | 39.541 | 43.812 | 48.372 | 46.152 | 45.36 | 45.289 | 52.149 | 51.862 | 49.698 | 54.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.08 | 0 | 1.064 | 1.073 | 0 | 1.091 | 0 | 1.108 | 1.116 | 1.122 | 1.282 | 0 | 0 | 1.282 | 0.958 | 0 | 0 | 0 | 0 | 6.518 | 24.07 | 26.409 | 16.571 | 0 | 0 | 0 | 0 | 3 | 9.959 | 15.014 | 11.554 | 11.361 | 12.052 | 14.989 | 13.999 | 12.015 | 11.672 | 18.841 | 17.688 | 16.701 | 18.462 | 16.572 | 23.638 | 8.711 | 8.86 | 1.466 | 1.498 | 1.555 | 1.6 | 1.7 | 1.7 | 1.4 | 1 | 1 | 1 | 1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.4 | 1.4 | 1.4 | 6.9 | 7.1 | 7.3 | 7.5 | 6.5 | 5.5 | 3.4 | 0 | 0 | 3.2 | 3.6 | 6.8 | 7.4 | 10.4 | 8.7 | 8.5 | 8.2 | 8.1 | 8.2 | 8.6 | 9.4 | 9.6 | 8.3 | 2.3 | 2.8 | 1.9 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.736 | -3.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.25 | 2.174 | 2.174 | 2.175 | 1.996 | 1.996 | 1.996 | 2.065 | 1.999 | 1.999 | 0 | 1.693 | 0 | 0 | 0 | 1.333 | 0 | 0 | 0 | 0 | 2.512 | 2.482 | 2.451 | 2.422 | 1.915 | 1.885 | 1.297 | 1.267 | 0 | 0 | 0 | 1.132 | 0 | 0 | 1.4 | 1.4 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 1.7 | 1.6 | 1.6 | 1.6 | 1.5 | 1.9 | 1.8 | 1.8 | 1.7 | 1.7 | 1.2 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 |
Overige niet-vlottende verplichtingen
| 0 | 14.58 | 10.489 | 3.459 | 12.151 | 12.61 | 11.237 | 11.583 | 11.862 | 12.667 | 13.452 | 13.762 | 15.713 | 16.578 | 1.046 | 1.023 | 1.162 | 1.138 | 10.728 | 11.31 | 12.01 | 1.747 | 1.844 | 1.972 | 2.606 | 2.707 | 1.44 | 1.356 | 1.587 | 1.479 | 1.49 | 1.119 | 1.144 | 0.807 | 2.365 | 2.099 | 2.166 | 2.58 | 1.592 | 2.131 | 2.15 | 2.187 | 1.346 | 1.121 | 1.2 | 1.279 | 2.084 | 2.193 | 2.681 | 2.937 | 2.893 | 0 | 2.114 | 2.163 | 2.215 | 3.682 | 2.643 | 3.784 | 3.019 | 3.04 | 3.035 | 1.746 | 3.046 | 3.087 | 3.592 | 2.626 | 3.168 | 3.147 | 3.079 | 0.415 | 0.431 | 0.447 | 0.463 | 0.479 | 0.495 | 0.512 | 2.497 | 1.289 | 1.426 | 1.447 | 1.901 | 0.583 | 0.6 | 0 | 0 | 0 | 3.736 | 3.673 | 0 | 0 | 0 | 0 | 0 | 0 | 1.222 | 1.192 | 1.162 | 0 | 1.503 | 1.5 | 0.1 | 0 | 1.4 | 1.3 | 1.3 | 0.1 | 1.5 | 1.5 | 1.3 | 0 | 2.2 | 1.8 | 1.6 | 0 | 1.6 | 1.5 | 1.5 | 0.4 | 1.7 | 1.7 | 1.8 | 0.4 | 2.4 | 2.6 | 2.6 | 0.8 | 0.1 | 0 | -0.1 | 0 | -0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 44.118 | 65.238 | 23.271 | 29.06 | 37.249 | 44.239 | 57.239 | 70.833 | 85.837 | 88.692 | 94.839 | 96.792 | 90.413 | 84.756 | 10.719 | 10.772 | 11.496 | 11.914 | 18.647 | 21.747 | 35.191 | 41.288 | 45.656 | 50.344 | 48.758 | 48.067 | 46.729 | 53.505 | 53.449 | 51.177 | 56.456 | 1.119 | 1.144 | 0.807 | 2.365 | 2.099 | 2.166 | 2.58 | 1.592 | 2.131 | 2.15 | 2.187 | 1.346 | 1.121 | 1.2 | 1.279 | 2.084 | 2.193 | 2.681 | 2.937 | 2.893 | 2.08 | 2.114 | 3.227 | 3.288 | 3.682 | 3.734 | 3.784 | 4.127 | 4.156 | 4.157 | 3.028 | 3.046 | 3.087 | 4.874 | 3.584 | 5.418 | 5.321 | 5.253 | 2.59 | 8.945 | 26.513 | 28.868 | 19.115 | 2.494 | 2.511 | 2.497 | 2.982 | 4.426 | 11.406 | 16.915 | 13.47 | 11.961 | 12.052 | 14.989 | 13.999 | 14.527 | 14.154 | 21.292 | 20.11 | 18.616 | 20.347 | 17.869 | 24.905 | 9.933 | 10.052 | 2.628 | 2.63 | 3.058 | 3.1 | 3.2 | 3.1 | 2.8 | 2.3 | 2.3 | 2.3 | 2.5 | 2.6 | 2.5 | 2.5 | 3.4 | 3.1 | 3 | 3.1 | 3 | 8.4 | 8.6 | 9.1 | 9.2 | 8.2 | 7.3 | 5.1 | 2.4 | 2.6 | 5.8 | 6.1 | 8.5 | 9 | 11.9 | 10.2 | 10.3 | 10.1 | 9.9 | 10 | 10.3 | 10.6 | 10.4 | 9.1 | 2.9 | 3.3 | 2.4 |
Totaal passiva
| 135.521 | 144.445 | 89.532 | 94.614 | 115.222 | 118.572 | 123.276 | 134.967 | 165.772 | 163.311 | 170.01 | 164.583 | 164.215 | 155.651 | 66.024 | 52.008 | 54.355 | 46.563 | 57.525 | 63.448 | 80.363 | 81.163 | 88.456 | 100.753 | 94.481 | 90.266 | 86.538 | 96.046 | 94.795 | 96.602 | 96.339 | 38.016 | 35.934 | 40.04 | 35.808 | 34.235 | 39.324 | 39.427 | 32.762 | 32.898 | 30.094 | 31.476 | 27.441 | 29.462 | 29.302 | 27.489 | 26.32 | 25.594 | 29.294 | 25.858 | 24.128 | 23.486 | 22.541 | 24.803 | 29.964 | 27.464 | 28.536 | 29.627 | 24.178 | 21.223 | 26.298 | 22.645 | 20.107 | 22.86 | 32.82 | 35.024 | 30.725 | 38.04 | 51.146 | 57.551 | 51.842 | 63.194 | 70.476 | 59.416 | 30.945 | 29.849 | 35.97 | 34.597 | 33.175 | 41.073 | 46.701 | 45.869 | 38.081 | 38.612 | 39.667 | 37.871 | 35.41 | 37.169 | 46.082 | 50.493 | 48.78 | 53.629 | 55.107 | 54.566 | 43.744 | 43.44 | 26.492 | 28.571 | 25.585 | 25.5 | 32.5 | 34.9 | 29.5 | 27.9 | 27.7 | 31.6 | 26.2 | 26.8 | 28.5 | 27.2 | 20.5 | 21 | 23.8 | 24.8 | 23.5 | 43.3 | 33.6 | 33.1 | 25.4 | 26.1 | 25 | 22.3 | 18.6 | 19.1 | 18.8 | 18.4 | 19.6 | 21.1 | 23.3 | 23 | 20.6 | 22.8 | 23.8 | 22.4 | 21.4 | 25.1 | 23.1 | 20.9 | 7.6 | 7.1 | 5.4 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 43.962 | 0 | 0 | 0 | 0 | 0 | 6.439 | 5.927 | 0 | 0 | 0 | 0 | 0 | 1.692 | 1.504 | 1.121 | 0 | 0.808 | 0 | 1.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 158.101 | 156.365 | 154.475 | 152.924 | 151.067 | 148.691 | 146 | 142.988 | 140.599 | 139.5 | 138.082 | 136.707 | 134.968 | 132.526 | 131.33 | 129.622 | 128.758 | 127.713 | 126.918 | 126.552 | 126.235 | 125.729 | 125.577 | 125.2 | 124.871 | 124.104 | 122.732 | 122.17 | 121.49 | 120.259 | 119.178 | 115.631 | 115.451 | 113.653 | 112.768 | 110.891 | 109.472 | 106.353 | 105.752 | 105.105 | 104.143 | 104.064 | 103.838 | 103.466 | 103.182 | 102.492 | 102.219 | 102.042 | 101.868 | 101.399 | 101.268 | 101.141 | 101.006 | 0 | 0 | 0 | 0 | 0 | 0 | 98 | 97.584 | 0.041 | 82.529 | 82.245 | 81.919 | 0.044 | 81.307 | 0 | 0 | 0 | 0 | 0 | 0 | 78.087 | 0 | 56.976 | 56.542 | 54.405 | 53.425 | 53.252 | 53.191 | 53.059 | 52.974 | 52.81 | 52.516 | 52.585 | 52.561 | 52.542 | 52.425 | 52.497 | 52.048 | 51.266 | 51.088 | 50.808 | 50.353 | 47.971 | 47.879 | 47.719 | 46.434 | 46.2 | 45.9 | 45.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 52.989 | 47.788 | 43.577 | 39.656 | 35.196 | 28.548 | 21.506 | 18.208 | 13.078 | 8.224 | 4.403 | 2.165 | 0.4 | -1.405 | -0.26 | -0.403 | -1.27 | -1.92 | -2.115 | -2.661 | -3.08 | -5.808 | -5.368 | -0.905 | 16.168 | 15.124 | 19.097 | 20.158 | 22.904 | 39.819 | 40.399 | 42.189 | 41.44 | 41.867 | 41.686 | 42.408 | 39.612 | 36.599 | 35.684 | 35.775 | 34.428 | 34.348 | 36.591 | 39.046 | 39.62 | 39.198 | 39.827 | 40.142 | 48.358 | 47.969 | 47.906 | 49.726 | 50.396 | 50.274 | 49.98 | 49.067 | 47.321 | 44.255 | 44.731 | 48.465 | 48.075 | 47.64 | 48.975 | 52.162 | 66.302 | 66.851 | 96.584 | 98.822 | 97.231 | 96.735 | 92.568 | 92.063 | 89.819 | 86.898 | 84.848 | 84.832 | 83.324 | 83.635 | 81.509 | 81.065 | 77.696 | 75.804 | 76.063 | 76.563 | 73.976 | 72.32 | 89.384 | 89.861 | 88.12 | 86.852 | 84.47 | 82.864 | 79.198 | 76.385 | 74.628 | 74.288 | 72.136 | 70.493 | 68.206 | 65.9 | 61 | 57.2 | 52.4 | 50 | 46 | 43.3 | 39.9 | 38.6 | 35.5 | 33.5 | 31.2 | 30.3 | 28.1 | 26.7 | 24.6 | 23.9 | 23 | 21.5 | 20.3 | 19.8 | 17.8 | 16.4 | 15.4 | 15 | 13.6 | 12.5 | 11.7 | 12 | 11.4 | 11.1 | 14.4 | 15.4 | 16.2 | 16.1 | 16.2 | 17.4 | 17.1 | 16.2 | 12.4 | 9.4 | 7.2 |
Overige gereserveerde algehele resultaten
| 0.093 | 0.202 | 0.385 | 0.354 | 0.283 | 0.339 | 0.237 | 0.12 | 0.052 | 0.045 | 0.06 | 0.014 | 0.005 | 0.049 | 2.111 | 0.054 | -0.048 | -0.093 | -0.094 | 0.022 | -0.007 | 0.016 | -80.258 | -80.129 | -79.098 | -77.176 | -82.234 | -80.409 | -78.615 | -77.147 | -79.511 | -78.255 | -78.931 | -82.299 | -81.488 | -80.51 | -79.149 | -78.441 | -78.091 | -76.661 | -75.247 | -75.417 | -75.235 | -76.863 | -75.692 | -74.553 | -74.903 | -73.843 | -72.67 | -71.576 | -72.144 | -70.899 | -69.59 | 0 | 0 | 0 | 0 | -63.962 | -63.546 | -63.807 | -62.54 | -61.237 | -61.453 | -60.074 | -58.807 | -57.378 | -57.294 | -56.486 | -54.83 | -53.289 | -54.503 | -52.929 | -51.583 | -50.121 | -48.842 | -45.118 | -45.118 | -45.118 | -40.567 | -40.567 | -40.567 | -40.567 | -37.053 | -37.053 | -37.053 | -37.053 | -32.436 | -32.436 | -32.436 | -32.436 | -28.412 | -28.412 | -28.412 | -28.412 | -25.701 | -25.701 | -25.701 | -24.625 | -23.452 | -22.3 | -21.1 | -20 | -18.9 | -17.9 | -17.9 | -17.1 | -12.8 | -15.3 | -14.4 | -13.5 | -11.2 | -11.2 | -11.2 | -11.2 | -10.1 | -10.1 | -9.5 | -9 | -8.6 | -8.6 | -8.6 | -8.6 | -7.5 | -7.5 | -7.5 | -7.5 | -6 | -6 | -6 | -6 | -5.7 | -5.7 | -5.7 | -5.7 | 0 | -3.9 | -4.7 | -4.7 | -2.3 | -1.4 | -1 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | -43.962 | 0 | 0 | 0 | 0 | 0 | 0 | -5.927 | 0 | 0 | 0 | 0 | -2.111 | -1.692 | -1.504 | -1.121 | -0.002 | -0.808 | 0.01 | -1.468 | 80.288 | 80.159 | 79.122 | 77.199 | 82.234 | 80.409 | 78.615 | 77.147 | 79.511 | 78.255 | 78.931 | 82.299 | 81.488 | 80.51 | 79.149 | 78.441 | 78.091 | 76.661 | 75.247 | 75.417 | 75.235 | 76.863 | 75.692 | 74.553 | 74.903 | 73.843 | 72.67 | 71.576 | 72.144 | 70.899 | 69.59 | 100.944 | 100.758 | 100.591 | 100.325 | 163.925 | 161.943 | 63.807 | 62.54 | 144.029 | 61.453 | 60.074 | 58.807 | 138.999 | 57.294 | 137.189 | 134.81 | 132.615 | 133.526 | 131.493 | 129.688 | 50.121 | 106.084 | 45.118 | 45.118 | 45.118 | 40.567 | 40.567 | 40.567 | 40.567 | 37.053 | 37.053 | 37.053 | 37.053 | 32.436 | 32.436 | 32.436 | 32.436 | 28.412 | 28.412 | 28.412 | 28.412 | 25.701 | 25.701 | 25.701 | 24.625 | 23.452 | 22.2 | 21.1 | 20 | 63.3 | 53.9 | 53.5 | 52.5 | 47.7 | 49.8 | 48.9 | 48 | 39.1 | 39.5 | 39.4 | 39.2 | 37.9 | 18.2 | 17.6 | 17 | 16.4 | 8.6 | 16.3 | 16.2 | 15 | 14.8 | 14.6 | 14.7 | 13.2 | 13.2 | 13.2 | 13.1 | 12.9 | 12.9 | 12.9 | 12.8 | 7.3 | 10.9 | 11.1 | 11.1 | 7.1 | 7.1 | 6.8 |
Totaal eigen vermogen van aandeelhouders
| 211.183 | 204.355 | 198.437 | 192.934 | 186.546 | 177.578 | 167.743 | 161.316 | 153.729 | 147.769 | 142.545 | 138.886 | 135.373 | 131.17 | 131.07 | 129.273 | 127.44 | 125.7 | 124.707 | 123.913 | 123.158 | 119.937 | 120.239 | 124.325 | 141.063 | 139.251 | 141.829 | 142.328 | 144.394 | 160.078 | 159.577 | 157.82 | 156.891 | 155.52 | 154.454 | 153.299 | 149.084 | 142.952 | 141.436 | 140.88 | 138.571 | 138.412 | 140.429 | 142.512 | 142.802 | 141.69 | 142.046 | 142.184 | 150.226 | 149.368 | 149.174 | 150.867 | 151.402 | 151.218 | 150.738 | 149.658 | 147.646 | 144.218 | 143.128 | 146.465 | 145.659 | 130.473 | 131.504 | 134.407 | 148.221 | 148.516 | 177.891 | 179.525 | 177.211 | 176.061 | 171.591 | 170.627 | 167.924 | 164.985 | 142.09 | 141.808 | 139.866 | 138.04 | 134.934 | 134.317 | 130.887 | 128.863 | 129.037 | 129.373 | 126.492 | 124.905 | 141.945 | 142.403 | 140.545 | 139.349 | 136.518 | 134.13 | 130.286 | 127.193 | 124.981 | 122.259 | 120.015 | 118.212 | 114.64 | 112 | 106.9 | 102.8 | 96.8 | 86 | 81.6 | 78.7 | 74.8 | 73.1 | 70 | 68 | 59.1 | 58.6 | 56.3 | 54.7 | 52.4 | 32 | 31.1 | 29.5 | 28.1 | 27.5 | 25.5 | 24 | 22.9 | 22.3 | 20.7 | 19.7 | 18.9 | 19.2 | 18.6 | 18.2 | 21.6 | 22.6 | 23.4 | 23.2 | 23.5 | 24.4 | 23.5 | 22.6 | 17.2 | 15.1 | 13 |
Totaal eigen vermogen
| 211.183 | 204.355 | 198.437 | 192.934 | 186.546 | 177.578 | 167.743 | 161.316 | 153.729 | 147.769 | 142.545 | 138.886 | 135.373 | 131.17 | 131.07 | 129.273 | 127.44 | 125.7 | 124.707 | 123.913 | 123.158 | 119.937 | 120.239 | 124.325 | 141.063 | 139.251 | 141.829 | 142.328 | 144.394 | 160.078 | 159.577 | 157.82 | 156.891 | 155.52 | 154.454 | 153.299 | 149.084 | 142.952 | 141.436 | 140.88 | 138.571 | 138.412 | 140.429 | 142.512 | 142.802 | 141.69 | 142.046 | 142.184 | 150.226 | 149.368 | 149.174 | 150.867 | 151.402 | 151.218 | 150.738 | 149.658 | 147.646 | 144.218 | 143.128 | 146.465 | 145.659 | 130.473 | 131.504 | 134.407 | 148.221 | 148.516 | 177.891 | 179.525 | 177.211 | 176.061 | 171.591 | 170.627 | 167.924 | 164.985 | 142.09 | 141.808 | 139.866 | 138.04 | 134.934 | 134.317 | 130.887 | 128.863 | 129.037 | 129.373 | 126.492 | 124.905 | 141.945 | 142.403 | 140.545 | 139.349 | 136.518 | 134.13 | 130.286 | 127.193 | 124.981 | 122.259 | 120.015 | 118.212 | 114.64 | 112 | 106.9 | 102.8 | 96.8 | 86 | 81.6 | 78.7 | 74.8 | 73.1 | 70 | 68 | 59.1 | 58.6 | 56.3 | 54.7 | 52.4 | 32 | 31.1 | 29.5 | 28.1 | 27.5 | 25.5 | 24 | 22.9 | 22.3 | 20.7 | 19.7 | 18.9 | 19.2 | 18.6 | 18.2 | 21.6 | 22.6 | 23.4 | 23.2 | 23.5 | 24.4 | 23.5 | 22.6 | 17.2 | 15.1 | 13 |
Totaal passiva en aandeelhoudersvermogen
| 349.502 | 348.8 | 287.969 | 287.548 | 301.768 | 296.15 | 291.019 | 296.283 | 319.501 | 311.08 | 312.555 | 303.469 | 299.588 | 286.821 | 197.094 | 181.281 | 181.795 | 172.263 | 182.232 | 187.361 | 203.521 | 201.1 | 208.695 | 225.078 | 235.544 | 229.517 | 228.367 | 238.374 | 239.189 | 256.68 | 255.916 | 195.836 | 192.825 | 195.56 | 190.262 | 187.534 | 188.408 | 182.379 | 174.198 | 173.778 | 168.665 | 169.888 | 167.87 | 171.974 | 172.104 | 169.179 | 168.366 | 167.778 | 179.52 | 175.226 | 173.302 | 174.353 | 173.943 | 176.021 | 180.702 | 177.122 | 176.182 | 173.845 | 167.306 | 167.688 | 171.957 | 153.118 | 151.611 | 157.267 | 181.041 | 183.54 | 208.616 | 217.565 | 228.357 | 233.612 | 223.433 | 233.821 | 238.4 | 224.401 | 173.035 | 171.657 | 175.836 | 172.637 | 168.109 | 175.39 | 177.588 | 174.732 | 167.118 | 167.985 | 166.159 | 162.776 | 177.355 | 179.572 | 186.627 | 189.842 | 185.298 | 187.759 | 185.393 | 181.759 | 168.725 | 165.699 | 146.507 | 146.783 | 140.225 | 137.5 | 139.4 | 137.7 | 126.3 | 113.9 | 109.3 | 110.3 | 101 | 99.9 | 98.5 | 95.2 | 79.6 | 79.6 | 80.1 | 79.5 | 75.9 | 75.3 | 64.7 | 62.6 | 53.5 | 53.6 | 50.5 | 46.3 | 41.5 | 41.4 | 39.5 | 38.1 | 38.5 | 40.3 | 41.9 | 41.2 | 42.2 | 45.4 | 47.2 | 45.6 | 44.9 | 49.5 | 46.6 | 43.5 | 24.8 | 22.2 | 18.4 |