
Mercedes-Benz Group AG
FSX:MBG.DE
52.26 (EUR) • At close July 9, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 11,752 | 11,524 | 14,026 | 12,851 | 17,189 | 15,962 | 15,138 | 15,428 | 17,393 | 14,094 | 11,099 | 10,216 | 14,365 | 18,034 | 16,328 | 22,664 | 22,774 | 20,344 | 21,899 | 17,967 | 13,966 | 16,152 | 15,144 | 10,538 | 14,301 | 12,799 | 12,375 | 12,064 | 12,263 | 9,515 | 15,168 | 11,030 | 11,307 | 8,751 | 12,577 | 12,665 | 11,156 | 8,369 | 10,742 | 8,822 | 11,095 | 8,341 | 11,659 | 9,487 | 10,925 | 9,845 | 9,862 | 10,691 | 10,348 | 9,887 | 11,057 | 12,094 | 11,837 | 9,576 | 9,827 | 9,841 | 9,202 | 10,903 | 10,672 | 9,484 | 9,800 | 11,498 | 13,928 | 13,305 | 6,928.389 | 8,308.265 | 5,595.773 | 10,222.853 | 15,655.669 | 20,299.905 | 6,899.373 | 9,212.528 | 7,135.924 | 5,390.434 | 5,315.419 | 6,313.802 | 7,705.173 | 6,410.137 | 7,458.148 | 9,229.389 | 7,765.557 | 7,442.686 | 8,546.832 | 9,463.144 | 10,998.11 | 11,287.59 | 10,314.597 | 11,060.796 | 9,138.029 | 9,579.764 | 9,504.317 | 10,721.519 | 11,448.147 | 10,258.007 | 9,056.29 | 9,609.568 | 7,124.175 | 4,601.526 | 5,280.544 | 8,030.353 | 9,106.098 | 7,674.908 | 7,670.212 | 7,304.255 |
Kortetermijnbeleggingen
| 13,368 | 7,230 | 6,294 | 6,262 | 10,665 | 6,159 | 10,050 | 10,086 | 11,348 | 5,970 | 4,638 | 4,920 | 5,770 | 6,289 | 4,894 | 4,611 | 4,787 | 5,165 | 6,905 | 6,217 | 6,629 | 7,420 | 7,874 | 7,831 | 9,036 | 8,362 | 8,689 | 9,183 | 9,131 | 8,893 | 8,367 | 7,633 | 7,441 | 9,497 | 8,148 | 7,700 | 9,077 | 6,998 | 5,125 | 5,009 | 5,310 | 5,150 | 5,351 | 4,591 | 4,805 | 5,297 | 5,517 | 5,443 | 4,275 | 3,832 | 2,295 | 2,834 | 2,552 | 3,341 | 2,418 | 3,844 | 2,536 | 3,577 | 6,614 | 6,811 | 7,460 | 8,089 | 7,669 | 6,159 | 0 | 0 | 0 | 0 | 2,678.322 | 0 | 0 | 0 | 5,984.993 | 4,820.739 | 4,282.387 | 4,724.007 | 4,932.459 | 5,216.548 | 5,167.844 | 3,762.264 | 3,880.934 | 4,104.535 | 3,652.387 | 3,794.511 | 3,262.669 | 3,383.36 | 3,545.969 | 3,391.001 | 3,296.323 | 2,890.132 | 2,975.51 | 2,932.499 | 3,082.885 | 3,597.163 | 3,482.736 | 4,091.315 | 5,375.872 | 10,191.603 | 10,133.816 | 9,653.164 | 8,975.911 | 12,375.625 | 13,196.126 | 13,244.827 |
Liquide middelen en kortetermijnbeleggingen
| 25,120 | 18,610 | 20,320 | 19,113 | 27,854 | 22,121 | 25,188 | 25,514 | 28,741 | 20,064 | 15,737 | 15,136 | 20,135 | 24,323 | 21,222 | 27,275 | 27,561 | 25,509 | 28,804 | 24,184 | 20,595 | 23,572 | 23,018 | 18,369 | 23,337 | 21,161 | 21,064 | 21,247 | 21,394 | 18,408 | 23,535 | 18,663 | 18,748 | 18,248 | 20,725 | 20,365 | 20,233 | 15,367 | 15,867 | 13,831 | 16,405 | 13,491 | 17,010 | 14,078 | 15,730 | 15,142 | 15,379 | 16,134 | 14,623 | 13,719 | 13,352 | 14,928 | 14,389 | 12,917 | 12,245 | 13,685 | 11,738 | 14,480 | 17,286 | 16,295 | 17,260 | 19,587 | 21,597 | 19,464 | 6,928.389 | 8,308.265 | 5,595.773 | 10,222.853 | 18,333.991 | 20,299.905 | 6,899.373 | 9,212.528 | 13,120.918 | 10,211.174 | 9,597.806 | 11,037.809 | 12,637.632 | 11,626.686 | 12,625.992 | 12,991.653 | 11,646.492 | 11,547.221 | 12,199.219 | 13,257.654 | 14,260.779 | 14,670.951 | 13,860.566 | 14,451.798 | 12,434.353 | 12,469.895 | 12,479.827 | 13,654.017 | 14,531.032 | 13,855.169 | 12,539.026 | 13,700.883 | 12,500.048 | 14,793.129 | 15,414.36 | 17,683.516 | 18,082.009 | 20,050.533 | 20,866.338 | 20,549.082 |
Nettovorderingen
| 37,549 | 6,418 | 45,710 | 46,511 | 44,844 | 6,585 | 45,782 | 45,164 | 45,125 | 3,313 | 44,887 | 43,760 | 42,331 | 44,216 | 38,498 | 51,780 | 53,916 | 6,904 | 52,495 | 55,048 | 58,486 | 7,625 | 60,210 | 58,770 | 59,744 | 6,664 | 55,225 | 52,603 | 51,850 | 9,445 | 10,913 | 10,195 | 48,191 | 8,739 | 45,799 | 8,259 | 8,095 | 0 | 8,515 | 8,406 | 8,427 | 0 | 7,444 | 6,924 | 6,965 | 0 | 6,981 | 3,416 | 3,331 | 36,126 | 33,877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,833.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,872.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 26,386 | 25,786 | 29,116 | 29,747 | 28,844 | 27,294 | 29,538 | 28,472 | 28,433 | 24,906 | 27,914 | 25,713 | 23,450 | 20,976 | 20,326 | 28,339 | 27,986 | 25,298 | 28,553 | 28,828 | 30,963 | 28,420 | 34,135 | 32,267 | 32,121 | 28,096 | 31,025 | 28,098 | 26,451 | 24,492 | 26,089 | 25,388 | 25,902 | 24,426 | 26,374 | 25,478 | 24,494 | 22,862 | 24,181 | 23,154 | 22,762 | 20,004 | 20,884 | 19,146 | 18,510 | 16,648 | 18,483 | 18,813 | 18,568 | 17,075 | 19,278 | 18,962 | 18,595 | 17,081 | 17,186 | 16,018 | 15,752 | 14,544 | 14,386 | 14,217 | 12,845 | 13,356 | 13,618 | 16,048 | 16,845.073 | 17,798.413 | 16,140.43 | 15,215.556 | 14,108.346 | 14,926.401 | 14,793.13 | 19,701.351 | 17,749.646 | 19,892.838 | 18,894.312 | 19,989.167 | 19,124.466 | 21,197.839 | 20,132.044 | 19,238.693 | 16,779.269 | 18,797.708 | 17,724.941 | 17,851.65 | 14,922.206 | 16,543.637 | 16,612.169 | 17,154.531 | 15,656.344 | 17,306.359 | 16,516.293 | 17,658.094 | 16,783.348 | 19,784.945 | 17,825.49 | 17,856.125 | 16,275.616 | 17,409.617 | 15,753.449 | 16,299.261 | 14,996.291 | 14,352.807 | 14,055.777 | 13,268.05 |
Overige vlottende activa
| 11,359 | 50,953 | 8,350 | 52,256 | 52,095 | 52,692 | 50,965 | 50,345 | 50,523 | 50,739 | 51,581 | 50,706 | 50,571 | 50,935 | 96,258 | 54,204 | 57,000 | 54,658 | 54,358 | 62,041 | 62,858 | 64,987 | 62,444 | 61,320 | 62,108 | 62,145 | 59,748 | 57,016 | 54,856 | 54,551 | 47,193 | 47,001 | 50,602 | 50,639 | 47,989 | 46,832 | 45,697 | 45,403 | 41,310 | 38,473 | 38,421 | 35,826 | 33,600 | 33,942 | 32,524 | 31,443 | 29,730 | 33,272 | 33,819 | 34,636 | 3,326 | 32,572 | 31,412 | 31,120 | 30,498 | 28,146 | 29,101 | 27,979 | 26,611 | 27,035 | 24,175 | 24,145 | 24,983 | 25,775 | 26,954 | 33,799.441 | 33,397.981 | 32,129.327 | 29,886.785 | 32,104.376 | 32,286.465 | 52,218.797 | 49,544.591 | 74,173.039 | 76,258.892 | 76,512.252 | 77,368.347 | 76,285.787 | 77,995.048 | 75,184.339 | 76,603.642 | 77,276.873 | 78,798.102 | 76,456.749 | 74,435.548 | 75,810.778 | 77,035.303 | 74,772.264 | 76,026.041 | 76,039.627 | 74,012.278 | 75,529.054 | 72,255.05 | 81,162.84 | 78,247.43 | 74,063.764 | 71,034.129 | 78,383.52 | 74,348.594 | 69,645.913 | 60,189.885 | 53,509.239 | 53,711.767 | 52,148.834 |
Totaal vlottende activa
| 100,414 | 101,767 | 103,215 | 103,867 | 106,558 | 104,032 | 105,180 | 103,545 | 107,608 | 102,874 | 102,054 | 98,811 | 101,490 | 102,929 | 143,655 | 119,447 | 122,352 | 115,264 | 121,459 | 123,744 | 123,511 | 127,800 | 129,943 | 122,640 | 128,024 | 121,613 | 121,363 | 115,597 | 112,060 | 106,896 | 110,095 | 103,356 | 103,810 | 102,052 | 103,768 | 100,934 | 98,519 | 91,847 | 89,873 | 83,864 | 86,015 | 77,145 | 78,938 | 74,090 | 73,729 | 70,441 | 70,573 | 71,960 | 70,677 | 67,458 | 69,833 | 66,462 | 64,396 | 61,118 | 59,929 | 57,849 | 56,591 | 57,003 | 58,283 | 57,547 | 54,280 | 57,088 | 60,198 | 61,287 | 55,520.499 | 59,906.119 | 55,134.184 | 57,567.735 | 62,329.122 | 67,330.682 | 53,978.969 | 81,132.676 | 101,933.551 | 104,277.05 | 104,751.01 | 107,539.228 | 109,130.445 | 109,110.311 | 110,753.083 | 107,414.685 | 105,029.403 | 107,621.801 | 108,722.262 | 107,566.053 | 103,618.533 | 107,025.366 | 107,508.038 | 106,378.592 | 104,116.737 | 105,815.881 | 103,008.398 | 106,841.165 | 103,569.43 | 114,802.955 | 108,611.946 | 105,620.772 | 99,809.792 | 110,586.266 | 105,516.403 | 103,628.691 | 93,268.185 | 87,912.579 | 88,633.882 | 85,965.965 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 71,027 | 71,757 | 69,080 | 68,888 | 68,207 | 67,802 | 67,813 | 67,328 | 67,154 | 40,980 | 41,365 | 41,687 | 41,463 | 41,897 | 41,661 | 52,674 | 52,810 | 52,853 | 52,287 | 53,634 | 54,882 | 55,581 | 55,190 | 54,308 | 53,388 | 49,368 | 48,065 | 47,068 | 46,082 | 45,985 | 45,384 | 44,655 | 44,160 | 43,747 | 42,301 | 41,603 | 40,415 | 40,126 | 38,983 | 38,851 | 38,481 | 37,499 | 36,628 | 35,805 | 35,135 | 34,939 | 33,879 | 33,356 | 33,058 | 32,709 | 31,942 | 20,030 | 42,340 | 41,991 | 39,485 | 37,657 | 36,811 | 37,518 | 36,067 | 35,166 | 33,465 | 32,983 | 33,532 | 34,377 | 34,841.645 | 15,566.97 | 34,049.317 | 33,588.83 | 34,342.197 | 34,941.093 | 35,186.876 | 69,937.212 | 70,978.884 | 72,286.662 | 71,899.81 | 71,750.295 | 70,922.884 | 69,121.76 | 68,111.969 | 63,019.66 | 60,666.803 | 62,849.884 | 62,996.506 | 61,351.756 | 57,201.921 | 60,140.432 | 61,153.187 | 62,439.27 | 64,569.435 | 68,145.942 | 69,415.136 | 76,666.028 | 77,301.406 | 82,859.885 | 81,680.749 | 77,415.355 | 73,828.007 | 77,114.954 | 73,059.427 | 69,593.598 | 63,730.759 | 33,078.983 | 33,049.234 | 31,720.514 |
Goodwill
| 750 | 754 | 752 | 752 | 748 | 745 | 753 | 754 | 749 | 749 | 752 | 760 | 763 | 764 | 755 | 1,247 | 1,251 | 1,221 | 1,233 | 1,257 | 1,210 | 1,217 | 1,212 | 1,093 | 0 | 1,082 | 1,096 | 1,090 | 1,082 | 1,115 | 1,156 | 1,165 | 1,195 | 1,188 | 724 | 730 | 718 | 727 | 721 | 741 | 753 | 740 | 712 | 687 | 674 | 681 | 702 | 712 | 734 | 729 | 748 | 0 | 0 | 0 | 0 | 0 | 0 | 934 | 0 | 0 | 0 | 0 | 0 | 0 | 661.591 | 0 | 0 | 0 | 694.1 | 0 | 0 | 1,656.563 | 1,682.829 | 1,796.549 | 1,795.284 | 0 | 0 | 0 | 0 | 0 | 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
| 18,813 | 18,682 | 17,837 | 17,211 | 17,048 | 16,848 | 16,209 | 15,673 | 15,597 | 15,275 | 14,838 | 14,570 | 14,434 | 14,386 | 14,253 | 15,809 | 15,813 | 15,686 | 15,651 | 15,697 | 15,409 | 15,077 | 14,985 | 14,504 | 14,145 | 13,913 | 13,640 | 13,370 | 13,065 | 12,789 | 12,378 | 12,021 | 11,621 | 11,199 | 10,791 | 10,442 | 10,066 | 9,847 | 9,630 | 9,478 | 9,371 | 9,202 | 9,147 | 9,170 | 9,278 | 9,289 | 9,136 | 9,125 | 8,930 | 8,808 | 8,660 | 8,553 | 8,326 | 0 | 8,005 | 7,740 | 7,580 | 6,570 | 7,365 | 6,963 | 6,753 | 6,501 | 6,348 | 6,208 | 5,389.705 | 5,654.793 | 5,403.867 | 5,281.438 | 4,515.768 | 5,031.529 | 4,969.706 | 5,811.071 | 765.267 | 2,976.913 | 2,995.01 | 4,972.335 | 5,068.393 | 5,339.565 | 5,046.432 | 4,723.466 | 4,670.252 | 5,143.535 | 5,130.559 | 5,095.601 | 4,626.813 | 4,604.081 | 4,674.943 | 4,843.503 | 4,930.667 | 2,724.055 | 2,653.398 | 2,898.08 | 2,868.218 | 2,964.888 | 2,888.553 | 3,203.189 | 3,111.17 | 3,518.881 | 2,956.265 | 2,883.603 | 2,825.345 | 2,829.222 | 2,924.745 | 2,837.912 |
Goodwill en immateriële activa
| 19,563 | 19,436 | 18,589 | 17,963 | 17,796 | 17,593 | 16,962 | 16,427 | 16,346 | 15,275 | 14,838 | 14,570 | 14,434 | 14,386 | 14,253 | 15,809 | 15,813 | 15,686 | 15,651 | 15,697 | 15,409 | 15,077 | 14,985 | 14,504 | 14,145 | 13,913 | 13,640 | 13,370 | 13,065 | 12,789 | 12,378 | 12,021 | 11,621 | 11,199 | 10,791 | 10,442 | 10,066 | 9,847 | 9,630 | 9,478 | 9,371 | 9,202 | 9,147 | 9,170 | 9,278 | 9,289 | 9,136 | 9,125 | 8,930 | 8,808 | 8,660 | 8,553 | 8,326 | 8,259 | 8,005 | 7,740 | 7,580 | 7,504 | 7,365 | 6,963 | 6,753 | 6,501 | 6,348 | 6,208 | 6,051.296 | 5,654.793 | 5,403.867 | 5,281.438 | 5,209.869 | 5,031.529 | 4,969.706 | 7,467.635 | 2,448.096 | 4,773.462 | 4,790.295 | 4,972.335 | 5,068.393 | 5,339.565 | 5,046.432 | 4,723.466 | 4,670.252 | 5,143.535 | 5,130.559 | 5,095.601 | 4,626.813 | 4,604.081 | 4,674.943 | 4,843.503 | 4,930.667 | 2,724.055 | 2,653.398 | 2,898.08 | 2,868.218 | 2,964.888 | 2,888.553 | 3,203.189 | 3,111.17 | 3,518.881 | 2,956.265 | 2,883.603 | 2,825.345 | 2,829.222 | 2,924.745 | 2,837.912 |
Langetermijnbeleggingen
| 3,137 | 12,961 | 64,875 | 66,015 | 14,529 | 68,036 | 9,045 | 12,599 | 13,570 | 13,372 | 14,292 | 13,439 | 12,855 | 13,419 | 5,043 | 6,585 | 6,128 | 4,746 | 4,545 | 4,331 | 5,397 | 4,944 | 4,566 | 4,186 | 5,159 | 4,653 | 4,535 | 4,338 | 4,874 | 4,671 | 4,378 | 4,165 | 4,474 | 4,044 | 3,790 | 3,564 | 3,352 | 3,611 | 2,929 | 2,911 | 2,771 | 2,270 | 2,338 | 2,412 | 1,924 | 3,425 | 2,919 | 2,915 | 4,393 | 4,300 | 5,121 | 34,034 | 6,970 | 5,224 | 2,926 | 4,136 | 1,864 | 4,343 | 301 | -2,836 | -3,165 | -3,781 | -3,734 | -1,989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,337 | 0 | 3,735 | 3,749 | 3,948 | 4,127 | 2,958 | 2,886 | 3,226 | 3,725 | 1,978 | 2,535 | 2,991 | 3,434 | 3,304 | 4,775 | 5,419 | 6,259 | 5,779 | 6,156 | 5,263 | 5,803 | 6,405 | 5,998 | 4,831 | 4,021 | 3,343 | 3,329 | 2,995 | 2,853 | 2,848 | 2,813 | 3,811 | 3,870 | 4,162 | 4,448 | 3,493 | 3,284 | 3,289 | 3,811 | 6,060 | 4,124 | 2,957 | 2,167 | 1,894 | 1,829 | 2,082 | 2,139 | 2,909 | 2,274 | 2,284 | 2,374 | 2,429 | 2,772 | 2,571 | 2,477 | 2,514 | 2,613 | 2,331 | 2,321 | 2,233 | 2,935 | 3,042 | 3,130 | 2,834.57 | 2,144.23 | 1,931.768 | 1,740.006 | 1,884.771 | 1,886.473 | 4,779.842 | 5,654.622 | 6,093.343 | 7,210.622 | 6,947.14 | 7,294.738 | 7,243.335 | 4,785.992 | 4,939.061 | 4,744.295 | 4,126.582 | 3,056.688 | 3,112.113 | 3,172.779 | 2,683.027 | 3,810.57 | 4,037.885 | 3,613.407 | 3,616.521 | 1,847.092 | 1,694.108 | 2,704.186 | 3,015.451 | 3,072.462 | 3,372.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 62,787 | 0 | 2,523 | 2,691 | 56,111 | 1,432 | 61,732 | 56,045 | 55,340 | -3,725 | -1,978 | -2,535 | -2,991 | -3,434 | -3,304 | -4,775 | -5,419 | -6,259 | -5,779 | -6,156 | -5,263 | -5,803 | -6,405 | -5,998 | -4,831 | -4,021 | -3,343 | -3,329 | -2,995 | -2,853 | -2,848 | -2,813 | -3,811 | -3,870 | -4,162 | -4,448 | -3,493 | -3,284 | -3,289 | -3,811 | -6,060 | -4,124 | -2,957 | -2,167 | -1,894 | -1,829 | -2,082 | -2,139 | -2,909 | -2,274 | -2,284 | 27,897 | 28,226 | 28,768 | 28,828 | 26,286 | 27,846 | 26,849 | 30,563 | 32,853 | 35,255 | 36,282 | 35,606 | 34,723 | 33,284.284 | 53,518.538 | 32,499.455 | 30,777.466 | 31,541.104 | 31,740.676 | 116,813.574 | 50,753.865 | 8,567.959 | 7,648.728 | 7,385.396 | 7,671.768 | 9,113.482 | 8,235.431 | 8,175.055 | 8,596.816 | 8,068.006 | 8,369.905 | 9,207.623 | 9,740.732 | 9,826.915 | 9,756.328 | 11,425.32 | 11,046.152 | 10,263.487 | 17,672.942 | 17,121.259 | 18,804.247 | 21,017.117 | 21,281.11 | 20,508.138 | 22,997.666 | 22,440.46 | 19,617.986 | 15,306.23 | 16,432.142 | 14,972.44 | 36,416.062 | 35,393.474 | 32,185.913 |
Totaal niet-vlottende activa
| 160,851 | 163,243 | 158,802 | 159,306 | 160,591 | 158,990 | 158,510 | 155,285 | 155,636 | 69,627 | 70,495 | 69,696 | 68,752 | 69,702 | 60,957 | 75,068 | 74,751 | 73,285 | 72,483 | 73,662 | 75,688 | 75,602 | 74,741 | 72,998 | 72,692 | 67,934 | 66,240 | 64,776 | 64,021 | 63,445 | 62,140 | 60,841 | 60,255 | 58,990 | 56,882 | 55,609 | 53,833 | 53,584 | 51,542 | 51,240 | 50,623 | 48,971 | 48,113 | 47,387 | 46,337 | 47,653 | 45,934 | 45,396 | 46,381 | 45,817 | 45,723 | 92,888 | 88,291 | 87,014 | 81,815 | 78,296 | 76,615 | 78,827 | 76,627 | 74,467 | 74,541 | 74,920 | 74,794 | 76,449 | 77,011.795 | 76,884.531 | 73,884.407 | 71,387.74 | 72,977.94 | 73,599.771 | 161,749.998 | 133,813.334 | 88,088.282 | 91,919.474 | 91,022.641 | 91,689.136 | 92,348.095 | 87,482.748 | 86,272.518 | 81,084.236 | 77,531.643 | 79,420.013 | 80,446.8 | 79,360.868 | 74,338.677 | 78,311.411 | 81,291.335 | 81,942.333 | 83,380.11 | 90,390.032 | 90,883.901 | 101,072.541 | 104,202.192 | 110,178.344 | 108,449.575 | 103,616.21 | 99,379.637 | 100,251.821 | 91,321.922 | 88,909.343 | 81,528.544 | 72,324.267 | 71,367.453 | 66,744.339 |
Totaal activa
| 261,265 | 265,010 | 262,017 | 263,173 | 267,149 | 263,022 | 263,690 | 258,830 | 263,244 | 258,890 | 260,911 | 256,312 | 256,888 | 258,615 | 288,025 | 291,250 | 293,725 | 284,180 | 289,170 | 293,324 | 296,133 | 300,941 | 303,971 | 292,886 | 296,075 | 280,233 | 275,251 | 268,833 | 261,411 | 254,209 | 254,448 | 245,500 | 246,825 | 241,805 | 234,056 | 229,208 | 222,842 | 216,103 | 210,090 | 205,625 | 208,230 | 188,716 | 186,391 | 175,337 | 170,965 | 167,835 | 166,071 | 166,668 | 166,988 | 167,611 | 162,378 | 159,350 | 152,687 | 148,132 | 141,744 | 136,145 | 133,206 | 135,830 | 134,910 | 132,014 | 128,821 | 132,008 | 134,992 | 137,736 | 132,532.293 | 136,790.65 | 129,018.591 | 128,955.475 | 135,307.062 | 140,930.453 | 215,728.966 | 214,946.01 | 190,021.833 | 196,196.524 | 195,773.651 | 199,228.365 | 201,478.54 | 196,593.059 | 197,025.602 | 188,498.921 | 182,561.046 | 187,041.814 | 189,169.062 | 186,926.921 | 177,957.21 | 185,336.777 | 188,799.373 | 188,320.925 | 187,496.848 | 196,205.913 | 193,892.299 | 207,913.706 | 207,771.622 | 224,981.299 | 217,061.521 | 209,236.983 | 199,189.43 | 210,838.087 | 196,838.325 | 192,538.033 | 174,796.729 | 160,236.846 | 160,001.335 | 152,710.304 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,270 | 10,104 | 14,240 | 12,492 | 13,021 | 11,625 | 13,352 | 12,764 | 13,141 | 9,685 | 13,453 | 12,216 | 11,578 | 8,213 | 10,592 | 14,433 | 14,489 | 10,604 | 13,937 | 12,825 | 13,383 | 10,768 | 16,169 | 15,194 | 15,762 | 13,123 | 16,416 | 15,716 | 13,881 | 11,632 | 15,200 | 13,973 | 13,856 | 9,798 | 13,857 | 12,825 | 11,742 | 10,182 | 12,127 | 11,709 | 11,781 | 9,852 | 11,538 | 10,082 | 10,265 | 8,778 | 9,980 | 10,381 | 10,161 | 8,832 | 10,364 | 10,394 | 10,156 | 9,515 | 9,966 | 8,573 | 8,354 | 7,657 | 8,645 | 7,553 | 5,622 | 6,847 | 5,902 | 6,093 | 6,478 | 8,605.991 | 8,217.639 | 7,752.778 | 6,949.921 | 7,828.302 | 7,551.707 | 14,621.622 | 13,715.704 | 14,767.158 | 15,389.829 | 16,067.07 | 14,579.545 | 16,361.144 | 16,368.281 | 15,115.399 | 12,904.236 | 14,344.963 | 14,656.28 | 14,850.131 | 11,562.665 | 14,346.683 | 14,311.634 | 14,076.545 | 12,351.444 | 14,514.456 | 14,389.347 | 15,718.01 | 14,169.133 | 0 | 0 | 0 | 0 | 17,749.715 | 17,805.827 | 18,112.499 | 15,797.286 | 24,705.421 | 24,586.985 | 24,432.051 |
Kortlopende schulden
| 28,510 | 39,311 | 29,556 | 30,450 | 27,539 | -1,254 | 31,850 | 33,309 | 32,625 | 0 | 31,709 | 30,258 | 30,596 | 0 | 33,843 | 38,713 | 40,515 | 0 | 41,206 | 42,041 | 44,168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,773 | 23,134 | 21,925 | 0 | 0 | 6,721 | 18,155 | 6,855 | 31,634 | 6,468 | 17,370 | 7,986 | 0 | 25,085 | 0 | 0 | 0 | 15,864.539 | 0 | 0 | 0 | 13,168.704 | 31,150.628 | 38,648.753 | 49,282.196 | 44,642.337 | 59,851.866 | 33,985.188 | 0 | 36,454.773 | 0 | 0 | 0 | 34,102.946 | 0 | 0 | 0 | 28,205.534 | 0 | 0 | 0 | 30,354.953 | 0 | 0 | 0 | 34,001.649 | 0 | 0 | 0 | 0 | 88,583.059 | 78,596.125 | 0 | 36,748.367 | 0 | 0 | 0 |
Belastingschulden
| 771 | 2,267 | 0 | 0 | 0 | 948 | 0 | 0 | 0 | 2,980 | 0 | 0 | 0 | 2,930 | 0 | 0 | 0 | 3,215 | 0 | 0 | 0 | 3,037 | 0 | 0 | 0 | 2,177 | 0 | 0 | 0 | 2,284 | 0 | 0 | 0 | 2,096 | 0 | 0 | 0 | 2,002 | 0 | 0 | 0 | 1,703 | 0 | 0 | 0 | 1,192 | 0 | 0 | 0 | 122 | 0 | 864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 1,604 | 0 | 33,451 | 1,478 | 36,138 | 38,110 | 39,101 | -32,824 | -31,709 | -30,258 | -30,596 | -31,169 | -33,843 | -38,713 | -40,515 | -39,616 | -41,206 | -42,041 | -44,168 | -45,977 | -44,655 | -48,143 | -43,156 | -39,781 | -37,288 | -35,792 | -33,619 | -33,082 | -30,468 | -30,235 | -30,371 | -32,589 | -31,590 | -32,934 | -30,784 | -29,309 | -24,827 | -24,874 | -26,617 | -23,826 | -21,153 | -21,264 | -19,188 | -20,975 | -22,531 | -23,773 | -23,134 | -21,925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,242.465 | 1,317.966 | 5,406.1 | 0 | 42,500.199 | 43,135.347 | 0 | 46,646.439 | 0 | 0 | 0 | 41,535.072 | 0 | 0 | 0 | 22,871.24 | 0 | 0 | 0 | 17,591.826 | 0 | 0 | 0 | 19,198.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 32,286 | 23,144 | 30,341 | 36,039 | 38,351 | 23,469 | 39,871 | 41,903 | 43,701 | 74,347 | 44,829 | 47,774 | 47,969 | 69,117 | 66,430 | 51,029 | 52,034 | 77,227 | 46,558 | 48,658 | 46,231 | 82,802 | 89,045 | 92,794 | 86,768 | 73,991 | 72,387 | 75,329 | 74,599 | 73,708 | 66,514 | 65,621 | 69,481 | 69,119 | 66,062 | 70,445 | 67,828 | 64,897 | 60,677 | 60,576 | 64,564 | 55,419 | 54,052 | 51,487 | 48,801 | 49,138 | 49,489 | 26,966 | 27,664 | 27,837 | 49,143 | 45,540 | 36,602 | 27,185 | 34,452 | 9,895 | 34,995 | 28,112 | 36,263 | 41,133 | 16,831 | 41,459 | 48,597 | 47,326 | 29,963.388 | 44,596.777 | 38,601.046 | 40,158.809 | 28,898.447 | 8,963.549 | 8,292.693 | 15,917.38 | 44,026.335 | 28,720.354 | 8,710.338 | 133,328.216 | 9,045.937 | 133,972.867 | 135,253.471 | 129,223.782 | 8,700.936 | 85,793.943 | 86,012.694 | 85,535.166 | 8,789.912 | 9,421.767 | 8,837.11 | 8,809.281 | 7,987.795 | 9,479.51 | 9,694.565 | 9,609.785 | 9,217.186 | 41,378.899 | 42,462.317 | 41,372.055 | 36,425.82 | 13,178.798 | 12,021.374 | 50,770.661 | 48,015.958 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 74,837 | 74,826 | 75,741 | 78,981 | 78,911 | 82,434 | 85,073 | 87,976 | 89,467 | 88,403 | 89,991 | 90,248 | 90,143 | 87,675 | 110,865 | 104,175 | 107,038 | 99,809 | 101,701 | 103,524 | 103,782 | 105,802 | 106,820 | 109,571 | 104,180 | 97,952 | 96,780 | 92,593 | 90,056 | 87,624 | 85,259 | 83,124 | 86,871 | 84,457 | 83,167 | 83,270 | 79,570 | 77,081 | 72,804 | 72,285 | 76,345 | 66,974 | 65,590 | 61,569 | 59,066 | 59,108 | 59,469 | 61,120 | 60,959 | 58,716 | 59,507 | 56,798 | 53,479 | 54,855 | 51,273 | 50,102 | 49,817 | 53,139 | 52,894 | 48,686 | 47,538 | 48,306 | 54,499 | 53,419 | 52,305.927 | 53,202.768 | 46,818.685 | 47,911.588 | 49,017.071 | 49,184.944 | 55,811.118 | 85,227.299 | 102,384.377 | 145,839.577 | 101,220.701 | 149,395.286 | 106,726.694 | 150,334.011 | 151,621.752 | 144,339.182 | 97,243.191 | 100,138.906 | 100,668.973 | 100,385.297 | 71,429.351 | 23,768.45 | 23,148.745 | 22,885.826 | 68,286.018 | 23,993.966 | 24,083.912 | 25,327.795 | 76,586.599 | 41,378.899 | 42,462.317 | 41,372.055 | 36,425.82 | 119,511.571 | 108,423.327 | 68,883.161 | 100,561.61 | 24,705.421 | 24,586.985 | 24,432.051 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 58,281 | 73,487 | 61,557 | 69,885 | 68,371 | 63,724 | 63,726 | 59,413 | 59,898 | 62,051 | 63,831 | 64,657 | 66,212 | 73,543 | 77,029 | 81,589 | 85,081 | 86,539 | 92,667 | 95,891 | 96,697 | 99,179 | 28,517 | 20,829 | 27,569 | 88,034 | 87,908 | 24,094 | 20,034 | 21,035 | 19,909 | 17,355 | 16,479 | 19,029 | 20,662 | 21,110 | 19,506 | 18,805 | 14,429 | 14,676 | 11,587 | 10,325 | 14,935 | 14,862 | 15,322 | 13,542 | 11,728 | 37,349 | 38,638 | 37,056 | 0 | 0 | 1,745 | 29,789 | 1,630 | 30,987 | 1,644 | 24,322 | 2,193 | 0 | 33,606 | 0 | 0 | 0 | 21,762.829 | 0 | 29,966.551 | 28,340.318 | 22,020.542 | 37,678.301 | 40,008.089 | 54,004.113 | 53,358.045 | 0 | 44,521.331 | 0 | 44,414.928 | 0 | 0 | 0 | 42,460.861 | 0 | 0 | 0 | 47,351.979 | 76,437.009 | 77,936.57 | 78,381.095 | 48,828.277 | 79,101.911 | 78,658.744 | 86,681.957 | 57,065.406 | 99,681.039 | 92,637.248 | 87,814.875 | 0 | 0 | 0 | 73,777.752 | 27,788.356 | 53,456.864 | 53,911.709 | 48,659.735 |
Uitgestelde opbrengsten niet-vlottend
| 2,726 | 0 | 1,260 | 1,254 | 4,343 | 1,223 | 4,772 | 4,753 | 4,742 | 4,890 | 5,133 | 5,153 | 5,129 | 5,155 | 5,149 | 7,391 | 7,447 | 7,354 | 7,358 | 7,416 | 7,606 | 7,658 | 7,487 | 7,197 | 7,163 | 7,050 | 6,717 | 6,691 | 6,381 | 5,802 | 5,594 | 5,591 | 5,636 | 5,559 | 5,139 | 5,058 | 4,882 | 4,851 | 4,637 | 4,448 | 3,988 | 3,581 | 3,136 | 2,855 | 2,693 | 2,728 | 2,549 | 2,488 | 2,416 | 2,444 | 2,428 | 2,319 | 2,161 | 2,118 | 1,970 | 1,920 | 1,858 | 1,824 | 2,049 | 1,979 | 1,914 | 1,694 | 1,695 | 1,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,731 | 0 | 7,390 | 7,672 | 7,785 | 7,714 | 7,407 | 7,252 | 7,184 | 6,910 | 6,215 | 6,087 | 5,329 | 4,488 | 4,390 | 4,183 | 4,071 | 3,649 | 4,012 | 3,966 | 4,181 | 3,935 | 4,524 | 4,530 | 4,495 | 4,390 | 4,026 | 3,603 | 3,389 | 3,448 | 4,668 | 4,156 | 4,299 | 4,433 | 3,441 | 3,415 | 3,194 | 3,090 | 2,898 | 2,685 | 2,348 | 1,921 | 1,708 | 1,544 | 1,368 | 1,715 | 1,269 | 1,086 | 1,203 | 2,706 | 1,750 | 1,375 | 1,444 | 1,081 | 1,874 | 1,667 | 1,228 | 0 | 969 | 442 | 509 | 850 | 1,070 | 1,471 | 1,729.044 | 1,518.705 | 1,460.264 | 1,052.362 | 674.21 | 545.9 | 627.955 | 982.859 | 716.775 | 4,281.775 | 3,895 | 3,974.073 | 4,199.598 | 2,028.935 | 2,294.434 | 2,180.833 | 2,187.221 | 2,393.24 | 2,853.043 | 2,658.998 | 2,731.463 | 2,745.978 | 2,766.377 | 2,286.295 | 2,313.811 | 4,898.236 | 4,420.987 | 4,458.408 | 4,859.787 | 6,238.229 | 5,664.152 | 5,374.417 | 5,478.087 | 5,964.185 | 5,727.763 | 5,524.464 | 5,195.534 | 9,250.854 | 9,932.35 | 9,128.693 |
Overige niet-vlottende verplichtingen
| 22,354 | 23,067 | 25,261 | 14,243 | 14,022 | 15,111 | 14,237 | 14,310 | 14,601 | 14,877 | 18,044 | 16,794 | 12,838 | 15,803 | 20,936 | 29,068 | 29,600 | 26,138 | 32,189 | 31,086 | 28,295 | 23,023 | 96,182 | 91,014 | 87,038 | 17,832 | 16,493 | 80,394 | 77,656 | 82,151 | 83,742 | 81,977 | 82,439 | 76,902 | 73,646 | 73,468 | 70,075 | 66,656 | 73,006 | 70,180 | 74,757 | 67,752 | 61,591 | 56,864 | 53,796 | 52,505 | 53,771 | 25,173 | 24,957 | 18,255 | 57,501 | 57,057 | 51,018 | 18,952 | 45,094 | 12,770 | 40,142 | 18,592 | 41,211 | 48,568 | 13,427 | 49,241 | 46,316 | 47,875 | 23,932.934 | 47,534.944 | 15,169.462 | 15,031.931 | 25,305.174 | 14,776.436 | 77,999.337 | 34,693.51 | -1,038.035 | 8,580.884 | 9,113.377 | 8,717.881 | 9,063.668 | 8,178.91 | 8,416.227 | 6,882.698 | 6,245.199 | 49,111.273 | 50,244.714 | 47,524.316 | 21,553.944 | 48,778.209 | 49,828.684 | 48,696.792 | 32,690.683 | 45,894.764 | 45,665.416 | 49,090.672 | 29,770.128 | 35,288.86 | 36,381.649 | 33,404.036 | 114,375.436 | 42,217.498 | 44,292.534 | 5,256.611 | 4,513.794 | 38,909.519 | 38,878.441 | 37,305.301 |
Totaal niet-vlottende verplichtingen
| 91,092 | 96,554 | 95,468 | 93,054 | 91,410 | 87,772 | 86,593 | 82,179 | 82,866 | 85,072 | 89,327 | 88,803 | 89,508 | 98,989 | 103,480 | 116,416 | 120,307 | 123,680 | 130,329 | 132,384 | 130,718 | 133,795 | 135,787 | 122,831 | 125,451 | 117,614 | 114,245 | 113,278 | 105,844 | 103,186 | 107,626 | 102,795 | 102,522 | 99,398 | 97,198 | 94,578 | 89,581 | 85,461 | 87,435 | 84,856 | 86,344 | 78,077 | 76,526 | 71,726 | 69,118 | 66,047 | 65,499 | 66,096 | 67,214 | 58,750 | 61,679 | 60,751 | 56,368 | 51,940 | 50,568 | 47,344 | 44,872 | 44,738 | 46,422 | 50,989 | 49,456 | 51,785 | 49,081 | 51,046 | 47,424.807 | 49,053.649 | 46,596.278 | 44,424.61 | 47,999.926 | 53,000.637 | 118,635.38 | 89,680.482 | 52,819.328 | 12,862.659 | 57,529.709 | 12,691.954 | 57,678.193 | 10,207.844 | 10,710.66 | 9,063.531 | 50,893.281 | 51,504.512 | 53,097.757 | 50,183.314 | 71,637.387 | 127,961.195 | 130,531.631 | 129,364.181 | 83,832.771 | 129,894.911 | 128,745.147 | 140,231.037 | 91,695.321 | 141,208.128 | 134,683.049 | 126,593.329 | 119,853.523 | 48,181.684 | 50,020.297 | 84,558.827 | 37,497.684 | 101,617.237 | 102,722.499 | 95,093.73 |
Totaal passiva
| 165,929 | 171,380 | 171,209 | 172,035 | 170,321 | 170,206 | 171,666 | 170,155 | 172,333 | 173,475 | 179,318 | 179,051 | 179,651 | 186,664 | 214,345 | 220,591 | 227,345 | 223,489 | 232,030 | 235,908 | 234,500 | 239,597 | 242,607 | 232,402 | 229,631 | 215,566 | 211,025 | 205,871 | 195,900 | 190,186 | 192,885 | 185,919 | 189,393 | 183,855 | 180,365 | 177,848 | 169,151 | 162,542 | 160,239 | 157,141 | 162,689 | 145,051 | 142,116 | 133,295 | 128,184 | 125,155 | 124,968 | 127,216 | 128,173 | 123,732 | 121,186 | 117,549 | 109,847 | 106,795 | 101,841 | 97,446 | 94,689 | 97,877 | 99,316 | 99,675 | 96,994 | 100,091 | 103,580 | 104,465 | 99,730.734 | 102,256.417 | 93,414.963 | 92,336.198 | 97,016.997 | 102,185.581 | 174,446.499 | 174,907.781 | 155,203.704 | 158,702.236 | 158,750.41 | 162,087.24 | 164,404.888 | 160,541.855 | 162,332.412 | 153,402.713 | 148,136.472 | 151,643.418 | 153,766.731 | 150,568.612 | 143,066.737 | 151,729.645 | 153,680.376 | 152,250.007 | 152,118.789 | 153,888.877 | 152,829.058 | 165,558.832 | 168,281.92 | 182,587.027 | 177,145.366 | 167,965.384 | 156,279.343 | 167,693.255 | 158,443.624 | 153,441.988 | 138,059.294 | 126,322.658 | 127,309.484 | 119,525.781 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84,291 | 86,770 | 82,483 | 78,406 | 74,655 | 75,593 | 70,983 | 73,488 | 70,904 | 66,622 | 50,181 | 46,343 | 46,107 | 50,000 | 49,399 | 49,031 | 48,405 | 54,314 | 43,543 | 52,153 | 50,425 | 52,734 | 58,339 | 47,819 | 45,502 | 43,245 | 51,301 | 39,537 | 37,278 | 39,489 | 46,252 | 36,855 | 35,522 | 32,951 | 40,449 | 32,082 | 30,202 | 30,865 | 25,501 | 28,542 | 26,523 | 25,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,070 | 3,069 | 3,069 | 3,067 | 3,064 | 3,063 | 3,062 | 3,060 | 3,060 | 3,060 | 3,060 | 3,058 | 3,058 | 0 | 3,047 | 3,045 | 3,045 | 3,044 | 3,044 | 3,044 | 2,774.229 | 0 | 2,769.291 | 2,764.508 | 2,770.229 | 0 | 0 | 0 | 0 | 2,657.001 | 2,660.057 | 2,647.457 | 2,645.223 | 2,643.184 | 2,630.587 | 2,632.119 | 2,631.305 | 2,632.885 | 2,630.047 | 2,629.778 | 2,628.239 | 2,631.026 | 2,631.665 | 2,626.768 | 2,634.962 | 2,629.878 | 2,628.233 | 2,606.666 | 2,613.091 | 2,837.555 | 2,607.346 | 2,610.725 | 2,607.548 | 2,614.22 | 2,614.027 | 2,569.713 | 2,566.96 | 0 | 0 | 0 |
Ingehouden winsten
| 77,466 | 75,469 | 79,685 | 78,168 | 80,743 | 76,670 | 74,186 | 70,146 | 72,012 | 67,695 | 63,615 | 59,864 | 60,800 | 55,926 | 58,873 | 56,291 | 52,009 | 47,111 | 43,273 | 43,037 | 46,930 | 46,329 | 45,961 | 45,335 | 51,286 | 40,473 | 49,083 | 47,355 | 49,664 | 55,115 | 44,749 | 42,432 | 40,175 | 48,231 | 36,467 | 34,208 | 36,419 | 43,182 | 33,785 | 32,452 | 29,881 | 37,379 | 29,012 | 27,132 | 27,795 | 22,432 | 25,473 | 23,456 | 22,708 | 15,878 | 25,750 | 24,647 | 25,565 | 24,228 | 22,513 | 21,229 | 21,594 | 20,553 | 19,506 | 16,796 | 16,163 | 16,511 | 16,470 | 18,042 | 19,405.237 | 20,905.992 | 20,673.73 | 21,219.463 | 22,692.009 | 23,618.752 | 26,029.083 | 25,745.973 | 33,387.61 | 32,777.56 | 32,293.206 | 31,970.788 | 31,664.158 | 30,260.303 | 29,512.957 | 30,308.713 | 30,009.56 | 29,501.343 | 28,483.701 | 29,441.343 | 29,034.501 | 27,663.947 | 29,323.771 | 30,670.943 | 30,183.419 | 29,951.445 | 29,159.189 | 29,076.024 | 26,487.187 | 28,692.78 | 25,459.271 | 27,119.803 | 29,449.644 | 28,084.159 | 25,071.562 | 25,674.109 | 23,943.382 | 24,097.489 | 23,539.949 | 23,546.585 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 2,688 | 14,642 | 2,571 | 3,538 | 3,367 | 3,050 | 2,932 | 3,187 | 2,606 | 1,644 | 968 | 192 | -245 | -242 | 10,510 | 10,797 | 11,309 | 11,633 | 11,945 | 12,333 | 12,079 | 12,130 | 21,124 | 12,073 | 12,537 | 12,777 | 5,684 | 13,744 | 14,079 | 14,187 | 6,649 | 14,154 | 14,082 | 14,202 | 7,309 | 12,996 | 12,962 | 12,590 | 3,216 | 12,193 | 11,840 | 11,916 | 17,179 | 12,561 | 12,929 | 13,043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,771 | 14,086 | 7,180 | -5,401 | -2,684 | -2,256 | -1,502 | -643 | -30 | -82,483 | -78,406 | -74,655 | -75,593 | -70,983 | -73,488 | 11,543 | 11,543 | 11,551 | 0 | 0 | 0 | 0 | 0 | 0 | -42 | 0 | 0 | 0 | 0 | -58,185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,840 | 0 | 0 | 0 | 12,929 | 13,043 | 18,799 | 12,380 | 12,517 | 12,758 | 16,232 | 12,504 | 12,755 | 12,396 | 12,762 | 11,856 | 11,083 | 14,098 | 10,886 | 10,578 | 10,720 | 9,163.172 | 11,972.202 | 10,618.37 | 11,116.284 | 11,313.426 | 13,615.961 | 13,739.644 | 12,786.902 | 7,779.961 | 1,386.81 | 1,419.636 | 1,885.148 | 2,111.619 | 2,520.999 | 1,878.165 | 1,480.374 | 875.626 | 2,369.918 | 3,174.42 | 3,128.949 | 2,758.46 | 2,855.783 | 2,713.361 | 2,307.345 | 2,127.029 | 9,294.193 | 8,836.941 | 10,197.202 | 9,971.33 | 10,377.656 | 11,375.369 | 11,059.336 | 10,334.366 | 11,912.499 | 10,064.528 | 10,200.379 | 9,577.154 | 9,310.712 | 8,635.146 | 9,016.477 |
Totaal eigen vermogen van aandeelhouders
| 94,307 | 92,625 | 89,935 | 90,243 | 95,771 | 91,773 | 91,010 | 87,658 | 89,820 | 85,415 | 81,593 | 77,261 | 77,237 | 71,951 | 73,680 | 70,659 | 66,380 | 60,691 | 57,140 | 57,416 | 61,633 | 61,344 | 61,364 | 60,484 | 66,444 | 64,667 | 64,226 | 62,962 | 65,511 | 64,023 | 61,563 | 59,581 | 57,432 | 57,950 | 53,691 | 51,360 | 53,691 | 53,561 | 49,851 | 48,484 | 45,541 | 43,665 | 44,275 | 42,042 | 42,781 | 42,680 | 41,103 | 39,452 | 38,815 | 43,879 | 41,192 | 40,224 | 41,383 | 39,624 | 38,077 | 37,042 | 37,048 | 36,373 | 34,409 | 30,924 | 30,261 | 30,441 | 30,092 | 31,806 | 31,290.172 | 32,878.194 | 34,061.391 | 35,100.254 | 36,775.664 | 37,234.713 | 39,768.728 | 38,532.875 | 34,155.15 | 36,821.371 | 36,372.9 | 36,503.392 | 36,421 | 35,424.487 | 34,021.709 | 34,421.207 | 33,516.491 | 34,504.147 | 34,288.168 | 35,200.071 | 34,421.201 | 33,150.755 | 34,668.798 | 35,605.056 | 34,945.41 | 41,875.516 | 40,624.363 | 41,879.892 | 39,071.607 | 41,907.991 | 39,441.985 | 40,789.865 | 42,391.558 | 42,610.878 | 37,750.118 | 38,444.201 | 36,087.496 | 33,408.202 | 32,175.095 | 32,563.063 |
Totaal eigen vermogen
| 95,336 | 93,630 | 90,808 | 91,138 | 96,828 | 92,816 | 92,024 | 88,675 | 90,911 | 86,540 | 82,817 | 78,409 | 78,422 | 73,167 | 75,270 | 72,141 | 67,993 | 62,248 | 58,623 | 58,857 | 63,163 | 62,841 | 62,772 | 61,780 | 67,866 | 66,053 | 65,553 | 64,196 | 66,887 | 65,314 | 62,730 | 60,677 | 58,474 | 59,133 | 54,753 | 52,291 | 54,750 | 54,624 | 50,814 | 49,425 | 46,580 | 44,584 | 45,083 | 42,720 | 43,485 | 43,363 | 41,789 | 40,072 | 40,181 | 45,510 | 42,769 | 41,801 | 42,840 | 41,337 | 39,903 | 38,699 | 38,517 | 37,953 | 35,594 | 32,339 | 31,827 | 31,917 | 31,412 | 33,271 | 32,801.559 | 34,534.233 | 35,603.628 | 36,619.277 | 38,290.064 | 38,744.873 | 41,282.468 | 40,038.229 | 34,818.129 | 37,494.289 | 37,023.241 | 37,141.125 | 37,073.652 | 36,051.204 | 34,693.19 | 35,096.208 | 34,424.575 | 35,398.395 | 35,402.331 | 36,358.31 | 34,890.472 | 33,607.132 | 35,118.997 | 36,070.918 | 35,378.058 | 42,317.036 | 41,063.24 | 42,354.874 | 39,489.702 | 42,394.272 | 39,916.155 | 41,271.599 | 42,910.087 | 43,144.832 | 38,394.701 | 39,096.046 | 36,737.435 | 33,914.188 | 32,691.851 | 33,184.524 |
Totaal passiva en aandeelhoudersvermogen
| 261,265 | 265,010 | 262,017 | 263,173 | 267,149 | 263,022 | 263,690 | 258,830 | 263,244 | 258,890 | 260,911 | 256,312 | 256,888 | 258,615 | 288,025 | 291,250 | 293,725 | 284,180 | 289,170 | 293,324 | 296,133 | 300,941 | 303,971 | 292,886 | 296,075 | 280,233 | 275,251 | 268,833 | 261,411 | 254,209 | 254,448 | 245,500 | 246,825 | 241,805 | 234,056 | 229,208 | 222,842 | 216,103 | 210,090 | 205,625 | 208,230 | 188,716 | 186,391 | 175,337 | 170,965 | 167,835 | 166,071 | 166,668 | 166,988 | 167,611 | 162,378 | 159,350 | 152,687 | 148,132 | 141,744 | 136,145 | 133,206 | 135,830 | 134,910 | 132,014 | 128,821 | 132,008 | 134,992 | 137,736 | 132,532.293 | 136,790.65 | 129,018.591 | 128,955.475 | 135,307.062 | 140,930.453 | 215,728.966 | 214,946.01 | 190,021.833 | 196,196.524 | 195,773.651 | 199,228.365 | 201,478.54 | 196,593.059 | 197,025.602 | 188,498.921 | 182,561.046 | 187,041.814 | 189,169.062 | 186,926.921 | 177,957.21 | 185,336.777 | 188,799.373 | 188,320.925 | 187,496.848 | 196,205.913 | 193,892.299 | 207,913.706 | 207,771.622 | 224,981.299 | 217,061.521 | 209,236.983 | 199,189.43 | 210,838.087 | 196,838.325 | 192,538.033 | 174,796.729 | 160,236.846 | 160,001.335 | 152,710.304 |