Melexis NV
EBR:MELE.BR
59.5 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 34.463 | 38.551 | 35.655 | 39.349 | 30.523 | 35.71 | 93.259 | 85.08 | 104.46 | 39.27 | 57.799 | 34.95 | 51.799 | 58.967 | 76.913 | 58.883 | 78.831 | 57.622 | 51.051 | 38.772 | 60.15 | 31.307 | 39.554 | 34.522 | 36.946 | 28.763 | 71.798 | 75.478 | 109.157 | 78.041 | 92.045 | 75.789 | 109.201 | 95.321 | 89.981 | 73.838 | 109.821 | 80.931 | 58.81 | 59.61 | 78.08 | 53.334 | 34.747 | 27.722 | 31.559 | 16.426 | 16.496 | 21.317 | 38.496 | 25.137 | 25.705 | 17.806 | 36.75 | 24.651 | 18.56 | 21.18 | 32.153 | 26.12 | 19.349 | 22.247 |
Kortetermijnbeleggingen
| 0.231 | 0.138 | 0 | 0 | 0.246 | 0 | 12.271 | 12.501 | 12.096 | 23.394 | 20.555 | 10.356 | 7.273 | 3.169 | 0.522 | 0.245 | 0.21 | 0 | 0.002 | 0.078 | 0 | 0 | 0 | 0 | 0 | 0.154 | 0.002 | 0 | 0.043 | 2.716 | 0 | 0 | 0.137 | 0 | 0.049 | 0 | 0.111 | 0.351 | 0.149 | 0 | 0 | 0 | 0 | 3.788 | 4.744 | 4.671 | 4.682 | 3.879 | 4.16 | 3.521 | 4.93 | 4.605 | 4.009 | 5.925 | 6.821 | 5.729 | 4.688 | 4.112 | 4.17 | 3.99 |
Liquide middelen en kortetermijnbeleggingen
| 34.694 | 38.689 | 35.655 | 39.349 | 30.769 | 35.71 | 105.53 | 97.581 | 116.556 | 62.664 | 78.354 | 34.95 | 59.072 | 58.967 | 77.435 | 58.883 | 79.041 | 57.622 | 51.051 | 38.772 | 60.15 | 31.307 | 39.554 | 34.522 | 36.946 | 28.763 | 71.798 | 75.478 | 109.157 | 78.041 | 92.045 | 75.789 | 109.201 | 95.321 | 89.981 | 73.838 | 109.821 | 80.931 | 58.81 | 59.61 | 78.08 | 53.334 | 34.747 | 31.51 | 31.559 | 21.097 | 16.496 | 25.196 | 42.656 | 28.658 | 30.635 | 22.412 | 40.759 | 30.576 | 25.381 | 26.909 | 36.841 | 30.232 | 23.519 | 26.237 |
Nettovorderingen
| 129.8 | 148.078 | 136.763 | 123.933 | 132.272 | 134.903 | 143.463 | 107.547 | 98.927 | 100.71 | 94.195 | 80.229 | 107.104 | 100.149 | 80.014 | 70.411 | 65.38 | 49.061 | 71.06 | 60.269 | 74.945 | 68.569 | 67.193 | 85.363 | 80.415 | 89.741 | 74.304 | 69.111 | 67.366 | 84.946 | 70.287 | 77.893 | 62.684 | 61.28 | 64.226 | 53.243 | 55.336 | 60.227 | 61.22 | 50.08 | 49.381 | 51.797 | 55.737 | 52.412 | 57.701 | 53.308 | 62.404 | 35.995 | 42.924 | 38.381 | 34.08 | 38.524 | 36.359 | 40.054 | 38.094 | 36.729 | 35.993 | 35.255 | 32.583 | 28.745 |
Voorraad
| 252.405 | 256.847 | 257.734 | 254.348 | 227.365 | 212.759 | 191.649 | 179.649 | 175.184 | 167.293 | 158.27 | 144.49 | 131.319 | 128.537 | 123.758 | 123.457 | 131.589 | 148.369 | 129.887 | 128.505 | 127.975 | 128.922 | 124.941 | 120.568 | 125.871 | 115.271 | 100.771 | 97.625 | 88.308 | 81.645 | 79.702 | 76.88 | 73.046 | 65.797 | 62.258 | 64.099 | 64.326 | 62.329 | 62.781 | 56.412 | 52.152 | 50.268 | 47.944 | 44.265 | 40.288 | 38.625 | 38.87 | 38.359 | 35.291 | 34.405 | 36.292 | 36.943 | 35.516 | 36.139 | 37.761 | 39.217 | 34.557 | 32.938 | 30.969 | 26.395 |
Overige vlottende activa
| 187.373 | 7.319 | 27.274 | 32.43 | 20.745 | 22.248 | 19.294 | 20.078 | 13.951 | 18.88 | 15.71 | 10.681 | 11.746 | 108.218 | 12.18 | 10.638 | 10.992 | 64.441 | 12.834 | 9.782 | 8.624 | 90.885 | 11.699 | -0 | 11.543 | 0 | 11.159 | 81.235 | 8.744 | -0 | 12.298 | 0 | 8.493 | 70.437 | 7.005 | 60.203 | 8.336 | 7.659 | 7.627 | 0 | 6.464 | 5.889 | 7.625 | -0 | 5.362 | 6.978 | 5.947 | 49.513 | 10.721 | 18.606 | 7.104 | 7.143 | 5.404 | 6.049 | 6.435 | 7.504 | 6.768 | 6.911 | 7.723 | 8.443 |
Totaal vlottende activa
| 474.472 | 450.933 | 457.426 | 450.06 | 411.151 | 405.62 | 459.936 | 407.735 | 417.904 | 361.335 | 364.804 | 291.862 | 309.241 | 295.721 | 293.387 | 263.389 | 287.002 | 270.433 | 264.832 | 237.328 | 271.694 | 251.115 | 243.387 | 240.452 | 254.775 | 233.776 | 258.032 | 254.338 | 273.575 | 244.633 | 254.332 | 230.562 | 253.424 | 231.555 | 223.47 | 198.14 | 237.819 | 211.147 | 190.438 | 166.103 | 186.077 | 161.288 | 146.053 | 128.187 | 134.91 | 120.009 | 123.717 | 113.067 | 131.592 | 120.05 | 108.111 | 105.022 | 118.038 | 112.818 | 107.671 | 110.359 | 114.159 | 105.336 | 94.794 | 89.82 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 216.021 | 212.514 | 209.059 | 199.381 | 178.736 | 159.524 | 147.868 | 139.247 | 134.942 | 133.276 | 133.606 | 136.613 | 135.163 | 133.709 | 134.446 | 132.68 | 134.617 | 139.035 | 145.2 | 148.42 | 151.192 | 155.651 | 159.876 | 157.417 | 150.456 | 110.515 | 129.078 | 116.78 | 107.988 | 103.81 | 97.591 | 97.411 | 95.209 | 96.454 | 92.751 | 90.3 | 83.033 | 79.221 | 73.818 | 71.733 | 69.48 | 67.634 | 66.56 | 66.324 | 62.944 | 65.54 | 63.045 | 60.004 | 54.898 | 54.287 | 53.886 | 51.354 | 51.174 | 52.014 | 50.815 | 48.76 | 46.388 | 45.064 | 44.459 | 43.918 |
Goodwill
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.297 | 2.959 | 1.771 | 2.075 | 2.143 | 2.514 | 2.847 | 3.049 | 3.217 | 3.669 | 3.854 | 4.335 | 4.582 | 4.853 | 4.243 | 4.65 | 4.748 | 5.287 | 4.765 | 5.209 | 5.723 | 6.208 | 4.926 | 5.152 | 5.077 | 5.37 | 5.61 | 5.556 | 7.343 | 6.779 | 6.042 | 6.209 | 6.806 | 6.944 | 7.245 | 7.44 | 6.646 | 6.219 | 6.309 | 4.723 | 4.834 | 4.964 | 4.627 | 4.727 | 4.831 | 1.691 | 1.888 | 2.113 | 0 | 0 | 1.866 | 1.943 | 1.982 | 1.676 | 1.757 | 1.75 | 1.773 | 1.761 | 1.801 | 1.823 |
Goodwill en immateriële activa
| 1.297 | 2.959 | 1.771 | 2.075 | 2.143 | 2.514 | 2.847 | 3.049 | 3.217 | 3.669 | 3.854 | 4.335 | 4.582 | 4.853 | 4.243 | 4.65 | 4.748 | 5.287 | 4.765 | 5.209 | 5.723 | 6.208 | 4.926 | 5.152 | 5.077 | 5.37 | 5.61 | 5.556 | 7.343 | 6.779 | 6.042 | 6.209 | 6.806 | 6.944 | 7.245 | 7.44 | 6.646 | 6.219 | 6.309 | 4.723 | 4.834 | 4.964 | 4.627 | 4.727 | 4.831 | 1.691 | 1.888 | 2.113 | 2.208 | 3.521 | 1.866 | 1.943 | 1.982 | 1.676 | 1.757 | 1.75 | 1.773 | 1.761 | 1.801 | 1.823 |
Langetermijnbeleggingen
| 0 | 192.863 | 0 | 181.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.037 | -2.71 | 0.006 | 0.006 | -0.131 | 0.006 | -0.043 | 0.006 | -0.105 | -0.345 | -0.143 | 0.006 | 0.006 | 0.006 | 0.006 | -3.782 | -4.714 | -4.641 | -4.652 | -3.849 | -4.13 | -3.491 | -4.9 | -4.575 | -3.979 | -5.895 | -6.791 | -5.699 | -4.658 | -4.082 | -4.146 | -3.966 |
Belastingvorderingen
| 32.825 | 33.309 | 33.218 | 33.332 | 30.516 | 29.736 | 28.014 | 27.832 | 24.141 | 21.459 | 21.965 | 25.231 | 26.249 | 27.38 | 28.36 | 28.49 | 28.458 | 28.148 | 28.057 | 27.649 | 25.282 | 23.677 | 24.477 | 24.994 | 24.806 | 25.26 | 26.07 | 26.682 | 27.316 | 24.896 | 24.727 | 23.97 | 7.295 | 8.484 | 9.784 | 10.877 | 11.609 | 11.612 | 12.44 | 13.245 | 14.204 | 14.187 | 14.142 | 14.096 | 14.048 | 14.233 | 14.731 | 14.805 | 15.054 | 14.993 | 14.805 | 14.821 | 15.471 | 15.418 | 14.99 | 15.235 | 14.566 | 14.754 | 15.622 | 15.578 |
Overige niet-vlottende activa
| 172.444 | -1.48 | 192.1 | -0 | 176.125 | 141.512 | 2.123 | 2.37 | 2.699 | 2.928 | 3.085 | 3.141 | 3.654 | 3.649 | 4.201 | 4.203 | 0.004 | 0.003 | 0.003 | 0.003 | 0.002 | 0.008 | 0.009 | 0.004 | 0.004 | 30.005 | 0.004 | 0.005 | 0.052 | 2.724 | 0.008 | 0.007 | 0.144 | 0.007 | 0.056 | 0.008 | 1.07 | 1.311 | 1.114 | 0.964 | 1.478 | 1.476 | 1.478 | 5.265 | 12.471 | 10.007 | 10.593 | 9.43 | 10.326 | 7.551 | 10.369 | 9.539 | 9.546 | 11.02 | 11.544 | 10.074 | 8.916 | 7.803 | 7.857 | 7.079 |
Totaal niet-vlottende activa
| 422.587 | 440.165 | 436.148 | 416.021 | 387.52 | 333.286 | 180.852 | 172.498 | 164.999 | 161.332 | 162.51 | 169.319 | 169.648 | 169.592 | 171.25 | 170.023 | 167.827 | 172.473 | 178.025 | 181.282 | 182.199 | 185.544 | 189.288 | 187.567 | 180.343 | 171.149 | 160.762 | 149.022 | 142.662 | 135.499 | 128.374 | 127.603 | 109.323 | 111.895 | 109.793 | 108.63 | 102.253 | 98.016 | 93.538 | 90.671 | 90.002 | 88.267 | 86.813 | 86.63 | 89.58 | 86.831 | 85.605 | 82.503 | 78.356 | 76.861 | 76.026 | 73.081 | 74.194 | 74.233 | 72.315 | 70.12 | 66.985 | 65.3 | 65.593 | 64.432 |
Totaal activa
| 897.059 | 891.098 | 893.574 | 866.081 | 798.671 | 738.906 | 640.788 | 580.233 | 582.903 | 522.667 | 527.314 | 461.18 | 478.888 | 465.313 | 464.637 | 433.412 | 454.829 | 442.906 | 442.857 | 418.61 | 453.893 | 436.659 | 432.675 | 428.019 | 435.118 | 404.924 | 418.794 | 403.361 | 416.237 | 380.132 | 382.706 | 358.165 | 362.748 | 343.45 | 333.263 | 306.77 | 340.072 | 309.163 | 283.977 | 256.773 | 276.079 | 249.555 | 232.867 | 214.817 | 224.49 | 206.84 | 209.322 | 195.57 | 209.948 | 196.911 | 184.137 | 178.103 | 192.232 | 187.051 | 179.986 | 180.479 | 181.144 | 170.636 | 160.387 | 154.252 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 54.939 | 62.284 | 66.511 | 79.689 | 31.747 | 31.36 | 34.483 | 28.728 | 27.609 | 23.424 | 26.779 | 22.668 | 22.147 | 23.07 | 18.253 | 18.328 | 15.107 | 17.137 | 15.16 | 16.139 | 13.665 | 16.171 | 16.737 | 20.785 | 20.644 | 25.803 | 23.017 | 22.262 | 17.421 | 18.903 | 18.578 | 19.555 | 16.088 | 21.68 | 18.458 | 15.247 | 14.359 | 15.504 | 13.181 | 13.863 | 12.426 | 12.787 | 10.731 | 13.895 | 10.57 | 11.053 | 11.69 | 12.329 | 9.678 | 8.852 | 6.337 | 8.163 | 8.141 | 7.918 | 7.452 | 7.274 | 7.843 | 7.428 | 6.587 | 11.459 |
Kortlopende schulden
| 2.428 | 1.043 | 1.369 | 1.527 | 0.448 | 0.894 | 1.253 | 1.71 | 0.486 | 0.917 | 1.354 | 1.718 | 0.412 | 0.892 | 1.186 | 1.633 | 0.471 | 0.942 | 1.405 | 1.825 | 0.342 | 0.675 | 2.013 | 1.04 | 0.049 | 0.048 | 0.042 | 6.043 | 4.051 | 4.005 | 4.005 | 4.047 | 4.046 | 4.046 | 4.046 | 7.046 | 5.046 | 5.155 | 5.154 | 4.148 | 4.148 | 4.148 | 4.148 | 4.147 | 4.121 | 4.147 | 13.648 | 34.648 | 34.648 | 34.648 | 29.607 | 4.648 | 4.648 | 4.65 | 4.607 | 19.647 | 19.578 | 19.606 | 19.129 | 15.168 |
Belastingschulden
| 6.326 | 3.817 | 3.845 | 2.642 | 4.115 | 3.571 | 1.344 | 1.284 | 4.149 | 3.197 | 1.821 | 1.988 | 4.851 | 0.828 | 0.308 | 1.525 | 1.1 | 1.734 | 2.603 | 3.679 | 5.397 | 2.696 | 2.264 | 16.005 | 15.417 | 10.609 | 20.216 | 36.838 | 28.377 | 26.047 | 25.965 | 31.001 | 9.984 | 8.404 | 6.08 | 6.815 | 6.244 | 5.458 | 3.917 | 5.232 | 4.466 | 3.604 | 3.714 | 3.925 | 3.554 | 2.826 | 7.773 | 3.857 | 0 | 0 | 0 | 5.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 4.412 | 4.417 | 32.875 | 2.926 | 63.475 | 60.387 | 3.947 | 3.717 | 2.732 | 2.738 | 2.422 | 44.419 | 39.75 | 35.776 | 35.174 | 33.526 | 25.304 | 29.782 | 36.569 | 35.447 | 33.073 | 33.793 | 32.433 | 45.437 | 45.595 | 44.303 | 52.86 | 71.449 | 58.014 | 52.568 | 56.546 | 58.358 | 36.919 | 39.641 | 30.202 | 31.218 | 28.026 | 23.529 | 24.031 | 20.979 | 21.33 | 20.461 | 24.622 | 18.897 | 19.09 | 16.963 | 7.773 | 15.248 | 13.538 | 17.876 | 16.08 | -8.163 | 16.938 | 16.386 | 16.182 | 16.154 | 17.98 | 17.666 | 19.855 | 9.75 |
Overige kortlopende verplichtingen
| 30.893 | 28.119 | 8.822 | 39.887 | 14.841 | 7.6 | 58.566 | 53.924 | 59.276 | 53.725 | 51.675 | 0.407 | 4.572 | 0.614 | 3.613 | 0.821 | 5.056 | 0.508 | 4.711 | 0.765 | 4.697 | 0.284 | 3.079 | 0.479 | 4.406 | 0.244 | 4.736 | 0.262 | 2.576 | 0.155 | 2.808 | 0.578 | 2.498 | 0.149 | 1.663 | 0.494 | 1.614 | 0.497 | 1.518 | 0.489 | 1.259 | 0.347 | 2.694 | 0.362 | 1.06 | 0.183 | 8.518 | 0.326 | 7.487 | 2.93 | 3.169 | 26.498 | 1.61 | 1.026 | 1.26 | 1.707 | 0.943 | 0.932 | 0.898 | 1.141 |
Totaal kortlopende verplichtingen
| 92.672 | 95.863 | 109.577 | 124.029 | 110.511 | 100.241 | 98.249 | 88.079 | 90.103 | 80.804 | 82.23 | 69.212 | 66.881 | 60.353 | 58.226 | 54.307 | 45.938 | 48.369 | 57.845 | 54.176 | 51.777 | 50.922 | 54.262 | 67.742 | 70.694 | 70.398 | 80.655 | 100.015 | 82.062 | 75.631 | 81.937 | 82.538 | 59.551 | 65.516 | 54.369 | 54.005 | 49.045 | 44.685 | 43.884 | 39.48 | 39.163 | 37.743 | 42.195 | 37.301 | 34.841 | 32.346 | 41.629 | 62.55 | 65.351 | 64.306 | 55.193 | 31.146 | 31.337 | 29.98 | 29.501 | 44.782 | 46.344 | 45.632 | 46.469 | 37.518 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 187.609 | 229.819 | 177.655 | 184.659 | 129.963 | 137.878 | 2.577 | 2.539 | 3.827 | 3.295 | 3.2 | 2.909 | 3.918 | 33.866 | 32.256 | 64.122 | 65.1 | 65.146 | 65.127 | 65.027 | 65.666 | 65.686 | 37.791 | 34 | 15 | 15 | 15 | 9.043 | 11.044 | 11.091 | 11.093 | 11.093 | 11.092 | 11.092 | 11.091 | 8.138 | 16.137 | 17.957 | 17.983 | 14.033 | 14.059 | 14.084 | 14.111 | 18.177 | 18.231 | 18.229 | 24.758 | 2.328 | 2.355 | 2.383 | 9.452 | 36.976 | 37.002 | 40.03 | 42.076 | 37.115 | 37.327 | 41.844 | 43.811 | 55.332 |
Uitgestelde opbrengsten niet-vlottend
| 6.779 | 6.787 | 0 | 1.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.253 | -0.211 | 0 | 0 | -0.397 | 0 | 0 | 0 | -0.34 | -0.272 | -0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.586 | 0.564 | 0.71 | 0.71 | 0.189 | 0.125 | 3.2 | 3.26 | 0 | 0 | 0 | 0.004 | 0.253 | 0.211 | 0.21 | 0.207 | 0.397 | 0.403 | 0.327 | 0.337 | 0.34 | 0.272 | 0.28 | 0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.382 | 0.382 | 0.382 | 0.382 | 0.285 | 0.285 | 0.285 | 0.285 |
Overige niet-vlottende verplichtingen
| 4.465 | 4.479 | 3.628 | 3.626 | 4.904 | 4.904 | 4.742 | 4.272 | 4.149 | 4.148 | 4.001 | -0.001 | 0.253 | 0.211 | 0.001 | -0 | 0.397 | 0 | 0.001 | -0 | 0.34 | 0.272 | 0.28 | 0 | 0.001 | 0 | 0 | 0 | 2.165 | 2.133 | 2.102 | 2.07 | 2.229 | 2.191 | 2.154 | 2.116 | 1.968 | 1.944 | 1.922 | 1.899 | 1.769 | 1.745 | 1.723 | 1.7 | 1.606 | 1.583 | 1.438 | 1.415 | 3.061 | 2.899 | 2.883 | 2.861 | 2.811 | 2.788 | 2.782 | 2.746 | 1.263 | 1.263 | 1.263 | 1.262 |
Totaal niet-vlottende verplichtingen
| 199.439 | 241.649 | 181.993 | 190.985 | 135.056 | 142.907 | 10.519 | 10.071 | 7.976 | 7.443 | 7.201 | 2.912 | 4.171 | 34.077 | 32.467 | 64.329 | 65.497 | 65.549 | 65.455 | 65.364 | 66.006 | 65.958 | 38.071 | 34.271 | 15.001 | 15 | 15 | 9.043 | 13.209 | 13.224 | 13.195 | 13.163 | 13.321 | 13.283 | 13.245 | 10.254 | 18.105 | 19.902 | 19.905 | 15.932 | 15.828 | 15.83 | 15.834 | 19.877 | 19.837 | 19.812 | 26.196 | 3.743 | 5.416 | 5.282 | 12.335 | 39.837 | 40.195 | 43.2 | 45.24 | 40.242 | 38.875 | 43.392 | 45.359 | 56.88 |
Totaal passiva
| 292.111 | 337.512 | 291.57 | 315.014 | 245.567 | 243.148 | 108.768 | 98.15 | 98.079 | 88.247 | 89.431 | 72.124 | 71.052 | 94.43 | 90.693 | 118.636 | 111.435 | 113.918 | 123.3 | 119.54 | 117.783 | 116.88 | 92.333 | 102.013 | 85.695 | 85.398 | 95.655 | 109.058 | 95.271 | 88.855 | 95.132 | 95.701 | 72.872 | 78.798 | 67.614 | 64.259 | 67.15 | 64.587 | 63.789 | 55.412 | 54.991 | 53.573 | 58.029 | 57.178 | 54.678 | 52.158 | 67.825 | 66.293 | 70.767 | 69.588 | 67.528 | 70.982 | 71.532 | 73.18 | 74.741 | 85.024 | 85.219 | 89.024 | 91.828 | 94.398 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 4.593 | 0 | 4.812 | 0 | 3.452 | 3.985 | 4.703 | 3.724 | 1.329 | 2.959 | 4.43 | 4.638 | 5.081 | 5.488 | 0 | 6.113 | 5.553 | 5.054 | 4.809 | 4.59 | 4.259 | 5.227 | 5.137 | 5.527 | 5.725 | 5.527 | 5.842 | 5.893 | 4.702 | 6.283 | 7.216 | 6.884 | 6.444 | 6.475 | 6.38 | 6.683 | 6.325 | 9.645 | 9.148 | 0.831 | 0.918 | 1.364 | 1.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 | 0.565 |
Ingehouden winsten
| 608.977 | 557.825 | 606.252 | 553.305 | 555.992 | 499.178 | 536.159 | 485.242 | 485.589 | 436.814 | 441.749 | 393.129 | 412.354 | 375.805 | 378.666 | 324.085 | 352.143 | 337.238 | 327.562 | 306.856 | 343.555 | 328.191 | 348.665 | 334.719 | 358.334 | 328.239 | 332.167 | 303.381 | 328.854 | 300.745 | 297.976 | 272.534 | 299.506 | 274.313 | 275.216 | 252.38 | 282.433 | 257.407 | 232.522 | 205.378 | 225.192 | 200.532 | 179.342 | 160.438 | 172.63 | 157.607 | 144.459 | 133.262 | 142.825 | 130.521 | 149.107 | 138.11 | 149.47 | 138.83 | 128.111 | 116.535 | 115.766 | 100.53 | 80.31 | 84.299 |
Overige gereserveerde algehele resultaten
| -4.593 | -4.804 | -4.812 | -2.803 | -3.452 | -3.985 | -4.703 | -3.724 | -1.329 | -2.959 | -4.43 | -4.638 | -5.081 | -5.488 | 0.565 | -6.113 | -5.553 | -5.054 | -4.809 | -4.59 | -4.259 | -5.227 | -5.137 | -5.527 | -5.725 | -5.527 | -5.842 | -5.893 | -4.702 | -6.283 | -7.216 | -6.884 | -6.444 | -6.475 | -6.38 | -6.683 | -6.325 | -9.645 | -9.148 | -0.831 | -0.918 | -1.364 | -1.318 | 0.387 | 0.368 | 0.26 | 0.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -4.594 | -0 | -4.813 | 0 | -3.453 | -3.985 | -4.704 | -3.724 | -1.33 | -2.959 | -4.431 | -4.638 | -5.083 | -5.488 | -5.852 | -9.874 | -9.314 | -8.815 | -8.57 | -8.351 | -8.02 | -8.988 | -8.898 | -9.288 | -9.486 | -9.288 | -9.603 | -9.654 | -8.463 | -10.044 | -10.977 | -10.645 | -10.205 | -10.237 | -10.142 | -10.444 | -10.086 | -13.406 | -12.909 | -4.592 | -4.679 | -5.126 | -5.079 | -3.761 | -3.761 | -3.761 | -3.761 | -4.56 | -4.219 | -3.773 | -33.073 | -31.565 | -29.345 | -25.534 | -23.441 | -21.655 | -20.416 | -19.493 | -12.326 | -25.02 |
Totaal eigen vermogen van aandeelhouders
| 604.948 | 553.586 | 602.004 | 551.067 | 553.104 | 495.758 | 532.02 | 482.083 | 484.824 | 434.42 | 437.883 | 389.056 | 407.836 | 370.883 | 373.944 | 314.776 | 343.394 | 328.988 | 319.557 | 299.07 | 336.1 | 319.768 | 340.332 | 325.996 | 349.413 | 319.516 | 323.129 | 294.292 | 320.956 | 291.266 | 287.564 | 262.454 | 289.866 | 264.641 | 265.639 | 242.5 | 272.912 | 244.566 | 220.178 | 201.351 | 221.078 | 195.971 | 174.828 | 157.628 | 169.802 | 154.671 | 141.487 | 129.267 | 139.171 | 127.313 | 116.599 | 107.11 | 120.69 | 113.861 | 105.235 | 95.445 | 95.915 | 81.602 | 68.549 | 59.844 |
Totaal eigen vermogen
| 604.948 | 553.586 | 602.004 | 551.067 | 553.104 | 495.758 | 532.02 | 482.083 | 484.824 | 434.42 | 437.883 | 389.056 | 407.836 | 370.883 | 373.944 | 314.776 | 343.394 | 328.988 | 319.557 | 299.07 | 336.11 | 319.779 | 340.342 | 326.006 | 349.423 | 319.526 | 323.139 | 294.303 | 320.966 | 291.277 | 287.574 | 262.465 | 289.876 | 264.652 | 265.649 | 242.511 | 272.922 | 244.576 | 220.188 | 201.361 | 221.088 | 195.982 | 174.838 | 157.639 | 169.812 | 154.682 | 141.497 | 129.277 | 139.181 | 127.323 | 116.609 | 107.121 | 120.7 | 113.871 | 105.245 | 95.455 | 95.925 | 81.612 | 68.559 | 59.854 |
Totaal passiva en aandeelhoudersvermogen
| 897.059 | 891.098 | 893.574 | 866.081 | 798.671 | 738.906 | 640.788 | 580.233 | 582.903 | 522.667 | 527.314 | 461.18 | 478.888 | 465.313 | 464.637 | 433.412 | 454.829 | 442.906 | 442.857 | 418.61 | 453.893 | 436.659 | 432.675 | 428.019 | 435.118 | 404.924 | 418.794 | 403.361 | 416.237 | 380.132 | 382.706 | 358.165 | 362.748 | 343.45 | 333.263 | 306.77 | 340.072 | 309.163 | 283.977 | 256.773 | 276.079 | 249.555 | 232.867 | 214.817 | 224.49 | 206.84 | 209.322 | 195.57 | 209.948 | 196.911 | 184.137 | 178.103 | 192.232 | 187.051 | 179.986 | 180.479 | 181.144 | 170.636 | 160.387 | 154.252 |