Mesa Air Group, Inc.
NASDAQ:MESA
1.31 (USD) • At close December 27, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q1 | 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 | 1991 Q2 | 1991 Q1 | 1990 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16.302 | 21.513 | 19.202 | 32.94 | 48.349 | 51.428 | 56.077 | 57.683 | 54.448 | 75.896 | 102.332 | 120.517 | 180.398 | 147.867 | 181.3 | 99.395 | 64.934 | 52.399 | 57.763 | 68.855 | 79.909 | 77.743 | 88.6 | 103.311 | 41.731 | 52.699 | -56.788 | 56.788 | -37.686 | 20.911 | 43.209 | 50.118 | 50.763 | 46.701 | 41.387 | 67.747 | 72.377 | 57.258 | 44.056 | 72.077 | 35.559 | 80.801 | 103.281 | 148.007 | 143.428 | 121.7 | 121.576 | 222.025 | 220.885 | 206.208 | 216.885 | 139.486 | 152.547 | 109.57 | 30.136 | 34.734 | 45.87 | 53.469 | 53.28 | 69.366 | 74.504 | 40.68 | 2.558 | 12.651 | 26.403 | 18.772 | 24.292 | 61.066 | 52.905 | 56.1 | 65.5 | 65.9 | 35.622 | 50.4 | 40.6 | 59.3 | 57.232 | 45 | 48.9 | 55.1 | 54.72 | 39.2 | 34.2 | 47.6 | 53.675 | 36.1 | 26.2 | 62 | 35.6 | 36.5 | 15.1 | 31.2 | 36.1 | 40.4 | 25.2 | 35.4 | 21.3 | 39 | 15.8 | 14.5 | 13.2 | 7.1 | 7 | 3.9 | 4.1 |
Kortetermijnbeleggingen
| 5.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.974 | 19.921 | 0 | 0 | 113.576 | 0 | 75.372 | 0.002 | 0.002 | 0.31 | 0.224 | 0.058 | 13.948 | 23.117 | 124.016 | 140.442 | 141.495 | 172.184 | 186.764 | 177.161 | 167.474 | 143.134 | 128.162 | 126.3 | 123.373 | 20.788 | 8.264 | 0.174 | 0.151 | 11.076 | 13.558 | 3.989 | 5.231 | 5.043 | 8.517 | 21.414 | 28.791 | 26.546 | 8.793 | 10.253 | 11.076 | 14.34 | 7.681 | 9.442 | 10.257 | 0 | 3.306 | 0 | 0 | 0 | 0 | 0 | 0 | 11.2 | 8.69 | 3.9 | 5.6 | 6.2 | 5.3 | 12.3 | 14 | 49.7 | 45.559 | 36.5 | 30.9 | 28.8 | 63 | 56 | 102.5 | 104.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 21.744 | 21.513 | 19.202 | 32.94 | 48.349 | 51.428 | 56.077 | 57.683 | 54.448 | 75.896 | 102.332 | 120.517 | 180.398 | 147.867 | 181.3 | 99.395 | 64.934 | 52.399 | 57.763 | 68.855 | 79.909 | 77.743 | 103.574 | 123.232 | 41.731 | 52.699 | 56.788 | 56.788 | 37.686 | 20.913 | 43.211 | 50.428 | 50.987 | 46.759 | 55.335 | 90.864 | 196.393 | 197.7 | 185.551 | 244.261 | 222.323 | 257.962 | 270.755 | 291.141 | 271.59 | 248 | 244.949 | 242.813 | 229.149 | 206.382 | 217.036 | 150.562 | 166.105 | 113.559 | 35.367 | 39.777 | 54.387 | 74.883 | 82.071 | 95.912 | 83.297 | 50.933 | 13.634 | 26.991 | 34.084 | 28.214 | 34.549 | 61.066 | 56.211 | 56.1 | 65.5 | 65.9 | 35.622 | 50.4 | 40.6 | 70.5 | 65.922 | 48.9 | 54.5 | 61.3 | 60.02 | 51.5 | 48.2 | 97.3 | 99.234 | 72.6 | 57.1 | 90.8 | 98.6 | 92.5 | 117.6 | 135.9 | 36.1 | 40.4 | 25.2 | 35.4 | 21.3 | 39 | 15.8 | 14.5 | 13.2 | 7.1 | 7 | 3.9 | 4.1 |
Nettovorderingen
| 5.953 | 4.65 | 5.517 | 8.253 | 3.582 | 9.924 | 13.115 | 3.978 | 4.05 | 6.849 | 2.919 | 3.167 | 4.947 | 13.867 | 15.412 | 13.712 | 14.618 | 14.182 | 24.121 | 23.08 | 7.902 | 12.071 | 6.015 | 14.29 | 21.596 | 17.011 | 0 | 8.853 | 0 | 14.871 | 18.704 | 28.47 | 33.163 | 60.465 | 49.984 | 58.707 | 50.243 | 61.766 | 60.136 | 49.587 | 42.422 | 51.023 | 28.341 | 30.456 | 29.66 | 23.77 | 22.86 | 20.007 | 32.21 | 40.036 | 37.904 | 23.096 | 25.493 | 23.818 | 38.525 | 40.407 | 29.072 | 27.603 | 22 | 39.399 | 29.449 | 39.381 | 42.938 | 38.264 | 41.192 | 43.864 | 39.01 | 32.903 | 30.859 | 29 | 20.8 | 18.8 | 38.21 | 37.7 | 54.6 | 45.8 | 60.851 | 51.1 | 50.3 | 42.4 | 41.1 | 43.5 | 43.6 | 44.1 | 44.8 | 51.5 | 48.7 | 42.4 | 50.9 | 48.4 | 39 | 31.7 | 29.5 | 124.7 | 44.2 | 37.5 | 39.4 | 29.5 | 12.3 | 9.8 | 8.9 | 6.7 | 5.1 | 4.6 | 5.6 |
Voorraad
| 30.652 | 29.474 | 28.83 | 29.245 | 28.731 | 26.754 | 25.509 | 26.715 | 26.341 | 26.255 | 25.206 | 24.467 | 24.707 | 23.044 | 22.76 | 22.971 | 22.418 | 22.378 | 22.4 | 21.337 | 20.268 | 19.229 | 17.402 | 15.658 | 15.716 | 15.442 | 0 | 15.114 | 0 | 27.613 | 28.476 | 30.6 | 31.067 | 32.298 | 33.54 | 35.852 | 35.893 | 38.675 | 38.406 | 35.576 | 32.771 | 32.229 | 32.766 | 32.666 | 36.288 | 32.751 | 32.057 | 32.922 | 34.79 | 33.8 | 30.519 | 27.807 | 25.044 | 21.753 | 22.242 | 22.872 | 21.238 | 20.999 | 26.69 | 30.225 | 31.449 | 32.184 | 31.877 | 34.326 | 27.716 | 31.965 | 28.063 | 27.186 | 24.7 | 28 | 24.1 | 21.8 | 29.8 | 34.5 | 30.8 | 31.4 | 31.4 | 29.3 | 27.5 | 25.9 | 27 | 28.8 | 27.2 | 23.4 | 24.7 | 25.2 | 23.6 | 20.9 | 19.4 | 21.3 | 20.1 | 14.5 | 12.8 | 16.4 | 15.7 | 13.8 | 12.4 | 12 | 5.5 | 3.5 | 3.6 | 2.3 | 1.7 | 1.3 | 1.1 |
Overige vlottende activa
| 26.559 | 42.8 | 96.736 | 68.148 | 100.464 | 29.015 | 7.296 | 9.958 | 10.582 | 10.959 | 7.838 | 10.235 | 12.308 | 12.307 | 16.531 | 19.513 | 10.587 | 9.352 | 7.95 | 44.569 | 50.072 | 51.097 | 46.662 | 44.737 | 43.325 | 51.044 | 0 | 65.084 | 0 | 215.356 | 216.706 | 214.07 | 219.832 | 251.909 | 345.333 | 238.483 | 249.72 | 169.856 | 175.507 | 146.164 | 200.881 | 146.235 | 125.444 | 96.104 | 115.371 | 82.785 | 79.796 | 62.565 | 62.246 | 69.347 | 68.844 | 55.863 | 56.638 | 94.63 | 64.266 | 57.707 | 66.504 | 100.052 | 107.928 | 84.936 | 96.817 | 77.072 | 93.364 | 46.455 | 48.816 | 83.88 | 93.494 | 82.448 | 90.178 | 9.1 | 11.3 | 3.8 | 7.778 | 11.4 | 8.9 | 8.8 | 8.53 | 10.5 | 9.4 | 10.6 | 6.4 | 5.5 | 6.9 | 5.3 | 6.916 | 10.1 | 10.2 | 8.4 | 9 | 5.3 | 6.4 | 6.1 | 107.8 | 7.6 | 6.7 | 6 | 5.8 | 7.4 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 5.5 | 0.4 |
Totaal vlottende activa
| 84.908 | 98.437 | 150.285 | 138.586 | 181.126 | 97.591 | 101.997 | 98.334 | 95.421 | 119.959 | 138.295 | 158.386 | 222.36 | 197.085 | 236.003 | 155.591 | 112.557 | 98.311 | 112.234 | 157.841 | 158.151 | 160.14 | 173.653 | 197.917 | 122.368 | 136.196 | 56.788 | 145.839 | 37.686 | 278.753 | 307.097 | 323.568 | 335.049 | 391.431 | 484.192 | 423.906 | 532.249 | 467.997 | 459.6 | 475.588 | 458.77 | 487.449 | 457.306 | 450.367 | 452.909 | 387.306 | 379.662 | 358.307 | 358.395 | 349.565 | 354.303 | 257.328 | 273.28 | 253.76 | 160.4 | 160.763 | 171.201 | 223.537 | 238.689 | 250.472 | 241.012 | 199.57 | 181.813 | 146.036 | 152.335 | 187.923 | 195.116 | 203.603 | 201.948 | 122.2 | 121.7 | 110.3 | 102.157 | 134 | 134.9 | 156.5 | 166.703 | 139.8 | 141.7 | 140.2 | 134.475 | 129.3 | 125.9 | 170.1 | 175.65 | 159.4 | 139.6 | 162.5 | 177.9 | 167.5 | 183.1 | 188.2 | 186.2 | 189.1 | 91.8 | 92.7 | 78.9 | 87.9 | 34.2 | 28.4 | 26.2 | 16.5 | 14.2 | 15.3 | 11.2 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 505.161 | 537.553 | 543.418 | 709.361 | 722.282 | 881.306 | 959.222 | 908.344 | 1,145.676 | 1,152.426 | 1,254.64 | 1,251.799 | 1,270.236 | 1,294.447 | 1,310.578 | 1,337.565 | 1,367.328 | 1,397.523 | 1,412.21 | 1,275.752 | 1,287.999 | 1,244.531 | 1,249.622 | 1,253.427 | 1,244.166 | 1,184.683 | 0 | 1,194.393 | 0 | 566.746 | 575.753 | 591.036 | 577.183 | 601.908 | 611.495 | 619.568 | 627.136 | 668.924 | 673.432 | 688.774 | 669.912 | 617.305 | 609.599 | 610.4 | 642.914 | 977.548 | 855.435 | 720.076 | 697.425 | 651.218 | 486.759 | 198.984 | 158.176 | 137.904 | 134.284 | 126.304 | 127.45 | 120.845 | 117.785 | 123.787 | 122.431 | 178.569 | 173.131 | 191.374 | 185.909 | 172.799 | 165.445 | 158.013 | 160.453 | 312.6 | 309.8 | 327.4 | 331.974 | 335 | 433.1 | 438.5 | 440.89 | 459.1 | 465.7 | 472.5 | 452.273 | 435.8 | 158.9 | 169.4 | 170.899 | 172.4 | 186.2 | 192.5 | 198.1 | 241.8 | 242.2 | 223.1 | 190.6 | 167.4 | 134.6 | 125.1 | 131.8 | 100.5 | 55 | 43.6 | 31.6 | 24 | 18.5 | 18 | 16.4 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 3.719 | 3.842 | 6.026 | 6.281 | 6.537 | 6.792 | 7.102 | 7.412 | 7.722 | 8.032 | 8.407 | 8.782 | 9.157 | 9.532 | 9.984 | 10.437 | 10.889 | 11.341 | 11.437 | 11.533 | 0 | 11.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.391 | 9.598 | 9.806 | 10.014 | 10.232 | 10.44 | 10.647 | 10.855 | 19.5 | 19.9 | 20.3 | 20.646 | 21 | 21.4 | 21.7 | 22.071 | 49.7 | 51 | 52.2 | 53.538 | 56.8 | 58.7 | 59.8 | 59.248 | 56.1 | 54.4 | 22.5 | 22.5 | 14.3 | 14.8 | 10 | 10 | 12.1 | 12.3 | 10.2 | 12.6 | 0 | 10.3 | 12.8 | 10.2 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | -8.907 | -8.842 | 8.316 | 6.341 | 0 | 3.719 | 3.842 | 6.026 | 6.281 | 6.537 | 6.792 | 7.102 | 7.412 | 7.722 | 8.032 | 8.407 | 8.782 | 9.157 | 9.532 | 9.984 | 10.437 | 10.889 | 11.341 | 11.437 | 11.533 | 0 | 11.724 | 0 | -6.689 | 0 | -18.379 | 0 | -46.123 | 0 | -46.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.391 | 9.598 | 9.806 | 10.014 | 10.232 | 10.44 | 10.647 | 10.855 | 19.5 | 19.9 | 20.3 | 20.646 | 21 | 21.4 | 21.7 | 22.071 | 49.7 | 51 | 52.2 | 53.538 | 56.8 | 58.7 | 59.8 | 59.248 | 56.1 | 54.4 | 22.5 | 22.5 | 14.3 | 14.8 | 10 | 10 | 12.1 | 12.3 | 10.2 | 12.6 | 0 | 10.3 | 12.8 | 10.2 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0.3 | 19.16 | 31.33 | 20.32 | 18.187 | 15.331 | 13.408 | 15.178 | 16.586 | 19.904 | 19.005 | 25.149 | -55.931 | 16.374 | -69.111 | 0 | -61.203 | 0 | -58.506 | 0 | -50.695 | 0 | -45.75 | 0 | -33.632 | 0 | 0 | 0 | 0 | 18.304 | 16.096 | 18.89 | 13.697 | 18.855 | 17.586 | 15.313 | 16.364 | 10.548 | 10.241 | 12.44 | 12.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.483 | 2.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.907 | 8.842 | 8.414 | 11.561 | 14.512 | 16.705 | 15.792 | 50.803 | 0 | 65.716 | -21.65 | 72.305 | -16.374 | 69.111 | 0 | 61.203 | 0 | 58.506 | 0 | 50.695 | 0 | 45.75 | 0 | 33.632 | 0 | 0 | 0 | 0 | 18.854 | 0 | 18.379 | 0 | 46.123 | 0 | 46.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.342 | 5.529 | 5.53 | 1.727 | 1.727 | 20.721 | 26.998 | 31.389 | 29.287 | 23.591 | 23.591 | 23.6 | 23.6 | 6.716 | 9.5 | 1.102 | 4.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 73.996 | 51.123 | 50.6 | 13.47 | 22.505 | 46.617 | 64.463 | 89.904 | 5.673 | 54.786 | -49.698 | 36.121 | 8.941 | 20.647 | 0.514 | 0.742 | 7.021 | 7.124 | 8.4 | 8.792 | 9.849 | 10.178 | 9.798 | 9.703 | 11.611 | 10.226 | -56.788 | 5.693 | -37.686 | 18.158 | 30.313 | 20.712 | 33.276 | 21.948 | 45.263 | 138.51 | 50.547 | 60.667 | 60.954 | 91.178 | 97.021 | 102.475 | 101.998 | 105.229 | 71.848 | 87.946 | 76.123 | 62.145 | 57.892 | 44.261 | 43.917 | 38.029 | 40.98 | 38.34 | 31.394 | 27.519 | 24.405 | 31.492 | 29.838 | 41.029 | 36.943 | 23.338 | 19.389 | 32.989 | 31.847 | 37.411 | 34.911 | 31.225 | 30.517 | 26.6 | 14.4 | 12.9 | 16.175 | 17.2 | 19 | 19.1 | 20.202 | 33.3 | 33.2 | 36.8 | 38.205 | 39.2 | 55.9 | 37.1 | 40.925 | 31.6 | 23.8 | 23.5 | 21.4 | 45 | 13.4 | 12.7 | 12.5 | 9.5 | 11.6 | 14.6 | 11.9 | 25.4 | 8.9 | 6.5 | 8.5 | 6.8 | 5.7 | 5.3 | 5.5 |
Totaal niet-vlottende activa
| 579.457 | 607.836 | 625.348 | 759.881 | 780.876 | 957.766 | 1,057.517 | 1,017.268 | 1,224.764 | 1,233.397 | 1,296.2 | 1,298.211 | 1,302.653 | 1,322.506 | 1,318.814 | 1,346.339 | 1,382.756 | 1,413.429 | 1,429.767 | 1,294.076 | 1,307.832 | 1,265.146 | 1,270.309 | 1,274.471 | 1,267.214 | 1,206.442 | -56.788 | 1,211.81 | -37.686 | 615.373 | 622.162 | 630.638 | 624.156 | 642.711 | 674.344 | 773.391 | 694.047 | 740.139 | 744.627 | 792.392 | 779.443 | 719.78 | 711.597 | 715.629 | 714.762 | 1,065.494 | 931.558 | 782.221 | 763.142 | 703.491 | 536.206 | 239.962 | 200.883 | 196.965 | 192.676 | 185.212 | 181.142 | 175.928 | 171.214 | 188.416 | 182.974 | 218.014 | 211.618 | 235.271 | 232.592 | 220.442 | 210.796 | 199.885 | 201.825 | 358.7 | 344.1 | 360.6 | 368.795 | 373.2 | 473.5 | 479.3 | 483.163 | 542.1 | 549.9 | 561.5 | 544.016 | 531.8 | 273.5 | 266.3 | 271.072 | 260.1 | 264.4 | 238.5 | 242 | 301.1 | 270.4 | 245.8 | 213.1 | 189 | 158.5 | 149.9 | 156.3 | 125.9 | 74.2 | 62.9 | 50.3 | 30.8 | 24.2 | 23.3 | 21.9 |
Totaal activa
| 664.365 | 706.273 | 775.633 | 898.467 | 962.002 | 1,055.357 | 1,159.514 | 1,115.602 | 1,320.185 | 1,353.356 | 1,434.495 | 1,456.597 | 1,525.013 | 1,519.591 | 1,554.817 | 1,501.93 | 1,495.313 | 1,511.74 | 1,542.001 | 1,451.917 | 1,465.983 | 1,425.286 | 1,443.962 | 1,472.388 | 1,389.582 | 1,342.638 | 0 | 1,357.649 | 0 | 894.126 | 929.259 | 954.206 | 959.205 | 1,034.142 | 1,158.536 | 1,197.297 | 1,226.296 | 1,208.136 | 1,204.227 | 1,267.98 | 1,238.213 | 1,207.229 | 1,168.903 | 1,165.996 | 1,167.671 | 1,452.8 | 1,311.22 | 1,140.528 | 1,121.537 | 1,053.056 | 890.509 | 497.29 | 474.163 | 450.725 | 353.076 | 345.975 | 352.343 | 399.465 | 409.903 | 438.888 | 423.986 | 417.584 | 393.431 | 381.307 | 384.927 | 408.365 | 405.912 | 403.488 | 403.773 | 480.9 | 465.8 | 470.9 | 470.952 | 507.2 | 608.4 | 635.8 | 649.866 | 681.9 | 691.6 | 701.7 | 678.491 | 661.1 | 399.4 | 436.4 | 446.722 | 419.5 | 404 | 401 | 419.9 | 468.6 | 453.5 | 434 | 399.3 | 378.1 | 250.3 | 242.6 | 235.2 | 213.8 | 108.4 | 91.3 | 76.5 | 47.3 | 38.4 | 38.6 | 33.1 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 64.409 | 57.347 | 54.451 | 58.957 | 51.916 | 48.48 | 51.257 | 59.386 | 66.811 | 76.733 | 62.933 | 61.476 | 52.835 | 70.012 | 47.576 | 53.229 | 39.918 | 49.246 | 47.75 | 49.93 | 33.585 | 40.527 | 40.439 | 54.307 | 44.654 | 41.89 | 0 | 44.738 | 0 | 23.348 | 37.13 | 34.063 | 28.898 | 50.867 | 78.134 | 56.712 | 61.007 | 70.143 | 73.303 | 57.234 | 54.973 | 52.954 | 45.584 | 43.572 | 52.608 | 41.424 | 48.879 | 46.082 | 46.821 | 57.671 | 39.85 | 41.449 | 39.315 | 27.723 | 33.201 | 25.323 | 24.434 | 23.76 | 31.175 | 47.749 | 45.193 | 15.206 | 19.039 | 21.679 | 18.514 | 14.943 | 12.861 | 15.348 | 22.505 | 26.3 | 13.3 | 12.8 | 17.784 | 27.5 | 13.4 | 20 | 21.9 | 19.2 | 18.2 | 19.8 | 13.8 | 14.8 | 17 | 17.4 | 23.2 | 12.6 | 13.5 | 10.6 | 10.7 | 9.7 | 7.2 | 9 | 9.6 | 10.9 | 7.9 | 9.1 | 9.8 | 2.8 | 5.4 | 4.2 | 2.8 | 1.1 | 0.9 | 2.9 | 0 |
Kortlopende schulden
| 74.981 | 99.041 | 163.269 | 167.157 | 128.818 | 156.267 | 99.51 | 114.548 | 146.484 | 128.272 | 164.929 | 180.332 | 181.844 | 192.012 | 189.169 | 277.132 | 263.334 | 255.467 | 241.437 | 165.9 | 163.623 | 147.114 | 149.842 | 155.17 | 149.936 | 144.542 | 0 | 140.466 | 0 | 45.508 | 45.076 | 92.899 | 145.851 | 132.466 | 149.043 | 70.602 | 70.179 | 35.513 | 34.059 | 173.375 | 152.735 | 111.507 | 111.704 | 111.989 | 82.381 | 443.609 | 304.842 | 157.441 | 252.819 | 200.951 | 46.874 | 8.809 | 8.519 | 10.647 | 14.376 | 16.29 | 19.036 | 52.887 | 51.841 | 72.927 | 72.927 | 166.756 | 56.085 | 45.673 | 45.673 | 118.627 | 119.022 | 120.681 | 121.297 | 40.8 | 39.5 | 39.5 | 33.945 | 13.6 | 16.8 | 31.9 | 31.786 | 17 | 17 | 18.4 | 17.127 | 16.9 | 8.3 | 7.8 | 8.283 | 8.3 | 8.2 | 8.2 | 8.5 | 9.2 | 6.6 | 33 | 33.6 | 8.7 | 5.9 | 8.5 | 8.5 | 5.9 | 2.9 | 2.7 | 1.1 | 0.4 | 1 | 0.9 | 0.9 |
Belastingschulden
| 3.896 | 3.406 | 3.052 | 5.281 | 4.682 | 3.852 | 6.066 | 5.866 | 4.751 | 3.94 | 8.598 | 8.783 | 7.479 | 5.996 | 12.69 | 11.354 | 9.035 | 5.707 | 11.018 | 9.186 | 7.667 | 5.415 | 7.272 | 6.981 | 5.671 | 3.712 | 0 | 6.484 | 0 | 1.022 | 0.014 | 0.4 | 0 | 4.255 | 4.518 | 0.005 | 1.235 | 0.481 | 0.113 | 0.461 | 1.008 | 0.603 | 0 | 0 | 2.863 | 0.386 | 0.401 | 0.41 | 0.456 | 0.567 | 0 | 0 | 0.896 | 0 | 0 | 0 | 0.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 3.4 | 3.708 | 3.1 | 6.8 | 1.8 | 1.073 | 1.4 | 0 | 1.4 | 0.6 | 7.8 | 4.1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 4.443 | 2.809 | 3.983 | 4.88 | 6.398 | 5.174 | 1.204 | 0.385 | 0.726 | 2.675 | 5.528 | 6.298 | 6.486 | 4.356 | 51.253 | 9.389 | 3.76 | 5.707 | 11.018 | 55.303 | 7.667 | 5.415 | 7.272 | 39.797 | 5.671 | 3.712 | 0 | 6.484 | 0 | 47.161 | 48.344 | 52.698 | 18.379 | 64.681 | 113.96 | 156.133 | 46.123 | 58.126 | 48.376 | 52.72 | 4.115 | 46.044 | 36.283 | 41.593 | 8.256 | 37.274 | 41.64 | 34.892 | 8.855 | 32.313 | 50.211 | 39.288 | 28.436 | 40.771 | 40.353 | 48.592 | 16.228 | 34.098 | 38.322 | 37.481 | 17.264 | 38.991 | 38.663 | 17.675 | 18.32 | 23.818 | 29.164 | 20.123 | 28.003 | 0 | 0 | 0 | 47.84 | 0 | 0 | 0 | 37.687 | 0 | 1.7 | 3.4 | 27.888 | 3.1 | 6.8 | 1.8 | 18.995 | 1.4 | 0 | 1.4 | 0.6 | 7.8 | 4.1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 39.765 | 34.2 | 29.139 | 31.631 | 30.3 | 28.315 | 28.238 | 34.292 | 21.498 | 37.751 | 8.388 | 1.303 | 27.347 | -10.953 | -12.792 | 2.222 | -8.001 | -9.811 | -4.294 | 31.69 | 40.977 | 33.604 | 33.665 | 34.923 | 46.616 | 30.226 | 0 | 26.525 | 0 | 81.81 | 85.283 | 95.538 | 97.66 | 110.442 | 161.436 | 207.493 | 206.912 | 64.276 | 53.61 | 56.984 | 54.347 | 50.633 | 38.371 | 43.963 | 78.945 | 39.026 | 43.518 | 37.064 | 44.736 | 34.414 | 52.94 | 42.215 | 47.499 | 44.667 | 44.036 | 52.431 | 53.205 | 37.754 | 41.698 | 41.256 | 38.996 | 43.003 | 42.938 | 21.193 | 28.992 | 27.592 | 32.696 | 22.741 | 25.106 | 39.1 | 40.2 | 47.9 | 47.057 | 42.7 | 55.7 | 39.2 | 44.456 | 22.6 | 22 | 21.6 | 28.98 | 30.2 | 26.9 | 20.8 | 23.058 | 23.4 | 17.6 | 17.7 | 23.8 | 17.7 | 17.4 | 15.6 | 17.3 | 27.5 | 23.2 | 21.2 | 22.1 | 30.8 | 7.1 | 5.7 | 6.6 | 2.4 | 2.7 | 1.9 | 5 |
Totaal kortlopende verplichtingen
| 187.494 | 196.803 | 253.894 | 267.906 | 222.114 | 242.088 | 186.275 | 214.477 | 240.27 | 249.371 | 250.376 | 258.192 | 275.991 | 261.423 | 287.896 | 353.326 | 308.046 | 300.609 | 295.911 | 256.706 | 245.852 | 226.66 | 231.218 | 251.381 | 246.877 | 220.37 | 0 | 218.213 | 0 | 151.688 | 167.503 | 222.9 | 272.409 | 298.03 | 393.131 | 334.812 | 339.333 | 170.413 | 161.085 | 288.054 | 263.063 | 215.697 | 195.659 | 199.524 | 216.797 | 524.445 | 397.64 | 240.997 | 344.832 | 293.603 | 139.664 | 92.473 | 96.229 | 83.037 | 91.613 | 94.044 | 97.185 | 114.401 | 124.714 | 161.932 | 157.116 | 224.965 | 118.062 | 88.545 | 93.179 | 161.162 | 164.579 | 158.77 | 168.908 | 106.2 | 93 | 100.2 | 98.786 | 83.8 | 85.9 | 91.1 | 98.142 | 58.8 | 58.9 | 63.2 | 63.615 | 65 | 59 | 47.8 | 55.614 | 45.7 | 39.3 | 37.9 | 43.6 | 44.4 | 35.3 | 61.6 | 60.5 | 47.1 | 37 | 38.8 | 40.4 | 39.5 | 15.4 | 12.6 | 10.5 | 3.9 | 4.6 | 5.7 | 5.9 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 295.211 | 306.349 | 323.17 | 372.805 | 450.907 | 480.564 | 608.399 | 519.249 | 550.308 | 551.393 | 589.103 | 607.682 | 655.775 | 676.868 | 731.256 | 667.518 | 729.013 | 777.189 | 833.001 | 677.423 | 717.546 | 696.856 | 727.839 | 760.177 | 828.487 | 784.487 | 0 | 803.874 | 0 | 434.706 | 443.966 | 450.655 | 420.878 | 410.814 | 445.037 | 553.573 | 561.946 | 647.505 | 657.446 | 535.371 | 542.569 | 549.965 | 556.482 | 623.168 | 636.582 | 643.698 | 650.459 | 657.181 | 550.613 | 553.241 | 558.8 | 219.598 | 199.023 | 199.929 | 101.886 | 108.524 | 109.721 | 112.266 | 116.503 | 116.509 | 117.95 | 8.36 | 130.947 | 134.088 | 135.533 | 108.157 | 109.221 | 109.718 | 114.234 | 235.3 | 225.6 | 231.1 | 234.475 | 245.9 | 329.8 | 333.9 | 338.199 | 357 | 361.3 | 365 | 338.278 | 316.9 | 66.6 | 71.7 | 78.411 | 83.1 | 87 | 89.9 | 91.8 | 147.1 | 155.1 | 116.6 | 88.5 | 103.2 | 80 | 74.3 | 70.1 | 52 | 36.2 | 26.2 | 16.4 | 16.4 | 9.2 | 9.4 | 9.6 |
Uitgestelde opbrengsten niet-vlottend
| 7.963 | 11.067 | 18.526 | 16.167 | 16.327 | 19.306 | 17.607 | 23.682 | 21.994 | 26.868 | 24.788 | 28.202 | 29.265 | 29.502 | 26.504 | 14.369 | 12.24 | 10.242 | 11.032 | 12.134 | 13.401 | 14.68 | 14.412 | 15.393 | 14.657 | 15.688 | 0 | 17.189 | 0 | 112.187 | 115.717 | 114.459 | 116.849 | 115.419 | 0 | 117.649 | 118.578 | 80.535 | 65.962 | 52.531 | 101.723 | 102.96 | 100.504 | 99.529 | 97.497 | 70.001 | 70.408 | 70.81 | 71.451 | 0 | 0 | 65.827 | 57.116 | 0 | 0 | 0 | 52.549 | 0 | 0 | 0 | 45.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.059 | 8.907 | 8.842 | 8.414 | 11.561 | 14.512 | 16.705 | 17.719 | 50.803 | 53.281 | 65.716 | 69.94 | 72.305 | 70.929 | 69.111 | 64.275 | 61.203 | 59.791 | 58.506 | 55.303 | 50.695 | 49.836 | 45.75 | 39.797 | 33.632 | 37.126 | 0 | 56.436 | 0 | 78.447 | 81.18 | 15.734 | 15.734 | 37.795 | 39.782 | 36.963 | 42.318 | 36.36 | 35.353 | 50.025 | 44.531 | 41.174 | 32.729 | 32.047 | 25.684 | 20.641 | 10.006 | 3.273 | 0 | 0 | 0 | -8.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 22.3 | 22.9 | 23.1 | 22.394 | 23.8 | 21.4 | 30.1 | 28.461 | 24 | 20.5 | 19.5 | 25.2 | 0 | 15.3 | 15.9 | 15.3 | 6.1 | 6.1 | 6.1 | 6.7 | 8.1 | 4.4 | 4.3 | 3.8 | 2.5 | 1.7 | 1.7 | 1.7 |
Overige niet-vlottende verplichtingen
| 30.751 | 28.475 | 28.589 | 53.103 | 28.706 | 39.676 | 62.2 | 52.901 | 30.479 | 36.394 | 116.821 | 32.736 | 26.275 | 19.527 | -17.743 | 23.227 | -48.443 | -77.443 | -94.64 | 79.786 | 25.755 | 27.969 | 29.584 | 70.97 | 33.306 | 36.262 | 0 | 96.149 | 0 | 24.038 | 25.336 | 24.486 | 23.678 | 31.531 | 19.098 | 17.98 | 19.021 | 23.837 | 24.106 | 23.217 | 22.117 | 21.19 | 16.282 | 15.374 | 14.441 | 32.216 | 31.557 | 26.818 | 25.737 | 6.487 | 5.923 | 4.61 | 4.824 | 62.34 | 3.045 | 2.817 | 2.821 | 54.881 | 0.525 | 48.069 | 0.639 | 41.384 | 9.81 | 11.039 | 11.641 | 31.26 | 32.167 | 31.304 | 24.196 | 17.1 | 20.9 | 15.9 | 16.592 | 59.7 | 66.7 | 70.8 | 34.837 | 22.7 | 23.8 | 24.3 | 29.538 | 31.7 | 36.7 | 30 | 28.353 | 26.9 | 26.8 | 25.2 | 25 | 37.1 | 16.4 | 16.1 | 19.6 | 19.2 | 18.9 | 18.5 | 18.9 | 24.1 | 6.2 | 5.4 | 5.5 | 4.1 | 3.8 | 3.6 | 3.7 |
Totaal niet-vlottende verplichtingen
| 341.984 | 354.798 | 379.127 | 430.525 | 511.99 | 538.052 | 673.468 | 592.951 | 656.879 | 671.444 | 709.645 | 710.358 | 754.355 | 767.324 | 782.624 | 690.745 | 741.773 | 769.779 | 807.899 | 769.343 | 807.397 | 789.341 | 817.585 | 846.54 | 910.082 | 873.563 | 0 | 917.212 | 0 | 649.378 | 666.199 | 605.334 | 577.139 | 595.559 | 621.412 | 726.165 | 741.863 | 824.597 | 818.22 | 711.169 | 710.94 | 715.289 | 705.997 | 770.118 | 774.204 | 766.556 | 762.43 | 758.082 | 647.801 | 632.466 | 632.831 | 281.485 | 260.963 | 262.269 | 162.352 | 164.266 | 165.091 | 167.147 | 166.661 | 164.578 | 163.744 | 49.744 | 140.757 | 145.127 | 147.174 | 139.417 | 141.388 | 141.022 | 138.43 | 252.4 | 246.5 | 247 | 251.067 | 305.6 | 396.5 | 404.7 | 374.636 | 402 | 408 | 412.4 | 390.21 | 372.4 | 124.7 | 131.8 | 135.225 | 134 | 134.3 | 134.6 | 142 | 184.2 | 186.8 | 148.6 | 123.4 | 128.5 | 105 | 98.9 | 95.7 | 84.2 | 46.8 | 35.9 | 25.7 | 23 | 14.7 | 14.7 | 15 |
Totaal passiva
| 529.478 | 551.601 | 633.021 | 698.431 | 734.104 | 780.14 | 859.743 | 807.428 | 897.149 | 920.815 | 960.021 | 968.55 | 1,030.346 | 1,028.747 | 1,070.52 | 1,044.071 | 1,049.819 | 1,070.388 | 1,103.81 | 1,026.049 | 1,053.249 | 1,016.001 | 1,048.803 | 1,097.921 | 1,156.959 | 1,093.933 | 0 | 1,135.425 | 0 | 801.066 | 833.702 | 828.234 | 849.548 | 893.589 | 1,014.543 | 1,060.977 | 1,081.196 | 995.01 | 979.305 | 999.223 | 974.003 | 930.986 | 901.656 | 969.642 | 991.001 | 1,291.001 | 1,160.07 | 999.079 | 992.633 | 926.069 | 772.495 | 373.958 | 357.192 | 345.306 | 253.965 | 258.31 | 262.276 | 281.548 | 291.375 | 326.51 | 320.86 | 274.709 | 258.819 | 233.672 | 240.353 | 300.579 | 305.967 | 299.792 | 307.338 | 358.6 | 339.5 | 347.2 | 349.853 | 389.4 | 482.4 | 495.8 | 472.778 | 460.8 | 466.9 | 475.6 | 453.825 | 437.4 | 183.7 | 179.6 | 190.839 | 179.7 | 173.6 | 172.5 | 185.6 | 228.6 | 222.1 | 210.2 | 183.9 | 175.6 | 142 | 137.7 | 136.1 | 123.7 | 62.2 | 48.5 | 36.2 | 26.9 | 19.3 | 20.4 | 20.9 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 272.104 | 271.981 | 271.581 | 271.155 | 270.673 | 270.432 | 259.864 | 259.177 | 258.403 | 257.923 | 257.073 | 256.372 | 255.497 | 255.95 | 255.092 | 242.772 | 241.782 | 241.059 | 239.783 | 238.505 | 237.613 | 237.171 | 236.294 | 234.683 | 112.732 | 115.275 | 0 | 114.456 | 0 | 113.43 | 0 | 106.882 | 105.869 | 106.151 | 105.832 | 107.578 | 112.152 | 111.986 | 126.386 | 146.236 | 149.701 | 166.492 | 168.425 | 102.821 | 97.894 | 98.327 | 105.107 | 106.548 | 108.173 | 117.272 | 114.745 | 115.036 | 114.58 | 112.813 | 112.724 | 113.083 | 114.67 | 119.787 | 119.914 | 119.39 | 119.387 | 110.73 | 109.951 | 110.112 | 112.759 | 123.678 | 123.677 | 122.995 | 123.492 | 123.3 | 101.9 | 101.9 | 101.847 | 101.8 | 101.6 | 101.4 | 101.361 | 101.3 | 101.3 | 101.3 | 100.876 | 100.3 | 99.2 | 146.5 | 151.957 | 148.7 | 148.7 | 148.5 | 147.7 | 168.8 | 167.7 | 166.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -137.217 | -117.309 | -128.969 | -71.119 | -42.775 | 4.785 | 39.907 | 48.997 | 164.633 | 174.618 | 217.401 | 231.675 | 239.17 | 234.894 | 229.205 | 215.087 | 203.712 | 200.293 | 198.408 | 187.363 | 175.121 | 172.114 | 158.865 | 139.784 | 119.891 | 133.43 | 0 | 107.768 | 0 | -20.37 | -17.648 | 19.09 | 3.788 | 34.402 | 38.161 | 28.742 | 32.948 | 101.14 | 98.536 | 122.521 | 114.509 | 109.751 | 98.822 | 93.533 | 80.542 | 65.533 | 48.399 | 37.551 | 23.675 | 12.954 | 3.269 | 8.296 | 2.391 | -8.292 | -14.084 | -26.13 | -25.57 | -4.751 | -7.41 | -12.595 | -16.261 | 32.145 | 24.661 | 37.523 | 31.815 | -5.921 | -13.882 | -19.299 | -27.057 | -1 | 24.4 | 21.8 | 19.252 | 16 | 24.4 | 34 | 72.686 | 116.9 | 119.4 | 120.4 | 121.283 | 113.1 | 106.6 | 94.8 | 90.876 | 83.3 | 79.7 | 79.6 | 76.9 | 71.2 | 63.7 | 57.4 | 49.2 | 39.4 | 31 | 28.2 | 22.8 | 15.5 | 16.8 | 13.8 | 11.8 | 9.4 | 8.1 | 7.3 | 6.8 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -393.702 | -374.239 | -355.547 | -336.966 | -318.458 | -300.498 | -294.486 | -277.267 | -260.264 | -244.191 | -232.753 | 222.224 | -204.365 | 189.151 | 0 | 0 | 0 | -177.402 | 0 | -158.533 | -158.533 | -158.533 | -118.087 | -118.087 | -118.087 | -118.087 | -97.606 | -97.606 | -97.606 | -1.766 | -2.061 | -2.356 | -2.65 | -2.944 | -54.515 | -54.515 | -54.515 | -54.515 | 0.024 | 0.032 | 0.053 | -44.69 | -59.744 | -59.744 | -59.744 | -59.744 | -73.099 | -73.099 | -73.099 | -73.099 | -62.6 | -62.6 | -62.6 | -62.6 | -89.2 | -89.2 | -88.6 | -83.8 | -78.6 | -98.9 | -99.4 | 3.041 | -87.8 | -68.7 | -68.7 | 2.507 | -61.8 | -56.8 | -45.6 | 13.05 | -40 | -40 | -40 | -40 | 0 | 0 | 0 | -34.5 | -24.6 | -24.6 | -24.6 | -24.6 | -4.8 | -4.8 | -3 | -3 | -16.4 | -16.4 | -4.4 | -4.4 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300.498 | 294.486 | 277.267 | 0 | 0 | 232.753 | 0 | 204.365 | 0 | 113.43 | 113.205 | 106.882 | 105.869 | 0 | 158.533 | 158.533 | 112.152 | 118.087 | 118.087 | 118.087 | 118.087 | 97.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.276 | 0 | 0 | 4.998 | 0 | 0 | 0 | 44.69 | 0 | 0 | 0 | 59.744 | 0 | 0 | 0 | 73.099 | 52.629 | 52.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104 | -0.053 | 90.7 | 72.7 | 73.1 | -0.041 | 72.1 | 66.7 | 61.1 | -0.067 | 47.8 | 42 | 40.4 | 49.7 | 0 | 0 | 0 | 200.7 | 187.7 | 101.9 | 101.3 | 100.9 | 79.4 | 34.2 | 32 | 31.5 | 27.4 | 27.4 | 15.3 | 9.8 |
Totaal eigen vermogen van aandeelhouders
| 134.887 | 154.672 | 142.612 | 200.036 | 227.898 | 275.217 | 299.771 | 308.174 | 423.036 | 432.541 | 474.474 | 488.047 | 494.667 | 490.844 | 484.297 | 457.859 | 445.494 | 441.352 | 438.191 | 425.868 | 412.734 | 409.285 | 395.159 | 374.467 | 232.623 | 248.705 | 222.224 | 222.224 | 189.151 | 93.06 | 95.557 | 125.972 | 109.657 | 140.553 | 143.993 | 136.32 | 145.1 | 213.126 | 224.922 | 268.757 | 264.21 | 276.243 | 267.247 | 196.354 | 176.67 | 161.799 | 151.15 | 141.449 | 128.904 | 126.987 | 118.014 | 123.332 | 116.971 | 104.545 | 98.672 | 87.006 | 89.1 | 115.036 | 112.504 | 106.795 | 103.126 | 142.875 | 134.612 | 147.635 | 144.574 | 107.786 | 99.945 | 103.696 | 96.435 | 122.3 | 126.3 | 123.7 | 121.099 | 117.8 | 126 | 140 | 177.088 | 221.1 | 224.7 | 226.1 | 224.666 | 223.7 | 215.7 | 256.8 | 255.883 | 239.8 | 230.4 | 228.5 | 234.3 | 240 | 231.4 | 223.8 | 215.4 | 202.5 | 108.3 | 104.9 | 99.1 | 90.1 | 46.2 | 42.8 | 40.3 | 20.4 | 19.1 | 18.2 | 12.2 |
Totaal eigen vermogen
| 134.887 | 154.672 | 142.612 | 200.036 | 227.898 | 275.217 | 299.771 | 308.174 | 423.036 | 432.541 | 474.474 | 488.047 | 494.667 | 490.844 | 484.297 | 457.859 | 445.494 | 441.352 | 438.191 | 425.868 | 412.734 | 409.285 | 395.159 | 374.467 | 232.623 | 248.705 | 222.224 | 222.224 | 189.151 | 93.06 | 95.557 | 125.972 | 109.657 | 140.553 | 143.993 | 136.32 | 145.1 | 213.126 | 224.922 | 268.757 | 264.21 | 276.243 | 267.247 | 196.354 | 176.67 | 161.799 | 151.15 | 141.449 | 128.904 | 126.987 | 118.014 | 123.332 | 116.971 | 104.982 | 99.111 | 87.665 | 90.067 | 117.917 | 118.528 | 112.378 | 103.126 | 142.875 | 134.612 | 147.635 | 144.574 | 107.786 | 99.945 | 103.696 | 96.435 | 122.3 | 126.3 | 123.7 | 121.099 | 117.8 | 126 | 140 | 177.088 | 221.1 | 224.7 | 226.1 | 224.666 | 223.7 | 215.7 | 256.8 | 255.883 | 239.8 | 230.4 | 228.5 | 234.3 | 240 | 231.4 | 223.8 | 215.4 | 202.5 | 108.3 | 104.9 | 99.1 | 90.1 | 46.2 | 42.8 | 40.3 | 20.4 | 19.1 | 18.2 | 12.2 |
Totaal passiva en aandeelhoudersvermogen
| 664.365 | 706.273 | 775.633 | 898.467 | 962.002 | 1,055.357 | 1,159.514 | 1,115.602 | 1,320.185 | 1,353.356 | 1,434.495 | 1,456.597 | 1,525.013 | 1,519.591 | 1,554.817 | 1,501.93 | 1,495.313 | 1,511.74 | 1,542.001 | 1,451.917 | 1,465.983 | 1,425.286 | 1,443.962 | 1,472.388 | 1,389.582 | 1,342.638 | 222.224 | 1,357.649 | 189.151 | 894.126 | 929.259 | 954.206 | 959.205 | 1,034.142 | 1,158.536 | 1,197.297 | 1,226.296 | 1,208.136 | 1,204.227 | 1,267.98 | 1,238.213 | 1,207.229 | 1,168.903 | 1,165.996 | 1,167.671 | 1,452.8 | 1,311.22 | 1,140.528 | 1,121.537 | 1,053.056 | 890.509 | 497.29 | 474.163 | 450.725 | 353.076 | 345.975 | 352.343 | 399.465 | 409.903 | 438.888 | 423.986 | 417.584 | 393.431 | 381.307 | 384.927 | 408.365 | 405.912 | 403.488 | 403.773 | 480.9 | 465.8 | 470.9 | 470.952 | 507.2 | 608.4 | 635.8 | 649.866 | 681.9 | 691.6 | 701.7 | 678.491 | 661.1 | 399.4 | 436.4 | 446.722 | 419.5 | 404 | 401 | 419.9 | 468.6 | 453.5 | 434 | 399.3 | 378.1 | 250.3 | 242.6 | 235.2 | 213.8 | 108.4 | 91.3 | 76.5 | 47.3 | 38.4 | 38.6 | 33.1 |