Meritage Hospitality Group Inc.
OTC:MHGU
19 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 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
| 18.074 | 22.348 | 20.305 | 19.434 | 24.48 | 27.807 | 26.369 | 35.372 | 42.745 | 46.646 | 42.027 | 49.951 | 53.796 | 41.687 | 31.744 | 32.319 | 31.815 | 27.316 | 10.46 | 16.942 | 21.28 | 21.906 | 22.264 | 13.317 | 19.624 | 17.087 | 17.139 | 12.917 | 16.058 | 21.157 | 15.36 | 9.836 | 9.409 | 6.168 | 5.165 | 6.588 | 6.704 | 6.153 | 4.17 | 5.201 | 5.099 | 5.012 | 3.224 | 3.479 | 4.919 | 4.468 | 3.867 | 2.013 | 2.013 | 2.822 | 2.276 | 0.796 | 1.641 | 2.435 | 4.179 | 1.023 | 1.184 | 1.804 | 4.152 | 4.084 | 4.933 | 3.478 | 3.391 | 4.239 | 4.458 | 0.769 | 1.357 | 1.229 | 0.59 | 0.901 | 1.085 | 1.139 | 1.113 | 1.664 | 1.321 | 2.216 | 1.294 | 0.788 | 1.046 | 1.23 | 0.941 | 1.6 | 1.5 | 1.3 | 1.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 18.074 | 22.348 | 20.305 | 19.434 | 24.48 | 27.807 | 26.369 | 35.372 | 42.745 | 46.646 | 42.027 | 49.951 | 53.796 | 41.687 | 31.744 | 32.319 | 31.815 | 27.316 | 10.46 | 16.942 | 21.28 | 21.906 | 22.264 | 13.317 | 19.624 | 17.087 | 17.139 | 12.917 | 16.058 | 21.157 | 15.36 | 9.836 | 9.409 | 6.168 | 5.165 | 6.588 | 6.704 | 6.153 | 4.17 | 5.201 | 5.099 | 5.012 | 3.224 | 3.479 | 4.919 | 4.468 | 3.867 | 2.013 | 2.013 | 2.822 | 2.276 | 0.796 | 1.641 | 2.435 | 4.179 | 1.023 | 1.184 | 1.804 | 4.152 | 4.084 | 4.933 | 3.478 | 3.391 | 4.239 | 4.458 | 0.769 | 1.357 | 1.229 | 0.59 | 0.901 | 1.085 | 1.139 | 1.113 | 1.664 | 1.321 | 2.216 | 1.294 | 0.788 | 1.046 | 1.23 | 0.941 | 2.1 | 1.5 | 1.3 | 1.1 |
Nettovorderingen
| 3.749 | 3.429 | 4.837 | 2.412 | 4.239 | 3.881 | 1.786 | 0.368 | 1.053 | 1.711 | 1.717 | 1.604 | 1.65 | 1.909 | 2.998 | 1.733 | 1.316 | 0.956 | 0.899 | 1.215 | 1.634 | 2.04 | 0.622 | 1.56 | 0.752 | 0.711 | 0.737 | 0.935 | 0.709 | 1.14 | 1.058 | 0.739 | 0.301 | 0.276 | 0.269 | 0.428 | 0.653 | 0.341 | 0.251 | 0.238 | 0.368 | 0.545 | 0.65 | 0.545 | 0.338 | 0.261 | 0.265 | 0.321 | 0.321 | 0.172 | 0.13 | 1.417 | 1.221 | 1.249 | 0.361 | 0.346 | 0.299 | 0.842 | 0.299 | 0.207 | 0.173 | 0.192 | 0.194 | 0.103 | 0.063 | 0.076 | 0.095 | 0.335 | 0.066 | 0.236 | 0.077 | 0.081 | 0.093 | 0.129 | 0.086 | 0.132 | 0.174 | 0.06 | 0.085 | 0.146 | 0.569 | 0.1 | 0.7 | 3.2 | 3.3 |
Voorraad
| 4.816 | 4.811 | 4.608 | 5.189 | 4.898 | 4.857 | 4.339 | 4.754 | 4.33 | 4.218 | 4.353 | 4.408 | 4.018 | 3.953 | 3.812 | 3.616 | 3.502 | 3.414 | 3.533 | 3.517 | 3.094 | 3.015 | 3.052 | 3.288 | 2.863 | 2.971 | 2.913 | 2.639 | 2.246 | 2.202 | 1.584 | 1.547 | 1.451 | 1.445 | 1.306 | 1.402 | 1.335 | 1.251 | 1.193 | 1.268 | 1.154 | 1.049 | 1.024 | 1.078 | 0.966 | 0.921 | 0.887 | 0.934 | 0.934 | 0.703 | 0.659 | 0.35 | 0.349 | 0.369 | 0.353 | 0.367 | 0.314 | 0.339 | 0.314 | 0.325 | 0.269 | 0.289 | 0.267 | 0.234 | 0.213 | 0.262 | 0.245 | 0.205 | 0.175 | 0.208 | 0.203 | 0.186 | 0.18 | 0.203 | 0.19 | 0.202 | 0.217 | 0.228 | 0.209 | 0.223 | 0.185 | 0.2 | 0.2 | 0.2 | 0.2 |
Overige vlottende activa
| 6.549 | 6.409 | 7.367 | 7.101 | 7.086 | 10.461 | 11.166 | 6.619 | 9.242 | 9.606 | 9.675 | 6.159 | 7.621 | 7.581 | 7.432 | 8.515 | 3.169 | 3.426 | 4.159 | 3.487 | 2.525 | 2.592 | 2.705 | 2.403 | 2.712 | 5.839 | 6.021 | 2.545 | 3.749 | 3.814 | 3.5 | 1.372 | 2.451 | 2.559 | 2.626 | 2.515 | 0.967 | 1.05 | 1.159 | 1.358 | 0.903 | 0.967 | 1.195 | 1.321 | 0 | 0.465 | 0.313 | 0.87 | 0.87 | 3.523 | 0.843 | 0.121 | 0.207 | 0.151 | 0.08 | 0.141 | 0.185 | 0.405 | 1.462 | 1.435 | 1.484 | 1.375 | 0.196 | 0.143 | 0.199 | 0.144 | 0.164 | 0.159 | 0.227 | 0.161 | 0.118 | 0.09 | 0.216 | 0.202 | 0.134 | 0.062 | 0.171 | 0.165 | 0.177 | 0.08 | 0.257 | 0.1 | 0.1 | 0.2 | 0 |
Totaal vlottende activa
| 33.188 | 36.997 | 37.117 | 34.136 | 40.703 | 47.006 | 43.66 | 47.113 | 57.37 | 62.181 | 57.772 | 62.122 | 67.085 | 55.13 | 45.986 | 46.183 | 39.802 | 35.112 | 19.051 | 25.161 | 28.534 | 29.552 | 28.643 | 20.569 | 25.951 | 26.609 | 26.81 | 19.036 | 22.762 | 28.314 | 21.502 | 13.494 | 13.612 | 10.448 | 9.366 | 10.933 | 9.659 | 8.794 | 6.774 | 8.064 | 7.524 | 7.573 | 6.093 | 6.424 | 7.207 | 6.115 | 5.332 | 4.139 | 4.139 | 7.22 | 3.908 | 2.685 | 3.418 | 4.203 | 4.974 | 1.877 | 1.982 | 3.391 | 6.226 | 6.051 | 6.86 | 5.334 | 4.047 | 4.719 | 4.933 | 1.251 | 1.861 | 1.929 | 1.058 | 1.506 | 1.484 | 1.496 | 1.602 | 2.198 | 1.731 | 2.611 | 1.856 | 1.24 | 1.517 | 1.678 | 1.951 | 2.5 | 2.5 | 4.9 | 4.6 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 535.52 | 533.223 | 541.165 | 551.753 | 551.58 | 557.749 | 532.747 | 540.506 | 523.124 | 505.365 | 500.876 | 506.592 | 493.465 | 474.177 | 463.656 | 455.898 | 455.059 | 464.738 | 472.751 | 467.197 | 439.574 | 418.48 | 415.809 | 112.666 | 107.328 | 120.583 | 110.725 | 111.633 | 102.216 | 98.036 | 70.665 | 64.503 | 54.384 | 48.636 | 51.779 | 49.072 | 43.973 | 40.154 | 35.195 | 39.273 | 35.106 | 27.706 | 29.582 | 32.34 | 25.878 | 25.282 | 23.885 | 26.919 | 26.919 | 24.401 | 24.187 | 26.443 | 27.695 | 29.209 | 29.662 | 34.331 | 35.765 | 36.058 | 36.083 | 37.124 | 37.851 | 42.803 | 42.876 | 41.36 | 41.405 | 41.288 | 40.017 | 38.588 | 38.327 | 38.076 | 34.312 | 32.026 | 29.764 | 28.781 | 23.323 | 21.319 | 20.112 | 19.093 | 19.47 | 18.179 | 17.355 | 16.7 | 16.3 | 15.6 | 14.8 |
Goodwill
| 205.703 | 205.703 | 205.703 | 205.703 | 205.703 | 205.703 | 177.552 | 177.552 | 177.552 | 174.243 | 174.243 | 174.243 | 174.243 | 174.243 | 174.243 | 174.243 | 174.243 | 174.243 | 174.243 | 174.243 | 170.71 | 164.012 | 164.012 | 164.012 | 163.534 | 163.35 | 163.903 | 91.743 | 90.537 | 90.537 | 50.119 | 48.228 | 48.228 | 43.552 | 38.017 | 38.017 | 38.017 | 30.939 | 30.939 | 25.675 | 25.658 | 20.567 | 20.567 | 20.567 | 20.507 | 20.334 | 20.334 | 20.099 | 20.099 | 8.365 | 8.365 | 4.43 | 4.43 | 4.43 | 4.43 | 4.43 | 4.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 7.357 | 7.539 | 7.543 | 7.58 | 7.548 | 7.567 | 6.117 | 6.132 | 5.78 | 5.546 | 5.399 | 5.209 | 5.165 | 5.033 | 5.082 | 5.039 | 4.982 | 4.827 | 4.837 | 4.287 | 3.904 | 3.941 | 3.976 | 3.624 | 3.612 | 3.452 | 3.473 | 1.915 | 1.654 | 1.582 | 0.904 | 0.841 | 0.841 | 0.854 | 1.347 | 1.383 | 1.435 | 1.352 | 1.38 | 1.409 | 1.395 | 1.317 | 1.361 | 1.449 | 1.358 | 1.23 | 1.258 | 1.256 | 1.256 | 1 | 1.028 | 1.414 | 1.453 | 1.467 | 1.213 | 1.575 | 0 | 4.43 | 6.166 | 6.189 | 4.43 | 6.227 | 5.648 | 6.236 | 1.213 | 5.441 | 4.43 | 4.43 | 4.43 | 4.43 | 4.475 | 0 | 4.566 | 4.611 | 5.808 | 5.83 | 5.86 | 5.883 | 4.838 | 4.884 | 5.922 | 6 | 5 | 5.1 | 5.7 |
Goodwill en immateriële activa
| 213.06 | 213.242 | 213.246 | 213.283 | 213.251 | 213.27 | 183.669 | 183.684 | 183.332 | 179.789 | 179.642 | 179.452 | 179.408 | 179.276 | 179.325 | 179.282 | 179.225 | 179.07 | 179.08 | 178.53 | 174.613 | 167.953 | 167.988 | 167.637 | 167.145 | 166.802 | 167.376 | 93.658 | 92.191 | 92.119 | 51.023 | 49.07 | 49.07 | 44.405 | 39.364 | 39.4 | 39.451 | 32.292 | 32.319 | 27.085 | 27.053 | 21.884 | 21.928 | 22.016 | 21.865 | 21.564 | 21.592 | 21.355 | 21.355 | 9.366 | 9.394 | 5.844 | 5.883 | 5.897 | 5.642 | 6.005 | 4.43 | 4.43 | 6.166 | 6.189 | 4.43 | 6.227 | 5.648 | 6.236 | 1.213 | 5.441 | 4.43 | 4.43 | 4.43 | 4.43 | 4.475 | 4.521 | 4.566 | 4.611 | 5.808 | 5.83 | 5.86 | 5.883 | 4.838 | 4.884 | 5.922 | 6 | 5 | 5.1 | 5.7 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 5.477 | 5.477 | 5.752 | 5.752 | 5.752 | 5.673 | 5.558 | 5.558 | 5.503 | 5.377 | 5.318 | 5.262 | 5.262 | 5.057 | 4.953 | 4.848 | 4.784 | 4.417 | 4.417 | 4.415 | 4.337 | 4.34 | 4.263 | 4.263 | 4.214 | 4.214 | 1.428 | 1.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -295.425 | 0 | 0 | 0 | 1.344 | 0.311 | 0.548 | 0.548 | 0.723 | 0.876 | 1.371 | 1.737 | 2.53 | 2.332 | 2.689 | 3.307 | 4.039 | 4.104 | 4.305 | 4.65 | 4.66 | 4.468 | 5.08 | 5.08 | 5.08 | 4.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.655 | 0.655 | 0.655 | 0.655 | 0.694 | 0.694 | 0.694 | 0.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 15.248 | 17.634 | 17.959 | 17.733 | 20.499 | 20.522 | 19.04 | 18.229 | 18.454 | 14.463 | 13.056 | 8.679 | 6.99 | 8.911 | 7.54 | 6.777 | 5.358 | 5.012 | 4.334 | 4.863 | 4.853 | 4.906 | 301.306 | 4.507 | 4.461 | 4.659 | 5.042 | 4.901 | 4.32 | 3.884 | 4.437 | 3.576 | 3.567 | 3.526 | 3.46 | 2.524 | 2.726 | 2.613 | 2.299 | 2.22 | 2.188 | 2.213 | 2.479 | 2.031 | 1.665 | 2.098 | 2.437 | 1.79 | -52.488 | -35.195 | -34.972 | 0.649 | 0.625 | 0.431 | 1.593 | 1.195 | 2.817 | 2.841 | 1.176 | 1.18 | 2.93 | 1.107 | 1.328 | 0.693 | 5.682 | 1.357 | 2.288 | 2.251 | 2.696 | 2.743 | 2.64 | 2.594 | 2.566 | 2.291 | 0.569 | 1.138 | 0.853 | 0.829 | 1.166 | 1.057 | 0.036 | 0 | 1.1 | 0.9 | 0.4 |
Totaal niet-vlottende activa
| 763.828 | 764.099 | 772.37 | 782.769 | 785.33 | 791.541 | 735.456 | 744.205 | 726.696 | 701.403 | 695.36 | 696.509 | 681.649 | 664.15 | 652.307 | 643.743 | 641.428 | 650.606 | 657.951 | 652.376 | 620.827 | 593.125 | 591.465 | 290.286 | 284.412 | 297.796 | 290.24 | 216.256 | 204.949 | 200.146 | 132.407 | 123.529 | 113.768 | 103.623 | 102.394 | 98.589 | 93.896 | 83.319 | 78.699 | 77.466 | 73.069 | 60.87 | 63.064 | 65.193 | 58.828 | 58.287 | 57.257 | 59.209 | 52.488 | 35.195 | 34.972 | 32.936 | 34.204 | 35.537 | 36.897 | 41.53 | 43.012 | 43.329 | 44.079 | 45.148 | 45.865 | 50.791 | 50.547 | 48.984 | 48.995 | 48.779 | 46.735 | 45.268 | 45.453 | 45.249 | 41.427 | 39.141 | 36.896 | 35.683 | 29.7 | 28.287 | 26.826 | 25.805 | 25.474 | 24.119 | 23.314 | 22.7 | 22.4 | 21.6 | 20.9 |
Totaal activa
| 797.016 | 801.096 | 809.487 | 816.905 | 826.033 | 838.547 | 779.116 | 791.318 | 784.066 | 763.584 | 753.132 | 758.631 | 748.734 | 719.28 | 698.293 | 689.926 | 681.23 | 685.718 | 677.002 | 677.537 | 649.361 | 622.677 | 620.107 | 310.855 | 310.363 | 324.405 | 317.05 | 235.292 | 227.711 | 228.46 | 153.909 | 137.023 | 127.38 | 114.071 | 111.76 | 109.523 | 103.555 | 92.113 | 85.473 | 85.53 | 80.592 | 68.443 | 69.157 | 71.617 | 66.036 | 64.402 | 62.589 | 63.348 | 63.348 | 48.029 | 44.047 | 35.621 | 37.622 | 39.74 | 41.871 | 43.407 | 44.994 | 46.72 | 50.306 | 51.199 | 52.726 | 56.125 | 54.594 | 53.703 | 53.928 | 50.03 | 48.596 | 47.198 | 46.511 | 46.756 | 42.911 | 40.636 | 38.498 | 37.881 | 31.43 | 30.898 | 28.682 | 27.045 | 26.991 | 25.797 | 25.265 | 25.2 | 24.9 | 26.5 | 25.5 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 19.256 | 16.533 | 15.889 | 21.958 | 21.667 | 21.055 | 21.699 | 28.445 | 22.92 | 16.31 | 16.219 | 21.738 | 14.326 | 14.495 | 15.251 | 16.928 | 12.809 | 16.247 | 17.624 | 21.65 | 14.719 | 11.775 | 11.138 | 16.357 | 9.812 | 12.831 | 16.101 | 17.691 | 12.964 | 11.829 | 8.249 | 10.357 | 8.419 | 6.626 | 6.436 | 10.028 | 6.366 | 6.388 | 6.14 | 6.351 | 5.702 | 4.483 | 4.769 | 4.725 | 4.37 | 4.066 | 3.806 | 3.78 | 3.78 | 3.845 | 3.318 | 1.438 | 1.406 | 1.406 | 1.421 | 1.568 | 1.735 | 2.538 | 1.77 | 1.883 | 1.923 | 2.34 | 1.997 | 1.256 | 1.156 | 1.057 | 1.068 | 0.95 | 1.184 | 1.467 | 1.133 | 0.989 | 1.398 | 1.583 | 1.359 | 0.894 | 0.972 | 1.376 | 1.318 | 1.037 | 1.125 | 1.2 | 0.9 | 1.1 | 1 |
Kortlopende schulden
| 87.682 | 80.876 | 77.594 | 74.713 | 70.419 | 72.607 | 72.01 | 71.73 | 64.711 | 57.906 | 51.706 | 50.325 | 54.641 | 69.963 | 62.472 | 52.06 | 74.356 | 85.08 | 94.782 | 78.105 | 65.959 | 54.624 | 53.192 | 32.394 | 39.824 | 53.186 | 47.095 | 45.651 | 51.364 | 53.483 | 29.198 | 19.67 | 27.064 | 15.017 | 15.388 | 13.379 | 13.941 | 10.805 | 6.585 | 10.982 | 8.161 | 3.683 | 5.683 | 3.989 | 3.249 | 5.054 | 5.433 | 7.216 | 0 | 0 | 0 | 0.753 | 1.527 | 1.58 | 1.577 | 1.604 | 0.892 | 0.878 | 2.031 | 2.043 | 2.121 | 2.506 | 1.579 | 1.303 | 1.437 | 1.473 | 1.515 | 1.511 | 1.533 | 1.483 | 1.253 | 1.193 | 1.119 | 1.055 | 0.951 | 0.965 | 1.046 | 1.04 | 0.885 | 0.83 | 1.229 | 1.2 | 1.2 | 3.1 | 3.1 |
Belastingschulden
| 0 | 0 | 0 | 4.469 | 0 | 0 | 0 | 4.72 | 0 | 0 | 0 | 4.86 | 0 | 0 | 0 | 2.85 | 0 | 0 | 0 | 2.901 | 0 | 0 | 0 | 0.906 | 0 | 0 | 0 | 0.636 | 0 | 0 | 0 | 0.514 | 0 | 0 | 0 | 0.366 | 0 | 0 | 0 | 0.93 | 0 | 0 | 0 | 0.937 | 0 | 0 | 0 | 0.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.58 | 1.575 | 0 | 1.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 22.558 | 24.067 | 20.244 | 21.773 | 23.931 | 25.938 | 21.842 | 25.826 | 26.214 | 27.486 | 22.916 | 29.341 | 26.819 | 27.984 | 22.53 | 25.695 | 22.469 | 20.074 | 13.595 | 17.882 | 18.528 | 16.215 | 18.02 | 15.61 | 17.557 | 15.575 | 14.956 | 13.609 | 12.989 | 13.245 | 8.848 | 9.473 | 9.886 | 8.962 | 8.468 | 9.513 | 8.866 | 8.751 | 6.9 | 7.243 | 6.363 | 6.235 | 4.576 | 6.316 | 5.21 | 5.118 | 4.357 | 4.408 | 11.624 | 7.132 | 6.875 | 1.977 | 3.069 | 3.324 | 2.891 | 2.349 | 2.188 | 2.272 | 2.373 | 2.333 | 2.16 | 2.119 | 2.243 | 2.147 | 1.944 | 1.966 | 1.983 | 1.884 | 1.712 | 1.734 | 1.884 | 1.951 | 0.012 | 0.017 | 1.445 | 0.002 | 1.191 | 1.171 | 1.245 | 1.057 | 1.055 | 1.2 | 1.1 | 1.2 | 0.9 |
Totaal kortlopende verplichtingen
| 129.496 | 121.476 | 113.727 | 118.444 | 116.017 | 119.6 | 115.551 | 126.001 | 113.845 | 101.702 | 90.841 | 101.404 | 95.786 | 112.442 | 100.253 | 94.683 | 109.634 | 121.401 | 126.001 | 117.637 | 99.206 | 82.614 | 78.796 | 64.361 | 67.193 | 81.593 | 78.152 | 76.952 | 77.317 | 78.557 | 46.294 | 39.5 | 45.369 | 30.605 | 30.292 | 32.919 | 29.173 | 25.944 | 19.625 | 24.576 | 20.226 | 14.401 | 15.028 | 15.03 | 12.829 | 14.237 | 13.596 | 15.404 | 15.404 | 10.978 | 10.193 | 4.167 | 6.002 | 6.31 | 5.889 | 5.521 | 4.814 | 5.688 | 6.174 | 6.259 | 6.204 | 6.964 | 5.819 | 4.706 | 4.537 | 4.497 | 4.566 | 4.345 | 4.429 | 4.684 | 4.27 | 4.132 | 4.11 | 4.231 | 3.754 | 3.344 | 3.208 | 3.587 | 3.448 | 2.925 | 3.409 | 3.6 | 3.2 | 5.4 | 5 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 150.358 | 148.125 | 158.147 | 164.278 | 549.576 | 555.67 | 509.52 | 514.425 | 514.131 | 507.668 | 511.903 | 517.56 | 510.764 | 464.358 | 461.785 | 469.738 | 452.357 | 452.156 | 445.575 | 457.94 | 449.066 | 439.919 | 443.897 | 156.164 | 155.807 | 159.874 | 160.109 | 97.453 | 90.775 | 93.061 | 54.583 | 55.933 | 40.511 | 42.831 | 42.633 | 41.225 | 40.373 | 33.934 | 35.825 | 32.338 | 31.849 | 25.755 | 26.736 | 31.49 | 28.019 | 25.561 | 25.159 | 25.649 | 25.941 | 16.628 | 15.856 | 16.835 | 16.234 | 17.557 | 17.762 | 20.882 | 22.686 | 22.155 | 25.587 | 26.282 | 28.501 | 32.52 | 33.708 | 33.762 | 33.907 | 34.087 | 32.874 | 31.817 | 31.455 | 30.797 | 27.413 | 25.578 | 23.589 | 23.104 | 16.906 | 17.033 | 18.262 | 17.184 | 16.317 | 15.323 | 14.546 | 13.9 | 13.9 | 13.4 | 12.8 |
Uitgestelde opbrengsten niet-vlottend
| 4.712 | 6.964 | 9.268 | 2.301 | 4.474 | 6.726 | 8.582 | 1.154 | 3.391 | 5.549 | 7.71 | 1.713 | 3.893 | 6.039 | 8.218 | 2.872 | 4.809 | 6.736 | 7.415 | 2.152 | 4.093 | 5.78 | 7.615 | 22.602 | 22.819 | 22.262 | 22.417 | 14.302 | 14.379 | 14.35 | 13.869 | 9.411 | 10.985 | 12.245 | 12.215 | 10.4 | 11.114 | 11.781 | 11.895 | 11.635 | 12.063 | 12.547 | 12.849 | 11.14 | 11.804 | 11.674 | 12.421 | 10.574 | 0 | 0 | 0 | 12.974 | 13.154 | 12.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.622 | 15.946 | 15.638 | 15.803 | 16.55 | 15.97 | 14.998 | 15.821 | 16.726 | 15.846 | 14.271 | 13.72 | 12.382 | 11.503 | 10.485 | 9.661 | 8.811 | 7.941 | 7.163 | 8.341 | 7.466 | 7.135 | 6.598 | 1.57 | 1.237 | 0.378 | 3.519 | 3.377 | 0.231 | 0.207 | 3.199 | 3.093 | 4.533 | 3.532 | 2.944 | 3.879 | 2.572 | 2.553 | 2.495 | 2.946 | 2.367 | 2.099 | 1.976 | 1.912 | 1.695 | 1.549 | 1.465 | 1.388 | 0 | 0 | 0 | 0.429 | 0.424 | 0.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 374.634 | 382.732 | 389.297 | 394.039 | 16.738 | 17.557 | 17.211 | 16.72 | 14.704 | 13.964 | 15.42 | 15.55 | 16.623 | 16.932 | 16.603 | 14.553 | 14.071 | 10.329 | 9.747 | 8.389 | 7.95 | 7.972 | 6.587 | 8.765 | 7.394 | 7.82 | 5.815 | 4.739 | 7.647 | 7.412 | 3.775 | 2.959 | 1.137 | 1.887 | 2.598 | 0.566 | 1.821 | 1.929 | 1.607 | 1.003 | 1.493 | 1.76 | 1.716 | 1.276 | 1.263 | 1.146 | 1.254 | 1.937 | -25.941 | -16.628 | -15.856 | 1.229 | 1.371 | 1.5 | 14.722 | 12.859 | 12.532 | 12.048 | 10.141 | 9.579 | 8.181 | 4.458 | 2.658 | 2.817 | 0 | 3.073 | 3.23 | 3.379 | 3.531 | 3.665 | 3.793 | 3.933 | 4.067 | 4.209 | 4.318 | 4.46 | 1.58 | 1.742 | 1.877 | 1.991 | 1.736 | 1.8 | 0.1 | 2 | 2.3 |
Totaal niet-vlottende verplichtingen
| 545.326 | 553.767 | 572.35 | 576.421 | 587.338 | 595.923 | 550.311 | 548.12 | 548.952 | 543.027 | 549.304 | 548.543 | 543.662 | 498.832 | 497.091 | 496.824 | 480.048 | 477.162 | 469.9 | 476.822 | 468.575 | 460.806 | 464.697 | 189.101 | 187.257 | 190.333 | 191.861 | 119.871 | 113.031 | 115.03 | 75.426 | 71.396 | 57.166 | 60.495 | 60.39 | 56.07 | 55.879 | 50.196 | 51.823 | 47.922 | 47.771 | 42.161 | 43.277 | 45.818 | 42.781 | 39.929 | 40.3 | 39.548 | 25.941 | 16.628 | 15.856 | 31.467 | 31.183 | 32.037 | 32.484 | 33.741 | 35.218 | 34.203 | 35.728 | 35.862 | 36.682 | 36.978 | 36.366 | 36.579 | 33.907 | 37.16 | 36.104 | 35.196 | 34.986 | 34.462 | 31.206 | 29.511 | 27.656 | 27.313 | 21.224 | 21.493 | 19.843 | 18.927 | 18.193 | 17.313 | 16.282 | 15.7 | 15.9 | 15.4 | 15.1 |
Totaal passiva
| 674.822 | 675.243 | 686.077 | 694.865 | 703.355 | 715.523 | 665.862 | 674.121 | 662.797 | 644.729 | 640.145 | 649.947 | 639.448 | 611.274 | 597.344 | 591.507 | 589.682 | 598.563 | 595.901 | 594.459 | 567.781 | 543.419 | 543.493 | 253.462 | 254.45 | 271.926 | 270.013 | 196.823 | 190.348 | 193.588 | 121.721 | 110.896 | 102.535 | 91.1 | 90.682 | 88.989 | 85.053 | 76.141 | 71.447 | 72.498 | 67.998 | 56.563 | 58.305 | 60.848 | 55.609 | 54.166 | 53.896 | 54.952 | 54.952 | 41.327 | 40.229 | 35.634 | 37.185 | 38.347 | 38.374 | 39.262 | 40.032 | 39.892 | 41.902 | 42.121 | 42.886 | 43.942 | 42.185 | 41.285 | 38.444 | 41.657 | 40.67 | 39.541 | 39.415 | 39.146 | 35.476 | 33.643 | 31.766 | 31.544 | 24.979 | 24.837 | 23.051 | 22.514 | 21.641 | 20.238 | 19.692 | 19.3 | 19.1 | 20.8 | 20.1 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.005 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.066 | 0.066 | 0.066 | 0.065 | 0.066 | 0.066 | 0.066 | 0.066 | 0.066 | 0.066 | 0.066 | 0.066 | 0.068 | 0.068 | 0.067 | 0.067 | 0.065 | 0.065 | 0.065 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.062 | 0.062 | 0.062 | 0.062 | 0.061 | 0.061 | 0.06 | 0.06 | 0.059 | 0.058 | 0.057 | 0.057 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0 | 0 | 0 | 0.054 | 0.054 | 0.054 | 0.055 | 0.055 | 0.054 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.054 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.054 | 0.054 | 0.054 | 0.045 | 0.058 | 0.058 | 0.057 | 0.1 | 0.1 | 0.1 | 0.1 |
Ingehouden winsten
| 82.071 | 84.242 | 81.983 | 81.144 | 80.495 | 81.576 | 76.152 | 77.992 | 79.639 | 79.221 | 74.554 | 73.133 | 71.334 | 69.885 | 63.125 | 59.489 | 52.335 | 48.249 | 42.654 | 47.12 | 53.604 | 51.145 | 47.639 | 31.043 | 28.667 | 25.018 | 19.378 | 18.034 | 16.516 | 13.916 | 10.942 | 9.073 | 7.194 | 5.224 | 3.164 | 2.623 | 0.342 | -1.16 | -3.326 | -4.403 | -4.96 | -5.753 | -6.964 | -7.161 | -7.778 | -8.081 | -9.793 | -10.215 | -10.215 | -11.76 | -12.703 | 0 | 0 | 0 | -13.178 | -12.631 | -11.935 | -10.662 | -9.078 | -8.617 | -7.608 | -5.804 | -5.921 | -5.94 | -5.908 | -5.315 | -5.734 | -5.996 | -6.539 | -6.029 | -6.176 | -6.612 | -6.856 | -6.712 | -6.739 | -7.129 | -7.629 | -7.217 | -6.394 | -6.177 | -6.108 | -5.8 | -5.9 | -6 | -6.3 |
Overige gereserveerde algehele resultaten
| 4.225 | 6.339 | 6.764 | 6.342 | 8.517 | 8.375 | 7.438 | 8.959 | 9.492 | 6.765 | 5.255 | 1.402 | 0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.539 | -0.539 | -0.539 | -0.539 | 0 | -1.661 | -1.661 | -1.661 | -1.7 | -1.7 | -1.7 | -1.7 |
Overige totale aandeelhoudersvermogen
| 34.827 | 34.103 | 33.392 | 33.577 | 32.646 | 32.042 | 28.596 | 29.117 | 30.753 | 30.628 | 30.092 | 31.143 | 34.515 | 34.914 | 34.845 | 36.233 | 36.827 | 36.61 | 36.227 | 33.652 | 25.151 | 25.45 | 26.54 | 26.613 | 26.871 | 27.092 | 27.291 | 20.139 | 20.187 | 20.373 | 20.679 | 16.985 | 17.584 | 17.68 | 17.848 | 17.845 | 18.095 | 17.069 | 17.288 | 17.371 | 17.438 | 17.518 | 17.7 | 17.814 | 18.089 | 18.201 | 18.371 | 18.496 | 18.496 | 18.355 | 16.414 | 0 | 0 | 1.394 | 16.616 | 16.716 | 16.837 | 17.43 | 17.421 | 17.636 | 17.389 | 17.929 | 18.272 | 18.3 | 18.377 | 13.635 | 13.606 | 13.599 | 13.581 | 13.585 | 13.557 | 13.551 | 13.534 | 13.534 | 13.676 | 13.675 | 13.744 | 11.703 | 13.347 | 13.34 | 13.284 | 13.3 | 13.3 | 13.3 | 13.3 |
Totaal eigen vermogen van aandeelhouders
| 121.204 | 124.765 | 122.22 | 121.143 | 121.739 | 122.074 | 112.266 | 116.148 | 119.964 | 116.694 | 109.981 | 105.758 | 106.153 | 104.881 | 98.051 | 95.803 | 89.241 | 84.938 | 78.96 | 80.848 | 78.831 | 76.672 | 74.255 | 57.731 | 55.613 | 52.185 | 46.745 | 38.245 | 36.774 | 34.36 | 31.691 | 26.126 | 24.845 | 22.971 | 21.078 | 20.533 | 18.502 | 15.973 | 14.025 | 13.032 | 12.542 | 11.828 | 10.799 | 10.716 | 10.374 | 10.183 | 8.641 | 8.344 | 8.344 | 6.657 | 3.771 | -0.013 | 0.437 | 1.394 | 3.497 | 4.144 | 4.962 | 6.828 | 8.403 | 9.078 | 9.839 | 12.183 | 12.409 | 12.417 | 12.527 | 8.374 | 7.926 | 7.657 | 7.096 | 7.609 | 7.435 | 6.993 | 6.731 | 6.337 | 6.452 | 6.061 | 5.631 | 4.531 | 5.35 | 5.56 | 5.574 | 5.9 | 5.8 | 5.7 | 5.4 |
Totaal eigen vermogen
| 122.194 | 125.853 | 123.41 | 122.04 | 122.678 | 123.024 | 113.254 | 117.197 | 121.269 | 118.855 | 112.987 | 108.684 | 109.286 | 108.006 | 100.949 | 98.419 | 91.548 | 87.155 | 81.101 | 83.078 | 81.58 | 79.258 | 76.615 | 57.393 | 55.913 | 52.479 | 47.037 | 38.469 | 37.363 | 34.872 | 32.188 | 26.126 | 24.845 | 22.971 | 21.078 | 20.533 | 18.502 | 15.973 | 14.025 | 13.032 | 12.595 | 11.881 | 10.852 | 10.768 | 10.426 | 10.235 | 8.693 | 8.396 | 8.396 | 6.702 | 3.818 | -0.013 | 0.437 | 1.394 | 3.497 | 4.144 | 4.962 | 6.828 | 8.403 | 9.078 | 9.839 | 12.183 | 12.409 | 12.417 | 15.484 | 8.374 | 7.926 | 7.657 | 7.096 | 7.609 | 7.435 | 6.993 | 6.731 | 6.337 | 6.452 | 6.061 | 5.631 | 4.531 | 5.35 | 5.56 | 5.574 | 5.9 | 5.8 | 5.7 | 5.4 |
Totaal passiva en aandeelhoudersvermogen
| 797.016 | 801.096 | 809.487 | 816.905 | 826.033 | 838.547 | 779.116 | 791.318 | 784.066 | 763.584 | 753.132 | 758.631 | 748.734 | 719.28 | 698.293 | 689.926 | 681.23 | 685.718 | 677.002 | 677.537 | 649.361 | 622.677 | 620.107 | 310.855 | 310.363 | 324.405 | 317.05 | 235.292 | 227.711 | 228.46 | 153.909 | 137.023 | 127.38 | 114.071 | 111.76 | 109.523 | 103.555 | 92.113 | 85.473 | 85.53 | 80.592 | 68.443 | 69.157 | 71.617 | 66.036 | 64.402 | 62.589 | 63.348 | 0 | 0 | 0 | 35.621 | 37.622 | 39.74 | 41.871 | 43.407 | 44.994 | 46.72 | 50.306 | 51.199 | 52.726 | 56.125 | 54.594 | 53.703 | 53.928 | 50.03 | 48.596 | 47.198 | 46.511 | 46.756 | 42.911 | 40.636 | 38.498 | 37.881 | 31.43 | 30.898 | 28.682 | 27.045 | 26.991 | 25.797 | 25.265 | 25.2 | 24.9 | 26.5 | 25.5 |