
Mitek Systems, Inc.
NASDAQ:MITK
9.52 (USD) • At close July 17, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1994 Q4 | 1994 Q3 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1990 Q4 | 1990 Q3 | 1989 Q4 | 1988 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 104.699 | 90.617 | 93.456 | 84.351 | 80.939 | 64.538 | 58.913 | 87.49 | 83.047 | 57.115 | 32.059 | 21.522 | 23.984 | 24.214 | 30.312 | 40.549 | 53.935 | 26.723 | 19.986 | 18.938 | 16.928 | 14.793 | 16.748 | 16.092 | 18.745 | 10.437 | 9.086 | 8.634 | 25.238 | 6.341 | 12.289 | 9.299 | 12.959 | 6.215 | 9.01 | 5.009 | 13.226 | 4.354 | 2.753 | 2.731 | 5.74 | 12.784 | 7.767 | 9.141 | 7.921 | 10.177 | 23.294 | 22.946 | 9.991 | 9.593 | 6.702 | 6.193 | 6.222 | 6.711 | 5.656 | 14.024 | 2.304 | 2.141 | 1.305 | 1.495 | 1.415 | 1.09 | 0.674 | 0.537 | 0.775 | 0.869 | 1.3 | 1.37 | 1.507 | 1.499 | 2.096 | 1.86 | 2.195 | 2.448 | 2.331 | 1.876 | 1.925 | 1.763 | 2.387 | 1.97 | 1.01 | 1.365 | 2.607 | 2.719 | 0.682 | 1.465 | 1.819 | 1.416 | 1.536 | 1.204 | 0.76 | 1.453 | 0.709 | 1.137 | 0.865 | 0.944 | 0.075 | 0.104 | 0.537 | 0.492 | 1.356 | 0.9 | 1.4 | 1.4 | 1.9 | 1.2 | 1.7 | 1.4 | 1 | 0.9 | 1.3 | 2.2 | 3.5 | 4.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0 | 0.6 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 31.472 | 30.591 | 36.884 | 38.718 | 42.987 | 59.373 | 74.7 | 40.651 | 26.711 | 44.814 | 58.268 | 49.531 | 37.91 | 137.753 | 149.057 | 138.302 | 131.314 | 40.238 | 40.035 | 30.281 | 19.018 | 18.271 | 16.502 | 11.892 | 5.861 | 9.248 | 8.448 | 9.377 | 19.146 | 31.999 | 30.279 | 29.001 | 23.051 | 28.314 | 24.863 | 19.908 | 14.935 | 21.105 | 23.921 | 21.223 | 19.965 | 14.16 | 16.269 | 15.592 | 18.324 | 13.181 | 5.731 | 6.516 | 4.901 | 4.663 | 5.82 | 8.852 | 10.396 | 10.829 | 10.188 | 2.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 136.171 | 121.208 | 130.34 | 123.069 | 123.926 | 123.911 | 133.613 | 128.141 | 109.758 | 101.929 | 90.327 | 71.053 | 61.894 | 161.967 | 179.369 | 178.851 | 185.249 | 66.961 | 60.021 | 49.219 | 35.946 | 33.064 | 33.25 | 27.984 | 24.606 | 19.685 | 17.534 | 18.011 | 44.384 | 38.34 | 42.568 | 38.3 | 36.01 | 34.529 | 33.873 | 24.917 | 28.161 | 25.459 | 26.674 | 23.953 | 25.706 | 26.944 | 24.036 | 24.733 | 26.245 | 23.358 | 29.025 | 29.461 | 14.893 | 14.256 | 12.522 | 15.045 | 16.617 | 17.541 | 15.843 | 16.436 | 2.304 | 2.141 | 1.305 | 1.495 | 1.415 | 1.09 | 0.674 | 0.537 | 0.775 | 0.869 | 1.3 | 1.37 | 1.507 | 1.499 | 2.096 | 1.86 | 2.195 | 2.448 | 2.331 | 1.876 | 1.925 | 1.763 | 2.387 | 1.97 | 1.01 | 1.365 | 2.607 | 2.719 | 0.682 | 1.465 | 1.819 | 1.416 | 1.536 | 1.204 | 0.76 | 1.453 | 0.709 | 1.137 | 0.865 | 0.944 | 0.075 | 0.104 | 0.537 | 0.492 | 1.356 | 0.9 | 1.4 | 1.4 | 1.9 | 1.2 | 1.7 | 1.4 | 1 | 0.9 | 1.3 | 2.2 | 3.5 | 4.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0 | 0.6 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Nettovorderingen
| 63.612 | 47.936 | 47.5 | 58.414 | 67.201 | 52.572 | 50.487 | 45.036 | 44.807 | 33.72 | 34.147 | 34.743 | 28.361 | 21.336 | 20.682 | 22.193 | 17.739 | 17.179 | 20.799 | 16.353 | 16.431 | 15.19 | 17.288 | 14.566 | 11.862 | 12.831 | 16.821 | 12.124 | 7.797 | 5.652 | 7.099 | 6.405 | 5.104 | 5.544 | 4.949 | 4.614 | 2.492 | 4.238 | 3.937 | 3.808 | 2.983 | 3.518 | 2.955 | 2.52 | 3.115 | 2.857 | 1.495 | 0.572 | 0.794 | 1.624 | 1.097 | 3.19 | 1.451 | 3.065 | 2.956 | 3.046 | 3.002 | 1.633 | 1.222 | 0.554 | 1.004 | 0.699 | 0.361 | 0.639 | 0.782 | 0.646 | 0 | 1.452 | 1.183 | 0.879 | 0.542 | 1.137 | 1.185 | 0.862 | 1.079 | 1.286 | 0.991 | 0.892 | 0.773 | 1.063 | 1.89 | 0.953 | 0.704 | 1.586 | 2.673 | 1.938 | 3.097 | 5.603 | 6.049 | 5.859 | 6.473 | 5.129 | 5.704 | 5.043 | 4.453 | 5.005 | 5.683 | 6.896 | 6.134 | 8.454 | 6.276 | 6 | 5 | 3.7 | 2.6 | 3 | 2.3 | 2.1 | 2.4 | 2.5 | 2.9 | 2.4 | 3 | 2.2 | 2.3 | 2.1 | 1.9 | 2.1 | 1.8 | 1.4 | 1.8 | 1.8 | 1.6 | 1.8 | 1.6 | 2.2 | 2 | 1.8 | 2.6 | 3.4 | 5.7 | 4.6 | 5.9 | 6.2 | 4.4 | 4 | 3.6 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 3.513 | 2.227 | 0 | 0 | 2 | 3.453 | 2.409 | 2.54 | 1.92 | 1.988 | 2.143 | 1.473 | 1.338 | 2.016 | 1.604 | 1.978 | 1.487 | 1.847 | 2.07 | 2.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.208 | 0.143 | 0.151 | 0.039 | 0.087 | 0.091 | 0.097 | 0.079 | 0.05 | 0.114 | 0.132 | 0.043 | 0.1 | 0.08 | 0.083 | 0.066 | 0.099 | 0.121 | 0.113 | 0.125 | 0.007 | 0.152 | 185.462 | 0.132 | 0.005 | 0.014 | 0.011 | 0.015 | 0.011 | 0.019 | 0.024 | 0.036 | 0.043 | 0.129 | 0.228 | 0.06 | 0.018 | 0.027 | 0.027 | 0.022 | 0.041 | 0.074 | 0.066 | 0.118 | 0.126 | 0.16 | 0.121 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.6 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 1 | 1.2 | 1.3 | 2 | 2.3 | 3 | 2.9 | 4.5 | 5.2 | 5.7 | 4.8 | 5.3 | 5.7 | 3 | 2.7 |
Overige vlottende activa
| 4.126 | 7.693 | 7.211 | 14.201 | 10.488 | 9.481 | 5.909 | 5.055 | 5.638 | 5.042 | 4.622 | 6.272 | 4.258 | 5.04 | 4.005 | 4.151 | 4.202 | 3.311 | 3.306 | 3.47 | 3.07 | 3.557 | 3.592 | 4.931 | 4.67 | 4.551 | 3.331 | 4.562 | 3.359 | 3.077 | 2.12 | 1.323 | 1.13 | 1.153 | 1.485 | 1.445 | 1.099 | 0.826 | 0.798 | 0.832 | 1.036 | 0.544 | 0.704 | 0.805 | 0.61 | 0.564 | 0.662 | 0.608 | 0.72 | 0.431 | 0.485 | 0.524 | 0.6 | 0.296 | 0.109 | 0.161 | 0.16 | 0.095 | 0.093 | 0.099 | 0.144 | 0.06 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.192 | 0 | 0.185 | 0 | 0.158 | 0.127 | 0.166 | 0.239 | 0.181 | 0.181 | 0.117 | 0.162 | 0.084 | 0.156 | 0.137 | 0.142 | 0.129 | 0.28 | 0.157 | 0.076 | 0.097 | 0.086 | 0.093 | 0.065 | 0.076 | 0.17 | 0.112 | 0.2 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0.1 |
Totaal vlottende activa
| 203.909 | 176.837 | 185.051 | 195.684 | 201.615 | 185.964 | 190.009 | 178.232 | 160.203 | 140.691 | 129.096 | 113.937 | 94.513 | 188.343 | 204.056 | 205.195 | 207.19 | 87.451 | 84.126 | 69.042 | 55.447 | 51.811 | 54.13 | 47.481 | 41.138 | 36.831 | 38.096 | 34.697 | 55.54 | 47.069 | 50.876 | 46.028 | 42.244 | 41.226 | 40.307 | 30.976 | 31.752 | 30.523 | 31.409 | 28.594 | 29.724 | 31.006 | 27.696 | 28.057 | 29.97 | 26.779 | 31.182 | 30.642 | 16.407 | 16.312 | 14.104 | 18.759 | 18.668 | 20.902 | 19.117 | 19.785 | 5.617 | 3.908 | 2.707 | 2.24 | 2.659 | 1.928 | 1.146 | 1.29 | 1.69 | 1.558 | 2.313 | 2.901 | 2.773 | 2.445 | 2.738 | 3.117 | 3.493 | 3.435 | 3.608 | 3.315 | 3.102 | 2.787 | 3.323 | 3.173 | 3.077 | 2.572 | 3.503 | 4.505 | 3.496 | 3.6 | 5.043 | 7.303 | 7.949 | 7.265 | 7.381 | 6.889 | 6.596 | 6.278 | 5.455 | 6.109 | 5.916 | 7.184 | 6.873 | 9.277 | 7.866 | 7.2 | 6.5 | 5.3 | 4.7 | 4.4 | 4.3 | 3.8 | 3.7 | 3.8 | 4.7 | 5.3 | 6.9 | 6.6 | 3 | 2.6 | 2.5 | 2.3 | 2.1 | 1.8 | 2.2 | 2.1 | 2.9 | 3.3 | 3.3 | 4.3 | 5 | 5 | 5.6 | 8.2 | 11 | 10.4 | 10.9 | 11.7 | 10.2 | 7 | 6.4 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4.794 | 5.071 | 7.226 | 5.445 | 6.021 | 6.532 | 6.969 | 7.345 | 7.777 | 8.398 | 8.648 | 9.226 | 10.036 | 10.218 | 10.727 | 11.196 | 8.293 | 8.796 | 9.017 | 9.321 | 9.909 | 10.597 | 4.231 | 4.543 | 4.604 | 4.779 | 4.665 | 3.847 | 2.278 | 0.833 | 0.613 | 0.546 | 0.474 | 0.31 | 0.44 | 0.826 | 0.867 | 0.94 | 0.975 | 1.066 | 1.101 | 1.199 | 1.293 | 1.407 | 1.507 | 1.53 | 1.63 | 1.56 | 1.123 | 0.758 | 0.491 | 0.411 | 0.324 | 0.31 | 0.197 | 0.113 | 0.111 | 0.032 | 0.034 | 0.04 | 0.044 | 0.051 | 0.06 | 0.07 | 0.079 | 0.09 | 0.091 | 0.079 | 0.084 | 0.086 | 0.078 | 0.062 | 0.067 | 0.072 | 0.084 | 0.096 | 0.105 | 0.109 | 0.083 | 0.097 | 0.106 | 0.109 | 0.119 | 0.119 | 0.242 | 0.28 | 0.321 | 0.367 | 0.398 | 0.427 | 0.38 | 0.342 | 0.316 | 0.353 | 0.294 | 0.309 | 0.348 | 0.306 | 0.346 | 0.375 | 0.312 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 0.6 | 0.6 | 0.9 | 1.1 | 1.2 | 1.3 | 1.8 | 2 | 1.1 | 0.8 |
Goodwill
| 128.051 | 124.908 | 131.574 | 126.271 | 126.389 | 127.664 | 123.548 | 131.535 | 130.148 | 128.184 | 120.186 | 127.992 | 136.889 | 62.305 | 62.687 | 67.05 | 35.728 | 37.323 | 35.669 | 34.249 | 33.554 | 34.234 | 32.636 | 33.925 | 33.44 | 34.058 | 34.407 | 34.049 | 10.298 | 10.012 | 3.014 | 2.914 | 2.725 | 2.683 | 2.863 | 2.833 | 2.806 | 2.807 | 2.873 | 2.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.144 | 47.6 | 54.137 | 55.163 | 58.851 | 63.173 | 64.674 | 70.414 | 73.45 | 76.601 | 75.756 | 85.743 | 96.364 | 26.285 | 28.734 | 28.557 | 16.044 | 18.423 | 19.289 | 20.151 | 21.335 | 23.336 | 24.405 | 27.08 | 28.468 | 30.742 | 32.947 | 34.948 | 7.947 | 8.343 | 2.297 | 2.374 | 2.363 | 2.467 | 2.783 | 2.902 | 3.025 | 3.172 | 3.398 | 6.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.126 | 0.16 | 0.194 | 0.229 | 0.263 | 0.297 | 0.331 | 0.366 | 0.4 | 0.411 | 0.411 | 0.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 173.195 | 172.508 | 185.711 | 181.434 | 185.24 | 190.837 | 188.222 | 201.949 | 203.598 | 204.785 | 195.942 | 215.003 | 233.253 | 88.59 | 91.421 | 95.607 | 51.772 | 55.746 | 54.958 | 54.4 | 54.889 | 57.57 | 57.041 | 61.005 | 61.908 | 64.8 | 66.992 | 68.997 | 18.245 | 18.355 | 5.311 | 5.288 | 5.088 | 5.15 | 5.646 | 5.735 | 5.831 | 5.979 | 6.27 | 6.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.091 | 0.126 | 0.16 | 0.194 | 0.229 | 0.263 | 0.297 | 0.331 | 0.366 | 0.4 | 0.411 | 0.411 | 0.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 16.211 | 16.667 | 11.41 | 10.157 | 9.029 | 7.216 | 1.304 | 2.815 | 4.767 | 5.674 | 10.633 | 19.534 | 31.493 | 56.255 | 48.051 | 36.643 | 34.258 | 5.597 | 1.963 | 2.942 | 6.546 | 6.805 | 1.552 | 0 | 0 | 0 | 0 | 0 | 0.939 | 7.482 | 3.78 | 4.616 | 3.896 | 0 | 1.952 | 8.313 | 3.753 | 2.145 | 0 | 0.763 | 2.518 | 0 | 2.072 | 1.624 | 0 | 4.052 | 0 | 0 | 0.418 | 0.828 | 2.086 | 0.402 | 0.819 | 0 | 0.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.469 | 19.272 | 19.145 | 13.268 | 13.521 | 13.388 | 11.645 | 18.553 | 17.137 | 13.759 | 10.245 | 11.963 | 16.479 | 10.677 | 10.511 | 13.773 | 13.963 | 14.211 | 13.484 | 15.875 | 16.128 | 16.558 | 16.596 | 20.317 | 17.58 | 16.983 | 15.356 | 14.903 | 14.903 | 14.903 | 11.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.762 | 5.604 | 5.21 | 3.239 | 1.604 | 1.453 | 7.226 | 8.583 | 8.484 | 12.306 | 5.846 | 5.342 | 5.292 | 48.918 | 54.518 | 59.984 | 40.325 | 5.231 | 5.606 | 5.647 | 5.059 | 3.656 | 2.347 | 2.524 | 2.41 | 3.124 | 2.017 | 1.679 | 0.43 | 0.306 | 0.074 | 0.062 | 0.062 | 0 | 0.04 | 0.092 | 0.092 | 0.092 | 0.042 | 0.092 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.054 | 0.089 | 0.029 | 0.029 | 0.029 | 0.029 | 0.038 | 0.05 | 0.061 | 0.072 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.154 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.051 | 0.052 | 0.1 | 0.119 | 0.138 | 0.149 | 0.066 | 0.07 | 0.021 | 0 | 0.032 | 0.157 | 0.223 | 0.28 | 0.324 | 0.373 | 0.422 | 0.47 | 0.539 | 0.602 | 0.728 | 0.866 | 0.369 | 0.459 | 0.548 | 0.555 | 0.614 | 0.689 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 1.6 | 1.5 | 1.5 | 1.6 | 2.3 | 1 | 0.5 | 0.6 | 0.7 | 0.4 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | 1 | 1.3 | 1.7 | 1.8 | 1.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 221.431 | 219.122 | 228.702 | 213.543 | 215.415 | 219.426 | 215.366 | 239.245 | 241.763 | 244.922 | 231.314 | 261.068 | 296.553 | 214.658 | 215.228 | 217.203 | 148.611 | 89.581 | 85.028 | 88.185 | 92.531 | 95.186 | 81.767 | 88.389 | 86.502 | 89.686 | 89.03 | 89.426 | 36.795 | 41.879 | 20.843 | 10.512 | 9.52 | 5.46 | 8.078 | 14.966 | 10.543 | 9.156 | 7.288 | 8.358 | 3.661 | 1.241 | 3.407 | 3.072 | 1.549 | 5.624 | 1.672 | 1.602 | 1.583 | 1.628 | 2.619 | 0.855 | 1.198 | 0.398 | 0.735 | 0.268 | 0.3 | 0.255 | 0.301 | 0.352 | 0.402 | 0.455 | 0.456 | 0.499 | 0.52 | 0.531 | 0.468 | 0.232 | 0.114 | 0.115 | 0.107 | 0.092 | 0.096 | 0.123 | 0.136 | 0.195 | 0.224 | 0.247 | 0.231 | 0.162 | 0.176 | 0.13 | 0.119 | 0.151 | 0.399 | 0.503 | 0.601 | 0.691 | 0.771 | 0.849 | 0.85 | 0.881 | 0.917 | 1.08 | 1.16 | 0.678 | 0.807 | 0.854 | 0.901 | 0.989 | 1.001 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.8 | 1.7 | 1.7 | 1.8 | 2.5 | 2.5 | 0.7 | 0.8 | 0.8 | 0.5 | 0.6 | 0.7 | 0.8 | 0.9 | 0.9 | 1 | 1.2 | 1.4 | 1.8 | 2.1 | 2.3 | 2.5 | 0.7 | 1 | 1.2 | 1.3 | 1.3 | 1.9 | 2 | 1.1 | 0.8 |
Totaal activa
| 425.34 | 395.959 | 413.753 | 409.227 | 417.03 | 405.39 | 405.375 | 417.477 | 401.966 | 385.613 | 360.41 | 375.005 | 391.066 | 403.001 | 419.284 | 422.398 | 355.801 | 177.032 | 169.154 | 157.227 | 147.978 | 146.997 | 135.897 | 135.87 | 127.64 | 126.517 | 127.126 | 124.123 | 92.335 | 88.948 | 71.719 | 56.54 | 51.764 | 46.686 | 48.385 | 45.942 | 42.295 | 39.679 | 38.696 | 36.952 | 33.385 | 32.247 | 31.103 | 31.13 | 31.519 | 32.403 | 32.853 | 32.244 | 17.989 | 17.939 | 16.723 | 19.614 | 19.865 | 21.3 | 19.852 | 20.053 | 5.918 | 4.163 | 3.008 | 2.592 | 3.061 | 2.383 | 1.601 | 1.79 | 2.21 | 2.09 | 2.781 | 3.133 | 2.887 | 2.56 | 2.845 | 3.209 | 3.589 | 3.558 | 3.744 | 3.51 | 3.326 | 3.034 | 3.554 | 3.336 | 3.253 | 2.702 | 3.622 | 4.656 | 3.895 | 4.104 | 5.644 | 7.994 | 8.72 | 8.114 | 8.231 | 7.77 | 7.514 | 7.359 | 6.616 | 6.787 | 6.723 | 8.038 | 7.774 | 10.266 | 8.866 | 8.1 | 7.4 | 6.2 | 5.6 | 5.3 | 6.1 | 5.5 | 5.4 | 5.6 | 7.2 | 7.8 | 7.6 | 7.4 | 3.8 | 3.1 | 3.1 | 3 | 2.9 | 2.7 | 3.1 | 3.1 | 4.1 | 4.7 | 5.1 | 6.4 | 7.3 | 7.5 | 6.3 | 9.2 | 12.2 | 11.7 | 12.2 | 13.6 | 12.2 | 8.1 | 7.2 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3.488 | 4.983 | 7.236 | 6.275 | 9.056 | 10.169 | 7.589 | 7.733 | 5.453 | 6.08 | 4.974 | 3.981 | 5.359 | 2.571 | 2.507 | 2.637 | 2.878 | 3.472 | 3.909 | 4.304 | 2.925 | 4.268 | 3.555 | 3.593 | 3.117 | 4.507 | 3.573 | 3.853 | 2.304 | 2.962 | 1.918 | 1.828 | 1.82 | 1.38 | 1.318 | 1.107 | 1.608 | 1.611 | 1.538 | 2.341 | 1.3 | 1.436 | 1.792 | 1.594 | 1.685 | 1.54 | 1.876 | 2.337 | 1.776 | 1.156 | 0.712 | 1.279 | 0.761 | 0.542 | 0.359 | 0.518 | 0.516 | 0.261 | 0.229 | 0.335 | 0.535 | 0.624 | 0.356 | 0.348 | 0.564 | 0.548 | 0.404 | 0.52 | 0.273 | 0.196 | 0.121 | 0.158 | 0.688 | 0.917 | 0.735 | 0.457 | 0.208 | 0.214 | 0.207 | 0.334 | 0.548 | 0.362 | 0.289 | 0.477 | 0.741 | 0.657 | 0.881 | 1.345 | 1.535 | 0.938 | 1.567 | 0.737 | 1.103 | 1.07 | 1.13 | 1.143 | 1.463 | 1.223 | 1.272 | 1.306 | 0.826 | 0.7 | 0.7 | 0.4 | 0.4 | 0.6 | 0.7 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0.3 | 0.2 | 0.5 | 0.4 | 0.5 | 0.5 | 0.7 | 0.6 | 0.7 | 0.6 | 0.4 | 0.4 | 0.5 | 0.6 | 0.7 | 0.9 | 0.8 | 1 | 2.7 | 2.8 | 2.2 | 2.4 | 2.1 | 0 | 0 |
Kortlopende schulden
| 0.699 | 1.278 | 0.805 | 0.947 | 1.368 | 1.769 | 2.102 | 2.223 | 2.023 | 2.098 | 2.21 | 1.902 | 1.944 | 1.97 | 2.043 | 1.928 | 1.855 | 1.851 | 1.919 | 1.751 | 1.495 | 1.391 | 0.2 | 0 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.566 | 0.659 | 0.714 | 0.682 | 0.621 | 0.744 | 0.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.252 | 0.961 | 0.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.6 | 0.6 | 0.8 | 1.3 | 1.8 | 1.9 | 1.9 | 2 | 1 | 2.1 | 3.4 | 3 | 4.3 | 5.1 | 4.2 | 1.4 | 3.7 |
Belastingschulden
| 0 | 1.768 | 0.162 | 0.132 | 0.19 | 0.051 | 4.329 | 10.059 | 8.866 | 5.343 | 0 | 1.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.022 | 0 | 0 | 0 | -0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29.318 | 21.694 | 21.231 | 23.746 | 25.728 | 18.33 | 17.36 | 12.786 | 11.969 | 12.744 | 13.394 | 13.274 | 9.7 | 8.168 | 10.381 | 11.896 | 11.353 | 9.742 | 7.973 | 9.089 | 8.76 | 7.981 | 5.612 | 6.317 | 7.973 | 4.728 | 4.792 | 4.924 | 3.953 | 2.969 | 3.305 | 3.96 | 3.677 | 2.794 | 3.391 | 3.815 | 3.77 | 4.225 | 3.516 | 3.675 | 3.635 | 3.827 | 2.827 | 3.602 | 3.226 | 3.027 | 2.336 | 2.686 | 2.437 | 2.44 | 1.632 | 1.669 | 1.547 | 1.233 | 0.873 | 1.027 | 1.564 | 1.179 | 0.831 | 0.809 | 0.897 | 0.465 | 0.701 | 0.681 | 0.833 | 0.447 | 0.676 | 0.64 | 0.724 | 0.332 | 0.541 | 0.932 | 0.885 | 0.522 | 0.658 | 0.53 | 0.535 | 0.311 | 0.428 | 0.517 | 0.628 | 0.236 | 0.398 | 0.646 | 1.247 | 0.789 | 0.885 | 0.909 | 0.777 | 0.704 | 0.48 | 0.699 | 0.557 | 0 | 0.299 | 0 | 0.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 158.562 | 10.101 | 12.713 | 12.808 | 10.92 | 9.281 | 20.117 | 20.886 | 17 | 16.09 | 20.019 | 23.353 | 22.53 | 20.062 | 24.278 | 21.142 | 8.48 | 8.197 | 10.655 | 9.223 | 7.328 | 7.336 | 10.681 | 12.084 | 8.166 | 9.848 | 12.042 | 10.661 | 8.07 | 5.911 | 4.311 | 3.731 | 2.718 | 1.886 | 3.618 | 3.09 | 2.311 | 5.776 | 5.866 | 5.431 | 5.006 | 5.041 | 4.419 | 5.335 | 4.831 | 4.509 | 3.943 | 1.419 | 1.046 | 0.927 | 0.759 | 0.753 | 0.546 | 0.681 | 0.541 | 0.519 | 0.456 | 0.347 | 0.228 | 0.28 | 0.323 | 0.284 | 0.369 | 0.279 | 0.266 | 0.344 | 0.314 | 0.341 | 0.366 | 0.335 | 0.303 | 0.292 | 0.325 | 0.317 | 0.359 | 0.372 | 0.426 | 0.42 | 0.651 | 0.648 | 1.494 | 1.354 | -0.767 | 1.186 | 0.698 | 0.709 | 0.936 | 1.146 | 0.841 | 0.948 | 0.691 | 0.825 | 0.619 | 1.016 | 0.447 | 0.936 | 0.811 | 1.105 | 1.058 | 1.484 | 0.847 | 1.1 | 1 | 1 | 0.9 | 0.9 | 1.1 | 0.9 | 0.9 | 0.8 | 0.9 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.7 | 0.9 | 0.5 | 0.3 | 0.4 | 0.7 | 0.3 | 0.4 | 0.4 | 0.8 | 1 | 0.9 | 0.5 | 1.1 | 1.1 | 1.4 | 1.2 | 1.1 | 1.2 | 2 | 2.2 |
Totaal kortlopende verplichtingen
| 195.555 | 38.546 | 42.147 | 43.908 | 47.262 | 39.6 | 51.497 | 53.687 | 45.311 | 42.355 | 40.497 | 43.744 | 39.533 | 32.771 | 38.459 | 37.603 | 24.566 | 23.162 | 24.356 | 24.267 | 20.408 | 20.876 | 20.048 | 21.994 | 19.356 | 19.283 | 20.383 | 19.438 | 14.327 | 11.842 | 9.534 | 9.519 | 8.215 | 6.06 | 8.326 | 8.012 | 7.689 | 7.387 | 7.404 | 7.773 | 6.306 | 6.477 | 6.211 | 6.929 | 6.515 | 6.05 | 5.818 | 6.441 | 5.259 | 4.522 | 3.103 | 3.701 | 2.854 | 2.456 | 1.773 | 2.169 | 2.641 | 1.788 | 1.287 | 1.424 | 1.755 | 1.373 | 1.426 | 1.308 | 1.663 | 1.339 | 1.394 | 1.501 | 1.362 | 0.864 | 0.942 | 1.382 | 1.898 | 1.756 | 1.704 | 1.359 | 1.735 | 1.605 | 2 | 2.181 | 3.29 | 2.696 | 2.656 | 2.31 | 2.686 | 2.155 | 2.702 | 3.399 | 3.153 | 2.591 | 2.738 | 2.361 | 2.279 | 2.085 | 1.876 | 2.079 | 2.527 | 3.289 | 2.843 | 2.789 | 1.672 | 1.8 | 1.7 | 1.4 | 1.3 | 1.5 | 1.8 | 1.4 | 1.4 | 1.4 | 1.4 | 1 | 0.7 | 0.6 | 1.1 | 1 | 1.4 | 1.6 | 1.5 | 1.3 | 1.7 | 1.9 | 1.5 | 2.1 | 2.7 | 3.3 | 3.6 | 3.8 | 2.3 | 4.2 | 7.2 | 7.2 | 7.7 | 8.6 | 7.5 | 3.4 | 5.9 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 149.998 | 148.023 | 147.831 | 146.04 | 144.082 | 142.078 | 138.383 | 136.547 | 135.157 | 133.707 | 132.076 | 130.933 | 129.855 | 128.636 | 128.206 | 126.807 | 122.328 | 5.018 | 5.327 | 5.674 | 6.117 | 6.713 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.68 | 0.587 | 0.496 | 0.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.104 | 1.314 | 1.307 | 1.484 | 2.327 | 0 | 0 | 0 | 0.043 | 0.051 | 0 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 3.6 | 0.6 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0.692 | 0.753 | 1.257 | 1.02 | 1.051 | 0.957 | 2.056 | 1.211 | 1.236 | 1.775 | 1.409 | 1.053 | 0.644 | 0.955 | 0.614 | 0.585 | 1.154 | 1.597 | 1.24 | 1.213 | 0.821 | 0.736 | 0.681 | 0.516 | 0.407 | 0.485 | 0.246 | 0.609 | 0.099 | 0.085 | 0.089 | 0.051 | 0.079 | 0.259 | 0.162 | 0.175 | 0.19 | 0.222 | 0.256 | 0.235 | 0.261 | 0.311 | 0.361 | 0.411 | 0.461 | 0.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 384.22 | 0.36 | 0 | 0 | 0.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.723 | 3.642 | 3.889 | 6.696 | 6.69 | 6.757 | 6.476 | 15.97 | 15.67 | 15.344 | 14.132 | 20.493 | 22.1 | 4.02 | 4.117 | 7.981 | 4.673 | 4.924 | 4.649 | 5.699 | 5.578 | 5.697 | 5.555 | 8.025 | 7.916 | 8.055 | 8.162 | 8.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -384.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 verplichtingen
| 0 | 4.139 | 4.332 | 1.69 | 1.83 | 2.106 | 2.874 | 1.573 | 1.587 | 1.765 | 1.613 | 1.923 | 6.25 | 49.501 | 54.376 | 60.869 | 35.92 | 1.021 | 0.982 | 0.964 | 0.754 | 1.366 | 1.825 | 1.346 | 1.383 | 2.537 | 2.202 | 1.981 | 3.678 | 4.606 | 0.692 | 0.789 | 0.686 | 0.611 | 0.314 | 0.791 | 0.786 | 0.924 | 0.859 | 1.008 | 0.794 | 0.86 | 0.949 | 1.038 | 1.127 | 1.225 | 1.306 | 1.379 | 0.819 | 0.522 | 0.064 | 0.068 | 0.072 | 0.095 | 0.023 | 0.028 | 0.032 | 0.037 | 0.04 | 0.042 | 0.045 | 0.048 | 0.049 | 0.052 | 0.054 | 0.057 | 0.056 | 0.053 | 0.051 | 0.049 | 0.045 | 0.04 | 0.035 | 0.03 | 0.024 | 0.017 | 0 | 0 | 0.507 | 0.006 | 0.008 | 0.011 | 0.013 | 0.024 | 0.314 | 0.328 | 0.369 | 0.369 | 0.399 | 0.071 | 0.397 | 0.006 | 0.014 | 0.291 | 0.175 | 0.03 | 0.033 | 0.037 | 0.041 | 0.045 | 0.047 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.4 | 0.6 | 0.7 | 0.6 | 0.7 | 1 | 1.1 | 1.3 | 2.1 | 0.3 | 0.2 | 0.3 | 1.2 | 1.5 | -3.6 | -0.6 |
Totaal niet-vlottende verplichtingen
| 152.721 | 156.496 | 156.805 | 155.683 | 153.622 | 151.992 | 148.69 | 156.146 | 153.625 | 152.052 | 149.596 | 154.859 | 159.258 | 182.801 | 187.564 | 196.271 | 163.506 | 12.117 | 12.555 | 13.577 | 13.662 | 14.597 | 8.516 | 10.552 | 10.215 | 11.399 | 11.349 | 10.461 | 4.287 | 4.705 | 0.777 | 0.878 | 0.737 | 0.69 | 0.573 | 0.953 | 0.961 | 0.924 | 0.859 | 1.008 | 0.794 | 0.86 | 0.949 | 1.038 | 1.127 | 1.225 | 1.306 | 1.379 | 0.819 | 0.522 | 0.064 | 0.068 | 0.072 | 0.095 | 0.023 | 0.028 | 0.032 | 0.037 | 0.72 | 0.63 | 0.541 | 0.454 | 0.049 | 0.052 | 0.054 | 0.057 | 0.056 | 0.053 | 0.051 | 0.049 | 0.045 | 0.04 | 0.035 | 0.03 | 0.024 | 0.017 | 991.892 | 1,079.505 | 0.507 | 1.11 | 1.322 | 1.318 | 1.497 | 2.351 | 0.314 | 0.328 | 0.369 | 0.412 | 0.45 | 0.431 | 0.466 | 0.36 | 0.353 | 0.291 | 0.175 | 0.03 | 0.033 | 0.037 | 0.041 | 0.045 | 0.047 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.4 | 0.6 | 0.7 | 0.6 | 0.7 | 1 | 1.1 | 1.3 | 2.1 | 2.3 | 2.2 | 2.3 | 3.2 | 3.5 | 3.6 | 0.6 |
Totaal passiva
| 205.126 | 195.042 | 198.952 | 199.591 | 200.884 | 191.592 | 200.187 | 209.833 | 198.936 | 194.407 | 190.093 | 198.603 | 198.791 | 215.572 | 226.023 | 233.874 | 188.072 | 35.279 | 36.911 | 37.844 | 34.07 | 35.473 | 28.564 | 32.546 | 29.571 | 30.682 | 31.732 | 29.899 | 18.614 | 16.547 | 10.311 | 10.397 | 8.952 | 6.75 | 8.899 | 8.965 | 8.65 | 8.312 | 8.263 | 8.78 | 7.1 | 7.337 | 7.161 | 7.967 | 7.642 | 7.275 | 7.125 | 7.821 | 6.077 | 5.044 | 3.166 | 3.769 | 2.926 | 2.551 | 1.796 | 2.197 | 2.673 | 1.825 | 2.007 | 2.054 | 2.296 | 1.827 | 1.475 | 1.36 | 1.717 | 1.395 | 1.45 | 1.555 | 1.413 | 0.913 | 0.987 | 1.422 | 1.933 | 1.786 | 1.727 | 1.376 | 1.735 | 1.605 | 2.507 | 3.291 | 4.613 | 4.013 | 4.154 | 4.661 | 3 | 2.482 | 3.071 | 3.811 | 3.604 | 3.022 | 3.204 | 2.721 | 2.632 | 2.376 | 2.052 | 2.109 | 2.56 | 3.326 | 2.884 | 2.834 | 1.719 | 1.8 | 1.8 | 1.5 | 1.4 | 1.5 | 1.8 | 1.5 | 1.5 | 1.5 | 1.4 | 1 | 0.7 | 0.6 | 1.1 | 0.9 | 1.4 | 1.6 | 1.6 | 1.4 | 1.9 | 2.3 | 2.1 | 2.8 | 3.3 | 4 | 4.6 | 4.9 | 3.6 | 6.3 | 9.5 | 9.4 | 10 | 11.8 | 11 | 6.9 | 6.4 |
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 | 0.061 | 0 | 0 | 0.397 | 0 | 0.231 | 0.332 | 0 | 0 | 0.031 | 0.356 | 0.433 | 0 | 0.068 | 0.125 | 0.153 | 0 | 0.015 | 0.014 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.001 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.046 | 0.045 | 0.045 | 0.046 | 0.047 | 0.047 | 0.046 | 0.045 | 0.045 | 0.045 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.043 | 0.043 | 0.042 | 0.041 | 0.041 | 0.041 | 0.04 | 0.04 | 0.039 | 0.039 | 0.038 | 0.038 | 0.035 | 0.035 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.032 | 0.032 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.025 | 0.024 | 0.024 | 0.021 | 0.02 | 0.018 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.016 | 0.016 | 0.014 | 0.014 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -28.986 | -38.145 | -30.268 | -24.646 | -14.823 | -15.105 | -9.312 | -8.53 | -8.102 | -13.271 | -18.001 | -16.849 | -15.997 | -13.226 | -5.635 | -7.823 | -10.808 | -11.827 | -13.994 | -18.992 | -20.34 | -20.246 | -20.806 | -24.088 | -23.989 | -23.006 | -21.002 | -18.875 | -16.091 | -14.931 | -17.45 | -30.316 | -30.932 | -32.149 | -31.541 | -32.502 | -33.241 | -33.823 | -33.501 | -34.456 | -35.373 | -35.881 | -36.027 | -36.029 | -34.396 | -32.203 | -30.735 | -29.264 | -27.212 | -24.819 | -23.459 | -20.449 | -18.44 | -15.593 | -15.619 | -15.4 | -15.725 | -16.295 | -15.494 | -15.675 | -15.028 | -15.035 | -14.812 | -14.484 | -14.398 | -14.158 | -13.49 | -13.203 | -13.245 | -13.023 | -12.741 | -12.775 | -12.863 | -12.652 | -12.357 | -12.213 | -12.087 | -12.113 | -11.64 | -12.098 | -12.329 | -11.53 | -10.613 | -9.559 | -8.659 | -7.843 | -6.766 | -5.141 | -4.188 | -4.214 | -4.274 | -4.259 | -4.432 | -4.291 | -4.671 | -4.547 | -5.054 | -4.503 | -4.33 | -1.721 | -1.973 | -2.3 | -2.9 | -3.7 | -4.2 | -4.5 | -4.9 | -5.2 | -5.2 | -5.1 | -3.4 | -1.9 | -0.9 | -1.1 | -0.9 | -1.3 | -1.7 | -2 | -2.1 | -2.1 | -2 | -2 | -0.8 | -0.9 | -1 | -0.4 | -0.1 | -0.2 | -0.1 | 0.1 | -0.1 | -0.5 | -0.6 | -1 | -1.6 | -1.6 | -2 |
Overige gereserveerde algehele resultaten
| -7.952 | -12.95 | -2.302 | -9.874 | -9.599 | -7.591 | -14.237 | -9.504 | -11.846 | -15.164 | -28.219 | -17.88 | -5.17 | -2.48 | -0.943 | 0.361 | -0.397 | 2.384 | -0.323 | -2.581 | -3.814 | -2.806 | -4.061 | -1.773 | -2.594 | -1.397 | -0.586 | -0.231 | 0.668 | 0.277 | 0.147 | -0.031 | -0.356 | -0.433 | -0.042 | -0.068 | -0.125 | -0.153 | -0.003 | -0.007 | -0.014 | -0.01 | -0.008 | 0.003 | 0.008 | 0.001 | 0.002 | -0.004 | 0.002 | 0.004 | -0.001 | -0.001 | 0 | -0.005 | -0.01 | -0 | 0 | 0 | -0.81 | 0 | 0 | 0 | -0.775 | 0 | 0 | 0 | -0.737 | -0.725 | -0.725 | -0.725 | -0.725 | -0.767 | -0.767 | -0.767 | -0.767 | -0.787 | -0.787 | -0.787 | -0.787 | -0.978 | -0.978 | -0.978 | -0.978 | -1.213 | -1.213 | -1.213 | -1.213 | -1.333 | -1.333 | -1.333 | -1.333 | -1.254 | -1.254 | -1.254 | -1.254 | -1.078 | -1.078 | -1.078 | -1.078 | -1 | -1.023 | -1 | -1 | -1.1 | -1 | -1 | -0.9 | -1 | -1 | -1 | -0.9 | -0.9 | -1 | -0.9 | -0.9 | -1 | -1 | -1.1 | -1 | -1 | -1 | -2.4 | -2.4 | -2.3 | -2.2 | -2.4 | -2.4 | -2.3 | -2.2 | -1.9 | -2 | -2 | -1.7 | -1.2 | -1 | -0.7 | -0.4 |
Overige totale aandeelhoudersvermogen
| 257.106 | 251.967 | 247.326 | 244.11 | 240.521 | 236.447 | 228.691 | 225.633 | 222.933 | 219.596 | 216.493 | 211.212 | 213.398 | 203.091 | 199.795 | 195.942 | 178.891 | 151.153 | 146.518 | 140.915 | 138.021 | 134.535 | 132.16 | 129.145 | 124.613 | 120.199 | 116.944 | 113.292 | 89.109 | 87.02 | 78.677 | 76.457 | 74.067 | 72.485 | 71.036 | 69.514 | 66.979 | 65.312 | 63.905 | 62.595 | 61.641 | 60.77 | 59.946 | 59.158 | 58.235 | 57.3 | 56.432 | 53.661 | 39.095 | 37.684 | 36.991 | 36.269 | 35.354 | 34.323 | 33.66 | 33.232 | 18.949 | 18.613 | 16.478 | 16.195 | 15.776 | 15.574 | 14.921 | 14.897 | 14.874 | 14.836 | 14.805 | 14.765 | 14.701 | 14.653 | 14.583 | 14.546 | 14.502 | 14.406 | 14.357 | 14.331 | 13.663 | 13.527 | 12.673 | 12.13 | 11.935 | 11.186 | 11.06 | 9.543 | 9.543 | 9.453 | 10.54 | 9.313 | 9.293 | 9.294 | 9.291 | 9.297 | 9.302 | 9.263 | 9.224 | 9.214 | 9.206 | 9.203 | 9.208 | 9.142 | 9.11 | 8.6 | 8.5 | 8.4 | 9.4 | 9.3 | 10.1 | 10.2 | 10.1 | 10.2 | 10.1 | 9.6 | 8.8 | 8.8 | 4.5 | 4.5 | 4.4 | 4.5 | 4.4 | 4.4 | 4.2 | 5.2 | 5.2 | 5.1 | 5 | 5.2 | 5.2 | 5.1 | 5 | 4.7 | 4.8 | 4.8 | 4.5 | 4 | 3.8 | 3.5 | 3.2 |
Totaal eigen vermogen van aandeelhouders
| 220.214 | 200.917 | 214.801 | 209.636 | 216.146 | 213.798 | 205.188 | 207.644 | 203.03 | 191.206 | 170.317 | 176.402 | 192.275 | 187.429 | 193.261 | 188.524 | 167.729 | 141.753 | 132.243 | 119.383 | 113.908 | 111.524 | 107.333 | 103.324 | 98.069 | 95.835 | 95.394 | 94.224 | 73.721 | 72.401 | 61.408 | 46.143 | 42.812 | 39.936 | 39.486 | 36.977 | 33.645 | 31.367 | 30.433 | 28.172 | 26.285 | 24.91 | 23.942 | 23.163 | 23.877 | 25.128 | 25.729 | 24.423 | 11.912 | 12.895 | 13.557 | 15.844 | 16.939 | 18.749 | 18.055 | 17.856 | 3.244 | 2.338 | 1.001 | 0.538 | 0.765 | 0.556 | 0.126 | 0.43 | 0.492 | 0.695 | 1.332 | 1.579 | 1.474 | 1.647 | 1.858 | 1.787 | 1.656 | 1.771 | 2.016 | 2.134 | 1.591 | 1.43 | 1.047 | 0.045 | -1.36 | -1.312 | -0.532 | -0.005 | 0.895 | 1.621 | 2.572 | 4.183 | 5.117 | 5.092 | 5.028 | 5.05 | 4.882 | 4.983 | 4.564 | 4.678 | 4.163 | 4.712 | 4.89 | 7.432 | 7.147 | 6.3 | 5.6 | 4.7 | 4.2 | 3.8 | 4.3 | 4 | 3.9 | 4.1 | 5.8 | 6.8 | 6.9 | 6.8 | 2.7 | 2.2 | 1.7 | 1.4 | 1.3 | 1.3 | 1.2 | 0.8 | 2 | 1.9 | 1.8 | 2.4 | 2.7 | 2.6 | 2.7 | 2.9 | 2.7 | 2.3 | 2.2 | 1.8 | 1.2 | 1.2 | 0.8 |
Totaal eigen vermogen
| 0 | 200.917 | 214.801 | 209.636 | 216.146 | 213.798 | 205.188 | 207.644 | 203.03 | 191.206 | 170.317 | 176.402 | 192.275 | 187.429 | 193.261 | 188.524 | 167.729 | 141.753 | 132.243 | 119.383 | 113.908 | 111.524 | 107.333 | 103.324 | 98.069 | 95.835 | 95.394 | 94.224 | 73.721 | 72.401 | 61.408 | 46.143 | 42.812 | 39.936 | 39.486 | 36.977 | 33.645 | 31.367 | 30.433 | 28.172 | 26.285 | 24.91 | 23.942 | 23.163 | 23.877 | 25.128 | 25.729 | 24.423 | 11.912 | 12.895 | 13.557 | 15.844 | 16.939 | 18.749 | 18.055 | 17.856 | 3.244 | 2.338 | 1.001 | 0.538 | 0.765 | 0.556 | 0.126 | 0.43 | 0.492 | 0.695 | 1.332 | 1.579 | 1.474 | 1.647 | 1.858 | 1.787 | 1.656 | 1.771 | 2.016 | 2.134 | 1.591 | 1.43 | 1.047 | 0.045 | -1.36 | -1.312 | -0.532 | -0.005 | 0.895 | 1.621 | 2.572 | 4.183 | 5.117 | 5.092 | 5.028 | 5.05 | 4.882 | 4.983 | 4.564 | 4.678 | 4.163 | 4.712 | 4.89 | 7.432 | 7.147 | 6.3 | 5.6 | 4.7 | 4.2 | 3.8 | 4.3 | 4 | 3.9 | 4.1 | 5.8 | 6.8 | 6.9 | 6.8 | 2.7 | 2.2 | 1.7 | 1.4 | 1.3 | 1.3 | 1.2 | 0.8 | 2 | 1.9 | 1.8 | 2.4 | 2.7 | 2.6 | 2.7 | 2.9 | 2.7 | 2.3 | 2.2 | 1.8 | 1.2 | 1.2 | 0.8 |
Totaal passiva en aandeelhoudersvermogen
| 425.34 | 395.959 | 413.753 | 409.227 | 417.03 | 405.39 | 405.375 | 417.477 | 401.966 | 385.613 | 360.41 | 375.005 | 391.066 | 403.001 | 419.284 | 422.398 | 355.801 | 177.032 | 169.154 | 157.227 | 147.978 | 146.997 | 135.897 | 135.87 | 127.64 | 126.517 | 127.126 | 124.123 | 92.335 | 88.948 | 71.719 | 56.54 | 51.764 | 46.686 | 48.385 | 45.942 | 42.295 | 39.679 | 38.696 | 36.952 | 33.385 | 32.247 | 31.103 | 31.13 | 31.519 | 32.403 | 32.853 | 32.244 | 17.989 | 17.939 | 16.723 | 19.614 | 19.865 | 21.3 | 19.852 | 20.053 | 5.918 | 4.163 | 3.008 | 2.592 | 3.061 | 2.383 | 1.601 | 1.79 | 2.21 | 2.09 | 2.781 | 3.133 | 2.887 | 2.56 | 2.845 | 3.209 | 3.589 | 3.558 | 3.744 | 3.51 | 3.326 | 3.034 | 3.554 | 3.336 | 3.253 | 2.702 | 3.622 | 4.656 | 3.895 | 4.104 | 5.644 | 7.994 | 8.72 | 8.114 | 8.231 | 7.77 | 7.514 | 7.359 | 6.616 | 6.787 | 6.723 | 8.038 | 7.774 | 10.266 | 8.866 | 8.1 | 7.4 | 6.2 | 5.6 | 5.3 | 6.1 | 5.5 | 5.4 | 5.6 | 7.2 | 7.8 | 7.6 | 7.4 | 3.8 | 3.1 | 3.1 | 3 | 2.9 | 2.7 | 3.1 | 3.1 | 4.1 | 4.7 | 5.1 | 6.4 | 7.3 | 7.5 | 6.3 | 9.2 | 12.2 | 11.7 | 12.2 | 13.6 | 12.2 | 8.1 | 7.2 |