ModivCare Inc.
NASDAQ:MODV
18 (USD) • At close November 7, 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 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 | 2001 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 48.336 | 11.082 | 10.866 | 2.782 | 8.07 | 6.898 | 12.848 | 14.451 | 72.703 | 87.956 | 194.063 | 133.139 | 126.506 | 290.909 | 299.559 | 183.281 | 183.277 | 41.786 | 254.371 | 61.365 | 40.637 | 29.804 | 42.418 | 5.678 | 47.492 | 29.7 | 86.229 | 95.31 | 92.178 | 56.583 | 82.882 | 72.262 | 52.362 | 68.824 | 95.217 | 84.77 | 106.724 | 145.161 | 170.13 | 160.406 | 136.898 | 123 | 105.84 | 98.995 | 91.103 | 73.974 | 83.08 | 55.863 | 63.757 | 50.179 | 47.055 | 43.184 | 48.506 | 54.166 | 57.617 | 61.261 | 64.617 | 54.138 | 55.511 | 51.157 | 58.287 | 38.695 | 32.148 | 29.364 | 36.785 | 39.071 | 49.196 | 35.379 | 37.724 | 30.423 | 30.936 | 40.703 | 40.215 | 45.136 | 8.935 | 8.994 | 10.018 | 13.196 | 13.479 | 10.657 | 11.868 | 15.947 | 9.056 | 15.004 | 16.168 | 1.292 | 14.451 |
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 | 0.818 | 0 | 0 | 0 | 0 | 3.998 | 3.986 | 3.973 | 3.96 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 48.336 | 11.082 | 10.866 | 2.782 | 8.07 | 6.898 | 12.848 | 14.451 | 72.703 | 87.956 | 194.063 | 133.139 | 126.506 | 290.909 | 299.559 | 183.281 | 183.277 | 41.786 | 254.371 | 61.365 | 40.637 | 29.804 | 42.418 | 5.678 | 47.492 | 29.7 | 86.229 | 95.31 | 92.178 | 56.583 | 82.882 | 72.262 | 52.362 | 68.824 | 95.217 | 84.77 | 106.724 | 145.161 | 170.13 | 160.406 | 136.898 | 123 | 105.84 | 98.995 | 91.103 | 73.974 | 83.08 | 55.863 | 63.757 | 50.179 | 47.055 | 43.184 | 48.506 | 54.166 | 57.617 | 61.261 | 64.617 | 54.138 | 55.511 | 51.157 | 58.287 | 38.695 | 32.148 | 29.364 | 36.785 | 39.071 | 49.196 | 35.379 | 37.724 | 30.423 | 30.936 | 40.703 | 40.215 | 45.136 | 8.935 | 8.994 | 10.837 | 13.196 | 13.479 | 10.657 | 11.868 | 19.945 | 13.042 | 18.977 | 20.128 | 1.292 | 14.451 |
Nettovorderingen
| 265.486 | 403.62 | 362.88 | 375.113 | 331.976 | 343.776 | 296.745 | 294.341 | 266.177 | 272.402 | 280.915 | 233.121 | 302.164 | 239.679 | 223.559 | 197.943 | 172.254 | 177.383 | 175.722 | 180.416 | 198.232 | 154.864 | 150.353 | 147.756 | 189.192 | 184.313 | 189.587 | 167.909 | 183.918 | 183.911 | 176.191 | 162.311 | 180.052 | 193.764 | 168.74 | 194.347 | 196.28 | 226.872 | 205.368 | 158.21 | 132.054 | 141.606 | 105.899 | 94.922 | 95.939 | 99.706 | 93.719 | 103.21 | 98.042 | 98.799 | 100.661 | 92.302 | 86.438 | 86.951 | 91.995 | 85.881 | 90.085 | 95.355 | 99.43 | 92.066 | 93.14 | 92.24 | 93.754 | 85.055 | 86.179 | 85.316 | 83.444 | 83.09 | 59.534 | 56.269 | 53.647 | 47.98 | 48.786 | 46.687 | 37.428 | 33.732 | 31.11 | 26.039 | 25.604 | 23.846 | 22.368 | 14.808 | 14.084 | 12.776 | 12.119 | 12.224 | 294.341 |
Voorraad
| 0 | 0 | 0 | 0 | 2.261 | 1.449 | 1.416 | 2.041 | 1.864 | 2.002 | 0.903 | 1.458 | 1.733 | 0 | 0 | 0.758 | 0 | 0 | 0 | 0.155 | 0.322 | 4.181 | 4.561 | 7.051 | 12.941 | 14.872 | 29.968 | 20.341 | 25.792 | 24.164 | 24.335 | 0 | 80.266 | 41.99 | 23.343 | 9.889 | 81.61 | 4.639 | 8.362 | 9.873 | 7.652 | 29.673 | 5.815 | 5.924 | 18.174 | 3.526 | 3.145 | 2.319 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0.001 | 0 | 0 | 0.076 | 0.051 | 0.045 | 0.038 | 0.23 | 11.594 | 7.421 | 5.468 | 6.599 | 8.675 | 11.872 | 0 | 0 | 4.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 149.627 | 35.059 | 23.164 | 21.515 | 47.895 | 42.275 | 38.638 | 37.362 | 42.826 | 35.426 | 33.176 | 43.574 | 40.249 | 26.434 | 14.116 | 44.634 | 23.805 | 26.711 | 32.661 | 14.491 | 15.703 | 47.765 | 42.682 | 50.495 | 11.463 | 60.195 | 12.406 | 12.769 | 11.288 | 21.565 | 16.464 | 60.338 | 10.355 | 20.801 | 18.187 | 30.718 | 30.045 | 42.149 | 36.323 | 46.157 | 25.073 | 4.62 | 8.56 | 11.831 | 4.668 | 25.199 | 14.581 | 14.807 | 22.162 | 27.87 | 20.483 | 22.608 | 24.502 | 28.296 | 23.448 | 24.426 | 26.113 | 28.025 | 23.562 | 24.151 | 25.422 | 26.953 | 24.622 | 0.285 | 25.93 | 1.735 | 2.249 | 2.653 | 0.466 | 0.39 | 0.434 | 0.451 | 0.731 | 0.73 | 5.229 | 7.245 | 1.643 | 8.173 | 3.994 | 4.008 | 2.999 | 2.09 | 1.66 | 1.564 | 1.311 | 1.198 | 37.362 |
Totaal vlottende activa
| 463.449 | 449.761 | 396.91 | 399.41 | 387.941 | 392.949 | 348.231 | 346.154 | 381.706 | 395.784 | 509.057 | 409.834 | 470.652 | 557.022 | 537.234 | 426.616 | 379.336 | 245.88 | 462.754 | 256.427 | 254.894 | 236.614 | 240.014 | 210.98 | 261.088 | 289.08 | 318.19 | 296.329 | 313.176 | 286.223 | 299.872 | 294.911 | 323.035 | 325.379 | 305.487 | 319.724 | 414.659 | 418.821 | 420.183 | 374.646 | 301.677 | 298.899 | 226.114 | 211.672 | 209.884 | 202.405 | 194.525 | 176.199 | 183.961 | 176.848 | 168.198 | 158.093 | 159.446 | 169.414 | 173.06 | 171.568 | 180.815 | 177.518 | 178.503 | 167.375 | 176.85 | 157.888 | 150.524 | 141.664 | 148.945 | 146.543 | 151.206 | 141.958 | 109.318 | 94.502 | 90.485 | 95.733 | 98.407 | 104.424 | 51.592 | 49.971 | 47.793 | 47.408 | 43.077 | 38.512 | 37.236 | 36.843 | 28.785 | 33.317 | 33.559 | 14.714 | 346.154 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 124.29 | 123.605 | 126.803 | 125.405 | 121.163 | 118.223 | 116.563 | 108.543 | 105.781 | 103.065 | 99.857 | 97.299 | 96.615 | 76.059 | 59.593 | 58.472 | 39.862 | 40.657 | 41.279 | 43.338 | 42.234 | 40.902 | 42.885 | 22.965 | 47.027 | 47.45 | 50.447 | 50.377 | 48.191 | 47.761 | 47.112 | 46.22 | 57.451 | 67.324 | 61.419 | 57.787 | 51.349 | 62.127 | 58.689 | 57.148 | 44.496 | 45.582 | 33.321 | 32.709 | 30.886 | 29.908 | 29.858 | 30.38 | 30.582 | 31.437 | 31.01 | 28.563 | 24.3 | 23.678 | 16.907 | 16.401 | 16.038 | 13.03 | 12.526 | 11.166 | 11.411 | 11.657 | 11.464 | 11.983 | 12.183 | 11.271 | 11.265 | 11.562 | 4.045 | 2.736 | 2.774 | 2.784 | 2.592 | 2.618 | 2.557 | 2.385 | 2.405 | 2.32 | 2.29 | 2.316 | 2.186 | 2.113 | 1.783 | 1.772 | 1.801 | 1.387 | 108.543 |
Goodwill
| 680.252 | 680.252 | 785.554 | 785.554 | 785.554 | 785.554 | 968.654 | 968.654 | 968.42 | 968.476 | 924.787 | 924.787 | 929.986 | 448.76 | 444.927 | 444.927 | 135.216 | 135.216 | 135.216 | 135.216 | 135.216 | 135.216 | 135.216 | 135.216 | 160.42 | 121.138 | 122.54 | 121.668 | 121.555 | 120.818 | 119.893 | 168.748 | 126.167 | 337.158 | 339.227 | 340.029 | 340.854 | 358.483 | 353.995 | 355.641 | 162.561 | 175.521 | 113.154 | 113.263 | 113.345 | 113.298 | 113.866 | 113.915 | 113.947 | 113.85 | 113.98 | 113.737 | 113.708 | 113.839 | 113.85 | 113.783 | 113.717 | 113.675 | 113.74 | 113.673 | 113.597 | 113.231 | 113.05 | 112.771 | 151.25 | 277.162 | 280.804 | 280.71 | 64.239 | 56.886 | 56.287 | 56.656 | 51.277 | 45.877 | 45.586 | 44,731.646 | 46.458 | 32.309 | 24.789 | 13,429.27 | 23.379 | 20.38 | 18.447 | 13,429.27 | 15,777.087 | 0 | 0 |
Immateriële activa
| 17.132 | 321.313 | 341.078 | 360.935 | 380.591 | 400.287 | 419.922 | 439.409 | 459.79 | 480.506 | 470.724 | 490.213 | 491.997 | 327.012 | 336.15 | 345.652 | 87.358 | 92.242 | 18.353 | 19.912 | 21.47 | 23.028 | 24.587 | 26.146 | 52.668 | 39.303 | 42.962 | 43.939 | 45.75 | 46.799 | 47.526 | 49.124 | 57.204 | 263.918 | 275.728 | 285.951 | 295.602 | 321.535 | 328.289 | 340.673 | 118.753 | 112.304 | 41.831 | 43.476 | 44.25 | 46.036 | 47.846 | 49.651 | 51.468 | 55.733 | 57.649 | 59.474 | 60.563 | 62.672 | 64.615 | 66.442 | 68.263 | 70.12 | 72.151 | 73.963 | 75.746 | 77.905 | 79.554 | 81.556 | 81.341 | 94.198 | 95.836 | 98.254 | 32.054 | 27.781 | 28.935 | 29.037 | 27.981 | 25.904 | 20.163 | 64.228 | 63.385 | 46.36 | 32.166 | 32.228 | 30.715 | 23.153 | 19.686 | 14.415 | 16.825 | 16.614 | 0 |
Goodwill en immateriële activa
| 697.384 | 1,001.565 | 1,126.632 | 1,146.489 | 1,166.145 | 1,185.841 | 1,388.576 | 1,408.063 | 1,428.21 | 1,448.982 | 1,395.511 | 1,415 | 1,421.983 | 775.772 | 781.077 | 790.579 | 222.574 | 227.458 | 153.569 | 155.127 | 156.686 | 158.244 | 159.803 | 161.362 | 213.088 | 160.441 | 165.502 | 165.607 | 167.305 | 167.617 | 167.419 | 168.748 | 183.371 | 601.076 | 614.955 | 625.98 | 636.456 | 680.018 | 682.284 | 696.314 | 281.314 | 287.825 | 154.985 | 156.739 | 157.595 | 159.334 | 161.712 | 163.566 | 165.415 | 169.583 | 171.629 | 173.211 | 174.271 | 176.511 | 178.465 | 180.225 | 181.98 | 183.795 | 185.891 | 187.636 | 189.343 | 191.135 | 192.603 | 194.326 | 232.591 | 371.36 | 376.64 | 378.964 | 96.292 | 84.667 | 85.222 | 85.693 | 79.258 | 71.781 | 65.749 | 64.228 | 63.385 | 46.36 | 32.166 | 32.228 | 30.715 | 23.153 | 19.686 | 14.415 | 16.825 | 16.614 | 1,408.063 |
Langetermijnbeleggingen
| 0 | 45.852 | 59.845 | 41.531 | 45.207 | 45.114 | 43.698 | 41.303 | 43.477 | 80.364 | 83.333 | 83.069 | 134.353 | 141.163 | 141.22 | 137.466 | 141.292 | 131.974 | 128.098 | 130.869 | 154.532 | 157.948 | 159.546 | 161.503 | 164.097 | 165.988 | 166.276 | 169.912 | 157.067 | 160.601 | 159.36 | 161.363 | 7.157 | -9.827 | 6.96 | 9.324 | -1.859 | -0.998 | -5.729 | 0 | -3.228 | -0.46 | -2.932 | 0 | -0.13 | 0 | -0.994 | 0 | -345.03 | 0 | -1.435 | 0 | -0.997 | -0.661 | -2.144 | 0 | -1.782 | -1.622 | -3.038 | 0 | -2.5 | -3.909 | -4.705 | 0 | -6.801 | -0.928 | -3.247 | 0 | -1.261 | -1.057 | -1.152 | 0 | -0.384 | -1.012 | -0.79 | 0 | -0.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -627.929 | 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 | 0 | 2.601 | 6.213 | 3.72 | 4.355 | 4.632 | 4.436 | 4.431 | 3.622 | 4.003 | 3.581 | 9.827 | 1.83 | 0.042 | 1.859 | 0.998 | 5.729 | 0 | 3.228 | 0.46 | 2.932 | 0 | 0.13 | 0 | 0.994 | 0 | 345.03 | 0 | 1.435 | 0 | 0.997 | 0.661 | 2.144 | 0 | 1.782 | 1.622 | 3.038 | 0 | 2.5 | 3.909 | 4.803 | 0 | 6.801 | 0.928 | 3.247 | 0 | 1.261 | 1.057 | 1.152 | 0 | 0.384 | 1.012 | 0.79 | 0 | 0.81 | 0.607 | 0.607 | 0.607 | 1.543 | 1.543 | 1.543 | 1.543 | 627.929 | 0 | 0 |
Overige niet-vlottende activa
| 366.625 | 55.359 | 53.858 | 54.44 | 42.63 | 42.893 | 44.461 | 40.209 | 30.671 | 31.368 | 25.226 | 22.223 | 11.55 | 26.182 | 12.651 | 12.78 | 8.571 | 8.365 | 11.415 | 11.62 | 12.196 | 12.124 | 11.14 | 12.835 | 12.446 | 13.556 | 15.473 | 17.233 | 18.813 | 16.243 | 20.371 | 19.149 | 449.462 | 42.486 | 35.2 | 41.119 | 94.089 | 56.078 | 37.402 | 37.137 | 30.28 | 30.683 | 20.302 | 23.638 | 26.516 | 28.596 | 21.775 | 21.592 | 21.963 | 22.055 | 18.747 | 19.186 | 20.066 | 19.889 | 18.462 | 18.739 | 19.214 | 19.288 | 16.723 | 16.929 | 17.422 | 17.729 | 17.408 | 17.69 | 18.661 | 18.313 | 18.343 | 19.499 | 8.518 | 8.276 | 8.084 | 8.125 | 2.509 | 2.34 | 2.594 | 2.429 | 1.333 | 1.317 | 2.119 | 2.258 | 2.307 | 3.056 | 1.613 | 2.241 | 1.269 | 3.292 | 81.512 |
Totaal niet-vlottende activa
| 1,188.299 | 1,226.381 | 1,367.138 | 1,367.865 | 1,375.145 | 1,392.071 | 1,593.298 | 1,598.118 | 1,608.139 | 1,663.779 | 1,603.927 | 1,617.591 | 1,664.501 | 1,019.176 | 994.541 | 999.297 | 412.299 | 408.454 | 334.361 | 340.954 | 365.648 | 369.218 | 373.374 | 361.266 | 442.871 | 391.155 | 402.053 | 407.761 | 395.812 | 396.653 | 397.884 | 399.483 | 701.022 | 710.886 | 720.364 | 734.252 | 781.894 | 798.223 | 778.375 | 790.599 | 356.09 | 364.09 | 208.608 | 213.086 | 214.997 | 217.838 | 213.345 | 215.538 | 217.96 | 223.075 | 221.385 | 220.959 | 218.637 | 220.079 | 213.834 | 215.365 | 217.232 | 216.113 | 215.14 | 215.732 | 218.176 | 220.521 | 221.573 | 224 | 263.436 | 400.945 | 406.249 | 410.025 | 108.855 | 95.679 | 96.079 | 96.602 | 84.359 | 76.738 | 70.9 | 69.041 | 67.122 | 50.604 | 37.182 | 37.409 | 36.751 | 29.865 | 24.625 | 19.971 | 19.895 | 21.293 | 1,598.118 |
Totaal activa
| 1,651.748 | 1,676.142 | 1,764.048 | 1,767.275 | 1,763.086 | 1,785.02 | 1,941.529 | 1,944.272 | 1,989.845 | 2,059.563 | 2,112.984 | 2,027.425 | 2,135.153 | 1,576.198 | 1,531.775 | 1,425.913 | 791.635 | 654.334 | 797.115 | 597.381 | 620.542 | 605.832 | 613.388 | 572.246 | 703.959 | 680.235 | 720.243 | 704.09 | 708.988 | 682.876 | 697.756 | 694.394 | 1,024.057 | 1,036.265 | 1,025.851 | 1,053.976 | 1,196.553 | 1,217.044 | 1,198.558 | 1,165.245 | 657.767 | 662.989 | 434.722 | 424.758 | 424.881 | 420.243 | 407.87 | 391.737 | 401.921 | 399.923 | 389.583 | 379.053 | 378.083 | 389.492 | 386.894 | 386.933 | 398.047 | 393.631 | 393.642 | 383.107 | 395.026 | 378.409 | 372.097 | 365.663 | 412.38 | 547.488 | 557.455 | 551.984 | 218.173 | 190.182 | 186.564 | 192.335 | 182.766 | 181.163 | 122.492 | 119.013 | 114.916 | 98.012 | 80.259 | 75.921 | 73.987 | 66.708 | 53.41 | 53.288 | 53.453 | 36.008 | 1,944.272 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 52.109 | 62.006 | 54.645 | 55.241 | 41.834 | 56.047 | 54.987 | 54.959 | 44.242 | 10.622 | 38.05 | 8.69 | 33.458 | 16.253 | 33.779 | 8.464 | 115.024 | 61.104 | 38.469 | 9.805 | 7.614 | 9.635 | 5.307 | 8.828 | 17.994 | 24.956 | 19.009 | 15.404 | 19.921 | 18.101 | 24.142 | 22.177 | 22.493 | 52.318 | 28.481 | 30.007 | 31.961 | 56.441 | 34.626 | 48.061 | 32.164 | 39.12 | 5.314 | 3.904 | 4.543 | 4.513 | 4.65 | 4.569 | 3.78 | 6.236 | 2.913 | 4.461 | 3.959 | 3.87 | 3.165 | 2.888 | 2.557 | 3.901 | 4.561 | 4.011 | 3.588 | 4.068 | 3.776 | 3.005 | 4.419 | 12.468 | 12.826 | 14.035 | 2.702 | 1.759 | 2.406 | 2.902 | 1.282 | 1.577 | 1.305 | 2.134 | 2.062 | 1.221 | 1.872 | 1.243 | 1.281 | 1.522 | 1.526 | 1.001 | 1.475 | 2.649 | 54.959 |
Kortlopende schulden
| 241.798 | 191.474 | 129.612 | 122.527 | 91.902 | 135.798 | 24.852 | 9.64 | 10.134 | 9.973 | 9.858 | 9.873 | 9.287 | 8.665 | 7.922 | 8.322 | 6.828 | 7.215 | 169.013 | 7.038 | 7.05 | 7.2 | 8.413 | 0.718 | 37.149 | 1.714 | 1.712 | 2.4 | 1.528 | 1.918 | 1.742 | 1.721 | 322.898 | 35.25 | 33.313 | 31.375 | 31 | 29.663 | 27.125 | 90.688 | 3 | 2.25 | 49 | 48.25 | 47.5 | 62.5 | 15 | 14 | 12.5 | 11.25 | 10 | 10 | 10 | 10 | 16.626 | 18.114 | 17.208 | 16.302 | 17.815 | 17.481 | 18.637 | 17.891 | 15.021 | 14.265 | 12.194 | 11.113 | 10.031 | 8.95 | 3.75 | 1.608 | 0.216 | 0.332 | 0.382 | 0.499 | 6.515 | 4.083 | 4.62 | 2.479 | 0.496 | 0.403 | 0.374 | 0.232 | 0.093 | 1.582 | 0.813 | 6.179 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.637 | 2.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0.478 | 0 | 1.087 | 0.41 | 5.423 | 3.723 | 0 | 1.545 | 1.301 | 0.372 | 3.798 | 0.551 | 3.769 | 24.302 | 0 | 0 | 0 | 3.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.563 | 0.824 | 2.629 | 2.008 | 2.355 | 2.155 | 2.202 | 2.213 | 2.381 | 5.648 | 4.228 | 2.488 | 2.37 | 2.82 | 104.628 | 0.681 | 0.689 | 20.623 | 15.933 | 7.903 | 21.128 | 10.692 | 10.318 | 28.132 | 43.623 | 47.59 | 34.868 | 43.925 | 56.615 | 60.795 | 52.719 | 48.396 | 51.059 | 51.118 | 28.667 | 28.14 | 27.733 | 14.678 | 12.245 | 14.338 | 31.036 | 3.818 | 3.687 | 18.03 | 5.392 | 9.377 | 7.055 | 5.833 | 3.882 | 3.423 | 2.194 | 2.614 | 3.25 | 4.753 | 5.374 | 5.579 | 6.792 | 7.973 | 8.347 | 9.381 | 5.125 | 4.695 | 3.375 | 3.748 | 3.546 | 3.223 | 4.062 | 1.518 | 0.774 | 0.809 | 0.791 | 0.708 | 0.189 | 0.191 | 0.183 | 0.423 | 0.453 | 0.549 | 0.948 | 1.207 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 287.612 | 314.573 | 354.233 | 340.005 | 381.106 | 339.035 | 412.169 | 424.796 | 476.918 | 530.456 | 559.387 | 504.443 | 530.734 | 501.96 | 441.562 | 203.338 | 148.061 | 132.306 | 101.038 | 117.41 | 143.274 | 122.685 | 147.057 | 123.019 | 180.694 | 185.268 | 191.485 | 174.258 | 182.969 | 161.987 | 171.844 | 150.701 | 200.015 | 172.446 | 170.674 | 205.223 | 224.358 | 207.097 | 217.884 | 188.464 | 172.828 | 147.687 | 122.474 | 118.224 | 105.568 | 121.667 | 112.734 | 107.005 | 112.06 | 103.66 | 96.025 | 90.232 | 95.288 | 93.198 | 93.436 | 87.318 | 101.912 | 96.915 | 96.357 | 87.314 | 83.124 | 73.183 | 70.537 | 69.562 | 78.881 | 57.445 | 72.223 | 69.559 | 20.542 | 18.989 | 25.974 | 24.574 | 17.926 | 18.33 | 12.515 | 13.142 | 10.854 | 11.602 | 8.74 | 7.995 | 8.198 | 5.032 | 5.754 | 4.732 | 5.315 | 5.296 | 436.638 |
Totaal kortlopende verplichtingen
| 581.519 | 568.616 | 539.314 | 520.402 | 516.85 | 533.235 | 494.163 | 491.597 | 533.507 | 553.432 | 612.943 | 527.234 | 575.967 | 529.248 | 486.083 | 324.752 | 270.594 | 201.314 | 329.143 | 150.186 | 165.841 | 160.648 | 171.469 | 142.883 | 263.969 | 255.561 | 259.796 | 226.93 | 248.343 | 238.621 | 258.523 | 227.318 | 593.802 | 311.073 | 283.586 | 295.272 | 315.459 | 320.934 | 294.313 | 339.458 | 222.33 | 220.093 | 180.606 | 174.065 | 175.641 | 194.072 | 141.761 | 132.629 | 134.173 | 125.028 | 112.361 | 106.887 | 111.861 | 110.317 | 117.98 | 113.693 | 127.256 | 123.91 | 126.706 | 117.153 | 114.73 | 100.267 | 94.03 | 90.207 | 99.242 | 84.572 | 98.303 | 96.606 | 28.512 | 23.13 | 29.405 | 28.599 | 20.298 | 20.595 | 20.527 | 19.542 | 17.959 | 15.754 | 11.656 | 10.59 | 11.061 | 6.786 | 7.373 | 7.316 | 7.602 | 14.124 | 491.597 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,020.489 | 986.057 | 984.896 | 983.757 | 1,016.027 | 1,013.922 | 1,013.3 | 1,011.449 | 1,008.896 | 1,009.769 | 1,010.325 | 1,009.749 | 1,010.058 | 519.961 | 508.919 | 509.417 | 13.015 | 13.886 | 12.987 | 14.547 | 14.908 | 14.009 | 14.879 | 0.353 | 0.43 | 0.507 | 0.644 | 0.584 | 0.566 | 1.131 | 1.199 | 1.89 | 0.45 | 272.828 | 274.54 | 272.47 | 451.035 | 458.667 | 476.898 | 484.525 | 188.6 | 189.35 | 74.5 | 75.25 | 76 | 61 | 112.25 | 116 | 128 | 134.243 | 137.993 | 140.493 | 142.993 | 157.524 | 153.374 | 164.19 | 168.719 | 173.247 | 177.775 | 186.732 | 208.4 | 212.725 | 219.169 | 223.494 | 226.737 | 229.981 | 233.225 | 236.469 | 15.056 | 6.494 | 0.619 | 0.619 | 0.619 | 0.627 | 13.149 | 14.241 | 15.307 | 9.181 | 0.615 | 0.733 | 0.859 | 0.988 | 1.114 | 2.239 | 3.225 | 14.165 | 1,021.089 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -12.065 | -35.806 | 33.784 | -42.001 | -46.972 | 0 | 0 | 0 | 0 | 0 | -94.611 | 5.793 | 2.292 | 0.509 | -20.012 | 50.244 | 26.079 | 0 | -22.907 | -24.339 | -20.909 | -22.24 | -25.65 | 0 | -38.722 | 0 | 0 | 0 | 0 | 0 | -67.291 | -0.45 | 0 | 0 | 0 | 0.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 32.831 | 45.17 | 35.806 | 39.584 | 42.001 | 46.972 | 53.612 | 57.236 | 62.666 | 80.119 | 88.025 | 94.611 | 112.461 | 89.352 | 91.579 | 92.195 | 35.52 | 34.348 | 34.497 | 22.907 | 24.339 | 20.909 | 22.24 | 25.65 | 44.716 | 38.722 | 40.704 | 41.627 | 54.363 | 55.141 | 57.939 | 67.291 | 6.586 | 88.987 | 91.765 | 93.474 | 88.765 | 86.432 | 91.386 | 93.239 | 11.765 | 10.404 | 8.894 | 9.447 | 11.683 | 11.642 | 11.785 | 10.894 | 11.082 | 11.674 | 11.94 | 12.91 | 10.843 | 10.71 | 11.296 | 11.58 | 10.774 | 10.697 | 10.913 | 11.74 | 11.339 | 10.98 | 11.056 | 10.096 | 23.577 | 29.661 | 29.766 | 30.6 | 4 | 3.998 | 4.061 | 4.061 | 3.852 | 4.956 | 4.624 | 3.983 | 4.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 33.905 | 78.849 | 103.997 | 33.553 | 71.348 | 76.422 | 29.356 | 29.434 | 30.628 | 34.303 | 25.491 | 117.175 | 26.887 | 26.088 | 25.932 | 107.951 | 12.195 | 12.95 | 15.01 | 37.936 | 42.904 | 36.698 | 34.712 | 40.62 | 17.609 | 54.807 | 20.499 | 21.386 | 23.968 | 24.75 | 25.048 | 89.946 | 109.567 | 29.729 | 27.451 | 25.052 | 27.509 | 30.204 | 30.139 | 26.609 | 59.338 | 66.351 | 13.313 | 15.359 | 15.736 | 14.956 | 14.974 | 13.527 | 13.724 | 13.203 | 13.903 | 9.74 | 10.13 | 10.876 | 10.047 | 8.722 | 8.093 | 6.313 | 6.138 | 5.143 | 4.717 | 4.296 | 4.029 | 3.975 | 3.686 | 3.478 | 4.221 | 0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.415 | 77.03 |
Totaal niet-vlottende verplichtingen
| 1,087.225 | 1,098.011 | 1,088.893 | 1,090.678 | 1,087.375 | 1,090.344 | 1,096.268 | 1,098.119 | 1,102.19 | 1,124.191 | 1,123.841 | 1,126.924 | 1,155.199 | 637.693 | 626.939 | 689.551 | 110.974 | 87.263 | 62.494 | 52.483 | 57.812 | 50.707 | 49.591 | 40.973 | 62.755 | 55.314 | 61.847 | 63.597 | 78.897 | 81.022 | 84.186 | 91.836 | 116.153 | 391.544 | 393.756 | 390.996 | 568.163 | 575.303 | 598.423 | 604.373 | 259.703 | 266.105 | 96.707 | 100.056 | 103.419 | 87.598 | 139.009 | 140.421 | 152.806 | 159.12 | 163.836 | 163.143 | 163.966 | 179.11 | 174.716 | 184.492 | 187.586 | 190.257 | 194.826 | 203.616 | 224.456 | 228.001 | 234.254 | 237.565 | 254.001 | 263.12 | 267.212 | 267.069 | 19.056 | 10.492 | 4.679 | 4.679 | 4.47 | 5.583 | 17.773 | 18.224 | 19.462 | 9.181 | 0.615 | 0.733 | 0.859 | 0.988 | 1.114 | 2.239 | 3.225 | 23.579 | 1,098.119 |
Totaal passiva
| 1,668.744 | 1,666.627 | 1,628.207 | 1,611.08 | 1,604.225 | 1,623.579 | 1,590.431 | 1,589.716 | 1,635.697 | 1,677.623 | 1,736.784 | 1,654.158 | 1,731.166 | 1,166.941 | 1,113.022 | 1,014.303 | 381.568 | 288.577 | 391.637 | 202.669 | 223.653 | 211.355 | 221.06 | 183.856 | 326.724 | 310.875 | 321.643 | 290.527 | 327.24 | 319.643 | 342.709 | 319.154 | 709.955 | 702.617 | 677.342 | 686.268 | 883.622 | 896.237 | 892.736 | 943.831 | 482.033 | 486.198 | 277.313 | 274.121 | 279.06 | 281.67 | 280.77 | 273.05 | 286.979 | 284.148 | 276.197 | 270.03 | 275.827 | 289.427 | 292.696 | 298.185 | 314.842 | 314.167 | 321.531 | 320.769 | 339.186 | 328.267 | 328.284 | 327.772 | 353.242 | 347.693 | 365.515 | 363.675 | 47.568 | 33.622 | 34.085 | 33.279 | 24.769 | 26.178 | 38.3 | 37.766 | 37.421 | 24.935 | 12.271 | 11.323 | 11.919 | 7.774 | 8.487 | 9.555 | 10.827 | 37.703 | 1,589.716 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 791.635 | 5.299 | 77.12 | 77.12 | 77.234 | 77.234 | 77.392 | 77.392 | 77.404 | 77.445 | 77.546 | 77.546 | 77.549 | 77.565 | 77.565 | 77.565 | 77.565 | 77.565 | 77.576 | 77.576 | 77.719 | 77.719 | 76.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.019 | 0.02 | 0.019 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 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 | 0.016 | 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 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.002 | 0 |
Ingehouden winsten
| -202.225 | -175.621 | -46.737 | -24.437 | -19.185 | -14.883 | 176.061 | 180.023 | 186.97 | 215.475 | 212.147 | 211.829 | 243.356 | 250.926 | 237.254 | 218.414 | 221.509 | 185.917 | 198.736 | 183.733 | 190.857 | 183.812 | 186.622 | 187.127 | 208.589 | 202.548 | 214.869 | 204.818 | 167.004 | 153.266 | 150.453 | 156.718 | 73.408 | 73.87 | 70.345 | 69.209 | -6.067 | -0.495 | -7.129 | -13.366 | -20.417 | -20.682 | -27.354 | -33.641 | -36.998 | -40.525 | -46.401 | -53.079 | -55.944 | -57.101 | -58.52 | -61.561 | -67.226 | -69.177 | -74.032 | -78.502 | -82.837 | -85.744 | -93.021 | -102.128 | -107.679 | -112.127 | -117.377 | -123.254 | -101.301 | 39.493 | 36.055 | 32.351 | 28.056 | 24.858 | 21.281 | 17.962 | 17.293 | 14.545 | 11.207 | 8.581 | 6.21 | 3.627 | 1.25 | -0.845 | -3.261 | -5.368 | -6.828 | -7.93 | -9.071 | -5.682 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -53.048 | -791.635 | 0 | 0 | -51.445 | 0 | 0 | 0 | -0 | -28.102 | -27.846 | -23.879 | -25.805 | -26.331 | -29.023 | -32.248 | -33.449 | -27.971 | -25.163 | -18.323 | -16.831 | -14.335 | -8.045 | -14.051 | -8.756 | -6.601 | 0.959 | -1.683 | -1.419 | -1.155 | -1.308 | -1.053 | -0.893 | -0.788 | -1.184 | -0.849 | -1.128 | -1.258 | -0.574 | -0.52 | -0.881 | -1.269 | -1.512 | -1.159 | -1.676 | -2.378 | -3.441 | -4.405 | -4.45 | 0.002 | 0.738 | -0.377 | 0.379 | 0.896 | -4.158 | -4.158 | -4.158 | -3.884 | -3.884 | -3.884 | -3.884 | -2.97 | -2.97 | -2.97 | -2.97 | -1.598 | -1.598 | -1.598 | -1.598 | -1.117 | -1.117 | 0 |
Overige totale aandeelhoudersvermogen
| 185.209 | 185.116 | 182.558 | 180.612 | 178.026 | 176.304 | 175.017 | 174.513 | 167.158 | 166.445 | 164.033 | 161.418 | 160.611 | 158.311 | 181.479 | 246.225 | 188.538 | 174.522 | 129.604 | 185.286 | 128.78 | 133.413 | 128.296 | 123.853 | 121.135 | 117.195 | 131.996 | 159.152 | 165.816 | 163.741 | 161.329 | 174.389 | 191.913 | 208.456 | 219.439 | 238.189 | 255.438 | 251.607 | 250.031 | 243.469 | 202.725 | 196.532 | 179.47 | 178.722 | 176.999 | 173.431 | 167.579 | 165.684 | 164.699 | 167.085 | 165.781 | 164.737 | 163.765 | 162.843 | 161.776 | 161.157 | 160.336 | 159.745 | 159.317 | 159.167 | 158.922 | 158.735 | 158.621 | 158.315 | 152.775 | 151.902 | 148.601 | 147.917 | 133.991 | 135.848 | 135.344 | 145.24 | 144.576 | 144.311 | 76.859 | 76.54 | 74.245 | 72.411 | 69.699 | 68.403 | 66.917 | 65.891 | 53.34 | 53.252 | 52.806 | 5.102 | 354.556 |
Totaal eigen vermogen van aandeelhouders
| -16.996 | 9.515 | 135.841 | 156.195 | 158.861 | 161.441 | 351.098 | 354.556 | 354.148 | 381.94 | 376.2 | 373.267 | 403.987 | 409.257 | 418.753 | 411.61 | 410.067 | 365.757 | 405.478 | 394.712 | 396.889 | 394.477 | 392.328 | 388.39 | 379.044 | 369.36 | 400.55 | 415.728 | 384.055 | 365.566 | 357.116 | 375.24 | 314.932 | 334.745 | 349.054 | 368.16 | 312.772 | 320.803 | 305.762 | 221.364 | 175.723 | 176.824 | 150.448 | 143.676 | 138.86 | 131.612 | 120.139 | 111.726 | 107.981 | 108.814 | 106.426 | 102.062 | 95.295 | 93.105 | 87.237 | 81.788 | 76.244 | 72.503 | 65.151 | 55.377 | 48.879 | 43.181 | 36.853 | 30.625 | 51.489 | 192.146 | 184.291 | 180.66 | 162.956 | 156.56 | 152.479 | 159.056 | 157.997 | 154.985 | 84.192 | 81.246 | 77.494 | 73.078 | 67.988 | 64.598 | 62.067 | 58.934 | 44.923 | 43.733 | 42.626 | -1.696 | 354.556 |
Totaal eigen vermogen
| -16.996 | 9.515 | 135.841 | 156.195 | 158.861 | 161.441 | 351.098 | 354.556 | 354.148 | 381.94 | 376.2 | 373.267 | 403.987 | 409.257 | 418.753 | 411.61 | 410.067 | 365.757 | 405.478 | 394.712 | 396.889 | 394.477 | 392.328 | 388.39 | 377.235 | 367.348 | 398.6 | 413.563 | 381.748 | 363.233 | 355.047 | 372.82 | 314.102 | 333.648 | 348.509 | 367.708 | 312.931 | 320.807 | 305.822 | 221.414 | 175.734 | 176.791 | 157.409 | 150.637 | 145.821 | 138.573 | 127.1 | 118.687 | 114.942 | 115.775 | 113.386 | 109.023 | 102.256 | 100.065 | 94.198 | 88.749 | 83.205 | 79.464 | 72.111 | 62.338 | 55.84 | 50.142 | 43.813 | 37.891 | 59.138 | 199.795 | 191.94 | 188.309 | 170.605 | 156.56 | 152.479 | 159.056 | 157.997 | 154.985 | 84.192 | 81.246 | 77.494 | 73.078 | 67.988 | 64.598 | 62.067 | 58.934 | 44.923 | 43.733 | 42.626 | -1.696 | 354.556 |
Totaal passiva en aandeelhoudersvermogen
| 1,651.748 | 1,676.142 | 1,764.048 | 1,767.275 | 1,763.086 | 1,785.02 | 1,941.529 | 1,944.272 | 1,989.845 | 2,059.563 | 2,112.984 | 2,027.425 | 2,135.153 | 1,576.198 | 1,531.775 | 1,425.913 | 791.635 | 654.334 | 797.115 | 597.381 | 620.542 | 605.832 | 613.388 | 572.246 | 703.959 | 680.235 | 720.243 | 704.09 | 708.988 | 682.876 | 697.756 | 694.394 | 1,024.057 | 1,036.265 | 1,025.851 | 1,053.976 | 1,196.553 | 1,217.044 | 1,198.558 | 1,165.245 | 657.767 | 662.989 | 434.722 | 424.758 | 424.881 | 420.243 | 407.87 | 391.737 | 401.921 | 399.923 | 389.583 | 379.053 | 378.083 | 389.492 | 386.894 | 386.933 | 398.047 | 393.631 | 393.642 | 383.107 | 395.026 | 378.409 | 372.097 | 365.663 | 412.38 | 547.488 | 557.455 | 551.984 | 218.173 | 190.182 | 186.564 | 192.335 | 182.766 | 181.163 | 122.492 | 119.013 | 114.916 | 98.012 | 80.259 | 75.921 | 73.987 | 66.708 | 53.41 | 53.288 | 53.453 | 36.008 | 1,944.272 |