Movado Group, Inc.
NYSE:MOV
18.82 (USD) • At close November 4, 2024
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 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 198.251 | 225.372 | 262.059 | 200.965 | 218.909 | 198.257 | 251.584 | 186.665 | 203.109 | 225.256 | 277.128 | 201.814 | 199.721 | 186.95 | 223.811 | 163.218 | 170.195 | 187.83 | 185.872 | 116.025 | 134.89 | 150.712 | 189.911 | 142.668 | 175.583 | 176.959 | 214.811 | 155.484 | 162.417 | 233.594 | 256.279 | 199.758 | 205.795 | 203.909 | 228.188 | 181.18 | 188.012 | 185.828 | 199.852 | 157.937 | 169.649 | 137.827 | 157.659 | 163.146 | 151.516 | 141.484 | 167.889 | 164.813 | 156.338 | 158.75 | 182.201 | 138.028 | 128.781 | 109.256 | 103.016 | 63.243 | 54.326 | 62.02 | 70.975 | 49.478 | 47.474 | 74.568 | 86.621 | 85.077 | 84.503 | 127.475 | 169.551 | 111.06 | 112.456 | 101.769 | 133.011 | 79.908 | 78.126 | 82.56 | 123.625 | 56.064 | 50.323 | 49.641 | 63.782 | 35.87 | 27.438 | 35.948 | 82.083 | 60.957 | 47.737 | 34.548 | 38.365 | 36.93 | 29.355 | 21.407 | 16.971 | 20.259 | 13.636 | 12.042 | 23.059 | 11.161 | 8.191 | 20.122 | 26.615 | 15.3 | 32.6 | 37.6 | 5.6 | 5.5 | 4.8 | 2.4 | 10.9 | 2.9 | 1.5 | 5.3 | 4.9 | 4 | 1.6 | 3.3 | 3.8 | 5.8 | 2 | 1.8 | 4.9 | 1.4 | 0.9 | 1.6 | 3.2 | 36.3 | 0.7 | 1.5 | 2.6 |
Kortetermijnbeleggingen
| 0.423 | 0.402 | 0.401 | 0.363 | 0.383 | 0.372 | 0.419 | 0.415 | 0.393 | 0.404 | 0.413 | 0.403 | 0.385 | 0.409 | 0.346 | 0.299 | 0.296 | 0.281 | 0.34 | 0.333 | 0.343 | 0.33 | 0.332 | 0.32 | 0.343 | 0.408 | 0.439 | 0.447 | 0.474 | 0.438 | 0.463 | 0.43 | 0.425 | 0.44 | 0.268 | 0.3 | 0.331 | 0.327 | 0.314 | 0.343 | 0.377 | 34.063 | 33.099 | 0 | 0 | 0 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 198.674 | 225.774 | 262.46 | 200.965 | 218.909 | 198.257 | 251.584 | 186.665 | 203.109 | 225.256 | 277.128 | 201.814 | 199.721 | 186.95 | 223.811 | 163.218 | 170.195 | 187.83 | 185.872 | 116.025 | 134.89 | 150.712 | 189.911 | 142.668 | 175.583 | 176.959 | 214.811 | 155.484 | 162.417 | 233.594 | 256.279 | 199.758 | 205.795 | 203.909 | 228.188 | 181.18 | 188.012 | 185.828 | 199.852 | 157.937 | 169.649 | 171.89 | 190.758 | 163.146 | 151.516 | 141.484 | 167.889 | 164.813 | 156.338 | 158.75 | 182.201 | 138.028 | 128.781 | 109.256 | 103.016 | 63.243 | 54.326 | 62.02 | 70.975 | 49.478 | 47.474 | 74.568 | 86.621 | 85.077 | 84.503 | 127.475 | 169.551 | 111.06 | 112.456 | 101.769 | 133.011 | 79.908 | 78.126 | 82.56 | 123.625 | 56.064 | 50.323 | 49.641 | 63.782 | 35.87 | 27.438 | 35.948 | 82.083 | 60.957 | 47.737 | 34.548 | 38.365 | 36.93 | 29.355 | 21.407 | 16.971 | 20.259 | 13.636 | 12.042 | 23.059 | 11.161 | 8.191 | 20.122 | 26.615 | 15.3 | 32.6 | 37.6 | 5.6 | 5.5 | 4.8 | 2.4 | 10.9 | 2.9 | 1.5 | 5.3 | 4.9 | 4 | 1.6 | 3.3 | 3.8 | 5.8 | 2 | 1.8 | 4.9 | 1.4 | 0.9 | 1.6 | 3.2 | 36.3 | 0.7 | 1.5 | 2.6 |
Nettovorderingen
| 122.872 | 110.058 | 115.826 | 146.658 | 108.809 | 106.094 | 105.19 | 143.544 | 110.388 | 96.165 | 99.499 | 143.472 | 98.312 | 102.889 | 101.781 | 103.506 | 60.128 | 49.765 | 78.388 | 136.272 | 93.699 | 85.715 | 84.026 | 126.106 | 83.818 | 79.965 | 83.098 | 132.941 | 81.513 | 66.457 | 66.847 | 130.076 | 72.737 | 75.771 | 71.03 | 124.438 | 80.818 | 73.472 | 74.106 | 128.638 | 91.214 | 77.395 | 68.683 | 123.215 | 77.346 | 69.545 | 64.3 | 107.138 | 59.714 | 62.262 | 61.235 | 94.309 | 69.672 | 60.61 | 59.768 | 91.594 | 60.42 | 58.666 | 67.206 | 105.469 | 76.689 | 66.11 | 76.71 | 118.464 | 96.372 | 89.51 | 94.328 | 150.996 | 100.611 | 105.753 | 111.417 | 159.01 | 128.416 | 116.523 | 109.852 | 144.484 | 105.533 | 99.925 | 102.622 | 137.861 | 95.841 | 99.546 | 88.8 | 120.706 | 99.192 | 97.362 | 94.438 | 124.295 | 102.12 | 94.223 | 92.014 | 127.671 | 105.362 | 96.414 | 98.797 | 138.531 | 109.928 | 100.256 | 103.795 | 130 | 104.6 | 109.4 | 109.1 | 138.1 | 98.8 | 82.6 | 92.4 | 125.7 | 89.5 | 76.1 | 75.7 | 112.7 | 79.3 | 70.6 | 75.3 | 99.6 | 70.1 | 65.7 | 66.7 | 82.6 | 58 | 53.3 | 56.6 | 67.1 | 50.2 | 43.4 | 49.5 |
Voorraad
| 176.396 | 159.618 | 148.031 | 171.966 | 181.448 | 195.235 | 186.203 | 215.006 | 215.038 | 180.003 | 160.283 | 170.714 | 183.289 | 169.966 | 152.58 | 176.841 | 173.374 | 177.832 | 171.406 | 201.164 | 200.953 | 178.048 | 165.311 | 183.539 | 171.417 | 159.032 | 151.676 | 169.866 | 176.967 | 160.376 | 153.167 | 169.402 | 186.09 | 178.388 | 162.465 | 178.965 | 188.515 | 183.904 | 170.788 | 182.663 | 195.331 | 184.443 | 181.305 | 175.542 | 179.939 | 172.266 | 164.354 | 169.668 | 170.414 | 172.041 | 163.68 | 176.092 | 196.611 | 185.885 | 179.516 | 206.549 | 204.643 | 204.613 | 204.096 | 228.766 | 248.187 | 241.603 | 228.884 | 236.734 | 238.736 | 231.402 | 205.129 | 210.51 | 215.557 | 212.106 | 193.342 | 207.709 | 215.461 | 213.763 | 198.582 | 211.442 | 206.483 | 204.896 | 187.89 | 192.811 | 181.784 | 176.001 | 121.678 | 123.074 | 125.325 | 119.445 | 111.736 | 113.215 | 119.858 | 106.272 | 98.589 | 106.603 | 106.732 | 104.428 | 95.863 | 86.17 | 100.749 | 86.708 | 77.075 | 110.2 | 118.1 | 119.8 | 104 | 121.6 | 118.9 | 110 | 98.2 | 103.6 | 105.8 | 95.6 | 87.2 | 102.9 | 108.6 | 98.9 | 89.1 | 96.7 | 100.7 | 98.6 | 83.8 | 88.8 | 87 | 83.3 | 73.6 | 79.9 | 79.7 | 80.6 | 70.9 |
Overige vlottende activa
| 25.998 | 21.856 | 17.561 | 18.856 | 25.206 | 25.804 | 24.212 | 18.664 | 21.588 | 23.558 | 16.974 | 20.151 | 23.144 | 23.649 | 23.479 | 28.028 | 29.856 | 27.049 | 28.888 | 30.737 | 32.113 | 32.631 | 28.898 | 31.59 | 37.852 | 36.213 | 32.015 | 26.361 | 31.825 | 32.555 | 28.487 | 28.096 | 34.807 | 36.472 | 27.352 | 35.972 | 37.962 | 43.96 | 40.532 | 37.927 | 41.018 | 47.228 | 44.564 | 35.429 | 38.426 | 36.571 | 37.556 | 34.339 | 22.634 | 27.909 | 25.516 | 25.413 | 32.461 | 35.222 | 30.597 | 27.3 | 47.329 | 40.873 | 38.014 | 35.711 | 41.56 | 55.185 | 47.863 | 42.245 | 48.352 | 51.417 | 50.317 | 37.056 | 37.443 | 39.51 | 35.109 | 33.74 | 34.712 | 34.199 | 28.989 | 31.622 | 37.127 | 37.701 | 32.758 | 40.359 | 30.818 | 31.217 | 27.932 | 21.957 | 24.114 | 34.44 | 36.646 | 24.477 | 32.97 | 26.063 | 19.467 | 23.599 | 25.88 | 25.231 | 23.501 | 21.45 | 21.232 | 22.931 | 19.341 | 16.7 | 20.2 | 22.8 | 43.7 | 20.6 | 23.4 | 25 | 18.1 | 16.1 | 22.8 | 18.5 | 16.9 | 11 | 16.3 | 13.1 | 12.6 | 11.8 | 18.8 | 14.1 | 12.3 | 8.6 | 10 | 8.3 | 7.4 | 6.3 | 7.1 | 5.2 | 6.1 |
Totaal vlottende activa
| 523.94 | 517.306 | 543.878 | 538.445 | 534.372 | 525.39 | 567.189 | 563.879 | 550.123 | 524.982 | 553.884 | 536.151 | 504.466 | 483.454 | 501.651 | 471.593 | 433.553 | 442.476 | 464.554 | 484.198 | 461.655 | 447.106 | 468.146 | 483.903 | 468.67 | 452.169 | 481.6 | 484.652 | 452.722 | 492.982 | 504.78 | 527.332 | 499.429 | 494.54 | 489.035 | 520.555 | 495.307 | 487.164 | 485.278 | 507.165 | 497.212 | 480.956 | 485.31 | 497.332 | 447.227 | 419.866 | 434.099 | 475.958 | 409.1 | 420.962 | 432.632 | 433.842 | 427.525 | 390.973 | 372.897 | 388.686 | 366.718 | 366.172 | 380.291 | 419.424 | 413.91 | 437.466 | 440.078 | 482.52 | 467.963 | 499.804 | 519.325 | 509.622 | 466.067 | 459.138 | 472.879 | 480.367 | 456.715 | 447.045 | 461.048 | 443.612 | 399.466 | 392.163 | 387.052 | 406.901 | 335.881 | 342.712 | 320.493 | 326.694 | 296.368 | 285.795 | 281.185 | 298.917 | 284.303 | 247.965 | 227.041 | 278.132 | 251.61 | 238.115 | 241.22 | 257.312 | 240.1 | 230.017 | 226.826 | 272.2 | 275.5 | 289.6 | 262.4 | 285.8 | 245.9 | 220 | 219.6 | 248.3 | 219.6 | 195.5 | 184.7 | 230.6 | 205.8 | 185.9 | 180.8 | 213.9 | 191.6 | 180.2 | 167.7 | 181.4 | 155.9 | 146.5 | 140.8 | 189.6 | 137.7 | 130.7 | 129.1 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 105.665 | 108.192 | 102.097 | 103.67 | 91.098 | 95.269 | 99.596 | 93.125 | 94.774 | 98.151 | 88.069 | 88.034 | 90.909 | 93.435 | 98.419 | 101.934 | 108.057 | 113.378 | 118.761 | 117.401 | 119.367 | 113.418 | 26.067 | 25.471 | 24.533 | 23.56 | 24.671 | 24.637 | 31.412 | 31.962 | 34.173 | 34.867 | 35.726 | 37.247 | 38.553 | 41.331 | 42.723 | 44.354 | 46.673 | 45.34 | 46.141 | 46.806 | 47.796 | 46.512 | 47.296 | 46.289 | 44.501 | 35.541 | 32.333 | 33.567 | 36.29 | 35.585 | 37.308 | 37.642 | 38.525 | 39.956 | 40.521 | 41.764 | 47.394 | 58.142 | 60.92 | 62.903 | 66.749 | 71.359 | 71.472 | 71.115 | 68.513 | 63.729 | 61.04 | 58.297 | 56.823 | 53.339 | 51.931 | 51.003 | 52.168 | 49.109 | 50.282 | 50.944 | 50.283 | 50.105 | 48.193 | 45.713 | 42.112 | 40.744 | 39.127 | 39.579 | 39.939 | 39.749 | 38.25 | 37.897 | 38.726 | 36.492 | 34 | 33.224 | 32.906 | 29.683 | 29.006 | 27.462 | 27.593 | 27.4 | 26.7 | 25.3 | 23 | 23.5 | 22.5 | 21.6 | 18.9 | 17.4 | 16.7 | 16.4 | 15.1 | 14.3 | 13.2 | 12.4 | 11.8 | 12.3 | 12.1 | 12.2 | 11.7 | 11.7 | 11.2 | 10.4 | 10.3 | 10 | 9.5 | 9.7 | 9.5 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.366 | 135.28 | 131.936 | 135.685 | 136.033 | 131.756 | 55.744 | 58.484 | 60.269 | 56.316 | 56.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.645 | 6.935 | 7.493 | 7.688 | 8.432 | 8.996 | 9.642 | 9.818 | 10.946 | 11.99 | 13.507 | 14.511 | 15.55 | 16.3 | 17.081 | 17.123 | 18.071 | 18.272 | 42.359 | 43.532 | 43.995 | 46.57 | 48.183 | 47.479 | 19.976 | 21.72 | 23.124 | 22.568 | 23.184 | 0 | 1.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 2.1 | 2.2 | 2.1 |
Goodwill en immateriële activa
| 6.645 | 6.935 | 7.493 | 7.688 | 8.432 | 8.996 | 9.642 | 9.818 | 10.946 | 11.99 | 13.507 | 14.511 | 15.55 | 16.3 | 17.081 | 17.123 | 18.071 | 18.272 | 178.725 | 178.812 | 175.931 | 182.255 | 184.216 | 179.235 | 75.72 | 80.204 | 83.393 | 78.884 | 79.3 | 0 | 1.633 | 0 | 0 | 0 | 0 | 0 | 0 | -1.264 | -1.24 | -1.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 2.1 | 2.2 | 2.1 |
Langetermijnbeleggingen
| 0.74 | 0.707 | 0.755 | 0.824 | 1.371 | 0.609 | 0.595 | 0.544 | 0.573 | 0.56 | 0.588 | 0.595 | 0.602 | 0.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.633 | 0 | 0 | 0 | 0 | 0 | 0 | 1.264 | 1.24 | 1.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 42.685 | 43.28 | 43.016 | 44.814 | 45.004 | 45.049 | 44.49 | 44.288 | 44.48 | 42.854 | 42.596 | 41.687 | 41.579 | 41.528 | 42.507 | 54.748 | 59.747 | 67.281 | 25.403 | 28.191 | 24.621 | 24.913 | 24.503 | 17.4 | 8.074 | 8.157 | 6.443 | 23.61 | 24.924 | 24.864 | 24.837 | 20.614 | 20.656 | 20.697 | 20.323 | 13.476 | 13.625 | 13.536 | 13.55 | 13.899 | 14.604 | 15.058 | 14.891 | 21.881 | 21.667 | 22.434 | 22.749 | 26.863 | 14.529 | 15.106 | 14.959 | 7.426 | 8.279 | 8.282 | 1.328 | 14.163 | 13.372 | 12.195 | 0.541 | 10.014 | 27.02 | 23.215 | 0.43 | 17.753 | 20.223 | 19.908 | 8.526 | 31 | 27.863 | 33.086 | 0.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 79.513 | 74.995 | 71.843 | 67.956 | 69.42 | 66.183 | 66.193 | 64.026 | 65.24 | 61.447 | 62.516 | 60.039 | 57.792 | 59.392 | 59.599 | 56.38 | 60.261 | 56.506 | 59.865 | 58.453 | 59.057 | 60.969 | 56.769 | 57.907 | 50.251 | 48.042 | 49.273 | 47.783 | 45.715 | 45.233 | 44.012 | 41.665 | 42.925 | 41.578 | 37.259 | 37.756 | 38.356 | 39.483 | 37.522 | 35.365 | 33.486 | 32.064 | 30.613 | 29.266 | 27.451 | 26.79 | 25.013 | 24.009 | 23.512 | 23.405 | 22.162 | 22.12 | 22.861 | 23.12 | 29.358 | 23.618 | 24.408 | 30.348 | 41.151 | 28.648 | 24.502 | 31.357 | 56.733 | 34.761 | 38.404 | 38.825 | 49.852 | 38.605 | 37.417 | 30.511 | 46.981 | 47.058 | 40.464 | 39.774 | 36.676 | 35.449 | 36.348 | 37.139 | 39.615 | 41.641 | 38.902 | 36.149 | 28.362 | 27.436 | 26.284 | 25.055 | 24.03 | 24.011 | 26.171 | 24.304 | 24.909 | 17.653 | 17.129 | 16.766 | 16.279 | 14.277 | 14.178 | 13.476 | 12.767 | 13.2 | 13.1 | 12.4 | 11 | 11.5 | 11.7 | 11.2 | 10.6 | 10.3 | 10 | 9.4 | 8.6 | 8.4 | 8.6 | 8.9 | 7.8 | 7.8 | 7.7 | 7.8 | 7.5 | 7 | 6.7 | 5.9 | 5.9 | 3.2 | 3 | 3.4 | 3.4 |
Totaal niet-vlottende activa
| 235.248 | 234.109 | 225.204 | 224.952 | 215.325 | 216.106 | 220.516 | 211.801 | 216.013 | 215.002 | 207.276 | 204.866 | 206.432 | 211.252 | 217.606 | 230.185 | 246.136 | 255.437 | 382.754 | 382.857 | 378.976 | 381.555 | 291.555 | 280.013 | 158.578 | 159.963 | 163.78 | 174.914 | 181.351 | 102.059 | 103.022 | 97.146 | 99.307 | 99.522 | 96.135 | 92.563 | 94.704 | 97.373 | 97.745 | 94.604 | 94.231 | 93.928 | 93.3 | 97.659 | 96.414 | 95.513 | 92.263 | 86.413 | 70.374 | 72.078 | 73.411 | 65.131 | 68.448 | 69.044 | 69.211 | 77.737 | 78.301 | 84.307 | 89.086 | 96.804 | 112.442 | 117.475 | 123.912 | 123.873 | 130.099 | 129.848 | 126.891 | 133.334 | 126.32 | 121.894 | 104.739 | 100.397 | 92.395 | 90.777 | 88.844 | 84.558 | 86.63 | 88.083 | 89.898 | 91.746 | 87.095 | 81.862 | 70.474 | 68.18 | 65.411 | 64.634 | 63.969 | 63.76 | 64.421 | 62.201 | 63.635 | 54.145 | 51.129 | 49.99 | 49.185 | 43.96 | 43.184 | 40.938 | 40.36 | 40.6 | 39.8 | 37.7 | 34 | 35 | 34.2 | 32.8 | 29.5 | 27.7 | 26.7 | 25.8 | 23.7 | 22.7 | 21.8 | 21.3 | 19.6 | 20.1 | 19.8 | 20 | 19.2 | 18.7 | 17.9 | 16.3 | 16.2 | 15.3 | 14.6 | 15.3 | 15 |
Totaal activa
| 759.188 | 751.415 | 769.082 | 763.397 | 749.697 | 741.496 | 787.705 | 775.68 | 766.136 | 739.984 | 761.16 | 741.017 | 710.898 | 694.706 | 719.257 | 701.778 | 679.689 | 697.913 | 847.308 | 867.055 | 840.631 | 828.661 | 759.701 | 763.916 | 627.248 | 612.132 | 645.38 | 659.566 | 634.073 | 595.041 | 607.802 | 624.478 | 598.736 | 594.062 | 585.17 | 613.118 | 590.011 | 584.537 | 583.023 | 601.769 | 591.443 | 574.884 | 578.61 | 594.991 | 543.641 | 515.379 | 526.362 | 562.371 | 479.474 | 493.04 | 506.043 | 498.973 | 495.973 | 460.017 | 442.108 | 466.423 | 445.019 | 450.479 | 469.377 | 516.228 | 526.352 | 554.941 | 563.99 | 606.393 | 598.062 | 629.652 | 646.216 | 642.956 | 592.387 | 581.032 | 577.618 | 580.764 | 549.11 | 537.822 | 549.892 | 528.17 | 486.096 | 480.246 | 476.95 | 498.647 | 422.976 | 424.574 | 390.967 | 394.874 | 361.779 | 350.429 | 345.154 | 362.677 | 348.724 | 310.166 | 290.676 | 332.277 | 302.739 | 288.105 | 290.405 | 301.272 | 283.284 | 270.955 | 267.186 | 312.8 | 315.3 | 327.3 | 296.4 | 320.8 | 280.1 | 252.8 | 249.1 | 276 | 246.3 | 221.3 | 208.4 | 253.3 | 227.6 | 207.2 | 200.4 | 234 | 211.4 | 200.2 | 186.9 | 200.1 | 173.8 | 162.8 | 157 | 204.9 | 152.3 | 146 | 144.1 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 36.769 | 32.999 | 32.775 | 22.998 | 28.435 | 24.443 | 32.085 | 40.884 | 51.981 | 44.14 | 46.011 | 29.473 | 45.67 | 34.595 | 28.187 | 35.562 | 29.929 | 19.241 | 35.488 | 33.757 | 50.281 | 37.477 | 38.65 | 47.164 | 34.578 | 29.333 | 24.364 | 28.014 | 35.174 | 22.981 | 27.192 | 22.443 | 26.013 | 27.677 | 27.308 | 29.514 | 31.687 | 25.647 | 27.767 | 29.746 | 37.604 | 25.644 | 33.598 | 36.62 | 31.169 | 24.421 | 22.075 | 29.77 | 24.364 | 23.13 | 33.08 | 26.462 | 22.363 | 21.168 | 21.487 | 19.95 | 19.902 | 18.759 | 22.661 | 17.373 | 13.607 | 19.408 | 20.794 | 33.146 | 21.331 | 27.651 | 38.397 | 26.892 | 30.708 | 26.304 | 32.901 | 35.948 | 40.266 | 33.432 | 35.529 | 42.016 | 35.283 | 35.289 | 38.488 | 41.928 | 30.965 | 26.281 | 23.631 | 22.115 | 21.836 | 14.436 | 22.712 | 25.953 | 22.037 | 15.951 | 23.824 | 26.133 | 16.558 | 15.182 | 28.819 | 19.902 | 22.04 | 15.888 | 17.562 | 18.7 | 18.6 | 24.3 | 25.2 | 15.7 | 27 | 20.6 | 25.3 | 14.2 | 21.8 | 15.6 | 25.3 | 20.7 | 19.2 | 16.1 | 22 | 18.4 | 18.5 | 11.3 | 22.4 | 10.1 | 10.8 | 9.1 | 12.2 | 12.7 | 10.6 | 19.8 | 18.2 |
Kortlopende schulden
| 18.352 | 18.192 | 15.696 | 15.885 | 17.069 | 17.558 | 17.681 | 16.779 | 16.904 | 16.588 | 13.693 | 13.853 | 14.863 | 15.413 | 15.861 | 14.21 | 14.766 | 15.053 | 15.083 | 14.579 | 14.723 | 13.771 | 0 | 0 | 0 | 0 | 25 | 5 | 5 | 5 | 5 | 3 | 3 | 0 | 5 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 25 | 10 | 10 | 10 | 10 | 10 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 44 | 37.5 | 18 | 0 | 21.3 | 30 | 37.539 | 10 | 27 | 19 | 23.75 | 22.735 | 36 | 37 | 36 | 11.5 | 51.5 | 49.35 | 43.725 | 13.8 | 42.84 | 34.99 | 38.565 | 18.5 | 25 | 52.9 | 50.2 | 12.2 | 58.6 | 41.1 | 24.4 | 10 | 40.4 | 52.6 | 36.4 | 12.8 | 43.9 | 34.8 | 24 | 8.8 | 35.8 | 29 | 25.9 | 9.5 | 29.5 | 22.9 | 17 | 8.2 | 27.7 | 18 | 12.5 | 10.9 |
Belastingschulden
| 8.962 | 6.459 | 18.318 | 20.024 | 18.078 | 17.557 | 28.591 | 25.457 | 20.875 | 15.141 | 18.123 | 11.936 | 10.379 | 9.128 | 14.452 | 11.275 | 6.774 | 13.064 | 8.217 | 17.243 | 10.8 | 8.663 | 10.831 | 9.617 | 5.996 | 4.65 | 2.989 | 5.192 | 1.73 | 1.349 | 4.149 | 5.601 | 2.12 | 0.893 | 6.257 | 6.951 | 1.703 | 1.352 | 7.372 | 12.713 | 4.819 | 5.777 | 6.422 | 15.272 | 5.15 | 1.412 | 0.275 | 12.842 | 3.438 | 1.493 | 1.015 | 1.617 | 0.456 | 0.41 | 1.328 | 0.631 | 0.545 | 0.523 | 0.541 | 0.484 | 3.463 | 0.433 | 0.43 | 0.392 | 0.568 | 0.007 | 6.363 | 11.355 | 5.717 | 1.076 | 5.011 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| -18.352 | 6.459 | 18.318 | 20.024 | 18.078 | 0 | 44.49 | 44.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.543 | 0 | 0 | 0 | 0 | 40.909 | 46.545 | 52.979 | 32.866 | 36.619 | 0 | 54.469 | 0 | 0 | 0 | 53.261 | 35.117 | 44.496 | 31.742 | 36.272 | 28.893 | 18.79 | 4.851 | 29.809 | 28.952 | 25.284 | 25.417 | 0 | 0 | 21.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 82.166 | 49.316 | 46.286 | 67.482 | 58.111 | 74.012 | 48.164 | 63.644 | 90.733 | 77.661 | 91.762 | 101.709 | 74.572 | 64.542 | 83.623 | 83.58 | 64.714 | 59.321 | 33.326 | 89.095 | 61.893 | 60.734 | 74.033 | 89.908 | 56.05 | 48.622 | 50.932 | 67.858 | 45.922 | 38.879 | 39.21 | 58.496 | 39.796 | 38.084 | 45.874 | 57.612 | 39.885 | 39.251 | 38.305 | 62.646 | 45.153 | 42.631 | 49.995 | 66.444 | 46.052 | 35.77 | 51.411 | 76.336 | 44.74 | 49.897 | 53.313 | 54.307 | 44.011 | 39.141 | 41.062 | 45.61 | 41.64 | 36.144 | 35.702 | 44.244 | 41.908 | 86.525 | 88.116 | 50.402 | 0.568 | 44.705 | 51.296 | 65.666 | 43.754 | 1.076 | 5.011 | 7.12 | 1.674 | 0.287 | 51.292 | 1.721 | 45.238 | 40.961 | 44.868 | 14.83 | 11.136 | 9.474 | 12.15 | 12.68 | 9.881 | 13.202 | 11.467 | 11.048 | 8.538 | 6.444 | 12.368 | 36.774 | 33.88 | 10.768 | 43.964 | 37.709 | 27.018 | 23.394 | 32.034 | 37.9 | 23.9 | 30.2 | 30.2 | 35.6 | 22.3 | 22.7 | 27.2 | 27.9 | 25.2 | 23.1 | 19.9 | 26.1 | 19.3 | 17.8 | 17.3 | 23.2 | 15.1 | 14.9 | 14.4 | 18.2 | 11.1 | 11.4 | 11.8 | 16.7 | 14.5 | 0.9 | 2.1 |
Totaal kortlopende verplichtingen
| 118.935 | 106.966 | 113.075 | 126.389 | 121.693 | 116.013 | 142.42 | 165.595 | 159.618 | 138.389 | 151.466 | 145.035 | 135.105 | 114.55 | 127.671 | 133.352 | 109.409 | 93.615 | 109.3 | 137.431 | 126.897 | 111.982 | 112.683 | 137.072 | 90.628 | 77.955 | 100.296 | 100.872 | 86.096 | 66.86 | 71.402 | 83.939 | 68.809 | 65.761 | 78.182 | 87.126 | 71.572 | 89.898 | 66.072 | 92.392 | 82.757 | 68.275 | 83.593 | 103.064 | 77.221 | 60.191 | 73.486 | 106.106 | 69.104 | 73.027 | 86.393 | 80.769 | 66.374 | 60.309 | 62.549 | 65.56 | 61.542 | 54.903 | 58.363 | 61.617 | 55.515 | 130.933 | 133.91 | 93.548 | 75.442 | 82.356 | 99.693 | 102.558 | 79.462 | 73.289 | 89.457 | 101.047 | 79.806 | 75.338 | 91.821 | 142.206 | 118.021 | 94.25 | 83.356 | 131.319 | 107.218 | 117.79 | 77.523 | 98.067 | 79.61 | 70.178 | 61.765 | 102.81 | 96.527 | 83.679 | 73.109 | 114.407 | 99.788 | 91.52 | 86.583 | 100.451 | 84.048 | 77.847 | 68.096 | 81.6 | 95.4 | 104.7 | 67.6 | 109.9 | 90.4 | 67.7 | 62.5 | 82.5 | 99.6 | 75.1 | 58 | 90.7 | 73.3 | 57.9 | 48.1 | 77.4 | 62.6 | 52.1 | 46.3 | 57.8 | 44.8 | 37.5 | 32.2 | 57.1 | 43.1 | 33.2 | 31.2 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 76.314 | 79.749 | 76.396 | 76.929 | 63.565 | 66.743 | 70.91 | 65.164 | 67.241 | 70.44 | 62.73 | 62.853 | 64.52 | 75.568 | 89.642 | 108.924 | 123.717 | 160.981 | 133.787 | 131.367 | 133.501 | 128.937 | 50.28 | 49.59 | 0 | 0 | 0 | 25 | 25 | 25 | 25 | 35 | 35 | 35 | 35 | 40 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 24.91 | 40 | 0 | 0 | 59.324 | 49.776 | 61.435 | 50.895 | 50.907 | 62.475 | 71.454 | 75.196 | 82.435 | 91.978 | 97.323 | 104.955 | 45 | 45 | 45 | 45 | 45 | 25 | 25 | 25 | 30 | 30 | 30 | 35 | 35 | 35 | 35 | 35 | 40 | 40 | 40 | 40 | 45 | 45 | 45 | 45 | 50 | 50 | 55 | 55 | 35 | 35 | 35 | 35 | 40 | 40 | 40 | 40 | 45 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 64.5 | 64.5 | 64.5 | 64.5 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 15.163 | 15.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.028 | 8.143 | 8.234 | 7.966 | 8.321 | 14.54 | 15.163 | 15.639 | 15.788 | 19.385 | 19.614 | 20.354 | 20.185 | 21.28 | 21.895 | 20.893 | 20.743 | 25.085 | 25.419 | 26.37 | 26.593 | 29.071 | 29.242 | 29.519 | 29.718 | 32.998 | 33.063 | 7.501 | 7.759 | 3.312 | 3.322 | 3.145 | 3.089 | 3.008 | 2.64 | 3.165 | 3.002 | 3.505 | 3.47 | 3.578 | 3.36 | 3.792 | 3.518 | 3.93 | 3.88 | 5.689 | 5.637 | 4.548 | 7.438 | 6.825 | 7.291 | 6.548 | 7.169 | 7.174 | 6.96 | 8.068 | 8.013 | 7.944 | 7.874 | 6.116 | 0.81 | 6.527 | 6.856 | 6.706 | 6.577 | 7.078 | 6.363 | 32.98 | 32.181 | 33.086 | 11.054 | 11.05 | 13.278 | 13.181 | 11.947 | 9.741 | 9.031 | 12.046 | 14.827 | 3.291 | 0.8 | 0.961 | 2.282 | 2.406 | 2.835 | 3.823 | 4.229 | 2.89 | 1.708 | 1.591 | 1.513 | 3.515 | 3.343 | 3.329 | 3.517 | 4.771 | 4.594 | 4.277 | 5.105 | 5.5 | 6.3 | 5.5 | 5.7 | 6 | 3.8 | 3.4 | 3.5 | 5.3 | 3.4 | 2.8 | 3.5 | 4 | 3.4 | 3.4 | 3.9 | 3.9 | 4 | 3.6 | 4 | 8.1 | 7.8 | 7.7 | 7.7 | 7.6 | 7.1 | 7.5 | 7.5 |
Overige niet-vlottende verplichtingen
| 56.336 | 52.877 | 52.42 | 49.195 | 52.22 | 49.287 | 33.505 | 30.096 | 47.633 | 47.301 | 50.264 | 53.212 | 51.686 | 51.528 | 50.115 | 45.179 | 48.124 | 44.721 | 22.974 | 47.943 | -450.508 | -424.247 | 67.12 | 66.721 | 43.548 | 40.231 | 41.686 | 38.752 | 37.06 | 35.349 | 34.085 | 32.297 | 32.206 | 30.875 | 28.201 | 29.918 | 30.353 | 30.484 | 29.196 | 28.989 | 28.063 | 27.244 | 25.509 | 25.329 | 24.542 | 22.626 | 21.547 | 20.318 | 19.447 | 19.497 | 18.285 | 17.807 | 18.362 | 18.618 | 17.869 | 16.973 | 20.707 | 22.668 | 21.688 | 20.763 | 20.19 | 19.975 | 22.459 | 21.279 | 24.306 | 25.121 | 24.205 | 25.481 | 24.384 | 24.13 | 23.087 | 21.714 | 20.112 | 20.244 | 19.491 | 17.629 | 17.363 | 16.425 | 17.209 | 12.826 | 13.322 | 14.795 | 11.449 | 10.518 | 9.568 | 8.657 | 7.948 | 7.598 | 7.844 | 7.766 | 8.584 | 1.295 | 1.099 | 0.948 | 0.835 | 1.279 | 1.227 | 1.22 | 1.17 | 1.5 | 1.6 | 1.6 | 1.7 | 1.9 | 2.4 | 2.5 | 2.6 | 2.9 | 2.9 | 3 | 3 | 3.5 | 3.1 | 3.4 | 3.6 | 3.9 | 3.8 | 3.6 | 3.7 | 3.9 | 4.3 | 4.2 | 4.6 | 4.8 | 4.6 | 5.1 | 5.1 |
Totaal niet-vlottende verplichtingen
| 133.678 | 140.769 | 137.05 | 134.09 | 124.106 | 130.57 | 134.741 | 126.538 | 130.662 | 137.126 | 132.608 | 136.419 | 136.391 | 148.376 | 161.652 | 174.996 | 192.584 | 230.787 | 207.599 | 205.68 | -290.414 | -266.239 | 146.642 | 145.83 | 73.266 | 73.229 | 74.749 | 71.253 | 69.819 | 63.661 | 62.407 | 70.442 | 70.295 | 68.883 | 65.841 | 73.083 | 73.355 | 33.989 | 32.666 | 32.567 | 31.423 | 31.036 | 29.027 | 29.259 | 28.422 | 28.315 | 27.184 | 24.866 | 26.885 | 26.322 | 25.576 | 24.355 | 25.531 | 25.792 | 24.829 | 25.041 | 38.72 | 40.612 | 39.562 | 51.789 | 61 | 26.502 | 29.315 | 87.309 | 80.659 | 93.634 | 81.463 | 109.368 | 119.04 | 128.67 | 109.337 | 115.199 | 125.368 | 130.748 | 136.393 | 72.37 | 71.394 | 73.471 | 77.036 | 61.117 | 39.122 | 40.756 | 38.731 | 42.924 | 42.403 | 42.48 | 47.177 | 45.488 | 44.552 | 44.357 | 45.097 | 44.81 | 44.442 | 44.277 | 44.352 | 51.05 | 50.821 | 50.497 | 51.275 | 57 | 57.9 | 62.1 | 62.4 | 42.9 | 41.2 | 40.9 | 41.1 | 48.2 | 46.3 | 45.8 | 46.5 | 52.5 | 46.5 | 46.8 | 47.5 | 47.8 | 47.8 | 47.2 | 47.7 | 52 | 52.1 | 51.9 | 52.3 | 76.9 | 76.2 | 77.1 | 77.1 |
Totaal passiva
| 252.613 | 247.735 | 250.125 | 260.479 | 245.799 | 246.583 | 277.161 | 292.133 | 290.28 | 275.515 | 284.074 | 281.454 | 271.496 | 262.926 | 289.323 | 308.348 | 301.993 | 324.402 | 316.899 | 343.111 | -163.517 | -154.257 | 259.325 | 282.902 | 163.894 | 151.184 | 175.045 | 172.125 | 155.915 | 130.521 | 133.809 | 154.381 | 139.104 | 134.644 | 144.023 | 160.209 | 144.927 | 123.887 | 98.738 | 124.959 | 114.18 | 99.311 | 112.62 | 132.323 | 105.643 | 88.506 | 100.67 | 130.972 | 95.989 | 99.349 | 111.969 | 105.124 | 91.905 | 86.101 | 87.378 | 90.601 | 100.262 | 95.515 | 97.925 | 113.406 | 116.515 | 157.435 | 163.225 | 180.857 | 156.101 | 175.99 | 181.156 | 211.926 | 198.502 | 201.959 | 198.794 | 216.246 | 205.174 | 206.086 | 228.214 | 214.576 | 189.415 | 167.721 | 160.392 | 192.436 | 146.34 | 158.546 | 116.254 | 140.991 | 122.013 | 112.658 | 108.942 | 148.298 | 141.079 | 128.036 | 118.206 | 159.217 | 144.23 | 135.797 | 130.935 | 151.501 | 134.869 | 128.344 | 119.371 | 138.6 | 153.3 | 166.8 | 130 | 152.8 | 131.6 | 108.6 | 103.6 | 130.7 | 145.9 | 120.9 | 104.5 | 143.2 | 119.8 | 104.7 | 95.6 | 125.2 | 110.4 | 99.3 | 94 | 109.8 | 96.9 | 89.4 | 84.5 | 134 | 119.3 | 110.3 | 108.3 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.356 | 0.355 | 0.354 | 0.353 | 0.353 | 0.353 | 0.353 | 0.352 | 0.352 | 0.352 | 0.351 | 0.349 | 0.349 | 0.349 | 0.346 | 0.346 | 0.346 | 0.345 | 0.344 | 0.344 | 0.344 | 0.344 | 0.342 | 0.342 | 0.342 | 0.342 | 0.339 | 0.339 | 0.34 | 0.34 | 0.338 | 0.337 | 0.337 | 0.337 | 0.336 | 0.336 | 0.335 | 0.335 | 0.334 | 0.334 | 0.334 | 0.334 | 0.332 | 0.332 | 0.332 | 0.332 | 0.33 | 0.33 | 0.328 | 0.328 | 0.327 | 0.326 | 0.326 | 0.326 | 0.325 | 0.319 | 0.319 | 0.318 | 0.317 | 0.317 | 0.313 | 0.312 | 0.312 | 0.312 | 0.31 | 0.309 | 0.309 | 0.308 | 0.308 | 0.306 | 0.305 | 0.305 | 0.304 | 0.301 | 0.3 | 0.3 | 0.299 | 0.23 | 0.294 | 0.288 | 0.288 | 0.144 | 0.143 | 0.138 | 0.138 | 0.135 | 0.135 | 0.134 | 0.134 | 0.133 | 0.133 | 0.133 | 0.133 | 0.132 | 0.131 | 0.13 | 0.13 | 0.13 | 0.13 | 0.1 | 0.1 | 0 | 0 | 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
| 461.382 | 465.435 | 470.317 | 465.919 | 456.279 | 455.979 | 476.752 | 461.789 | 440.306 | 424.16 | 413.587 | 387.959 | 361.162 | 346.408 | 341.641 | 313.696 | 298.871 | 305.486 | 455.479 | 456.579 | 443.414 | 430.514 | 431.18 | 418.337 | 396.041 | 391.526 | 388.739 | 425.649 | 411.275 | 408.778 | 415.919 | 413.666 | 396.432 | 393.113 | 392.788 | 387.432 | 368.441 | 358.992 | 358.006 | 350.468 | 330.791 | 321.176 | 316.334 | 311.174 | 290.209 | 279.032 | 272.094 | 284.514 | 251.303 | 244.502 | 251.695 | 241.751 | 226.093 | 222.43 | 220.936 | 252.242 | 235.391 | 255.145 | 265.856 | 289.414 | 312.049 | 311.521 | 320.481 | 344.501 | 330.722 | 324.529 | 325.296 | 307.77 | 283.329 | 273.147 | 280.495 | 267.996 | 247.656 | 237.85 | 236.515 | 234.823 | 221.981 | 214.695 | 214.953 | 208.771 | 198.426 | 192.356 | 192.601 | 187.164 | 177.816 | 172.785 | 172.287 | 170.471 | 162.031 | 157.539 | 153.83 | 149.54 | 142.366 | 137.589 | 138.176 | 134.858 | 122.588 | 118.149 | 118.615 | 127.7 | 114.2 | 110.1 | 106.1 | 101 | 89.2 | 86.1 | 86.2 | 82 | 72.9 | 70.8 | 71.3 | 68.3 | 61.2 | 59.7 | 60.3 | 57.6 | 51.3 | 50 | 51.2 | 46.2 | 37.7 | 36.8 | 37.7 | 36.9 | 33.1 | 39.9 | 42 |
Overige gereserveerde algehele resultaten
| 87.838 | 82.073 | 92.335 | 81.727 | 91.81 | 85.177 | 81.295 | 66.196 | 75.724 | 75.032 | 85.295 | 87.73 | 90.486 | 89.406 | 92.54 | 85.879 | 86.109 | 77.074 | 85.05 | 79.825 | 74.206 | 76.337 | 80.507 | 76.11 | 80.402 | 85.004 | 100.343 | 80.388 | 85.478 | 74.893 | 76.78 | 77.057 | 83.413 | 86.171 | 68.505 | 79.173 | 85.544 | 95.221 | 98.854 | 86.882 | 103.075 | 111.832 | 103.702 | 103.974 | 98.113 | 97.075 | 102.271 | 96.11 | 83.751 | 101.445 | 97.922 | 108.964 | 135.985 | 110.201 | 93.028 | 83.246 | 69.948 | 60.789 | 67.39 | 76.114 | 60.048 | 48.859 | 43.742 | 44.353 | 72.747 | 77.485 | 65.89 | 50.798 | 40.537 | 38.975 | 32.307 | 33.291 | 34.812 | 34.742 | 27.673 | 24.223 | 21.997 | 46.188 | 48.707 | 46.836 | 29.648 | 25.697 | 34.473 | 21.113 | 16.966 | 20.347 | 19.386 | -0.163 | 1.958 | -17.749 | -23.286 | -17.425 | -24.416 | -25.497 | -18.169 | -23.573 | -14.106 | -18.985 | -16.462 | -6.3 | -7.3 | 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 | 0 |
Overige totale aandeelhoudersvermogen
| -45.46 | -46.491 | -46.208 | -47.56 | -47.658 | -49.538 | -50.794 | -50.316 | -45.546 | -39.894 | -26.425 | -21.689 | -17.43 | -9.386 | -9.263 | -10.576 | -11.655 | -13.106 | -14.336 | -16.067 | -17.66 | -17.554 | -15.374 | -13.775 | -13.431 | -15.924 | -19.086 | -18.935 | -18.935 | -19.491 | -19.044 | -20.963 | -21.199 | -20.835 | -21.077 | -16.5 | -11.325 | 4.009 | 25.015 | 36.654 | 40.312 | 39.41 | 42.936 | 44.595 | 47.195 | 48.501 | 48.995 | 47.343 | 45.489 | 44.517 | 41.422 | 40.034 | 39.206 | 38.504 | 38.161 | 37.648 | 37.098 | 36.707 | 36.005 | 35.007 | 35.727 | 34.959 | 34.425 | 34.643 | 36.205 | 49.426 | 71.7 | 70.509 | 68.244 | 66.109 | 65.274 | 62.682 | 60.919 | 58.612 | 57.19 | 54.248 | 52.404 | 51.412 | 52.604 | 50.316 | 48.274 | 47.831 | 47.496 | 45.468 | 44.846 | 44.504 | 44.404 | 43.937 | 43.522 | 42.207 | 41.793 | 40.812 | 40.426 | 40.084 | 39.332 | 38.356 | 39.803 | 43.317 | 45.532 | 52.7 | 55 | 50.4 | 60.3 | 67 | 59.3 | 58.1 | 59.3 | 63.3 | 27.5 | 29.6 | 32.6 | 41.8 | 46.6 | 42.8 | 44.5 | 51.2 | 49.7 | 50.9 | 41.7 | 44.1 | 39.2 | 36.6 | 34.8 | 34 | -0.1 | -4.2 | -6.2 |
Totaal eigen vermogen van aandeelhouders
| 504.116 | 501.372 | 516.798 | 500.439 | 500.784 | 491.971 | 507.606 | 478.021 | 470.836 | 459.65 | 472.808 | 454.349 | 434.567 | 426.777 | 425.264 | 389.345 | 373.671 | 369.799 | 526.537 | 520.681 | 500.304 | 489.641 | 496.655 | 481.014 | 463.354 | 460.948 | 470.335 | 487.441 | 478.158 | 464.52 | 473.993 | 470.097 | 458.983 | 458.786 | 440.552 | 450.441 | 442.995 | 458.557 | 482.209 | 474.338 | 474.512 | 472.752 | 463.304 | 460.075 | 435.849 | 424.94 | 423.69 | 428.297 | 380.871 | 390.792 | 391.366 | 391.075 | 401.61 | 371.461 | 352.45 | 373.455 | 342.756 | 352.959 | 369.568 | 400.852 | 408.137 | 395.651 | 398.96 | 423.809 | 439.984 | 451.749 | 463.195 | 429.385 | 392.418 | 378.537 | 378.381 | 364.274 | 343.691 | 331.505 | 321.678 | 313.594 | 296.681 | 312.525 | 316.558 | 306.211 | 276.636 | 266.028 | 274.713 | 253.883 | 239.766 | 237.771 | 236.212 | 214.379 | 207.645 | 182.13 | 172.47 | 173.06 | 158.509 | 152.308 | 159.47 | 149.771 | 148.415 | 142.611 | 147.815 | 174.2 | 162 | 160.5 | 166.4 | 168 | 148.5 | 144.2 | 145.5 | 145.3 | 100.4 | 100.4 | 103.9 | 110.1 | 107.8 | 102.5 | 104.8 | 108.8 | 101 | 100.9 | 92.9 | 90.3 | 76.9 | 73.4 | 72.5 | 70.9 | 33 | 35.7 | 35.8 |
Totaal eigen vermogen
| 506.575 | 503.68 | 518.957 | 502.918 | 503.898 | 494.913 | 510.544 | 483.547 | 475.856 | 464.469 | 477.086 | 459.563 | 439.402 | 431.78 | 429.934 | 393.43 | 377.696 | 373.511 | 530.409 | 523.944 | 503.844 | 493.277 | 500.376 | 481.014 | 463.354 | 460.948 | 470.335 | 487.441 | 478.158 | 464.52 | 473.993 | 470.097 | 459.632 | 459.418 | 441.147 | 452.909 | 445.084 | 460.65 | 484.285 | 476.81 | 477.263 | 475.573 | 465.99 | 462.668 | 437.998 | 426.873 | 425.692 | 431.399 | 383.485 | 393.691 | 394.074 | 393.849 | 404.068 | 373.916 | 354.73 | 375.822 | 344.757 | 354.964 | 371.452 | 402.822 | 409.837 | 397.506 | 400.765 | 425.536 | 441.961 | 453.662 | 465.06 | 431.03 | 393.885 | 379.073 | 378.824 | 364.518 | 343.936 | 331.736 | 321.678 | 313.594 | 296.681 | 312.525 | 316.558 | 306.211 | 276.636 | 266.028 | 274.713 | 253.883 | 239.766 | 237.771 | 236.212 | 214.379 | 207.645 | 182.13 | 172.47 | 173.06 | 158.509 | 152.308 | 159.47 | 149.771 | 148.415 | 142.611 | 147.815 | 174.2 | 162 | 160.5 | 166.4 | 168 | 148.5 | 144.2 | 145.5 | 145.3 | 100.4 | 100.4 | 103.9 | 110.1 | 107.8 | 102.5 | 104.8 | 108.8 | 101 | 100.9 | 92.9 | 90.3 | 76.9 | 73.4 | 72.5 | 70.9 | 33 | 35.7 | 35.8 |
Totaal passiva en aandeelhoudersvermogen
| 759.188 | 751.415 | 769.082 | 763.397 | 749.697 | 741.496 | 787.705 | 775.68 | 766.136 | 739.984 | 761.16 | 741.017 | 710.898 | 694.706 | 719.257 | 701.778 | 679.689 | 697.913 | 847.308 | 867.055 | 336.787 | 335.384 | 759.701 | 763.916 | 627.248 | 612.132 | 645.38 | 659.566 | 634.073 | 595.041 | 607.802 | 624.478 | 598.736 | 594.062 | 585.17 | 613.118 | 590.011 | 584.537 | 583.023 | 601.769 | 591.443 | 574.884 | 578.61 | 594.991 | 543.641 | 515.379 | 526.362 | 562.371 | 479.474 | 493.04 | 506.043 | 498.973 | 495.973 | 460.017 | 442.108 | 466.423 | 445.019 | 450.479 | 469.377 | 516.228 | 526.352 | 554.941 | 563.99 | 606.393 | 598.062 | 629.652 | 646.216 | 642.956 | 592.387 | 581.032 | 577.618 | 580.764 | 549.11 | 537.822 | 549.892 | 528.17 | 486.096 | 480.246 | 476.95 | 498.647 | 422.976 | 424.574 | 390.967 | 394.874 | 361.779 | 350.429 | 345.154 | 362.677 | 348.724 | 310.166 | 290.676 | 332.277 | 302.739 | 288.105 | 290.405 | 301.272 | 283.284 | 270.955 | 267.186 | 312.8 | 315.3 | 327.3 | 296.4 | 320.8 | 280.1 | 252.8 | 249.1 | 276 | 246.3 | 221.3 | 208.4 | 253.3 | 227.6 | 207.2 | 200.4 | 234 | 211.4 | 200.2 | 186.9 | 200.1 | 173.8 | 162.8 | 157 | 204.9 | 152.3 | 146 | 144.1 |