Mission Bancorp
OTC:MSBC
81.25 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q1 | 2017 Q4 | 2017 Q1 | 2016 Q4 | 2016 Q1 | 2015 Q4 | 2015 Q1 | 2014 Q4 | 2014 Q1 | 2013 Q4 | 2013 Q1 | 2012 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 305.742 | 178.293 | 119.478 | 150.273 | 167.686 | 119.702 | 117.539 | 130.343 | 246.93 | 207.077 | 331.579 | 356.437 | 339.012 | 313.259 | 308.425 | 282.878 | 224.749 | 190.304 | 140.389 | 91.009 | 103.79 | 89.199 | 0 | 55.751 | 73.954 | 0 | 78.043 | 0 | 91.119 | 0 | 82.537 | 0 | 71.807 | 0 | 91.748 | 0 | 87.435 | 18.106 | 17.791 | 22.296 | 11.248 | 19.099 | 18.657 | 19.783 | 18.555 | 17.43 | 14.063 | 12.221 | 6.534 | 8.388 | 8.28 | 8.471 | 8.734 | 8.065 | 5.963 | 4.6 | 5.254 | 3.248 | 2.804 |
Kortetermijnbeleggingen
| 18.753 | -225.908 | -157.62 | -189.952 | 238.09 | -176.806 | -166.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.297 |
Liquide middelen en kortetermijnbeleggingen
| 324.495 | -47.615 | -38.142 | -39.679 | 405.776 | -57.104 | -48.989 | 130.343 | 246.93 | 207.077 | 331.579 | 356.437 | 339.012 | 313.259 | 308.425 | 282.878 | 224.749 | 190.304 | 140.389 | 91.009 | 103.79 | 89.199 | 0 | 55.751 | 73.954 | 0 | 78.043 | 0 | 91.119 | 0 | 82.537 | 0 | 71.807 | 0 | 91.748 | 0 | 87.435 | 18.106 | 17.791 | 22.296 | 11.248 | 19.099 | 18.657 | 19.783 | 18.555 | 17.43 | 14.063 | 12.221 | 6.534 | 8.388 | 8.28 | 8.471 | 8.734 | 8.065 | 5.963 | 4.6 | 5.254 | 3.248 | 2.507 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.744 | 0.754 | 0.744 | 3.973 | 0.686 | 0.633 | 0.538 | 0.517 | 0.487 | 0.433 | 0.401 | 2.337 | 0.328 | 0.308 | 0.309 | 0.407 | 0.261 | 0.248 | 0.24 | 0.367 | 0.529 | 0.529 |
Voorraad
| 0 | 0 | 0 | 0 | -167.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 305.742 | 178.293 | 119.478 | 158.687 | 0 | 119.702 | 117.539 | 141.11 | 247.42 | 210.761 | 335.757 | 390.914 | 339.012 | 313.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 305.742 | 178.293 | 119.478 | 158.687 | 431.638 | 119.702 | 117.539 | 141.11 | 247.42 | 210.761 | 335.757 | 390.914 | 339.012 | 313.259 | 308.425 | 282.878 | 224.749 | 190.304 | 140.389 | 91.009 | 103.79 | 89.199 | 0 | 55.751 | 73.954 | 0 | 78.043 | 0 | 91.119 | 0 | 82.537 | 0 | 71.807 | 0 | 91.748 | 0 | 87.435 | 18.85 | 18.545 | 23.04 | 15.22 | 19.785 | 19.29 | 20.321 | 19.072 | 17.917 | 14.496 | 12.622 | 8.871 | 8.716 | 8.588 | 8.78 | 9.14 | 8.326 | 6.211 | 4.84 | 5.622 | 3.777 | 3.036 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2.873 | 2.997 | 3.133 | 6.538 | 3.246 | 3.282 | 3.033 | 4.507 | 3.279 | 3.29 | 3.709 | 4.866 | 0 | 0 | 0 | 6.419 | 0 | 0 | 0 | 7.041 | 0 | 0 | 0 | 2.877 | 0 | 0 | 3.705 | 0 | 3.945 | 0 | 4.228 | 0 | 4.575 | 0 | 4.478 | 0 | 2.233 | 0.618 | 0.638 | 0.672 | 0.742 | 0.567 | 0.555 | 0.465 | 0.448 | 0.458 | 0.479 | 0.456 | 0.492 | 0.45 | 0.298 | 0.319 | 0.384 | 0.352 | 0.307 | 0.305 | 0.282 | 0.297 | 0.319 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,511.109 | 1,316.688 | 1,369.918 | 1,324.297 | 224.793 | 1,335.82 | 1,303.569 | 1,217.497 | 1,066.325 | 1,026.331 | 848.922 | 780.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 234.146 | 130.678 | 81.336 | 115.388 | 238.09 | 62.598 | 68.55 | 93.811 | 200.933 | 160.722 | 291.013 | 292.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.441 | 10.483 | 10.626 | 19.214 | 12.079 | 11.107 | 4.858 | 4.956 | 5.202 | 5.473 | 5.719 | 8.343 | 6.299 | 6.445 | 7.457 | 9.73 | 6.886 | 4.736 | 1.38 | 3.377 | 1.513 | 2.025 |
Belastingvorderingen
| 13.909 | 15.23 | 15.501 | 18.149 | 16.543 | 15.28 | 14.995 | 17.082 | 14.343 | 13.306 | 8.873 | 6.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -237.019 | 49.872 | 50.755 | 31.464 | -241.336 | 42.738 | 39.806 | 24.35 | 38.99 | 37.322 | 34.966 | 47.131 | 1,149.771 | 1,124.85 | 1,078.246 | 990.591 | 963.575 | 917.793 | 770.887 | 751.96 | 700.299 | 663.038 | 0 | 630.202 | 600.322 | 0 | 553.657 | 0 | 463.227 | 0 | 408.473 | 0 | 350.111 | 0 | 320.488 | 0 | -2.233 | -10.059 | -11.121 | -11.298 | -19.956 | -12.646 | -11.662 | -5.323 | -5.404 | -5.66 | -5.952 | -6.175 | -8.834 | -6.749 | -6.743 | -7.776 | -10.114 | -7.238 | -5.043 | -1.685 | -3.658 | -1.81 | -2.344 |
Totaal niet-vlottende activa
| 1,525.018 | 1,515.465 | 1,520.643 | 1,495.836 | 241.336 | 1,459.718 | 1,429.953 | 1,357.247 | 1,323.87 | 1,240.971 | 1,187.483 | 1,130.965 | 1,149.771 | 1,124.85 | 1,078.246 | 997.01 | 963.575 | 917.793 | 770.887 | 759.001 | 700.299 | 663.038 | 0 | 633.079 | 600.322 | 0 | 557.362 | 0 | 467.172 | 0 | 412.7 | 0 | 354.686 | 0 | 324.966 | 0 | 2.233 | 10.059 | 11.121 | 11.298 | 19.956 | 12.646 | 11.662 | 5.323 | 5.404 | 5.66 | 5.952 | 6.175 | 8.834 | 6.749 | 6.743 | 7.776 | 10.114 | 7.238 | 5.043 | 1.685 | 3.658 | 1.81 | 2.344 |
Totaal activa
| 1,830.76 | 1,693.758 | 1,640.121 | 1,654.523 | 1,615.113 | 1,579.42 | 1,547.492 | 1,498.357 | 1,571.29 | 1,451.732 | 1,523.24 | 1,521.879 | 1,488.783 | 1,438.109 | 1,386.671 | 1,279.888 | 1,188.324 | 1,108.097 | 911.276 | 850.01 | 804.089 | 752.237 | 0 | 688.83 | 674.276 | 0 | 635.404 | 0 | 558.291 | 0 | 495.237 | 0 | 426.493 | 0 | 416.714 | 0 | 301.926 | 156.765 | 144.669 | 165.412 | 142.349 | 135.002 | 132.494 | 143.939 | 161.138 | 124.199 | 125.965 | 118.034 | 120.721 | 110.594 | 104.955 | 89.532 | 110.582 | 96.328 | 84.199 | 81.812 | 73.801 | 71.339 | 62.321 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 22.883 | 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 | 0.124 | 0.051 | 0.089 | 0.942 | 0.068 | 0.063 | 0.066 | 0.643 | 0.032 | 0.032 | 0.029 | 0.471 | 0.19 | 0.016 | 0.017 | 0.251 | 0.018 | 0.022 | 0.028 | 0.2 | 0.12 | 0.218 |
Kortlopende schulden
| 0 | 0 | 0 | 0.806 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 0.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 16.215 | -0.806 | -22.883 | 17.07 | 11.615 | -0.489 | 12.356 | 8.491 | 9.276 | -0.46 | 739.597 | 734.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.124 | -0.051 | -0.089 | -0 | -0.068 | -0.063 | -0.066 | -0.595 | -0.032 | -0.032 | -0.029 | -0 | -0.19 | -0.016 | -0.017 | -0.251 | -0.018 | -0.022 | -0.028 | -0.2 | -0.12 | -0.218 |
Totaal kortlopende verplichtingen
| 627.404 | 619.278 | 612.876 | 1,285.247 | 22.883 | 663.396 | 691.722 | 1,191.933 | 770.663 | 723.639 | 735.431 | 1,158.347 | 739.597 | 734.294 | 0 | 0.016 | 0 | 0 | 0 | 0.072 | 0 | 0 | 0 | 0.067 | 0 | 0 | 0.032 | 0 | 0.046 | 0 | 0.026 | 0 | 0.025 | 0 | 0.021 | 0 | 0.01 | 0.124 | 0.051 | 0.089 | 0.942 | 0.068 | 0.063 | 0.066 | 0.048 | 0.032 | 0.032 | 0.029 | 0.471 | 0.19 | 0.016 | 0.017 | 0.251 | 0.018 | 0.022 | 0.028 | 0.2 | 0.12 | 0.218 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 21.916 | 21.898 | 41.881 | 21.863 | 41.845 | 41.828 | 46.81 | 21.792 | 21.774 | 21.757 | 21.739 | 21.721 | 25.704 | 29.686 | 17.889 | 21.883 | 21.876 | 21.87 | 12 | 0 | 0 | 0 | 0 | 25.527 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.792 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 154.935 | 0 | 0 | 0 | 148.714 | 0 | 0 | 0 | 175.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 2.555 | 0 | 0 | 0 | 1.832 | 0 | 0 | 0 | 1.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -21.916 | -21.898 | 1,416.964 | -24.418 | -41.845 | 1,381.348 | 1,357.268 | 1,349.003 | 1,422.131 | 1,310.396 | 1,376.976 | 1,376.374 | 607.697 | 563.667 | 0 | 1,155.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 596.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.792 |
Totaal niet-vlottende verplichtingen
| 1,018.571 | 900.848 | 862.184 | 212.563 | 41.845 | 776.85 | 723.971 | 182.64 | 685.598 | 617.005 | 672.56 | 243.252 | 633.401 | 593.353 | 17.889 | 1,177.742 | 21.876 | 21.87 | 12 | 0 | 0 | 0 | 0 | 621.713 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.792 |
Totaal passiva
| 1,645.975 | 1,520.126 | 1,475.06 | 1,497.809 | 1,470.447 | 1,440.246 | 1,415.693 | 1,374.573 | 1,456.261 | 1,340.644 | 1,407.991 | 1,401.599 | 1,372.998 | 1,327.647 | 17.889 | 1,177.758 | 21.876 | 21.87 | 12 | 0.072 | 0 | 0 | 0 | 621.781 | 15 | 0 | 0.032 | 0 | 0.046 | 0 | 0.026 | 0 | 0.025 | 0 | 0.021 | 0 | 0.01 | 0.124 | 0.051 | 0.089 | 0.942 | 0.068 | 0.063 | 0.066 | 0.048 | 0.032 | 0.032 | 0.029 | 0.471 | 0.19 | 0.016 | 0.017 | 0.251 | 0.018 | 0.022 | 0.028 | 0.2 | 0.12 | 56.349 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 14.98 | 17.986 | 0 | 0 | 0 | 0 | 0 | 0 | 22.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 89.182 | 88.88 | 77.743 | 76.965 | 76.738 | 76.464 | 65.646 | 65.272 | 65.306 | 65.272 | 56.184 | 55.627 | 55.106 | 54.815 | 46.947 | 46.411 | 45.929 | 45.681 | 39.24 | 38.902 | 38.759 | 38.54 | 0 | 30.805 | 63.308 | 0 | 23.463 | 0 | 20.194 | 0 | 17.765 | 0 | 15.508 | 0 | 15.237 | 0 | 11.579 | 7.319 | 7.319 | 7.319 | 0 | 5.611 | 5.611 | 5.611 | 5.611 | 5.611 | 5.611 | 5.611 | 5.957 | 5.611 | 5.61 | 5.611 | 5.611 | 5.61 | 5.611 | 5.61 | 5.611 | 5.61 | 5.61 |
Ingehouden winsten
| 110.583 | 102.738 | 105.953 | 98.605 | 90.823 | 82.847 | 85.609 | 79.985 | 72.402 | 66.019 | 68.703 | 64.528 | 59.113 | 54.582 | 57.609 | 53.33 | 48.514 | 44.348 | 47.281 | 43.762 | 40.187 | 36.522 | 0 | 37.212 | 0 | 0 | 30.638 | 0 | 27.372 | 0 | 24.459 | 0 | 22.631 | 0 | 19.564 | 0 | 17.323 | 9.385 | 8.845 | 8.016 | 7.279 | 6.659 | 5.864 | 5.112 | 4.433 | 3.648 | 3.063 | 2.606 | 1.899 | 1.894 | 1.59 | 1.313 | 1.128 | 0.947 | 0.803 | 0.69 | 0.584 | 0.446 | 0.346 |
Overige gereserveerde algehele resultaten
| -14.98 | -17.986 | -18.635 | -18.855 | -22.895 | -20.137 | -19.456 | -21.473 | -22.679 | -20.203 | -9.638 | 0.124 | 1.566 | 1.065 | -0.92 | 2.389 | 2.162 | 1.986 | -0.248 | 0.055 | 0.268 | 0.038 | 67.039 | -0.978 | 0 | 53.474 | -0.627 | 47.078 | -0.488 | 42.131 | -0.093 | 38.331 | 0.192 | 35.048 | 0.248 | 29.201 | 0 | -0.039 | -0.071 | -0.058 | -0.062 | -0.077 | -0.116 | -0.087 | -0.087 | -0.072 | -0.063 | -0.077 | -0.039 | -0.021 | -0.085 | -0.004 | -0.036 | -0.049 | -0.005 | -0.001 | 0.003 | 0.005 | 0.016 |
Overige totale aandeelhoudersvermogen
| -14.98 | -17.986 | -18.635 | -18.855 | 0 | -20.137 | -19.456 | -21.473 | -22.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -0 | 0 | -0.016 | -0 | -0.012 | 0 | -0.003 | 0 | 0.006 | 0 | 0.023 | 0 | 0.036 | 0.3 | 0.054 | 0.036 | 0.018 | 7.349 | 1.35 | 1.35 | 1.35 | 1.441 | 1.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 184.785 | 173.632 | 165.061 | 156.714 | 144.666 | 139.174 | 131.799 | 123.785 | 115.029 | 111.088 | 115.249 | 120.28 | 115.785 | 110.462 | 103.636 | 102.13 | 96.605 | 92.015 | 86.273 | 82.719 | 79.214 | 75.1 | 67.049 | 67.039 | 63.308 | 53.458 | 53.474 | 47.065 | 47.078 | 42.128 | 42.131 | 38.337 | 38.331 | 35.071 | 35.048 | 29.237 | 29.201 | 16.719 | 16.129 | 15.295 | 14.566 | 13.543 | 12.709 | 11.986 | 11.053 | 10.283 | 8.611 | 8.14 | 7.817 | 7.484 | 7.115 | 6.92 | 6.703 | 6.508 | 6.409 | 6.299 | 6.198 | 6.061 | 5.972 |
Totaal eigen vermogen
| 184.785 | 173.632 | 165.061 | 156.714 | 144.666 | 139.174 | 131.799 | 123.785 | 115.029 | 111.088 | 115.249 | 120.28 | 115.785 | 110.462 | 103.636 | 102.13 | 96.605 | 92.015 | 86.273 | 82.719 | 79.214 | 75.1 | 67.049 | 67.049 | 63.308 | 53.458 | 53.458 | 47.065 | 47.065 | 42.128 | 42.128 | 38.337 | 38.337 | 35.071 | 35.071 | 29.237 | 29.237 | 16.719 | 16.129 | 15.295 | 14.566 | 13.543 | 12.709 | 11.986 | 11.053 | 10.283 | 8.611 | 8.14 | 7.817 | 7.484 | 7.115 | 6.92 | 6.703 | 6.508 | 6.409 | 6.299 | 6.198 | 6.061 | 5.972 |
Totaal passiva en aandeelhoudersvermogen
| 1,830.76 | 1,693.758 | 1,640.121 | 1,654.523 | 1,615.113 | 1,579.42 | 1,547.492 | 1,498.357 | 1,571.29 | 1,451.732 | 1,523.24 | 1,521.879 | 1,488.783 | 1,438.109 | 121.525 | 1,279.888 | 118.481 | 113.885 | 98.273 | 82.791 | 79.214 | 75.1 | 67.049 | 688.83 | 78.308 | 53.458 | 53.489 | 47.065 | 47.112 | 42.128 | 42.153 | 38.337 | 38.363 | 35.071 | 35.093 | 29.237 | 0 | 156.765 | 144.669 | 165.412 | 142.349 | 135.002 | 132.494 | 143.939 | 161.138 | 124.199 | 125.965 | 118.034 | 120.721 | 110.594 | 104.955 | 89.532 | 110.582 | 96.328 | 84.199 | 81.812 | 73.801 | 71.339 | 62.321 |