MACOM Technology Solutions Holdings, Inc.
NASDAQ:MTSI
113.8 (USD) • At close November 4, 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 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 117.304 | 114.99 | 163.586 | 173.952 | 121.52 | 136.573 | 126.155 | 119.952 | 132.17 | 127.575 | 273.396 | 156.537 | 144.134 | 105.54 | 128.728 | 129.441 | 131.87 | 120.735 | 108.184 | 75.519 | 85.265 | 92.677 | 87.089 | 94.676 | 85.268 | 162.695 | 152.085 | 130.104 | 167.606 | 112.615 | 353.917 | 332.977 | 66.842 | 58.187 | 47.808 | 122.312 | 80.687 | 73.97 | 48.335 | 173.895 | 173.508 | 63.139 | 66.42 | 110.446 | 115.631 | 103.329 | 92.574 | 84.528 | 77.628 | 74.743 | 33.108 | 45.668 | 36.728 | 23.946 |
Kortetermijnbeleggingen
| 404.196 | 361.423 | 299.705 | 340.574 | 466.072 | 440.735 | 468.577 | 466.58 | 404.169 | 375.449 | 204.314 | 188.365 | 164.766 | 162.554 | 226.044 | 203.711 | 133.248 | 100.847 | 101.879 | 101.226 | 100.52 | 99.708 | 98.67 | 98.221 | 97.723 | 27.396 | 44.585 | 84.121 | 81.641 | 31.571 | 23.75 | 23.776 | 23.726 | 23.632 | 29.754 | 39.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 521.5 | 476.413 | 463.291 | 514.526 | 587.592 | 577.308 | 594.732 | 586.532 | 536.339 | 503.024 | 477.71 | 344.902 | 308.9 | 268.094 | 354.772 | 333.152 | 265.118 | 221.582 | 210.063 | 176.745 | 185.785 | 192.385 | 185.759 | 192.897 | 182.991 | 190.091 | 196.67 | 214.225 | 249.247 | 144.186 | 377.667 | 356.753 | 90.568 | 81.819 | 77.562 | 161.869 | 80.687 | 73.97 | 48.335 | 173.895 | 173.508 | 63.139 | 66.42 | 110.446 | 115.631 | 103.329 | 92.574 | 84.528 | 77.628 | 74.743 | 33.108 | 45.668 | 36.728 | 23.946 |
Nettovorderingen
| 106.776 | 120.222 | 101.075 | 91.253 | 105.893 | 121.823 | 112.039 | 101.551 | 106.594 | 100.552 | 97.444 | 84.57 | 71.619 | 68.281 | 55.209 | 47.124 | 79.408 | 72.122 | 68.506 | 86.451 | 84.862 | 103.151 | 127.503 | 114.976 | 121.23 | 126.063 | 116.056 | 154.589 | 150.455 | 147.908 | 133.27 | 129.938 | 108.085 | 107.681 | 92.524 | 83.95 | 89.714 | 89.35 | 79.452 | 75.156 | 75.795 | 67.913 | 66.468 | 62.961 | 55.195 | 49.646 | 52.142 | 54.184 | 50.592 | 48.489 | 41.618 | 46.212 | 49.011 | 45.522 |
Voorraad
| 190.715 | 177.806 | 159.501 | 136.3 | 139.008 | 131.882 | 121.335 | 114.96 | 110.228 | 93.352 | 88.538 | 82.699 | 83.495 | 84.516 | 89.015 | 91.584 | 95.576 | 99.624 | 106.857 | 107.88 | 110.546 | 119.94 | 120.858 | 122.837 | 122.866 | 143.897 | 143.136 | 136.074 | 120.345 | 139.622 | 115.219 | 114.935 | 117.078 | 106.972 | 100.999 | 79.943 | 84.373 | 84.077 | 89.208 | 73.572 | 69.923 | 71.937 | 88.687 | 53.995 | 54.654 | 57.202 | 58.629 | 57.459 | 53.034 | 49.788 | 52.697 | 52.48 | 52.158 | 45.289 |
Overige vlottende activa
| 24.621 | 23.997 | 21.084 | 19.114 | 19.558 | 17.303 | 19.527 | 10.04 | 12.344 | 9.508 | 7.872 | 9.365 | 12.321 | 11.742 | 10.219 | 9.659 | 10.166 | 24.655 | 25.208 | 27.506 | 26.846 | 29.783 | 25.308 | 23.311 | 22.335 | 15.158 | 25.363 | 22.438 | 18.284 | 17.805 | 15.619 | 11.318 | 12.353 | 11.553 | 26.89 | 58.457 | 18.423 | 25.386 | 25.851 | 14.769 | 16.778 | 17.38 | 17.237 | 6.153 | 5.217 | 4.957 | 11.209 | 11.924 | 13.88 | 12.132 | 12.138 | 12.175 | 10.097 | 5.364 |
Totaal vlottende activa
| 843.612 | 798.438 | 744.951 | 761.193 | 852.051 | 848.316 | 847.633 | 813.083 | 765.505 | 706.436 | 671.564 | 521.536 | 476.335 | 432.633 | 509.215 | 481.519 | 450.268 | 417.983 | 410.634 | 398.582 | 413.089 | 445.259 | 459.428 | 458.861 | 454.393 | 475.209 | 481.225 | 562.897 | 569.85 | 480.173 | 641.775 | 612.944 | 328.084 | 308.025 | 329.406 | 384.219 | 309.154 | 308.74 | 278.802 | 373.349 | 365.864 | 250.649 | 254.858 | 244.674 | 243.282 | 227.267 | 216.692 | 213.034 | 195.134 | 185.152 | 139.561 | 156.535 | 147.994 | 120.121 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 178.975 | 180.229 | 184.278 | 149.496 | 155.376 | 123.266 | 118.945 | 123.701 | 122.498 | 122.426 | 120.773 | 120.526 | 119.137 | 114.253 | 115.953 | 118.866 | 122 | 125.765 | 129.979 | 132.647 | 139.38 | 149.952 | 148.884 | 149.923 | 139.415 | 138.542 | 132.01 | 131.019 | 121.413 | 118.518 | 101.845 | 99.167 | 100.452 | 99.637 | 94.439 | 83.759 | 80.167 | 65.352 | 59.393 | 50.357 | 48.86 | 48.268 | 47.353 | 31.563 | 28.749 | 29.539 | 29.548 | 30.209 | 30.926 | 29.57 | 28.558 | 25.364 | 23.54 | 21.106 |
Goodwill
| 330.34 | 330.373 | 322.489 | 323.398 | 323.734 | 324.61 | 312.152 | 311.417 | 311.958 | 313.185 | 313.898 | 314.24 | 314.338 | 314.377 | 315.338 | 315.012 | 314.779 | 314.82 | 314.598 | 314.727 | 314.687 | 314.361 | 314.34 | 314.076 | 314.401 | 317.094 | 316.239 | 313.765 | 313.726 | 309.884 | 118.082 | 120.024 | 117.844 | 117.835 | 114.557 | 93.346 | 98.799 | 96.321 | 95.764 | 10.784 | 13.462 | 15.84 | 14.697 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 0 |
Immateriële activa
| 85.525 | 93.013 | 119.527 | 66.994 | 66.288 | 67.289 | 44.441 | 51.254 | 59.289 | 67.344 | 75.398 | 84.685 | 96.091 | 107.499 | 118.905 | 130.898 | 143.317 | 155.735 | 168.154 | 181.228 | 193.758 | 472.57 | 492.317 | 512.785 | 533.876 | 584.035 | 601.92 | 621.092 | 619.37 | 638.877 | 240.933 | 259.602 | 270.856 | 279.535 | 298.026 | 243.666 | 252.496 | 261.579 | 272.325 | 142.633 | 162.494 | 171.929 | 165.359 | 17.899 | 16.41 | 17.198 | 17.987 | 18.776 | 20.162 | 20.801 | 21.441 | 22.081 | 22.72 | 20.562 |
Goodwill en immateriële activa
| 415.865 | 423.386 | 442.016 | 390.392 | 390.022 | 391.899 | 356.593 | 362.671 | 371.247 | 380.529 | 389.296 | 398.925 | 410.429 | 421.876 | 434.243 | 445.91 | 458.096 | 470.555 | 482.752 | 495.955 | 508.445 | 786.931 | 806.657 | 826.861 | 848.277 | 901.129 | 918.159 | 934.857 | 933.096 | 948.761 | 359.015 | 379.626 | 388.7 | 397.37 | 412.583 | 337.012 | 351.295 | 357.9 | 368.089 | 153.417 | 175.956 | 187.769 | 180.056 | 21.889 | 20.4 | 21.188 | 21.977 | 22.766 | 24.152 | 24.791 | 25.431 | 26.071 | 26.71 | 20.562 |
Langetermijnbeleggingen
| 0 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 15.342 | 17.458 | 19.483 | 12.942 | 17.745 | 9.975 | 14.547 | 19.864 | 23.613 | 27.157 | 22.123 | 26.538 | 31.094 | 34.259 | 37.415 | 41.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.247 | -19.194 | 0 | 0 | -18.296 | -9.393 | -20.93 | 0 | -8.365 | -8.264 | -8.264 | 0 | -8.325 | -8.29 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 211.507 | 214.061 | 217.463 | 218.107 | 210.675 | 217.816 | 229.253 | 237.415 | 37.519 | 38.261 | 38.883 | 39.516 | 39.703 | 40.214 | 41.417 | 41.935 | 41.648 | 42.848 | 43.322 | 41.407 | 2.303 | 2.298 | 2.285 | 2.272 | 1.662 | 1.713 | 0.948 | 0.948 | 2.07 | 1.941 | 88.565 | 89.606 | 83.9 | 83.909 | 49.619 | 48.239 | 66.098 | 70.487 | 46.381 | 84.629 | 88.654 | 79.592 | 85.429 | 0 | 8.365 | 8.264 | 8.264 | 0 | 8.325 | 8.29 | 0 | 0 | 4.704 | 0 |
Overige niet-vlottende activa
| 55.253 | 57.774 | 59.594 | 31.556 | 32.087 | 33.676 | 32.788 | 32.447 | 33.801 | 36.341 | 37.102 | 38.3 | 37.05 | 39.936 | 39.912 | 40.453 | 39.14 | 41.101 | 45.656 | 10.965 | 13.953 | 13.383 | 14.051 | 13.484 | 7.709 | 7.162 | 7.418 | 7.402 | 6.45 | 6.339 | 5.495 | 7.208 | 12.015 | 11.457 | 12.402 | 13.022 | 16.247 | 19.194 | 24.626 | 20.482 | 18.296 | 9.393 | 20.93 | 5.905 | 1.386 | 1.738 | 1.989 | 2.064 | 2.126 | 2.246 | 4.659 | 3.298 | 1.644 | 3.047 |
Totaal niet-vlottende activa
| 861.6 | 877.95 | 905.851 | 792.051 | 790.66 | 769.157 | 740.079 | 758.734 | 567.565 | 580.057 | 588.554 | 612.609 | 623.777 | 635.762 | 644.467 | 664.909 | 670.859 | 694.816 | 721.573 | 704.587 | 691.238 | 974.687 | 998.415 | 1,023.634 | 1,031.322 | 1,085.961 | 1,100.035 | 1,074.226 | 1,063.029 | 1,075.559 | 554.92 | 575.607 | 585.067 | 592.373 | 569.043 | 482.032 | 497.56 | 493.739 | 498.489 | 308.885 | 313.47 | 315.629 | 312.838 | 59.357 | 50.535 | 52.465 | 53.514 | 55.039 | 57.204 | 56.607 | 58.648 | 54.733 | 56.598 | 44.715 |
Totaal activa
| 1,705.212 | 1,676.388 | 1,650.802 | 1,553.244 | 1,642.711 | 1,617.473 | 1,587.712 | 1,571.817 | 1,333.07 | 1,286.493 | 1,260.118 | 1,134.145 | 1,100.112 | 1,068.395 | 1,153.682 | 1,146.428 | 1,121.127 | 1,112.799 | 1,132.207 | 1,103.169 | 1,104.327 | 1,419.946 | 1,457.843 | 1,482.495 | 1,485.715 | 1,561.17 | 1,581.26 | 1,637.123 | 1,632.879 | 1,555.732 | 1,196.695 | 1,188.551 | 913.151 | 900.398 | 898.449 | 866.251 | 806.714 | 802.479 | 777.291 | 682.234 | 679.334 | 566.278 | 567.696 | 304.031 | 293.817 | 279.732 | 270.206 | 268.073 | 252.338 | 241.759 | 198.209 | 211.268 | 204.592 | 164.836 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 40.288 | 44.341 | 27.137 | 24.966 | 27.409 | 31.095 | 35.647 | 30.733 | 42.725 | 30.999 | 33.936 | 28.712 | 25.98 | 26.473 | 28.158 | 23.043 | 25.599 | 26.428 | 24.327 | 24.822 | 38.849 | 35.08 | 32.567 | 41.951 | 29.37 | 29.224 | 76.788 | 107.275 | 82.935 | 92.186 | 79.965 | 84.947 | 73.624 | 78.335 | 76.283 | 67.418 | 61.264 | 63.844 | 32.636 | 64.91 | 71.555 | 69.874 | 77.169 | 40.897 | 40.585 | 37.879 | 38.61 | 26.958 | 24.41 | 22.04 | 18.999 | 20.549 | 17.811 | 17.72 |
Kortlopende schulden
| 0.808 | 0.948 | 1.052 | 1.162 | 125.242 | 4.87 | 1.034 | 1.006 | 0.977 | 0.949 | 0.921 | 0.958 | 1.082 | 1.203 | 8.204 | 8.253 | 8.391 | 8.481 | 8.617 | 7.969 | 8.104 | 8.079 | 8.016 | 7.352 | 7.384 | 7.689 | 7.681 | 7.7 | 7.959 | 7.042 | 7.098 | 7.203 | 4.513 | 4.499 | 4.486 | 4.058 | 4.054 | 4.062 | 4.081 | 3.478 | 8.032 | 4.532 | 6.96 | -16.164 | -15.621 | -12.424 | 0 | 14.197 | 14.724 | 18.473 | 80.164 | 18.441 | 30.647 | 0.768 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.734 | 0 | 0 | 0 | 1.233 | 0 | 0 | 0 | 0.415 | 0 | 0 | 0 | 4.184 | 0 | 0 | 0 | 0 | 0.037 | 0 | 0.025 | 0.508 | 1.172 | 0.896 | 0.418 | 0.865 | 0.125 | 0.992 | 0 | 0.02 | 0.834 | 0.651 | 0.201 | 0.33 | 0 | 1.692 | 0.885 | 2.408 | 14.034 | 2.408 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 2.762 | 0 | 0 | 229.253 | 3.916 | 37.519 | 3.789 | 2.291 | 1.904 | 1.749 | 0 | 0 | 6.346 | 7.488 | 7.027 | 7.094 | 2.137 | 2.355 | 0.215 | 7.532 | 7.757 | 8.279 | 0 | -50.981 | 1.994 | 0 | 0 | -48.279 | -54.368 | -43.091 | -48.298 | -43.479 | 31.431 | 0.336 | 0.267 | 0.219 | 17.258 | 16.398 | 15.023 | 9.28 | 9.03 | 8.065 | 7.574 | 8.067 | 7.992 | 7.879 | 7.957 | 9.302 | 13.119 | 13.303 | 12.459 |
Overige kortlopende verplichtingen
| 61.993 | 63.564 | 74.68 | 54.635 | 57.986 | 55.284 | -172.15 | 61.559 | 20.212 | 58.586 | 60.043 | 61.47 | 58.293 | 60.897 | 61.794 | 57.308 | 53.539 | 51.028 | 54.601 | 39.908 | 45.303 | 45.43 | 45.064 | 49.945 | 46.446 | 51.674 | 50.981 | 0.15 | 10.719 | 6.869 | 48.279 | 54.368 | 43.091 | 48.298 | 43.479 | -31.431 | 0 | 0 | 34.962 | 0 | 0 | 0 | 0 | 16.164 | 15.621 | 12.424 | 0.405 | 6.58 | 9.525 | 6.084 | 6.039 | 15 | 15.753 | 32.219 |
Totaal kortlopende verplichtingen
| 103.089 | 108.853 | 102.869 | 83.525 | 210.637 | 91.249 | 93.784 | 97.214 | 101.433 | 94.323 | 97.191 | 93.044 | 87.104 | 88.573 | 98.156 | 94.95 | 95.017 | 92.964 | 94.639 | 74.836 | 94.611 | 88.804 | 93.179 | 107.005 | 91.479 | 88.587 | 84.469 | 117.119 | 101.613 | 106.097 | 87.063 | 92.15 | 78.137 | 82.834 | 80.769 | 71.476 | 65.654 | 68.173 | 71.898 | 85.646 | 95.985 | 89.429 | 93.409 | 49.927 | 48.65 | 45.453 | 47.082 | 55.727 | 56.538 | 54.554 | 114.504 | 67.109 | 77.514 | 63.166 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 447.994 | 447.707 | 479.045 | 478.91 | 478.929 | 593.229 | 593.093 | 592.952 | 592.801 | 592.641 | 592.481 | 520.134 | 516.312 | 520.667 | 679.646 | 681.166 | 682.298 | 683.419 | 684.426 | 684.778 | 684.894 | 685.968 | 688.863 | 687.395 | 685.804 | 683.507 | 679.859 | 678.746 | 677.377 | 586.216 | 587.11 | 576.345 | 340.581 | 341.396 | 342.151 | 340.504 | 341.421 | 342.335 | 443.248 | 343.178 | 343.938 | 245 | 220 | 6.866 | 0 | 0 | 0 | 2.234 | 0 | 0 | 0 | 0 | 0 | 30.658 |
Uitgestelde opbrengsten niet-vlottend
| 5.422 | 5.214 | 5.604 | 2.8 | 3.6 | 0 | 0 | -19.641 | 0.2 | 0.4 | 0.7 | 0.9 | 4.6 | 0 | 0 | 0 | 27.315 | 7.804 | 16.451 | 0.632 | 7.341 | 9.268 | 7.661 | 0.389 | 15.88 | 9.151 | 26.167 | 15.172 | 54.734 | 45.648 | 43.076 | 38.253 | 25.563 | 40.901 | 36.7 | 13.906 | 24.107 | 23.99 | 0 | 6.759 | 9.531 | 6.408 | 2.238 | 1.985 | 0 | 0 | 0 | 4.091 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 40.362 | 40.583 | -5.604 | 20.442 | -3.6 | 0 | 0 | 19.641 | -0.2 | -0.4 | -0.7 | -0.9 | -4.6 | 0 | 0 | 0 | 2.085 | 2.051 | 0.64 | 0.632 | 0.455 | 0.452 | 0.442 | 0.389 | 7.791 | 15.975 | 15.555 | 15.172 | 11.731 | 10.116 | 9.564 | 11.765 | 14.293 | 13.92 | 12.78 | 7.916 | 7.365 | 8.028 | 0 | 9.042 | 7.908 | 8.249 | 8.353 | 5.007 | 5.22 | 4.891 | 5.326 | 5.327 | 0.439 | 0.304 | 0.635 | 2.443 | 0 | 3.711 |
Overige niet-vlottende verplichtingen
| 27.294 | 28.418 | 44.797 | 19.967 | 38.437 | 38.98 | 38.291 | 38.903 | 43.196 | 44.846 | 44.972 | 48.331 | 46.303 | 47.022 | 46.43 | 70.166 | 41.108 | 40.83 | 42.531 | 30.8 | 18.031 | 18.429 | 10.442 | 18.642 | 5.724 | 5.684 | 7.409 | 33.54 | 8.043 | 7.537 | 6.923 | 7.254 | 7.945 | 7.339 | 7.397 | 7.916 | 7.365 | 8.028 | 35.123 | 9.042 | 7.908 | 8.249 | 8.353 | 3.022 | 9.596 | 10.656 | 9.587 | 1.236 | 14.706 | 21.269 | 15.597 | 286.553 | 307.732 | 22.646 |
Totaal niet-vlottende verplichtingen
| 521.072 | 521.922 | 523.842 | 522.119 | 517.366 | 632.209 | 631.384 | 631.855 | 635.997 | 637.887 | 638.153 | 569.365 | 567.215 | 567.689 | 726.076 | 751.332 | 752.806 | 734.104 | 744.048 | 716.842 | 710.721 | 714.117 | 707.408 | 706.815 | 715.199 | 714.317 | 728.99 | 742.63 | 751.885 | 649.517 | 646.673 | 633.617 | 388.382 | 403.556 | 399.028 | 370.242 | 380.258 | 382.381 | 478.371 | 368.021 | 369.285 | 267.906 | 238.944 | 16.88 | 14.816 | 15.547 | 14.913 | 12.888 | 15.145 | 21.573 | 16.232 | 288.996 | 307.732 | 57.015 |
Totaal passiva
| 624.161 | 630.775 | 626.711 | 605.644 | 728.003 | 723.458 | 725.168 | 729.069 | 737.43 | 732.21 | 735.344 | 662.409 | 654.319 | 656.262 | 824.232 | 846.282 | 847.823 | 827.068 | 838.687 | 791.678 | 805.332 | 802.921 | 800.587 | 813.82 | 806.678 | 802.904 | 813.459 | 859.749 | 853.498 | 755.614 | 733.736 | 725.767 | 466.519 | 486.39 | 479.797 | 441.718 | 445.912 | 450.554 | 550.269 | 453.667 | 465.27 | 357.335 | 332.353 | 66.807 | 63.466 | 61 | 61.995 | 68.615 | 71.683 | 76.127 | 130.736 | 356.105 | 385.246 | 120.181 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 237.066 | 0 | 266.273 | 289.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.23 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.117 |
Gewone aandelen
| 0.072 | 0.072 | 0.072 | 0.071 | 0.071 | 0.071 | 0.071 | 0.07 | 0.07 | 0.07 | 0.07 | 0.069 | 0.069 | 0.069 | 0.068 | 0.067 | 0.067 | 0.067 | 0.066 | 0.066 | 0.066 | 0.066 | 0.065 | 0.065 | 0.065 | 0.065 | 0.064 | 0.064 | 0.064 | 0.064 | 0.054 | 0.054 | 0.054 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.048 | 0.048 | 0.047 | 0.047 | 0.047 | 0.046 | 0.046 | 0.046 | 9.633 | 7.606 | 13.572 | 16.77 | 0.04 | 0.002 | 0 | 0 |
Ingehouden winsten
| -215.264 | -235.203 | -250.183 | -262.709 | -287.159 | -299.012 | -324.767 | -354.286 | -593.622 | -625.856 | -655.414 | -801.754 | -818.883 | -833.888 | -848.695 | -839.727 | -857.219 | -832.237 | -822.011 | -791.774 | -802.29 | -477.576 | -431.372 | -407.976 | -391.483 | -306.052 | -290.568 | -266.981 | -256.26 | -228.584 | -98.453 | -97.488 | -102.59 | -125.142 | -114.493 | -98.922 | -153.328 | -161.354 | -153.817 | -147.511 | -162.048 | -163.231 | -126.924 | -120.425 | -124.175 | -133.542 | -141.628 | -147.736 | -164.694 | -178.239 | -123.477 | -144.658 | -180.507 | -26.111 |
Overige gereserveerde algehele resultaten
| -2.082 | -1.935 | -0.396 | -3.635 | -2.883 | -1.433 | -2.567 | -5.851 | -2.766 | 0.195 | 3.209 | 4.15 | 4.468 | 4.462 | 6.138 | 5.009 | 4.281 | 2.126 | 4.189 | 4.358 | 4.899 | 3.798 | 2.841 | 2.188 | 3.757 | 7.173 | 2.999 | 2.977 | 2.61 | 3.015 | -0.604 | 9.039 | 8.711 | 3.271 | -2.449 | -2.279 | -2.19 | -1.368 | -1.147 | -1.354 | -0.529 | -0.554 | -0.122 | -0.167 | -0.261 | -0.269 | -0.144 | -0.137 | -0.213 | -0.165 | -0.214 | -0.181 | -0.154 | -0.173 |
Overige totale aandeelhoudersvermogen
| 1,298.325 | 1,045.613 | 1,274.598 | 947.6 | 914.708 | 1,194.389 | 1,189.807 | 1,202.815 | 1,191.958 | 1,179.874 | 1,176.909 | 1,269.271 | 1,260.139 | 1,241.49 | 1,171.939 | 1,134.797 | 1,126.175 | 1,115.775 | 1,111.276 | 1,098.841 | 1,096.32 | 1,090.737 | 1,085.722 | 1,074.398 | 1,066.698 | 1,057.08 | 1,055.306 | 1,041.314 | 1,032.967 | 1,025.623 | 561.962 | 551.179 | 540.457 | 535.826 | 535.541 | 525.681 | 516.267 | 512.364 | 381.938 | 377.384 | 376.594 | 372.681 | 362.342 | 357.37 | 354.741 | 352.497 | 340.35 | 339.725 | 331.99 | 327.266 | 191.124 | 0 | 0.007 | 70.822 |
Totaal eigen vermogen van aandeelhouders
| 1,081.051 | 1,045.613 | 1,024.091 | 947.6 | 914.708 | 894.015 | 862.544 | 842.748 | 595.64 | 554.283 | 524.774 | 471.736 | 445.793 | 412.133 | 329.45 | 300.146 | 273.304 | 285.731 | 293.52 | 311.491 | 298.995 | 617.025 | 657.256 | 668.675 | 679.037 | 758.266 | 767.801 | 777.374 | 779.381 | 800.118 | 462.959 | 462.784 | 446.632 | 414.008 | 418.652 | 424.533 | 360.802 | 351.925 | 227.022 | 228.567 | 214.064 | 208.943 | 235.343 | 237.224 | 230.351 | 218.732 | 208.211 | 199.458 | 180.655 | 165.632 | 67.473 | -144.837 | -180.654 | 44.655 |
Totaal eigen vermogen
| 1,081.051 | 1,045.613 | 1,024.091 | 947.6 | 914.708 | 894.015 | 862.544 | 842.748 | 595.64 | 554.283 | 524.774 | 471.736 | 445.793 | 412.133 | 329.45 | 300.146 | 273.304 | 285.731 | 293.52 | 311.491 | 298.995 | 617.025 | 657.256 | 668.675 | 679.037 | 758.266 | 767.801 | 777.374 | 779.381 | 800.118 | 462.959 | 462.784 | 446.632 | 414.008 | 418.652 | 424.533 | 360.802 | 351.925 | 227.022 | 228.567 | 214.064 | 208.943 | 235.343 | 237.224 | 230.351 | 218.732 | 208.211 | 199.458 | 180.655 | 165.632 | 67.473 | -144.837 | -180.654 | 44.655 |
Totaal passiva en aandeelhoudersvermogen
| 1,705.212 | 1,676.388 | 1,650.802 | 1,553.244 | 1,642.711 | 1,617.473 | 1,587.712 | 1,571.817 | 1,333.07 | 1,286.493 | 1,260.118 | 1,134.145 | 1,100.112 | 1,068.395 | 1,153.682 | 1,146.428 | 1,121.127 | 1,112.799 | 1,132.207 | 1,103.169 | 1,104.327 | 1,419.946 | 1,457.843 | 1,482.495 | 1,485.715 | 1,561.17 | 1,581.26 | 1,637.123 | 1,632.879 | 1,555.732 | 1,196.695 | 1,188.551 | 913.151 | 900.398 | 898.449 | 866.251 | 806.714 | 802.479 | 777.291 | 682.234 | 679.334 | 566.278 | 567.696 | 304.031 | 293.817 | 279.732 | 270.206 | 268.073 | 252.338 | 241.759 | 198.209 | 211.268 | 204.592 | 164.836 |