Mensch und Maschine Software SE
FSX:MUM.DE
53.2 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 45.554 | 35.398 | 44.67 | 24.867 | 33.768 | 22.412 | 40.148 | 24.367 | 24.866 | 22.023 | 20.328 | 19.995 | 19.263 | 23.312 | 25.655 | 15.977 | 19.882 | 26.356 | 20.82 | 12.918 | 11.881 | 13.443 | 14.497 | 9.588 | 10.619 | 10.926 | 9.261 | 7.745 | 8.25 | 7.277 | 8.88 | 6.351 | 6.571 | 6.672 | 9.674 | 9.579 | 11.501 | 10.592 | 8.69 | 6.462 | 7.599 | 7.426 | 7.085 | 6.62 | 6.121 | 7.861 | 6.292 | 6.421 | 6.946 | 6.878 | 14.833 | 17.96 | 9.504 | 11.608 | 8.653 | 9.061 | 5.326 | 7.825 | 7.749 | 6.896 |
Kortetermijnbeleggingen
| -17.402 | 0 | 0 | 0 | -17.783 | -17.827 | -17.508 | -17.56 | -17.655 | -17.747 | -17.844 | -17.941 | -17.85 | -17.944 | -18.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.496 | -10.553 | 0 | -10.673 | -10.727 | -10.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.009 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 45.554 | 35.398 | 44.67 | 24.867 | 33.768 | 22.412 | 40.148 | 24.367 | 24.866 | 22.023 | 20.328 | 19.995 | 19.263 | 23.312 | 25.655 | 15.977 | 19.882 | 26.356 | 20.82 | 12.918 | 11.881 | 13.443 | 14.497 | 9.588 | 10.619 | 10.926 | 9.261 | 7.745 | 8.25 | 7.277 | 8.88 | 6.351 | 6.571 | 6.672 | 9.674 | 9.579 | 11.501 | 10.592 | 8.69 | 6.462 | 7.599 | 7.426 | 7.085 | 6.62 | 6.121 | 7.861 | 6.292 | 6.421 | 6.946 | 6.878 | 14.833 | 17.96 | 9.504 | 11.608 | 8.653 | 9.061 | 5.326 | 7.825 | 7.749 | 6.896 |
Nettovorderingen
| 50.066 | 48.89 | 44.093 | 40.903 | 30.76 | 31.023 | 40.598 | 47.779 | 32.375 | 38.693 | 37.056 | 30.432 | 25.927 | 28.489 | 32.235 | 30.794 | 23.225 | 25.501 | 38.964 | 39.583 | 27 | 29.403 | 32.665 | 27.683 | 20.531 | 24.227 | 26.435 | 24.822 | 18.421 | 20.018 | 25.701 | 23.018 | 19.044 | 21.584 | 24.427 | 22.613 | 20.597 | 25.885 | 25.053 | 23.612 | 20.324 | 21.109 | 24.805 | 21.197 | 18.541 | 19.435 | 25.962 | 20.543 | 0 | 0 | 0 | 20.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.029 |
Voorraad
| 11.601 | 9.561 | 7.235 | 5.54 | 5.555 | 5.7 | 6.34 | 4.196 | 5.59 | 5.371 | 5.162 | 3.985 | 5.277 | 4.773 | 4.95 | 3.717 | 3.817 | 4.391 | 4.619 | 3.182 | 3.765 | 3.236 | 3.314 | 2.417 | 3.385 | 2.994 | 2.937 | 2.802 | 3.998 | 2.994 | 3.421 | 4.571 | 3.24 | 2.835 | 3.052 | 3.219 | 2.492 | 2.61 | 1.985 | 2.66 | 1.756 | 1.806 | 2.64 | 2.423 | 2.52 | 2.361 | 2.473 | 2.213 | 2.58 | 2.783 | 3.612 | 2.908 | 4.514 | 5.179 | 5.573 | 5.959 | 8.323 | 9.279 | 7.381 | 16.472 |
Overige vlottende activa
| 59.114 | 12.395 | 10.536 | 10.235 | 4.763 | 5.808 | 7.203 | 8.366 | 38.409 | 1 | 44.145 | 36.41 | 30.185 | 32.712 | 37.617 | 37.47 | 28.274 | 30.628 | 44.21 | 44.685 | 30.943 | 33.241 | 36.445 | 30.354 | 24.479 | 27.769 | 30.533 | 28.278 | 22.852 | 24.733 | 30.544 | 27.629 | 23.431 | 26.543 | 30.367 | 27.363 | 25.569 | 31.587 | 33.04 | 31.647 | 27.588 | 27.688 | 34.485 | 30.044 | 26.569 | 25.687 | 37.267 | 30.997 | 25.941 | 24.772 | 22.294 | 9.869 | 28.933 | 35.669 | 41.538 | 37.799 | 30.455 | 33.898 | 40.042 | -8.236 |
Totaal vlottende activa
| 116.269 | 106.244 | 106.534 | 81.545 | 74.846 | 64.943 | 94.289 | 84.708 | 68.865 | 67.087 | 69.635 | 60.39 | 54.725 | 60.797 | 68.222 | 57.164 | 51.973 | 61.375 | 69.649 | 60.785 | 46.589 | 49.92 | 54.256 | 42.359 | 38.483 | 41.689 | 42.731 | 38.825 | 35.1 | 35.004 | 42.845 | 38.551 | 33.242 | 36.05 | 43.093 | 40.161 | 39.562 | 44.789 | 43.715 | 40.769 | 36.943 | 36.92 | 44.21 | 39.087 | 35.21 | 35.909 | 46.032 | 39.631 | 35.467 | 34.433 | 40.739 | 51.225 | 42.951 | 52.456 | 55.764 | 52.819 | 44.104 | 51.002 | 55.172 | 50.161 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 15.279 | 16.243 | 16.647 | 17.001 | 14.618 | 15.484 | 15.49 | 16.199 | 15.051 | 15.401 | 15.182 | 15.875 | 14.168 | 15.236 | 14.531 | 15.305 | 16.222 | 17.735 | 15.912 | 16.907 | 9.016 | 9.882 | 10.347 | 2.635 | 2.526 | 2.489 | 2.323 | 2.467 | 2.486 | 2.555 | 2.599 | 2.615 | 2.51 | 2.55 | 2.444 | 2.326 | 2.778 | 2.783 | 2.716 | 2.46 | 2.798 | 2.794 | 2.825 | 2.824 | 5.176 | 5.232 | 5.154 | 5.146 | 4.851 | 4.989 | 5.043 | 5.059 | 3.379 | 3.41 | 3.178 | 3.059 | 3.234 | 3.252 | 3.164 | 3.122 |
Goodwill
| 47.874 | 47.874 | 47.874 | 47.874 | 47.874 | 47.874 | 47.874 | 47.874 | 47.874 | 47.874 | 47.874 | 47.874 | 47.874 | 48.269 | 47.852 | 46.482 | 46.482 | 46.482 | 46.482 | 46.482 | 46.396 | 46.307 | 46.707 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 33.286 | 0 | 33.511 | 32.193 | 32.193 | 31.658 | 31.658 | 31.658 | 31.658 | 31.596 | 31.254 | 31.186 | 30.135 |
Immateriële activa
| 25.058 | 23.559 | 22.511 | 22.01 | 20.162 | 19.8 | 20.04 | 19.944 | 18.436 | 18.298 | 17.235 | 17.348 | 15.981 | 15.985 | 15.819 | 15.211 | 15.103 | 14.414 | 14.554 | 14.663 | 14.875 | 14.262 | 13.231 | 9.363 | 9.723 | 9.952 | 10.175 | 10.482 | 10.664 | 10.088 | 9.989 | 9.64 | 9.331 | 9.315 | 9.346 | 9.455 | 9.635 | 10.024 | 10.339 | 10.527 | 10.547 | 10.669 | 10.999 | 11.369 | 11.079 | 12.174 | 12.336 | 11.539 | 0 | 10.433 | 10.199 | 10.352 | 10.692 | 10.566 | 10.632 | 11.049 | 11.572 | 11.818 | 11.372 | 11.097 |
Goodwill en immateriële activa
| 72.932 | 71.433 | 70.385 | 69.884 | 68.036 | 67.674 | 67.914 | 67.818 | 66.31 | 66.172 | 65.109 | 65.222 | 63.855 | 64.254 | 63.671 | 61.693 | 61.585 | 60.896 | 61.036 | 61.145 | 61.271 | 60.569 | 59.938 | 42.649 | 43.009 | 43.238 | 43.461 | 43.768 | 43.95 | 43.374 | 43.275 | 42.926 | 42.617 | 42.601 | 42.632 | 42.741 | 42.921 | 43.31 | 43.625 | 43.813 | 43.833 | 43.955 | 44.285 | 44.655 | 44.365 | 45.46 | 45.622 | 44.825 | 44.872 | 43.944 | 42.392 | 42.545 | 42.35 | 42.224 | 42.29 | 42.707 | 43.168 | 43.072 | 42.558 | 41.232 |
Langetermijnbeleggingen
| 17.433 | 18.214 | 0.031 | 17.722 | 17.814 | 17.858 | 17.539 | 17.591 | 17.686 | 17.78 | 17.875 | 17.972 | 17.881 | 17.975 | 18.066 | 0.031 | 0.035 | 0.031 | 0.031 | 0.031 | 0.082 | 0.068 | 0.058 | 4.248 | 0.935 | 0.935 | 0.935 | 0.936 | 0.939 | 11.435 | 11.492 | 0.939 | 11.797 | 11.775 | 11.828 | 1.05 | 1.05 | 1.05 | 1.05 | 1.05 | 1.05 | 1.001 | 1.001 | 1.034 | 1.092 | 1.078 | 1.059 | 1.054 | -44.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.88 | 0 | 0 | 0 |
Belastingvorderingen
| 1.046 | 1.046 | 1.046 | 1.046 | 1.131 | 1.131 | 1.131 | 1.131 | 1.327 | 1.329 | 1.329 | 1.329 | 2.449 | 2.449 | 2.45 | 2.441 | 3.52 | 3.52 | 3.525 | 3.532 | 3.65 | 3.649 | 3.653 | 3.649 | 5.05 | 5.05 | 5.05 | 5.05 | 3.437 | 3.389 | 3.884 | 4.881 | 5.417 | 5.417 | 5.418 | 5.406 | 5.32 | 5.644 | 5.581 | 5.576 | 6.124 | 5.907 | 5.495 | 5.018 | 4.826 | 3.967 | 3.664 | 3.901 | 1.586 | 1.509 | 3.76 | 4.301 | 3.336 | 3.335 | 3.336 | 3.337 | 3.715 | 3.718 | 3.715 | 3.714 |
Overige niet-vlottende activa
| 0 | 0 | 17.585 | 0.001 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.094 | 18.011 | 17.786 | 17.352 | 17.094 | 17.004 | 16.34 | 15.072 | 10.567 | 10.57 | 10.631 | 10.683 | 10.744 | 10.439 | -0.001 | -0.001 | 10.61 | -0.001 | -0.001 | -0.001 | 10.834 | 10.413 | 10.474 | 10.464 | 10.521 | 10.113 | 10.113 | 10.113 | 10.055 | 0 | 0 | 0 | 0 | 45.917 | 1.816 | 1.817 | 1.816 | 3.55 | 3.53 | 3.467 | 3.183 | 0.049 | 2.874 | 2.906 | 2.924 |
Totaal niet-vlottende activa
| 106.69 | 106.936 | 105.694 | 105.654 | 101.599 | 102.147 | 102.074 | 102.738 | 100.374 | 100.682 | 99.495 | 100.398 | 98.353 | 99.914 | 98.718 | 97.564 | 99.373 | 99.968 | 97.856 | 98.709 | 91.023 | 90.508 | 89.068 | 63.748 | 62.09 | 62.343 | 62.452 | 62.965 | 61.251 | 60.752 | 61.249 | 61.971 | 62.34 | 62.342 | 62.321 | 62.357 | 62.482 | 63.261 | 63.436 | 63.42 | 63.918 | 63.77 | 63.719 | 63.586 | 55.459 | 55.737 | 55.499 | 54.926 | 52.354 | 52.258 | 53.012 | 53.721 | 52.615 | 52.499 | 52.271 | 52.286 | 53.046 | 52.916 | 52.343 | 50.992 |
Totaal activa
| 222.959 | 213.18 | 212.228 | 187.199 | 176.445 | 167.09 | 196.363 | 187.446 | 169.239 | 167.769 | 169.13 | 160.788 | 153.078 | 160.711 | 166.94 | 154.728 | 151.346 | 161.343 | 167.505 | 159.494 | 137.612 | 140.428 | 143.324 | 106.107 | 100.573 | 104.032 | 105.183 | 101.79 | 96.351 | 95.756 | 104.094 | 100.522 | 95.582 | 98.392 | 105.414 | 102.518 | 102.044 | 108.05 | 107.151 | 104.189 | 100.861 | 100.69 | 107.929 | 102.673 | 90.669 | 91.646 | 101.531 | 94.557 | 87.821 | 86.691 | 93.751 | 104.946 | 95.566 | 104.955 | 108.035 | 105.105 | 97.15 | 103.918 | 107.515 | 101.153 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 59.156 | 42.979 | 36.257 | 28.53 | 17.277 | 11.51 | 19.228 | 24.751 | 17.054 | 15.208 | 12.443 | 13.848 | 12.33 | 11.72 | 14.575 | 14.549 | 11.913 | 12.654 | 16.294 | 21.229 | 12.353 | 10.021 | 14.078 | 12.851 | 7.285 | 8.447 | 11.309 | 13.267 | 7.704 | 4.138 | 11.667 | 12.828 | 5.292 | 4.86 | 8.166 | 8.618 | 7.037 | 11.74 | 8.609 | 9.283 | 7.541 | 5.866 | 9.718 | 8.254 | 5.085 | 6.027 | 11.891 | 10.228 | 7.148 | 10.21 | 14.368 | 18.249 | 23.636 | 28.847 | 29.936 | 30.413 | 29.023 | 31.342 | 32.206 | 31.165 |
Kortlopende schulden
| 0.138 | 4.137 | 5.807 | 7.279 | 5.285 | 5.766 | 16.631 | 17.126 | 7.009 | 7.266 | 7.502 | 7.801 | 6.694 | 7.471 | 7.315 | 7.207 | 7.867 | 7.253 | 6.271 | 6.728 | 7.147 | 7.591 | 6.081 | 2.014 | 5.492 | 5.567 | 2.53 | 2.711 | 2.074 | 4.481 | 1.195 | 3.004 | 3.103 | 5.493 | 2.274 | 2.081 | 3.66 | 3.342 | 4.035 | 2.59 | 4.158 | 4.04 | 5.12 | 5.196 | 1.082 | 1.258 | 2.633 | 2.21 | 2.065 | 0.876 | 13.726 | 19.607 | 18.716 | 19.833 | 22.015 | 19.561 | 12.37 | 16.304 | 18.51 | 17.737 |
Belastingschulden
| 6.66 | 8.297 | 8.359 | 6.928 | 8.826 | 7.907 | 9.087 | 7.548 | 5.724 | 4.989 | 5.066 | 2.744 | 4.892 | 4.984 | 4.285 | 4.261 | 4.685 | 5.368 | 5.334 | 3.776 | 2.817 | 3.225 | 3.169 | 2.05 | 3.095 | 4.016 | 3.797 | 2.711 | 0.654 | 0.671 | 0.824 | 1.103 | 1.183 | 1.616 | 1.251 | 1.305 | 1.238 | 1.137 | 0.955 | 0.839 | 0.53 | 0.284 | 0.382 | 0.465 | 0.438 | 0.555 | 0.374 | 0.516 | 0.129 | 0.038 | 0.946 | 2.33 | 0.856 | 1.184 | 0.971 | 1.017 | 0.635 | 0.514 | 0.845 | 1.217 |
Uitgestelde opbrengsten
| 6.657 | 10.797 | 33.703 | 5.028 | 28.267 | 30.45 | 13.833 | 4.791 | 5.99 | 9.142 | 11.635 | 18.1 | 20.655 | 22.316 | 24.476 | 17.79 | 19.585 | 20.684 | 24.937 | 16.74 | 17.054 | 18.07 | 20.969 | 11.8 | 14.32 | 16.175 | 17.937 | 11.717 | 10.51 | 11.248 | 13.301 | 8.888 | 11.579 | 12.174 | 13.387 | 8.366 | 10.948 | 11.016 | 12.856 | 7.647 | 8.548 | 8.295 | 10.529 | 7.216 | 9.987 | 10.592 | 12.356 | 10.435 | 6.729 | 11.166 | 15.745 | 16.532 | 9.317 | 10.062 | 11.016 | 8.123 | 9.419 | 8.941 | 10.565 | 7.832 |
Overige kortlopende verplichtingen
| 33.371 | 30.145 | 9.245 | 29.036 | 12.875 | 8.846 | 31.986 | 30.445 | 25.458 | 23.182 | 23.789 | 7.049 | 6.827 | 7.091 | 7.761 | 7.178 | 6.92 | 6.238 | 7.553 | 6.144 | 5.948 | 6.322 | 11.455 | 5.738 | 5.753 | 5.963 | 5.516 | 5.082 | 7.541 | 7.508 | 7.45 | 5.809 | 5.994 | 5.915 | 6.518 | 5.692 | 4.802 | 5.375 | 4.632 | 4.73 | 5.77 | 6.434 | 7.718 | 7.634 | 6.362 | 5.712 | 7.204 | 5.067 | 5.055 | 3.551 | 8.695 | 10.594 | 9.172 | 11.935 | 10.715 | 11.649 | 7.707 | 7.223 | 8.348 | 7.628 |
Totaal kortlopende verplichtingen
| 99.322 | 88.058 | 85.012 | 69.873 | 63.704 | 56.572 | 81.678 | 77.113 | 55.511 | 54.798 | 55.369 | 46.798 | 46.506 | 48.598 | 54.127 | 46.724 | 46.285 | 46.829 | 55.055 | 50.841 | 42.502 | 42.004 | 52.583 | 32.403 | 32.85 | 36.152 | 37.292 | 32.777 | 27.829 | 27.375 | 33.613 | 30.529 | 25.968 | 28.442 | 30.345 | 24.757 | 26.447 | 31.473 | 30.132 | 24.25 | 26.017 | 24.635 | 33.085 | 28.3 | 22.516 | 23.589 | 34.084 | 27.94 | 20.997 | 25.803 | 52.534 | 64.982 | 60.841 | 70.677 | 73.682 | 69.746 | 58.519 | 63.81 | 69.629 | 64.362 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9.098 | 15.115 | 11.508 | 5.197 | 16.894 | 19.72 | 14.796 | 20.734 | 28.38 | 26.516 | 14.301 | 15.609 | 17.315 | 25.74 | 20.374 | 23.327 | 27.156 | 29.144 | 29.678 | 30.823 | 23.674 | 27.242 | 16.801 | 18.797 | 18.757 | 20.022 | 16.92 | 21.354 | 22.787 | 22.846 | 23.443 | 25.635 | 26.053 | 26.577 | 29.844 | 34.958 | 33.251 | 35.187 | 33.178 | 37.892 | 36.128 | 37.826 | 34.378 | 35.356 | 29.78 | 29.624 | 25.767 | 25.831 | 21.9 | 17.519 | 1.524 | 1.532 | 1.641 | 1.683 | 0.346 | 1.36 | 1.234 | 1.996 | 1.271 | 1.55 |
Uitgestelde opbrengsten niet-vlottend
| 6.286 | 6.717 | 0 | 6.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.882 | 0 | 0 | 0 | 1.846 | 0 | 0 | 0 | 2.255 | 0 | 0 | 1.966 | 1.962 | 1.944 | 0 | 1.635 | 0 | 0 | 0 | 1.241 | 1.224 | 1.208 | 1.188 | 1.469 | 1.839 | 1.829 | 1.796 | 0.328 | 0.738 | 0.732 | 0.678 | 0.758 | 0.72 | 0.69 | 0.761 | 0.243 | 0.233 | 0.201 | 0.21 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5.343 | 5.369 | 5.396 | 5.422 | 3.608 | 3.644 | 3.678 | 3.713 | 4.801 | 4.836 | 4.54 | 4.566 | 3.275 | 3.302 | 3.329 | 3.224 | 3.065 | 3.089 | 3.112 | 3.136 | 3.182 | 2.413 | 2.423 | 1.833 | 1.892 | 1.892 | 1.892 | 1.892 | 1.522 | 1.522 | 1.547 | 1.546 | 1.371 | 1.377 | 1.432 | 1.242 | 0.872 | 0.99 | 1.24 | 1.218 | 1.092 | 1.208 | 1.323 | 1.439 | 1.332 | 1.343 | 1.353 | 1.656 | 1.887 | 2.005 | 2.088 | 2.209 | 1.605 | 2.002 | 2.192 | 2.436 | 1.688 | 2.578 | 2.329 | 2.098 |
Overige niet-vlottende verplichtingen
| 0.319 | 0.319 | 0.319 | 0.228 | 0.225 | 0.225 | 0.225 | 0.135 | 1.104 | 1.104 | 1.104 | 1.014 | 1.384 | 1.384 | 1.384 | 1.294 | 1.333 | 1.333 | 1.268 | 1.179 | 1.882 | 0.03 | 1.882 | 1.792 | 1.846 | 0.001 | 1.846 | 1.846 | 2.263 | 1 | 2.248 | 2.239 | 0.001 | 0.002 | 0.999 | 1.938 | 0.925 | 1.629 | 1.614 | 1.594 | 0.051 | 0.094 | 0.058 | 0.051 | 1.078 | 1.067 | 1.225 | 1.473 | 7.926 | 6.957 | 2.855 | 1.788 | 3.129 | 3.114 | 3.104 | 3.037 | 10.44 | 10.117 | 9.288 | 8.712 |
Totaal niet-vlottende verplichtingen
| 21.046 | 27.52 | 17.223 | 17.569 | 20.727 | 23.589 | 18.699 | 24.582 | 34.285 | 32.456 | 19.945 | 21.189 | 21.974 | 30.426 | 25.087 | 27.845 | 31.554 | 33.566 | 34.058 | 35.138 | 28.738 | 31.567 | 21.106 | 22.422 | 22.495 | 23.761 | 20.658 | 25.092 | 26.572 | 27.623 | 27.238 | 29.42 | 29.391 | 29.918 | 34.219 | 38.138 | 36.683 | 37.806 | 36.032 | 40.704 | 38.512 | 40.352 | 36.967 | 38.034 | 33.659 | 33.873 | 30.174 | 30.756 | 32.041 | 27.219 | 7.199 | 6.207 | 7.133 | 7.519 | 6.332 | 7.594 | 13.605 | 14.924 | 13.089 | 12.57 |
Totaal passiva
| 120.368 | 115.578 | 102.235 | 87.442 | 84.431 | 80.161 | 100.377 | 101.695 | 89.796 | 87.254 | 75.314 | 67.987 | 68.48 | 79.024 | 79.214 | 74.569 | 77.839 | 80.395 | 89.113 | 85.979 | 71.24 | 73.571 | 73.689 | 54.825 | 55.345 | 59.913 | 57.95 | 57.869 | 54.401 | 54.998 | 60.851 | 59.949 | 55.359 | 58.36 | 64.564 | 62.895 | 63.13 | 69.279 | 66.164 | 64.954 | 64.529 | 64.987 | 70.052 | 66.334 | 56.175 | 57.462 | 64.258 | 58.696 | 53.038 | 53.022 | 59.733 | 71.189 | 67.974 | 78.196 | 80.014 | 77.34 | 72.124 | 78.734 | 82.718 | 76.932 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 40.421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 17.149 | 16.683 | 16.683 | 16.683 | 16.683 | 16.683 | 16.683 | 16.683 | 16.683 | 16.683 | 16.683 | 16.683 | 16.572 | 16.572 | 16.537 | 16.461 | 16.186 | 16.186 | 15.564 | 15.564 | 15.564 | 15.564 | 15.564 | 15.505 | 15.505 | 15.505 | 15.432 | 15.357 | 14.877 | 14.877 | 14.877 | 14.638 | 14.638 | 14.638 | 14.638 | 14.588 | 14.588 | 14.588 |
Ingehouden winsten
| 36.172 | 29.739 | 50.175 | 39.556 | 31.641 | 26.828 | 43.687 | 34.024 | 26.67 | 22.319 | 36.469 | 28.132 | 21.211 | 17.936 | 30.296 | 23.657 | 17.572 | 29.145 | 25.779 | 19.157 | 13.392 | 10.81 | 17.984 | 13.118 | 6.974 | 5.45 | 10.907 | 7.506 | 4.266 | 3.33 | 7.205 | 4.63 | 2.509 | 1.616 | 4.376 | 2.112 | 1.013 | 0.782 | 2.998 | 1.426 | 0.515 | 0.062 | 2.24 | 0.785 | -0.536 | -0.577 | 2.628 | 1.233 | 0.289 | -0.366 | 1.961 | 0.644 | -4.78 | -4.756 | -3.928 | -4.693 | -4.564 | -4.145 | -4.014 | -4.761 |
Overige gereserveerde algehele resultaten
| 1.104 | 0.97 | 48.064 | 1.23 | 1.015 | 0.986 | 0.653 | 0.78 | 47.093 | 0.244 | -0.01 | 0.05 | 43.655 | 44.043 | 51.044 | 39.783 | 39.756 | 37.65 | 37.86 | 37.635 | 37.145 | 37.121 | 34.815 | 23.929 | 23.732 | 23.597 | 21.913 | 21.947 | 22.887 | 22.04 | 21.826 | 21.842 | 22.347 | 22.469 | 20.957 | 21.047 | 22.31 | 22.163 | 20.706 | 20.044 | 18.523 | 18.23 | 18.367 | 18.33 | 18.037 | 17.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1.104 | 43.049 | -13.149 | 34.916 | 34.962 | 35.069 | 26.687 | 26.735 | -18.916 | 33.828 | 33.039 | 40.994 | -4.5 | -4.5 | -17.985 | -6.777 | -7.266 | -9.137 | -9.137 | -6.46 | -6.937 | -3.647 | -3.891 | -3.891 | -3.172 | -2.848 | -3.445 | -3.258 | -3.03 | -2.745 | -3.879 | -3.879 | -2.815 | -2.218 | -2.537 | -1.49 | -1.49 | -1.49 | -1.203 | -0.81 | -0.812 | -0.812 | -0.812 | -0.812 | -0.812 | -0.821 | 16.73 | 16.857 | 17.093 | 16.844 | 14.195 | 14.965 | 14.288 | 13.792 | 14.042 | 17.82 | 13.858 | 13.603 | 13.089 | 13.338 |
Totaal eigen vermogen van aandeelhouders
| 95.95 | 90.907 | 102.239 | 92.851 | 84.767 | 80.032 | 88.176 | 78.688 | 71.996 | 73.54 | 86.657 | 86.325 | 77.515 | 74.628 | 80.504 | 73.812 | 67.211 | 74.807 | 71.651 | 67.481 | 60.749 | 61.433 | 66.057 | 49.839 | 44.217 | 42.882 | 46.058 | 42.878 | 40.806 | 39.308 | 41.835 | 39.276 | 38.724 | 38.55 | 39.368 | 38.241 | 38.37 | 37.916 | 38.687 | 36.846 | 33.79 | 33.044 | 35.359 | 33.867 | 32.253 | 31.761 | 34.863 | 33.595 | 32.814 | 31.835 | 31.033 | 30.486 | 24.385 | 23.674 | 24.752 | 27.765 | 23.932 | 24.046 | 23.663 | 23.165 |
Totaal eigen vermogen
| 102.591 | 97.602 | 109.993 | 99.757 | 92.014 | 86.929 | 95.986 | 85.751 | 79.443 | 80.515 | 93.816 | 92.801 | 84.598 | 81.687 | 87.726 | 80.159 | 73.507 | 80.948 | 78.392 | 73.515 | 66.372 | 66.857 | 69.635 | 51.282 | 45.228 | 44.119 | 47.233 | 43.921 | 41.95 | 40.758 | 43.243 | 40.573 | 40.223 | 40.032 | 40.85 | 39.623 | 38.914 | 38.771 | 40.987 | 39.235 | 36.332 | 35.703 | 37.877 | 36.339 | 34.494 | 34.184 | 37.273 | 35.861 | 34.783 | 33.669 | 34.018 | 33.757 | 27.592 | 26.759 | 28.021 | 27.765 | 25.026 | 25.184 | 24.797 | 24.221 |
Totaal passiva en aandeelhoudersvermogen
| 222.959 | 213.18 | 212.228 | 187.199 | 176.445 | 167.09 | 196.363 | 187.446 | 169.239 | 167.769 | 169.13 | 160.788 | 153.078 | 160.711 | 166.94 | 154.728 | 151.346 | 161.343 | 167.505 | 159.494 | 137.612 | 140.428 | 143.324 | 106.107 | 100.573 | 104.032 | 105.183 | 101.79 | 96.351 | 95.756 | 104.094 | 100.522 | 95.582 | 98.392 | 105.414 | 102.518 | 102.044 | 108.05 | 107.151 | 104.189 | 100.861 | 100.69 | 107.929 | 102.673 | 90.669 | 91.646 | 101.531 | 94.557 | 87.821 | 86.691 | 93.751 | 104.946 | 95.566 | 104.955 | 108.035 | 105.105 | 97.15 | 103.918 | 107.515 | 101.153 |