MicroVision, Inc.
NASDAQ:MVIS
1.22 (USD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16.523 | 26.821 | 44.369 | 48.43 | 49.366 | 62.308 | 23.187 | 20.536 | 21.977 | 36.964 | 55.611 | 82.647 | 125.135 | 135.288 | 75.338 | 16.862 | 5.027 | 7.805 | 2.325 | 5.837 | 6.642 | 4.614 | 6.979 | 13.766 | 13.21 | 20.993 | 7.228 | 16.966 | 25.303 | 17.744 | 7.655 | 15.139 | 5.803 | 7.191 | 11.209 | 7.888 | 11.16 | 15.085 | 16.685 | 8.349 | 10.896 | 12.464 | 15.338 | 5.375 | 8.321 | 6.003 | 3.31 | 6.85 | 10.743 | 14.764 | 6.808 | 13.075 | 9.369 | 9.339 | 14.469 | 19.413 | 18.658 | 19.636 | 33.027 | 43.025 | 17.759 | 23.616 | 16.397 | 25.533 | 30.991 | 10.039 | 14.593 | 13.399 | 19.745 | 16.176 | 7.305 | 14.552 | 14.026 | 21.137 | 7.035 | 6.86 | 1.415 | 2.327 | 5.025 | 1.268 | 8.752 | 3.133 | 5.716 | 10.7 | 4.149 | 9.275 | 16.911 | 9.872 | 10.763 | 11.12 | 14.039 | 15.587 | 11.991 | 8.811 | 22.29 | 7.307 | 16.061 | 13.277 | 3.73 | 2.798 | 5.8 | 7.9 | 3.9 | 2.3 | 3.9 | 4.1 | 2.7 | 5 | 10 | 11.5 | 13 | 14.3 | 16.4 |
Kortetermijnbeleggingen
| 26.679 | 29.934 | 28.77 | 28.611 | 28.677 | 31.565 | 44.544 | 62.173 | 61.281 | 55.926 | 47.651 | 32.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.008 | 0.008 | 0.315 | 0.318 | 0.319 | 2.917 | 2.613 | 2.617 | 2.71 | 2.716 | 2.709 | 2.706 | 2.705 | 6.222 | 10.65 | 15.5 | 22.411 | 21.94 | 1.059 | 8.768 | 10.693 | 0.56 | 5.967 | 1.304 | 16,871 | 0 | 0 | 1.241 | 15,460 | 0 | 3.521 | 9.074 | 11.078 | 2.069 | 2.495 | 3.037 | 5.304 | 9.719 | 12.118 | 16.361 | 18.065 | 21.883 | 34.036 | 31.784 | 33.41 | 33.079 | 41.117 | 26.715 | 29.369 | 27.9 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 43.202 | 56.755 | 73.139 | 77.041 | 78.043 | 93.873 | 67.731 | 82.709 | 83.258 | 92.89 | 103.262 | 115.367 | 125.135 | 135.288 | 75.338 | 16.862 | 5.027 | 7.805 | 2.325 | 5.837 | 6.642 | 4.614 | 6.979 | 13.766 | 13.21 | 20.993 | 7.228 | 16.966 | 25.303 | 17.744 | 7.655 | 15.139 | 5.803 | 7.191 | 11.209 | 7.888 | 11.16 | 15.085 | 16.685 | 8.349 | 10.896 | 12.464 | 15.338 | 5.375 | 8.321 | 6.003 | 3.31 | 6.85 | 10.743 | 14.764 | 6.821 | 13.083 | 9.377 | 9.654 | 14.787 | 19.732 | 21.575 | 22.249 | 35.644 | 45.735 | 20.475 | 26.325 | 19.103 | 28.238 | 37.213 | 20.689 | 30.093 | 35.81 | 41.685 | 17.235 | 16.073 | 25.245 | 14.586 | 27.104 | 8.339 | 6.86 | 1.415 | 2.327 | 6.266 | 1.268 | 8.752 | 6.654 | 14.79 | 21.778 | 6.218 | 11.77 | 19.948 | 15.176 | 20.482 | 23.238 | 30.4 | 33.652 | 33.874 | 42.847 | 54.074 | 40.717 | 49.14 | 54.394 | 30.445 | 32.167 | 33.7 | 10.2 | 3.9 | 2.3 | 3.9 | 4.1 | 2.7 | 5 | 10 | 11.5 | 13 | 14.3 | 16.4 |
Nettovorderingen
| 0.232 | 1.97 | 1.121 | 0.949 | 0.74 | 0.821 | 0.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.552 | 1.079 | 0.505 | 2.524 | 1.473 | 1.463 | 6.124 | 2.672 | 2.76 | 0.695 | 0.24 | 0.805 | 0.469 | 0.245 | 1.821 | 2.087 | 0.996 | 1.687 | 0.574 | 1.32 | 0.478 | 0.669 | 0.577 | 0.054 | 0.135 | 0.024 | 0.137 | 1.088 | 1.506 | 1.115 | 0.979 | 0.558 | 0.389 | 0.463 | 0.877 | 0.684 | 0.88 | 1.116 | 1.801 | 1.505 | 0.555 | 0.913 | 0.545 | 0.342 | 0.502 | 0.537 | 0.178 | 0.469 | 0.996 | 2.328 | 0.842 | 1.947 | 1.65 | 1.731 | 1.496 | 1.371 | 2.552 | 2.584 | 2.722 | 2.336 | 2.53 | 5.824 | 0.789 | 1.577 | 1.377 | 2.56 | 1.362 | 2.476 | 2.013 | 2.388 | 2.703 | 0.94 | 1.369 | 3.296 | 0.884 | 0.614 | 1.181 | 3.149 | 0.509 | 1.747 | 1.721 | 3.025 | 3.4 | 2.7 | 1.4 | 2.3 | 1.3 | 2.1 | 3 | 0.2 | 0.3 | 0.1 | 0 | 0 | 0.1 |
Voorraad
| 4.486 | 4.203 | 3.738 | 3.874 | 3.616 | 2.933 | 3.116 | 1.861 | 1.762 | 1.833 | 1.815 | 1.78 | 1.182 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0.192 | 0.241 | 0.054 | 1.062 | 1.109 | 3.347 | 4.505 | 4.519 | 4.541 | 4.253 | 2.677 | 2.052 | 1.233 | 1.252 | 1.118 | 0.906 | 0.862 | 0.269 | 0.348 | 0.432 | 0.116 | 0.079 | 0.031 | 0.049 | 0.049 | 0.028 | 0.044 | 0.217 | 0.497 | 0.622 | 0.866 | 1.119 | 4.254 | 4.443 | 5.042 | 5.423 | 6.075 | 7.713 | 6.6 | 3.607 | 0.926 | 0.642 | 1.016 | 1.439 | 1.525 | 1.806 | 1.406 | 1.336 | 0.761 | 1.024 | 0.886 | 0.969 | 1.043 | 1.03 | 0.721 | 0.762 | 0.759 | 2.318 | 3.24 | 3.643 | 3.167 | 2.781 | 2.821 | 1.569 | 0.331 | 0.612 | 0.45 | 0.244 | 0.747 | 0.994 | 0.473 | 0.441 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 5.127 | 3.719 | 4.373 | 8.153 | 9.028 | 5.648 | 5.445 | 6.438 | 2.832 | 1.027 | 1.865 | 2.283 | 2.78 | 0.885 | 0.565 | 0.698 | 0.748 | 0.301 | 0.413 | 0.729 | 0.574 | 0.951 | 1.091 | 1.311 | 0.893 | 1.221 | 1.547 | 0.945 | 3.192 | 4.233 | 0.81 | 0.731 | 0.461 | 0.626 | 0.59 | 0.638 | 0.543 | 0.542 | 0.541 | 0.491 | 0.458 | 0.547 | 0.256 | 0.336 | 0.432 | 0.317 | 0.711 | 1.233 | 0.618 | 0.513 | 0.988 | 0.863 | 1.377 | 1.416 | 0.906 | 0.701 | 0.98 | 1.048 | 0.823 | 0.821 | 0.81 | 1.047 | 1.073 | 1.584 | 0.996 | 1.145 | 1.327 | 1.18 | 1.362 | 1.533 | 1.434 | 1.986 | 4.601 | 2.23 | 10.943 | -21,745.772 | 2.477 | 1.236 | 1.302 | -18,962.439 | 1.806 | 2.907 | 2.402 | 1.684 | 2.741 | 3.125 | 3.089 | 2.348 | 4.904 | 4.017 | 3.504 | 2.404 | 4 | 4.495 | 3.65 | 2.101 | 4.813 | 5.165 | 1.802 | 1.498 | 0.9 | 0.4 | 0.9 | 0.2 | 1.4 | 1.8 | 3.9 | 4.7 | 0.5 | 0.1 | 0.1 | 0.1 | 0 |
Totaal vlottende activa
| 53.047 | 66.574 | 82.3 | 86.754 | 91.427 | 103.275 | 76.99 | 91.008 | 87.852 | 95.75 | 106.942 | 119.43 | 129.097 | 136.324 | 75.903 | 17.56 | 5.775 | 8.106 | 3.29 | 7.837 | 7.962 | 8.143 | 10.605 | 17.649 | 23.574 | 29.391 | 16.054 | 23.147 | 32.988 | 25.459 | 10.986 | 17.348 | 9.337 | 11.022 | 13.701 | 11.075 | 12.546 | 17.295 | 18.136 | 9.625 | 12.01 | 13.096 | 15.778 | 5.784 | 8.918 | 7.452 | 5.744 | 9.695 | 12.962 | 16.701 | 9.317 | 18.655 | 16.074 | 16.49 | 21.69 | 27.624 | 32.069 | 31.402 | 40.629 | 48.395 | 22.472 | 28.73 | 22.117 | 31.884 | 40.193 | 23.709 | 33.752 | 40.079 | 44.913 | 21.601 | 20.126 | 30.005 | 21.713 | 31.426 | 22.596 | 13.571 | 8.932 | 9.139 | 13.741 | 11.552 | 14.128 | 13.959 | 20.138 | 26.353 | 10.933 | 17.821 | 25.294 | 20.659 | 29.083 | 28.668 | 35.714 | 39.451 | 38.758 | 47.956 | 58.905 | 45.967 | 54.462 | 61.306 | 33.968 | 36.69 | 38 | 13.3 | 6.2 | 4.8 | 6.6 | 8 | 9.6 | 9.9 | 10.8 | 11.7 | 13.1 | 14.4 | 16.5 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 19.758 | 20.479 | 21.761 | 22.79 | 23.684 | 24.371 | 25.03 | 21.409 | 19.031 | 8.901 | 8.616 | 8.603 | 3.432 | 3.495 | 3.096 | 2.829 | 2.555 | 2.755 | 2.954 | 3.157 | 3.505 | 3.74 | 4.234 | 2.993 | 2.954 | 3.122 | 2.95 | 3.251 | 3.2 | 3.299 | 2.569 | 1.537 | 1.367 | 1.324 | 1.537 | 1.669 | 1.662 | 1.519 | 1.025 | 0.894 | 0.842 | 0.893 | 0.924 | 1.065 | 1.182 | 1.191 | 1.003 | 1.205 | 1.465 | 1.65 | 1.984 | 2.347 | 2.736 | 3.38 | 3.843 | 4.169 | 4.624 | 4.912 | 4.467 | 3.904 | 3.895 | 3.618 | 3.671 | 3.701 | 3.581 | 3.759 | 3.919 | 4.047 | 4.124 | 4.158 | 3.916 | 4.011 | 3.964 | 4.061 | 4.152 | 2.902 | 1.636 | 1.615 | 1.915 | 2.318 | 2.776 | 5.224 | 5.484 | 5.958 | 6.057 | 6.509 | 7.077 | 7.672 | 8.027 | 8.256 | 8.611 | 8.96 | 8.949 | 9.098 | 7.523 | 7.516 | 6.287 | 3.798 | 3.192 | 3.055 | 2.8 | 2.6 | 1.8 | 1.4 | 1.4 | 1.3 | 1 | 0.8 | 0.5 | 0.3 | 0.2 | 0.2 | 0.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.563 | 13.081 | 16.662 | 17.235 | 17.766 | 18.321 | 19 | 0.075 | 0.085 | 0.095 | 0.105 | 0.115 | 0.127 | 0.139 | 0.152 | 0.164 | 0.178 | 0.192 | 0.207 | 0.221 | 0.306 | 0.428 | 0.457 | 0.486 | 0.515 | 0.544 | 0.573 | 0.602 | 0.631 | 0.66 | 0.689 | 0.718 | 0.75 | 0.781 | 0.813 | 0.845 | 0.877 | 0.909 | 0.941 | 0.973 | 1.046 | 1.079 | 1.112 | 1.145 | 1.462 | 1.501 | 1.54 | 1.58 | 1.91 | 1.956 | 2.002 | 2.048 | 2.094 | 2.14 | 2.186 | 2.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.563 | 13.081 | 16.662 | 17.235 | 17.766 | 18.321 | 19 | 0.075 | 0.085 | 0.095 | 0.105 | 0.115 | 0.127 | 0.139 | 0.152 | 0.164 | 0.178 | 0.192 | 0.207 | 0.221 | 0.306 | 0.428 | 0.457 | 0.486 | 0.515 | 0.544 | 0.573 | 0.602 | 0.631 | 0.66 | 0.689 | 0.718 | 0.75 | 0.781 | 0.813 | 0.845 | 0.877 | 0.909 | 0.941 | 0.973 | 1.046 | 1.079 | 1.112 | 1.145 | 1.462 | 1.501 | 1.54 | 1.58 | 1.91 | 1.956 | 2.002 | 2.048 | 2.094 | 2.14 | 2.186 | 2.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1.961 | 1.968 | 0.961 | 1.284 | 1.886 | 0.961 | 0 | 1.418 | 1.418 | 1.092 | 1.092 | 0.435 | 0.435 | 0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.435 | 0.435 | 0 | 0 | 0 | 0.436 | 0.436 | 0.786 | 1.019 | 1.019 | 1.019 | 1.189 | 1.189 | 1.189 | 1.189 | 1.189 | 1.332 | 1.332 | 1.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -0 | -1.284 | 0.392 | -0.961 | 0 | -1.418 | -1.418 | -1.092 | -1.092 | -0.435 | -0.435 | -0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.435 | -0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.894 | 1.321 | 1.491 | 1.895 | 3.071 | 0.41 | 2.242 | 2.504 | 2.423 | 2.446 | 2.106 | 2.077 | 1.409 | 0.459 | 0.46 | 0.453 | 0.453 | 0.453 | 0.453 | 0.621 | 0.621 | 1.929 | 1.905 | 1.905 | 2.927 | 2.933 | 2.941 | 2.697 | 0.485 | 0.493 | 0.579 | 0.503 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.458 | 0.458 | 0.022 | 0.034 | 0.034 | 0.03 | 0.03 | 0.03 | 0.018 | 0.047 | 0.047 | 0.048 | 0.048 | 0.053 | 0.053 | 0.054 | 1.379 | 1.523 | 1.524 | 1.525 | 1.172 | 1.378 | 1.32 | 1.322 | 1.309 | 1.311 | 1.326 | 1.06 | 6.89 | 8.162 | 8.915 | 10.682 | 11.668 | 12.632 | 1.505 | 1.572 | 1.607 | 3.466 | 3.47 | 3.532 | 3.936 | 4.167 | 4.328 | 5.631 | 5.644 | 5.389 | 4.982 | 5.146 | 2.688 | 2.076 | 1.676 | 1.748 | 1.874 | 2.6 | 3.2 | 1.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Totaal niet-vlottende activa
| 35.215 | 36.842 | 41.882 | 42.881 | 44.521 | 45.38 | 46.272 | 23.988 | 21.539 | 11.442 | 10.827 | 10.795 | 4.968 | 4.093 | 3.708 | 3.446 | 3.186 | 3.4 | 3.614 | 3.999 | 4.432 | 6.097 | 6.596 | 5.384 | 6.396 | 6.599 | 6.464 | 6.55 | 4.316 | 4.452 | 3.837 | 2.758 | 2.57 | 2.558 | 2.803 | 2.967 | 2.992 | 2.881 | 2.419 | 2.32 | 2.341 | 2.425 | 2.489 | 2.663 | 3.097 | 3.145 | 2.996 | 3.243 | 3.833 | 4.064 | 4.456 | 5.215 | 5.879 | 6.569 | 7.078 | 7.609 | 5.86 | 6.148 | 5.704 | 5.141 | 5.28 | 5.003 | 5.057 | 5.08 | 5.104 | 5.283 | 5.444 | 5.219 | 5.502 | 5.478 | 5.238 | 5.32 | 5.275 | 5.387 | 5.212 | 9.792 | 9.798 | 10.53 | 12.597 | 13.986 | 15.408 | 6.729 | 7.056 | 7.565 | 9.523 | 9.979 | 10.609 | 11.608 | 12.194 | 12.584 | 14.242 | 14.604 | 14.338 | 14.08 | 12.669 | 10.204 | 8.363 | 5.474 | 4.941 | 4.929 | 5.4 | 5.8 | 3 | 1.6 | 1.5 | 1.4 | 1 | 0.8 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 |
Totaal activa
| 88.262 | 103.416 | 124.182 | 129.635 | 135.948 | 148.655 | 123.262 | 114.996 | 109.391 | 107.192 | 117.769 | 130.225 | 134.065 | 140.417 | 79.611 | 21.006 | 8.961 | 11.506 | 6.904 | 11.836 | 12.394 | 14.24 | 17.201 | 23.033 | 29.97 | 35.99 | 22.518 | 29.697 | 37.304 | 29.911 | 14.823 | 20.106 | 11.907 | 13.58 | 16.504 | 14.042 | 15.538 | 20.176 | 20.555 | 11.945 | 14.351 | 15.521 | 18.267 | 8.447 | 12.015 | 10.597 | 8.74 | 12.938 | 16.795 | 20.765 | 13.773 | 23.87 | 21.953 | 23.059 | 28.768 | 35.233 | 37.929 | 37.55 | 46.333 | 53.536 | 27.752 | 33.733 | 27.174 | 36.964 | 45.297 | 28.992 | 39.196 | 45.298 | 50.415 | 27.079 | 25.364 | 35.325 | 26.988 | 36.813 | 27.808 | 23.363 | 18.73 | 19.669 | 26.338 | 25.538 | 29.536 | 20.688 | 27.194 | 33.918 | 20.456 | 27.8 | 35.903 | 32.267 | 41.277 | 41.252 | 49.956 | 54.055 | 53.096 | 62.036 | 71.574 | 56.171 | 62.825 | 66.78 | 38.909 | 41.619 | 43.4 | 19.1 | 9.2 | 6.4 | 8.1 | 9.4 | 10.6 | 10.7 | 11.3 | 12 | 13.3 | 14.6 | 16.7 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1.487 | 1.448 | 2.161 | 2.271 | 2.294 | 1.89 | 3.629 | 2.061 | 1.519 | 1.415 | 1.919 | 3.584 | 1.394 | 1.54 | 0.698 | 0.63 | 1.513 | 1.498 | 2.113 | 1.871 | 1.091 | 1.705 | 2.003 | 2.411 | 1.631 | 2.275 | 1.989 | 3.063 | 3.858 | 1.852 | 2.237 | 2.195 | 2.149 | 2.496 | 2.354 | 2.183 | 1.627 | 1.971 | 2.152 | 1.626 | 1.66 | 1.715 | 1.369 | 1.61 | 1.809 | 2.106 | 2.314 | 3.035 | 3.877 | 4.348 | 6.406 | 7.341 | 6.301 | 6.785 | 6.808 | 7.665 | 7.693 | 7.878 | 5.811 | 4.949 | 3.39 | 2.315 | 2.299 | 3.487 | 2.48 | 1.939 | 2.753 | 3.116 | 2.223 | 1.982 | 1.649 | 1.985 | 0.873 | 1.168 | 1.807 | 2.328 | 1.857 | 2.111 | 1.793 | 2.624 | 2.621 | 3.303 | 2.304 | 1.223 | 1.314 | 1.261 | 1.576 | 1.462 | 1.942 | 1.34 | 1.196 | 1.613 | 1.616 | 1.442 | 1.346 | 1.974 | 1.396 | 0.821 | 0.943 | 1.453 | 0.9 | 1.5 | 1 | 1.3 | 1.1 | 1.2 | 0.8 | 0.8 | 0.4 | 0.4 | 0.5 | 0.4 | 0.9 |
Kortlopende schulden
| 2.149 | 4.226 | 2.167 | 4.646 | 4.868 | 4.586 | 4.45 | 1.867 | 1.588 | 1.237 | 1.518 | 2.132 | 2.113 | 2.388 | 2.115 | 1.845 | 2.333 | 2.066 | 1.368 | 0.681 | 1.35 | 1.338 | 0.664 | 0.021 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0.029 | 0.06 | 0.093 | 0.115 | 0.137 | 0.141 | 0.136 | 0.132 | 0.131 | 0.124 | 0.124 | 0.125 | 0.127 | 0.481 | 0.59 | 0.14 | 0.147 | 0.14 | 0.114 | 0.153 | 0.109 | 0.115 | 0.109 | 0.109 | 0.108 | 0.105 | 0.099 | 2.522 | 4.836 | 6.795 | 8.046 | 7.95 | 5.227 | 3.708 | 2.388 | 0.116 | 0.123 | 2.204 | 0.126 | 0.132 | 0.141 | 2.146 | 0.144 | 0.147 | 0.153 | 0.138 | 0.157 | 0.227 | 0.254 | 0.295 | 0.342 | 0.368 | 0.415 | 0.376 | 0.284 | 0.268 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 |
Belastingschulden
| 0 | 0 | 0 | 2.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.172 | 0.213 | 0.3 | 4.958 | 5.729 | 5.676 | 4.601 | 4.601 | 4.601 | 4.915 | 5.265 | 5.822 | 6.54 | 7.286 | 7.765 | 8.16 | 8.699 | 9.286 | 9.776 | 10.028 | 0.101 | 0.005 | 1.585 | 0.001 | 5.446 | 0.004 | 1.004 | 2.452 | 4.666 | 1.126 | 1.167 | 2.184 | 1.904 | 1.203 | 2.122 | 1.007 | 1.289 | 1.633 | 0.23 | 0.103 | 0.12 | 0.347 | 0.68 | 0.209 | 0.891 | 1.055 | 0.707 | 4.087 | 4.438 | 5.031 | 5.113 | 4.432 | 4.026 | 4.305 | 4.135 | 3.823 | 3.813 | 5.083 | 4.19 | 3.289 | 3.267 | 3.574 | 3.545 | 3.442 | 3.175 | 4.19 | 4.154 | 3.063 | 3.047 | 3.154 | 3.698 | 3.917 | 3.87 | 4.493 | 4.513 | 3.934 | 4.328 | 4.376 | 4.538 | 3.977 | 4.781 | 4.625 | 5.164 | 5.527 | 5.189 | 5.011 | 4.309 | 4.893 | 4.305 | 4.782 | 4.298 | 4.98 | 3.337 | 3.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 6.975 | 6.805 | 13.21 | 11.175 | 11.946 | 14.391 | 8.4 | 2.897 | 2.253 | 0.188 | 1.052 | 2.145 | 2.055 | -0.779 | -0.706 | -0.212 | -1.077 | -0.712 | 0.195 | 11.904 | 3.397 | 14.189 | 15.187 | 15.756 | 15.733 | 16.218 | 16.71 | 15.267 | 14.029 | 19.442 | 4.219 | 5.049 | 3.242 | 3.153 | 3.882 | 3.399 | 2.776 | 3.269 | 4.581 | 2.959 | 2.361 | 2.238 | 3.047 | 8.052 | 9.939 | 7.008 | 4.885 | 4.007 | 4.173 | 4.625 | 5.633 | 5.113 | 4.482 | 4.073 | 4.352 | 4.135 | 3.891 | 3.86 | 5.13 | 5.085 | 6.715 | 4.455 | 3.78 | 3.897 | 3.967 | 4.297 | 5.111 | 6.811 | 7.128 | 8.039 | 6.286 | 6.338 | 4.511 | 5.004 | 6.921 | 8.016 | 10.302 | 5.714 | 7.662 | 7.909 | 4.064 | 4.909 | 4.805 | 5.217 | 7.23 | 5.308 | 5.195 | 4.539 | 5.227 | 4.51 | 5.007 | 4.513 | 5.195 | 3.538 | 3.725 | 3.074 | 4.384 | 2.463 | 2.161 | 2.167 | 2.6 | 3.3 | 1.9 | 2.1 | 1.8 | 1.6 | 1.5 | 0.7 | 0.6 | 0.4 | 0.5 | 0.7 | 0.4 |
Totaal kortlopende verplichtingen
| 10.611 | 12.651 | 17.751 | 20.503 | 24.066 | 22.698 | 22.155 | 11.426 | 9.961 | 8.055 | 9.404 | 12.462 | 11.384 | 10.399 | 10.101 | 10.028 | 11.615 | 12.078 | 12.962 | 14.456 | 15.866 | 17.333 | 17.859 | 18.188 | 17.391 | 23.939 | 18.703 | 20.073 | 20.339 | 21.294 | 7.582 | 7.244 | 7.575 | 7.553 | 7.439 | 7.704 | 5.41 | 6.529 | 6.733 | 4.585 | 4.124 | 3.953 | 4.421 | 9.662 | 11.777 | 10.065 | 6.963 | 7.864 | 8.187 | 9.114 | 12.175 | 12.742 | 10.914 | 10.982 | 11.284 | 12.006 | 11.711 | 12.219 | 11.531 | 10.174 | 10.252 | 6.91 | 6.193 | 7.537 | 6.556 | 6.351 | 7.973 | 10.036 | 9.459 | 10.126 | 8.034 | 10.845 | 10.22 | 12.967 | 16.774 | 18.294 | 17.386 | 11.533 | 11.843 | 10.649 | 6.808 | 10.416 | 7.235 | 6.572 | 8.685 | 8.715 | 6.915 | 6.148 | 7.322 | 5.988 | 6.36 | 6.353 | 7.065 | 5.275 | 5.413 | 5.416 | 6.195 | 3.66 | 3.388 | 3.888 | 3.8 | 5.1 | 3 | 3.5 | 3 | 2.9 | 2.3 | 1.5 | 1 | 0.8 | 1 | 1.1 | 2.1 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 11.662 | 11.936 | 12.358 | 12.714 | 13.027 | 13.371 | 13.729 | 13.829 | 13.805 | 5.037 | 4.897 | 5.009 | 0.334 | 1.121 | 1.549 | 1.969 | 1.539 | 1.95 | 1.216 | 1.357 | 1.497 | 1.637 | 0.028 | 0.033 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.02 | 0.034 | 0.064 | 0.102 | 0.139 | 0.175 | 0.208 | 0.242 | 0.273 | 0.305 | 0.335 | 0.361 | 0.401 | 0.429 | 0.471 | 0.337 | 0.367 | 0.394 | 0.425 | 0.453 | 0.481 | 0.507 | 0.536 | 0.569 | 0.589 | 0.617 | 0.578 | 0.58 | 1.552 | 1.923 | 2.583 | 3.267 | 0.031 | 0.054 | 0.073 | 0.103 | 0.133 | 0.162 | 0.191 | 0.225 | 0.263 | 0.282 | 0.236 | 0.266 | 0.293 | 0.347 | 0.395 | 0.394 | 0.472 | 0.586 | 0.609 | 0.805 | 0.621 | 0.7 | 0.6 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.151 | 4.402 | 4.654 | 4.903 | 5.15 | 5.402 | 5.654 | 5.903 | 6.149 | 6.401 | 6.653 | 6.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.048 | 0.119 | 0.187 | 0.253 | 0.497 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.047 | -0.06 | -0.072 | -0.084 | -0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.134 | 0.12 | 0.27 | 0.614 | 0.597 | 0.081 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.746 | 0.695 | 0.504 | 0.437 | 0.529 | 0.607 | 0.086 | 0.138 | 0.188 | 0.238 | 0.226 | 0.265 | 0.304 | 0.342 | 0.381 | 0.417 | 0.453 | 0.488 | 0.523 | 0.557 | 0.533 | 0.481 | 0.428 | 0.33 | -0.005 | 0 | 0 | 0.048 | 0.119 | 0.187 | 0.253 | 0 | 0.93 | 1.121 | 0.792 | 0.887 | 0.981 | 1.07 | 1.156 | 1.243 | 1.332 | 1.409 | 1.487 | 1.565 | 1.643 | 1.72 | 1.799 | 1.876 | 1.955 | 2.027 | 1.631 | 2.484 | 6.459 | 7.026 | 4.291 | 10.249 | 11.089 | 7.668 | 7.53 | 0.308 | 2.181 | 2.071 | 0.132 | 0.149 | 1.647 | 1.217 | 0.271 | 0.267 | 0.263 | 0.259 | 0.255 | 0.25 | 0.246 | 0.242 | 0.238 | 0.234 | 0 | 0.215 | 0 | -0.1 | 0 | -0.038 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 | -0.1 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 11.796 | 12.056 | 12.628 | 13.328 | 13.624 | 13.452 | 14.569 | 13.829 | 13.805 | 5.037 | 4.897 | 5.009 | 0.334 | 1.121 | 1.549 | 1.969 | 1.539 | 1.95 | 1.216 | 1.357 | 1.497 | 1.637 | 1.774 | 0.728 | 0.531 | 0.437 | 0.529 | 4.758 | 4.488 | 4.792 | 5.091 | 5.388 | 5.628 | 5.919 | 6.207 | 6.491 | 6.782 | 7.07 | 7.355 | 0.488 | 0.523 | 0.557 | 0.533 | 0.481 | 0.428 | 0.33 | 0.005 | 0.02 | 0.034 | 0.112 | 0.221 | 0.326 | 0.428 | 0.705 | 1.172 | 1.394 | 1.097 | 1.222 | 1.342 | 1.471 | 1.585 | 1.714 | 1.669 | 1.776 | 1.881 | 1.99 | 2.096 | 2.201 | 2.306 | 2.412 | 2.524 | 2.616 | 2.248 | 3.062 | 7.039 | 8.578 | 6.214 | 12.832 | 14.356 | 7.699 | 7.584 | 0.381 | 2.284 | 2.204 | 0.294 | 0.34 | 1.872 | 1.48 | 0.553 | 0.503 | 0.529 | 0.552 | 0.602 | 0.645 | 0.64 | 0.714 | 0.824 | 0.843 | 0.805 | 0.836 | 0.7 | 0.5 | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.07 | 0 | -0.1 | -0.1 | 0 | 0 |
Totaal passiva
| 22.407 | 24.707 | 30.379 | 33.831 | 37.69 | 36.15 | 36.724 | 25.255 | 23.766 | 13.092 | 14.301 | 17.471 | 11.718 | 11.52 | 11.65 | 11.997 | 13.154 | 14.028 | 14.178 | 15.813 | 17.363 | 18.97 | 19.633 | 18.916 | 17.922 | 24.376 | 19.232 | 24.831 | 24.827 | 26.086 | 12.673 | 12.632 | 13.203 | 13.472 | 13.646 | 14.195 | 12.192 | 13.599 | 14.088 | 5.073 | 4.647 | 4.51 | 4.954 | 10.143 | 12.205 | 10.395 | 6.968 | 7.884 | 8.221 | 9.226 | 12.396 | 13.068 | 11.342 | 11.687 | 12.456 | 13.4 | 12.808 | 13.441 | 12.873 | 11.645 | 11.837 | 8.624 | 7.862 | 9.313 | 8.437 | 8.341 | 10.069 | 12.237 | 11.765 | 12.538 | 10.558 | 13.461 | 12.468 | 16.029 | 23.813 | 26.872 | 23.6 | 24.365 | 26.199 | 18.348 | 14.392 | 10.797 | 9.519 | 8.776 | 8.979 | 9.055 | 8.787 | 7.628 | 7.875 | 6.491 | 6.889 | 6.905 | 7.667 | 5.92 | 6.053 | 6.13 | 7.019 | 4.503 | 4.192 | 4.724 | 4.5 | 5.6 | 3.2 | 3.8 | 3.3 | 3.1 | 2.4 | 1.5 | 1 | 0.7 | 0.9 | 1.1 | 2.1 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.035 | 0.034 | 0.031 | 0 | 0.031 | 0.03 | 0.025 | 0 | 0.027 | 0.034 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0.222 | 0.556 | 0.631 | 0.642 | 1.28 | 0.855 | 0 | 0 | 0 | 0 | 0 | 7.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.574 | 0 | 62.825 | 0 | 0 | 1.536 | 0.3 | 0.4 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.213 | 0.212 | 0.206 | 0.195 | 0.19 | 0.188 | 0.176 | 0.171 | 0.166 | 0.165 | 0.165 | 0.164 | 0.164 | 0.164 | 0.158 | 0.153 | 0.144 | 0.143 | 0.131 | 0.126 | 0.119 | 0.11 | 0.102 | 0.1 | 0.093 | 0.093 | 0.079 | 0.079 | 0.079 | 0.072 | 0.068 | 0.068 | 0.054 | 0.052 | 0.051 | 0.047 | 0.047 | 0.047 | 0.046 | 0.045 | 0.044 | 0.044 | 0.043 | 0.032 | 0.032 | 0.028 | 0.025 | 0.025 | 0.025 | 0.025 | 0.017 | 0.017 | 0.118 | 0.108 | 0.105 | 0.102 | 0.095 | 0.089 | 0.089 | 0.089 | 0.077 | 0.076 | 0.068 | 0.058 | 0.068 | 0.057 | 0.057 | 0.057 | 0.057 | 0.046 | 0.043 | 0.043 | 0.04 | 0.037 | 0.025 | 0.025 | 0.024 | 0.021 | 0.021 | 0.022 | 0.022 | 0.022 | 0.021 | 0.021 | 158.804 | 158.644 | 158.644 | 147.058 | 147.042 | 141.341 | 141.547 | 135.954 | 125.378 | 125.995 | 124.396 | 120.506 | 122.827 | 115.954 | 80.208 | 75.518 | 72.7 | 44.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -831.126 | -815.609 | -791.679 | -765.366 | -745.629 | -722.16 | -701.551 | -682.524 | -669.049 | -656.198 | -642.601 | -629.433 | -616.808 | -607.426 | -592.464 | -586.233 | -582.663 | -579.837 | -577.533 | -572.599 | -569.315 | -563.174 | -554.184 | -546.116 | -534.168 | -534.457 | -525.998 | -524.086 | -516.225 | -510.984 | -505.49 | -499.843 | -494.473 | -490.403 | -486.927 | -483.371 | -479.073 | -475.56 | -472.791 | -468.829 | -465.483 | -462.128 | -458.727 | -450.709 | -448.288 | -444.621 | -441.185 | -437.531 | -433.457 | -429.612 | -424.641 | -414.838 | -405.032 | -397.242 | -388.067 | -379.03 | -363.61 | -351.76 | -340.687 | -331.57 | -322.825 | -311.3 | -300.906 | -292.041 | -282.168 | -273.725 | -264.459 | -259.421 | -253.399 | -248.681 | -246.526 | -239.634 | -230.953 | -223.261 | -215.175 | -215.65 | -210.231 | -199.049 | -194.367 | -187.575 | -179.523 | -169.472 | -160.96 | -154.27 | -149.06 | -142.195 | -135.503 | -128.107 | -121.206 | -115.805 | -109.157 | -100.931 | -93.121 | -84.923 | -76.357 | -66.137 | -59.225 | -51.542 | -44.609 | -39.536 | -35.1 | -31.2 | -26 | -22.8 | -20.5 | -18.9 | -16.7 | -15.5 | -14.1 | -12.9 | -11.7 | -10.6 | -9.3 |
Overige gereserveerde algehele resultaten
| 0.344 | 0.101 | 0.157 | 0.21 | 0.045 | -0.008 | 0.057 | -0.127 | -0.194 | -0.178 | -0.124 | -0.019 | 0 | 0 | 0 | -6.135 | 0 | 0 | 0 | -13.543 | 0 | 0 | 0 | -12.464 | 0 | 0 | 0 | -10.742 | 0 | 0 | 0 | -9.601 | 0 | 0 | 0 | -8.68 | -0 | 0 | 0 | -8.251 | 0 | -0 | -0 | -7.853 | 0 | -0 | 0 | -17.827 | 0 | 0 | -0.03 | -0.035 | -0.035 | -0.034 | -0.031 | -0.03 | -0.031 | -0.03 | -0.025 | -0.033 | -0.027 | -0.034 | -0.037 | -0.038 | -0.023 | 0.012 | 0.089 | 0.051 | 0.279 | 0.778 | 6.444 | 8.369 | 0.358 | 2.72 | 5.145 | -0.877 | -1.923 | -1.872 | -1.997 | -2.294 | -2.451 | -2.629 | -2.707 | -2.81 | -1.119 | -1.186 | -1.359 | -1.535 | -1.61 | -1.848 | -2.299 | -2.697 | -2.78 | -3.524 | -3.283 | -4.327 | -7.795 | -2.135 | -0.882 | -0.623 | -0.3 | -0.6 | -0.8 | -0.6 | -0.5 | -0.4 | -0.3 | -0.2 | -0.1 | -0.1 | -0.1 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 896.424 | 894.005 | 885.119 | 860.765 | 843.652 | 834.485 | 787.856 | 772.221 | 754.702 | 750.311 | 746.028 | 742.042 | 738.991 | 736.159 | 660.267 | 601.224 | 578.326 | 577.172 | 570.128 | 582.039 | 564.227 | 558.334 | 551.65 | 550.133 | 546.123 | 545.978 | 529.205 | 528.873 | 528.623 | 514.737 | 507.572 | 507.249 | 493.123 | 490.459 | 489.734 | 483.171 | 482.372 | 482.09 | 479.212 | 475.656 | 475.143 | 473.095 | 471.997 | 448.981 | 448.066 | 444.795 | 442.932 | 442.56 | 442.006 | 441.126 | 426.031 | 425.658 | 415.56 | 408.54 | 404.305 | 400.88 | 388.667 | 375.81 | 374.083 | 373.405 | 338.69 | 336.367 | 320.187 | 319.662 | 318.983 | 294.307 | 293.44 | 292.374 | 291.713 | 262.398 | 254.845 | 253.086 | 245.075 | 241.288 | 214 | 195.141 | 207.26 | 196.204 | 196.482 | 197.037 | 197.096 | 180.94 | 180.739 | 180.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -71.574 | 0 | -62.825 | 0 | 0 | 0 | -0.2 | 0 | 28 | 26 | 25.8 | 25.6 | 25.2 | 24.9 | 24.5 | 24.3 | 24.2 | 24.1 | 23.9 |
Totaal eigen vermogen van aandeelhouders
| 65.855 | 78.709 | 93.803 | 95.804 | 98.258 | 112.505 | 86.538 | 89.741 | 85.625 | 94.1 | 103.468 | 112.754 | 122.347 | 128.897 | 67.961 | 9.009 | -4.193 | -2.522 | -7.274 | -3.977 | -4.969 | -4.73 | -2.432 | 4.117 | 12.048 | 11.614 | 3.286 | 4.866 | 12.477 | 3.825 | 2.15 | 7.474 | -1.296 | 0.108 | 2.858 | -0.153 | 3.346 | 6.577 | 6.467 | 6.872 | 9.704 | 11.011 | 13.313 | -1.696 | -0.19 | 0.202 | 1.772 | 5.054 | 8.574 | 11.539 | 1.377 | 10.802 | 10.611 | 11.372 | 16.312 | 21.833 | 25.121 | 24.109 | 33.46 | 41.891 | 15.915 | 25.109 | 19.312 | 27.651 | 36.86 | 20.651 | 29.127 | 33.061 | 38.65 | 14.541 | 14.806 | 21.864 | 14.52 | 20.784 | 3.995 | -3.509 | -4.87 | -4.696 | 0.139 | 7.19 | 15.144 | 8.861 | 17.093 | 23.295 | 8.625 | 15.263 | 21.782 | 17.416 | 24.226 | 23.688 | 30.091 | 32.326 | 29.477 | 37.548 | 44.756 | 50.042 | 55.807 | 62.277 | 34.716 | 36.895 | 37.4 | 13.5 | 6 | 2.6 | 4.8 | 6.3 | 8.2 | 9.2 | 10.3 | 11.3 | 12.4 | 13.5 | 14.6 |
Totaal eigen vermogen
| 65.855 | 78.709 | 93.803 | 95.804 | 98.258 | 112.505 | 86.538 | 89.741 | 85.625 | 94.1 | 103.468 | 112.754 | 122.347 | 128.897 | 67.961 | 9.009 | -4.193 | -2.522 | -7.274 | -3.977 | -4.969 | -4.73 | -2.432 | 4.117 | 12.048 | 11.614 | 3.286 | 4.866 | 12.477 | 3.825 | 2.15 | 7.474 | -1.296 | 0.108 | 2.858 | -0.153 | 3.346 | 6.577 | 6.467 | 6.872 | 9.704 | 11.011 | 13.313 | -1.696 | -0.19 | 0.202 | 1.772 | 5.054 | 8.574 | 11.539 | 1.377 | 10.802 | 10.611 | 11.372 | 16.312 | 21.833 | 25.121 | 24.109 | 33.46 | 41.891 | 15.915 | 25.109 | 19.312 | 27.651 | 36.86 | 20.651 | 29.127 | 33.061 | 38.65 | 14.541 | 14.806 | 21.864 | 14.52 | 20.784 | 3.995 | -3.509 | -4.87 | -4.696 | 0.139 | 7.19 | 15.144 | 9.891 | 17.675 | 25.142 | 11.477 | 18.745 | 27.116 | 24.639 | 33.402 | 34.761 | 43.067 | 47.15 | 45.429 | 56.116 | 65.521 | 50.042 | 55.807 | 62.277 | 34.716 | 36.895 | 38.9 | 13.5 | 6 | 2.6 | 4.8 | 6.3 | 8.2 | 9.2 | 10.3 | 11.3 | 12.4 | 13.5 | 14.6 |
Totaal passiva en aandeelhoudersvermogen
| 88.262 | 103.416 | 124.182 | 129.635 | 135.948 | 148.655 | 123.262 | 114.996 | 109.391 | 107.192 | 117.769 | 130.225 | 134.065 | 140.417 | 79.611 | 21.006 | 8.961 | 11.506 | 6.904 | 11.836 | 12.394 | 14.24 | 17.201 | 23.033 | 29.97 | 35.99 | 22.518 | 29.697 | 37.304 | 29.911 | 14.823 | 20.106 | 11.907 | 13.58 | 16.504 | 14.042 | 15.538 | 20.176 | 20.555 | 11.945 | 14.351 | 15.521 | 18.267 | 8.447 | 12.015 | 10.597 | 8.74 | 12.938 | 16.795 | 20.765 | 13.773 | 23.87 | 21.953 | 23.059 | 28.768 | 35.233 | 37.929 | 37.55 | 46.333 | 53.536 | 27.752 | 33.733 | 27.174 | 36.964 | 45.297 | 28.992 | 39.196 | 45.298 | 50.415 | 27.079 | 25.364 | 35.325 | 26.988 | 36.813 | 27.808 | 23.363 | 18.73 | 19.669 | 26.338 | 25.538 | 29.536 | 20.688 | 27.194 | 33.918 | 20.456 | 27.8 | 35.903 | 32.267 | 41.277 | 41.252 | 49.956 | 54.055 | 53.096 | 62.036 | 71.574 | 56.171 | 62.825 | 66.78 | 38.909 | 41.619 | 43.4 | 19.1 | 9.2 | 6.4 | 8.1 | 9.4 | 10.6 | 10.7 | 11.3 | 12 | 13.3 | 14.6 | 16.7 |