Mission Valley Bancorp
OTC:MVLY
13.125 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 41.388 | 44.107 | 55.094 | 39.607 | 31.126 | 43.168 | 38.375 | 33.945 | 28.598 | 174.514 | 192.576 | 92.527 | 76.836 | 53.671 | 93.596 | 82.704 | 138.578 | 21.03 | 29.446 | 29.526 | 30.021 | 27.594 | 24.869 | 24.068 | 24.403 | 23.399 | 21.575 | 22.359 | 19.72 | 22.104 | 22.401 | 27.583 | 47.67 | 17.704 | 16.484 | 17.733 | 17.305 | 18.181 | 20.158 | 51.611 | 45.13 | 22.749 | 56.123 | 55.546 | 51.364 | 77.761 | 20.921 | 41.979 | 13.583 | 13.635 | 14.575 | 16.389 | 15.803 | 18.164 | 13.687 | 16.498 | 13.703 | 15.442 | 15.917 | 14.639 | 16.646 | 15.818 | 14.609 | 14.384 | 15.252 | 15.72 | 16.949 | 14.223 | 13.604 | 13.806 | 11.2 | 12.498 | 11.334 | 12.948 |
Kortetermijnbeleggingen
| -48.697 | -2.615 | 50.402 | 0 | 0 | 0 | 54.582 | 0 | 0 | 0 | 50.286 | 0 | 0 | 0 | 46.518 | 0 | 0 | 0 | 18.031 | 0 | 0 | 0 | 12.08 | 0 | 0 | 0 | 14.805 | 0 | 0 | 0 | 15.158 | 0 | 0 | 0 | 12.608 | 0 | 0 | 0 | 16.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.309 | 41.492 | -52.479 | 39.607 | 31.126 | 43.168 | 92.957 | 33.945 | 28.598 | 174.514 | 242.862 | 92.527 | 76.836 | 53.671 | 140.114 | 82.704 | 138.578 | 21.03 | 47.477 | 29.526 | 30.021 | 27.594 | 36.949 | 24.068 | 24.403 | 23.399 | 36.38 | 22.359 | 19.72 | 22.104 | 22.401 | 27.583 | 47.67 | 17.704 | 16.484 | 17.733 | 17.305 | 18.181 | 20.158 | 51.611 | 45.13 | 22.749 | 56.123 | 55.546 | 51.364 | 77.761 | 20.921 | 41.979 | 13.583 | 13.635 | 14.575 | 16.389 | 15.803 | 18.164 | 13.687 | 16.498 | 13.703 | 15.442 | 15.917 | 14.639 | 16.646 | 15.818 | 14.609 | 14.384 | 15.252 | 15.72 | 16.949 | 14.223 | 13.604 | 13.806 | 11.2 | 12.498 | 11.334 | 12.948 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.545 | 0 | 0 | 0 | 0.972 | 0 | 0 | 0 | 0.836 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0.764 | 0 | 0 | 0 | 0.599 | 0 | 0 | 0 | 0.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.872 | 0 | 0 | 0 | 0.963 | 0 | 0 | 0 | 1.233 | 0 | 0 | 0 | 0.765 | 0 | 0 | 0 | 1.182 | 0 | 0 | 0 | 0.555 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 49.568 | 0 | 0 | 0 | -41.22 | 0 | 0 | 0 | -194.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41.388 | 44.107 | 58.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38.773 | 44.107 | 58.005 | 39.607 | 31.126 | 43.168 | 95.802 | 33.945 | 28.598 | 174.514 | 244.88 | 92.527 | 76.836 | 53.671 | 142.659 | 82.704 | 138.578 | 21.03 | 48.449 | 29.526 | 30.021 | 27.594 | 37.785 | 24.068 | 24.403 | 23.399 | 37.28 | 22.359 | 19.72 | 22.104 | 23.165 | 27.583 | 47.67 | 17.704 | 17.083 | 17.733 | 17.305 | 18.181 | 20.767 | 51.611 | 45.13 | 22.749 | 56.123 | 55.546 | 51.364 | 77.761 | 20.921 | 41.979 | 13.583 | 13.635 | 15.447 | 16.389 | 15.803 | 18.164 | 14.65 | 16.498 | 13.703 | 15.442 | 17.15 | 14.639 | 16.646 | 15.818 | 15.374 | 14.384 | 15.252 | 15.72 | 18.131 | 14.223 | 13.604 | 13.806 | 11.755 | 12.498 | 11.334 | 12.948 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 0 | 5.266 | 0 | 0 | 0 | 0.362 | 0.393 | 0.42 | 0.44 | 0.466 | 0.477 | 0.485 | 0.394 | 0.419 | 0.316 | 0.288 | 0.263 | 0.297 | 0.315 | 0.306 | 0.281 | 0.286 | 0.294 | 0.238 | 0.251 | 0.269 | 0.29 | 0.291 | 0.302 | 0.284 | 0.225 | 0.238 | 0.245 | 0.246 | 0.269 | 0.299 | 0.333 | 0.34 | 0.37 | 0.362 | 0.396 | 0.43 | 0.425 | 0.483 | 0.474 | 0.503 | 0.554 | 1.518 | 1.642 | 1.808 | 1.941 | 2.113 | 2.336 | 2.469 | 2.53 | 2.692 | 2.873 | 2.984 | 2.404 | 1.923 | 1.65 | 1.457 | 1.37 | 1.444 | 1.484 | 1.531 | 1.571 | 1.576 | 1.396 | 1.406 | 1.384 | 1.355 | 1.289 |
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 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.442 | 0 | 0 | 0 | 1.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 558.805 | 0 | 0 | 0 | 49.9 | 0 | 0 | 0 | 47.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.442 | 0 | 0 | 0 | 1.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 51.312 | 2.615 | 6.966 | 50.23 | 53.351 | 56.995 | 55.274 | 62.474 | 66.533 | 57.313 | 51.068 | 51.328 | 47.273 | 49.574 | 47.323 | 33.039 | 21.725 | 17.398 | 18.032 | 17.663 | 19.174 | 15.219 | 12.097 | 14.363 | 15.131 | 15.84 | 14.884 | 17.653 | 18.551 | 19.111 | 15.403 | 19.9 | 0 | 19.95 | 16.604 | 18.985 | 19.571 | 21.382 | 20.397 | 0 | 0 | 24.033 | 0 | 0 | 0 | 0 | 0 | 0 | 26.547 | 28.279 | 22.557 | 24.975 | 29.484 | 27.879 | 19.838 | 16.373 | 7.196 | 8.958 | 11.243 | 11.47 | 11.718 | 13.706 | 14.546 | 14.95 | 15.201 | 16.832 | 19.361 | 18.316 | 11.265 | 11.514 | 12.209 | 12.266 | 17.403 | 12.366 |
Belastingvorderingen
| 0 | 0 | 7.536 | 0 | 0 | 0 | 5.736 | 0 | 0 | 0 | 3.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.941 | 0 | 0 | 0 | 13.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 555.228 | 624.718 | 19.777 | -50.23 | -53.351 | -56.995 | -55.636 | -62.867 | -66.953 | -57.753 | -51.534 | -51.805 | -47.758 | -49.968 | -47.742 | -33.355 | -22.013 | -17.661 | -18.329 | -17.978 | -19.48 | -15.5 | -12.383 | -14.657 | -15.369 | -16.091 | -15.153 | -17.943 | -18.842 | -19.413 | -15.687 | -20.125 | 250.884 | -20.195 | -16.85 | -19.254 | -19.87 | -21.715 | -20.737 | 208.025 | 208.07 | -24.429 | 213.25 | 213.488 | 203.775 | 210.374 | -0.503 | -0.554 | -28.065 | -29.921 | -24.365 | -26.916 | -31.597 | -30.215 | -22.307 | -18.903 | -9.888 | -11.831 | -14.226 | -13.874 | -13.641 | -15.356 | -16.003 | -16.32 | -16.645 | -18.316 | -20.891 | -19.887 | -12.841 | -12.91 | -13.615 | -13.65 | -18.758 | -13.655 |
Totaal niet-vlottende activa
| 606.54 | 627.333 | 598.35 | 50.23 | 53.351 | 56.995 | 55.636 | 62.867 | 66.953 | 57.753 | 51.534 | 51.805 | 47.758 | 49.968 | 47.742 | 33.355 | 22.013 | 17.661 | 18.329 | 17.978 | 19.48 | 15.5 | 12.383 | 14.657 | 15.369 | 16.091 | 15.153 | 17.943 | 18.842 | 19.413 | 15.687 | 20.125 | 251.122 | 20.195 | 16.85 | 19.254 | 19.87 | 21.715 | 20.737 | 208.395 | 208.432 | 24.429 | 213.68 | 213.913 | 204.258 | 210.848 | 0.503 | 0.554 | 28.065 | 29.921 | 24.365 | 26.916 | 31.597 | 30.215 | 22.307 | 18.903 | 9.888 | 11.831 | 14.226 | 13.874 | 13.641 | 15.356 | 16.003 | 16.32 | 16.645 | 18.316 | 20.891 | 19.887 | 12.841 | 12.91 | 13.615 | 13.65 | 18.758 | 13.655 |
Totaal activa
| 645.313 | 671.44 | 656.355 | 587.76 | 572.896 | 545.341 | 553.286 | 511.761 | 484.8 | 557.388 | 576.511 | 444.991 | 425.452 | 444.357 | 476.817 | 469.527 | 510.099 | 355.403 | 357.873 | 341.092 | 337.62 | 359.983 | 351.225 | 307.242 | 319.467 | 335.293 | 330.399 | 317.501 | 313.916 | 323.523 | 325.398 | 310.848 | 298.792 | 301.175 | 288.523 | 280.144 | 269.993 | 275.685 | 264.582 | 260.006 | 253.562 | 267.841 | 269.803 | 269.459 | 255.622 | 288.609 | 241.776 | 245.878 | 255.803 | 260.395 | 264.455 | 265.366 | 261.501 | 257.146 | 239.144 | 220.311 | 197.68 | 198.712 | 205.703 | 204.787 | 201.785 | 183.34 | 178.756 | 164.231 | 159.799 | 154.743 | 148.907 | 138.692 | 127.289 | 122.344 | 106.29 | 103.031 | 94.431 | 93.434 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 8.053 | 0 | 0 | 0 | 9.184 | 0 | 0 | 0 | 8.555 | 0 | 0 | 0 | 7.095 | 0 | 0 | 0 | 4.695 | 0 | 0 | 0 | 3.214 | 0 | 0 | 0 | 3.634 | 0 | 0 | 0 | 2.749 | 0 | 0 | 0 | 3.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.689 | 0 | 0 | 0 | 0.43 | 0 | 0 | 0 | 0.228 | 0 | 0 | 0 |
Kortlopende schulden
| 0 | 0 | 55.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.065 | 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 | 0.132 | 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 | 7.709 | 0 | 0 | 0 | 8.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -55.601 | 0 | 0 | 0 | -8.053 | 0 | 0 | 0 | -9.184 | 0 | 0 | 0 | -8.555 | 0 | 0 | 0 | -7.095 | 0 | 0 | 0 | -4.695 | 0 | 0 | 0 | -3.214 | 0 | 0 | 0 | -3.634 | 0 | 0 | 0 | -2.749 | 0 | 0 | 0 | -3.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.132 | 0 | 0 | 0 | -35.065 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.228 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 0 | 204.433 | 529.902 | 224.877 | 206.261 | 227.702 | 8.053 | 210.131 | 204.984 | 220.252 | 9.184 | 227.725 | 239.869 | 262.833 | 8.555 | 0 | 0 | 0 | 7.095 | 0 | 0 | 0 | 4.695 | 0 | 0 | 0 | 3.214 | 0 | 0 | 0 | 3.634 | 0 | 0 | 0 | 2.749 | 0 | 0 | 0 | 3.033 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.065 | 0 | 0 | 0 | 0.689 | 0 | 0 | 0 | 0.43 | 0 | 0 | 0 | 0.228 | 0 | 0 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 68.236 | 57.186 | 12.61 | 40.686 | 53.486 | 43.086 | 32.635 | 32.784 | 17.832 | 8.68 | 9.979 | 39.977 | 9.625 | 15.836 | 43.589 | 53.241 | 72.079 | 6.477 | 12.878 | 6.907 | 7.121 | 10.336 | 16.522 | 10.336 | 10.336 | 10.336 | 16.522 | 10.336 | 1.75 | 0 | 6.186 | 0 | 0 | 0 | 6.186 | 0 | 0 | 0 | 6.186 | 0 | 0 | 0 | 6.186 | 8.581 | 8.804 | 8.907 | 6.186 | 12.924 | 0 | 0 | 35.186 | 0 | 0 | 0 | 38.186 | 0 | 0 | 0 | 41.251 | 31.3 | 31.3 | 0 | 28.076 | 0 | 0 | 0 | 14.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 54.729 | 0 | 0 | 0 | -1.37 | 0 | 0 | 0 | -1.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.648 | 0 | 0 | 0 | 1.37 | 0 | 0 | 0 | 1.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 328.172 | 559.911 | -15.258 | -40.686 | -53.486 | -43.086 | -32.635 | -32.784 | -17.832 | -8.68 | -9.979 | -39.977 | -9.625 | -15.836 | -43.589 | -53.241 | -72.079 | -6.477 | -12.878 | -6.907 | -7.121 | -10.336 | -16.522 | -10.336 | -10.336 | -10.336 | -16.522 | -10.336 | -1.75 | 0 | -6.186 | 0 | 0 | 0 | -6.186 | 0 | 0 | 0 | -6.186 | 0 | 0 | 0 | 232.445 | 0 | 0 | 0 | -6.186 | -12.924 | 0 | 0 | -35.186 | 0 | 0 | 0 | -38.186 | 0 | 0 | 0 | -41.251 | -31.3 | -31.3 | 0 | -27.387 | 0 | 0 | 0 | -13.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 396.408 | 208.231 | 73.443 | 40.686 | 53.486 | 43.086 | 8.053 | 467.449 | 441.059 | 513.589 | 9.184 | 401.521 | 383.748 | 404.244 | 8.555 | 431.799 | 472.567 | 318.331 | 7.095 | 305.331 | 303.153 | 326.411 | 4.695 | 274.906 | 287.021 | 303.59 | 3.214 | 287.055 | 274.101 | 0 | 3.634 | 0 | 0 | 0 | 2.749 | 0 | 0 | 0 | 3.033 | 0 | 0 | 0 | 238.597 | 8.581 | 8.804 | 8.907 | 6.186 | 12.924 | 0 | 0 | 241.081 | 0 | 0 | 0 | 219.627 | 0 | 0 | 0 | 35.065 | 187.515 | 184.905 | 0 | 0.689 | 0 | 0 | 0 | 0.43 | 0 | 0 | 0 | 0.228 | 0 | 0 | 0 |
Totaal passiva
| 588.791 | 412.664 | 603.345 | 40.686 | 53.486 | 43.086 | 507.872 | 467.449 | 441.059 | 513.589 | 532.272 | 401.521 | 383.748 | 404.244 | 437.737 | 431.799 | 472.567 | 318.331 | 321.139 | 305.331 | 303.153 | 326.411 | 317.957 | 274.906 | 287.021 | 303.59 | 299.983 | 287.055 | 274.101 | 284.627 | 287.799 | 274.234 | 0 | 266.151 | 254.196 | 247.092 | 237.512 | 243.859 | 233.558 | 0 | 0 | 236.285 | 238.631 | 8.581 | 8.804 | 8.907 | 211.511 | 12.924 | 232.745 | 237.098 | 241.081 | 246.391 | 241.974 | 237.408 | 219.627 | 201.94 | 179.468 | 180.645 | 192.926 | 187.515 | 184.905 | 166.746 | 167.494 | 148.184 | 144.154 | 139.33 | 138.687 | 124.621 | 117.369 | 112.701 | 96.706 | 93.426 | 85.125 | 83.971 |
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 | 10.336 | 10.336 | 10.336 | 10.336 | 10.336 | 10.336 | 10.336 | 10.336 | 10.336 | 10.336 | 10.336 | 14.916 | 14.916 | 14.916 | 14.916 | 14.916 | 14.916 | 14.916 | 14.916 | 14.916 | 10.08 | 10.08 | 10.08 | 5.5 | 5.5 | 5.5 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 12.747 | 9.917 | 9.917 | 9.917 | 9.917 | 9.917 | 9.917 | 9.917 | 9.917 | 9.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.477 | 9.477 | 9.452 | 9.452 | 9.451 | 9.451 | 9.452 | 9.427 | 9.417 | 9.417 | 9.365 | 9.365 | 9.364 | 9.364 | 9.35 | 9.35 | 9.35 | 9.335 | 9.335 |
Ingehouden winsten
| 44.316 | 42.33 | 41.13 | 41.367 | 36.725 | 35.468 | 34.575 | 33.506 | 31.753 | 31.08 | 30.296 | 29.436 | 27.721 | 26.163 | 25.339 | 24.253 | 24.251 | 25.631 | 23.037 | 23.992 | 22.43 | 21.592 | 19.754 | 20.122 | 20.038 | 19.201 | 16.598 | 14.548 | 14.585 | 14.627 | 13.527 | 11.245 | 12.859 | 11.266 | 10.492 | 9.952 | 8.215 | 8.194 | 7.711 | 7.384 | 7.021 | 6.96 | 6.46 | 6.17 | 5.974 | 5.533 | 5.075 | 4.834 | 2.927 | 3.379 | 3.442 | 3.647 | 4.325 | 4.536 | 4.394 | 3.949 | 3.788 | 3.625 | 3.365 | 2.931 | 2.601 | 5 | 1.999 | 1.821 | 1.541 | 1.316 | 1.082 | 0.871 | 0.63 | 0.435 | 0.276 | 0.262 | -0.166 | 0.004 |
Overige gereserveerde algehele resultaten
| -4.268 | -4.38 | -4.418 | -5.709 | -5.351 | -4.943 | -5.043 | -4.962 | -3.661 | -2.724 | -1.327 | -1.058 | -0.999 | -0.961 | -1.076 | -1.249 | -1.347 | -1.306 | -0.739 | -0.978 | -0.71 | -0.767 | -0.633 | -0.533 | -0.339 | -0.245 | -0.128 | -0.059 | -0.066 | -0.107 | -0.126 | 0.096 | 0.114 | 0.049 | -0.06 | 0.017 | -0.063 | 0.016 | -0.049 | -0.149 | -0.116 | -0.237 | -0.312 | -0.216 | -0.185 | 0.116 | 0 | 0 | 0.334 | 0.266 | 0.233 | 0.256 | 0.16 | 0.16 | 0.047 | -0.054 | -0.053 | -0.01 | -0.059 | -0.11 | -0.172 | -0.139 | -0.171 | -0.191 | -0.313 | -0.268 | -0.226 | -0.164 | -0.074 | -0.142 | -0.042 | -0.007 | 0.137 | 0.124 |
Overige totale aandeelhoudersvermogen
| 3.727 | 3.646 | 3.551 | 3.472 | 3.362 | 3.248 | 3.135 | 3.021 | 2.902 | 2.696 | 2.523 | 2.345 | 2.235 | 2.164 | 2.07 | 1.977 | 1.881 | -0 | 1.689 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 1.199 | 0 | -0 | 0 | 1.115 | 0 | 0 | 0.626 | 0.812 | 0 | 1.246 | 0.533 | 0.279 | -0 | 0 | -0 | 0.191 | -0 | 0 | 0 | 0.357 | 0.206 | 9.717 | 9.572 | 9.619 | 9.572 | 9.542 | 9.542 | 9.576 | 4.999 | 5 | 5 | 0.019 | 5 | 5 | 2.281 | 0.007 | 5 | 5 | 5 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 56.522 | 54.343 | 53.01 | 51.877 | 47.483 | 46.52 | 45.414 | 44.312 | 43.741 | 43.799 | 44.239 | 43.47 | 41.704 | 40.113 | 39.08 | 37.728 | 37.532 | 37.072 | 36.734 | 35.761 | 34.467 | 33.572 | 33.268 | 32.336 | 32.446 | 31.703 | 30.416 | 30.446 | 39.815 | 38.896 | 37.599 | 36.614 | 36.056 | 35.024 | 34.327 | 33.052 | 32.481 | 31.826 | 31.024 | 32.068 | 31.738 | 31.556 | 31.172 | 30.787 | 30.622 | 30.482 | 30.265 | 29.873 | 23.058 | 23.297 | 23.374 | 18.975 | 19.527 | 19.738 | 19.517 | 18.371 | 18.212 | 18.067 | 12.777 | 17.272 | 16.88 | 16.594 | 11.262 | 16.047 | 15.645 | 15.413 | 10.22 | 14.071 | 9.92 | 9.643 | 9.583 | 9.605 | 9.306 | 9.463 |
Totaal eigen vermogen
| 56.522 | 54.343 | 53.01 | 51.877 | 47.483 | 46.52 | 45.414 | 44.312 | 43.741 | 43.799 | 44.239 | 43.47 | 41.704 | 40.113 | 39.08 | 37.728 | 37.532 | 37.072 | 36.734 | 35.761 | 34.467 | 33.572 | 33.268 | 32.336 | 32.446 | 31.703 | 30.416 | 30.446 | 39.815 | 38.896 | 37.599 | 36.614 | 36.056 | 35.024 | 34.327 | 33.052 | 32.481 | 31.826 | 31.024 | 32.068 | 31.738 | 31.556 | 31.172 | 30.787 | 30.622 | 30.482 | 30.265 | 29.873 | 23.058 | 23.297 | 23.374 | 18.975 | 19.527 | 19.738 | 19.517 | 18.371 | 18.212 | 18.067 | 12.777 | 17.272 | 16.88 | 16.594 | 11.262 | 16.047 | 15.645 | 15.413 | 10.22 | 14.071 | 9.92 | 9.643 | 9.583 | 9.605 | 9.306 | 9.463 |
Totaal passiva en aandeelhoudersvermogen
| 645.313 | 467.007 | 656.355 | 587.76 | 572.896 | 545.341 | 553.286 | 511.761 | 484.8 | 557.388 | 576.511 | 444.991 | 425.452 | 444.357 | 476.817 | 469.527 | 510.099 | 355.403 | 357.873 | 341.092 | 337.62 | 359.983 | 351.225 | 307.242 | 319.467 | 335.293 | 330.399 | 317.501 | 313.916 | 323.523 | 325.398 | 310.848 | 36.056 | 301.175 | 288.523 | 280.144 | 269.993 | 275.685 | 264.582 | 32.068 | 31.738 | 267.841 | 269.803 | 39.368 | 39.426 | 39.389 | 0 | 0 | 255.803 | 260.395 | 264.455 | 265.366 | 261.501 | 257.146 | 239.144 | 220.311 | 197.68 | 198.712 | 205.703 | 204.787 | 201.785 | 183.34 | 178.756 | 164.231 | 159.799 | 154.743 | 148.907 | 138.692 | 127.289 | 122.344 | 106.29 | 103.031 | 94.431 | 93.434 |