Neogen Corporation
NASDAQ:NEOG
16.23 (USD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 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 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1994 Q4 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q1 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 120.477 | 170.611 | 161.437 | 205.765 | 178.832 | 163.24 | 67.134 | 276.338 | 347.711 | 381.051 | 378.439 | 389.249 | 400.88 | 381.087 | 353.347 | 390.765 | 367.486 | 343.673 | 327.923 | 313.605 | 56.289 | 267.524 | 246.68 | 240.97 | 226.414 | 210.81 | 192.155 | 175.835 | 159.99 | 143.635 | 124.582 | 142.106 | 129.226 | 107.796 | 125.158 | 123.018 | 110.955 | 114.164 | 57.484 | 94.305 | 88.097 | 76.496 | 68.81 | 79.092 | 84.375 | 85.369 | 74.566 | 70.838 | 74.504 | 68.645 | 42.698 | 36.972 | 22.032 | 35.844 | 47.627 | 44.392 | 33.701 | 22.806 | 31.107 | 32.454 | 23.564 | 13.842 | 13.731 | 12.721 | 9.654 | 14.27 | 11.093 | 10.415 | 6.786 | 13.424 | 2.524 | 3.281 | 3.315 | 1.809 | 1.88 | 2.925 | 2.55 | 1.972 | 1.232 | 1.414 | 1.554 | 1.365 | 1.597 | 1.739 | 0.54 | 1.061 | 2.882 | 1.146 | 1.625 | 2.012 | 1.082 | 0.502 | 0.699 | 0.848 | 0.534 | 0.908 | 1.169 | 2.198 | 1.472 | 0.7 | 1.1 | 1.1 | 1.2 | 0.9 | 0.9 | 0.7 | 0.8 | 0.6 | 1.2 | 0.7 | 0.3 | 0.3 | 2.4 | 2.2 | 2.1 | 1.5 | 1.2 | 2.2 | 0.5 | 0.4 | 0.3 | 0.6 | 1.5 | 0.4 | 3.9 | 4.1 | 0.6 | 1.1 |
Kortetermijnbeleggingen
| 0.317 | 0.325 | 7.01 | 24.501 | 60.424 | 82.329 | 116.08 | 176.338 | 240.613 | 336.578 | 335.56 | 338.13 | 329.597 | 305.485 | 279.865 | 276.898 | 306.539 | 277.404 | 277.149 | 247.191 | 234.727 | 225.836 | 153.104 | 139.385 | 129.189 | 127.736 | 110.089 | 111.41 | 101.534 | 66.068 | 64.699 | 55.809 | 53.039 | 52.539 | 58.296 | 51.64 | 68.629 | 48.103 | 44.664 | 45.247 | 34.64 | 35.821 | 25.533 | 35.479 | 40.767 | 35.337 | 25.705 | 29.529 | 30.019 | 19.6 | 61.335 | 55.606 | 51.257 | 20.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.4 | 3.65 | 2.15 | 0.15 | 0 | 1.008 | 1.002 | 0 | 0.14 | 0.138 | 0.031 | 0.331 | 0 | 0.306 | 8.092 | 7.836 | 5.397 | 5.872 | 3.857 | 4.341 | 4.681 | 4.886 | 3.579 | 6.334 | 5.865 | 5.007 | 5.347 | 8.472 | 6.667 | 10.9 | 9.9 | 9.6 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 120.477 | 170.936 | 168.447 | 230.266 | 239.256 | 245.569 | 183.214 | 276.338 | 347.711 | 381.051 | 378.439 | 389.249 | 400.88 | 381.087 | 353.347 | 390.765 | 367.486 | 343.673 | 327.923 | 313.605 | 291.016 | 267.524 | 246.68 | 240.97 | 226.414 | 210.81 | 192.155 | 175.835 | 159.99 | 143.635 | 124.582 | 142.106 | 129.226 | 107.796 | 125.158 | 123.018 | 110.955 | 114.164 | 102.148 | 94.305 | 88.097 | 76.496 | 68.81 | 79.092 | 84.375 | 85.369 | 74.566 | 70.838 | 74.504 | 68.645 | 61.335 | 55.606 | 51.257 | 56.083 | 47.627 | 44.392 | 33.701 | 22.806 | 31.107 | 32.454 | 23.564 | 13.842 | 13.731 | 12.721 | 9.654 | 14.27 | 11.093 | 10.415 | 6.786 | 13.424 | 7.924 | 6.931 | 5.465 | 1.959 | 1.88 | 3.933 | 3.552 | 1.972 | 1.372 | 1.552 | 1.585 | 1.696 | 1.597 | 2.045 | 8.632 | 8.897 | 8.279 | 7.018 | 5.482 | 6.353 | 5.763 | 5.388 | 4.278 | 7.182 | 6.399 | 5.915 | 6.516 | 10.67 | 8.139 | 11.6 | 11 | 10.7 | 1.2 | 0.9 | 0.9 | 0.7 | 0.8 | 0.6 | 1.2 | 0.7 | 0.3 | 0.3 | 2.4 | 2.2 | 2.1 | 1.5 | 1.2 | 2.2 | 0.5 | 0.4 | 0.3 | 0.6 | 1.5 | 0.4 | 3.9 | 4.1 | 0.6 | 1.1 |
Nettovorderingen
| 167.639 | 173.005 | 173.592 | 150.498 | 137.669 | 153.253 | 146.393 | 142.711 | 93.112 | 99.674 | 92.978 | 92.498 | 87.291 | 91.823 | 87.241 | 79.931 | 77.685 | 84.681 | 80.692 | 85.377 | 79.112 | 82.582 | 80.011 | 82.282 | 78.076 | 79.086 | 73.209 | 74.859 | 66.341 | 68.576 | 67.367 | 64.902 | 59.354 | 67.652 | 56.156 | 57.604 | 59.041 | 59.208 | 52.887 | 52.107 | 51.689 | 51.901 | 48.068 | 45.8 | 43.649 | 38.737 | 38.694 | 37.59 | 37.694 | 35.652 | 34.332 | 31.869 | 32.673 | 28.634 | 29.459 | 28.05 | 27.091 | 27.433 | 23.85 | 25.176 | 24.094 | 23.363 | 21.807 | 21.581 | 21.48 | 19.384 | 18.107 | 19.357 | 17.843 | 14.914 | 15.323 | 15.513 | 14.612 | 13.116 | 13.498 | 12.894 | 11.948 | 10.469 | 11.07 | 11.428 | 10.357 | 9.924 | 9.533 | 7.933 | 7.172 | 7.499 | 7.262 | 6.872 | 6.912 | 6.462 | 6.917 | 6.845 | 6.112 | 6.026 | 6.072 | 5.877 | 5.888 | 4.877 | 5.34 | 3.6 | 3.5 | 3.3 | 3.5 | 3.5 | 3.5 | 3.1 | 3.1 | 2.7 | 2.5 | 2 | 2 | 2.1 | 2.1 | 1.6 | 2.1 | 2.1 | 1.9 | 1.7 | 3.7 | 3.1 | 2.7 | 2.2 | 1 | 1 | 0.9 | 0.8 | 0.8 | 0.7 |
Voorraad
| 198.596 | 189.267 | 182.39 | 160.529 | 140.692 | 133.812 | 143.863 | 136.069 | 129.039 | 122.313 | 113.395 | 107.086 | 102.109 | 100.701 | 99.267 | 92.529 | 97.573 | 95.053 | 89.244 | 86.406 | 87.682 | 85.992 | 84.87 | 79.473 | 78.771 | 76.005 | 77.506 | 73.713 | 73.413 | 73.144 | 75.396 | 71.683 | 69.839 | 64.371 | 65.448 | 61.485 | 56.107 | 51.601 | 55.096 | 53.497 | 55.087 | 51.178 | 51.861 | 47.33 | 43.757 | 38.315 | 41.082 | 38.375 | 35.009 | 34.992 | 36.313 | 36.425 | 34.222 | 31.994 | 31.397 | 31.433 | 30.1 | 31.316 | 31.667 | 30.149 | 30.471 | 31.363 | 32.867 | 31.262 | 29.955 | 27.799 | 25.765 | 23.142 | 22.295 | 19.116 | 18.444 | 18.325 | 17.943 | 17.626 | 17.077 | 14.845 | 14.704 | 13.796 | 12.797 | 12.367 | 12.383 | 12.374 | 12.445 | 12.005 | 10.303 | 9.84 | 8.767 | 9.047 | 8.949 | 8.683 | 6.857 | 6.714 | 6.759 | 6.974 | 6.453 | 5.846 | 5.779 | 5.393 | 5.193 | 4.5 | 4.2 | 4.4 | 4.9 | 5.3 | 5.3 | 4.5 | 4.5 | 4.3 | 3.8 | 3.6 | 3.6 | 3.5 | 3.4 | 3.4 | 3.8 | 4 | 4 | 3.8 | 2.4 | 2.7 | 2.5 | 2.5 | 2.6 | 2.3 | 2.4 | 2.2 | 1.8 | 1.8 |
Overige vlottende activa
| 53.938 | 56.025 | 78.042 | 83.08 | 66.176 | 53.297 | 81.901 | 87.727 | 38.045 | 23.76 | 23.514 | 21.117 | 18.844 | 17.84 | 15.449 | 15.201 | 13.955 | 13.999 | 17.016 | 14.795 | 15.738 | 13.431 | 11.041 | 11.569 | 12.856 | 9.888 | 9.334 | 15.533 | 11.19 | 7.606 | 9.425 | 9.71 | 10.188 | 10.182 | 8.178 | 8.37 | 9.258 | 6.222 | 5.535 | 5.841 | 6.296 | 9.171 | 7.23 | 6.634 | 6.125 | 6.026 | 5.729 | 5.771 | 5.528 | 4.652 | 4.214 | 6.518 | 6.067 | 5.791 | 4.248 | 4.253 | 4.924 | 4.465 | 3.289 | 3.255 | 3.074 | 3.198 | 4.727 | 3.898 | 3.915 | 4.178 | 3.779 | 3.71 | 3.397 | 3.644 | 5.241 | 4.456 | 3.917 | 3.568 | 2.511 | 1.836 | 2.185 | 2.142 | 2.091 | 2.213 | 1.917 | 2.281 | 2.069 | 2.127 | 2.026 | 1.735 | 1.714 | 1.802 | 1.872 | 1.751 | 1.407 | 1.192 | 1.268 | 1.397 | 0.636 | 0.673 | 0.837 | 0.662 | 0.579 | 0.6 | 1 | 0.9 | 9.3 | 9.9 | 9.5 | 10.3 | 10.1 | 11.8 | 11 | 12.7 | 12.6 | 12 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 1 | 2.7 | 0.1 | 1.1 | 0.1 | 0.1 |
Totaal vlottende activa
| 540.65 | 589.233 | 602.471 | 624.373 | 583.793 | 585.931 | 555.371 | 642.845 | 607.907 | 626.798 | 608.326 | 609.95 | 609.124 | 591.451 | 555.304 | 578.426 | 556.699 | 537.406 | 514.875 | 500.183 | 473.548 | 449.529 | 422.602 | 414.294 | 396.117 | 375.789 | 352.204 | 339.94 | 310.934 | 292.961 | 276.77 | 288.401 | 268.607 | 250.001 | 254.94 | 250.477 | 235.361 | 231.195 | 217.346 | 205.75 | 201.169 | 188.746 | 175.969 | 178.856 | 177.906 | 168.447 | 160.071 | 152.574 | 152.735 | 143.941 | 136.194 | 130.418 | 124.219 | 122.502 | 112.731 | 108.128 | 95.816 | 86.02 | 89.913 | 91.034 | 81.203 | 71.766 | 73.132 | 69.462 | 65.004 | 65.631 | 58.744 | 56.624 | 50.321 | 51.098 | 46.932 | 45.225 | 41.937 | 36.269 | 34.966 | 33.508 | 32.389 | 28.379 | 27.33 | 27.56 | 26.242 | 26.275 | 25.644 | 24.11 | 28.133 | 27.971 | 26.022 | 24.739 | 23.215 | 23.249 | 20.944 | 20.139 | 18.417 | 21.579 | 19.56 | 18.311 | 19.02 | 21.602 | 19.251 | 20.3 | 19.7 | 19.3 | 18.9 | 19.6 | 19.2 | 18.6 | 18.5 | 19.4 | 18.5 | 19 | 18.5 | 17.9 | 8.3 | 7.5 | 8.3 | 7.9 | 7.4 | 8.1 | 6.9 | 6.6 | 5.8 | 5.6 | 6.1 | 6.4 | 7.3 | 8.2 | 3.3 | 3.7 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 315.282 | 291.889 | 287.583 | 259.315 | 235.595 | 198.749 | 164.888 | 148.17 | 121.021 | 110.584 | 104.699 | 100.863 | 99.515 | 100.453 | 97.981 | 83.774 | 80.593 | 78.671 | 78.394 | 77.15 | 75.154 | 74.847 | 76.453 | 73.91 | 72.886 | 73.069 | 72.514 | 66.874 | 63.285 | 61.748 | 60.975 | 55.533 | 54.739 | 54.683 | 51.901 | 51.865 | 49.294 | 44.473 | 43.543 | 43.106 | 42.7 | 41.949 | 39.838 | 38.233 | 35.813 | 34.345 | 33.414 | 31.264 | 30.666 | 29.933 | 29.502 | 28.888 | 28.238 | 22.34 | 21.209 | 20.739 | 19.759 | 19.18 | 16.948 | 16.718 | 17.265 | 17.058 | 16.748 | 16.772 | 16.756 | 16.889 | 16.547 | 16.501 | 16.569 | 16.402 | 15.589 | 15.235 | 14.62 | 14.255 | 14.027 | 12.3 | 12.026 | 12.193 | 12.216 | 12.138 | 11.328 | 10.952 | 10.375 | 7.596 | 4.767 | 4.64 | 4.343 | 4.106 | 4.172 | 3.741 | 3.215 | 3.15 | 3.167 | 2.721 | 2.722 | 2.662 | 2.601 | 2.655 | 2.767 | 2.4 | 2.2 | 2.1 | 2.1 | 2 | 2 | 1.9 | 2 | 1.8 | 1.8 | 1.6 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1.1 | 1.1 | 1.2 | 1.5 |
Goodwill
| 2,137.494 | 2,135.632 | 2,136.338 | 2,137.983 | 2,137.602 | 3,769.752 | 3,788.505 | 3,769.988 | 248.477 | 255.547 | 266.873 | 255.867 | 223.467 | 228.288 | 226.931 | 183.426 | 184.3 | 181.105 | 180.232 | 173.258 | 102.883 | 171.364 | 173.53 | 172.288 | 171.923 | 169.151 | 170.883 | 174.214 | 173.115 | 173.7 | 169.553 | 143.377 | 145.269 | 147.031 | 125.4 | 123.441 | 123.948 | 116.513 | 70.119 | 117.061 | 113.793 | 114.606 | 114.543 | 102.624 | 94.418 | 86.459 | 87.54 | 85.833 | 77.396 | 77.726 | 74.651 | 75.012 | 75.165 | 51.584 | 53.345 | 53.32 | 53.295 | 52.899 | 43.534 | 38.061 | 38.047 | 39.717 | 36.88 | 37.718 | 38.364 | 30.617 | 31.559 | 28.869 | 28.792 | 24.448 | 24.448 | 29.105 | 29.085 | 28.937 | 30.591 | 18.782 | 18.599 | 0 | 0 | 19.228 | 18.617 | 0 | 0 | 0 | 0 | 13.665 | 0 | 0 | 0 | 11.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,489.751 | 1,511.653 | 1,539.744 | 1,564.744 | 1,588.066 | 1,605.102 | 1,634.481 | 1,641.73 | 103.421 | 107.503 | 112.064 | 109.065 | 89.03 | 92.316 | 92.633 | 70.199 | 70.869 | 66.581 | 70.471 | 69.648 | 69.559 | 67.745 | 69.453 | 68.979 | 69.328 | 69.593 | 71.405 | 69.924 | 68.042 | 68.941 | 65.473 | 55.796 | 57.054 | 58.525 | 49.422 | 48.294 | 49.439 | 46.394 | 47.427 | 46.659 | 45.603 | 46.416 | 43.815 | 36.086 | 30.842 | 28.275 | 25.814 | 25.796 | 24.318 | 24.674 | 15.914 | 16.362 | 16.793 | 17.172 | 16.176 | 16.334 | 16.721 | 17.16 | 10.17 | 10.403 | 10.281 | 9.873 | 8.847 | 8.788 | 8.975 | 9.574 | 8.422 | 8.595 | 9.199 | 9.363 | 3.181 | 2.076 | 2.077 | 2.076 | 32.667 | 20.858 | 20.675 | 20.675 | 20.085 | 20.08 | 19.292 | 19.292 | 20.812 | 19.787 | 13.665 | 0 | 13.515 | 13.616 | 13.677 | 0 | 12.804 | 12.664 | 12.677 | 7.076 | 7.099 | 7.183 | 6.108 | 3.892 | 3.894 | 3.1 | 3.2 | 3.2 | 3.8 | 3.9 | 4 | 4 | 3.8 | 2.8 | 2.9 | 2 | 2 | 2 | 2.1 | 2 | 2.1 | 2.1 | 2.1 | 1.5 | 0.8 | 0.9 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Goodwill en immateriële activa
| 3,627.245 | 3,647.285 | 3,676.082 | 3,702.727 | 3,725.668 | 3,769.752 | 3,788.505 | 3,769.988 | 248.477 | 255.547 | 266.873 | 255.867 | 223.467 | 228.288 | 226.931 | 183.426 | 184.3 | 181.105 | 180.232 | 173.258 | 172.442 | 171.364 | 173.53 | 172.288 | 171.923 | 169.151 | 170.883 | 174.214 | 173.115 | 173.7 | 169.553 | 143.377 | 145.269 | 147.031 | 125.4 | 123.441 | 123.948 | 116.513 | 117.546 | 117.061 | 113.793 | 114.606 | 114.543 | 102.624 | 94.418 | 86.459 | 87.54 | 85.833 | 77.396 | 77.726 | 74.651 | 75.012 | 75.165 | 68.756 | 75.217 | 69.654 | 75.139 | 70.059 | 58.439 | 53.161 | 53.105 | 49.59 | 45.727 | 46.506 | 47.339 | 40.191 | 39.981 | 37.464 | 37.991 | 33.811 | 27.629 | 31.181 | 31.162 | 31.013 | 32.667 | 20.858 | 20.675 | 20.675 | 20.085 | 20.08 | 19.292 | 19.292 | 20.812 | 19.787 | 13.665 | 13.665 | 13.515 | 13.616 | 13.677 | 11.214 | 12.804 | 12.664 | 12.677 | 7.076 | 7.099 | 7.183 | 6.108 | 3.892 | 3.894 | 3.1 | 3.2 | 3.2 | 3.8 | 3.9 | 4 | 4 | 3.8 | 2.8 | 2.9 | 2 | 2 | 2 | 2.1 | 2 | 2.1 | 2.1 | 2.1 | 1.5 | 0.8 | 0.9 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Langetermijnbeleggingen
| -317.574 | 0.229 | -353.853 | -355.005 | -354.792 | -34.607 | 0 | 0 | 0 | -9.082 | -23.214 | -23.847 | -23.845 | -5.895 | 0 | -54.821 | -55.503 | 0 | 0 | -54.153 | -54.162 | -15.757 | -53.795 | -53.556 | -53.937 | 0 | -56.394 | -55.257 | -53.696 | 0 | 0 | -46.426 | -47.884 | 0 | 0 | -39.274 | -40.419 | 0 | -38.407 | -36.977 | -35.921 | 0 | -35.88 | -28.806 | -23.835 | 0 | 0 | -20.521 | -19.043 | 0 | 0 | -8.06 | -7.807 | -1.044 | -6.47 | -0.774 | -5.897 | -0.774 | -4.935 | -4.897 | -4.977 | -200 | 0 | -1.225 | -1.225 | -1,225 | 0 | -0.787 | -0.787 | -1,441 | -1.264 | -1.264 | -1.264 | -1,981 | -0.768 | -0.768 | -0.768 | -1,300 | 0 | -0.651 | -0.651 | -874 | 0 | -0.694 | -0.694 | -694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 317.574 | 35.327 | 353.853 | 355.005 | 354.792 | 19.387 | 362.63 | 364.252 | 0 | 6.926 | 21.196 | 21.829 | 21.827 | 3.876 | 0 | 18.391 | 18.306 | 0 | 0 | 15.591 | 15.501 | 15.618 | 14.211 | 14.144 | 14.234 | 0 | 11.4 | 16.943 | 16.917 | 0 | 0 | 1.748 | 1.756 | 1.775 | 0 | 2.293 | 2.3 | 0 | 1.68 | 1.71 | 1.68 | 1.71 | 1.462 | 1.462 | 1.462 | 1.462 | 0 | 1.328 | 1.328 | 1.328 | 0 | 1.044 | 1.044 | 1.044 | 0.774 | 0.774 | 0.774 | 0.774 | 0.2 | 0.2 | 0.2 | 200 | 0 | 1.225 | 1.225 | 1,225 | 0 | 0.787 | 0.787 | 1,441 | 1.264 | 1.264 | 1.264 | 1,981 | 0.768 | 0.768 | 0.768 | 1,300 | 0 | 0.651 | 0.651 | 874 | 0 | 0.694 | 0.694 | 694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.996 | 20.197 | 16.356 | 16 | 16.049 | 15.22 | -362.63 | -364.252 | 0 | 2.156 | 2.018 | 2.018 | 2.018 | -3.876 | 0 | 36.43 | 37.197 | 0 | 0 | 38.562 | 38.661 | -15.618 | 39.584 | 39.412 | 39.703 | 0 | 44.994 | 38.314 | 36.779 | 0 | 0 | 44.678 | 46.128 | -1.775 | 0 | 36.981 | 38.119 | 0 | 36.727 | 35.267 | 34.241 | -1.71 | 34.418 | 27.344 | 22.373 | -1.462 | 0 | 19.193 | 17.715 | -1.328 | 0 | 7.016 | 6.763 | 5.02 | 5.696 | 5.154 | 5.123 | 4.2 | 4.735 | 4.697 | 4.777 | -196.238 | 4.568 | 4.197 | 3.972 | -1,221.354 | 4.546 | 4.339 | 3.953 | -1,437.027 | 9.841 | 6.446 | 6.562 | -1,974.247 | 4.031 | 2.592 | 2.609 | -1,297.363 | 3.29 | 3.355 | 3.371 | -870.544 | 1.496 | 2.753 | 1.651 | -692.24 | 0 | 0 | 0 | 1.7 | 0.504 | 0.527 | 0.578 | 1.646 | 1.584 | 1.595 | 1.608 | 1.379 | 1.417 | 1.4 | 1.4 | 1.5 | 1.1 | 1.1 | 1.1 | 0.9 | 1 | 0.7 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.7 | 0.6 | 0.5 | 0.5 | 0.6 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | -0.1 |
Totaal niet-vlottende activa
| 3,962.523 | 3,994.927 | 3,980.021 | 3,978.042 | 3,977.312 | 3,968.501 | 3,953.393 | 3,918.158 | 369.498 | 366.131 | 371.572 | 356.73 | 322.982 | 328.741 | 324.912 | 267.2 | 264.893 | 259.776 | 258.626 | 250.408 | 247.596 | 246.211 | 249.983 | 246.198 | 244.809 | 242.22 | 243.397 | 241.088 | 236.4 | 235.448 | 230.528 | 198.91 | 200.008 | 201.714 | 177.301 | 175.306 | 173.242 | 160.986 | 161.089 | 160.167 | 156.493 | 156.555 | 154.381 | 140.857 | 130.231 | 120.804 | 120.954 | 117.097 | 108.062 | 107.659 | 104.153 | 103.9 | 103.403 | 97.16 | 96.426 | 95.547 | 94.898 | 94.213 | 75.387 | 69.879 | 70.37 | 70.41 | 67.043 | 67.475 | 68.067 | 60.726 | 61.074 | 58.304 | 58.513 | 54.186 | 53.059 | 52.862 | 52.344 | 52.021 | 50.725 | 35.75 | 35.31 | 35.505 | 35.591 | 35.573 | 33.991 | 33.7 | 32.683 | 30.136 | 20.083 | 20.065 | 17.858 | 17.722 | 17.849 | 16.655 | 16.523 | 16.341 | 16.422 | 11.443 | 11.405 | 11.44 | 10.317 | 7.926 | 8.078 | 6.9 | 6.8 | 6.8 | 7 | 7 | 7.1 | 6.8 | 6.8 | 5.3 | 5.3 | 4.1 | 4 | 4.1 | 4 | 4 | 4 | 4.1 | 4.2 | 3.4 | 2.2 | 2.3 | 1.9 | 1.7 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.5 |
Totaal activa
| 4,503.173 | 4,584.16 | 4,582.492 | 4,602.415 | 4,561.105 | 4,554.432 | 4,508.764 | 4,561.003 | 977.405 | 992.929 | 979.898 | 966.68 | 932.106 | 920.192 | 880.216 | 845.626 | 821.592 | 797.182 | 773.501 | 750.591 | 721.144 | 695.74 | 672.585 | 660.492 | 640.926 | 618.009 | 595.601 | 581.028 | 547.334 | 528.409 | 507.298 | 487.311 | 468.615 | 451.715 | 432.241 | 425.783 | 408.603 | 392.181 | 378.435 | 365.917 | 357.662 | 345.301 | 330.35 | 319.713 | 308.137 | 289.251 | 281.025 | 269.671 | 260.797 | 251.6 | 240.347 | 234.318 | 227.622 | 219.662 | 209.157 | 203.675 | 190.714 | 180.233 | 165.3 | 160.913 | 151.573 | 142.176 | 140.175 | 136.937 | 133.071 | 126.357 | 119.818 | 114.928 | 108.834 | 105.284 | 99.991 | 98.087 | 94.281 | 88.29 | 85.691 | 69.258 | 67.699 | 63.884 | 62.921 | 63.133 | 60.233 | 59.975 | 58.327 | 54.246 | 48.216 | 48.036 | 43.88 | 42.461 | 41.064 | 39.904 | 37.467 | 36.48 | 34.839 | 33.022 | 30.965 | 29.751 | 29.337 | 29.528 | 27.329 | 27.2 | 26.5 | 26.1 | 25.9 | 26.6 | 26.3 | 25.4 | 25.3 | 24.7 | 23.8 | 23.1 | 22.5 | 22 | 12.3 | 11.5 | 12.3 | 12 | 11.6 | 11.5 | 9.1 | 8.9 | 7.7 | 7.3 | 7.3 | 7.6 | 8.5 | 9.4 | 4.6 | 5.2 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 61.464 | 83.061 | 89.748 | 112.184 | 90.21 | 76.669 | 60.494 | 79.251 | 27.002 | 34.614 | 23.548 | 34.222 | 22.414 | 23.9 | 23.257 | 20.697 | 22.537 | 25.65 | 18.994 | 19.567 | 18.345 | 19.063 | 18.952 | 20.555 | 20.891 | 20.75 | 19.654 | 17.427 | 16.665 | 16.244 | 17.072 | 17.287 | 17.966 | 15.8 | 15.403 | 20.682 | 14.762 | 13.691 | 10.592 | 11.307 | 13.002 | 13.396 | 11.772 | 11.358 | 11.654 | 9.212 | 9.948 | 8.42 | 9.329 | 10.76 | 7.708 | 9.611 | 9.802 | 8.516 | 7.345 | 9.01 | 7.452 | 7.187 | 6.824 | 7.115 | 5.383 | 3.909 | 6.07 | 5.785 | 6.822 | 6.505 | 5.691 | 4.614 | 4.097 | 4.507 | 3.152 | 3.551 | 3.652 | 2.832 | 3.137 | 2.649 | 3.503 | 2.348 | 2.102 | 3.552 | 2.829 | 3.063 | 2.776 | 2.03 | 1.96 | 3.273 | 1.688 | 1.685 | 2.246 | 2.329 | 1.335 | 1.449 | 1.693 | 1.207 | 1.667 | 1.467 | 1.875 | 1.743 | 0.711 | 0.9 | 0.7 | 0.8 | 0.5 | 0.8 | 0.8 | 0.6 | 1 | 0.8 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.5 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.5 | 0.6 | 0.5 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 11.102 | 7.548 | 2.521 | 2.569 | 2.642 | 3.277 | 0 | 0 | -5.464 | 1.44 | 0 | 0 | 0 | 1.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0.049 | 0.049 | 0.049 | 0.049 | 0.048 | 0.048 | 0.499 | 0.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.1 | 1.1 | 1.4 | 1.4 | 1.1 | 1.2 | 0.1 | 0.4 | 0.2 | 0.3 | 0.2 | 0.4 | 0.2 | 0.2 | 1.4 | 1.4 |
Belastingschulden
| 11.102 | 10.449 | 11.573 | 10.217 | 5.399 | 6.951 | 1.645 | 9.049 | 3.921 | 2.126 | 0 | 0 | 4.523 | 1.848 | 0 | 0.476 | 4.597 | 1.456 | 1.479 | 0.756 | 4.142 | 0.601 | 0 | 1.533 | 1.701 | 0.165 | 0.96 | 1.959 | 6.032 | 0.936 | 2.179 | 1.383 | 1.821 | 0 | 3.002 | 0.289 | 2.292 | 1.275 | 4.862 | 0.893 | 1.443 | 0 | 1.533 | 0.312 | 2.35 | 0.165 | 3.819 | 2.597 | 2.396 | 0.809 | 2.604 | 1.588 | 1.778 | 0 | 5.126 | 4.685 | 4.91 | 0 | 3.249 | 3.645 | 3.314 | 0 | 2.101 | 2.378 | 2.444 | 0 | 0 | 1.787 | 1.501 | 1,377 | 2.007 | 1.756 | 0.981 | 876 | 0.907 | 0.507 | 1.118 | 339 | 0 | 0 | 0.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.635 | 4.632 | 5.486 | 4.679 | 3.789 | 4.616 | 6.765 | 5.083 | 5.464 | 5.46 | 0 | 0 | 0 | -1.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.488 | 59.082 | 60.089 | 57.18 | 41.489 | 60.91 | 39.896 | 68.224 | 34.538 | 36.33 | 40.855 | 27.197 | 28.348 | 28.414 | 22.685 | 23.89 | 23.905 | 22.839 | 20.141 | 19.224 | 22.082 | 19.188 | 15.316 | 18.205 | 18.327 | 17.938 | 17.639 | 20.518 | 21.657 | 19.758 | 17.651 | 16.582 | 14.672 | 12.798 | 12.379 | 10.545 | 12.138 | 9.774 | 15.959 | 12.807 | 11.473 | 11.571 | 12.762 | 11.932 | 11.185 | 8.507 | 12.621 | 9.896 | 9.641 | 9.219 | 9.728 | 8.798 | 8.451 | 9.281 | 12.878 | 12.287 | 12.103 | 9.846 | 7.795 | 7.853 | 7.013 | 5.337 | 5.611 | 6.152 | 6.022 | 4.631 | 5.696 | 5.56 | 5.239 | 5.531 | 5.78 | 6.118 | 4.731 | 7.185 | 5.111 | 3.826 | 3.812 | 3.387 | 2.7 | 2.842 | 2.657 | 2.593 | 3.557 | 3.352 | 2.539 | 2.49 | 2.544 | 2.613 | 1.758 | 1.635 | 1.575 | 1.537 | 1.324 | 0.165 | 0.932 | 1.11 | 1.107 | 1.095 | 0.85 | 0.7 | 0.9 | 1.1 | 0.8 | 1 | 0.9 | 0.8 | 0.7 | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 | 0.8 | 0.7 | 0.3 | 0.3 | 0.3 | 0.4 | 0.7 | 0.5 | 0.3 | 0.3 | 0.2 | 0.2 | 0.8 | 0.7 | 0.8 | 0.9 |
Totaal kortlopende verplichtingen
| 122.689 | 154.323 | 157.844 | 176.612 | 138.13 | 145.472 | 107.155 | 152.558 | 67.004 | 77.844 | 64.403 | 61.419 | 50.762 | 53.599 | 45.942 | 44.587 | 46.442 | 48.489 | 39.135 | 38.791 | 40.427 | 38.251 | 34.268 | 38.76 | 39.218 | 38.688 | 37.293 | 37.945 | 38.322 | 36.002 | 34.723 | 33.869 | 32.638 | 28.598 | 27.782 | 31.227 | 26.9 | 25.456 | 26.551 | 24.114 | 24.475 | 24.967 | 24.534 | 23.29 | 22.839 | 17.719 | 22.569 | 18.316 | 18.97 | 19.979 | 17.436 | 18.409 | 18.253 | 17.797 | 20.223 | 21.297 | 19.555 | 17.033 | 14.619 | 14.968 | 12.396 | 9.246 | 11.681 | 11.937 | 12.844 | 11.136 | 11.387 | 10.174 | 9.336 | 10.038 | 8.932 | 9.669 | 8.383 | 10.017 | 8.248 | 6.475 | 7.315 | 5.735 | 4.802 | 6.394 | 5.486 | 5.656 | 6.333 | 5.382 | 4.499 | 5.763 | 4.232 | 4.298 | 4.004 | 3.964 | 2.951 | 3.035 | 3.066 | 3.335 | 2.648 | 2.625 | 3.03 | 3.337 | 2.06 | 1.6 | 1.6 | 1.9 | 1.3 | 1.8 | 1.7 | 1.4 | 1.7 | 1.7 | 1.7 | 1.8 | 1.7 | 1.7 | 2.6 | 2.3 | 2.5 | 2.5 | 2.2 | 2.3 | 1.5 | 1.7 | 1.3 | 1.1 | 1 | 1.1 | 1 | 0.9 | 2.2 | 2.3 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 889.129 | 888.391 | 887.653 | 886.915 | 886.177 | 885.439 | 884.701 | 923.962 | 0 | 986.688 | 2.781 | 2.181 | 2.408 | 1.207 | 1.089 | 1.062 | 0.966 | 0.913 | 1.467 | 1.456 | 0.982 | 0 | 0 | 0 | 0 | 0 | 16.373 | 22.439 | 0 | 0 | 0 | 18.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.955 | 12.8 | 0 | 0 | 0 | 2.25 | 2.457 | 2.4 | 3.9 | 4.6 | 3.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.016 | 0.028 | 0.041 | 0.053 | 0.065 | 0.077 | 0.089 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.4 | 0.6 | 0.7 | 1.1 |
Uitgestelde opbrengsten niet-vlottend
| -317.574 | 10.3 | 0 | 0 | 0 | 0 | 362.63 | 364.252 | 0 | 0 | -2.781 | -2.181 | -2.408 | -1.207 | -1.089 | -1.062 | -0.966 | -0.913 | -1.467 | -1.456 | -0.982 | 0 | 0 | 0 | 0 | 0 | -16.373 | -22.439 | 0 | 0 | 0 | -18.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 317.574 | 362.045 | 353.853 | 355.005 | 354.792 | 353.427 | 362.63 | 364.252 | 15.949 | 17.011 | 21.196 | 21.829 | 21.827 | 21.917 | 21.276 | 18.391 | 18.306 | 18.125 | 16.343 | 15.591 | 15.501 | 15.618 | 14.211 | 14.144 | 14.234 | 14.103 | 11.4 | 16.943 | 16.917 | 17.048 | 17.692 | 16.418 | 16.533 | 16.533 | 14.478 | 14.478 | 14.495 | 13.711 | 13.071 | 12.935 | 12.29 | 12.155 | 12.449 | 12.449 | 12.449 | 12.449 | 10.721 | 10.721 | 9.974 | 9.974 | 8.347 | 8.347 | 8.347 | 8.347 | 5.824 | 5.824 | 5.824 | 5.824 | 2.725 | 2.725 | 2.725 | 2.725 | 2.329 | 2.329 | 2.329 | 2.329 | 1.319 | 1.319 | 1.395 | 1.441 | 3.02 | 3.045 | 2.892 | 1.981 | 3.006 | 3.081 | 3.146 | 0 | 0 | 0 | 0 | 0.874 | 0.405 | 0.405 | 0.405 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 356.163 | 24.959 | 36.968 | 36.316 | 35.831 | 35.877 | -333.907 | -350.284 | 10.654 | -975.988 | 15.974 | 15.775 | 1.746 | 3.092 | 4.226 | 4.191 | 4.332 | 4.478 | 4.685 | 3.836 | 3.928 | 3.972 | 4.19 | 5.514 | 5.848 | 5.043 | -11.4 | -16.943 | 4.842 | 3.602 | 3.227 | -16.418 | 2.224 | 2.423 | 2.107 | 2.176 | 1.302 | 2.051 | 2.1 | 2.076 | 2.032 | 1.879 | 2.243 | 2.164 | 2.127 | 0.796 | 2.037 | 2.924 | 2.638 | 2.593 | 4.58 | 4.436 | 4.456 | 4.54 | 4.752 | 4.596 | 4.479 | 4.323 | 1.614 | 1.596 | 1.552 | 1.526 | 1.273 | 1.819 | 1.626 | 1.644 | 1.715 | 1.761 | 1.838 | 1.86 | 0 | 0 | 0 | 1.789 | 3.006 | 0 | 0 | 3.314 | 2.55 | 2.575 | 2.551 | 1.703 | 0.454 | 0.458 | 0.466 | 0.466 | 0.394 | 0.394 | 0.394 | 0.394 | 0.322 | 0.322 | 0.322 | 0.322 | 0.31 | 0.31 | 0.31 | 0.31 | 0.268 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.2 | 5.9 |
Totaal niet-vlottende verplichtingen
| 1,245.292 | 1,285.695 | 1,278.474 | 1,278.236 | 1,276.8 | 1,274.743 | 1,276.054 | 1,302.182 | 26.603 | 27.711 | 39.951 | 39.785 | 25.981 | 26.216 | 26.591 | 23.644 | 23.604 | 23.516 | 22.495 | 20.883 | 20.411 | 19.59 | 18.401 | 19.658 | 20.082 | 19.146 | 16.373 | 22.439 | 21.759 | 20.65 | 20.919 | 18.669 | 18.757 | 18.956 | 16.585 | 16.654 | 15.797 | 15.762 | 15.171 | 15.011 | 14.322 | 14.034 | 14.692 | 14.613 | 14.576 | 13.245 | 12.758 | 13.645 | 12.612 | 12.567 | 12.927 | 12.783 | 12.803 | 12.887 | 10.576 | 10.42 | 10.303 | 10.147 | 4.339 | 4.321 | 4.277 | 4.251 | 3.602 | 4.148 | 3.955 | 3.973 | 3.034 | 3.08 | 3.233 | 3.301 | 3.02 | 3.045 | 2.892 | 13.725 | 15.806 | 3.081 | 3.146 | 3.314 | 4.8 | 5.032 | 4.951 | 6.477 | 5.459 | 3.963 | 0.871 | 0.871 | 0.394 | 0.394 | 0.394 | 0.394 | 0.322 | 0.326 | 0.338 | 0.35 | 0.351 | 0.363 | 0.375 | 0.387 | 0.357 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | -0.1 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.4 | 0.6 | 6.9 | 7 |
Totaal passiva
| 1,367.981 | 1,440.018 | 1,436.318 | 1,454.848 | 1,414.93 | 1,420.215 | 1,383.209 | 1,454.74 | 93.607 | 105.555 | 104.354 | 101.204 | 76.743 | 79.815 | 72.533 | 68.231 | 70.046 | 72.005 | 61.63 | 59.674 | 60.838 | 57.841 | 52.669 | 58.418 | 59.3 | 57.834 | 53.666 | 60.384 | 60.081 | 56.652 | 55.642 | 52.538 | 51.395 | 47.554 | 44.367 | 47.881 | 42.697 | 41.218 | 41.722 | 39.125 | 38.797 | 39.001 | 39.226 | 37.903 | 37.415 | 30.964 | 35.327 | 31.961 | 31.582 | 32.546 | 30.363 | 31.192 | 31.056 | 30.684 | 30.799 | 31.717 | 29.858 | 27.18 | 18.958 | 19.289 | 16.673 | 13.497 | 15.283 | 16.085 | 16.799 | 15.109 | 14.421 | 13.254 | 12.569 | 13.339 | 11.952 | 12.714 | 11.275 | 23.742 | 24.054 | 9.556 | 10.461 | 9.049 | 9.602 | 11.426 | 10.437 | 12.133 | 11.792 | 9.345 | 5.37 | 6.634 | 4.626 | 4.692 | 4.398 | 4.358 | 3.273 | 3.361 | 3.404 | 3.685 | 2.999 | 2.988 | 3.405 | 3.724 | 2.417 | 2 | 1.9 | 2.3 | 1.7 | 2.1 | 2.2 | 1.8 | 2 | 2.1 | 2 | 2.1 | 2 | 2 | 2.9 | 2.6 | 2.8 | 2.8 | 2.6 | 2.7 | 1.4 | 1.7 | 1.4 | 1.2 | 1.2 | 1.2 | 1.4 | 1.5 | 9.1 | 9.3 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 2,588.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.136 | 0 | 0.129 | 0.234 | 0 | 0 | 0.583 | 0.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.075 | 0.396 | 0 | 0 | 0 | 0 | 0.371 | 0 | 0.425 | 0.046 | 0 | 0 | 0 | 0.098 | 0.46 | 0 | 0 | 0.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34.672 | 34.658 | 34.657 | 34.644 | 34.61 | 34.599 | 34.595 | 34.584 | 17.254 | 17.248 | 17.251 | 17.243 | 17.199 | 17.195 | 8.562 | 8.519 | 8.487 | 8.471 | 8.466 | 8.434 | 8.387 | 8.355 | 8.339 | 8.334 | 8.32 | 8.278 | 8.253 | 8.241 | 487.253 | 471.757 | 451.656 | 434.773 | 417.22 | 404.161 | 387.874 | 377.902 | 365.906 | 350.963 | 5.927 | 326.792 | 318.865 | 306.3 | 5.862 | 281.81 | 270.722 | 258.287 | 245.698 | 237.71 | 3.808 | 219.054 | 3.768 | 3.764 | 3.739 | 3.727 | 3.71 | 3.698 | 3.636 | 3.621 | 3.609 | 3.599 | 2.375 | 2.358 | 2.364 | 2.356 | 2.333 | 2.323 | 2.306 | 2.293 | 2.264 | 1.496 | 1.479 | 1.474 | 1.472 | 1.33 | 1.326 | 1.322 | 1.315 | 1.304 | 1.303 | 1.296 | 1.294 | 1.282 | 1.281 | 1.017 | 1.003 | 0.992 | 0.977 | 0.976 | 0.98 | 0.977 | 0.973 | 0.967 | 0.95 | 0.932 | 0.921 | 0.909 | 0.91 | 0.924 | 0.934 | 1 | 0.9 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 543.011 | 555.62 | 561.035 | 563.057 | 566.544 | 565.041 | 559.469 | 551.279 | 593.12 | 587.911 | 572.952 | 567.509 | 556.681 | 539.604 | 523.844 | 510.467 | 494.582 | 478.722 | 462.375 | 450.175 | 433.899 | 419.247 | 403.432 | 390.359 | 374.308 | 359.071 | 341.459 | 324.873 | 307.773 | 295.926 | 283.453 | 273.165 | 262.014 | 252.133 | 242.276 | 233.965 | 224.892 | 215.569 | 206.185 | 198.732 | 190.926 | 182.043 | 174.506 | 167.93 | 161.724 | 153.885 | 146.853 | 140.202 | 133.409 | 126.695 | 120.58 | 115.312 | 110.059 | 104.064 | 98.105 | 93.137 | 87.011 | 81.17 | 76.476 | 72.595 | 67.984 | 63.589 | 60.172 | 57.349 | 53.448 | 49.715 | 46.54 | 43.882 | 40.628 | 37.617 | 35.314 | 33.324 | 31.485 | 34.533 | 32.577 | 30.945 | 28.732 | 26.592 | 25.147 | 23.932 | 22.26 | 20.676 | 19.605 | 18.422 | 16.879 | 15.577 | 14.296 | 13.266 | 11.865 | 10.79 | 9.678 | 8.852 | 7.707 | 6.845 | 5.921 | 5.207 | 4.347 | 3.675 | 2.374 | 1.7 | 1.4 | 0.6 | 0.4 | -0.2 | -0.8 | -1.7 | -1.9 | -2.6 | -3.3 | -3.9 | -4.4 | -4.9 | -5.3 | -5.7 | -5.1 | -5.2 | -5.3 | -5.5 | -6.1 | -6.6 | -6.9 | -7 | -6.8 | -6.5 | -5.6 | -4.9 | -4.7 | -4.2 |
Overige gereserveerde algehele resultaten
| -31.421 | -30.021 | -29.473 | -25.128 | -26.496 | -33.251 | -33.222 | -40.498 | -39.326 | -27.769 | -22.439 | -24.235 | -16.204 | -11.375 | -14.841 | -15.086 | -15.707 | -19.709 | -13.507 | -11.918 | -14.136 | -11.64 | -9.129 | -12.234 | -12.524 | -9.746 | -5.303 | -6.466 | -7 | -7.203 | -7.689 | -8.13 | -6.524 | -3.946 | -5.694 | -3.449 | -3.155 | -2.442 | -2.134 | -1.486 | 0.152 | 0.371 | 0.336 | -0.16 | -1.042 | -1.372 | -1.393 | -0.749 | -0.879 | -1.227 | -0.773 | -1.07 | -0.508 | -0.394 | -0.524 | -0.817 | -1 | -1.676 | -0.425 | -0.046 | 0.081 | -0.43 | -0.951 | -1.098 | 0.54 | 0.421 | 0.437 | 0.526 | 0.459 | 0.386 | 0.398 | 0.411 | 0.294 | 0.085 | 0.143 | 0.055 | 0.102 | 0.136 | 0.222 | 0.216 | 0.078 | 0.099 | 0.125 | 0.077 | 0.01 | 0.003 | -5.332 | -5.332 | -5.332 | -5.332 | -4.921 | -4.921 | -4.921 | -4.921 | -42.053 | -42.053 | -44.04 | -42.053 | -4.004 | -3.7 | -3.6 | -34.2 | -3.8 | -3.7 | -3.5 | -3.4 | -2.9 | -3 | -3 | -3 | -2.9 | -2.6 | -2.7 | -2.6 | -2.5 | -2.4 | -2.5 | -2.4 | -2.3 | -2.1 | -2.1 | -2.1 | -1.9 | -1.9 | -1.7 | -1.5 | -1.2 | -1 |
Overige totale aandeelhoudersvermogen
| 0 | 2,583.885 | 2,579.955 | 2,574.994 | 2,571.517 | 2,567.828 | 2,564.713 | 2,560.898 | 312.75 | 309.984 | 307.78 | 304.959 | 297.687 | 294.953 | 290.118 | 273.495 | 264.184 | 257.693 | 254.537 | 244.226 | 232.02 | 221.937 | 217.145 | 215.381 | 211.522 | 202.572 | 196.943 | 193.245 | -300.773 | -288.723 | -275.764 | -265.035 | -255.49 | -248.187 | -236.582 | -230.516 | -221.737 | -213.127 | 126.661 | -197.246 | -191.078 | -182.414 | 110.42 | -167.77 | -160.682 | -152.513 | -145.46 | -139.453 | 92.797 | -125.468 | 86.334 | 84.724 | 83.276 | 81.248 | 77.067 | 75.584 | 70.838 | 69.55 | 66.257 | 65.43 | 64.46 | 63.162 | 63.307 | 62.147 | 59.491 | 58.789 | 56.114 | 54.499 | 52.914 | 52.446 | 50.848 | 50.164 | 49.755 | 28.6 | 27.591 | 27.38 | 27.089 | 26.803 | 26.647 | 26.263 | 26.164 | 25.785 | 25.524 | 25.385 | 24.954 | 24.83 | 29.313 | 28.859 | 29.153 | 29.111 | 28.464 | 28.221 | 27.699 | 26.481 | 63.177 | 62.7 | 64.715 | 63.258 | 25.608 | 26.2 | 25.9 | 56.5 | 27.6 | 28.4 | 28.4 | 28.7 | 28.1 | 28.2 | 28.1 | 27.9 | 27.8 | 27.5 | 17.4 | 17.2 | 17.1 | 16.8 | 16.8 | 16.7 | 16.1 | 15.9 | 15.3 | 15.2 | 14.8 | 14.8 | 14.4 | 14.3 | 1.4 | 1.1 |
Totaal eigen vermogen van aandeelhouders
| 3,135.192 | 3,144.142 | 3,146.174 | 3,147.567 | 3,146.175 | 3,134.217 | 3,125.555 | 3,106.263 | 883.798 | 887.374 | 875.544 | 865.476 | 855.363 | 840.377 | 807.683 | 777.395 | 751.546 | 725.177 | 711.871 | 690.917 | 660.306 | 637.899 | 619.916 | 602.074 | 581.626 | 560.175 | 541.935 | 520.644 | 487.253 | 471.757 | 451.656 | 434.773 | 417.22 | 404.161 | 387.874 | 377.902 | 365.906 | 350.963 | 336.773 | 326.792 | 318.865 | 306.3 | 291.124 | 281.81 | 270.722 | 258.287 | 245.698 | 237.71 | 229.215 | 219.054 | 209.984 | 203.126 | 196.566 | 188.645 | 178.358 | 171.602 | 160.856 | 152.665 | 146.342 | 141.624 | 134.9 | 128.679 | 124.892 | 120.852 | 116.272 | 111.248 | 105.397 | 101.674 | 96.265 | 91.945 | 88.039 | 85.373 | 83.006 | 64.548 | 61.637 | 59.702 | 57.238 | 54.835 | 53.319 | 51.707 | 49.796 | 47.842 | 46.535 | 44.901 | 42.846 | 41.402 | 39.254 | 37.769 | 36.666 | 35.546 | 34.194 | 33.119 | 31.435 | 29.337 | 27.966 | 26.763 | 25.932 | 25.804 | 24.912 | 25.2 | 24.6 | 23.8 | 24.2 | 24.5 | 24.1 | 23.6 | 23.3 | 22.6 | 21.8 | 21 | 20.5 | 20 | 9.4 | 8.9 | 9.5 | 9.2 | 9 | 8.8 | 7.7 | 7.2 | 6.3 | 6.1 | 6.1 | 6.4 | 7.1 | 7.9 | -4.5 | -4.1 |
Totaal eigen vermogen
| 3,135.192 | 3,144.142 | 3,146.174 | 3,147.567 | 3,146.175 | 3,134.217 | 3,125.555 | 3,106.263 | 883.798 | 887.374 | 875.544 | 865.476 | 855.363 | 840.377 | 807.683 | 777.395 | 751.546 | 725.177 | 711.871 | 690.917 | 660.306 | 637.899 | 619.916 | 602.074 | 581.626 | 560.175 | 542.215 | 520.929 | 487.485 | 471.9 | 451.782 | 434.809 | 417.236 | 404.124 | 387.875 | 377.926 | 365.861 | 350.952 | 336.713 | 326.777 | 318.83 | 306.239 | 291.047 | 281.755 | 270.646 | 258.353 | 245.819 | 237.873 | 229.416 | 219.269 | 210.286 | 203.452 | 196.908 | 188.978 | 178.689 | 171.958 | 161.227 | 153.053 | 146.342 | 141.624 | 134.9 | 128.679 | 124.892 | 120.852 | 116.272 | 111.248 | 105.397 | 101.674 | 96.265 | 91.945 | 88.039 | 85.373 | 83.006 | 64.548 | 61.637 | 59.702 | 57.238 | 54.835 | 53.319 | 51.707 | 49.796 | 47.842 | 46.535 | 44.901 | 42.846 | 41.402 | 39.254 | 37.769 | 36.666 | 35.546 | 34.194 | 33.119 | 31.435 | 29.337 | 27.966 | 26.763 | 25.932 | 25.804 | 24.912 | 25.2 | 24.6 | 23.8 | 24.2 | 24.5 | 24.1 | 23.6 | 23.3 | 22.6 | 21.8 | 21 | 20.5 | 20 | 9.4 | 8.9 | 9.5 | 9.2 | 9 | 8.8 | 7.7 | 7.2 | 6.3 | 6.1 | 6.1 | 6.4 | 7.1 | 7.9 | -4.5 | -4.1 |
Totaal passiva en aandeelhoudersvermogen
| 4,503.173 | 4,584.16 | 4,582.492 | 4,602.415 | 4,561.105 | 4,554.432 | 4,508.764 | 4,561.003 | 977.405 | 992.929 | 979.898 | 966.68 | 932.106 | 920.192 | 880.216 | 845.626 | 821.592 | 797.182 | 773.501 | 750.591 | 721.144 | 695.74 | 672.585 | 660.492 | 640.926 | 618.009 | 595.601 | 581.028 | 547.334 | 528.409 | 507.298 | 487.311 | 468.615 | 451.715 | 432.241 | 425.783 | 408.603 | 392.181 | 378.435 | 365.917 | 357.662 | 345.301 | 330.35 | 319.713 | 308.137 | 289.251 | 281.025 | 269.671 | 260.797 | 251.6 | 240.347 | 234.318 | 227.622 | 219.662 | 209.157 | 203.675 | 190.714 | 180.233 | 165.3 | 160.913 | 151.573 | 142.176 | 140.175 | 136.937 | 133.071 | 126.357 | 119.818 | 114.928 | 108.834 | 105.284 | 99.991 | 98.087 | 94.281 | 88.29 | 85.691 | 69.258 | 67.699 | 63.884 | 62.921 | 63.133 | 60.233 | 59.975 | 58.327 | 54.246 | 48.216 | 48.036 | 43.88 | 42.461 | 41.064 | 39.904 | 37.467 | 36.48 | 34.839 | 33.022 | 30.965 | 29.751 | 29.337 | 29.528 | 27.329 | 27.2 | 26.5 | 26.1 | 25.9 | 26.6 | 26.3 | 25.4 | 25.3 | 24.7 | 23.8 | 23.1 | 22.5 | 22 | 12.3 | 11.5 | 12.3 | 12 | 11.6 | 11.5 | 9.1 | 8.9 | 7.7 | 7.3 | 7.3 | 7.6 | 8.5 | 9.4 | 4.6 | 5.2 |