Netlist, Inc.
OTC:NLST
1.2 (USD) • At close November 17, 2023
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 | 2005 Q4 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 29.763 | 36.406 | 41.136 | 52.845 | 43.226 | 24.348 | 34.47 | 25.011 | 23.342 | 40.465 | 37.53 | 47.679 | 62.282 | 44.544 | 21.616 | 13.326 | 14.287 | 7.153 | 5.713 | 8.966 | 6.386 | 7.432 | 9.991 | 14.802 | 18.187 | 6.981 | 6.912 | 6.72 | 8.583 | 4.496 | 7.77 | 9.476 | 15.394 | 10.803 | 14.89 | 19.684 | 12.647 | 16.524 | 19.558 | 11.04 | 14.12 | 16.184 | 17.974 | 6.701 | 7.029 | 6.817 | 7.685 | 7.755 | 10.441 | 11.299 | 13.874 | 10.535 | 10.102 | 11.69 | 11.361 | 14.21 | 14.722 | 16.993 | 19.237 | 9.942 | 11.501 | 10.106 | 8.563 | 15.214 | 12.081 | 11.243 | 8.906 | 7.182 | 6.45 | 4.999 | 11.694 | 30.975 | 1.001 | 0.953 | 0.759 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.415 | 0 | 0 | 0 | 0.415 | 0.001 | -0.011 | -0.455 | 0.824 | 3.426 | 5.211 | 6.268 | 3.949 | 3.115 | 9.096 | 11.077 | 5.199 | 9.224 | 11.595 | 15.565 | 15.573 | 16.079 | 16.588 | 16.149 | 5.267 | 16.149 | 5.267 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 29.763 | 36.406 | 41.136 | 52.845 | 43.226 | 24.348 | 34.47 | 25.011 | 23.342 | 40.465 | 37.53 | 47.679 | 62.282 | 44.544 | 21.616 | 13.326 | 14.287 | 7.153 | 5.713 | 8.966 | 6.386 | 7.432 | 9.991 | 14.802 | 18.187 | 6.981 | 6.912 | 6.72 | 8.583 | 4.496 | 7.77 | 9.476 | 15.394 | 10.803 | 14.89 | 19.684 | 12.647 | 16.524 | 19.558 | 11.04 | 14.12 | 16.184 | 17.974 | 6.701 | 7.029 | 6.817 | 7.685 | 8.17 | 10.441 | 11.299 | 13.874 | 10.535 | 10.102 | 11.69 | 11.361 | 15.034 | 18.148 | 22.204 | 25.505 | 13.891 | 14.616 | 19.202 | 19.64 | 20.413 | 21.305 | 22.838 | 24.471 | 22.755 | 22.529 | 21.587 | 27.843 | 36.242 | 1.001 | 0.953 | 0.759 |
Nettovorderingen
| 1.66 | 5.358 | 4.529 | 4.562 | 4.544 | 1.47 | 5.942 | 8.242 | 10.668 | 12.328 | 5.777 | 12.727 | 4.758 | 4.807 | 5.678 | 4.68 | 4.203 | 1.889 | 5.116 | 3.672 | 2.488 | 2.406 | 2.402 | 2.917 | 3.226 | 2.831 | 2.761 | 2.997 | 3.08 | 1.819 | 1.235 | 1.751 | 1.119 | 1.022 | 0.475 | 0.716 | 0.457 | 0.665 | 0.877 | 1.091 | 3.074 | 2.981 | 4.219 | 4.866 | 2.11 | 2.064 | 3.189 | 3.434 | 3.635 | 8.094 | 10.333 | 11.399 | 6.792 | 9.337 | 8.622 | 6.451 | 6.951 | 7.119 | 6.014 | 4.273 | 2.732 | 2.174 | 1.542 | 3.797 | 16.344 | 7.344 | 7.901 | 12.034 | 16.338 | 7.289 | 18.033 | 23.703 | 20.896 | 13.399 | 9.306 |
Voorraad
| 3.768 | 8.206 | 15.169 | 12.031 | 9.175 | 9.953 | 8.959 | 10.686 | 18.391 | 21.857 | 19.503 | 15.67 | 19.387 | 12.271 | 8.556 | 3.198 | 4.521 | 6.09 | 5.974 | 3.496 | 2.398 | 2.294 | 2.449 | 2.946 | 3.879 | 3.465 | 3.407 | 4.105 | 4.386 | 4.908 | 4.497 | 3.16 | 2.992 | 1.97 | 1.603 | 1.658 | 1.841 | 1.948 | 1.821 | 1.88 | 2.392 | 2.463 | 2.428 | 2.62 | 4.269 | 5.305 | 6.225 | 7.38 | 9.975 | 9.643 | 7.704 | 6.057 | 8.877 | 11.37 | 7.302 | 4.509 | 3.861 | 4.259 | 3.929 | 2.232 | 1.886 | 1.954 | 1.322 | 1.829 | 4.432 | 8.331 | 3.592 | 3.333 | 5.958 | 6.023 | 13.38 | 19.473 | 14.854 | 6.816 | 7.342 |
Overige vlottende activa
| 0.813 | 3.178 | 1.153 | 0.441 | 0.738 | 0.736 | 1.045 | 1.308 | 20.968 | 21.118 | 19.908 | 19.908 | 0.729 | 0.632 | 0.71 | 0.514 | 0.297 | 0.378 | 0.663 | 0.627 | 0.703 | 0.541 | 0.639 | 0.677 | 0.517 | 0.581 | 0.791 | 0.303 | 1.703 | 1.851 | 2.542 | 1.766 | 1.834 | 1.76 | 1.968 | 1.739 | 0.692 | 0.855 | 1.227 | 0.988 | 0.671 | 0.715 | 0.811 | 0.823 | 0.493 | 0.472 | 0.563 | 0.723 | 0.563 | 0.472 | 1.493 | 0.723 | 1.806 | 1.432 | 1.151 | 0.806 | 0.74 | 0.519 | 1.337 | 1.396 | 0.88 | 0.687 | 1.522 | 0.854 | 0.786 | 0.759 | 1.911 | 0.708 | 5.702 | 5.588 | 4.156 | 4.564 | 1.997 | 2.042 | 1.336 |
Totaal vlottende activa
| 36.004 | 53.148 | 61.987 | 69.879 | 65.033 | 43.607 | 52.516 | 63.847 | 73.369 | 95.768 | 84.777 | 88.002 | 98.056 | 72.154 | 41.46 | 24.918 | 26.508 | 18.71 | 20.366 | 19.511 | 14.225 | 14.723 | 17.331 | 23.192 | 27.059 | 14.958 | 14.971 | 16.925 | 20.152 | 16.174 | 19.144 | 19.253 | 22.439 | 16.155 | 19.336 | 24.197 | 16.337 | 21.592 | 25.083 | 15.699 | 21.357 | 23.443 | 26.532 | 16.11 | 14.901 | 14.658 | 17.662 | 19.707 | 25.202 | 30.468 | 33.717 | 28.797 | 27.108 | 32.916 | 28.025 | 27.39 | 30.482 | 34.269 | 36.328 | 21.25 | 19.87 | 24.089 | 23.29 | 26.8 | 46.237 | 45.387 | 41.666 | 42.686 | 50.242 | 40.487 | 61.253 | 81.46 | 38.947 | 22.504 | 18.431 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1.758 | 1.939 | 2.145 | 2.36 | 2.6 | 2.858 | 2.916 | 3.181 | 3.373 | 3.549 | 3.408 | 2.88 | 0.59 | 0.508 | 0.307 | 0.296 | 0.417 | 0.56 | 1.091 | 1.254 | 1.446 | 1.595 | 1.655 | 0.279 | 0.322 | 0.364 | 0.426 | 0.459 | 0.509 | 0.554 | 0.602 | 0.645 | 0.694 | 0.735 | 0.493 | 0.408 | 0.218 | 0.196 | 0.284 | 0.393 | 0.516 | 0.678 | 0.891 | 1.143 | 1.449 | 1.804 | 2.171 | 2.56 | 3.073 | 3.306 | 2.563 | 2.771 | 2.95 | 3.153 | 3.631 | 4.077 | 4.275 | 4.085 | 4.409 | 4.779 | 5.202 | 5.621 | 6.272 | 6.939 | 7.753 | 7.907 | 8.002 | 8.191 | 8.071 | 7.236 | 3.894 | 3.83 | 2.744 | 2.437 | 3.372 |
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 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.979 | -1.742 | -0.96 | 0.514 | -8.855 | -6.842 | -10.306 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.443 | 0.445 | 0.451 | 0.444 | 0.45 | 0.456 | 0.898 | 0.89 | 0.894 | 0.902 | 0.906 | 0.941 | 1.742 | 0.979 | 0.981 | 0.96 | 0.981 | 0.979 | 1.742 | 0.96 | -0.514 | 8.855 | 6.842 | 10.306 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.62 | 1.473 | 1.065 | 1.237 | 1.122 | 0.932 | 0.576 | 0.579 | 0.759 | 0.25 |
Overige niet-vlottende activa
| 0.473 | 0.469 | 0.484 | 0.56 | 0.549 | 0.542 | 0.297 | 0.295 | 0.297 | 0.319 | 0.287 | 0.294 | 0.282 | 0.271 | 0.058 | 0.058 | 1.377 | 1.376 | 1.377 | 1.376 | 1.375 | 1.393 | 1.394 | 1.394 | 1.394 | 1.396 | 1.399 | 1.406 | 0.082 | 0.083 | 0.071 | 0.07 | 0.073 | 0.073 | 0.078 | 0.061 | 0.064 | 0.077 | 0.143 | 0.15 | 0.197 | 0.255 | 0.323 | 0.422 | 0.855 | 0.126 | 0.129 | 0.13 | 0.129 | 0.13 | 0.128 | 0.161 | 0.2 | 0.234 | 0.246 | 0.337 | 0.172 | 0.242 | 0.218 | 0.221 | 0.252 | 0.221 | 0.225 | 0.234 | 0.53 | 1.53 | 6.556 | 8.414 | 8.793 | 9.773 | 7.478 | 1.828 | 0.311 | 0.142 | 0.057 |
Totaal niet-vlottende activa
| 2.231 | 2.408 | 2.629 | 2.92 | 3.149 | 3.4 | 3.213 | 3.476 | 3.67 | 3.868 | 3.695 | 3.174 | 0.872 | 0.779 | 0.365 | 0.354 | 1.794 | 1.936 | 2.468 | 2.63 | 2.821 | 2.988 | 3.049 | 1.673 | 1.716 | 1.76 | 1.825 | 1.865 | 0.591 | 0.637 | 0.673 | 0.715 | 0.767 | 0.808 | 0.571 | 0.469 | 0.282 | 0.273 | 0.427 | 0.543 | 0.713 | 0.933 | 1.214 | 1.565 | 2.304 | 1.93 | 2.3 | 2.69 | 3.645 | 3.881 | 3.142 | 3.376 | 3.6 | 3.843 | 4.775 | 5.304 | 5.341 | 5.229 | 5.533 | 5.941 | 7.196 | 6.821 | 7.478 | 8.133 | 9.264 | 11.057 | 16.031 | 17.67 | 18.101 | 18.131 | 12.304 | 6.234 | 3.634 | 3.338 | 3.679 |
Totaal activa
| 38.235 | 55.556 | 64.616 | 72.799 | 68.182 | 47.007 | 55.729 | 67.323 | 77.039 | 99.636 | 88.472 | 91.176 | 98.928 | 72.933 | 41.825 | 25.272 | 28.302 | 20.646 | 22.834 | 22.141 | 17.046 | 17.711 | 20.38 | 24.865 | 28.775 | 16.718 | 16.796 | 18.79 | 20.743 | 16.811 | 19.817 | 19.968 | 23.206 | 16.963 | 19.907 | 24.666 | 16.619 | 21.865 | 25.51 | 16.242 | 22.07 | 24.376 | 27.746 | 17.675 | 17.205 | 16.588 | 19.962 | 22.397 | 28.847 | 34.349 | 36.859 | 32.173 | 30.708 | 36.759 | 32.8 | 32.694 | 35.823 | 39.498 | 41.861 | 27.191 | 27.066 | 30.91 | 30.768 | 34.933 | 55.501 | 56.444 | 57.697 | 60.356 | 68.343 | 58.618 | 73.557 | 87.694 | 42.581 | 25.842 | 22.11 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 34.183 | 26.561 | 43.042 | 39.831 | 27.36 | 21.033 | 26.37 | 28.468 | 24.112 | 38.309 | 28.963 | 25.887 | 28.164 | 17.341 | 11.104 | 5.327 | 8.053 | 9.052 | 9.757 | 9.134 | 8.52 | 8.1 | 7.625 | 9.497 | 9.656 | 6.805 | 6.619 | 6.12 | 7.766 | 6.648 | 6.255 | 4.028 | 4.201 | 4.325 | 3.246 | 3.299 | 6.902 | 6.237 | 4.846 | 3.957 | 4.475 | 3.361 | 3.881 | 3.795 | 2.41 | 3.438 | 3.705 | 3.367 | 4.073 | 7.317 | 7.225 | 6.155 | 6.29 | 11.427 | 8.371 | 6.256 | 6.234 | 6.179 | 5.388 | 4.057 | 1.969 | 2.455 | 1.32 | 1.786 | 5.238 | 4.952 | 6.694 | 6.697 | 9.221 | 4.392 | 5.491 | 11.68 | 15.345 | 6.645 | 5.724 |
Kortlopende schulden
| 1.563 | 5.148 | 5.372 | 3.844 | 0.775 | 0.152 | 0.301 | 5.382 | 8.001 | 8.208 | 5.108 | 7.562 | 21.179 | 17.401 | 21.847 | 20.734 | 3.777 | 1.768 | 4.734 | 3.402 | 2.512 | 2.187 | 2.276 | 2.669 | 2.597 | 2.248 | 2.21 | 2.024 | 2.593 | 1.473 | 1.658 | 0.827 | 0.183 | 0.212 | 0.181 | 0.013 | 7.569 | 4.26 | 4.261 | 2.205 | 1.512 | 0.919 | 0.298 | 2.205 | 0.005 | 0.111 | 3.32 | 3.493 | 3.915 | 0.908 | 0.995 | 2.144 | 2.079 | 1.971 | 0.772 | 0.674 | 0.64 | 0.092 | 0.101 | 0.108 | 0.115 | 2.481 | 0.433 | 0.474 | 12.732 | 6.209 | 3.871 | 5.612 | 11.109 | 5.673 | 12.891 | 20.271 | 15.662 | 11.183 | 5.813 |
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 | 0 | 0 | 0 | 0 | 0 | 0.078 | 0 | 0 | 0 | 0 | 0 | 0.078 | 0 | 0 | 0.181 | 0.108 | 0.552 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 5.914 | 17.624 | 0 | 0 | -0.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.514 | -0.721 | -2.504 | -0.357 | -0.465 | -0.261 | 0.087 | -0.05 | -0.344 | -0.594 | 0.138 | -0.586 | -0.423 | -0.388 | -0.31 | 0.198 | -0.017 | 0.101 | 0.195 | 0.21 | 0.658 | 0.91 | 3.429 | 6.857 | 3.429 | -0.403 | 0.06 | 6.857 | 0.1 | 0.189 | 0.093 | -2.167 | -0.022 | -0.153 | -0.004 | 3.556 | 0.597 | 1.485 | 1.474 | 0.992 | -0.352 | -0.264 | 0.966 | 0.131 | 0.02 | 3.777 | 0.079 | 0.108 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 2.739 | 2.659 | 2.459 | 3.255 | 0.116 | 0.116 | 0.116 |
Overige kortlopende verplichtingen
| 3.997 | 5.117 | 4.53 | 3.915 | 3.178 | 2.501 | 3.895 | 4.223 | 4.088 | 2.915 | 2.054 | 1.94 | 2.054 | 2.915 | 4.088 | 1.94 | 1.584 | 2.194 | 1.54 | 1.583 | 1.627 | 1.933 | 1.119 | 1.533 | 1.257 | 1.339 | 1.283 | 0.947 | 0.973 | 0.951 | 0.834 | 1.145 | 1.029 | 1.052 | 1.525 | 2.083 | -1.708 | 1.962 | 1.687 | -5.227 | 1.747 | 1.559 | 1.721 | 1.63 | 1.814 | 1.748 | 1.847 | -1.825 | 1.843 | 1.595 | 1.792 | 1.731 | 3.266 | 3.08 | 2.44 | 2.723 | 3.023 | 0.049 | 3.268 | 3.598 | 3.171 | 2.713 | 2.045 | 2.083 | 2.36 | 2.618 | 2.477 | 2.872 | 0.118 | 0.299 | 0.226 | 0.67 | 3.581 | 1.841 | 1.63 |
Totaal kortlopende verplichtingen
| 45.657 | 54.45 | 52.944 | 47.59 | 30.538 | 23.686 | 30.566 | 38.073 | 36.201 | 49.432 | 36.125 | 35.389 | 50.883 | 36.936 | 34.535 | 27.644 | 12.949 | 12.753 | 16.118 | 14.069 | 12.315 | 11.626 | 11.158 | 13.113 | 13.087 | 10.004 | 9.802 | 9.289 | 11.315 | 9.173 | 8.942 | 6.21 | 6.071 | 6.499 | 8.381 | 12.252 | 16.192 | 12.056 | 10.854 | 7.792 | 7.834 | 6.028 | 5.993 | 5.463 | 4.207 | 5.144 | 8.868 | 8.591 | 10.428 | 11.305 | 11.486 | 11.022 | 11.283 | 16.214 | 12.549 | 9.784 | 9.917 | 10.097 | 8.836 | 7.871 | 5.373 | 7.767 | 3.916 | 4.461 | 20.448 | 13.897 | 13.16 | 15.299 | 23.187 | 13.023 | 21.067 | 35.876 | 34.704 | 19.785 | 13.283 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.787 | 0.93 | 1.072 | 1.213 | 1.35 | 1.483 | 1.615 | 1.744 | 1.845 | 1.932 | 1.994 | 1.593 | 1.994 | 1.932 | 0.041 | 0.146 | 16.426 | 16.403 | 16.304 | 16.291 | 16.295 | 18.015 | 18.134 | 17.346 | 17.084 | 15.022 | 14.895 | 14.766 | 14.638 | 14.509 | 14.38 | 14.251 | 14.135 | 13.874 | 13.753 | 13.699 | 13.753 | 4.387 | 5.275 | 3.632 | 4.077 | 4.635 | 5.056 | 5.099 | 4.867 | 2.8 | 4.077 | 5.099 | 2.517 | 2.825 | 1.85 | 1.118 | 1.591 | 2.111 | 0.871 | 1.063 | 1.078 | 0.01 | 0.024 | 0.051 | 0.077 | 0.036 | 0.048 | 0.13 | 0.28 | 0.397 | 0.514 | 0.638 | 0.939 | 1.029 | 1.01 | 1.23 | 0.69 | 2.738 | 3.566 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.049 | 0.078 | 0.108 | 0.078 | 0.049 | 0.019 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.544 | 6.379 | 5.816 | 4.222 | -0.078 | -0.049 | -0.019 | -0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.187 | 0.359 | 0.249 | 0.237 | 0.211 | 0.189 | 0.217 | 0.27 | 0.317 | 0.356 | 0.187 | 0.152 | -1.863 | -1.819 | 0.105 | 0.102 | 0.111 | 0.136 | 0.143 | 0.144 | 0.146 | 0.15 | 0.077 | 0.078 | 0.07 | 0.07 | 0.063 | 0.061 | 0.053 | 0.045 | 0.04 | 0.036 | 0.027 | 0.023 | 0.022 | 0.049 | -13.706 | 0.046 | 0.047 | 0.099 | 0.098 | 0.098 | 0.104 | 0.1 | 0.103 | 0.105 | -3.976 | -5.005 | 0.093 | 0.088 | 0.08 | 0.094 | 0.088 | 0.101 | 0 | 0 | 0 | 0 | 0 | 0 | -5.544 | -6.379 | -5.816 | -4.222 | 0.137 | 0.167 | 0.196 | 0.226 | 0.255 | 0.285 | 0.314 | 0.344 | 0.375 | 0.464 | 0 |
Totaal niet-vlottende verplichtingen
| 0.974 | 1.289 | 1.321 | 1.45 | 1.561 | 1.672 | 1.832 | 2.014 | 2.162 | 2.288 | 2.181 | 1.745 | 0.131 | 0.113 | 0.146 | 0.248 | 16.537 | 16.539 | 16.447 | 16.435 | 16.441 | 18.165 | 18.211 | 17.424 | 17.154 | 15.092 | 14.958 | 14.827 | 14.691 | 14.554 | 14.42 | 14.287 | 14.162 | 13.897 | 13.775 | 13.748 | 0.047 | 4.433 | 5.322 | 3.731 | 4.175 | 4.733 | 5.16 | 5.199 | 4.97 | 2.905 | 0.101 | 0.094 | 2.61 | 2.913 | 1.93 | 1.212 | 1.679 | 2.212 | 0.871 | 1.063 | 1.078 | 0.01 | 0.024 | 0.051 | 0.096 | 0.085 | 0.126 | 0.238 | 0.417 | 0.564 | 0.71 | 0.864 | 1.194 | 1.314 | 1.324 | 1.574 | 1.065 | 3.202 | 3.566 |
Totaal passiva
| 46.631 | 55.739 | 54.265 | 49.04 | 32.099 | 25.358 | 32.398 | 40.087 | 38.363 | 51.72 | 38.306 | 37.134 | 51.014 | 37.049 | 34.681 | 27.892 | 29.486 | 29.292 | 32.565 | 30.504 | 28.756 | 29.791 | 29.369 | 30.537 | 30.241 | 25.096 | 24.76 | 24.116 | 26.006 | 23.727 | 23.362 | 20.497 | 20.233 | 20.396 | 22.156 | 26 | 16.239 | 16.489 | 16.176 | 11.523 | 12.009 | 10.761 | 11.153 | 10.662 | 9.177 | 8.049 | 8.969 | 8.685 | 13.038 | 14.218 | 13.416 | 12.234 | 12.962 | 18.426 | 13.42 | 10.847 | 10.995 | 10.107 | 8.86 | 7.922 | 5.469 | 7.852 | 4.042 | 4.699 | 20.865 | 14.461 | 13.87 | 16.163 | 24.381 | 14.337 | 22.391 | 37.45 | 35.769 | 22.987 | 16.849 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 |
Gewone aandelen
| 0.259 | 0.258 | 0.256 | 0.254 | 0.254 | 0.241 | 0.239 | 0.233 | 0.233 | 0.232 | 0.232 | 0.231 | 0.226 | 0.216 | 0.215 | 0.195 | 0.195 | 0.181 | 0.171 | 0.169 | 0.154 | 0.142 | 0.14 | 0.139 | 0.138 | 0.102 | 0.085 | 0.08 | 0.07 | 0.062 | 0.062 | 0.062 | 0.061 | 0.051 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.041 | 0.041 | 0.041 | 0.041 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.028 | 0.028 | 0.028 | 0.026 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.011 | 0.011 | 0.011 |
Ingehouden winsten
| -324.974 | -315.569 | -300.791 | -283.823 | -270.58 | -253.241 | -239.213 | -223.425 | -210.477 | -200.879 | -195.927 | -190.055 | -181.835 | -171.127 | -198.903 | -194.886 | -193.12 | -190.99 | -189.16 | -187.618 | -185.843 | -182.735 | -179.216 | -175.166 | -170.78 | -166.136 | -162.719 | -158.046 | -154.913 | -151.815 | -147.968 | -144.626 | -140.703 | -136.302 | -134.808 | -133.395 | -129.051 | -123.681 | -119.326 | -112.868 | -107.057 | -102.998 | -99.505 | -97.487 | -95.895 | -92.754 | -89.891 | -86.721 | -82.623 | -77.801 | -73.821 | -72.74 | -72.513 | -71.474 | -69.963 | -67.141 | -63.904 | -58.965 | -54.991 | -52.026 | -49.01 | -46.924 | -42.96 | -39.113 | -34.156 | -26.734 | -24.483 | -23.899 | -23.729 | -23.072 | -15.855 | -16.333 | -18.306 | -21.4 | -19.053 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206.047 | 0 | 0 | 0 | 0 | -0 | -0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.594 | 0 | -0 | 0 | -13.594 | 0 | -0 | -0 | -13.55 | 0 | 0 | 0 | -14.34 | 0 | 0 | 0 | -97 | -0.057 | -0.055 | -0.049 | -0.056 | -0.052 | -0.045 | -0.103 | -0.111 | -0.105 | -0.104 | -0.092 | -0.057 | -0.024 | -0.018 | -0.024 | -0.056 | -0.314 | -0.027 | -0.095 | -0.037 | 0.018 | -0.007 | 0.003 | -0.001 | -0.023 | -0.36 | -1.022 |
Overige totale aandeelhoudersvermogen
| 316.319 | 315.128 | 310.886 | 307.328 | 306.409 | 274.649 | 262.305 | 250.428 | 248.92 | 248.563 | 245.861 | 243.866 | 229.523 | 206.795 | -0.215 | 192.071 | 191.741 | 182.163 | 179.258 | 179.086 | 173.998 | 170.513 | 170.087 | 169.355 | 169.176 | 157.656 | 154.67 | 152.64 | 149.58 | 144.837 | 144.361 | 157.629 | 143.615 | 132.818 | 132.509 | 145.605 | 129.381 | 129.007 | 128.61 | 131.096 | 117.077 | 116.572 | 116.057 | 118.809 | 103.892 | 101.263 | 100.854 | 197.403 | 98.461 | 97.959 | 97.285 | 92.709 | 90.286 | 89.827 | 89.421 | 89.074 | 88.812 | 88.435 | 88.059 | 71.332 | 70.611 | 69.98 | 69.69 | 69.383 | 69.086 | 68.724 | 68.385 | 68.109 | 67.653 | 67.34 | 66.998 | 66.558 | 23.13 | 22.604 | 23.325 |
Totaal eigen vermogen van aandeelhouders
| -8.396 | -0.183 | 10.351 | 23.759 | 36.083 | 21.649 | 23.331 | 27.236 | 38.676 | 47.916 | 50.166 | 54.042 | 47.914 | 35.884 | 7.144 | -2.62 | -1.184 | -8.646 | -9.731 | -8.363 | -11.71 | -12.08 | -8.989 | -5.672 | -1.466 | -8.378 | -7.964 | -5.326 | -5.263 | -6.916 | -3.545 | -0.529 | 2.973 | -3.433 | -2.249 | -1.334 | 0.38 | 5.376 | 9.334 | 4.719 | 10.061 | 13.615 | 16.593 | 7.013 | 8.028 | 8.539 | 10.993 | 13.712 | 15.809 | 20.131 | 23.443 | 19.939 | 17.746 | 18.333 | 19.38 | 21.847 | 24.828 | 29.391 | 33.001 | 19.269 | 21.597 | 23.058 | 26.726 | 30.234 | 34.636 | 41.983 | 43.827 | 44.193 | 43.962 | 44.281 | 51.166 | 50.244 | 6.812 | 2.855 | 5.261 |
Totaal eigen vermogen
| -8.396 | -0.183 | 10.351 | 23.759 | 36.083 | 21.649 | 23.331 | 27.236 | 38.676 | 47.916 | 50.166 | 54.042 | 47.914 | 35.884 | 7.144 | -2.62 | -1.184 | -8.646 | -9.731 | -8.363 | -11.71 | -12.08 | -8.989 | -5.672 | -1.466 | -8.378 | -7.964 | -5.326 | -5.263 | -6.916 | -3.545 | -0.529 | 2.973 | -3.433 | -2.249 | -1.334 | 0.38 | 5.376 | 9.334 | 4.719 | 10.061 | 13.615 | 16.593 | 7.013 | 8.028 | 8.539 | 10.993 | 13.712 | 15.809 | 20.131 | 23.443 | 19.939 | 17.746 | 18.333 | 19.38 | 21.847 | 24.828 | 29.391 | 33.001 | 19.269 | 21.597 | 23.058 | 26.726 | 30.234 | 34.636 | 41.983 | 43.827 | 44.193 | 43.962 | 44.281 | 51.166 | 50.244 | 6.812 | 2.855 | 5.261 |
Totaal passiva en aandeelhoudersvermogen
| 38.235 | 55.556 | 64.616 | 72.799 | 68.182 | 47.007 | 55.729 | 67.323 | 77.039 | 99.636 | 88.472 | 91.176 | 98.928 | 72.933 | 41.825 | 25.272 | 28.302 | 20.646 | 22.834 | 22.141 | 17.046 | 17.711 | 20.38 | 24.865 | 28.775 | 16.718 | 16.796 | 18.79 | 20.743 | 16.811 | 19.817 | 19.968 | 23.206 | 16.963 | 19.907 | 24.666 | 16.619 | 21.865 | 25.51 | 16.242 | 22.07 | 24.376 | 27.746 | 17.675 | 17.205 | 16.588 | 19.962 | 22.397 | 28.847 | 34.349 | 36.859 | 32.173 | 30.708 | 36.759 | 32.8 | 32.694 | 35.823 | 39.498 | 41.861 | 27.191 | 27.066 | 30.91 | 30.768 | 34.933 | 55.501 | 56.444 | 57.697 | 60.356 | 68.343 | 58.618 | 73.557 | 87.694 | 42.581 | 25.842 | 22.11 |