![logo](/logos/OFLX.webp)
Omega Flex, Inc.
NASDAQ:OFLX
38.61 (USD) • At close February 5, 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 Q3 | 2005 Q2 | 2004 Q4 | 2004 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 45.873 | 45.705 | 45.268 | 46.356 | 37.954 | 39.875 | 35.48 | 37.703 | 30.569 | 30.272 | 28.971 | 32.913 | 27.245 | 28.463 | 22.674 | 23.633 | 18.577 | 19.487 | 13.834 | 16.098 | 25.158 | 23.92 | 20.951 | 32.392 | 6.445 | 38.504 | 35.579 | 37.938 | 31.607 | 28.568 | 23.987 | 35.318 | 28.165 | 25.423 | 23.522 | 30.152 | 24.199 | 20.43 | 16.526 | 22.585 | 16.123 | 11.062 | 6.899 | 8.257 | 7.032 | 2.502 | 0.658 | 0.939 | 9.206 | 8.037 | 8.52 | 3.476 | 1.362 | 1.802 | 1.191 | 2.209 | 0.955 | 0.614 | 1.906 | 1.881 | 10.701 | 8.278 | 8.917 | 9.773 | 11.196 | 6.401 | 3.924 | 13.143 | 8.79 | 5.445 | 4.774 | 17.424 | 11.316 | 8.631 | 11.928 | 7.325 | 1.022 | 0.28 | 1.022 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.865 | 22.898 | 22.76 | 14.944 | 34.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.873 | 45.705 | 45.268 | 46.356 | 37.954 | 39.875 | 35.48 | 37.703 | 30.569 | 30.272 | 28.971 | 32.913 | 27.245 | 28.463 | 22.674 | 23.633 | 18.577 | 19.487 | 13.834 | 16.098 | 48.023 | 46.818 | 43.711 | 47.336 | 41.342 | 38.504 | 35.579 | 37.938 | 31.607 | 28.568 | 23.987 | 35.318 | 28.165 | 25.423 | 23.522 | 30.152 | 24.199 | 20.43 | 16.526 | 22.585 | 16.123 | 11.062 | 6.899 | 8.257 | 7.032 | 2.502 | 0.658 | 0.939 | 9.206 | 8.037 | 8.52 | 3.476 | 1.362 | 1.802 | 1.191 | 2.209 | 0.955 | 0.614 | 1.906 | 1.881 | 10.701 | 8.278 | 8.917 | 9.773 | 11.196 | 6.401 | 3.924 | 13.143 | 8.79 | 5.445 | 4.774 | 17.424 | 11.316 | 8.631 | 11.928 | 7.325 | 1.022 | 0.28 | 1.022 |
Nettovorderingen
| 14.133 | 13.412 | 14.271 | 15.361 | 16.168 | 14.264 | 17.424 | 17.503 | 19.043 | 17.403 | 18.76 | 20.726 | 22.115 | 18.65 | 19.718 | 20.077 | 16.319 | 14.113 | 15.524 | 17.047 | 16.814 | 16.665 | 17.006 | 16.451 | 17.48 | 15.532 | 15.406 | 15.636 | 15.949 | 15.128 | 16.725 | 15.005 | 15.263 | 14.505 | 13.108 | 16.605 | 15.233 | 13.751 | 12.831 | 13.723 | 15.094 | 11.709 | 11.241 | 12.968 | 12.734 | 11.956 | 10.204 | 12.134 | 0 | 0 | 0 | 9.052 | 0 | 7.771 | 6.581 | 7.314 | 10.238 | 3.25 | 10.17 | 9.765 | 3.25 | 3.25 | 6.061 | 6.986 | 9.919 | 3.25 | 3.25 | 13.382 | 0 | 0 | 0 | 12.995 | 0 | 0 | 0 | 0 | 14.686 | 25.352 | 6.246 |
Voorraad
| 16.053 | 15.932 | 15.582 | 15.597 | 16.15 | 17.375 | 17.789 | 17.764 | 21.827 | 21.542 | 17.82 | 15.565 | 12.841 | 11.759 | 11.949 | 11.51 | 11.429 | 11.083 | 11.222 | 11.078 | 10.466 | 9.387 | 8.839 | 7.976 | 7.62 | 8.271 | 7.998 | 8.007 | 8.306 | 8.474 | 8.124 | 7.372 | 6.77 | 7.208 | 7.784 | 8.287 | 8.466 | 8.236 | 7.783 | 7.364 | 6.56 | 7.286 | 7.019 | 6.728 | 7.122 | 6.943 | 7.578 | 7.128 | 6.425 | 6.633 | 6.87 | 6.465 | 6.209 | 6.651 | 6.86 | 6.016 | 6.272 | 6.61 | 6.06 | 6.188 | 6.585 | 7.39 | 8.165 | 10.242 | 10.797 | 10.386 | 10.347 | 10.567 | 9.615 | 11.3 | 10.233 | 8.149 | 7.67 | 7.143 | 7.138 | 6.279 | 6.496 | 5.432 | 6.496 |
Overige vlottende activa
| 4.854 | 1.432 | 2.398 | 2.874 | 4.577 | 1.118 | 2.069 | 2.785 | 4.615 | 2.296 | 1.854 | 2.533 | 3.361 | 1.003 | 1.589 | 2.137 | 2.84 | 0.974 | 1.503 | 2.097 | 2.692 | 0.862 | 1.446 | 1.859 | 2.411 | 0.963 | 1.369 | 1.895 | 2.442 | 1.384 | 1.251 | 1.981 | 3.171 | 1.302 | 1.369 | 1.647 | 2.316 | 1.766 | 1.884 | 2.093 | 1.787 | 1.785 | 1.755 | 2.23 | 2.373 | 2.003 | 2.098 | 2.253 | 13.431 | 10.953 | 10.763 | 1.954 | 11.156 | 1.337 | 1.504 | 1.503 | 1.883 | 7.961 | 1.093 | 1.254 | 4.717 | 4.283 | 1.159 | 1.525 | 1.89 | 11.134 | 11.294 | 1.884 | 14.375 | 14.095 | 12.127 | 0.126 | 14.649 | 10.635 | 7.442 | 10.135 | 0.196 | 0.235 | 8.636 |
Totaal vlottende activa
| 80.913 | 76.481 | 77.519 | 80.188 | 74.849 | 72.632 | 72.762 | 75.755 | 76.054 | 71.513 | 67.405 | 71.737 | 65.562 | 59.875 | 55.93 | 57.357 | 49.165 | 45.657 | 42.083 | 46.32 | 77.995 | 73.732 | 71.002 | 73.622 | 68.853 | 63.27 | 60.352 | 63.476 | 58.304 | 53.554 | 50.087 | 59.676 | 53.369 | 48.438 | 45.783 | 56.691 | 50.214 | 44.183 | 39.024 | 45.765 | 39.564 | 31.842 | 26.914 | 30.183 | 29.261 | 23.404 | 20.538 | 22.454 | 29.062 | 25.623 | 26.153 | 20.947 | 18.727 | 17.561 | 16.136 | 17.042 | 19.348 | 18.435 | 19.229 | 19.088 | 25.253 | 23.201 | 24.302 | 28.526 | 33.802 | 31.171 | 28.815 | 38.976 | 32.78 | 30.84 | 27.134 | 38.694 | 33.635 | 26.409 | 26.508 | 23.739 | 22.4 | 31.299 | 22.4 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 14.831 | 14.79 | 13.747 | 11.891 | 11.977 | 11.837 | 11.735 | 11.609 | 11.653 | 11.941 | 11.842 | 11.943 | 12.085 | 12.237 | 9.131 | 9.092 | 9.171 | 9.249 | 9.494 | 9.68 | 9.579 | 9.569 | 9.196 | 8.378 | 7.681 | 7.463 | 7.274 | 6.998 | 7.017 | 7.036 | 6.967 | 4.402 | 4.479 | 4.478 | 4.547 | 4.638 | 4.616 | 4.667 | 4.575 | 4.483 | 4.454 | 4.548 | 4.645 | 4.762 | 4.898 | 4.946 | 4.765 | 4.824 | 4.935 | 5.055 | 5.158 | 5.27 | 5.395 | 5.57 | 5.645 | 5.784 | 5.893 | 6.018 | 6.119 | 6.296 | 6.449 | 6.574 | 6.59 | 6.407 | 6.694 | 6.806 | 6.705 | 6.749 | 6.655 | 6.704 | 6.678 | 6.705 | 6.606 | 6.115 | 5.741 | 5.787 | 5.902 | 5.697 | 5.902 |
Goodwill
| 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 0 | 3.526 | 3.526 |
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 | 3.526 | 3.526 | 0 | 0 |
Goodwill en immateriële activa
| 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 | 3.526 |
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 | 0.161 | 0 | 0 | 0 | -0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.495 | 0 | 0.189 | 0.082 | 0.758 | 0.488 | 0.923 | 0.206 | 0.41 | 0.007 | 0.007 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.012 | 0.012 | 0.012 | 0.012 | 0.02 | 0.361 | 0.136 | 0.019 | 0.1 | 0.102 | 0.114 | 0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.161 | 0 | 0 | 0 | 0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.6 | 4.331 | 4.418 | 4.44 | 5.158 | 5.623 | 5.771 | 5.871 | 1.584 | 1.558 | 1.658 | 1.702 | 1.674 | 1.644 | 1.585 | 1.591 | 1.52 | 1.481 | 1.411 | 1.454 | 1.416 | 1.385 | 1.36 | 1.307 | 1.343 | 1.332 | 3.072 | 3.079 | 3.053 | 2.988 | 2.986 | 2.939 | 2.925 | 2.892 | 1.323 | 1.305 | 1.271 | 1.253 | 1.322 | 1.364 | 1.409 | 1.483 | 1.54 | 1.603 | 1.628 | 1.732 | 1.821 | 1.865 | 1.951 | 2.028 | 1.732 | 1.748 | 1.496 | 0.752 | 0.746 | 0.706 | 0.671 | 0.657 | 0.657 | 0.622 | 3.842 | 3.775 | 0.526 | 0.534 | 0.533 | 0.533 | 0.52 | 0.521 | 3.734 | 3.698 | 3.698 | 3.698 | 3.682 | 3.682 | 3.682 | 3.588 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 21.957 | 23.142 | 21.691 | 20.046 | 20.743 | 21.744 | 21.52 | 21.929 | 16.969 | 17.435 | 17.033 | 17.178 | 17.29 | 17.412 | 14.247 | 14.214 | 14.221 | 14.26 | 14.435 | 14.664 | 14.524 | 14.483 | 14.085 | 13.214 | 12.562 | 12.333 | 13.884 | 13.615 | 13.616 | 13.911 | 13.615 | 10.886 | 11.03 | 10.998 | 9.51 | 9.583 | 9.413 | 9.446 | 9.423 | 9.373 | 9.389 | 9.557 | 9.711 | 9.891 | 10.052 | 10.204 | 10.112 | 10.215 | 10.412 | 10.609 | 10.416 | 10.544 | 10.417 | 9.848 | 9.917 | 10.016 | 10.09 | 10.201 | 10.302 | 10.444 | 13.817 | 13.875 | 10.642 | 10.467 | 10.753 | 10.865 | 10.751 | 10.796 | 13.915 | 13.928 | 13.902 | 13.929 | 13.814 | 13.323 | 12.949 | 12.901 | 9.428 | 9.223 | 9.428 |
Totaal activa
| 102.87 | 99.623 | 99.21 | 100.234 | 95.592 | 94.376 | 94.282 | 97.684 | 93.023 | 88.948 | 84.438 | 88.915 | 82.852 | 77.287 | 70.177 | 71.571 | 63.386 | 59.917 | 56.518 | 60.984 | 92.519 | 88.215 | 85.087 | 86.836 | 81.415 | 75.603 | 74.236 | 77.091 | 71.92 | 67.465 | 63.702 | 70.562 | 64.399 | 59.436 | 55.293 | 66.274 | 59.627 | 53.629 | 48.447 | 55.138 | 48.953 | 41.399 | 36.625 | 40.074 | 39.313 | 33.608 | 30.65 | 32.669 | 39.474 | 36.232 | 36.569 | 31.491 | 29.144 | 27.409 | 26.053 | 27.058 | 29.438 | 28.636 | 29.531 | 29.532 | 39.07 | 37.076 | 34.944 | 38.993 | 44.555 | 42.036 | 39.566 | 49.772 | 46.695 | 44.768 | 41.036 | 52.623 | 47.449 | 39.732 | 39.457 | 36.64 | 31.828 | 40.522 | 31.828 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2.588 | 2.285 | 2.857 | 2.09 | 1.473 | 1.866 | 2.05 | 2.29 | 2.576 | 2.682 | 2.399 | 3.355 | 1.852 | 2.16 | 1.888 | 2.471 | 2.147 | 2.155 | 2.156 | 2.383 | 2.859 | 1.733 | 2.024 | 2.775 | 2.554 | 1.454 | 0.504 | 2.598 | 2.163 | 2.11 | 1.79 | 2.311 | 2.031 | 1.993 | 2.115 | 2.489 | 1.574 | 1.294 | 1.406 | 2.352 | 2 | 1.421 | 1.356 | 1.793 | 2.064 | 1.641 | 2.052 | 2.737 | 1.498 | 1.221 | 1.386 | 1.019 | 0.952 | 1.069 | 0.746 | 0.856 | 1.265 | 1.223 | 0.813 | 0.863 | 0.559 | 0.741 | 0.803 | 1.562 | 0.851 | 0.898 | 1.287 | 1.486 | 1.399 | 2.755 | 2.761 | 1.236 | 0.963 | 0.789 | 1.32 | 0.987 | 1.678 | 1.847 | 1.678 |
Kortlopende schulden
| 0.755 | 0.964 | -0.912 | 0.908 | 0.9 | 0.852 | 0.888 | 0.894 | 0.862 | 0.922 | 0.9 | 0.766 | 0.404 | 0.808 | 0.386 | 0.494 | 0.55 | 0.622 | 0.71 | 0.738 | 0.61 | 0.634 | 0.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.147 | 5.497 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.186 | 0.186 | 0.186 | 0.186 | 0.186 |
Belastingschulden
| 0 | 0.096 | 1.299 | 0.19 | 0 | 0.261 | 1.446 | 0.109 | 0 | 0 | 1.873 | 0.001 | 0 | 0.279 | 2.726 | 0.979 | 0 | 2.858 | 1.534 | 0.423 | 0 | 0.738 | 0.686 | 0.058 | 0 | 0.909 | 1.55 | 0.568 | 0.553 | 0.501 | 2.533 | 0.487 | 0.129 | 0.739 | 1.081 | 0.433 | 0.369 | 0.935 | 1.612 | 1.216 | 0.455 | 0 | 0.472 | 0.134 | 0.165 | 0.149 | 0.715 | 0.235 | 0 | 0 | 1.884 | 0 | 0 | 0.069 | 0.43 | 0.215 | 0 | 0.152 | 0.53 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0.096 | 1.299 | 3.522 | 9.235 | 0.261 | 0 | 0 | 0 | 0 | 0 | 14.192 | 13.713 | 11.47 | 10.965 | 13.582 | 9.881 | 10.868 | 8.788 | 12.328 | 10.269 | 9.239 | 4.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.825 | 2.934 | 2.825 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.644 | 7.342 | 0 |
Overige kortlopende verplichtingen
| 11.678 | 10.09 | 8.598 | 14.894 | 12.695 | 12.666 | 12.382 | 19.093 | 17.54 | 15.92 | 11.543 | 18.672 | 19 | 15.426 | 12.639 | 17.927 | 15.393 | 11.911 | 10.45 | 16.94 | 16.554 | 13.214 | 8.082 | 15.572 | 14.039 | 11.539 | 9.133 | 14.938 | 13.746 | 11.848 | 7.909 | 19.937 | 9.65 | 8.513 | 6.597 | 20.63 | 10.626 | 8.487 | 6.433 | 15.45 | 9.426 | 6.969 | 4.986 | 10.623 | 8.813 | 6.537 | 5.235 | 8.234 | 7.177 | 5.969 | 4.644 | 5.711 | 5.063 | 3.996 | 3.729 | 5.612 | 5.367 | 4.087 | 3.637 | 12.278 | 3.987 | 3.306 | 2.229 | 5.854 | 7.236 | 6.817 | 5.769 | 16.511 | 9.98 | 8.493 | 6.703 | 19.255 | 15.571 | 7.069 | 5.528 | 8.104 | 7.301 | 10.807 | 7.301 |
Totaal kortlopende verplichtingen
| 15.021 | 13.435 | 14.44 | 18.082 | 15.068 | 15.645 | 16.766 | 22.386 | 20.978 | 19.524 | 16.715 | 22.794 | 21.256 | 18.673 | 17.639 | 21.871 | 18.09 | 17.546 | 14.85 | 20.484 | 20.023 | 16.319 | 11.436 | 18.405 | 16.593 | 13.902 | 11.187 | 18.104 | 16.462 | 14.459 | 12.232 | 22.735 | 11.81 | 11.245 | 9.793 | 23.552 | 12.569 | 10.716 | 9.451 | 19.018 | 11.881 | 8.39 | 6.814 | 12.55 | 11.042 | 8.327 | 8.002 | 11.53 | 8.675 | 7.19 | 7.914 | 6.73 | 6.015 | 5.134 | 4.905 | 6.683 | 10.779 | 10.959 | 12.48 | 13.367 | 4.546 | 4.047 | 3.032 | 7.416 | 8.087 | 7.715 | 7.056 | 17.997 | 11.379 | 11.248 | 9.464 | 22.458 | 16.534 | 7.858 | 7.034 | 9.277 | 9.165 | 12.84 | 9.165 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4.9 | 4.904 | 4.297 | 2.492 | 2.478 | 2.721 | 2.704 | 2.763 | 2.668 | 2.985 | 3.031 | 2.99 | 2.565 | 3.169 | 0.206 | 0.252 | 0.259 | 0.291 | 0.323 | 0.418 | 0.392 | 0.472 | 0.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.178 | 3.271 | 3.318 | 3.411 | 3.318 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -0 | 0 | 0.205 | 0.205 | 0 | 0 | 0 | 0 | 0 | 0.493 | 0.493 | 0.493 | 0.559 | 0.559 | 0.559 | 0.559 | 0.559 | 0 | 0 | 0 | 0.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.021 | 0 | 0.082 | 0.006 | 0.006 | 0.006 | 0.013 | 0.014 | 0.172 | 0.427 | 0.424 | 0.065 | 0.168 | 0.121 | 0.416 | 0.186 | 0.542 | 0.331 | 0.319 | 0.211 | 0.421 | 0.566 | 0.348 | 0.037 | 0.292 | 0.209 | 0.028 | 0 | 0 | 0.145 | 0.532 | 0.053 | 0.446 | 0.368 | 0.905 | 0.933 | 1.07 | 0.926 | 1.466 | 1.333 | 1.192 | 1.032 | 0.832 | 0.732 | 0.631 | 0.614 | 0.978 | 0.987 | 1.06 | 1.037 | 0.997 | 1.103 | 1.175 | 1.217 | 1.24 | 1.259 | 1.293 | 1.372 | 0 | 0 | 1.182 | 1.168 | 0 | 0 | 0 | 1.216 | 0.334 | 0.187 | 0.092 | 0.146 | 0 | 0.715 | 0.679 | 0.118 | 0.178 | 0.235 | 0 |
Overige niet-vlottende verplichtingen
| 0.864 | 0.521 | 0.747 | 0.808 | 0.792 | 0.912 | 1.04 | 1.356 | 1.341 | 1.497 | 1.614 | 2.163 | 1.659 | 2.322 | 2.278 | 2.95 | 2.823 | 2.232 | 1.863 | 2.175 | 1.813 | 1.525 | 2.026 | 1.544 | 1.706 | 1.646 | 2.055 | 2.709 | 1.772 | 1.473 | 1.091 | 1.621 | 1.266 | 1.207 | 1.781 | 1.568 | 2.001 | 1.995 | 1.94 | 2.151 | 2.32 | 2.134 | 1.942 | 1.893 | 1.62 | 0.733 | 0.748 | 0.783 | 1.693 | 1.715 | 1.745 | 0.807 | 1.908 | 0.846 | 0.807 | 0.892 | 1.085 | 2.302 | 1.037 | 0.987 | 2.253 | 2.286 | 1.034 | 1.025 | 2.223 | 2.152 | 2.114 | 1.891 | 2.122 | 1.969 | 1.87 | 2.464 | 2.257 | 0.925 | 0.889 | 0.348 | 0.222 | 0.032 | 0.4 |
Totaal niet-vlottende verplichtingen
| 5.764 | 5.425 | 5.065 | 3.3 | 3.352 | 3.639 | 3.75 | 4.125 | 4.022 | 4.496 | 4.817 | 5.58 | 5.634 | 5.556 | 2.652 | 3.323 | 3.498 | 2.709 | 2.728 | 2.924 | 2.524 | 2.208 | 2.811 | 2.11 | 2.054 | 1.683 | 2.347 | 2.918 | 1.8 | 1.473 | 1.091 | 1.766 | 1.798 | 1.207 | 1.781 | 1.568 | 2.001 | 1.995 | 1.94 | 2.151 | 2.32 | 2.134 | 1.942 | 1.893 | 1.62 | 1.465 | 1.379 | 1.397 | 1.693 | 1.715 | 1.745 | 1.844 | 1.908 | 1.949 | 1.982 | 2.109 | 2.325 | 2.302 | 2.33 | 2.359 | 2.253 | 2.286 | 2.216 | 2.193 | 2.223 | 2.152 | 2.114 | 3.107 | 2.122 | 1.969 | 1.87 | 2.464 | 2.257 | 0.925 | 4.067 | 3.619 | 3.718 | 3.678 | 3.718 |
Totaal passiva
| 20.785 | 18.86 | 19.505 | 21.382 | 18.42 | 19.284 | 20.516 | 26.511 | 25 | 24.02 | 21.532 | 28.374 | 26.89 | 24.229 | 20.291 | 25.194 | 21.588 | 20.255 | 17.578 | 23.408 | 22.547 | 18.527 | 14.247 | 20.515 | 18.647 | 15.585 | 13.534 | 21.022 | 18.262 | 15.932 | 13.323 | 24.501 | 13.608 | 12.452 | 11.574 | 25.12 | 14.57 | 12.711 | 11.391 | 21.169 | 14.201 | 10.524 | 8.756 | 14.443 | 12.662 | 9.792 | 9.381 | 12.927 | 10.368 | 8.905 | 9.659 | 8.574 | 7.923 | 7.083 | 6.887 | 8.792 | 13.104 | 13.261 | 14.81 | 15.726 | 6.799 | 6.333 | 5.248 | 9.609 | 10.31 | 9.867 | 9.17 | 21.104 | 13.501 | 13.217 | 11.334 | 24.922 | 18.791 | 8.783 | 11.101 | 12.896 | 12.883 | 16.518 | 12.883 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.052 | 0.052 | 2.657 |
Ingehouden winsten
| 71.63 | 70.445 | 69.381 | 68.493 | 66.936 | 64.691 | 63.467 | 60.954 | 58.005 | 54.696 | 52.476 | 50.053 | 45.486 | 42.366 | 39.209 | 35.769 | 31.418 | 29.427 | 28.683 | 27.165 | 59.769 | 59.227 | 60.492 | 56.11 | 52.508 | 49.754 | 49.62 | 45.457 | 43.201 | 41.407 | 40.593 | 36.455 | 40.9 | 37.012 | 33.3 | 30.656 | 34.49 | 30.258 | 26.589 | 23.446 | 24.055 | 20.02 | 17.124 | 14.929 | 16.007 | 13.298 | 10.763 | 9.181 | 18.499 | 16.794 | 16.317 | 12.397 | 10.689 | 9.734 | 8.569 | 7.75 | 5.764 | 4.921 | 4.259 | 3.184 | 21.655 | 20.018 | 19.378 | 18.986 | 23.043 | 20.654 | 18.721 | 16.651 | 20.483 | 18.656 | 16.848 | 14.976 | 16.097 | 18.416 | 16.114 | 11.405 | 9.464 | 14.437 | 9.464 |
Overige gereserveerde algehele resultaten
| -0.78 | -0.93 | -0.945 | -0.93 | -1.078 | -0.924 | -1.026 | -1.103 | -1.287 | -1.09 | -0.898 | -0.827 | -0.835 | -0.745 | -0.742 | -0.778 | -0.968 | -1.091 | -1.073 | -0.909 | -1.141 | -1.002 | -0.868 | -0.95 | -0.879 | -0.843 | -0.501 | -0.908 | -1 | -1.283 | -1.557 | -1.685 | -1.367 | -1.263 | -0.798 | -0.683 | -0.575 | -0.449 | -0.589 | -0.497 | -0.425 | -0.241 | -0.315 | -0.329 | -0.372 | -0.465 | -0.463 | -0.41 | -0.42 | -0.487 | -0.436 | -0.502 | -0.49 | -0.435 | -0.435 | -0.519 | -0.466 | -0.578 | -0.578 | -0.434 | -0.438 | 0 | -0.721 | -0.672 | 0.08 | 0.406 | 0.399 | 0.414 | 0.772 | 0.979 | 0.952 | 0.829 | 0.678 | 0.658 | 0.371 | 0.481 | 0.366 | 0.461 | 0.366 |
Overige totale aandeelhoudersvermogen
| 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 11.024 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 23.204 | 10.807 | 10.807 | 19.376 | 10.807 | 10.807 | 10.807 | 10.807 | 10.807 | 10.808 | 10.476 | 10.808 | 29.82 | 10.831 | 10.831 | 11.032 | 28.023 | 11.739 | 11.739 | 11.739 | 11.739 | 11.739 | 11.739 | 11.739 | 11.739 | 9.046 | 8.996 | 6.441 |
Totaal eigen vermogen van aandeelhouders
| 81.976 | 80.641 | 79.562 | 78.689 | 76.984 | 74.893 | 73.567 | 70.977 | 67.844 | 64.732 | 62.704 | 60.352 | 55.777 | 52.747 | 49.593 | 46.117 | 41.576 | 39.462 | 38.736 | 37.382 | 69.754 | 69.351 | 70.533 | 66.069 | 62.538 | 59.82 | 60.028 | 55.458 | 53.11 | 51.033 | 49.945 | 45.679 | 50.442 | 46.658 | 43.411 | 40.882 | 44.824 | 40.718 | 36.909 | 33.858 | 34.539 | 30.688 | 27.718 | 25.509 | 26.544 | 23.742 | 21.209 | 19.68 | 28.988 | 27.216 | 26.79 | 22.804 | 21.108 | 20.208 | 19.043 | 18.14 | 16.207 | 15.252 | 14.59 | 13.659 | 32.127 | 30.596 | 29.567 | 29.248 | 34.056 | 31.993 | 30.254 | 28.539 | 33.096 | 31.476 | 29.641 | 27.646 | 28.616 | 30.915 | 28.326 | 23.727 | 18.928 | 23.996 | 18.928 |
Totaal eigen vermogen
| 82.085 | 80.763 | 79.705 | 78.852 | 77.172 | 75.092 | 73.766 | 71.173 | 68.023 | 64.928 | 62.906 | 60.541 | 55.962 | 53.058 | 49.886 | 46.377 | 41.798 | 39.662 | 38.94 | 37.576 | 69.972 | 69.688 | 70.84 | 66.321 | 62.768 | 60.018 | 60.702 | 56.069 | 53.658 | 51.533 | 50.379 | 46.061 | 50.791 | 46.984 | 43.719 | 41.154 | 45.057 | 40.918 | 37.056 | 33.969 | 34.752 | 30.875 | 27.869 | 25.631 | 26.651 | 23.816 | 21.269 | 19.742 | 29.106 | 27.327 | 26.91 | 22.917 | 21.221 | 20.326 | 19.166 | 18.266 | 16.334 | 15.375 | 14.721 | 13.806 | 32.271 | 30.743 | 29.696 | 29.384 | 34.245 | 32.169 | 30.396 | 28.668 | 33.194 | 31.551 | 29.702 | 27.701 | 28.658 | 30.949 | 28.356 | 23.744 | 18.945 | 24 | 18.928 |
Totaal passiva en aandeelhoudersvermogen
| 102.87 | 99.623 | 99.21 | 100.234 | 95.592 | 94.376 | 94.282 | 97.684 | 93.023 | 88.948 | 84.438 | 88.915 | 82.852 | 77.287 | 70.177 | 71.571 | 63.386 | 59.917 | 56.518 | 60.984 | 92.519 | 88.215 | 85.087 | 86.836 | 81.415 | 75.603 | 74.236 | 77.091 | 71.92 | 67.465 | 63.702 | 70.562 | 64.399 | 59.436 | 55.293 | 66.274 | 59.627 | 53.629 | 48.447 | 55.138 | 48.953 | 41.399 | 36.625 | 40.074 | 39.313 | 33.608 | 30.65 | 32.669 | 39.474 | 36.232 | 36.569 | 31.491 | 29.144 | 27.409 | 26.053 | 27.058 | 29.438 | 28.636 | 29.531 | 29.532 | 39.07 | 37.076 | 34.944 | 38.993 | 44.555 | 42.036 | 39.566 | 49.772 | 46.695 | 44.768 | 41.036 | 52.623 | 47.449 | 39.732 | 39.457 | 36.64 | 31.828 | 40.522 | 31.811 |