
Opsens Inc.
TSX:OPS.TO
2.895 (CAD) • At close December 12, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18.105 | 20.472 | 21.935 | 17.501 | 23.816 | 28.03 | 30.948 | 38.563 | 38.778 | 39.313 | 12.158 | 10.884 | 9.971 | 10.978 | 13.763 | 14.856 | 17.104 | 10.343 | 11.702 | 10.887 | 11.622 | 11.995 | 13.407 | 12.57 | 13.776 | 16.18 | 4.276 | 5.903 | 6.004 | 4.78 | 7.204 | 8.821 | 9.423 | 10.841 | 10.621 | 10.356 | 10.01 | 2.818 | 3.662 | 4.036 | 4.754 | 5.629 | 2.577 | 2.758 | 1.612 | 2.417 | 3.747 | 3.497 | 4.401 | 5.323 | 5.348 | 3.606 | 4.599 | 2.12 | 2.887 | 1.729 | 2.536 | 3.426 | 3.743 | 4.263 | 1.059 | 1.797 | 1.839 | 2.281 | 2.347 | 2.04 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 18.105 | 20.472 | 21.935 | 17.501 | 23.816 | 28.03 | 30.948 | 38.563 | 38.778 | 39.313 | 12.158 | 10.884 | 9.971 | 10.978 | 13.763 | 14.856 | 17.104 | 10.343 | 11.702 | 10.887 | 11.622 | 11.995 | 13.407 | 12.57 | 13.776 | 16.18 | 4.276 | 5.903 | 6.004 | 4.78 | 7.204 | 8.821 | 9.423 | 10.841 | 10.621 | 10.356 | 10.01 | 2.818 | 3.662 | 4.036 | 4.754 | 5.629 | 2.577 | 2.758 | 1.612 | 2.417 | 3.747 | 3.497 | 4.401 | 5.323 | 5.348 | 3.606 | 4.599 | 2.12 | 2.887 | 1.729 | 2.536 | 3.426 | 3.743 | 4.263 | 1.059 | 1.797 | 1.839 | 2.281 | 2.347 | 2.04 |
Nettovorderingen
| 9.601 | 7.88 | 6.907 | 7.7 | 6.775 | 5.267 | 4.294 | 4.455 | 5.364 | 5.493 | 3.777 | 3.922 | 5.157 | 5.043 | 3.94 | 4.619 | 4.478 | 4.624 | 4.535 | 2.541 | 4.025 | 3.309 | 4.152 | 5.136 | 4.124 | 2.837 | 3.436 | 1.685 | 2.317 | 1.136 | 0.911 | 0.277 | 1.917 | 1.433 | 0.743 | 1.224 | 1.04 | 2.127 | 1.525 | 1.644 | 1.476 | 2.131 | 0.703 | 1.537 | 2.604 | 2.257 | 0.854 | 1.724 | 1.027 | 1.24 | 2.208 | 1.791 | 1.265 | 1.183 | 0.788 | 1.183 | 0.8 | 0.963 | 0.928 | 1.148 | 0.866 | 0.712 | 0.298 | 0.438 | 0.876 | 0.729 |
Voorraad
| 9.566 | 11.267 | 10.711 | 8.227 | 6.672 | 5.624 | 5.662 | 6.115 | 6.163 | 5.825 | 6.989 | 6.505 | 6.192 | 4.735 | 5.4 | 5.133 | 5.141 | 4.465 | 4.728 | 5.22 | 5.298 | 5.56 | 5.569 | 5.447 | 4.504 | 4.105 | 4.204 | 4.057 | 3.462 | 3.053 | 2.838 | 3.048 | 2.731 | 2.52 | 2.446 | 2.715 | 3.016 | 3.08 | 3.084 | 2.7 | 2.377 | 1.973 | 1.979 | 1.854 | 2.015 | 1.866 | 1.771 | 1.412 | 1.897 | 1.551 | 1.468 | 1.598 | 1.647 | 1.305 | 1.125 | 1.041 | 0.768 | 0.654 | 0.691 | 0.521 | 0.552 | 0.415 | 0.373 | 0.319 | 0.311 | 0.25 |
Overige vlottende activa
| 1.489 | 1.988 | 2.324 | 1.478 | 1.752 | 2.114 | 1.455 | 0.649 | 0.785 | 0.619 | 1.278 | 1.232 | 0.968 | 1.359 | 0.831 | 1.491 | 0.678 | 1.237 | 0.739 | 1.137 | 0.488 | 0.856 | 0.277 | 0.454 | 1.467 | 0.976 | 0.163 | 0.926 | 0.681 | 0.647 | 0.124 | 0.445 | 0.166 | 0.071 | 0.803 | 0.648 | 0.581 | 0.149 | 0.188 | 0.277 | 0.705 | 0.131 | 0.637 | 0.137 | 0.568 | 0.605 | 0.555 | 0.659 | 0.65 | 0.571 | 0.572 | 0.122 | 0.062 | 0.074 | 0.08 | 0.114 | 0.06 | 0.061 | 0.1 | 0.068 | 0.119 | 0.061 | 0.033 | 0.056 | 0.042 | 0.018 |
Totaal vlottende activa
| 38.761 | 41.608 | 41.876 | 34.907 | 39.016 | 41.035 | 42.358 | 49.783 | 51.09 | 51.249 | 24.202 | 22.543 | 22.287 | 22.114 | 23.934 | 26.099 | 27.401 | 20.67 | 21.704 | 19.785 | 21.432 | 21.72 | 23.406 | 23.607 | 23.871 | 24.097 | 12.078 | 12.57 | 12.464 | 9.616 | 11.077 | 12.591 | 14.236 | 14.865 | 14.613 | 14.944 | 14.647 | 8.174 | 8.459 | 8.657 | 9.311 | 9.863 | 5.895 | 6.286 | 6.8 | 7.144 | 6.927 | 7.292 | 7.975 | 8.685 | 9.597 | 7.117 | 7.573 | 4.683 | 4.88 | 4.067 | 4.164 | 5.104 | 5.462 | 6.001 | 2.596 | 2.986 | 2.543 | 3.094 | 3.576 | 3.037 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 10.394 | 10.875 | 11.504 | 11.759 | 7.709 | 7.714 | 6.455 | 7.053 | 7.41 | 7.705 | 7.416 | 7.743 | 7.733 | 7.98 | 8.169 | 2.962 | 3.063 | 3.135 | 3.215 | 3.175 | 3.263 | 3.294 | 3.419 | 3.355 | 3.319 | 3.36 | 3.485 | 3.647 | 3.418 | 1.683 | 1.132 | 1.155 | 0.904 | 0.849 | 1.043 | 1.095 | 1.092 | 0.965 | 0.998 | 1.014 | 1.031 | 0.883 | 0.813 | 0.822 | 0.836 | 0.811 | 0.842 | 0.845 | 0.695 | 0.698 | 0.67 | 0.667 | 0.675 | 0.698 | 0.723 | 0.713 | 0.681 | 0.676 | 0.554 | 0.429 | 0.407 | 0.337 | 0.339 | 0.331 | 0.294 | 0.27 |
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 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0.677 | 0 | 0.449 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1.676 | 1.687 | 1.689 | 1.729 | 1.786 | 0 | 1.697 | 1.677 | 0 | 0 | 1.682 | 1.622 | 1.504 | 1.325 | 1.149 | 1.027 | 0.856 | 0.648 | 0.627 | 0.626 | 0.65 | 0.628 | 0.639 | 0.648 | 0.637 | 0.641 | 0.657 | 0.645 | 0.599 | 0.576 | 0.555 | 0.518 | 0.497 | 0.485 | 0.456 | 0.451 | 0.436 | 0.403 | 0.394 | 0.376 | 0.362 | 0.353 | 0.35 | 0.3 | 0.294 | 0.275 | 0.255 | 0.241 | 0.215 | 0.198 | 0.175 | 0.178 | 0.167 | 0.175 | 0.17 | 0.17 | 0.165 | 0.161 | 0.16 | 0.16 | 0.16 | 0.15 | 0.142 | 0.125 | 0.099 | 0.103 |
Goodwill en immateriële activa
| 1.676 | 1.687 | 1.689 | 1.729 | 1.786 | 1.809 | 1.697 | 1.677 | 1.68 | 1.706 | 1.682 | 1.622 | 1.504 | 1.325 | 1.149 | 1.027 | 0.856 | 0.648 | 0.627 | 0.626 | 0.65 | 0.628 | 0.639 | 0.648 | 0.637 | 0.641 | 0.657 | 0.645 | 0.599 | 0.576 | 0.555 | 0.518 | 0.497 | 0.485 | 1.133 | 1.128 | 1.112 | 1.079 | 1.071 | 1.052 | 1.038 | 1.03 | 1.027 | 0.977 | 0.97 | 0.952 | 0.932 | 0.917 | 0.891 | 0.874 | 0.852 | 0.854 | 0.843 | 0.851 | 0.846 | 0.846 | 0.841 | 0.837 | 0.16 | 0.609 | 0.16 | 0.15 | 0.142 | 0.125 | 0.099 | 0.103 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.389 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | -12.562 | -13.193 | -13.489 | -9.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0 | 0 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.403 | 0.387 | 0.392 | 0.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.677 | 0 | 0 | 0 | 0.004 | 0.008 | 0.008 | 0.01 |
Totaal niet-vlottende activa
| 12.07 | 12.562 | 13.193 | 13.489 | 9.496 | 9.523 | 8.153 | 8.73 | 9.09 | 9.411 | 9.098 | 9.365 | 9.238 | 9.305 | 9.318 | 3.989 | 3.919 | 3.871 | 3.841 | 3.801 | 3.914 | 3.923 | 4.058 | 4.003 | 3.955 | 4.001 | 4.352 | 4.291 | 4.018 | 2.285 | 1.686 | 1.673 | 1.401 | 1.334 | 2.176 | 2.223 | 2.204 | 2.045 | 2.069 | 2.067 | 2.069 | 1.913 | 1.84 | 1.799 | 1.806 | 1.763 | 1.774 | 2.165 | 1.974 | 1.964 | 1.92 | 1.522 | 1.518 | 1.55 | 1.57 | 1.559 | 1.522 | 1.514 | 1.391 | 1.037 | 0.956 | 0.487 | 0.486 | 0.463 | 0.401 | 0.382 |
Totaal activa
| 50.832 | 54.169 | 55.069 | 48.396 | 48.511 | 50.558 | 50.511 | 58.512 | 60.179 | 60.66 | 33.3 | 31.908 | 31.525 | 31.419 | 33.252 | 30.088 | 31.32 | 24.54 | 25.545 | 23.586 | 25.346 | 25.642 | 27.464 | 27.61 | 27.826 | 28.099 | 16.433 | 16.861 | 16.482 | 11.901 | 12.763 | 14.264 | 15.637 | 16.199 | 16.789 | 17.167 | 16.851 | 10.218 | 10.528 | 10.723 | 11.381 | 11.776 | 7.735 | 8.085 | 8.606 | 8.907 | 8.701 | 9.458 | 9.949 | 10.649 | 11.516 | 8.639 | 9.091 | 6.233 | 6.45 | 5.627 | 5.687 | 6.618 | 6.852 | 7.038 | 3.553 | 3.473 | 3.029 | 3.557 | 3.978 | 3.42 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2.212 | 8.304 | 6.195 | 6.959 | 2.439 | 5.673 | 4.36 | 0.878 | 4.13 | 3.567 | 3.866 | 1.422 | 3.668 | 3.435 | 3.851 | 2.159 | 3.954 | 3.102 | 3.604 | 1.023 | 2.833 | 2.302 | 3.103 | 1.461 | 3.199 | 2.367 | 3.035 | 0.875 | 3.413 | 2.253 | 0.666 | 1.354 | 1.252 | 1.276 | 0.448 | 1.285 | 1.629 | 1.943 | 0.982 | 1.171 | 1.255 | 0 | 1.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.815 | 0.547 | 0.647 | 0.468 | 0.411 | 0.321 | 0.376 | 0.436 | 0.401 |
Kortlopende schulden
| 0.987 | 1.261 | 1.175 | 1.587 | 1.033 | 1.027 | 1.036 | 3.328 | 3.261 | 3.361 | 2.632 | 1.908 | 1.364 | 0.864 | 0.87 | 0.359 | 0.411 | 0.555 | 0.55 | 0.539 | 0.525 | 0.512 | 0.446 | 4.293 | 4.478 | 4.561 | 4.548 | 0.481 | 0.166 | 0.202 | 0.232 | 0.141 | 0.173 | 0.174 | 0.174 | 0.173 | 0.174 | 0.176 | 0.177 | 0.199 | 0.197 | 0.185 | 0.166 | 0.178 | 0.139 | 0.119 | 0.091 | 0.107 | 0.124 | 0.135 | 0.125 | 0.133 | 0.136 | 0.137 | 0.133 | 0.129 | 0.131 | 0.152 | 0.223 | 0.213 | 0.194 | 0.182 | 0.2 | 0.191 | 0.211 | 0.239 |
Belastingschulden
| 0.103 | 0.065 | 0.019 | 0.019 | 0.011 | 0.018 | 0.011 | 0.02 | 0.023 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.161 | 0.245 | 0.179 | 0.244 | 0.204 | 0.222 | 0.257 | 0.121 | 0.071 | 0.076 | 0.087 | 0.049 | 0 | 0.02 | 0.009 | 0.933 | 0.119 | 0 | 0 | 0.042 | 0.193 | 0.243 | 0.317 | 0.366 | 0.366 | 0.366 | 1.041 | 0.366 | 0.366 | 0.546 | 0.61 | 0.858 | 0.948 | 0.948 | 2.708 | 0.617 | 0.248 | 0.156 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.268 | 0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Overige kortlopende verplichtingen
| 5.316 | 0.049 | 0.048 | 0.05 | 4.914 | 0.053 | 0.059 | 3.049 | 0.082 | 0.075 | 0.138 | 2.276 | 0.107 | 0.139 | 0.138 | 1.336 | 0.088 | 0.133 | 0.139 | 1.834 | 0.139 | 0.127 | 0.125 | 1.578 | 0.198 | 0.179 | 0.173 | 1.345 | 0.084 | 0.084 | 1.076 | 0.134 | 0.134 | 0.134 | 1.098 | 0.136 | 0.136 | 0.136 | 1.205 | 0.19 | 0.187 | 1.337 | 0.084 | 1.175 | 1.403 | 1.289 | 1.046 | 1.105 | 0.944 | 1.089 | 1.402 | 0.657 | 0.78 | 0.616 | 0.519 | 0.644 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 8.778 | 9.924 | 7.616 | 8.859 | 8.601 | 6.993 | 5.723 | 7.395 | 7.568 | 7.092 | 6.723 | 5.655 | 5.139 | 4.458 | 4.869 | 4.787 | 4.572 | 3.789 | 4.293 | 3.438 | 3.69 | 3.184 | 3.99 | 7.697 | 8.241 | 7.474 | 8.797 | 3.067 | 4.029 | 3.084 | 2.584 | 2.487 | 2.507 | 2.532 | 4.428 | 2.212 | 2.187 | 2.41 | 2.415 | 1.561 | 1.64 | 1.523 | 1.595 | 1.352 | 1.542 | 1.408 | 1.137 | 1.212 | 1.335 | 1.36 | 1.527 | 0.79 | 0.916 | 0.753 | 0.652 | 0.773 | 0.672 | 0.968 | 0.77 | 0.884 | 0.682 | 0.613 | 0.541 | 0.587 | 0.668 | 0.66 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 8.221 | 9.117 | 8.741 | 8.569 | 5.652 | 5.921 | 4.814 | 8.787 | 9.629 | 10.421 | 10.561 | 10.906 | 11.675 | 12.399 | 12.582 | 7.135 | 7.164 | 0.334 | 0.535 | 0.654 | 0.771 | 0.888 | 0.912 | 1.006 | 1.096 | 1.034 | 1.203 | 5.096 | 3.718 | 3.721 | 3.461 | 3.356 | 3.37 | 3.109 | 3.013 | 3.028 | 3.088 | 2.995 | 2.718 | 2.726 | 2.652 | 2.566 | 0.507 | 0.49 | 0.491 | 0.286 | 0.03 | 0.033 | 0.054 | 0.099 | 0.129 | 0.142 | 0.179 | 0.235 | 0.256 | 0.279 | 0.276 | 0.289 | 0.252 | 0.344 | 0.322 | 0.387 | 0.499 | 0.524 | 0.46 | 0.454 |
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 | 0.042 | 0.134 | 0.226 | 0.317 | 0.408 | 0.593 | 0.683 | 0.774 | 0.867 | 0.959 | 1.051 | 1.138 | 3.24 | 2.002 | 2.002 | 2.002 | 2.002 | 2.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | -7.68 | 0 | -8.039 | -5.012 | -5.146 | -3.921 | 0 | -4.324 | -4.54 | -4.213 | -4.298 | -4.428 | -4.56 | -4.69 | 0.725 | 0.75 | 0.774 | 0.798 | 0.821 | 0.843 | 0.858 | 0.879 | 0.9 | 0.919 | 0.939 | 0.958 | 0.977 | 0.085 | 0.079 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.002 | 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 niet-vlottende verplichtingen
| 8.221 | 9.117 | 8.741 | 8.569 | 5.652 | 5.921 | 4.814 | 8.787 | 9.629 | 10.421 | 10.561 | 10.906 | 11.675 | 12.399 | 12.582 | 7.86 | 7.913 | 1.107 | 1.333 | 1.475 | 1.615 | 1.746 | 1.79 | 1.947 | 2.149 | 2.199 | 2.478 | 6.482 | 4.395 | 4.483 | 4.286 | 4.223 | 4.329 | 4.16 | 4.151 | 6.268 | 5.09 | 4.997 | 4.72 | 4.728 | 4.654 | 4.568 | 0.507 | 0.49 | 0.491 | 0.286 | 0.03 | 0.033 | 0.054 | 0.099 | 0.129 | 0.142 | 0.179 | 0.235 | 0.256 | 0.279 | 0.276 | 0.289 | 0.252 | 0.344 | 0.322 | 0.387 | 0.499 | 0.524 | 0.46 | 0.454 |
Totaal passiva
| 16.999 | 19.041 | 16.356 | 17.428 | 14.253 | 12.914 | 10.537 | 16.182 | 17.197 | 17.513 | 17.284 | 16.562 | 16.814 | 16.857 | 17.451 | 12.648 | 12.486 | 4.896 | 5.626 | 4.913 | 5.305 | 4.93 | 5.781 | 9.644 | 10.39 | 9.672 | 11.275 | 9.549 | 8.425 | 7.567 | 6.87 | 6.71 | 6.837 | 6.692 | 8.579 | 8.48 | 7.277 | 7.408 | 7.135 | 6.289 | 6.294 | 6.091 | 2.102 | 1.842 | 2.033 | 1.694 | 1.168 | 1.244 | 1.389 | 1.458 | 1.656 | 0.932 | 1.095 | 0.988 | 0.909 | 1.052 | 0.948 | 1.256 | 1.023 | 1.228 | 1.004 | 1 | 1.04 | 1.111 | 1.128 | 1.114 |
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 |
Gewone aandelen
| 97.027 | 96.87 | 96.586 | 86.03 | 85.944 | 85.351 | 84.88 | 82.895 | 82.26 | 81.947 | 54.768 | 54.768 | 54.768 | 54.768 | 54.768 | 54.709 | 54.545 | 54.415 | 54.415 | 54.341 | 54.335 | 54.286 | 54.054 | 49.582 | 47.812 | 47.02 | 32.872 | 32.678 | 27.853 | 23.261 | 23.227 | 23.084 | 23.033 | 22.95 | 22.84 | 22.817 | 22.715 | 15.245 | 15.202 | 15.202 | 15.202 | 15.202 | 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
| -68.176 | -66.545 | -62.389 | -59.412 | -55.774 | -51.745 | -48.889 | -44.395 | -43.181 | -42.61 | -42.651 | -43.245 | -43.803 | -43.854 | -42.472 | -40.678 | -39.06 | -38.008 | -37.634 | -41.626 | -40.125 | -39.279 | -38.012 | -37.076 | -35.923 | -34.081 | -33.08 | -30.539 | -24.438 | -22.915 | -21.257 | -19.446 | -18.091 | -17.211 | -18.373 | -17.825 | -16.803 | -15.96 | -15.275 | -14.199 | -13.51 | -12.888 | -12.909 | -12.271 | -11.913 | -11.238 | -11.109 | -10.377 | -9.988 | -9.305 | -8.598 | -10.614 | -10.281 | -9.225 | -8.729 | -7.834 | -7.619 | -6.938 | -6.382 | -6.155 | -5.263 | -4.861 | -4.587 | -4.056 | -3.356 | -2.756 |
Overige gereserveerde algehele resultaten
| -0.093 | -0.017 | -0.029 | -0.016 | -0.002 | -0.013 | 0.007 | 0.009 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.372 | 1.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.436 | 1.955 | 1.89 | 1.123 | 1.109 | 1.243 | 1.169 | 1.086 | 0.854 |
Overige totale aandeelhoudersvermogen
| 5.074 | 4.803 | 4.515 | 4.35 | 4.089 | 4.038 | 3.983 | 3.831 | 3.903 | 3.81 | 3.899 | 3.824 | 3.745 | 3.648 | 3.505 | 3.409 | 3.35 | 3.237 | 3.138 | 5.957 | 5.832 | 5.705 | 5.642 | 5.46 | 5.547 | 5.487 | 5.367 | 5.174 | 4.643 | 3.988 | 3.924 | 3.916 | 3.858 | 3.768 | 3.743 | 3.695 | 3.663 | 3.525 | 3.466 | 3.432 | 3.396 | 0 | 3.341 | 18.513 | 18.486 | 18.451 | 18.643 | 18.591 | 18.548 | 18.496 | 18.458 | 18.321 | 18.278 | 14.47 | 14.27 | 12.409 | 12.359 | 10.864 | 10.257 | 10.075 | 6.689 | 6.224 | 5.332 | 5.332 | 5.119 | 4.207 |
Totaal eigen vermogen van aandeelhouders
| 33.832 | 35.128 | 38.713 | 30.967 | 34.259 | 37.644 | 39.974 | 42.33 | 42.983 | 43.147 | 16.016 | 15.347 | 14.711 | 14.562 | 15.801 | 17.441 | 18.835 | 19.644 | 19.919 | 18.673 | 20.041 | 20.713 | 21.683 | 17.965 | 17.436 | 18.426 | 5.159 | 7.312 | 8.057 | 4.334 | 5.893 | 7.555 | 8.801 | 9.508 | 8.209 | 8.687 | 9.574 | 2.811 | 3.393 | 4.435 | 5.087 | 5.685 | 5.633 | 6.242 | 6.573 | 7.213 | 7.534 | 8.213 | 8.56 | 9.191 | 9.86 | 7.707 | 7.997 | 5.245 | 5.542 | 4.575 | 4.739 | 5.361 | 5.829 | 5.81 | 2.549 | 2.473 | 1.989 | 2.446 | 2.85 | 2.305 |
Totaal eigen vermogen
| 33.832 | 35.128 | 38.713 | 30.967 | 34.259 | 37.644 | 39.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 passiva en aandeelhoudersvermogen
| 50.832 | 54.169 | 55.069 | 48.396 | 48.511 | 50.558 | 50.511 | 58.512 | 60.179 | 60.66 | 33.3 | 31.908 | 31.525 | 31.419 | 33.252 | 30.088 | 31.32 | 24.54 | 25.545 | 23.586 | 25.346 | 25.642 | 27.464 | 27.61 | 27.826 | 28.099 | 16.433 | 16.861 | 16.482 | 11.901 | 12.763 | 14.264 | 15.637 | 16.199 | 16.789 | 17.167 | 16.851 | 10.218 | 10.528 | 10.723 | 11.381 | 11.776 | 7.735 | 8.085 | 8.606 | 8.907 | 8.701 | 9.458 | 9.949 | 10.649 | 11.516 | 8.639 | 9.091 | 6.233 | 6.45 | 5.627 | 5.687 | 6.618 | 6.852 | 7.038 | 3.553 | 3.473 | 3.029 | 3.557 | 3.978 | 3.42 |