
Optex Systems Holdings, Inc
OTC:OPXS
4.16 (USD) • At close November 17, 2023
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2.491 | 1.009 | 0.486 | 0.321 | 2.373 | 1.204 | 0.314 | 0.676 | 1.28 | 0.934 | 5.169 | 4.881 | 5.285 | 3.9 | 4.758 | 3.88 | 4.627 | 4.7 | 2.788 | 1.67 | 1.683 | 1.068 | 0.896 | 1.58 | 1.164 | 1.133 | 1.639 | 1.831 | 1.546 | 1.682 | 1.597 | 1.627 | 2.069 | 2.568 | 0.601 | 0.596 | 1.405 | 0.683 | 0.885 | 1.115 | 1.359 | 1.685 | 0.909 | 1.157 | 1.455 | 0.882 | 0.901 | 1.099 | 1.413 | 1.653 | 2.302 | 3.351 | 1.299 | 1.514 | 0.682 | 0.712 | 1.103 | 1.03 | 0.782 | 0.897 | 0.451 | 0.915 | 0.492 | 1.234 | 0 | 0.01 | 0.001 | 0.009 | 0.01 | 0.014 | 0.016 | 0.023 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2.491 | 1.009 | 0.486 | 0.321 | 2.373 | 1.204 | 0.314 | 0.676 | 1.28 | 0.934 | 5.169 | 4.881 | 5.285 | 3.9 | 4.758 | 3.88 | 4.627 | 4.7 | 2.788 | 1.67 | 1.683 | 1.068 | 0.896 | 1.58 | 1.164 | 1.133 | 1.639 | 1.831 | 1.546 | 1.682 | 1.597 | 1.627 | 2.069 | 2.568 | 0.601 | 0.596 | 1.405 | 0.683 | 0.885 | 1.115 | 1.359 | 1.685 | 0.909 | 1.157 | 1.455 | 0.882 | 0.901 | 1.099 | 1.413 | 1.653 | 2.302 | 3.351 | 1.299 | 1.514 | 0.682 | 0.712 | 1.103 | 1.03 | 0.782 | 0.897 | 0.451 | 0.915 | 0.492 | 1.234 | 0 | 0.01 | 0.001 | 0.009 | 0.01 | 0.014 | 0.016 | 0.023 |
Nettovorderingen
| 1.93 | 3.983 | 3.558 | 3.93 | 2.688 | 3.96 | 3.206 | 2.612 | 1.941 | 2.908 | 1.918 | 1.924 | 2.01 | 3.183 | 1.382 | 2.031 | 2.138 | 2.953 | 2.977 | 3.926 | 2.689 | 3.066 | 2.185 | 2.584 | 2.728 | 2.458 | 2.554 | 1.401 | 2.424 | 3.125 | 1.668 | 1.78 | 1.858 | 2.095 | 1.837 | 1.658 | 1.23 | 2.866 | 1.068 | 1.749 | 0.861 | 0.731 | 0.948 | 1.27 | 1.72 | 3.118 | 1.543 | 2.141 | 1.939 | 1.843 | 2.067 | 1.986 | 2.01 | 2.392 | 1.887 | 2.38 | 2.038 | 2.375 | 2.715 | 2.455 | 2.114 | 1.802 | 3.228 | 2.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 14.674 | 14.863 | 15.118 | 13.683 | 12.685 | 12.153 | 12.282 | 11.292 | 10.798 | 9.212 | 8.559 | 8.381 | 7.919 | 7.583 | 8.645 | 8.993 | 9.348 | 8.791 | 10.203 | 9.81 | 10.656 | 10.535 | 9.578 | 9.213 | 8.521 | 7.639 | 7.477 | 7.937 | 7.702 | 7.614 | 7.373 | 7.174 | 6.585 | 6.214 | 6.51 | 7.197 | 5.863 | 5.713 | 6.777 | 6.3 | 7.084 | 5.91 | 6.939 | 6.923 | 7.062 | 7.579 | 8.191 | 8.578 | 7.773 | 7.094 | 5.024 | 4.146 | 4.222 | 4.088 | 6.143 | 5.913 | 5.665 | 5.89 | 6.975 | 7.713 | 8.683 | 8.014 | 6.843 | 6.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0 | 0 | 0.316 | 0.404 | 0.154 | 0.219 | 0.431 | 0.442 | 0.249 | 0.328 | 0.324 | 0.29 | 0.25 | 0.262 | 0.324 | 0.158 | 0.167 | 0.229 | 0.279 | 0.157 | 0.208 | 0.348 | 0.282 | 0.118 | 0.087 | 0.104 | 0.147 | 0.137 | 0.059 | 0.063 | 0.092 | 0.062 | 0.075 | 0.12 | 0.108 | 0.122 | 0.264 | 0.17 | 0.063 | 0.056 | 0.042 | 0.041 | 0.042 | 0.029 | 0.064 | 0.036 | 0.133 | 0.071 | 0.076 | 0.028 | 0.037 | 0.047 | 0.046 | 0.017 | 0.05 | 0.056 | 0.27 | 0.621 | 1.187 | 1.126 | 1.008 | 0.319 | 0.159 | 0.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 19.36 | 20.072 | 19.478 | 18.338 | 17.9 | 17.536 | 16.233 | 15.022 | 14.268 | 13.382 | 15.97 | 15.476 | 15.464 | 14.928 | 15.109 | 15.062 | 16.28 | 16.673 | 16.247 | 15.563 | 15.236 | 15.017 | 12.941 | 13.495 | 12.5 | 11.334 | 11.817 | 11.306 | 11.731 | 12.484 | 10.73 | 10.643 | 10.587 | 10.997 | 9.056 | 9.573 | 8.762 | 9.432 | 8.793 | 9.22 | 9.346 | 8.367 | 8.838 | 9.379 | 10.301 | 11.615 | 10.768 | 11.889 | 11.201 | 10.618 | 9.43 | 9.53 | 7.577 | 8.011 | 8.762 | 9.061 | 9.076 | 9.54 | 11.659 | 12.191 | 12.257 | 11.762 | 10.722 | 9.998 | 0 | 0.01 | 0.001 | 0.009 | 0.01 | 0.014 | 0.016 | 0.023 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3.623 | 3.525 | 3.554 | 3.473 | 3.579 | 3.738 | 3.946 | 3.932 | 4.081 | 4.19 | 4.372 | 4.394 | 4.566 | 4.616 | 4.747 | 4.847 | 2.336 | 2.422 | 2.584 | 2.688 | 2.78 | 1.102 | 1.18 | 1.227 | 1.233 | 1.3 | 1.254 | 1.316 | 1.378 | 1.46 | 1.528 | 1.613 | 1.698 | 1.651 | 1.745 | 1.817 | 1.885 | 1.971 | 2.058 | 2.141 | 2.226 | 0.204 | 0.22 | 0.206 | 0.225 | 0.244 | 0.18 | 0.187 | 0.203 | 0.192 | 0.201 | 0.171 | 0.148 | 0.261 | 0.271 | 0.285 | 0.308 | 0.296 | 0.206 | 0.218 | 0.229 | 0.247 | 0.268 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 7.11 | 7.11 | 7.11 | 7.11 | 7.11 | 7.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0.951 | 0.969 | 1.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.171 | 0.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.187 | 1.447 | 1.706 | 1.966 | 2.483 | 3.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.912 | 0.951 | 0.969 | 1.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.171 | 0.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | -0.021 | 0 | 0 | 0 | 8.298 | 8.557 | 8.817 | 9.076 | 9.594 | 10.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | -1,111.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0.021 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.888 | 0.947 | 0.838 | 0.875 | 0.887 | 0.922 | 0.762 | 0.873 | 1.001 | 0.942 | 0.948 | 1.341 | 1.302 | 1.288 | 1.309 | 1.195 | 1.211 | 1.227 | 1.27 | 1.303 | 1.341 | 1.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.154 | 1.154 | 1.082 | 1.077 | 1.225 | 1.186 | 1.134 | 1.157 | 1.069 | 1.087 | 1.14 | 1.204 | 0.615 | 0.597 | 0.964 | 0.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.023 | 0.023 | 0.023 | 1,111.934 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.03 | 0.038 | 0.045 | 0.053 | 0.061 | 0.068 | 0.076 | 0.083 | 0.091 | 0.098 | 0.106 | 0.113 | 0.121 | 0.128 | 0.136 | 0.143 | 0.151 | 0.162 | 0.238 | 0.176 | 0.185 | 0.192 | 0.194 | 0.201 | 0.209 | 0.217 | 0.224 | 0.21 | 0.229 | 0.021 | 0.021 | 0 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 5.446 | 5.446 | 5.384 | 5.46 | 4.489 | 4.683 | 4.731 | 4.828 | 5.105 | 5.155 | 5.343 | 5.758 | 5.891 | 5.927 | 6.079 | 6.065 | 3.57 | 3.672 | 3.877 | 4.014 | 4.144 | 2.539 | 1.21 | 1.265 | 1.278 | 1.353 | 1.315 | 1.384 | 1.454 | 1.543 | 1.619 | 1.711 | 1.804 | 1.764 | 1.866 | 1.945 | 2.021 | 2.114 | 2.209 | 2.474 | 2.806 | 0.38 | 1.559 | 1.552 | 1.501 | 1.522 | 1.614 | 1.59 | 1.561 | 1.58 | 1.499 | 1.329 | 1.309 | 1.486 | 0.907 | 0.903 | 1.293 | 1.31 | 8.525 | 8.796 | 9.066 | 9.343 | 9.882 | 10.422 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 |
Totaal activa
| 24.806 | 25.518 | 24.862 | 23.798 | 22.389 | 22.219 | 20.964 | 19.85 | 19.373 | 18.537 | 21.313 | 21.234 | 21.355 | 20.855 | 21.188 | 21.127 | 19.85 | 20.345 | 20.124 | 19.577 | 19.38 | 17.556 | 14.151 | 14.76 | 13.778 | 12.687 | 13.132 | 12.69 | 13.185 | 14.027 | 12.349 | 12.354 | 12.391 | 12.761 | 10.922 | 11.518 | 10.783 | 11.546 | 11.002 | 11.694 | 12.152 | 8.747 | 10.397 | 10.931 | 11.802 | 13.137 | 12.382 | 13.479 | 12.762 | 12.198 | 10.929 | 10.859 | 8.886 | 9.497 | 9.669 | 9.964 | 10.369 | 10.851 | 20.184 | 20.987 | 21.323 | 21.105 | 20.604 | 20.42 | 0 | 0.01 | 0.004 | 0.009 | 0.01 | 0.014 | 0.016 | 0.023 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0.987 | 1.177 | 1.709 | 2.049 | 1.796 | 0.81 | 1.609 | 1.308 | 1.433 | 0.706 | 0.838 | 1.303 | 1.018 | 0.551 | 0.408 | 0.537 | 0.844 | 0.833 | 1.058 | 1.237 | 1.279 | 1.833 | 0.861 | 1.815 | 1.682 | 0.943 | 0.842 | 0.812 | 0.829 | 1.362 | 0.609 | 0.531 | 0.393 | 0.706 | 0.732 | 1.474 | 0.655 | 0.575 | 0.91 | 0.482 | 0.466 | 0.312 | 0.282 | 0.352 | 0.775 | 0.989 | 0.951 | 1.386 | 1.027 | 1.109 | 0.882 | 0.938 | 0.573 | 0.716 | 0.878 | 0.912 | 0.605 | 0.763 | 0.869 | 1.777 | 2.445 | 2.497 | 3.223 | 2.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 0.643 | 1.638 | 1.634 | 0.63 | 0.625 | 0.62 | 0.616 | 0.612 | 0.608 | 0.604 | 0.599 | 0.581 | 0.579 | 0.528 | 0.906 | 0.477 | 0.345 | -2.127 | 0.485 | 0.801 | 1.149 | 0.25 | 0.25 | 0.25 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.73 | 0.784 | 0.31 | 0.817 | 0.55 | 0.55 | 0 | 0 | 0 | 0 | 0.304 | 0.858 | 0.323 | 0.711 | 0 | 0 | 0 | 0 | 0.188 | 0.507 | 0.4 | 0.436 | 0.717 | 1.107 | 0.959 | 0.974 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.074 | 0.196 | 0 | 0 | 0.326 | 0.355 | 893 | 0 | 0.331 | 0.446 | 510 | -191 | 0 | 0.117 | 1,220 | 0 | 0 | 0.113 | 0 | 0 | 0 | 0.113 | 0 | 0.055 | 0.076 | 0.133 | 0.054 | 0.007 | 0.09 | 0.105 | 0 | 0 | 0 | 0.101 | 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0.029 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.21 | 0.255 | 0.32 | 0.481 | 0.481 | 0.481 | 0.131 | 0.131 | 0.326 | 0.311 | 0.256 | 0 | 0 | 1 | 0.94 | 0.875 | 1.071 | 0.001 | 0 | 0 | 0 | 0.003 | 0.004 | 0 | 0.005 | 0.308 | 0.235 | 0.677 | 0.712 | 1.05 | 0.689 | 0.577 | 0.487 | 0.667 | 0.63 | 0.824 | 1.057 | 1.197 | 1.183 | 0.594 | 0.938 | 1.163 | 0.991 | 0.825 | 0.72 | 0.813 | 1.134 | 1.191 | 1.092 | 0.776 | 0.6 | 0.4 | 0.419 | 0.547 | 0 | 0 | 0 | 1.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1.524 | 2.67 | 1.574 | 1.566 | 1.628 | 1.811 | -891.321 | 1.605 | 1.824 | 1.612 | -509.017 | 191.957 | 0.962 | 0.812 | -1,218.541 | 2.561 | 2.588 | 1.047 | 1.201 | 0.98 | 0.87 | 1.113 | 1.252 | 1.176 | 0.995 | 1.159 | 1.341 | 1.283 | 1.669 | 1.78 | 1.263 | 0.782 | 1.02 | 0.629 | 0.917 | 0.786 | 0.824 | 0.653 | -1,181.093 | -592.648 | 0.571 | 0.355 | 0.513 | 0.46 | 0.402 | 0.658 | 0.582 | 0.597 | 0.96 | 0.677 | 0.669 | 0.571 | 0.444 | 0.55 | 1.296 | 1.509 | 1.947 | 1.956 | 1.867 | 1.561 | 2.017 | 2.101 | 1.641 | 2.055 | 0.002 | 0.001 | 0.021 | 0.025 | 0.025 | 0.024 | 0.003 | 0.003 |
Totaal kortlopende verplichtingen
| 3.438 | 4.95 | 5.237 | 4.726 | 4.856 | 4.077 | 4.035 | 3.656 | 4.522 | 3.368 | 2.676 | 2.841 | 2.559 | 2.008 | 2.773 | 3.575 | 3.777 | 2.411 | 2.744 | 3.018 | 3.298 | 3.312 | 2.367 | 3.296 | 3.258 | 2.843 | 2.772 | 3.079 | 3.6 | 4.474 | 2.861 | 2.19 | 2.2 | 2.403 | 3.009 | 3.868 | 2.846 | 3.323 | 3.367 | 2.384 | 1.975 | 1.867 | 1.786 | 1.637 | 2.201 | 3.347 | 2.99 | 3.885 | 3.079 | 2.664 | 2.151 | 1.909 | 1.205 | 1.795 | 2.574 | 2.857 | 3.269 | 3.826 | 3.694 | 4.312 | 4.713 | 4.598 | 4.95 | 4.472 | 0.002 | 0.001 | 0.021 | 0.025 | 0.025 | 0.024 | 0.003 | 0.003 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1.624 | 1.76 | 1.894 | 2.527 | 2.156 | 3.282 | 3.613 | 3.535 | 2.646 | 2.761 | 2.875 | 2.951 | 3.07 | 3.133 | 3.254 | 3.751 | 1.368 | 1.414 | 1.46 | 1.128 | 1.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 0.194 | 0.878 | 0.859 | 0.982 | 1.234 | 1.547 | 1.741 | 1.935 | 1.828 | 1.983 | 2.025 | 1.944 | 1.172 | 1.247 | 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 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.54 | 1.955 | 3.287 | 2.036 | 3.845 | 4.047 | 2.115 | 3.5 | 1.927 | 1.601 | 3.951 | 3.607 | 3.784 | 2.76 | 2.688 | 1.138 | 0 | 0 | 0 | 0 | 0 | 0 | 6.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 |
Totaal niet-vlottende verplichtingen
| 1.624 | 1.76 | 1.894 | 2.613 | 2.156 | 3.282 | 3.613 | 3.535 | 2.646 | 2.761 | 2.875 | 2.951 | 3.07 | 3.133 | 3.254 | 3.751 | 1.368 | 3.958 | 4 | 3.083 | 4.527 | 2.036 | 3.845 | 4.047 | 2.115 | 3.5 | 1.927 | 1.601 | 3.951 | 3.607 | 3.784 | 2.76 | 2.688 | 1.138 | 1.647 | 1,570 | 1,134 | 0.065 | 0.194 | 0.878 | 7.041 | 0.982 | 1.234 | 1.547 | 1.741 | 1.935 | 1.828 | 1.983 | 2.025 | 1.944 | 1.172 | 1.247 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 |
Totaal passiva
| 5.062 | 6.71 | 7.131 | 7.339 | 7.012 | 7.359 | 7.648 | 7.191 | 7.168 | 6.129 | 5.551 | 5.792 | 5.629 | 5.141 | 6.027 | 7.326 | 5.145 | 6.369 | 6.744 | 6.101 | 7.825 | 5.348 | 6.212 | 7.343 | 5.373 | 6.343 | 4.699 | 4.68 | 7.551 | 8.081 | 6.645 | 4.95 | 4.888 | 2.403 | 3.009 | 3.868 | 2.846 | 3.388 | 3.561 | 3.262 | 9.016 | 2.849 | 3.02 | 3.184 | 3.942 | 5.282 | 4.818 | 5.868 | 5.104 | 4.608 | 3.323 | 3.156 | 1.205 | 1.795 | 2.574 | 2.857 | 3.269 | 3.826 | 3.694 | 4.312 | 4.713 | 4.598 | 4.95 | 4.472 | 0.002 | 0.001 | 0.021 | 0.025 | 0.025 | 0.024 | 0.023 | 0.023 |
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 |
Gewone aandelen
| 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.008 | 0.008 | 0.009 | 0.009 | 0.008 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.002 | 0.002 | 0 | 0 | 0.175 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.157 | 0.157 | 0.157 | 0.157 | 0.152 | 0.152 | 0.144 | 0.144 | 0.139 | 0.139 | 0.139 | 0.139 | 0.139 | 0.139 | 0.139 | 0.139 | 0.139 | 0.139 | 0 | 0.141 | 0.018 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 |
Ingehouden winsten
| -1.82 | -2.664 | -3.678 | -4.939 | -6.001 | -6.432 | -7.863 | -8.439 | -8.918 | -8.695 | -9.672 | -10.1 | -9.949 | -9.978 | -10.25 | -11.624 | -11.022 | -12.109 | -12.764 | -12.669 | -14.613 | -13.934 | -18.174 | -18.55 | -17.577 | -19.602 | -17.873 | -18.46 | -20.829 | -20.473 | -20.666 | -19.442 | -19.293 | -19.233 | -18.593 | -18.792 | -18.481 | -18.236 | -18.928 | -17.913 | -15.114 | -12.286 | -10.778 | -10.379 | -10.237 | -10.224 | -10.506 | -10.427 | -10.32 | -10.361 | -10.249 | -10.111 | -10.255 | -10.099 | -10.586 | -10.447 | -10.328 | -10.277 | -0.687 | -0.379 | -0.29 | -0.276 | -6.574 | -6.265 | -0.49 | -0.088 | -0.105 | -0.104 | -0.103 | -0.098 | -0.095 | -0.088 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| 21.557 | 21.465 | 21.402 | 21.391 | 21.371 | 21.285 | 21.172 | 21.091 | 21.116 | 21.096 | 25.426 | 25.534 | 25.666 | 25.683 | 25.403 | 25.416 | 25.718 | 26.076 | 26.135 | 26.137 | 26.16 | 26.134 | 26.105 | 25.959 | 25.974 | 25.938 | 26.297 | 26.461 | 26.454 | 26.411 | 26.362 | 26.838 | 26.788 | 26.879 | 26.504 | 26.44 | 26.418 | 26.394 | 26.194 | 26.174 | 18.079 | 18.184 | 17.984 | 17.955 | 17.94 | 17.922 | 17.913 | 17.881 | 17.826 | 17.799 | 17.711 | 17.67 | 17.797 | 17.662 | 17.542 | 17.415 | 17.289 | 24.878 | 17.038 | 16.915 | 16.761 | 16.643 | 22.229 | 22.072 | 0.47 | 0.072 | 0.088 | 0.088 | 0.072 | 0.088 | 0.087 | 0.072 |
Totaal eigen vermogen van aandeelhouders
| 19.744 | 18.808 | 17.731 | 16.459 | 15.377 | 14.86 | 13.316 | 12.659 | 12.205 | 12.408 | 15.762 | 15.442 | 15.726 | 15.714 | 15.161 | 13.801 | 14.705 | 13.976 | 13.38 | 13.476 | 11.555 | 12.208 | 7.939 | 7.417 | 8.405 | 6.344 | 8.433 | 8.01 | 5.634 | 5.946 | 5.704 | 7.404 | 7.503 | 10.358 | 7.913 | 7.65 | 7.937 | 8.158 | 7.441 | 8.432 | 3.136 | 5.898 | 7.377 | 7.747 | 7.86 | 7.855 | 7.564 | 7.611 | 7.658 | 7.59 | 7.606 | 7.703 | 7.681 | 7.702 | 7.095 | 7.107 | 7.1 | 7.024 | 16.49 | 16.675 | 16.61 | 16.507 | 15.655 | 15.948 | -0.002 | -0.001 | -0.017 | -0.016 | -0.015 | -0.01 | -0.007 | -0 |
Totaal eigen vermogen
| 19.744 | 18.808 | 17.731 | 16.459 | 15.377 | 14.86 | 13.316 | 12.659 | 12.205 | 12.408 | 15.762 | 15.442 | 15.726 | 15.714 | 15.161 | 13.801 | 14.705 | 13.976 | 13.38 | 13.476 | 11.555 | 12.208 | 7.939 | 7.417 | 8.405 | 6.344 | 8.433 | 8.01 | 5.634 | 5.946 | 5.704 | 7.404 | 7.503 | 10.358 | 7.913 | 7.65 | 7.937 | 8.158 | 7.441 | 8.432 | 3.136 | 5.898 | 7.377 | 7.747 | 7.86 | 7.855 | 7.564 | 7.611 | 7.658 | 7.59 | 7.606 | 7.703 | 7.681 | 7.702 | 7.095 | 7.107 | 7.1 | 7.024 | 16.49 | 16.675 | 16.61 | 16.507 | 15.655 | 15.948 | -0.002 | -0.001 | -0.017 | -0.016 | -0.015 | -0.01 | -0.007 | -0 |
Totaal passiva en aandeelhoudersvermogen
| 24.806 | 25.518 | 24.862 | 23.798 | 22.389 | 22.219 | 20.964 | 19.85 | 19.373 | 18.537 | 21.313 | 21.234 | 21.355 | 20.855 | 21.188 | 21.127 | 19.85 | 20.345 | 20.124 | 19.577 | 19.38 | 17.556 | 14.151 | 14.76 | 13.778 | 12.687 | 13.132 | 12.69 | 13.185 | 14.027 | 12.349 | 12.354 | 12.391 | 12.761 | 10.922 | 11.518 | 10.783 | 11.546 | 11.002 | 11.694 | 12.152 | 8.747 | 10.397 | 10.931 | 11.802 | 13.137 | 12.382 | 13.479 | 12.762 | 12.198 | 10.929 | 10.859 | 8.886 | 9.497 | 9.669 | 9.964 | 10.369 | 10.851 | 20.184 | 20.987 | 21.323 | 21.105 | 20.604 | 20.42 | 0 | 0.01 | 0.004 | 0.009 | 0.01 | 0.014 | 0.016 | 0.023 |