Orion Group Holdings, Inc.
NYSE:ORN
7.8 (USD) • At close December 26, 2024
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 | 2006 Q4 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 28.254 | 4.837 | 4.638 | 30.938 | 3.881 | 8.883 | 2.845 | 3.784 | 2.737 | 8.089 | 6.726 | 12.293 | 0.893 | 2.41 | 4.642 | 1.589 | 2.732 | 10.343 | 12.591 | 0.128 | 1.35 | 2.759 | 2.625 | 8.684 | 2.594 | 6.281 | 9.201 | 9.086 | 2.659 | 0.92 | 1.55 | 0.305 | 3.146 | 1.512 | 1.579 | 1.345 | 17.18 | 20.735 | 34.734 | 38.893 | 45.858 | 34.37 | 45.612 | 40.859 | 31.155 | 40.584 | 45.885 | 43.084 | 50.213 | 31.933 | 15.747 | 38.979 | 35.188 | 24.703 | 23.746 | 23.174 | 28.6 | 15.798 | 22.771 | 104.736 | 108.984 | 44.003 | 41.645 | 25.712 | 18.985 | 14.5 | 15.706 | 12.584 | 14.42 | 15.9 | 18.561 | 7.645 |
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
| 28.254 | 4.837 | 4.638 | 30.938 | 3.881 | 8.883 | 2.845 | 3.784 | 2.737 | 8.089 | 6.726 | 12.293 | 0.893 | 2.41 | 4.642 | 1.589 | 2.732 | 10.343 | 12.591 | 0.128 | 1.35 | 2.759 | 2.625 | 8.684 | 2.594 | 6.281 | 9.201 | 9.086 | 2.659 | 0.92 | 1.55 | 0.305 | 3.146 | 1.512 | 1.579 | 1.345 | 17.18 | 20.735 | 34.734 | 38.893 | 45.858 | 34.37 | 45.612 | 40.859 | 31.155 | 40.584 | 45.885 | 43.084 | 50.213 | 31.933 | 15.747 | 38.979 | 35.188 | 24.703 | 23.746 | 23.174 | 28.6 | 15.798 | 22.771 | 104.736 | 108.984 | 44.003 | 41.645 | 25.712 | 18.985 | 14.5 | 15.706 | 12.584 | 14.42 | 15.9 | 18.561 | 7.645 |
Nettovorderingen
| 246.275 | 246.418 | 203.531 | 229.285 | 215.626 | 206.994 | 186.731 | 205.462 | 190.856 | 183.491 | 171.839 | 176.071 | 207.354 | 219.239 | 209.965 | 225.036 | 196.931 | 173.767 | 179.267 | 204.118 | 181.17 | 160.687 | 133.997 | 122.316 | 175.418 | 172.401 | 159.988 | 174.193 | 173.11 | 167.988 | 163.978 | 177.138 | 182.988 | 103.593 | 113.145 | 167.399 | 137.952 | 111.163 | 91.222 | 99.7 | 87.708 | 74.223 | 40.933 | 49.537 | 53.392 | 62.872 | 62.724 | 53.285 | 34.125 | 49.787 | 49.933 | 42.091 | 35.734 | 42.933 | 54.091 | 63.6 | 51.491 | 63.949 | 35.268 | 49.77 | 51.216 | 39.389 | 36.019 | 41.823 | 51.594 | 42.317 | 47.354 | 47.473 | 41.831 | 24.1 | 29.335 | 32.627 |
Voorraad
| 2.317 | 2.007 | 2.662 | 2.699 | 2.885 | 2.862 | 2.791 | 2.862 | 2.314 | 1.801 | 1.467 | 1.428 | 1.311 | 2.102 | 1.68 | 1.548 | 1.936 | 1.963 | 1.229 | 1.114 | 1.124 | 0.907 | 0.91 | 1.056 | 3.757 | 3.878 | 3.719 | 4.386 | 5.43 | 5.467 | 5.527 | 5.392 | 5.518 | 5.395 | 4.634 | 4.867 | 7.715 | 7.108 | 6.723 | 6.487 | 4.019 | 4.082 | 3.406 | 3.52 | 5.458 | 5.223 | 5.077 | 4.354 | 3.558 | 3.791 | 3.32 | 3.361 | 3.4 | 4.102 | 3.638 | 2.991 | 2.355 | 1.461 | 2.172 | 1.472 | 1.744 | 1.528 | 1.14 | 0.738 | 0.654 | 0.653 | 0.638 | 0.646 | 0.572 | 7.8 | 0.526 | 0.558 |
Overige vlottende activa
| 4.141 | 8.207 | 6.668 | 8.894 | 226.972 | 220.476 | 205.509 | 221.12 | 6.511 | 8.611 | 10.926 | 8.142 | 72.822 | 75.841 | 7.254 | 7.229 | 31.486 | 9.473 | 9.689 | 10.247 | 6.544 | 7.081 | 8.517 | 5 | 8.749 | 9.667 | 13.208 | 8.169 | 8.517 | 10.603 | 10.108 | 17.04 | 12.107 | 13.249 | 14.203 | 19.506 | 14.006 | 5.676 | 5.847 | 6.054 | 3.144 | 3.681 | 3.999 | 4.133 | 2.232 | 2.854 | 3.334 | 3.814 | 23.808 | 22.148 | 34.667 | 3.652 | 25.195 | 36.944 | 33.471 | 29.973 | 31.603 | 22.918 | 36.758 | 13.991 | 13.046 | 11.455 | 11.343 | 18.164 | 9.169 | 14.496 | 3.709 | 0.844 | 1.176 | 4.2 | 0.776 | 0.381 |
Totaal vlottende activa
| 280.987 | 261.469 | 217.499 | 271.816 | 228.465 | 226.651 | 202.156 | 220.337 | 199.028 | 197.393 | 186.04 | 197.934 | 215.056 | 230.724 | 223.541 | 235.402 | 206.192 | 191.427 | 198.892 | 211.965 | 190.188 | 171.434 | 146.049 | 137.056 | 183.908 | 187.237 | 179.316 | 191.789 | 183.613 | 178.92 | 181.163 | 195.108 | 203.759 | 175.825 | 185.685 | 193.117 | 228.849 | 144.682 | 138.526 | 151.134 | 140.729 | 116.356 | 112.638 | 125.278 | 120.873 | 111.533 | 117.02 | 128.65 | 111.704 | 107.659 | 103.667 | 103.195 | 99.517 | 108.682 | 114.946 | 119.738 | 114.049 | 104.126 | 96.969 | 169.969 | 174.99 | 96.375 | 90.147 | 86.437 | 80.402 | 71.966 | 67.407 | 61.547 | 57.999 | 52 | 49.198 | 41.211 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 140.635 | 143.689 | 137.659 | 137.132 | 137.56 | 128.487 | 127.274 | 131.794 | 133.372 | 137.442 | 137.452 | 135.901 | 134.013 | 133.41 | 150.456 | 157.229 | 154.305 | 157.516 | 162.438 | 158.241 | 161.341 | 164.793 | 167.461 | 148.003 | 144.387 | 147.683 | 144.868 | 146.278 | 148.779 | 151.501 | 153.916 | 158.082 | 161.243 | 164.384 | 166.011 | 165.989 | 163.921 | 158.642 | 162.057 | 161.773 | 164.471 | 163.512 | 160.455 | 141.923 | 146.563 | 147.069 | 148.094 | 150.671 | 152.22 | 153.946 | 156.963 | 146.107 | 149.54 | 152.533 | 153.749 | 155.311 | 160.248 | 156.257 | 151.161 | 90.79 | 80.451 | 81.011 | 82.537 | 84.154 | 85.312 | 86.698 | 85.998 | 68.746 | 68.379 | 67.9 | 71.334 | 69.914 |
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 | 69.483 | 69.483 | 69.483 | 69.483 | 69.47 | 68.913 | 66.351 | 66.351 | 66.351 | 66.351 | 65.982 | 65.982 | 70.518 | 33.798 | 33.798 | 33.798 | 33.798 | 33.798 | 33.798 | 33.798 | 34.817 | 34.817 | 34.817 | 34.817 | 32.168 | 32.168 | 32.168 | 32.168 | 32.168 | 32.168 | 32.168 | 32.168 | 31.161 | 31.571 | 30.653 | 12.096 | 12.096 | 12.096 | 12.096 | 12.096 | 12.096 | 12.096 | 11.881 | 2.481 | 2.481 | 2.5 | 2.481 | 2.481 |
Immateriële activa
| 0 | 0 | 0 | 0 | 6.934 | 6.993 | 7.155 | 7.317 | 7.627 | 7.936 | 8.246 | 8.556 | 8.936 | 9.316 | 9.697 | 10.077 | 10.595 | 11.114 | 11.631 | 12.147 | 12.807 | 13.467 | 14.127 | 14.787 | 15.634 | 16.481 | 17.328 | 18.175 | 19.165 | 20.298 | 20.763 | 22.032 | 23.854 | 25.676 | 27.497 | 29.319 | 31.408 | 0.031 | 0.059 | 0.087 | 0.032 | 0.06 | 0.087 | 0.197 | 0.265 | 0.386 | 0.503 | 0.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.396 | 0.382 | 0.031 | 0.038 | 0.32 | 1.147 | 2.352 | 3.556 | 4.761 | 5.922 | 7.359 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 6.934 | 6.993 | 7.155 | 7.317 | 7.627 | 7.936 | 8.246 | 8.556 | 8.936 | 9.316 | 9.697 | 10.077 | 10.595 | 11.114 | 11.631 | 12.147 | 12.807 | 13.467 | 14.127 | 14.787 | 85.117 | 85.964 | 86.811 | 87.658 | 88.635 | 89.211 | 87.114 | 88.383 | 90.205 | 92.027 | 93.479 | 95.301 | 101.926 | 33.829 | 33.857 | 33.885 | 33.83 | 33.858 | 33.885 | 33.995 | 35.082 | 35.203 | 35.32 | 35.444 | 32.168 | 32.168 | 32.168 | 32.168 | 32.168 | 32.168 | 32.168 | 32.173 | 31.557 | 31.953 | 30.684 | 12.134 | 12.416 | 13.243 | 14.448 | 15.652 | 16.857 | 18.018 | 19.24 | 2.481 | 2.481 | 2.5 | 2.481 | 2.481 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.9 | 1.1 | 1.3 | 1.4 | 1.6 | 0 | 0 | 0 | 0 | 0 | -0.093 | -0.092 | -0.083 | 0 | -12.682 | -15.084 | -14.361 | 0 | -11.919 | -15.333 | 1.748 | 0 | 4.321 | 1.994 | -2.891 | 0 | -3.562 | -1.733 | -1.733 | 0 | 0.968 | 0.684 | -0.726 | 0 | 1.011 | 1.373 | 1.373 | 0 | 0.22 | 0.43 | 0.117 | 0 | -0.405 | -2.095 | -2.199 | -1.794 | -1.798 | -1.547 | -1.681 | -1.499 | -1.642 | -1.63 | -1.459 | 0 | -0.944 | -0.35 | -0.591 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.027 | 0.025 | 0.026 | 0.026 | 0.054 | 0.067 | 0.073 | 0.07 | 0.022 | 0.022 | 0.04 | 0.041 | 0.041 | 0.041 | 0.041 | 0.07 | 0.067 | 0.143 | 0.08 | 0.085 | 0.093 | 0.092 | 0.083 | 0 | 12.682 | 15.084 | 14.361 | 0 | 11.919 | 16.637 | 2.013 | 0 | 3.108 | 3.108 | 3.108 | 0 | 3.562 | 1.733 | 1.733 | 0 | 0.726 | 0.726 | 0.726 | 0 | 0.399 | 0.037 | 0.037 | 0 | 1.19 | 0.98 | 1.293 | 0 | 1.815 | 2.095 | 2.199 | 1.794 | 1.798 | 1.547 | 1.681 | 1.499 | 1.642 | 1.63 | 1.459 | 0 | 0.944 | 0.35 | 0.591 | 0 | 0 | 14.9 | 0 | 0 |
Overige niet-vlottende activa
| 8.68 | 8.836 | 8.4 | 7.919 | 7.209 | 7.011 | 7.529 | 7.637 | 8.107 | 7.989 | 8.198 | 8.218 | 9.009 | 8.314 | 9.52 | 11.411 | 11.361 | 11.221 | 11.779 | 12.406 | 12.771 | 13.095 | 13.154 | 13.024 | 11.336 | 11.385 | 11.438 | 7.56 | 5.679 | 5.536 | 5.484 | 6.103 | 5.571 | 5.996 | 6.887 | 11.093 | 9.703 | 4.983 | 5.508 | 5.508 | 5.761 | 5.87 | 5.943 | 5.012 | 1.132 | 1.135 | 1.138 | 2.55 | 0.23 | 0.232 | 0.404 | 1.617 | 0.245 | 0.285 | 0.317 | 0.357 | 0.037 | 0.042 | 0.194 | 0.264 | 0.066 | 0.066 | 0.079 | 0.079 | 0.09 | 0.093 | 0.1 | 0.76 | 0.818 | -14.2 | 2.059 | 1.02 |
Totaal niet-vlottende activa
| 149.342 | 152.55 | 146.085 | 145.077 | 151.757 | 142.558 | 142.031 | 146.818 | 149.128 | 154.089 | 154.836 | 153.816 | 153.299 | 152.481 | 171.314 | 178.787 | 176.328 | 179.994 | 185.928 | 182.879 | 186.919 | 191.355 | 194.742 | 175.814 | 240.84 | 245.032 | 243.117 | 241.496 | 243.093 | 247.552 | 250.275 | 252.568 | 264.448 | 267.509 | 266.594 | 272.383 | 275.55 | 197.454 | 201.422 | 201.166 | 205.756 | 204.65 | 200.283 | 180.93 | 184.187 | 184.817 | 185.962 | 188.665 | 186.028 | 187.756 | 190.945 | 179.892 | 183.363 | 184.986 | 186.234 | 187.841 | 191.842 | 188.252 | 182.039 | 103.188 | 92.933 | 94.32 | 97.064 | 99.885 | 102.259 | 104.809 | 105.338 | 71.987 | 71.678 | 71.1 | 75.874 | 73.415 |
Totaal activa
| 430.329 | 414.019 | 363.584 | 416.893 | 380.222 | 369.209 | 344.187 | 367.155 | 348.156 | 351.482 | 340.876 | 351.75 | 368.355 | 383.205 | 394.855 | 414.189 | 382.52 | 371.421 | 384.82 | 394.844 | 377.107 | 362.789 | 340.791 | 312.87 | 424.748 | 432.269 | 422.433 | 433.285 | 426.706 | 426.472 | 431.438 | 447.676 | 468.207 | 443.334 | 452.279 | 465.5 | 504.399 | 342.136 | 339.948 | 352.3 | 346.485 | 321.006 | 312.921 | 306.208 | 305.06 | 296.35 | 302.982 | 317.315 | 297.732 | 295.415 | 294.612 | 283.087 | 282.88 | 293.668 | 301.18 | 307.579 | 305.891 | 292.378 | 279.008 | 273.157 | 267.923 | 190.695 | 187.211 | 186.322 | 182.661 | 176.775 | 172.745 | 133.534 | 129.677 | 123.1 | 125.072 | 114.626 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 116.559 | 90.031 | 53.366 | 82.821 | 51.234 | 75.197 | 73.221 | 88.803 | 76.058 | 74.306 | 61.723 | 49.14 | 31.925 | 45.173 | 39.232 | 48.968 | 48.4 | 47.303 | 48.072 | 70.983 | 55.902 | 49.02 | 43.233 | 42.759 | 33.077 | 40.326 | 38.499 | 47.184 | 54.688 | 48.76 | 51.414 | 50.016 | 51.755 | 42.535 | 41.128 | 54.39 | 52.262 | 29.875 | 25.021 | 23.595 | 29.96 | 21.461 | 12.905 | 24.772 | 26.3 | 21.853 | 21.699 | 31.177 | 17.283 | 15.372 | 11.333 | 12.351 | 9.949 | 14.252 | 12.894 | 25.896 | 28.613 | 22.565 | 21.46 | 24.907 | 21.259 | 9.738 | 12.43 | 13.665 | 24.404 | 24.039 | 20.351 | 19.225 | 16.413 | 4.3 | 19.456 | 17.616 |
Kortlopende schulden
| 46.313 | 53.312 | 48.09 | 49.291 | 44.714 | 32.611 | 56.966 | 43.725 | 46.77 | 40.649 | 35.885 | 46.404 | 25.243 | 13.328 | 12.824 | 13.234 | 14.185 | 24.899 | 24.02 | 11.981 | 20.525 | 20.163 | 19.89 | 5.991 | 41.96 | 31.739 | 17.931 | 22.756 | 13.078 | 13.093 | 13.712 | 19.188 | 26.125 | 21.365 | 24.435 | 12.459 | 21.615 | 29.123 | 29.642 | 33.527 | 33.396 | 30.675 | 30.675 | 8.564 | 9.343 | 9.343 | 1.556 | 12.621 | 10.511 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 5.909 | 5.909 | 3.5 | 2.625 | 1.75 | 0 | 1.643 | 0 | 5.81 | 4.565 |
Belastingschulden
| 0.516 | 0.736 | 0.374 | 0.57 | 0.525 | 0.698 | 1.21 | 0.522 | 0.517 | 3.96 | 5.957 | 0.601 | 5.661 | 4.821 | 5.576 | 0.639 | 6.833 | 1.227 | 1.245 | 1.523 | 0.755 | 0.409 | 3.28 | 3.102 | 3.628 | 3.691 | 2.691 | 0.256 | 5.968 | 2.166 | 2.066 | 0.689 | 0.826 | 3.232 | 3.32 | 4.824 | 4.672 | 2.26 | 0.512 | 0.997 | 3.479 | 2.034 | 1.612 | 0.459 | 0.774 | 1.961 | 1.203 | 2.71 | 0 | 0 | 0 | 2.358 | 0 | 0 | 0.181 | 0.262 | 0.301 | 0.125 | 0.044 | 0.312 | 0.353 | 0.63 | 0 | 0 | 0 | 0 | 2.468 | 2.324 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 44.392 | 47.098 | 58.619 | 64.079 | 47.655 | 40.866 | 36.573 | 37.72 | 26.175 | 27.877 | 32.593 | 26.998 | 25.631 | 28.363 | 33.15 | 33.135 | 40.967 | 53.829 | 53.412 | 48.781 | 49.012 | 51.964 | 35.865 | 21.761 | 24.528 | 25.069 | 35.769 | 33.923 | 34.419 | 28.951 | 24.564 | 27.681 | 29.568 | 27.039 | 27.962 | 28.484 | 31.245 | 11.552 | 9.152 | 16.704 | 15.949 | 7.922 | 9.834 | 14.595 | 14.643 | 10.669 | 17.184 | 16.369 | 16.711 | 0.174 | 0.188 | 21.287 | 0.217 | 0.231 | 0.245 | 0.26 | 0.274 | 0.288 | 0.301 | 0.315 | 0.33 | 0.343 | 0.357 | 12.286 | 0.385 | 0.399 | 0.413 | 13.928 | 9.68 | 0 | 10.632 | 0 |
Overige kortlopende verplichtingen
| -8.118 | 3.215 | -0.878 | 83.234 | 16.838 | 22.686 | 16.326 | 29.327 | 17.608 | 30.155 | 31.039 | 67.309 | 152.52 | 153.231 | 132.726 | 220.972 | 72.012 | 11.61 | 6.667 | 27.168 | 9.82 | 4.624 | 2.098 | 21.996 | 22.252 | 19.789 | 13.189 | 17.873 | 15.492 | 15.305 | 13.818 | 19.946 | 19.445 | 40.312 | 43.224 | 27.277 | 52.896 | 24.415 | 22.611 | 32.507 | 29.802 | 20.679 | 21.08 | 26.01 | 25.5 | 18.424 | 26.548 | 26.367 | 29.314 | 24.529 | 20.048 | 6.981 | 12.804 | 15.385 | 20.422 | 16.852 | 20.873 | 21.864 | 17.554 | 13.99 | 17.142 | 17.741 | 18.378 | 19.842 | 10.434 | 8.331 | 7.761 | 7.546 | 11.689 | 24.6 | 10.962 | 4.301 |
Totaal kortlopende verplichtingen
| 208.809 | 197.25 | 163.563 | 215.916 | 160.544 | 165.811 | 180.387 | 189.236 | 164.338 | 166.684 | 153.319 | 161.737 | 165.824 | 169.894 | 162.862 | 180.613 | 149.434 | 137.462 | 134.057 | 149.752 | 134.51 | 126.846 | 104.682 | 86.306 | 115.954 | 115.061 | 108.079 | 121.992 | 123.645 | 108.275 | 105.574 | 117.52 | 127.719 | 107.444 | 112.107 | 118.295 | 131.445 | 85.673 | 77.801 | 90.626 | 96.681 | 74.907 | 66.345 | 59.805 | 62.02 | 51.698 | 51.137 | 72.875 | 57.108 | 52.901 | 44.381 | 27.355 | 22.753 | 29.637 | 33.497 | 43.01 | 49.787 | 44.554 | 39.058 | 39.209 | 38.754 | 31.609 | 36.717 | 39.416 | 38.338 | 34.995 | 32.33 | 29.095 | 29.745 | 28.9 | 36.228 | 26.482 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 77.412 | 82.195 | 59.539 | 54.118 | 67.778 | 49.913 | 36.339 | 22.836 | 24.055 | 25.639 | 25.243 | 22.804 | 22.652 | 22.871 | 47.167 | 52.436 | 55.5 | 68.356 | 88.468 | 85.385 | 83.574 | 99.162 | 98.463 | 81.308 | 55.77 | 57.094 | 59.972 | 63.185 | 66.481 | 72.739 | 78.822 | 82.077 | 85.367 | 88.356 | 92.377 | 94.75 | 125.719 | 3.348 | 3.348 | 3.48 | 0 | 0 | 0 | 0 | 0 | 0 | 8.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.466 | 27.341 | 28.216 | 31.5 | 32.375 | 33.25 | 0 | 0 | 0 | 19.19 | 29.983 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 23.083 | 23.982 | 24.982 | 25.842 | 26.7 | 16.266 | 0.211 | 0.17 | 0.191 | 18.281 | 0.169 | 39.964 | 43.725 | 18.83 | 0.207 | 30.885 | 1.989 | 2.029 | 0.205 | 1.27 | 1.094 | 0.336 | 0.052 | 0 | 0 | 0 | 0.026 | 0.255 | 0.272 | 0.186 | 0.382 | 0.971 | 1.242 | 0.927 | 0.145 | 0.562 | 0 | 0.015 | 0.034 | 0.044 | 0.058 | 0.073 | 0.087 | 0.103 | 0.117 | 0.131 | 0.146 | 0.16 | 0.174 | 0.188 | 0.203 | 0.217 | 0.231 | 0.245 | 0.26 | 0.274 | 0.288 | 0.301 | 0.315 | 0.33 | 0.343 | 0.357 | 0.371 | 0 | 0 | 0 | 0.427 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.029 | 0.025 | 0.055 | 0.064 | 0.119 | 0.213 | 0.268 | 0.211 | 0.17 | 0.191 | 0.187 | 0.169 | 4.019 | 3.918 | 4.049 | 0.207 | 0.214 | 0.164 | 0.213 | 0.205 | 0.093 | 0.092 | 0.083 | 0.049 | 12.682 | 15.084 | 14.361 | 13.243 | 11.919 | 16.637 | 17.767 | 19 | 20.302 | 18.165 | 18.638 | 19.345 | 20.019 | 19.693 | 20.997 | 20.877 | 17.978 | 17.978 | 17.844 | 17.978 | 16.216 | 17.654 | 17.829 | 18.496 | 17.143 | 18.219 | 21.3 | 21.287 | 21.174 | 19.601 | 17.718 | 16.707 | 12.084 | 11.437 | 11.526 | 11.453 | 11.383 | 11.731 | 12.021 | 12.286 | 12.134 | 12.719 | 13.167 | 13.928 | 15.12 | 0 | 15.934 | 16.896 |
Overige niet-vlottende verplichtingen
| 1.664 | 23.486 | 24.357 | 25.32 | 26.149 | 27.042 | 1.636 | 0.277 | 17.427 | 17.713 | 18.53 | 18.773 | 23.205 | 23.413 | 23.741 | 4.42 | 21.848 | 22.006 | 21.86 | 21.276 | 21.754 | 3.94 | 3.487 | 3.622 | 4.46 | 4.904 | 3.521 | 16.842 | 3.978 | 3.778 | 3.027 | 2.875 | 3.358 | 3.458 | 2.992 | 24.741 | 1.882 | 0.565 | 0.527 | 21.443 | 0.535 | 0.56 | 0.587 | 18.504 | 1.039 | 0.974 | 0.915 | 19.06 | 0.649 | 0.877 | 0.844 | 21.893 | 0.993 | 0.951 | 0.935 | 1.006 | 1.003 | 0.948 | 0.87 | 0.829 | 0.739 | 0.865 | 0.828 | 12.708 | 0.879 | 0.847 | 0.814 | 13.928 | 0.44 | 15.4 | 0.481 | 0.535 |
Totaal niet-vlottende verplichtingen
| 79.105 | 105.706 | 83.951 | 79.502 | 94.046 | 77.168 | 38.243 | 40.119 | 41.652 | 43.543 | 43.96 | 41.915 | 45.857 | 46.284 | 70.908 | 74.082 | 77.562 | 90.526 | 110.541 | 107.071 | 105.421 | 103.194 | 102.033 | 84.979 | 72.912 | 77.082 | 77.854 | 80.027 | 82.378 | 93.154 | 99.616 | 103.952 | 109.027 | 109.979 | 114.007 | 119.491 | 147.62 | 23.606 | 24.872 | 24.957 | 18.513 | 18.538 | 18.431 | 18.591 | 17.255 | 18.628 | 26.92 | 19.206 | 17.792 | 19.096 | 22.144 | 22.096 | 22.167 | 20.552 | 18.653 | 17.713 | 13.087 | 12.385 | 12.396 | 12.282 | 12.122 | 39.062 | 40.19 | 41.295 | 44.513 | 45.941 | 47.231 | 14.355 | 15.56 | 15.4 | 35.605 | 47.414 |
Totaal passiva
| 287.914 | 302.956 | 247.514 | 295.418 | 254.59 | 242.979 | 218.63 | 229.355 | 205.99 | 210.227 | 197.279 | 203.652 | 211.681 | 216.178 | 233.77 | 254.695 | 226.996 | 227.988 | 244.598 | 256.823 | 239.931 | 230.04 | 206.715 | 171.285 | 188.866 | 192.143 | 185.933 | 202.019 | 206.023 | 201.429 | 205.19 | 221.472 | 236.746 | 217.423 | 226.114 | 237.786 | 279.065 | 109.279 | 102.673 | 115.583 | 115.194 | 93.445 | 84.776 | 78.396 | 79.275 | 70.326 | 78.057 | 92.081 | 74.9 | 71.997 | 66.525 | 49.451 | 44.92 | 50.189 | 52.15 | 60.723 | 62.874 | 56.939 | 51.454 | 51.491 | 50.876 | 70.671 | 76.907 | 80.711 | 82.851 | 80.936 | 79.561 | 43.45 | 45.305 | 44.3 | 71.833 | 73.896 |
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
| 0.396 | 0.341 | 0.336 | 0.333 | 0.331 | 0.331 | 0.329 | 0.328 | 0.328 | 0.32 | 0.317 | 0.317 | 0.318 | 0.316 | 0.312 | 0.312 | 0.311 | 0.311 | 0.305 | 0.303 | 0.303 | 0.302 | 0.297 | 0.296 | 0.296 | 0.293 | 0.29 | 0.288 | 0.288 | 0.288 | 0.284 | 0.283 | 0.283 | 0.279 | 0.279 | 0.279 | 0.279 | 0.279 | 0.279 | 0.279 | 0.278 | 0.278 | 0.278 | 0.278 | 0.278 | 0.277 | 0.276 | 0.275 | 0.275 | 0.274 | 0.274 | 0.274 | 0.274 | 0.27 | 0.27 | 0.27 | 0.269 | 0.269 | 0.268 | 0.268 | 0.268 | 0.219 | 0.216 | 0.216 | 0.216 | 0.216 | 0.216 | 0.216 | 0.216 | 0.4 | 0.167 | 0.167 |
Ingehouden winsten
| -70.445 | -74.707 | -68.104 | -62.047 | -57.682 | -57.022 | -56.767 | -44.172 | -39.223 | -39.47 | -36.416 | -31.56 | -22.737 | -12.542 | -16.072 | -17 | -20.666 | -32.469 | -34.497 | -37.22 | -37.379 | -41.418 | -39.785 | -31.861 | 62.555 | 68.911 | 66.662 | 62.847 | 53.309 | 58.346 | 60.639 | 61.764 | 68.107 | 63.368 | 64.176 | 65.384 | 63.946 | 71.342 | 73.186 | 73.444 | 68.154 | 65.194 | 66.357 | 66.567 | 65.137 | 66.079 | 65.849 | 66.939 | 65.453 | 67.048 | 72.469 | 78.805 | 84.023 | 90.241 | 93.458 | 91.919 | 88.925 | 81.827 | 74.818 | 70.037 | 66.031 | 60.634 | 54.349 | 50.007 | 44.543 | 40.779 | 38.378 | 35.532 | 29.462 | 23.7 | 18.133 | 5.73 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -1.372 | -1.602 | -1.795 | -1.989 | -2.029 | -1.045 | -1.27 | -1.094 | -0.336 | -0.052 | 0.357 | 0.32 | 0.243 | -0.026 | -0.255 | -0.272 | -0.186 | -0.382 | -0.971 | -1.242 | -0.927 | -0.145 | -0.562 | -168.782 | -166.282 | -161.276 | -159.867 | -154.337 | -149.403 | -144.121 | -151.928 | -146.638 | -141.768 | -136.556 | -134.358 | -129.239 | -124.735 | -119.44 | -114.881 | -110.727 | -105.172 | 0 | 0 | 0 | 0 | -82.671 | -79.359 | -75.986 | -72.634 | -69.092 | -65.667 | -62.791 | -59.077 | -56.223 | -53.795 | -53.5 | -48.596 | -38.508 |
Overige totale aandeelhoudersvermogen
| 212.464 | 185.429 | 183.838 | 183.189 | 182.983 | 182.921 | 181.995 | 181.644 | 181.061 | 180.405 | 179.696 | 179.341 | 179.093 | 179.253 | 178.217 | 177.784 | 177.674 | 177.58 | 176.443 | 175.983 | 175.522 | 174.959 | 173.9 | 173.202 | 172.674 | 170.602 | 169.305 | 168.157 | 167.341 | 166.681 | 165.511 | 164.539 | 164.042 | 163.506 | 162.637 | 162.196 | 161.671 | 330.018 | 330.092 | 324.27 | 322.726 | 162.089 | 310.913 | 305.088 | 312.271 | 306.248 | 158.757 | 158.673 | 291.462 | 285.335 | 280.079 | 273.997 | 268.544 | 263.695 | 260.474 | 154.667 | 153.823 | 153.343 | 152.468 | 234.032 | 230.107 | 135.157 | 128.373 | 124.48 | 120.718 | 117.635 | 113.667 | 110.559 | 108.489 | 108.3 | 83.535 | 73.341 |
Totaal eigen vermogen van aandeelhouders
| 142.415 | 111.063 | 116.07 | 121.475 | 125.632 | 126.23 | 125.557 | 137.8 | 142.166 | 141.255 | 143.597 | 148.098 | 156.674 | 167.027 | 161.085 | 159.494 | 155.524 | 143.433 | 140.222 | 138.021 | 137.176 | 132.749 | 134.076 | 141.585 | 235.882 | 240.126 | 236.5 | 231.266 | 220.683 | 225.043 | 226.248 | 226.204 | 231.461 | 225.911 | 226.165 | 227.714 | 225.334 | 232.857 | 237.275 | 236.717 | 231.291 | 227.561 | 228.145 | 227.812 | 225.758 | 225.966 | 224.882 | 225.184 | 222.832 | 223.418 | 228.087 | 233.636 | 237.96 | 243.479 | 249.03 | 246.856 | 243.017 | 235.439 | 227.554 | 221.666 | 217.047 | 120.024 | 110.304 | 105.611 | 99.81 | 95.839 | 93.184 | 90.084 | 84.372 | 78.9 | 53.239 | 40.73 |
Totaal eigen vermogen
| 142.415 | 111.063 | 116.07 | 121.475 | 125.632 | 126.23 | 125.557 | 137.8 | 142.166 | 141.255 | 143.597 | 148.098 | 156.674 | 167.027 | 161.085 | 159.494 | 155.524 | 143.433 | 140.222 | 138.021 | 137.176 | 132.749 | 134.076 | 141.585 | 235.882 | 240.126 | 236.5 | 231.266 | 220.683 | 225.043 | 226.248 | 226.204 | 231.461 | 225.911 | 226.165 | 227.714 | 225.334 | 232.857 | 237.275 | 236.717 | 231.291 | 227.561 | 228.145 | 227.812 | 225.785 | 226.024 | 224.925 | 225.234 | 222.832 | 223.418 | 228.087 | 233.636 | 237.96 | 243.479 | 249.03 | 246.856 | 243.017 | 235.439 | 227.554 | 221.666 | 217.047 | 120.024 | 110.304 | 105.611 | 99.81 | 95.839 | 93.184 | 90.084 | 84.372 | 78.9 | 53.239 | 40.73 |
Totaal passiva en aandeelhoudersvermogen
| 430.329 | 414.019 | 363.584 | 416.893 | 380.222 | 369.209 | 344.187 | 367.155 | 348.156 | 351.482 | 340.876 | 351.75 | 368.355 | 383.205 | 394.855 | 414.189 | 382.52 | 371.421 | 384.82 | 394.844 | 377.107 | 362.789 | 340.791 | 312.87 | 424.748 | 432.269 | 422.433 | 433.285 | 426.706 | 426.472 | 431.438 | 447.676 | 468.207 | 443.334 | 452.279 | 465.5 | 504.399 | 342.136 | 339.948 | 352.3 | 346.485 | 321.006 | 312.921 | 306.208 | 305.06 | 296.35 | 302.982 | 317.315 | 297.732 | 295.415 | 294.612 | 283.087 | 282.88 | 293.668 | 301.18 | 307.579 | 305.891 | 292.378 | 279.008 | 273.157 | 267.923 | 190.695 | 187.211 | 186.322 | 182.661 | 176.775 | 172.745 | 133.534 | 129.677 | 123.2 | 125.072 | 114.626 |