OSI Systems, Inc.
NASDAQ:OSIS
171.35 (USD) • At close December 27, 2024
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 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 85.053 | 95.353 | 101.443 | 127.258 | 82.591 | 76.75 | 65.622 | 45.6 | 53.99 | 64.202 | 83.279 | 86.332 | 54.663 | 80.613 | 92.465 | 72.575 | 76.925 | 76.102 | 101.026 | 95.056 | 85.142 | 96.316 | 107.649 | 95.967 | 86.411 | 84.814 | 194.001 | 211.973 | 192.028 | 169.65 | 158.472 | 138.248 | 122.966 | 104.37 | 97.425 | 79.789 | 80.93 | 47.593 | 49.041 | 44.78 | 37.274 | 38.831 | 39.848 | 39.899 | 37.186 | 34.697 | 47.68 | 46.85 | 73.707 | 91.452 | 90.787 | 52.868 | 58.363 | 55.619 | 39.63 | 35.323 | 55.569 | 51.989 | 46.337 | 27.568 | 24.63 | 25.172 | 28.651 | 34.915 | 21.048 | 18.232 | 14.919 | 14.128 | 14.644 | 15.98 | 18.787 | 12.153 | 10.688 | 13.799 | 13.097 | 17.127 | 16.102 | 14.623 | 12.655 | 29.116 | 24.629 | 39.879 | 15.851 | 85.356 | 89.969 | 94.246 | 70.965 | 89.469 | 67.242 | 67.604 | 67.205 | 66.814 | 4.936 | 4.467 | 7.604 | 8.329 | 11.472 | 10.892 | 6.741 | 8.1 | 7.7 | 7.2 | 6.6 | 11.9 | 17.5 | 22.4 | 23 | 27.2 | 2.2 |
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 | 0.113 | 0.1 | 0.111 | 0.074 | 0.852 | 0.816 | 0 | 0 | 0 | 0.376 | 0 | 3.497 | 4.649 | 3.973 | 20.269 | 0.513 | 0.41 | 0.539 | 0.897 | 0.928 | 0.603 | 0.863 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 85.053 | 95.353 | 101.443 | 127.258 | 82.591 | 76.75 | 65.622 | 45.6 | 53.99 | 64.202 | 83.279 | 86.332 | 54.663 | 80.613 | 92.465 | 72.575 | 76.925 | 76.102 | 101.026 | 95.056 | 85.142 | 96.316 | 107.649 | 95.967 | 86.411 | 84.814 | 194.001 | 211.973 | 192.028 | 169.65 | 158.472 | 138.248 | 122.966 | 104.37 | 97.425 | 79.789 | 80.93 | 47.593 | 49.041 | 44.78 | 37.274 | 38.831 | 39.848 | 39.899 | 37.186 | 34.697 | 47.68 | 46.85 | 73.707 | 91.452 | 90.787 | 52.868 | 58.363 | 55.619 | 39.63 | 35.323 | 55.569 | 51.989 | 46.337 | 27.568 | 24.63 | 25.172 | 28.651 | 34.915 | 21.048 | 18.232 | 14.919 | 14.128 | 14.644 | 15.98 | 18.787 | 12.153 | 10.801 | 13.899 | 13.208 | 17.201 | 16.954 | 15.439 | 12.655 | 29.116 | 24.629 | 39.879 | 15.851 | 88.853 | 94.618 | 98.219 | 91.234 | 89.982 | 67.652 | 68.143 | 68.102 | 67.742 | 5.539 | 5.33 | 7.604 | 8.329 | 11.472 | 10.892 | 6.741 | 8.1 | 9.5 | 8.9 | 6.6 | 11.9 | 17.5 | 22.4 | 23 | 27.2 | 2.2 |
Nettovorderingen
| 687.61 | 648.155 | 503.828 | 370.168 | 323.769 | 380.845 | 300.663 | 322.756 | 313.506 | 307.973 | 282.872 | 288.037 | 292.004 | 290.653 | 258.594 | 263.071 | 253.149 | 269.84 | 257.505 | 257.385 | 245.093 | 238.44 | 218.433 | 226.086 | 222.17 | 210.744 | 216.68 | 208.454 | 203.068 | 206.526 | 183.838 | 178.36 | 177.857 | 141.716 | 159.787 | 157.799 | 164.755 | 178.519 | 165.352 | 184.228 | 155.849 | 185.773 | 142.806 | 164.006 | 205.283 | 206.817 | 169.418 | 140.023 | 146.784 | 156.867 | 157.83 | 150.359 | 135.067 | 136.716 | 140.399 | 131.502 | 102.879 | 135.587 | 117.232 | 119.468 | 115.939 | 113.403 | 123.838 | 131.852 | 140.911 | 160.039 | 145.675 | 155.424 | 141.706 | 146.253 | 124.945 | 140.776 | 135.643 | 123.914 | 115.723 | 113.882 | 98.443 | 100.091 | 101.755 | 96.424 | 91.682 | 93.254 | 90.476 | 41.861 | 34.634 | 39.641 | 44.241 | 40.005 | 42.889 | 42.44 | 35.099 | 32.831 | 31.902 | 30.299 | 32.956 | 33.889 | 30.538 | 32.267 | 37.508 | 34.7 | 31.9 | 33 | 28 | 31 | 26.3 | 26.3 | 26.6 | 23.1 | 20.6 |
Voorraad
| 456.03 | 397.939 | 442.797 | 445.818 | 418.797 | 338.008 | 371.795 | 361.376 | 361.949 | 333.907 | 344.643 | 334.242 | 320.673 | 294.208 | 283.523 | 266.19 | 255.434 | 241.226 | 241.317 | 252.535 | 268.761 | 273.711 | 297.704 | 315.2 | 343.974 | 313.552 | 304.293 | 281.033 | 271.309 | 248.51 | 267.191 | 283.788 | 289.601 | 273.288 | 291.092 | 280.6 | 260.457 | 230.421 | 265.415 | 263.901 | 264.394 | 234.138 | 239.026 | 219.998 | 228.007 | 206.213 | 198.292 | 204.599 | 195.388 | 195.178 | 202.452 | 205.789 | 187.957 | 169.634 | 159.87 | 155.115 | 146.968 | 125.93 | 122.804 | 128.884 | 141.755 | 150.763 | 145.951 | 143.726 | 148.599 | 144.807 | 149.34 | 148.608 | 134.59 | 120.174 | 121.702 | 121.104 | 131.507 | 120.604 | 116.619 | 110.235 | 109.888 | 107.441 | 110.252 | 99.032 | 99.467 | 97.174 | 87.938 | 49.44 | 44.403 | 42.415 | 49.201 | 47.112 | 43.042 | 36.512 | 31.813 | 32.084 | 30.096 | 31.174 | 31.756 | 35.025 | 33.169 | 30.92 | 28.473 | 27.2 | 24.8 | 24.5 | 27.8 | 26.4 | 25.9 | 21.7 | 23.4 | 20.2 | 18.9 |
Overige vlottende activa
| 81.31 | 74.077 | 71.182 | 59.839 | 46.942 | 44.3 | 40.454 | 37.703 | 83.198 | 72.281 | 90.984 | 109.858 | 125.74 | 43.93 | 53.656 | 32.588 | 58.57 | 45.468 | 77.044 | 86.626 | 76.28 | 32.432 | 59 | 74.198 | 84.236 | 83.174 | 61.362 | 62.102 | 68.85 | 56.628 | 94.132 | 104.358 | 91.514 | 59.393 | 96.523 | 89.252 | 89.988 | 84.988 | 101.063 | 126.424 | 125.484 | 107.379 | 93.932 | 82.246 | 77.151 | 95.397 | 94.5 | 91.174 | 39.248 | 39.616 | 34.897 | 31.384 | 36.689 | 43.317 | 32.051 | 35.278 | 35.931 | 35.695 | 41.462 | 36.145 | 35.513 | 33.905 | 33.362 | 38.073 | 38.235 | 33.377 | 35.918 | 34.672 | 35.789 | 32.232 | 40.651 | 36.882 | 23.239 | 25.407 | 17.701 | 16.728 | 23.624 | 14.702 | 10.533 | 10.993 | 11.799 | 10.582 | 10.881 | 9.2 | 8.089 | 6.737 | 5.885 | 4.035 | 4.215 | 3.034 | 2.256 | 1.729 | 2.883 | 2.291 | 3.894 | 3.233 | 2.812 | 2.628 | 4.425 | 4 | 2.5 | 2.2 | 4.9 | 2.5 | 4.2 | 2.2 | 1.6 | 1.6 | 1.8 |
Totaal vlottende activa
| 1,310.003 | 1,215.524 | 1,119.25 | 1,003.083 | 872.099 | 839.903 | 778.534 | 767.435 | 771.044 | 746.144 | 758.536 | 769.79 | 730.21 | 709.404 | 661.41 | 634.424 | 614.793 | 617.709 | 638.37 | 648.289 | 637.136 | 640.899 | 658.836 | 681.202 | 702.023 | 650.697 | 776.336 | 732.511 | 700.83 | 653 | 656.567 | 652.575 | 636.181 | 555.318 | 644.827 | 607.44 | 596.13 | 541.521 | 580.871 | 619.333 | 583.001 | 579.23 | 515.612 | 506.149 | 547.627 | 526.699 | 472.153 | 446.56 | 455.127 | 483.113 | 485.966 | 440.4 | 418.076 | 405.286 | 371.95 | 357.218 | 341.347 | 349.201 | 327.835 | 312.065 | 317.837 | 323.243 | 331.802 | 348.566 | 348.793 | 356.455 | 345.852 | 352.832 | 326.729 | 314.639 | 306.085 | 310.915 | 301.19 | 283.724 | 263.251 | 258.046 | 248.909 | 237.673 | 235.195 | 235.565 | 227.577 | 240.889 | 205.146 | 189.354 | 181.744 | 187.012 | 190.561 | 181.134 | 157.798 | 150.129 | 137.27 | 134.386 | 70.42 | 69.094 | 76.21 | 80.476 | 77.991 | 76.707 | 77.147 | 74 | 68.7 | 68.6 | 67.3 | 71.8 | 73.9 | 72.6 | 74.6 | 72.1 | 43.5 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 124.613 | 113.967 | 139.191 | 110.188 | 109.174 | 108.933 | 109.139 | 107.763 | 107.976 | 109.684 | 112.755 | 116.115 | 116.814 | 118.004 | 125.477 | 127.875 | 127.705 | 127.936 | 128.518 | 129.588 | 128.293 | 127.385 | 124.916 | 121.27 | 119.764 | 115.524 | 113.667 | 143.27 | 151.17 | 141.539 | 161.081 | 166.759 | 178.83 | 183.114 | 187.204 | 191.967 | 207.625 | 225.703 | 227.654 | 240.369 | 250.193 | 260.479 | 265.739 | 271.468 | 249.406 | 249.029 | 238.815 | 223.057 | 172.522 | 111.664 | 91.16 | 58.647 | 55.619 | 55.017 | 52.064 | 51.17 | 51.641 | 51.515 | 51.307 | 47.344 | 42.116 | 42.232 | 44.931 | 43.524 | 45.48 | 47.191 | 46.696 | 47.014 | 47.861 | 48.051 | 47.524 | 48.721 | 48.576 | 42.521 | 37.169 | 34.337 | 33.941 | 30.974 | 31.092 | 22.68 | 19.914 | 18.775 | 14.414 | 14.524 | 12.877 | 14.115 | 14.403 | 13.992 | 13.105 | 12.901 | 12.939 | 12.828 | 13.088 | 13.405 | 13.491 | 14.348 | 13.946 | 14.248 | 14.626 | 14.8 | 14.5 | 14.5 | 14.8 | 14.1 | 13 | 11.5 | 7 | 6.7 | 6.7 |
Goodwill
| 381.444 | 351.48 | 352.119 | 352.911 | 348.411 | 349.505 | 346.716 | 339.185 | 335.825 | 336.357 | 336.655 | 320.319 | 319.345 | 320.304 | 319.211 | 318.287 | 315.511 | 310.627 | 308.639 | 309.429 | 306.713 | 307.108 | 307.461 | 305.164 | 304.717 | 292.213 | 300.716 | 285.88 | 282.656 | 242.129 | 241.727 | 242.951 | 242.59 | 122.819 | 122.297 | 98.746 | 97.815 | 98.167 | 96.712 | 98.41 | 97.43 | 92.607 | 92.196 | 92.046 | 91.018 | 83.743 | 83.646 | 84.024 | 82.435 | 82.149 | 77.365 | 77.133 | 75.588 | 70.292 | 70.332 | 69.778 | 69.994 | 63.941 | 64.257 | 64.779 | 64.932 | 60.195 | 59.045 | 59.315 | 60.624 | 60.408 | 60.058 | 64.73 | 50.705 | 50.286 | 45.927 | 42.606 | 40.481 | 29.066 | 28.605 | 28.415 | 28.633 | 28.697 | 24.834 | 24.78 | 24.32 | 0 | 17.767 | 14.917 | 14.141 | 11.436 | 7.153 | 6.507 | 6.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 183.222 | 139.529 | 142.056 | 143.288 | 140.211 | 140.857 | 140.192 | 138.04 | 138.202 | 138.37 | 139.781 | 126.643 | 127.262 | 127.608 | 130.058 | 132.076 | 134.781 | 128.279 | 129.471 | 127.464 | 129.633 | 132.954 | 136.432 | 140.202 | 145.23 | 142.001 | 147.057 | 139.104 | 145.036 | 118.45 | 120.575 | 126.282 | 129.349 | 56.283 | 58.373 | 50.732 | 50.215 | 50.413 | 50.196 | 48.865 | 47.628 | 43.615 | 40.725 | 40.013 | 40.289 | 36.603 | 37.276 | 37.46 | 38.404 | 37.742 | 33.537 | 33.087 | 33.415 | 33.707 | 33.657 | 33.11 | 31.946 | 31.975 | 32.082 | 32.559 | 32.837 | 32.451 | 31.868 | 31.878 | 32.847 | 34.495 | 34.853 | 27.606 | 28.179 | 28.476 | 28.826 | 29.527 | 51.336 | 44.046 | 44.66 | 73.827 | 74.997 | 75.984 | 74.94 | 68.344 | 68.56 | 68.839 | 49.255 | 29.679 | 28.331 | 25.491 | 14.244 | 19.976 | 7.069 | 8.264 | 7.874 | 7.602 | 7.484 | 7.371 | 8.8 | 9.676 | 9.129 | 9.052 | 10.035 | 10.2 | 9.1 | 8.6 | 10.5 | 10.9 | 9.6 | 0 | 2.7 | 2.9 | 2.9 |
Goodwill en immateriële activa
| 564.666 | 491.009 | 494.175 | 496.199 | 488.622 | 490.362 | 486.908 | 477.225 | 474.027 | 474.727 | 476.436 | 446.962 | 446.607 | 447.912 | 449.269 | 450.363 | 450.292 | 438.906 | 438.11 | 436.893 | 436.346 | 440.062 | 443.893 | 445.366 | 449.947 | 434.214 | 447.773 | 424.984 | 427.692 | 360.579 | 362.302 | 369.233 | 371.939 | 179.102 | 180.67 | 149.478 | 148.03 | 148.58 | 146.908 | 147.275 | 145.058 | 136.222 | 132.921 | 132.059 | 131.307 | 120.346 | 120.922 | 121.484 | 120.839 | 119.891 | 110.902 | 110.22 | 109.003 | 103.999 | 103.989 | 102.888 | 101.94 | 95.916 | 96.339 | 97.338 | 97.769 | 92.646 | 90.913 | 91.193 | 93.471 | 94.903 | 94.911 | 92.336 | 78.884 | 78.762 | 74.753 | 72.133 | 91.817 | 73.112 | 73.265 | 73.827 | 74.997 | 75.984 | 74.94 | 68.344 | 68.56 | 68.839 | 49.255 | 29.679 | 28.331 | 25.491 | 21.397 | 19.976 | 7.069 | 8.264 | 7.874 | 7.602 | 7.484 | 7.371 | 8.8 | 9.676 | 9.129 | 9.052 | 10.035 | 10.2 | 9.1 | 8.6 | 10.5 | 10.9 | 9.6 | 0 | 2.7 | 2.9 | 2.9 |
Langetermijnbeleggingen
| 0 | -3.287 | -7.293 | -7.125 | -6.868 | -6.571 | 1.6 | 3.3 | 3.5 | -3.841 | -4.658 | -4.526 | -4.685 | -4.157 | -1.507 | -3.207 | -3.153 | -5.846 | -6.881 | -7.532 | -7.832 | -7.979 | -15.015 | -14.807 | -15.052 | -15.002 | -116.001 | -145.68 | -180.875 | -176.436 | -178.056 | -200.776 | 0 | -29.16 | -436.761 | -407.027 | -421.084 | -65.435 | -442.842 | -461.577 | -469.229 | -73.161 | -455.823 | 0 | 0 | 0 | -139.948 | -363.543 | -19.067 | -19.205 | -17.62 | -17.233 | -17.303 | -17.156 | -16.446 | -16.62 | -17.132 | -17.262 | -21.623 | -21.435 | -21.073 | -20.128 | -18.999 | -18.988 | -19.183 | -19.313 | -18.418 | -18.365 | -20.32 | -20.265 | -24.475 | 2 | 2 | 1.789 | 2 | 2 | 2 | 1 | 2 | 1.58 | 1.553 | 0 | 2.094 | 2.542 | 2.561 | 1.697 | 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 | 3.287 | 7.293 | 7.125 | 6.868 | 6.571 | 11.794 | 12.214 | 11.115 | 3.841 | 4.658 | 4.526 | 4.685 | 4.157 | 1.507 | 3.207 | 3.153 | 5.846 | 6.881 | 7.532 | 7.832 | 7.979 | 15.015 | 14.807 | 15.052 | 15.002 | 2.334 | 2.41 | 29.705 | 34.897 | 16.975 | 34.017 | 33.921 | 29.16 | 68.887 | 65.582 | 65.429 | 65.435 | 68.28 | 73.933 | 73.978 | 73.161 | 57.163 | 0 | 0 | 0 | 19.026 | 19.002 | 19.067 | 19.205 | 17.62 | 17.233 | 17.303 | 17.156 | 16.446 | 16.62 | 17.132 | 17.262 | 21.623 | 21.435 | 21.073 | 20.128 | 18.999 | 18.988 | 19.183 | 19.313 | 18.418 | 18.365 | 20.32 | 20.265 | 24.475 | 0.645 | 0.334 | 0.331 | 0.285 | 0.287 | 0.104 | 0.109 | 0.994 | 1.001 | 0.961 | 0.788 | 0.742 | 0.606 | 0.581 | 0.558 | 5.362 | 5.356 | 3.787 | 3.614 | 1.726 | 1.726 | 1.726 | 1.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 114.232 | 115.508 | 78.459 | 117.007 | 118.557 | 116.488 | 95.328 | 98.293 | 100.105 | 112.595 | 111.364 | 110.239 | 117.008 | 109.047 | 89.804 | 88.141 | 78.158 | 83.99 | 81.596 | 87.156 | 88.327 | 56.518 | 56.47 | 49.839 | 56.194 | 55.256 | 171.922 | 189.264 | 223.002 | 216.508 | 216.868 | 236.197 | 32.142 | 74.189 | 430.475 | 402.951 | 418.694 | 63.87 | 425.059 | 437.325 | 445.054 | 48.255 | 424.135 | 25.594 | 24.442 | 23.722 | 144.634 | 367.125 | 38.237 | 35.228 | 33.713 | 15.97 | 15.574 | 20.614 | 24.292 | 19.018 | 18.448 | 16.482 | 18.506 | 16.365 | 17.537 | 16.707 | 11.225 | 11.141 | 10.504 | 9.092 | 11.083 | 9.653 | 14.786 | 10.031 | 4.427 | 2.453 | 2.103 | 2.021 | 1.424 | 0.956 | 1.157 | 1.38 | 1.042 | 6.332 | 0.867 | 2.51 | 1.588 | 0.44 | 0.416 | 0.665 | 2.644 | 3.974 | 4.222 | 0.45 | 0.45 | 0.6 | 0.6 | 0.8 | 3.016 | 3.016 | 3.016 | 3.016 | 1.703 | 1.8 | 1.7 | 1.7 | 2.8 | 2.1 | 0 | 2.7 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 803.511 | 720.484 | 711.825 | 723.394 | 716.353 | 715.783 | 704.769 | 698.795 | 696.723 | 697.006 | 700.555 | 673.316 | 680.429 | 674.963 | 664.55 | 666.379 | 656.155 | 650.832 | 648.224 | 653.637 | 652.966 | 623.965 | 625.279 | 616.475 | 625.905 | 604.994 | 619.695 | 614.248 | 650.694 | 577.087 | 579.17 | 605.43 | 616.832 | 436.405 | 430.475 | 402.951 | 418.694 | 438.153 | 425.059 | 437.325 | 445.054 | 444.956 | 424.135 | 429.121 | 405.155 | 393.097 | 383.449 | 367.125 | 331.598 | 266.783 | 235.775 | 184.837 | 180.196 | 179.63 | 180.345 | 173.076 | 172.029 | 163.913 | 166.152 | 161.047 | 157.422 | 151.585 | 147.069 | 145.858 | 149.455 | 151.186 | 152.69 | 149.003 | 141.531 | 136.844 | 126.704 | 125.952 | 144.83 | 119.774 | 114.143 | 111.407 | 112.199 | 109.447 | 110.068 | 99.937 | 91.855 | 90.912 | 68.093 | 47.791 | 44.766 | 42.526 | 43.806 | 43.298 | 28.183 | 25.229 | 22.989 | 22.756 | 22.898 | 23.302 | 25.307 | 27.04 | 26.091 | 26.316 | 26.364 | 26.8 | 25.3 | 24.8 | 28.1 | 27.1 | 22.6 | 14.2 | 9.7 | 9.6 | 9.6 |
Totaal activa
| 2,113.514 | 1,936.008 | 1,831.075 | 1,726.477 | 1,588.452 | 1,555.686 | 1,483.303 | 1,466.23 | 1,467.767 | 1,443.15 | 1,459.091 | 1,443.106 | 1,410.639 | 1,384.367 | 1,325.96 | 1,300.803 | 1,270.948 | 1,268.541 | 1,286.594 | 1,301.926 | 1,290.102 | 1,264.864 | 1,284.115 | 1,297.677 | 1,327.928 | 1,255.691 | 1,396.031 | 1,346.759 | 1,351.524 | 1,230.087 | 1,235.737 | 1,258.005 | 1,253.013 | 991.723 | 1,075.302 | 1,010.391 | 1,014.824 | 979.674 | 1,005.93 | 1,056.658 | 1,028.055 | 1,024.186 | 939.747 | 935.27 | 952.782 | 919.796 | 855.602 | 813.685 | 786.725 | 749.896 | 721.741 | 625.237 | 598.272 | 584.916 | 552.295 | 530.294 | 513.376 | 513.114 | 493.987 | 473.112 | 475.259 | 474.828 | 478.871 | 494.424 | 498.248 | 507.641 | 498.542 | 501.835 | 468.26 | 451.483 | 432.789 | 436.867 | 446.02 | 403.498 | 377.394 | 369.453 | 361.108 | 347.12 | 345.263 | 335.502 | 319.432 | 331.801 | 273.239 | 237.145 | 226.51 | 229.538 | 234.367 | 224.432 | 185.981 | 175.358 | 160.259 | 157.142 | 93.318 | 92.396 | 101.517 | 107.516 | 104.082 | 103.023 | 103.511 | 100.8 | 94 | 93.4 | 95.4 | 98.9 | 96.5 | 86.8 | 84.3 | 81.7 | 53.1 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 191.932 | 191.149 | 172.115 | 163.661 | 164.422 | 139.011 | 127.255 | 129.336 | 144.42 | 125.204 | 129.812 | 128.164 | 140.544 | 141.263 | 122.719 | 90.029 | 92.605 | 84.94 | 103.797 | 106.344 | 100.942 | 93.5 | 89.891 | 98.339 | 116.887 | 106.892 | 101.571 | 74.606 | 86.112 | 76.121 | 80.279 | 73.719 | 66.129 | 69.49 | 84.655 | 77.236 | 85.728 | 61.932 | 91.125 | 96.513 | 80.552 | 74.46 | 73.808 | 67.72 | 97.334 | 97.05 | 81.817 | 95.065 | 85.325 | 56.422 | 64.081 | 88.807 | 71.921 | 66.462 | 76.076 | 74.144 | 49.785 | 49.673 | 40.347 | 41.68 | 53.32 | 54.98 | 76.93 | 86.529 | 71.328 | 75.32 | 73.851 | 100.449 | 69.857 | 60.524 | 57.102 | 60.538 | 57.229 | 54.282 | 44.864 | 41.748 | 45.361 | 41.123 | 43.206 | 37.546 | 25.86 | 33.171 | 30.561 | 19.395 | 13.1 | 14.524 | 20.736 | 15.36 | 14.95 | 13.379 | 12.768 | 14.397 | 10.027 | 10.72 | 10.138 | 13.146 | 10.383 | 12.728 | 13.108 | 10.6 | 6.8 | 9.1 | 8.7 | 7.4 | 8.8 | 8.6 | 8.9 | 8.1 | 8.3 |
Kortlopende schulden
| 267.217 | 392.167 | 357.212 | 324.12 | 243.134 | 223.076 | 223.08 | 243.1 | 223.11 | 304.575 | 322.315 | 368.869 | 312.954 | 0.846 | 0.925 | 18.947 | 51.898 | 59.926 | 95.903 | 91.837 | 95.801 | 88.804 | 125.702 | 151.107 | 168.326 | 115.262 | 230.252 | 197.279 | 216.286 | 105.396 | 95.41 | 351.565 | 341.681 | 127.759 | 127.759 | 57.752 | 47.776 | 2.801 | 8.814 | 25.816 | 32.82 | 26.819 | 24.779 | 62.971 | 81.956 | 60.797 | 56.795 | 16.808 | 1.677 | 0.215 | 0 | 0 | 0 | -37.195 | 0.221 | 0.754 | 8.632 | 12.743 | 9.67 | 7.572 | 10.497 | 12.557 | 17.015 | 22.515 | 16.094 | 25.25 | 29.162 | 18.551 | 4.615 | 22.519 | 21.936 | 32.893 | 29.436 | 12.108 | 4.926 | 3.087 | 27.319 | 22.228 | 8.063 | 1.08 | 1.575 | 2.521 | 2.845 | 2.776 | 2.625 | 2.625 | 2.654 | 2.763 | 3.101 | 2.625 | 2.919 | 3.138 | 3.977 | 2.725 | 6.195 | 13.574 | 11.801 | 8.72 | 6.862 | 6.9 | 13.2 | 9 | 9 | 12.5 | 7.2 | 0.8 | 0.6 | 1 | 14.2 |
Belastingschulden
| 0 | 17.32 | 0 | 0 | 0 | 13.692 | 0 | 0 | 0 | 7.722 | 0 | 0 | 0 | 4.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.595 | 4.274 | 13.627 | 9.61 | 2.731 | 30.872 | 24.956 | 20.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.425 | 0 | 0.823 | 1.111 | 1.608 | 1.709 | 0.838 | 1.526 | 13.102 | 0.524 | 0.361 | 2.959 | 3.192 | 1.614 | 0.177 | 0.795 | 2.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 63.996 | 53.431 | 111.667 | 40.263 | 31.949 | 21.25 | 33.841 | 22.715 | 29.973 | 19.917 | 45.914 | 39.521 | 34.564 | 38.463 | 48.132 | 73.899 | 41.117 | 28.155 | 32.968 | 32.64 | 49.845 | 43.227 | 60.016 | 69.41 | 74.148 | 55.761 | 70.115 | 64.35 | 34.458 | 37.934 | 69.536 | 79.659 | 97.484 | 85.386 | 34.796 | 36.609 | 42.347 | 47.787 | 48.997 | 51.742 | 55.958 | 60.677 | 62.94 | 46.539 | 58.528 | 55.563 | 49.192 | 38.348 | 38.054 | 42.871 | 36.006 | 41.449 | 41.832 | 41.147 | 30.408 | 7.526 | 7.75 | 33.023 | 7.563 | 7.719 | 8.017 | 8.88 | 7.615 | 7.158 | 7.128 | 7.414 | 7.199 | 7.734 | 7.175 | 7.548 | 8.306 | 7.795 | 8.411 | 9.314 | 6.381 | 7.498 | 6.327 | 6.419 | 8.374 | 6.405 | 9.883 | 43.535 | 7.482 | 4.917 | 4.541 | 13.463 | 12.28 | 9.487 | 7.783 | 11.149 | 3.052 | 7.496 | 0 | 0 | 9.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 189.391 | 160.57 | 120.688 | 172.347 | 172.123 | 174.665 | 166.237 | 143.091 | 164.978 | 156.536 | 147.795 | 157.901 | 168.726 | 159.818 | 154.293 | 150.518 | 148.317 | 157.08 | 143.294 | 153.115 | 148.114 | 156.477 | 149.891 | 151.058 | 151.636 | 165.407 | 156.543 | 134.945 | 124.495 | 126.683 | 103.001 | 106.679 | 157.07 | 170.586 | 151.178 | 166.353 | 161.861 | 167.3 | 182.744 | 185.382 | 183.306 | 188.144 | 167.664 | 155.592 | 126.63 | 140.392 | 117.082 | 93.462 | 95.029 | 81.335 | 54.906 | 47.595 | 48.337 | 69.107 | 49.931 | 67.682 | 62.96 | 49.155 | 73.92 | 63.967 | 60.445 | 46.355 | 52.357 | 54.707 | 62.073 | 53.513 | 53.198 | 52.066 | 62.402 | 65.307 | 49.814 | 49.734 | 50.736 | 45.439 | 46.793 | 48.06 | 47.638 | 48.277 | 49.88 | 50.618 | 55.799 | 48.697 | 43.99 | 22.643 | 21.36 | 24.755 | 32.284 | 32.42 | 23.829 | 15.633 | 10.425 | 10.182 | 9.371 | 9.335 | 13.699 | 11.44 | 11.391 | 9.36 | 10.935 | 9.5 | 9.8 | 9 | 9.8 | 11.2 | 11.7 | 10.8 | 10.5 | 10.4 | 9.5 |
Totaal kortlopende verplichtingen
| 712.536 | 814.637 | 761.682 | 700.391 | 611.628 | 571.694 | 550.413 | 538.242 | 562.481 | 613.954 | 645.836 | 694.455 | 656.788 | 344.767 | 326.069 | 333.393 | 333.937 | 330.101 | 375.962 | 383.936 | 394.702 | 382.008 | 425.5 | 469.914 | 510.997 | 443.322 | 558.481 | 471.18 | 461.351 | 346.134 | 348.226 | 611.622 | 601.348 | 367.835 | 405.983 | 305.615 | 308.992 | 249.281 | 285.414 | 338.583 | 321.634 | 309.979 | 266.251 | 286.283 | 305.92 | 281.413 | 255.694 | 205.335 | 182.031 | 160.649 | 154.993 | 177.851 | 162.09 | 160.981 | 156.636 | 150.106 | 129.127 | 144.594 | 131.5 | 120.938 | 132.279 | 135.635 | 153.917 | 170.909 | 156.623 | 161.497 | 163.41 | 178.8 | 144.049 | 155.898 | 137.158 | 150.96 | 145.812 | 121.568 | 102.964 | 101.216 | 127.756 | 113.275 | 102.858 | 90.082 | 84.76 | 97.491 | 77.92 | 45.175 | 40.044 | 45.096 | 57.288 | 50.72 | 42.675 | 34.498 | 26.112 | 27.717 | 23.375 | 22.78 | 30.032 | 38.16 | 33.575 | 30.808 | 30.905 | 27 | 29.8 | 27.1 | 27.5 | 31.1 | 27.7 | 20.2 | 20 | 19.5 | 32 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 468.084 | 150.51 | 151.355 | 155.334 | 158.218 | 160.224 | 163.287 | 166.433 | 171.834 | 79.031 | 77.229 | 24.65 | 23.218 | 292.738 | 290.739 | 288.843 | 287.591 | 286.785 | 283.425 | 281.41 | 280.757 | 257.752 | 255.411 | 253.184 | 250.958 | 248.98 | 247.029 | 245.181 | 243.416 | 241.75 | 240.018 | 4.921 | 5.623 | 6.054 | 6.77 | 7.257 | 7.834 | 8.556 | 9.028 | 9.399 | 11.267 | 10.436 | 10.847 | 11.724 | 12.273 | 10.673 | 11.099 | 11.7 | 12.161 | 2.467 | 2.579 | 2.554 | 2.641 | 2.756 | 2.814 | 2.775 | 20.841 | 23.366 | 28.392 | 30.938 | 33.867 | 39.803 | 41.448 | 43.567 | 46.541 | 49.091 | 46.425 | 47.902 | 49.507 | 25.709 | 26.965 | 28.222 | 27.308 | 5.483 | 5.414 | 5.568 | 5.721 | 4.852 | 5.219 | 5.377 | 0.032 | 0.032 | 0.035 | 0.524 | 1.143 | 1.838 | 2.481 | 3.143 | 3.802 | 4.463 | 5.072 | 5.734 | 6.346 | 7.003 | 7.662 | 6.548 | 7.192 | 7.698 | 8.347 | 9.7 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.4 | 0.4 | 0.9 | 3 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -3.287 | 23.446 | 20.109 | -6.868 | -6.571 | 0 | 11.112 | 0 | 0 | 0 | -4.526 | -4.685 | -7.157 | 0 | -3.207 | -3.153 | -5.846 | -6.881 | -7.532 | -7.832 | -7.979 | -15.015 | -14.807 | -15.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.75 | 25 | 31.25 | 37.5 | 43.75 | 50 | 56.25 | 62.5 | 68.75 | 75 | 81.25 | 87.5 | 93.75 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.287 | 7.293 | 7.125 | 6.868 | 6.571 | 11.794 | 12.214 | 11.115 | 11.112 | 4.658 | 4.526 | 4.685 | 7.157 | 1.507 | 3.207 | 3.153 | 5.846 | 6.881 | 7.532 | 7.832 | 7.979 | 15.015 | 14.807 | 15.052 | 15.002 | 41.642 | 38.381 | 20.323 | 20.681 | 28.6 | 29.503 | 29.123 | 29.16 | 68.887 | 65.582 | 65.429 | 65.435 | 68.28 | 73.933 | 73.978 | 73.161 | 57.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.095 | 4.093 | 8.148 | 8.237 | 7.673 | 7.504 | 8.971 | 8.958 | 3.548 | 3.547 | 5.207 | 5.211 | 5.206 | 5.198 | 0.629 | 0.63 | 0 | 0.63 | 0.136 | 0.136 | 0.136 | 0.136 | 0.132 | 0.132 | 0.132 | 0.132 | 0.162 | 0.162 | 0.158 | 0.164 | 0.311 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 |
Overige niet-vlottende verplichtingen
| 146.399 | 104.091 | 97.332 | 93.184 | 87.281 | 91.032 | 90.892 | 101.587 | 97.684 | 100.629 | 112.874 | 99.327 | 102.636 | 99.885 | 91.752 | 87.724 | 88.727 | 73.657 | 68.05 | 71.332 | 65.247 | 65.398 | 62.381 | 63.576 | 63.619 | 58.951 | 66.493 | 61.943 | 55.054 | 52.309 | 64.581 | 67.853 | 70.212 | 47.828 | 130.43 | 129.911 | 134.051 | 140.058 | 154.226 | 167.353 | 172.985 | 171.558 | 160.902 | 144.007 | 150.199 | 165.376 | 130.108 | 141.574 | 150.165 | 152.661 | 145.57 | 44.467 | 44.35 | 36.379 | 35.327 | 35.387 | 34.683 | 31.444 | 28.93 | 29.463 | 29.314 | 23.39 | 19.845 | 18.36 | 19.095 | 17.804 | 16.56 | 16.777 | 18.838 | 11.881 | 17.819 | 16.863 | 16.304 | 15.583 | 15.645 | 15.169 | 3.914 | 3.175 | 1.881 | 1.67 | 1.602 | 1.529 | 1.892 | 1.478 | 2.076 | 1.34 | 0.462 | 0.448 | 0.448 | 0.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 614.483 | 257.888 | 255.98 | 255.643 | 252.367 | 257.827 | 265.973 | 280.234 | 280.633 | 190.772 | 194.761 | 128.503 | 130.539 | 399.78 | 383.998 | 379.774 | 379.471 | 366.288 | 358.356 | 360.274 | 353.836 | 331.129 | 332.807 | 331.567 | 329.629 | 322.933 | 355.164 | 345.505 | 318.793 | 314.74 | 333.199 | 102.277 | 104.958 | 83.042 | 137.2 | 137.168 | 141.885 | 148.614 | 163.254 | 176.752 | 184.252 | 181.994 | 171.749 | 155.731 | 162.472 | 159.932 | 141.207 | 153.274 | 162.326 | 155.128 | 148.149 | 47.021 | 46.991 | 39.135 | 38.141 | 38.162 | 55.524 | 54.81 | 57.322 | 60.401 | 63.181 | 63.193 | 61.293 | 61.927 | 65.636 | 66.895 | 62.985 | 64.679 | 70.313 | 39.558 | 47.314 | 47.756 | 46.091 | 23.252 | 23.258 | 22.936 | 11.835 | 10.218 | 12.307 | 12.258 | 6.84 | 6.759 | 2.556 | 2.632 | 3.219 | 3.808 | 3.079 | 3.727 | 4.386 | 5.047 | 5.204 | 5.866 | 6.478 | 7.135 | 7.824 | 6.71 | 7.35 | 7.862 | 8.658 | 10.1 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.7 | 0.6 | 1 | 3.1 |
Totaal passiva
| 1,327.019 | 1,072.525 | 1,017.662 | 956.034 | 863.995 | 829.521 | 816.386 | 818.476 | 843.114 | 804.726 | 840.597 | 822.958 | 787.327 | 744.547 | 710.067 | 713.167 | 713.408 | 696.389 | 734.318 | 744.21 | 748.538 | 713.137 | 758.307 | 801.481 | 840.626 | 766.255 | 913.645 | 816.685 | 780.144 | 660.874 | 681.425 | 713.899 | 706.306 | 450.877 | 543.183 | 442.783 | 450.877 | 397.895 | 448.668 | 515.335 | 505.886 | 491.973 | 438 | 442.014 | 468.392 | 441.345 | 396.901 | 358.609 | 344.357 | 315.777 | 303.142 | 224.872 | 209.081 | 200.116 | 194.777 | 188.268 | 184.651 | 199.404 | 188.822 | 181.339 | 195.46 | 198.828 | 215.21 | 232.836 | 222.259 | 228.392 | 226.395 | 243.479 | 214.362 | 195.456 | 184.472 | 198.716 | 191.903 | 144.82 | 126.222 | 124.152 | 139.591 | 123.493 | 115.165 | 102.34 | 91.6 | 104.25 | 80.476 | 47.807 | 43.263 | 48.904 | 60.367 | 54.447 | 47.061 | 39.545 | 31.316 | 33.583 | 29.853 | 29.915 | 37.856 | 44.87 | 40.925 | 38.67 | 39.563 | 37.1 | 30.2 | 27.6 | 27.9 | 31.5 | 28.2 | 20.9 | 20.6 | 20.5 | 35.1 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 839.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 441.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.017 | 24.289 | 16.667 | 7.308 | 0.017 | 9.835 | 0.017 | 2.53 | 0.017 | 0.017 | 0.017 | 30.909 | 53.377 | 105.724 | 110.744 | 100.816 | 95.084 | 122.553 | 116.872 | 133.566 | 141.049 | 168.913 | 160.384 | 151.926 | 156.76 | 169.475 | 166.633 | 218.343 | 212.931 | 222.529 | 216.22 | 221.745 | 225.02 | 219.114 | 212.371 | 256.683 | 252.224 | 279.212 | 278.365 | 271.988 | 268.713 | 287.434 | 279.994 | 276.938 | 283.146 | 285.001 | 278.109 | 280.553 | 279.809 | 282.756 | 279.029 | 276.438 | 275.172 | 272.552 | 258.676 | 254.764 | 250.579 | 244.026 | 240.923 | 231.306 | 228.198 | 225.297 | 224.538 | 221.442 | 227.373 | 224.581 | 222.032 | 217.278 | 209.196 | 207.26 | 203.45 | 198.767 | 195.936 | 193.698 | 190.668 | 187.559 | 171.294 | 169.406 | 170.348 | 169.382 | 168.853 | 170.129 | 136.777 | 136.531 | 136.184 | 135.884 | 135.057 | 134.652 | 108.289 | 108.141 | 105.506 | 102.536 | 43.628 | 43.567 | 45.373 | 46.046 | 47.393 | 47.357 | 49.572 | 49.3 | 49.3 | 49.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 810.553 | 861.23 | 816.551 | 782.508 | 745.955 | 735.957 | 693.576 | 672.371 | 656.017 | 663.869 | 637.734 | 606.647 | 586.85 | 548.842 | 522.948 | 504.175 | 484.137 | 474.793 | 460.828 | 441.27 | 420.284 | 399.541 | 382.88 | 363.254 | 344.147 | 334.745 | 329.631 | 327.078 | 374.029 | 363.872 | 358.517 | 344.498 | 339.665 | 338.988 | 333.087 | 323.744 | 323.636 | 312.831 | 290.398 | 277.17 | 258.929 | 247.68 | 225.554 | 220.753 | 206.18 | 199.786 | 187.94 | 174.411 | 161.99 | 155.651 | 139.74 | 127.165 | 114.864 | 110.103 | 98.055 | 89.289 | 80.073 | 76.681 | 68.696 | 62.586 | 55.634 | 53.124 | 48.839 | 46.266 | 42.104 | 41.972 | 36.387 | 29.525 | 26.044 | 31.45 | 27.019 | 23.554 | 44.167 | 50.208 | 49.474 | 48.462 | 48.377 | 52.566 | 55.801 | 58.729 | 56.271 | 54.961 | 52.773 | 49.334 | 46.288 | 45.005 | 39.78 | 36.174 | 32.413 | 29.212 | 26.281 | 23.986 | 22.701 | 22.291 | 21.173 | 18.635 | 18.282 | 18.787 | 17.775 | 16.9 | 16.8 | 18.2 | 18.9 | 18.5 | 19.1 | 17.4 | 15 | 13 | 10.6 |
Overige gereserveerde algehele resultaten
| -24.075 | -22.036 | -19.805 | -19.373 | -21.515 | -19.627 | -26.676 | -27.147 | -31.381 | -25.462 | -19.257 | -17.408 | -16.915 | -14.746 | -17.799 | -17.355 | -21.681 | -25.194 | -25.424 | -17.12 | -19.769 | -16.727 | -17.456 | -18.984 | -13.605 | -14.784 | -13.878 | -15.347 | -15.58 | -17.188 | -20.425 | -22.137 | -17.978 | -17.256 | -13.339 | -12.819 | -11.913 | -10.264 | -11.501 | -7.835 | -5.473 | -2.901 | -3.801 | -4.435 | -4.936 | -6.336 | -7.348 | 0.112 | 0.569 | -4.288 | -0.17 | -3.238 | -0.845 | 2.145 | 0.787 | -2.027 | -1.927 | -6.997 | -4.454 | -2.119 | -4.033 | -2.421 | -9.716 | -7.313 | 5.314 | 11.468 | 12.561 | 10.504 | 9.973 | 8.502 | 8.125 | 7.091 | 4.921 | 5.041 | 2.282 | 0.562 | 1.846 | 1.655 | 3.949 | 5.051 | 2.708 | 2.392 | 2.061 | 1.989 | 0.483 | -0.49 | -1.001 | -0.963 | -1.866 | -1.619 | -2.909 | -2.963 | -2.864 | -3.377 | -2.885 | -2.035 | -2.518 | -1.937 | -1.448 | -0.6 | -0.6 | -1.2 | -9.7 | -9.7 | -9.7 | -9.7 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254.764 | 250.579 | 0 | 240.923 | 231.306 | 228.198 | 0 | 224.538 | 221.442 | 227.373 | 224.581 | 222.032 | 217.278 | 209.196 | 207.26 | 203.45 | 198.767 | 195.936 | 193.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.258 | -2.3 | -1.7 | -0.4 | 58.3 | 58.6 | 58.9 | 58.2 | 48.7 | 48.2 | 7.4 |
Totaal eigen vermogen van aandeelhouders
| 786.495 | 863.483 | 813.413 | 770.443 | 724.457 | 726.165 | 666.917 | 647.754 | 624.653 | 638.424 | 618.494 | 620.148 | 623.312 | 639.82 | 615.893 | 587.636 | 557.54 | 572.152 | 552.276 | 557.716 | 541.564 | 551.727 | 525.808 | 496.196 | 487.302 | 489.436 | 482.386 | 530.074 | 571.38 | 569.213 | 554.312 | 544.106 | 546.707 | 540.846 | 532.119 | 567.608 | 563.947 | 581.779 | 557.262 | 541.323 | 522.169 | 532.213 | 501.747 | 493.256 | 484.39 | 478.451 | 458.701 | 455.076 | 442.368 | 434.119 | 418.599 | 400.365 | 389.191 | 384.8 | 357.518 | 342.026 | 328.725 | 313.71 | 305.165 | 291.773 | 279.799 | 276 | 263.661 | 260.395 | 274.791 | 278.021 | 270.98 | 257.307 | 245.213 | 247.212 | 238.594 | 229.412 | 245.024 | 248.947 | 242.424 | 236.583 | 221.517 | 223.627 | 230.098 | 233.162 | 227.832 | 227.482 | 191.611 | 187.854 | 182.955 | 180.399 | 173.836 | 169.863 | 138.836 | 135.734 | 128.878 | 123.559 | 63.465 | 62.481 | 63.661 | 62.646 | 63.157 | 64.207 | 63.641 | 63.3 | 63.8 | 65.8 | 67.5 | 67.4 | 68.3 | 65.9 | 63.7 | 61.2 | 18 |
Totaal eigen vermogen
| 786.495 | 863.483 | 813.413 | 770.443 | 724.457 | 726.165 | 666.917 | 647.754 | 624.653 | 638.424 | 618.494 | 620.148 | 623.312 | 639.82 | 615.893 | 587.636 | 557.54 | 572.152 | 552.276 | 557.716 | 541.564 | 551.727 | 525.808 | 496.196 | 487.302 | 489.436 | 482.386 | 530.074 | 571.38 | 569.213 | 554.312 | 544.106 | 546.707 | 540.846 | 532.119 | 567.608 | 563.947 | 581.779 | 557.262 | 541.323 | 522.169 | 532.213 | 501.747 | 493.256 | 484.39 | 478.451 | 458.701 | 455.076 | 442.368 | 434.119 | 418.599 | 400.365 | 389.191 | 384.8 | 357.518 | 342.026 | 328.725 | 313.71 | 305.165 | 291.773 | 279.799 | 276 | 263.661 | 261.588 | 275.989 | 279.249 | 272.147 | 258.356 | 253.898 | 256.027 | 248.317 | 238.151 | 254.117 | 258.678 | 251.172 | 245.301 | 221.517 | 223.627 | 230.098 | 233.162 | 227.832 | 227.551 | 192.763 | 189.338 | 183.247 | 180.634 | 174 | 169.985 | 138.92 | 135.813 | 128.943 | 123.559 | 63.465 | 62.481 | 63.661 | 62.646 | 63.157 | 64.353 | 63.948 | 63.7 | 63.8 | 65.8 | 67.5 | 67.4 | 68.3 | 65.9 | 63.7 | 61.2 | 18 |
Totaal passiva en aandeelhoudersvermogen
| 2,113.514 | 1,936.008 | 1,831.075 | 1,726.477 | 1,588.452 | 1,555.686 | 1,483.303 | 1,466.23 | 1,467.767 | 1,443.15 | 1,459.091 | 1,443.106 | 1,410.639 | 1,384.367 | 1,325.96 | 1,300.803 | 1,270.948 | 1,268.541 | 1,286.594 | 1,301.926 | 1,290.102 | 1,264.864 | 1,284.115 | 1,297.677 | 1,327.928 | 1,255.691 | 1,396.031 | 1,346.759 | 1,351.524 | 1,230.087 | 1,235.737 | 1,258.005 | 1,253.013 | 991.723 | 1,075.302 | 1,010.391 | 1,014.824 | 979.674 | 1,005.93 | 1,056.658 | 1,028.055 | 1,024.186 | 939.747 | 935.27 | 952.782 | 919.796 | 855.602 | 813.685 | 786.725 | 749.896 | 721.741 | 625.237 | 598.272 | 584.916 | 552.295 | 530.294 | 513.376 | 513.114 | 493.987 | 473.112 | 475.259 | 474.828 | 478.871 | 494.424 | 498.248 | 507.641 | 498.542 | 501.835 | 468.26 | 451.483 | 432.789 | 436.867 | 446.02 | 403.498 | 377.394 | 369.453 | 361.108 | 347.12 | 345.263 | 335.502 | 319.432 | 331.801 | 273.239 | 237.145 | 226.51 | 229.538 | 234.367 | 224.432 | 185.981 | 175.358 | 160.259 | 157.142 | 93.318 | 92.396 | 101.517 | 107.516 | 104.082 | 103.023 | 103.511 | 100.8 | 94 | 93.4 | 95.4 | 98.9 | 96.5 | 86.8 | 84.3 | 81.7 | 53.1 |