Pro-Dex, Inc.
NASDAQ:PDEX
40.63 (USD) • At close November 4, 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 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 3.081 | 2.631 | 3.219 | 1.289 | 1.904 | 2.936 | 2.088 | 0.382 | 2.798 | 0.849 | 4.761 | 5.252 | 5.177 | 3.721 | 3.874 | 5.523 | 5.202 | 6.421 | 4.378 | 6.175 | 6.502 | 7.742 | 9.661 | 8.871 | 8.315 | 5.188 | 5.099 | 5.262 | 5.855 | 4.205 | 3.699 | 2.18 | 2.168 | 2.294 | 1.452 | 1.053 | 0.493 | 0.697 | 1.475 | 1.973 | 3.609 | 3.188 | 1.926 | 1.554 | 1.829 | 1.68 | 2.039 | 2.549 | 3.125 | 4.112 | 4.879 | 4.267 | 4.907 | 4.689 | 3.778 | 2.019 | 2.541 | 3.794 | 3.352 | 1.79 | 1.378 | 1.124 | 0.504 | 0.406 | 0.384 | 0.517 | 0.529 | 0.22 | 0.781 | 0.403 | 0.319 | 0.366 | 0.295 | 0.358 | 0.409 | 2.177 | 2.893 | 2.584 | 2.259 | 2.544 | 2.097 | 2.07 | 1.306 | 0.532 | 0.609 | 0.795 | 0.324 | 0.14 | 0.179 | 0.236 | 0.493 | 0.092 | 0.289 | 0.698 | 0.233 | 0.178 | 0.457 | 0.473 | 0.529 | 0.2 | 0 | 0.107 | 0.1 | 0 | 0 | 0 | 0.3 | 0.1 | 0.5 | 0.9 | 0.6 | 0.4 | 0.3 | 0.4 | 0.7 | 0.6 | 0.6 | 0.4 | 0.3 | 0.4 | 0.6 | 0.7 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.7 | 0.7 | 0.6 | 0.3 | 0.3 | 0 | 0 | 0 | 1.2 |
Kortetermijnbeleggingen
| 4.738 | 4.217 | 4.577 | 5.803 | 1.01 | 1.134 | 1.149 | 1.134 | 0.813 | 0.755 | 1.129 | 1.241 | 1.506 | 1.295 | 1.123 | 2.884 | 2.4 | 2.56 | 2.771 | 3.54 | 3.127 | 2.649 | 2.814 | 1.842 | 3.398 | 2.22 | 1.438 | 0.87 | 0.885 | 0.718 | 0.337 | 0.291 | 0 | 0 | 0 | 1.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.081 | 6.848 | 7.796 | 7.092 | 2.914 | 4.07 | 3.237 | 1.516 | 3.611 | 1.604 | 5.89 | 6.493 | 6.683 | 5.016 | 4.997 | 8.407 | 7.602 | 8.981 | 7.149 | 9.715 | 9.629 | 10.391 | 12.475 | 10.713 | 11.713 | 7.408 | 6.537 | 6.132 | 6.74 | 4.923 | 4.036 | 2.471 | 2.168 | 2.294 | 1.452 | 2.514 | 0.493 | 0.697 | 1.475 | 1.973 | 3.609 | 3.188 | 1.926 | 1.554 | 1.829 | 1.68 | 2.039 | 2.549 | 3.125 | 4.112 | 4.879 | 4.267 | 4.907 | 4.689 | 3.778 | 2.019 | 2.541 | 3.794 | 3.352 | 1.79 | 1.378 | 1.124 | 0.504 | 0.406 | 0.384 | 0.517 | 0.529 | 0.22 | 0.781 | 0.403 | 0.319 | 0.366 | 0.295 | 0.358 | 0.409 | 2.177 | 2.893 | 2.584 | 2.259 | 2.544 | 2.097 | 2.07 | 1.306 | 0.532 | 0.609 | 0.795 | 0.324 | 0.14 | 0.179 | 0.236 | 0.493 | 0.092 | 0.289 | 0.698 | 0.233 | 0.178 | 0.457 | 0.473 | 0.529 | 0.2 | 1.4 | 0.107 | 0.1 | 1.2 | 0 | 0 | 0.3 | 0.1 | 0.5 | 0.9 | 0.6 | 0.4 | 0.3 | 0.4 | 0.7 | 0.6 | 0.6 | 0.4 | 0.3 | 0.4 | 0.6 | 0.7 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.7 | 0.7 | 0.6 | 0.3 | 0.3 | 0 | 0 | 0 | 1.2 |
Nettovorderingen
| 13.456 | 13.887 | 12.516 | 13.169 | 11.454 | 9.952 | 10.565 | 12.195 | 11.047 | 15.384 | 8.68 | 8.85 | 10.093 | 10.933 | 11.921 | 4.621 | 6.138 | 5.155 | 4.17 | 2.683 | 3.157 | 4.1 | 3.807 | 5.004 | 4.813 | 4.131 | 4.584 | 4.3 | 3.404 | 3.624 | 3.885 | 3.467 | 3.68 | 2.979 | 3.986 | 2.861 | 3.326 | 3.207 | 4.753 | 3.757 | 2.342 | 2.88 | 2.168 | 2.241 | 1.775 | 1.617 | 2.177 | 1.835 | 2.489 | 2.313 | 2.723 | 2.3 | 2.354 | 3.14 | 3.136 | 2.566 | 2.733 | 2.704 | 2.776 | 2.3 | 2.879 | 2.531 | 2.039 | 2.691 | 3.183 | 3.047 | 3.497 | 3.059 | 2.967 | 3.436 | 3.879 | 3.458 | 3.501 | 4.063 | 2.899 | 2.643 | 2.892 | 3.617 | 2.565 | 1.604 | 2.086 | 2.37 | 1.888 | 2.17 | 2.251 | 1.62 | 2.476 | 1.678 | 1.919 | 1.95 | 1.41 | 1.415 | 1.983 | 1.386 | 2.76 | 3.598 | 3.353 | 3.934 | 3.508 | 3.9 | 2.9 | 3.157 | 2.6 | 2.6 | 2.8 | 3.363 | 3.4 | 4.3 | 3.9 | 3.5 | 4.1 | 5.2 | 4.9 | 5.1 | 5.1 | 4.3 | 4.4 | 3.4 | 3.2 | 3.2 | 2.8 | 2.6 | 2.8 | 2.9 | 2.8 | 2.6 | 2.7 | 2.4 | 2.4 | 2.3 | 2 | 1.5 | 1.2 | 0.8 | 0.6 | 0.3 |
Voorraad
| 16.604 | 15.269 | 14.242 | 15.026 | 16.264 | 16.167 | 15.145 | 15.135 | 15.664 | 12.678 | 11.866 | 9.285 | 8.907 | 8.437 | 8.368 | 9.152 | 8.313 | 8.238 | 8.643 | 7.808 | 6.844 | 6.239 | 4.805 | 4.54 | 4.565 | 4.393 | 3.382 | 3.196 | 3.512 | 3.085 | 2.975 | 3.272 | 3.37 | 3.573 | 4.118 | 4.481 | 4.251 | 4.31 | 3.444 | 2.88 | 2.587 | 2.6 | 3.184 | 3.552 | 3.973 | 3.834 | 3.746 | 3.515 | 3.482 | 2.791 | 3.059 | 4.733 | 4.041 | 3.703 | 3.417 | 3.906 | 3.85 | 3.228 | 2.856 | 3.216 | 3.532 | 3.365 | 3.754 | 4.006 | 4.64 | 5.101 | 4.713 | 5.007 | 4.434 | 4.622 | 4.735 | 4.743 | 4.311 | 3.98 | 4.603 | 3.575 | 3.317 | 3.145 | 2.952 | 2.976 | 2.885 | 2.542 | 2.601 | 2.925 | 3.067 | 2.835 | 2.943 | 2.576 | 2.715 | 2.924 | 3.33 | 3.212 | 2.919 | 3.007 | 4.604 | 4.889 | 4.923 | 4.246 | 4.52 | 4.9 | 4.9 | 4.699 | 5.5 | 4.9 | 4.6 | 4.452 | 4.4 | 4 | 4.1 | 4.2 | 4.9 | 5.1 | 4.8 | 4.7 | 4.9 | 4.1 | 4.2 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.7 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 0.3 | 0.7 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 |
Overige vlottende activa
| 5.361 | 0.345 | 1.072 | 0.901 | 0.201 | 1.924 | 1.919 | 1.664 | -0.002 | 1.5 | 1.663 | 1.46 | 0.335 | 0.627 | 1.281 | 0.53 | 0.485 | 0.3 | 0.616 | 0.685 | 0.725 | 1.053 | 0.974 | 0.518 | 0.503 | 0.301 | 0.379 | 0.148 | 0.024 | 0.289 | 0.009 | 1.015 | 0.6 | 0.372 | 0.129 | 0.165 | 0.203 | 0.194 | 0.323 | 0.357 | 0.21 | 0.225 | 0.266 | 0.228 | 0.199 | 0.216 | 0.316 | 0.346 | 0.261 | 0.281 | 0.355 | 0.396 | 0.426 | 0.308 | 0.439 | 0.414 | 0.419 | 0.383 | 0.232 | 0.945 | 0.263 | 0.235 | 0.894 | 2.262 | 2.316 | 2.25 | 1.501 | 1.462 | 1.425 | 1.296 | 1.269 | 1.335 | 0.964 | 0.857 | 0.944 | 0.749 | 0.825 | 0.585 | 0.963 | 1.016 | 1.059 | 0.869 | 0.893 | 0.952 | 0.876 | 0.851 | 0.56 | 0.33 | 0.102 | 0.79 | 0.802 | 1.93 | 2.177 | 2.164 | 1.456 | 1.282 | 1.44 | 1.332 | 0.619 | 0.9 | -0.1 | 1.348 | 2.7 | -0.1 | 0 | 0 | 0.9 | -0.1 | 0.5 | 0.6 | 1.5 | -0.1 | 1.2 | 0.6 | 0.3 | 0.7 | 0.5 | 0.2 | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0 | 0 | 0 | 0.5 | 0.1 | -0.1 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 38.502 | 36.349 | 35.626 | 36.6 | 31.424 | 30.979 | 31.145 | 31.387 | 31.835 | 31.166 | 28.099 | 26.088 | 26.018 | 25.013 | 26.567 | 22.71 | 22.538 | 22.674 | 20.578 | 20.891 | 20.355 | 21.783 | 22.061 | 20.775 | 21.594 | 16.233 | 14.882 | 13.935 | 13.788 | 11.921 | 11.15 | 10.225 | 9.818 | 9.218 | 9.685 | 10.021 | 8.273 | 8.408 | 9.995 | 8.967 | 8.748 | 8.893 | 7.544 | 7.575 | 7.776 | 7.347 | 8.278 | 8.245 | 9.357 | 9.497 | 11.016 | 11.696 | 11.728 | 11.84 | 10.77 | 8.905 | 9.543 | 10.109 | 9.216 | 8.251 | 8.052 | 7.255 | 7.191 | 9.365 | 10.523 | 10.915 | 10.24 | 9.748 | 9.607 | 9.757 | 10.202 | 9.902 | 9.071 | 9.258 | 8.855 | 9.144 | 9.927 | 9.931 | 8.739 | 8.14 | 8.127 | 7.851 | 6.688 | 6.579 | 6.803 | 6.101 | 6.303 | 5.284 | 5.498 | 6.438 | 6.129 | 6.735 | 7.443 | 7.351 | 9.053 | 9.946 | 10.172 | 9.985 | 9.176 | 9.9 | 9.1 | 9.311 | 10.9 | 8.6 | 8.6 | 8.516 | 9 | 9.3 | 9.9 | 9.9 | 11.1 | 11.8 | 11.2 | 10.8 | 11 | 9.7 | 9.7 | 4.8 | 5 | 5 | 4.7 | 4.6 | 4.5 | 4.4 | 4.2 | 4.1 | 4 | 3.8 | 3.8 | 3.7 | 3.1 | 2.1 | 1.5 | 1 | 0.8 | 1.7 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1.37 | 12.652 | 12.945 | 13.208 | 12.952 | 13.2 | 13.403 | 13.562 | 13.327 | 13.424 | 13.34 | 13.424 | 13.466 | 12.887 | 12.258 | 11.965 | 5.49 | 5.629 | 5.758 | 5.875 | 5.84 | 2.726 | 2.511 | 2.115 | 2.148 | 1.755 | 1.739 | 1.842 | 1.427 | 1.429 | 1.504 | 1.458 | 1.583 | 1.286 | 1.198 | 1.225 | 1.337 | 1.47 | 1.604 | 1.562 | 1.473 | 1.575 | 1.682 | 1.794 | 1.926 | 2.065 | 2.187 | 2.29 | 2.429 | 2.539 | 2.597 | 3.559 | 3.534 | 3.661 | 3.766 | 3.767 | 3.927 | 4.092 | 5.551 | 5.706 | 5.846 | 5.981 | 6.114 | 6.282 | 6.416 | 6.47 | 5.286 | 4.355 | 4.027 | 3.778 | 3.732 | 3.761 | 3.757 | 3.726 | 3.702 | 1.225 | 1.106 | 1.156 | 1.01 | 1.055 | 0.994 | 1.03 | 1 | 0.995 | 1.04 | 1.04 | 1.034 | 0.961 | 0.968 | 1.025 | 1.277 | 1.168 | 1.241 | 1.264 | 1.889 | 1.947 | 2.53 | 2.661 | 2.788 | 2.9 | 3 | 3.111 | 3.2 | 3.1 | 3 | 2.866 | 3 | 2.7 | 2.6 | 2.7 | 3.3 | 3.4 | 3.2 | 3.3 | 3 | 3.1 | 3.2 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 1.2 | 1.3 |
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 | 0.112 | 0.112 | 0.112 | 0.112 | 0.112 | 0.112 | 0.112 | 0.353 | 0.353 | 0.353 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.997 | 2.931 | 2.892 | 1,110 | 1,110 | 1,110 | 1.11 | 1.11 | 1.11 | 1,110 | 1,110 | 1,110 | 1,110 | 0 | 1,110 | 1,110 | 1,110 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.047 | 0.054 | 0.061 | 0.068 | 0.075 | 0.081 | 0.087 | 0.098 | 0.108 | 0.118 | 0.162 | 0.157 | 0.195 | 0.186 | 0.163 | 0.158 | 0.159 | 0.162 | 0.138 | 0.145 | 0.129 | 0.129 | 0.133 | 0.139 | 0.134 | 0.14 | 0.145 | 0.194 | 0.316 | 0.32 | 0.32 | 0.331 | 0.336 | 0.451 | 0.442 | 0.48 | 0.512 | 0.547 | 0.577 | 0.334 | 0.165 | 0.105 | 0.053 | 0.04 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,444 | 140 | 0 | 0.144 | 0.147 | 0.15 | 1.172 | 1.197 | 1.221 | 1.246 | 1.271 | 1.296 | 1.321 | 1.345 | 1.37 | 1.395 | 1.417 | 1.441 | 2.633 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.142 | 1.418 | 1.541 | 1.663 | 1.785 | 2.402 | 2.516 | 2.712 | 2.859 | 2.973 | 3 | 3.1 | 3.222 | 7.9 | 8.1 | 8.3 | 8.746 | 9 | 9.2 | 9.4 | 9.7 | 12.9 | 13.2 | 13.4 | 13.7 | 10.8 | 11 | 11.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 |
Goodwill en immateriële activa
| 0.047 | 0.054 | 0.061 | 0.068 | 0.075 | 0.081 | 0.087 | 0.098 | 0.108 | 0.118 | 0.162 | 0.157 | 0.195 | 0.186 | 0.163 | 0.158 | 0.159 | 0.162 | 0.138 | 0.145 | 0.129 | 0.129 | 0.133 | 0.139 | 0.134 | 0.14 | 0.145 | 0.194 | 0.428 | 0.432 | 0.432 | 0.443 | 0.448 | 0.563 | 0.554 | 0.833 | 0.865 | 0.9 | 0.93 | 0.334 | 0.165 | 0.105 | 0.053 | 0.04 | 0.017 | -59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,444 | 2.997 | 2.997 | 3.141 | 3.144 | 3.147 | 4.169 | 4.194 | 4.218 | 4.243 | 4.268 | 4.293 | 4.318 | 4.342 | 4.367 | 4.392 | 4.348 | 4.333 | 2.633 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.142 | 1.418 | 1.541 | 1.663 | 1.785 | 2.402 | 2.516 | 2.712 | 2.859 | 2.973 | 3 | 3.1 | 3.222 | 7.9 | 8.1 | 8.3 | 8.746 | 9 | 9.2 | 9.4 | 9.7 | 12.9 | 13.2 | 13.4 | 13.7 | 10.8 | 11 | 11.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 |
Langetermijnbeleggingen
| 1.475 | 1.563 | 1.543 | 1.509 | 1.422 | 7.521 | 1.534 | 1.726 | 1.889 | 1.779 | 1.778 | 1.94 | 1.656 | 1.704 | 3.026 | 3.238 | 2.309 | 2.36 | 1.659 | 1.61 | 1.306 | 0.582 | 0.234 | 0.021 | 0.03 | 0.043 | 0.8 | 0.8 | 0.45 | 0.45 | 0 | 0 | 0 | 0 | 0 | -0.043 | 1.709 | 1.652 | -0.139 | 1.002 | 1.082 | 1.058 | 0.834 | 0.903 | 0.654 | 0.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -1,183 | -1,182 | -2.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.555 | 3.288 | 0.008 | 0.008 | 0.008 | 0.008 | 0.764 | 0.764 | 0.764 | 0.797 | 0.463 | 0.463 | 0.463 | 0.463 | 0.259 | 0.259 | 0.259 | 0.259 | 0.053 | 0.163 | 0.301 | 0.26 | 0.652 | 0.936 | 1.22 | 1.678 | 1.845 | 1.971 | 2.003 | 2.048 | 2.232 | 2.837 | 0 | 0 | 0 | 0.043 | 0.043 | 0.07 | 0.139 | 0.146 | 0.115 | 0.115 | 0.06 | 60 | 60 | 59 | 109 | 109 | 109 | 109 | 162 | 162 | 162 | 0 | 209 | 209 | 209 | 0 | 0 | 0 | 0 | 0 | 0.15 | 1,183 | 1,182 | 2.008 | 0.229 | 0.229 | 0.229 | 0.229 | 0.183 | 0.295 | 0.378 | 0.378 | 0.392 | 0.481 | 0.541 | 0.541 | 0.788 | 0.788 | 0.788 | 0.788 | 0.833 | 0.833 | 0.833 | 0.833 | 1.326 | 1.326 | 1.326 | 1.326 | 1.323 | 1.097 | 0.768 | 0.761 | 0.612 | 0.612 | 0.612 | 0.61 | 1.7 | 1.7 | 1.7 | 1.7 | 0.4 | 0.4 | 0.4 | 0.44 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 11.359 | 0.304 | 0.365 | 0.034 | 3.704 | 0.034 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.067 | 0.067 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.04 | 0.04 | 0.04 | 0.04 | 0.068 | 0.068 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.08 | 0.08 | 0.08 | 0.088 | 0.043 | 0.016 | 0.086 | -0.066 | -0.038 | -0.038 | 0.017 | -59.923 | -59.92 | 0.813 | -108.214 | -108.214 | -108.214 | -108.214 | -161.213 | -161.947 | -161.947 | 0.06 | -208.94 | -208.94 | -208.939 | -4,443.922 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.084 | 0.062 | 0.068 | 0.034 | 0.033 | 0.037 | 0.025 | 0.037 | 0.074 | 0.063 | 0.044 | 0.036 | 0.034 | 0.02 | 0.018 | 0.048 | 0.037 | 0.046 | 0.016 | 0.011 | 0.011 | 0.011 | 0.02 | 0.034 | 0.039 | 0.058 | 0.037 | 0.425 | 0.536 | 0.577 | 0.583 | 0.587 | 0.665 | 0.304 | 0.308 | 0.365 | 0.2 | 0.4 | 0.354 | 2.5 | 2.5 | 2.5 | 2.271 | 1.6 | 1.6 | 1.5 | 1.4 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.4 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.2 |
Totaal niet-vlottende activa
| 15.806 | 17.861 | 14.922 | 14.827 | 18.161 | 20.844 | 15.83 | 16.192 | 16.13 | 16.16 | 15.785 | 16.026 | 15.847 | 15.307 | 15.748 | 15.662 | 8.259 | 8.452 | 7.65 | 7.835 | 7.616 | 3.737 | 3.57 | 3.251 | 3.6 | 3.684 | 4.6 | 4.878 | 4.379 | 4.43 | 4.239 | 4.809 | 2.111 | 1.929 | 1.832 | 2.146 | 3.997 | 4.108 | 2.62 | 2.978 | 2.797 | 2.815 | 2.646 | 2.814 | 2.677 | 3.248 | 2.973 | 3.076 | 3.215 | 3.325 | 3.384 | 3.612 | 3.587 | 3.721 | 3.826 | 3.827 | 3.988 | 4.17 | 8.635 | 8.79 | 9.074 | 9.212 | 9.348 | 10.535 | 10.672 | 10.756 | 9.792 | 8.885 | 8.586 | 8.35 | 8.294 | 8.497 | 8.59 | 8.496 | 8.463 | 4.373 | 2.777 | 2.825 | 2.956 | 2.99 | 2.938 | 2.944 | 2.954 | 2.949 | 2.994 | 3.003 | 3.504 | 3.436 | 3.462 | 3.53 | 4.443 | 4.342 | 4.249 | 4.393 | 5.49 | 5.74 | 6.158 | 6.438 | 7.826 | 7.8 | 8.2 | 8.387 | 14 | 14.1 | 14.2 | 14.323 | 14.1 | 14 | 14 | 14.3 | 16.9 | 17.3 | 17.3 | 17.5 | 14.3 | 14.6 | 14.8 | 0.9 | 1 | 0.9 | 1 | 1 | 0.8 | 0.7 | 0.7 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.7 | 0.9 | 1.6 | 1.6 |
Totaal activa
| 54.308 | 54.21 | 50.548 | 51.427 | 49.585 | 51.823 | 46.975 | 47.579 | 47.965 | 47.326 | 43.884 | 42.114 | 41.865 | 40.32 | 42.315 | 38.372 | 30.797 | 31.126 | 28.228 | 28.726 | 27.971 | 25.52 | 25.631 | 24.026 | 25.194 | 19.917 | 19.482 | 18.813 | 18.167 | 16.351 | 15.389 | 15.034 | 11.929 | 11.147 | 11.517 | 12.167 | 12.27 | 12.516 | 12.615 | 11.945 | 11.545 | 11.708 | 10.19 | 10.389 | 10.453 | 10.595 | 11.251 | 11.321 | 12.572 | 12.822 | 14.4 | 15.308 | 15.315 | 15.561 | 14.596 | 12.732 | 13.531 | 14.279 | 17.851 | 17.041 | 17.126 | 16.467 | 16.539 | 19.9 | 21.195 | 21.671 | 20.032 | 18.633 | 18.193 | 18.107 | 18.496 | 18.399 | 17.661 | 17.754 | 17.318 | 13.517 | 12.704 | 12.756 | 11.695 | 11.13 | 11.065 | 10.795 | 9.642 | 9.528 | 9.797 | 9.104 | 9.807 | 8.72 | 8.96 | 9.968 | 10.572 | 11.077 | 11.692 | 11.744 | 14.543 | 15.686 | 16.33 | 16.423 | 17.002 | 17.7 | 17.3 | 17.698 | 24.9 | 22.7 | 22.8 | 22.839 | 23.1 | 23.3 | 23.9 | 24.2 | 28 | 29.1 | 28.5 | 28.3 | 25.3 | 24.3 | 24.5 | 5.7 | 6 | 5.9 | 5.7 | 5.6 | 5.3 | 5.1 | 4.9 | 4.7 | 4.3 | 4.1 | 4.1 | 4 | 3.4 | 2.5 | 2.2 | 1.9 | 2.4 | 3.3 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4.442 | 4.513 | 3.435 | 2.909 | 2.74 | 2.261 | 3.068 | 3.364 | 3.549 | 3.761 | 3.533 | 2.315 | 2.476 | 2.288 | 2.524 | 2.47 | 1.834 | 1.965 | 1.912 | 1.672 | 1.376 | 1.996 | 1.543 | 0.97 | 1.197 | 1.083 | 0.873 | 0.923 | 0.943 | 1.159 | 0.946 | 0.761 | 1.184 | 0.841 | 1.132 | 1.286 | 1.209 | 1.867 | 1.534 | 0.83 | 0.617 | 0.744 | 0.603 | 0.626 | 0.482 | 0.844 | 0.981 | 0.576 | 1.107 | 0.633 | 1.029 | 1.624 | 1.163 | 1.207 | 1.477 | 0.935 | 1.606 | 1.279 | 0.829 | 0.568 | 1.402 | 0.827 | 1.052 | 0.664 | 1.303 | 1.736 | 1.952 | 1.319 | 1.096 | 1.11 | 1.178 | 1.351 | 1.259 | 0.952 | 0.851 | 0.855 | 0.826 | 1.158 | 0.625 | 0.447 | 0.545 | 0.397 | 0.205 | 0.337 | 0.545 | 0.642 | 1.072 | 0.266 | 0.442 | 0.765 | 0.719 | 0.988 | 0.845 | 0.817 | 1.047 | 1.229 | 1.25 | 0.849 | 1.864 | 2.7 | 2.7 | 3.048 | 3 | 1.3 | 1.1 | 1.014 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1.1 | 1.2 | 1 | 1.2 | 1 | 1.3 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 2.401 | 4.829 | 3.858 | 3.846 | 2.84 | 4.243 | 3.114 | 3.11 | 3.297 | 3.285 | 1.642 | 1.26 | 1.248 | 1.236 | 1.11 | 0.479 | 0.66 | 0.651 | 0.642 | 0.633 | 0.624 | 0.622 | 0.622 | 0.623 | 0.583 | 0.035 | 0.035 | 0.06 | 0.059 | 0.058 | 0.057 | 0.057 | 0.056 | 0.026 | 0.024 | 0.523 | 0.528 | 0.031 | 0.033 | 0.011 | 0.009 | 0.008 | 0.007 | 0.007 | 0.006 | 0.005 | 0.005 | 0 | 0 | 0.774 | 0.357 | 0.357 | 0.357 | 0.357 | 0.357 | 0.331 | 1.267 | 0.435 | 0.434 | 0.434 | 0.433 | 0.433 | 0.432 | 1.081 | 2.964 | 2.426 | 0.78 | 0.279 | 0.279 | 0.576 | 1.478 | 1.477 | 0.677 | 1.177 | 1.276 | 0 | 0 | 0 | 0 | 0 | 0.071 | 0.07 | 0.069 | 0.333 | 0.776 | 0.497 | 0.698 | 0.399 | 0.259 | 0.772 | 0.267 | 0.276 | 0.276 | 0.283 | 6.168 | 6.641 | 7.249 | 7.637 | 8.008 | 8.3 | 8.5 | 8.691 | 1.6 | 1.4 | 1.5 | 1.395 | 1.3 | 1.2 | 1.2 | 1.2 | 1.3 | 2.4 | 2.5 | 2.4 | 2.9 | 2.7 | 1.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 1 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 |
Belastingschulden
| 0.423 | 0.632 | 0.39 | 0.389 | 0 | 0.453 | 1.48 | 1.026 | 0.731 | 0.544 | 1.164 | 0.991 | 0.709 | 0.397 | 1.207 | 0.615 | 0.486 | 0.804 | 0.325 | 0.352 | 0.191 | 0.162 | 0.265 | 0 | 0 | 0.123 | 0 | 0 | 0.01 | 0 | 0.133 | 0.003 | 0 | 0.001 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0.048 | 0.053 | 0.048 | 0.048 | 0.047 | 0.048 | 0.048 | 0.047 | 0.047 | 0.047 | 0 | 0.03 | 0.08 | 0.078 | 0.237 | 0.074 | 0.048 | 0.079 | -36 | 0.064 | 0.054 | 0.053 | 0.735 | 908 | 869 | 0 | 114 | 212 | 0 | 202 | 0 | 0 | 0 | -139 | 0 | 0 | 100 | 13 | 0.655 | 0.58 | 0.786 | 809 | 485 | 311 | 158 | 0 | 115 | 78 | 97 | -69 | 221 | 457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.423 | 0.014 | 0.035 | 0.389 | 0 | 0.453 | 0.057 | 0.851 | 0.851 | 1.013 | 0.896 | 0.584 | 0.293 | 0.15 | 0.2 | 0.2 | 0.2 | 0.2 | 0.36 | 0.36 | 0.24 | 0.215 | 0.2 | 0.03 | 0.07 | 0.031 | 0.076 | 0 | 0.018 | 0.019 | 0.059 | 0.452 | 0.319 | 0.212 | 0.117 | 0.282 | 0.62 | 0.594 | 0.53 | 0.501 | 0.247 | 0.232 | 0.277 | 0.247 | 0.212 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.258 | 0 | 2.053 | 1.703 | 1.467 | 1.187 | 1.183 | 0.928 | 0.949 | 0.871 | 0.971 | 0.701 | 0 | 0 | 0 | 0 | 0 | 0.401 | 0.78 | 0.576 | 0.524 | 0.508 | 0.349 | 0.418 | 0.534 | 0.648 | 0.801 | 0.959 | 0.773 | 1.042 | 1.081 | 0 | 0 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.9 | 1 | 0 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 4.019 | 3.536 | 3.091 | 2.846 | 2.701 | 2.719 | 3.905 | 4.34 | 3.976 | 2.751 | 1.652 | 1.812 | 2.195 | 2.198 | 2.642 | 1.785 | 1.757 | 2.411 | 1.524 | 1.287 | 1.306 | 1.437 | 1.386 | 1.052 | 1.055 | 1.389 | 0.972 | 0.987 | 0.773 | 1.344 | 1.29 | 1.449 | 1.094 | 0.998 | 0.895 | 1.036 | 1.257 | 1.202 | 1.686 | 1.352 | 1.259 | 1.143 | 1.318 | 1.137 | 1.194 | 1.324 | 1.266 | 1.055 | 1.511 | 1.472 | 1.995 | 1.774 | 1.884 | -160.543 | 2.132 | 1.755 | 2.243 | 2.026 | 2.069 | 1.625 | 1.408 | 1.447 | 1.443 | 0.045 | 1.712 | 0.114 | 0.114 | 0.212 | 0.424 | 0.24 | 0.082 | 0.082 | 0.071 | 0.071 | 0.071 | 0.602 | 0.497 | 0.485 | 1.087 | 1.032 | 0.786 | 0.809 | 0.485 | 0.312 | 0.158 | 0.029 | 0.115 | 0.078 | 0.097 | 0.101 | 0.221 | 0.457 | 0.457 | 0.467 | 1.274 | 1.41 | 1.469 | 2.007 | 1.769 | 0.1 | 1.6 | 1.59 | 1.6 | 0.9 | 1.2 | 1.149 | 0.4 | 0.5 | 0.3 | 1 | 0.8 | 1.1 | 0.9 | 2.1 | 2 | 1.7 | 2.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.4 | 0.5 | 0.4 | 0.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0 | 0.5 | 0.3 | 0.3 | 0.1 |
Totaal kortlopende verplichtingen
| 11.285 | 12.892 | 10.419 | 9.99 | 8.281 | 9.676 | 10.144 | 11.665 | 11.673 | 10.81 | 7.723 | 5.971 | 6.212 | 5.872 | 6.476 | 4.934 | 4.451 | 5.227 | 4.438 | 3.952 | 3.546 | 4.27 | 3.751 | 2.675 | 2.905 | 2.538 | 1.956 | 1.97 | 1.793 | 2.58 | 2.352 | 2.719 | 2.653 | 2.077 | 2.168 | 3.127 | 3.614 | 3.694 | 3.783 | 2.694 | 2.132 | 2.127 | 2.205 | 2.017 | 1.894 | 2.314 | 2.252 | 1.631 | 2.618 | 2.879 | 3.381 | 3.755 | 3.404 | 4.021 | 3.966 | 3.021 | 5.116 | 3.74 | 3.332 | 2.627 | 3.243 | 2.707 | 2.927 | 3.048 | 5.979 | 6.329 | 4.549 | 3.277 | 2.986 | 3.109 | 3.666 | 3.859 | 2.878 | 3.171 | 2.899 | 1.457 | 1.323 | 1.643 | 1.712 | 1.479 | 1.803 | 2.056 | 1.335 | 1.506 | 1.987 | 1.517 | 2.303 | 1.277 | 1.446 | 2.439 | 2.166 | 2.494 | 2.62 | 2.648 | 8.489 | 9.281 | 9.968 | 10.493 | 11.641 | 12.7 | 12.8 | 13.329 | 6.2 | 3.6 | 3.8 | 3.558 | 3.3 | 3.4 | 3.3 | 3 | 3.2 | 4.8 | 4.8 | 5.5 | 6.1 | 5.4 | 5.2 | 1.3 | 1.1 | 1.1 | 1 | 1 | 1.2 | 1 | 1.1 | 1 | 0.8 | 0.8 | 0.8 | 0.8 | 1.3 | 0.3 | 0.8 | 0.6 | 0.5 | 0.2 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 12.146 | 7.536 | 7.884 | 9.643 | 10.101 | 10.549 | 10.992 | 11.44 | 11.876 | 12.304 | 12.726 | 13.147 | 13.561 | 13.967 | 14.224 | 10.984 | 5.809 | 6.033 | 6.306 | 6.55 | 6.79 | 3.934 | 4.091 | 4.246 | 4.45 | 0.006 | 0.015 | 0.031 | 0.046 | 0.061 | 0.076 | 0.091 | 0.105 | 0.046 | 0.052 | 0.058 | 0.065 | 0.07 | 0.076 | 0.001 | 0.004 | 0.007 | 0.009 | 0.012 | 0.014 | 0.015 | 0.017 | 0 | 0 | 0 | 0.506 | 0.595 | 0.685 | 0.774 | 0.863 | 0.836 | 0 | 2.46 | 2.569 | 2.678 | 2.786 | 2.895 | 3.003 | 3.132 | 1.553 | 1.56 | 1.776 | 1.847 | 1.917 | 1.989 | 2.056 | 2.126 | 2.196 | 2.265 | 2.333 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0.075 | 0.093 | 0.111 | 0.134 | 0.145 | 0.177 | 0.179 | 0.197 | 0.211 | 0.395 | 0.242 | 0.23 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.1 | 0.143 | 7.7 | 7.4 | 6.6 | 6.121 | 6.4 | 6.5 | 7.5 | 8.4 | 9.1 | 7.4 | 6.6 | 5.4 | 5 | 5.1 | 5.8 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.2 | 0.2 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 1.291 | -0.008 | -0.008 | -0.008 | 0 | 0 | 0 | -1.59 | 0 | 0 | 0 | -0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163 | 0 | 0 | 0 | 0 | 0 | 0 | 0.224 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.733 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 1.59 | 0 | 0 | 0 | 0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0.043 | 0.07 | 0.144 | 0.146 | 0.115 | 0.115 | 0.06 | 0.06 | 0.06 | 0.059 | 0.109 | 0.109 | 0.109 | 0.109 | 0.162 | 0.162 | 0.162 | 0.163 | 0.209 | 0.209 | 0.191 | 0.209 | 0.188 | 0.184 | 0.173 | 0.171 | 0.15 | 0.29 | 0.29 | 0.29 | 0 | 0 | 0 | -35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 |
Overige niet-vlottende verplichtingen
| 0 | 1.182 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0.544 | 1.164 | 0.991 | 0.709 | 0.397 | 1.207 | 0.615 | 0.486 | 0.804 | 0.325 | 0.352 | 0.191 | 0.308 | 0.135 | 0.123 | 0.112 | 0.097 | 0.082 | 0.067 | 0.053 | 0 | 0 | 0.023 | 0.045 | 0.147 | 0.157 | 0.173 | 0.188 | 0.204 | 0.21 | 0.221 | 0.232 | 0.243 | 0.245 | 0.253 | 0.261 | 0.27 | 0.277 | 0.28 | 0.282 | 0.284 | 0.286 | 0.285 | 0.282 | -162.721 | 0.277 | 0.27 | 0.263 | 0.255 | 0.247 | 0.236 | 0 | 0.212 | 0 | 0.184 | 0.211 | 0.194 | 0.045 | 0 | 0.158 | 0.158 | 0.158 | 0.158 | 0.245 | 0.245 | 0.245 | 0.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | -0.2 | 0 | 0.1 | 0.1 | 0.1 | -0.1 | -0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.5 | 0.7 | 0.4 | 0.4 |
Totaal niet-vlottende verplichtingen
| 12.146 | 10.451 | 9.191 | 9.651 | 10.109 | 10.557 | 10.992 | 11.44 | 11.876 | 12.848 | 13.89 | 14.138 | 14.27 | 14.364 | 15.431 | 11.599 | 6.295 | 6.837 | 6.631 | 6.902 | 6.981 | 4.242 | 4.226 | 4.369 | 4.562 | 0.103 | 0.097 | 0.098 | 0.099 | 0.061 | 0.076 | 0.114 | 0.15 | 0.193 | 0.209 | 0.274 | 0.296 | 0.344 | 0.43 | 0.368 | 0.351 | 0.365 | 0.314 | 0.325 | 0.335 | 0.344 | 0.403 | 0.389 | 0.391 | 0.393 | 0.954 | 1.042 | 1.129 | 1.216 | 1.349 | 1.315 | 0.454 | 2.924 | 3.004 | 3.098 | 3.183 | 3.278 | 3.353 | 3.606 | 2.054 | 2.044 | 1.821 | 1.847 | 2.075 | 2.147 | 2.214 | 2.284 | 2.441 | 2.51 | 2.578 | 0.245 | 0 | 0 | 0 | 0 | 0.057 | 0.075 | 0.093 | 0.11 | 0.134 | 0.145 | 0.177 | 0.179 | 0.197 | 0.211 | 0.395 | 0.242 | 0.23 | 0.25 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0.1 | 0.143 | 7.7 | 7.4 | 6.6 | 6.121 | 6.5 | 6.5 | 7.5 | 8.4 | 9.1 | 7.4 | 6.6 | 5.4 | 5 | 5.2 | 5.8 | 0.5 | 0.2 | 0.5 | 0.6 | 0.6 | 0.3 | 0.1 | 0.3 | 0.7 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.9 | 1.2 | 1.4 | 1.4 |
Totaal passiva
| 23.431 | 23.343 | 19.61 | 19.641 | 18.39 | 20.233 | 21.136 | 23.105 | 23.549 | 23.658 | 21.613 | 20.109 | 20.482 | 20.236 | 21.907 | 16.533 | 10.746 | 12.064 | 11.069 | 10.854 | 10.527 | 8.512 | 7.977 | 7.044 | 7.467 | 2.641 | 2.053 | 2.068 | 1.892 | 2.641 | 2.428 | 2.833 | 2.803 | 2.27 | 2.377 | 3.401 | 3.91 | 4.038 | 4.213 | 3.062 | 2.483 | 2.492 | 2.519 | 2.342 | 2.229 | 2.658 | 2.655 | 2.02 | 3.009 | 3.272 | 4.335 | 4.797 | 4.533 | 5.237 | 5.315 | 4.336 | 5.57 | 6.664 | 6.336 | 5.725 | 6.426 | 5.985 | 6.28 | 6.654 | 8.033 | 8.373 | 6.37 | 5.124 | 5.061 | 5.256 | 5.88 | 6.143 | 5.319 | 5.681 | 5.477 | 1.702 | 1.323 | 1.643 | 1.712 | 1.479 | 1.86 | 2.131 | 1.428 | 1.616 | 2.121 | 1.662 | 2.48 | 1.456 | 1.643 | 2.65 | 2.561 | 2.736 | 2.85 | 2.898 | 8.489 | 9.281 | 9.968 | 10.493 | 11.641 | 12.4 | 12.9 | 13.472 | 13.9 | 11 | 10.4 | 9.679 | 9.8 | 9.9 | 10.8 | 11.4 | 12.3 | 12.2 | 11.4 | 10.9 | 11.1 | 10.6 | 11 | 1.8 | 1.3 | 1.6 | 1.6 | 1.6 | 1.5 | 1.1 | 1.4 | 1.7 | 1.2 | 1.2 | 1.3 | 1.2 | 1.7 | 0.8 | 1.7 | 1.8 | 1.9 | 1.6 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.3 | 0.3 | 0.283 | 0.3 | 0.3 | 0.3 | 0.283 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0.3 | 0.3 | 0.3 | 0 | 0.3 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1.461 | 3.917 | 5.575 | 7.078 | 6.987 | 6.767 | 6.585 | 6.533 | 7.354 | 7.682 | 7.69 | 7.886 | 8.188 | 7.953 | 9.059 | 12.621 | 12.583 | 12.752 | 12.97 | 13.634 | 15.161 | 15.815 | 17.116 | 17.209 | 18.639 | 19.835 | 20.034 | 19.889 | 19.75 | 17.704 | 17.704 | 17.838 | 17.951 | 17.988 | 18.44 | 18.434 | 18.418 | 18.411 | 18.408 | 18.497 | 18.587 | 18.582 | 17.061 | 17.044 | 17.031 | 17.012 | 17.004 | 16.962 | 16.876 | 16,846 | 16,817 | 16.777 | 16,756 | 16,744 | 16,730 | 16,714 | 0 | 0 | 0 | 0 | 16.609 | 0 | 16.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.046 | 15.94 | 15.933 | 15.737 | 15.404 | 15.148 | 15.075 | 15.069 | 15.033 | 15.033 | 14.999 | 15.002 | 15.001 | 15.031 | 15.033 | 15.02 | 15.02 | 15.02 | 15.02 | 14.976 | 14.976 | 14.976 | 14.976 | 14.838 | 14.8 | 14.8 | 14.838 | 14.8 | 14.8 | 14.8 | 14.838 | 14.6 | 14.6 | 14.6 | 14.6 | 16.7 | 16.7 | 16.7 | 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
| 29.416 | 26.95 | 25.363 | 24.708 | 24.208 | 24.823 | 19.254 | 17.941 | 17.062 | 15.986 | 14.581 | 14.119 | 13.195 | 12.346 | 11.493 | 9.498 | 9.161 | 7.896 | 5.351 | 4.138 | 2.889 | 1.742 | 0.854 | 0.122 | -1.057 | -2.406 | -2.574 | -3.054 | -3.399 | -4.027 | -4.743 | -5.631 | -8.825 | -9.111 | -9.3 | -9.668 | -10.058 | -9.933 | -10.006 | -9.93 | -9.738 | -9.568 | -9.592 | -9.206 | -8.868 | -9.08 | -8.408 | -7.661 | -7.313 | -7.296 | -6.752 | -6.266 | -5.974 | -6.42 | -7.449 | -8.318 | -8.718 | -9.06 | -5.155 | -5.329 | -5.909 | -6.092 | -6.295 | -3.284 | -3.365 | -3.247 | -2.835 | -2.934 | -3.256 | -3.489 | -3.652 | -3.868 | -3.752 | -3.993 | -4.224 | -4.231 | -4.559 | -4.82 | -5.748 | -6.023 | -6.207 | -6.669 | -7.106 | -7.366 | -7.596 | -7.789 | -7.901 | -7.957 | -7.928 | -7.922 | -7.21 | -6.874 | -6.367 | -6.356 | -9.098 | -8.741 | -8.777 | -9.203 | -9.628 | -9.9 | -10.6 | -10.744 | -4 | -3.3 | -2.5 | -1.811 | -1.6 | -1.4 | -1.8 | -2.1 | -2.2 | -1 | -0.9 | -0.5 | -0.8 | -1.1 | -1.4 | -1.7 | -1.3 | -1.3 | -1.5 | -1.7 | -1.8 | -1.8 | -2.1 | -2.3 | -2.2 | -2.4 | -2.4 | -2.5 | -2.4 | -2.5 | -2.7 | -3 | 2.5 | 1.2 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0.215 | -0.144 | -0.28 | -1.693 | -1.586 | -1.162 | 0.1 | -0.606 | -0.549 | -0.316 | -0.349 | 0.145 | -0.153 | -0.031 | -0.09 | -0.076 | 0.033 | 0 | -0.006 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 0.316 | 0.213 | 0.202 | 0.202 | 0.209 | 0.061 | 0.005 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.013 | -0.019 | -0.025 | -0.032 | -0.038 | -0.044 | -0.051 | -0.057 | -0.063 | -0.069 | -0.076 | -0.082 | -0.088 | -0.094 | -0.101 | -0.107 | -0.113 | -0.119 | -0.126 | -0.132 | -0.1 | -0.1 | -0.151 | -0.2 | -0.2 | -0.2 | -0.15 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 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
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0.144 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -9.563 | -16,829.154 | -16,800.183 | 0 | -16,739.244 | -16,727.256 | -16,713.27 | -16,697.286 | 16.679 | 16.675 | 16.67 | 16.645 | 0 | 16.574 | 0 | 16.53 | 16.527 | 16.545 | 16.497 | 16.443 | 16.388 | 16.34 | 16.268 | 16.124 | 16.094 | 16.066 | 16.065 | 0 | 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 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 1 | 0.9 | 1 | 17.9 | 14.7 | 14.5 | 14.6 | 5.6 | 5.7 | 5.6 | 5.6 | 5.7 | 5.3 | 5.5 | 5.3 | 5 | 5 | 5 | 4.9 | 5 | 3.8 | 3.9 | 3.2 | 3.1 | -2 | 0.5 |
Totaal eigen vermogen van aandeelhouders
| 30.877 | 30.867 | 30.938 | 31.786 | 31.195 | 31.59 | 25.839 | 24.474 | 24.416 | 23.668 | 22.271 | 22.005 | 21.383 | 20.084 | 20.408 | 21.839 | 20.051 | 19.062 | 17.159 | 17.872 | 17.444 | 17.008 | 17.654 | 16.982 | 17.727 | 17.276 | 17.429 | 16.745 | 16.275 | 13.71 | 12.961 | 12.201 | 9.126 | 8.877 | 9.14 | 8.766 | 8.36 | 8.478 | 8.402 | 8.883 | 9.062 | 9.216 | 7.671 | 8.047 | 8.224 | 7.937 | 8.596 | 9.301 | 9.563 | 9.55 | 10.065 | 10.511 | 10.782 | 10.324 | 9.281 | 8.396 | 7.961 | 7.615 | 11.515 | 11.316 | 10.7 | 10.482 | 10.259 | 13.246 | 13.162 | 13.298 | 13.662 | 13.509 | 13.132 | 12.851 | 12.616 | 12.256 | 12.342 | 12.073 | 11.841 | 11.815 | 11.381 | 11.113 | 9.983 | 9.651 | 9.205 | 8.664 | 8.214 | 7.912 | 7.676 | 7.442 | 7.327 | 7.264 | 7.317 | 7.318 | 8.011 | 8.341 | 8.842 | 8.846 | 6.054 | 6.405 | 6.362 | 5.93 | 5.361 | 5.3 | 4.4 | 4.226 | 11 | 11.7 | 12.4 | 13.16 | 13.3 | 13.4 | 13.1 | 12.8 | 15.7 | 16.9 | 17.1 | 17.4 | 14.2 | 13.7 | 13.5 | 3.9 | 4.7 | 4.3 | 4.1 | 4 | 3.8 | 4 | 3.5 | 3 | 3.1 | 2.9 | 2.8 | 2.8 | 1.7 | 1.7 | 0.5 | 0.1 | 0.5 | 1.7 |
Totaal eigen vermogen
| 30.877 | 30.867 | 30.938 | 31.786 | 31.195 | 31.59 | 25.839 | 24.474 | 24.416 | 23.668 | 22.271 | 22.005 | 21.383 | 20.084 | 20.408 | 21.839 | 20.051 | 19.062 | 17.159 | 17.872 | 17.444 | 17.008 | 17.654 | 16.982 | 17.727 | 17.276 | 17.429 | 16.745 | 16.275 | 13.71 | 12.961 | 12.201 | 9.126 | 8.877 | 9.14 | 8.766 | 8.36 | 8.478 | 8.402 | 8.883 | 9.062 | 9.216 | 7.671 | 8.047 | 8.224 | 7.937 | 8.596 | 9.301 | 9.563 | 9.55 | 10.065 | 10.511 | 10.782 | 10.324 | 9.281 | 8.396 | 7.961 | 7.615 | 11.515 | 11.316 | 10.7 | 10.482 | 10.259 | 13.246 | 13.162 | 13.298 | 13.662 | 13.509 | 13.132 | 12.851 | 12.616 | 12.256 | 12.342 | 12.073 | 11.841 | 11.815 | 11.381 | 11.113 | 9.983 | 9.651 | 9.205 | 8.664 | 8.214 | 7.912 | 7.676 | 7.442 | 7.327 | 7.264 | 7.317 | 7.318 | 8.011 | 8.341 | 8.842 | 8.846 | 6.054 | 6.405 | 6.362 | 5.93 | 5.361 | 5.3 | 4.4 | 4.226 | 11 | 11.7 | 12.4 | 13.16 | 13.3 | 13.4 | 13.1 | 12.8 | 15.7 | 16.9 | 17.1 | 17.4 | 14.2 | 13.7 | 13.5 | 3.9 | 4.7 | 4.3 | 4.1 | 4 | 3.8 | 4 | 3.5 | 3 | 3.1 | 2.9 | 2.8 | 2.8 | 1.7 | 1.7 | 0.5 | 0.1 | 0.5 | 1.7 |
Totaal passiva en aandeelhoudersvermogen
| 54.308 | 54.21 | 50.548 | 51.427 | 49.585 | 51.823 | 46.975 | 47.579 | 47.965 | 47.326 | 43.884 | 42.114 | 41.865 | 40.32 | 42.315 | 38.372 | 30.797 | 31.126 | 28.228 | 28.726 | 27.971 | 25.52 | 25.631 | 24.026 | 25.194 | 19.917 | 19.482 | 18.813 | 18.167 | 16.351 | 15.389 | 15.034 | 11.929 | 11.147 | 11.517 | 12.167 | 12.27 | 12.516 | 12.615 | 11.945 | 11.545 | 11.708 | 10.19 | 10.389 | 10.453 | 10.595 | 11.251 | 11.321 | 12.572 | 12.822 | 14.4 | 15.308 | 15.315 | 15.561 | 14.596 | 12.732 | 13.531 | 14.279 | 17.851 | 17.041 | 17.126 | 16.467 | 16.539 | 19.9 | 21.195 | 21.671 | 20.032 | 18.633 | 18.193 | 18.107 | 18.496 | 18.399 | 17.661 | 17.754 | 17.318 | 13.517 | 12.704 | 12.756 | 11.695 | 11.13 | 11.065 | 10.795 | 9.642 | 9.528 | 9.797 | 9.104 | 9.807 | 8.72 | 8.96 | 9.968 | 10.572 | 11.077 | 11.692 | 11.744 | 14.543 | 15.686 | 16.33 | 16.423 | 17.002 | 17.7 | 17.3 | 17.698 | 24.9 | 22.7 | 22.8 | 22.839 | 23.1 | 23.3 | 23.9 | 24.2 | 28 | 29.1 | 28.5 | 28.3 | 25.3 | 24.3 | 24.5 | 5.7 | 6 | 5.9 | 5.7 | 5.6 | 5.3 | 5.1 | 4.9 | 4.7 | 4.3 | 4.1 | 4.1 | 4 | 3.4 | 2.5 | 2.2 | 1.9 | 2.4 | 3.3 |