RATIONAL Aktiengesellschaft
FSX:RAA.DE
891 (EUR) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 114.392 | 122.156 | 93.933 | 125.597 | 128.184 | 130.886 | 136.87 | 201.222 | 252.216 | 180.668 | 250.642 | 245.714 | 307.222 | 242.398 | 251.284 | 225.858 | 200.518 | 185.996 | 154.019 | 177.473 | 168.4 | 120.62 | 169.489 | 156.766 | 136.81 | 105.771 | 178.723 | 196.214 | 164.735 | 127.823 | 110.944 | 99.695 | 144.942 | 116.24 | 132.245 | 151.992 | 136.611 | 126.28 | 98.092 | 106.402 | 110.826 | 117.097 | 101.175 | 104.121 | 77.785 | 77.337 | 91.849 | 86.42 | 85.525 | 85.677 | 68.458 | 70.368 | 79.209 | 61.415 | 69.459 | 47.237 | 40.08 | 36.978 | 58.689 | 35.629 |
Kortetermijnbeleggingen
| 321.633 | 234.477 | 330.933 | 265.681 | 226.688 | 164.029 | 238.579 | 1.114 | 56.8 | 57.926 | 68.12 | 0.671 | 17.011 | 20.814 | 13.153 | 0.748 | 23.809 | 21.764 | 90.688 | 100.628 | 72.532 | 65.513 | 85.759 | 85.634 | 74.337 | 65.267 | 72.507 | 0.908 | 74.5 | 73.3 | 180.7 | 176.288 | 96 | 88.957 | 132.551 | 111.25 | 95.9 | 70 | 139 | 119 | 75 | 31 | 93 | 96 | 85 | 55 | 80 | 0 | 50 | 15 | 63.4 | 50.4 | 26.9 | 25 | 97.8 | 115.9 | 100 | 76 | 77 | 96 |
Liquide middelen en kortetermijnbeleggingen
| 436.025 | 122.156 | 424.866 | 391.278 | 354.872 | 294.915 | 375.449 | 202.336 | 309.016 | 238.594 | 318.762 | 246.385 | 324.233 | 263.212 | 264.437 | 226.606 | 224.327 | 207.76 | 244.707 | 278.101 | 240.932 | 186.133 | 255.248 | 242.4 | 211.147 | 171.038 | 251.23 | 197.122 | 164.735 | 127.823 | 110.944 | 99.695 | 144.942 | 116.24 | 132.245 | 151.992 | 136.611 | 126.28 | 98.092 | 106.402 | 110.826 | 117.097 | 101.175 | 104.121 | 77.785 | 77.337 | 91.849 | 86.42 | 135.525 | 100.677 | 131.858 | 120.768 | 106.109 | 86.415 | 167.259 | 163.137 | 140.08 | 112.978 | 135.689 | 131.629 |
Nettovorderingen
| 0 | 178.199 | 178.995 | 182.814 | 165.359 | 171.056 | 174.919 | 199.043 | 162.85 | 145.728 | 145.295 | 108.787 | 116.61 | 122.342 | 100.833 | 98.75 | 101.163 | 85.564 | 116.63 | 125.344 | 123.972 | 121.532 | 124.953 | 124.44 | 119.551 | 119.425 | 113.886 | 109.657 | 108.728 | 100.839 | 101.078 | 100.18 | 92.342 | 88.158 | 81.074 | 89.613 | 85.127 | 84.244 | 82.339 | 82.902 | 81.448 | 77.803 | 69.091 | 75.863 | 71.387 | 67.751 | 67.594 | 0 | 0 | 0 | 0 | 71.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 109.713 | 107.76 | 108.551 | 107.111 | 114.347 | 115.191 | 117.794 | 116.297 | 101.24 | 103.037 | 101.585 | 97.288 | 77.057 | 77.946 | 79.108 | 79.285 | 78.524 | 83.514 | 84.218 | 66.022 | 65.851 | 63.781 | 62.957 | 57.44 | 55.573 | 51.543 | 48.451 | 45.682 | 44.586 | 41.38 | 39.324 | 39.214 | 36.426 | 35.322 | 32.471 | 30.949 | 30.303 | 30.25 | 30.762 | 30.289 | 30.246 | 27.954 | 28.599 | 27.169 | 26.879 | 26.886 | 27.205 | 26.364 | 25.929 | 25.561 | 24.585 | 24.739 | 24.637 | 20.721 | 21.019 | 19.347 | 18.919 | 18.76 | 18.344 | 17.822 |
Overige vlottende activa
| 204.706 | 263.698 | 27.195 | 9.41 | 31.746 | 27.523 | 21.669 | 9.397 | 28.9 | 35.755 | 29.566 | 21.888 | 27.214 | 29.275 | 30.216 | 22.872 | 29.942 | 29.524 | 25.836 | 26.904 | 22.942 | 22.783 | 16.485 | 24.305 | 15.712 | 16.237 | 15.334 | 10.151 | 90.372 | 88.208 | 192.725 | 9.391 | 113.104 | 104.503 | 147.011 | 7.451 | 107.372 | 80.914 | 150.026 | 7.989 | 84.831 | 41.894 | 103.564 | 7.196 | 91.389 | 61.537 | 87.083 | 152.089 | 7.179 | 6.914 | 8.855 | 129.845 | 7.284 | 5.511 | 5.055 | 5.089 | 4.358 | 5.308 | 5.247 | 4.106 |
Totaal vlottende activa
| 750.444 | 671.813 | 739.607 | 702.004 | 666.324 | 605.759 | 689.831 | 661.929 | 602.006 | 521.942 | 595.208 | 565.269 | 545.114 | 492.775 | 474.594 | 453.743 | 433.956 | 405.25 | 471.391 | 495.084 | 453.697 | 394.229 | 459.643 | 442.176 | 401.983 | 358.243 | 428.901 | 433.346 | 408.421 | 359.938 | 444.071 | 427.525 | 386.814 | 344.223 | 392.801 | 395.385 | 359.413 | 321.688 | 361.219 | 347.455 | 307.351 | 264.748 | 302.429 | 310.402 | 267.44 | 233.511 | 273.731 | 264.873 | 238.613 | 202.431 | 232.235 | 224.952 | 195.254 | 172.185 | 251.787 | 246.299 | 215.493 | 190.19 | 208.062 | 204.991 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 221.264 | 222.862 | 218.505 | 219.307 | 207.988 | 207.066 | 205.927 | 203.917 | 203.182 | 199.176 | 197.434 | 196.078 | 194.588 | 195.796 | 192.668 | 194.977 | 190.314 | 187.773 | 185.917 | 183.308 | 174.9 | 172.371 | 162.04 | 142.671 | 135.631 | 129.49 | 123.234 | 116.413 | 95.804 | 88.539 | 85.856 | 85.067 | 82.112 | 78.197 | 74.235 | 73.696 | 67.273 | 66.643 | 67.004 | 66.748 | 66.613 | 65.341 | 61.376 | 59.201 | 58.037 | 56.918 | 56.007 | 54.629 | 53.488 | 52.947 | 52.363 | 52.414 | 52.697 | 52.952 | 53.372 | 54.155 | 54.24 | 55.167 | 55.615 | 56.321 |
Goodwill
| 0 | 0 | 0 | 0.424 | 0 | 0 | 0 | 0.424 | 0 | 0 | 0 | 0.424 | 0 | 0 | 0 | 0.424 | 0 | 0 | 0 | 0.424 | 0 | 0 | 0 | 0.424 | 0 | 0 | 0 | 0.424 | 0 | 4.171 | 0 | 0.424 | 0 | 4.298 | 0 | 0.424 | 1.747 | 0 | 0 | 0.424 | 0 | 0 | 0 | 0.424 | 0 | 0 | 0 | 0.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 20.818 | 21.592 | 20.805 | 20.394 | 19.344 | 17.723 | 15.554 | 14 | 12.027 | 10.226 | 7.879 | 6.653 | 5.748 | 6.204 | 6.084 | 6.486 | 6.925 | 6.963 | 6.86 | 7.191 | 7.623 | 7.768 | 7.657 | 8.103 | 8.041 | 8.276 | 8.101 | 8.447 | 4.068 | 8.41 | 8.379 | 8.684 | 2.681 | 6.611 | 5.02 | 2.134 | 2.008 | 2.096 | 1.808 | 1.971 | 1.713 | 1.576 | 1.247 | 1.608 | 1.679 | 1.548 | 1.108 | 0 | 1.485 | 1.218 | 1.257 | 1.006 | 1.065 | 1.085 | 1.155 | 1.192 | 1.195 | 1.134 | 1.259 |
Goodwill en immateriële activa
| 19.871 | 20.818 | 21.592 | 21.229 | 20.394 | 19.344 | 17.723 | 15.978 | 14 | 12.027 | 10.226 | 8.303 | 6.653 | 5.748 | 6.204 | 6.508 | 6.486 | 6.925 | 6.963 | 7.284 | 7.191 | 7.623 | 7.768 | 8.081 | 8.103 | 8.041 | 8.276 | 8.525 | 8.447 | 8.239 | 8.41 | 8.803 | 8.684 | 6.979 | 6.611 | 5.444 | 3.881 | 2.008 | 2.096 | 2.232 | 1.971 | 1.713 | 1.576 | 1.671 | 1.608 | 1.679 | 1.548 | 1.532 | 1.465 | 1.485 | 1.218 | 1.257 | 1.006 | 1.065 | 1.085 | 1.155 | 1.192 | 1.195 | 1.134 | 1.259 |
Langetermijnbeleggingen
| -319.984 | 1.618 | -329.232 | -264.001 | -225.066 | -162.892 | -237.35 | 0.044 | -55.698 | -56.737 | -67.016 | 0.369 | -15.889 | -19.673 | -11.982 | 0.397 | -22.628 | -20.429 | -89.245 | -99.298 | -71.342 | -64.406 | -84.691 | -84.641 | -73.355 | -64.473 | -70.507 | 2.331 | 5.25 | 5 | 1.5 | 8.654 | 0 | 0 | 0 | 1.887 | 0 | 0 | 0 | 1.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -97.75 | -115.85 | -99.95 | -75.95 | -76.95 | -95.95 |
Belastingvorderingen
| 20.946 | 20.231 | 20.534 | 19.638 | 18.397 | 16.486 | 16.921 | 14.04 | 12.985 | 11.104 | 10.396 | 9.973 | 11.536 | 12.75 | 13.178 | 12.514 | 12.562 | 12.663 | 13.319 | 11.145 | 12.048 | 11.152 | 11.49 | 8.943 | 8.357 | 8.259 | 7.395 | 7.475 | 8.966 | 9.156 | 8.554 | 8.273 | 7.718 | 7.457 | 6.561 | 6.124 | 5.09 | 5.194 | 6.089 | 5.01 | 5.629 | 5.263 | 5.038 | 4.901 | 4.573 | 4.793 | 4.973 | 4.803 | 4.516 | 4.821 | 3.94 | 4.36 | 3.962 | 3.443 | 3.684 | 3.81 | 3.325 | 3.779 | 3.136 | 2.818 |
Overige niet-vlottende activa
| 323.964 | 2.51 | 333.755 | 268.67 | 229.683 | 166.957 | 241.064 | 3.314 | 59.086 | 60.113 | 71.259 | 3.846 | 18.913 | 22.631 | 14.99 | 2.607 | 25.151 | 22.897 | 91.625 | 101.167 | 75.504 | 68.011 | 88.137 | 87.21 | 75.376 | 66.629 | 74.365 | 2.609 | 2.592 | 2.437 | 2.326 | 1.479 | 11.285 | 13.072 | 7.051 | 0.165 | 1.681 | 2.033 | 2.066 | 0.12 | 1.26 | 1.246 | 1.217 | 1.12 | 0.312 | 0.333 | 0.344 | 0.355 | 0.384 | 0.385 | 0.179 | 0.206 | 0.256 | 0.234 | 98.03 | 116.145 | 100.238 | 76.254 | 77.233 | 96.222 |
Totaal niet-vlottende activa
| 266.061 | 268.039 | 265.154 | 264.843 | 251.396 | 246.961 | 244.285 | 237.293 | 233.555 | 225.683 | 222.299 | 218.569 | 215.801 | 217.252 | 215.058 | 217.003 | 211.885 | 209.829 | 208.579 | 203.606 | 198.301 | 194.751 | 184.744 | 162.264 | 154.112 | 147.946 | 142.763 | 137.353 | 121.059 | 113.371 | 106.646 | 112.276 | 109.799 | 105.705 | 94.458 | 87.316 | 77.925 | 75.878 | 77.255 | 75.943 | 75.473 | 73.563 | 69.207 | 66.893 | 64.53 | 63.723 | 62.872 | 61.319 | 59.853 | 59.638 | 57.7 | 58.237 | 57.921 | 57.694 | 58.421 | 59.415 | 59.045 | 60.445 | 60.168 | 60.67 |
Totaal activa
| 1,016.505 | 939.852 | 1,004.761 | 966.847 | 917.72 | 852.72 | 934.116 | 899.222 | 835.561 | 747.625 | 817.507 | 783.838 | 760.915 | 710.027 | 689.652 | 670.746 | 645.841 | 615.079 | 679.97 | 698.69 | 651.998 | 588.98 | 644.387 | 604.44 | 556.095 | 506.189 | 571.664 | 570.699 | 529.48 | 473.309 | 550.717 | 539.801 | 496.613 | 449.928 | 487.259 | 482.701 | 437.338 | 397.566 | 438.474 | 423.398 | 382.824 | 338.311 | 371.636 | 377.295 | 331.97 | 297.234 | 336.603 | 326.192 | 298.466 | 262.069 | 289.935 | 283.189 | 253.175 | 229.879 | 310.208 | 305.714 | 274.538 | 250.635 | 268.23 | 265.661 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 29.045 | 35.975 | 35.095 | 33.063 | 31.809 | 35.301 | 35.92 | 36.352 | 35.59 | 28.832 | 32.991 | 28.44 | 24.748 | 24.72 | 22.949 | 21.154 | 20.252 | 18.798 | 26.456 | 24.977 | 22.433 | 22.269 | 27.041 | 26.409 | 28.181 | 26.654 | 20.019 | 31.314 | 19.417 | 10.94 | 19.623 | 25 | 18.822 | 13.873 | 13.328 | 16.301 | 12.86 | 13.157 | 12.992 | 12.403 | 11.725 | 11.628 | 9.98 | 11.995 | 10.26 | 11.616 | 10.657 | 10.468 | 10.984 | 10.471 | 11.034 | 10.085 | 11.276 | 8.762 | 8.316 | 9.24 | 7.242 | 7.079 | 7.533 | 6.963 |
Kortlopende schulden
| 0 | 8.955 | 0 | 8.497 | 0.236 | 0.498 | 0.984 | 7.574 | 1.642 | 1.469 | 1.805 | 7.9 | 2.184 | 2.173 | 2.145 | 9.316 | 2.421 | 9.72 | 3.733 | 12.458 | 5.002 | 5.296 | 4.976 | 5.612 | 4.858 | 5.295 | 5.221 | 5.31 | 6.854 | 7.034 | 6.809 | 7.046 | 6.845 | 7.576 | 6.655 | 6.666 | 6.209 | 6.488 | 6.384 | 6.218 | 4.382 | 4.093 | 3.617 | -49.751 | 3.175 | 3.2 | 3.117 | 2.817 | 2.308 | 1.949 | 1.763 | 1.766 | 1.936 | 2.098 | 2.176 | 2.315 | 2.424 | 2.396 | 6.322 | 10.354 |
Belastingschulden
| 38.743 | 33.988 | 27.381 | 45.646 | 23.963 | 24.688 | 23.665 | 40.699 | 19.088 | 11.014 | 7.492 | 24.393 | 9.838 | 21.75 | 5.513 | 17.955 | 9.451 | 9.507 | 10.833 | 39.489 | 18.778 | 13.459 | 11.015 | 26.162 | 7.139 | 5.991 | 3.434 | 19.971 | 6.979 | 5.486 | 6.826 | 20.505 | 10.87 | 8.806 | 6.672 | 20.253 | 12.219 | 9.973 | 9.5 | 20.069 | 6.203 | 3.781 | 2.812 | 20.834 | 7.109 | 5.51 | 5.897 | 14.543 | 5.708 | 3.371 | 2.05 | 3.238 | 3.923 | 4.296 | 5.711 | 7.172 | 6.059 | 5.013 | 3.654 | 4.564 |
Uitgestelde opbrengsten
| 0 | 33.988 | 0 | 143.789 | 133.662 | 121.198 | 0 | 0 | 0 | 0 | 0 | 105.489 | 85.537 | 93.677 | 50.956 | 66.992 | 69.971 | 58.798 | 59.612 | 103.452 | 91.965 | 75.291 | 60.894 | 84.467 | 69.968 | 58.073 | 42.766 | 71.646 | 59.68 | 46.045 | 37.441 | 66.833 | 57.082 | 46.565 | 34.524 | 63.145 | 51.556 | 42.192 | 34.156 | 57.414 | 42.435 | 32.147 | 24.868 | 52.987 | 42.057 | 33.835 | 27.955 | 48.756 | 36.26 | 27.873 | 20.841 | 23.087 | 28.012 | 23.698 | 20.139 | 24.433 | 32.008 | 26.184 | 20.087 | 23.348 |
Overige kortlopende verplichtingen
| 142.093 | 82.701 | 106.323 | 98.739 | 13.618 | 8.4 | 111.944 | 106.927 | 133.441 | 112.835 | 101.131 | 85.43 | 22.227 | -10.194 | 17.689 | 52.774 | 9.902 | -46.007 | 10.462 | 69.842 | 5.813 | 10.682 | 13.846 | 64.385 | 12.233 | 14.159 | 16.793 | 61.227 | 16.812 | 69.32 | 15.176 | 55.404 | 10.273 | 11.539 | 14.081 | 51.044 | 3.34 | 6.029 | 6.476 | 42.885 | 10.17 | 11.014 | 12.176 | -15.485 | 6.61 | 41.18 | 34.962 | 35.518 | 42.513 | 37.083 | 31.25 | 41.325 | 34.437 | 30.63 | 26.341 | 33.966 | 36.784 | 32.72 | 26.674 | 31.593 |
Totaal kortlopende verplichtingen
| 209.881 | 195.607 | 168.799 | 185.945 | 203.288 | 190.085 | 172.513 | 191.552 | 189.761 | 154.15 | 143.419 | 146.163 | 144.534 | 132.126 | 99.252 | 101.199 | 111.997 | 109.614 | 111.096 | 146.766 | 143.991 | 126.997 | 117.772 | 122.568 | 122.379 | 110.172 | 88.233 | 117.822 | 109.742 | 92.78 | 85.875 | 107.955 | 103.892 | 88.359 | 75.26 | 94.264 | 86.184 | 77.839 | 69.508 | 81.575 | 74.915 | 62.663 | 53.453 | 73.567 | 69.611 | 61.506 | 54.633 | 63.346 | 61.513 | 52.874 | 46.097 | 56.414 | 51.572 | 45.786 | 42.544 | 52.693 | 52.509 | 47.208 | 44.183 | 53.474 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 18.245 | 0 | 19.581 | 0 | 0 | 0 | 11.423 | 0.236 | 0.472 | 0.708 | 11.693 | -32.345 | -19.739 | -27.925 | 13.436 | 2.48 | 14.172 | 3.269 | 14.23 | 4.334 | 4.991 | -21.498 | 6.306 | -10.937 | -10.905 | -10.599 | 8.937 | 17.922 | 18.412 | 6.812 | 20.747 | 21.907 | 23.134 | 20.643 | 21.769 | 22.897 | 24.018 | 25.219 | 26.414 | 27.604 | 28.787 | 29.966 | 31.139 | 21.486 | 22.287 | 23.083 | 22.471 | 21.461 | 21.04 | 17.182 | 17.23 | 17.607 | 18.048 | 18.517 | 18.982 | 19.492 | 20.096 | 20.694 | 21.284 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 17.52 | 0.728 | -13.67 | -13.468 | -13.382 | 0.858 | 0 | 0 | 0 | 0.664 | 33.526 | 32.367 | 29.696 | 1.339 | 29.18 | 18.295 | 29.331 | 1.879 | 30.699 | 30.563 | 27.147 | 2.167 | 17.901 | 18.527 | 18.878 | 15.394 | 13.445 | 13.353 | 12.771 | 13.504 | 9.992 | 9.76 | 9.383 | 0 | 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
| 4.181 | 4.153 | 4.498 | 4.675 | 3.826 | 4.322 | 4.194 | 3.704 | 1.847 | 1.526 | 1.153 | 0.677 | 0.034 | 0.028 | 0.03 | 0.406 | 0.329 | 0.321 | 0.444 | 0.432 | 0.05 | 0.166 | 0.05 | 0.201 | 0.445 | 0.392 | 0.584 | 0.663 | 0.531 | 0.739 | 0.425 | 0.578 | 1.009 | 0.86 | 0.85 | 0.471 | 0.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 37.934 | 19.674 | 19.618 | 22.716 | 29.511 | 29.021 | 29.125 | 20.007 | 30.535 | 31.455 | 32.674 | 22.652 | 0.384 | 0.278 | 0.473 | 21.02 | 1.179 | 1.209 | 1.531 | 20.326 | 2.395 | 2.192 | 2.236 | 17.684 | 1.879 | 1.572 | 0.637 | 19.413 | 4.739 | 1.364 | 1.209 | 0.637 | 1.572 | 1.78 | 1.692 | 10.561 | 5.46 | 4.817 | 4.776 | 4.737 | 3.91 | 3.859 | 3.804 | 3.743 | 3.616 | 3.127 | 3.04 | 2.982 | 2.701 | 2.706 | 2.669 | 2.63 | 3.977 | 3.895 | 3.836 | 3.773 | 0.654 | 0.666 | 0.933 | 1.153 |
Totaal niet-vlottende verplichtingen
| 42.115 | 42.072 | 41.636 | 42.297 | 33.337 | 33.343 | 33.319 | 31.43 | 32.618 | 33.453 | 34.535 | 34.345 | 35.125 | 34.089 | 31.97 | 34.456 | 33.168 | 33.997 | 34.575 | 34.556 | 37.478 | 37.912 | 35.082 | 26.358 | 27.189 | 28.113 | 28.378 | 28.35 | 36.637 | 33.868 | 33.988 | 34.888 | 33.471 | 34.674 | 31.718 | 32.33 | 28.357 | 28.835 | 29.995 | 31.151 | 31.514 | 32.646 | 33.77 | 34.882 | 24.702 | 25.414 | 26.123 | 25.453 | 24.162 | 23.746 | 19.851 | 19.86 | 21.584 | 21.943 | 22.353 | 22.755 | 20.146 | 20.762 | 21.627 | 22.437 |
Totaal passiva
| 251.996 | 237.679 | 210.435 | 228.242 | 236.625 | 223.428 | 205.832 | 222.982 | 222.379 | 187.603 | 177.954 | 180.508 | 179.659 | 166.215 | 131.222 | 135.655 | 145.165 | 143.611 | 145.671 | 181.322 | 181.469 | 164.909 | 152.854 | 148.926 | 149.568 | 138.285 | 116.611 | 146.172 | 146.379 | 126.648 | 119.863 | 142.843 | 137.363 | 123.033 | 106.978 | 126.594 | 114.541 | 106.674 | 99.503 | 112.726 | 106.429 | 95.309 | 87.223 | 108.449 | 94.313 | 86.92 | 80.756 | 88.799 | 85.675 | 76.62 | 65.948 | 76.274 | 73.156 | 67.729 | 64.897 | 75.448 | 72.655 | 67.97 | 65.81 | 75.911 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 4.489 | 4.643 | 4.184 | 4.243 | 4.587 | 6.653 | 6.141 | 5.47 | 5.475 | 5.888 | 5.506 | 5.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 |
Ingehouden winsten
| 728.862 | 667.286 | 759.782 | 703.666 | 646.31 | 594.048 | 693.099 | 641.399 | 580.407 | 526.735 | 605.595 | 569.377 | 547.716 | 509.89 | 524.68 | 500.29 | 466.566 | 438.086 | 501.737 | 485.003 | 437.604 | 390.029 | 458.041 | 421.428 | 372.617 | 333.482 | 420.4 | 389.443 | 347.406 | 310.396 | 393.812 | 360.142 | 321.787 | 289.174 | 342.789 | 318.31 | 285.105 | 252.629 | 300.399 | 273.837 | 239.107 | 206.049 | 247.688 | 231.994 | 200.427 | 172.992 | 218.245 | 199.559 | 174.474 | 147.161 | 186.028 | 168.809 | 142.272 | 124.544 | 207.687 | 192.394 | 164.208 | 144.726 | 164.837 | 152.396 |
Overige gereserveerde algehele resultaten
| 0 | 23.517 | 23.174 | -4.489 | -4.643 | -4.184 | -4.243 | -4.587 | -6.653 | -6.141 | -5.47 | -5.475 | -5.888 | -5.506 | -5.678 | -113.916 | 22.74 | 22.012 | 21.192 | -110.996 | 21.555 | 22.672 | 22.122 | -89.455 | 22.54 | 23.052 | 23.283 | -79.273 | 24.325 | 24.895 | 25.672 | -74.985 | 26.093 | 26.351 | 26.122 | -68.523 | 26.322 | 26.893 | 27.202 | -61.615 | 25.918 | 25.583 | 25.355 | -58.832 | 25.86 | 25.952 | 26.232 | -53.452 | 0 | 0 | 0 | -48.246 | 0 | 0 | 0 | -43.133 | 0 | 0 | 0 | -37.606 |
Overige totale aandeelhoudersvermogen
| 24.277 | 0 | 28.058 | -4.489 | -4.643 | -4.184 | -4.243 | -4.587 | -6.653 | -6.141 | -5.47 | -5.475 | -5.888 | -5.506 | -5.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.058 | 0 | 0 | 28.058 | 28.058 | 28.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.952 | 26.232 | 79.916 | 26.947 | 26.918 | 26.589 | 74.982 | 26.377 | 26.236 | 26.254 | 69.635 | 26.305 | 26.569 | 26.213 | 63.59 |
Totaal eigen vermogen van aandeelhouders
| 764.509 | 702.173 | 794.326 | 738.605 | 681.095 | 629.292 | 728.284 | 676.24 | 613.182 | 560.022 | 639.553 | 603.33 | 581.256 | 543.812 | 558.43 | 535.091 | 500.676 | 471.468 | 534.299 | 517.368 | 470.529 | 424.071 | 491.533 | 455.514 | 406.527 | 367.904 | 455.053 | 424.527 | 383.101 | 346.661 | 430.854 | 396.958 | 359.25 | 326.895 | 380.281 | 356.107 | 322.797 | 290.892 | 338.971 | 310.672 | 276.395 | 243.002 | 284.413 | 268.846 | 237.657 | 210.314 | 255.847 | 237.393 | 212.791 | 185.449 | 223.987 | 206.915 | 180.019 | 162.15 | 245.311 | 230.266 | 201.883 | 182.665 | 202.42 | 189.75 |
Totaal eigen vermogen
| 764.509 | 702.173 | 794.326 | 738.605 | 681.095 | 629.292 | 728.284 | 676.24 | 613.182 | 560.022 | 639.553 | 603.33 | 581.256 | 543.812 | 558.43 | 535.091 | 500.676 | 471.468 | 534.299 | 517.368 | 470.529 | 424.071 | 491.533 | 455.514 | 406.527 | 367.904 | 455.053 | 424.527 | 383.101 | 346.661 | 430.854 | 396.958 | 359.25 | 326.895 | 380.281 | 356.107 | 322.797 | 290.892 | 338.971 | 310.672 | 276.395 | 243.002 | 284.413 | 268.846 | 237.657 | 210.314 | 255.847 | 237.393 | 212.791 | 185.449 | 223.987 | 206.915 | 180.019 | 162.15 | 245.311 | 230.266 | 201.883 | 182.665 | 202.42 | 189.75 |
Totaal passiva en aandeelhoudersvermogen
| 1,016.505 | 939.852 | 1,004.761 | 966.847 | 917.72 | 852.72 | 934.116 | 899.222 | 835.561 | 747.625 | 817.507 | 783.838 | 760.915 | 710.027 | 689.652 | 670.746 | 645.841 | 615.079 | 679.97 | 698.69 | 651.998 | 588.98 | 644.387 | 604.44 | 556.095 | 506.189 | 571.664 | 570.699 | 529.48 | 473.309 | 550.717 | 539.801 | 496.613 | 449.928 | 487.259 | 482.701 | 437.338 | 397.566 | 438.474 | 423.398 | 382.824 | 338.311 | 371.636 | 377.295 | 331.97 | 297.234 | 336.603 | 326.192 | 298.466 | 262.069 | 289.935 | 283.189 | 253.175 | 229.879 | 310.208 | 305.714 | 274.538 | 250.635 | 268.23 | 265.661 |