FreightCar America, Inc.
NASDAQ:RAIL
15.23 (USD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 39.37 | 13.977 | 39.598 | 10.273 | 7.806 | 27.799 | 37.912 | 14.444 | 17.604 | 36.646 | 26.24 | 27.486 | 20.73 | 31.556 | 54.047 | 32.757 | 48.54 | 60.484 | 66.257 | 59.441 | 69.859 | 65 | 45.07 | 32.876 | 25.144 | 65.255 | 87.788 | 70.207 | 101.293 | 98.067 | 92.75 | 24.786 | 63.463 | 70.223 | 83.068 | 94.997 | 25.955 | 41.675 | 113.532 | 26.454 | 40.922 | 83.82 | 145.506 | 58.997 | 52.407 | 73.077 | 98.509 | 128.672 | 107.442 | 128.389 | 101.87 | 65.875 | 51.069 | 50.567 | 61.78 | 95.711 | 90.144 | 104.08 | 98.015 | 113.691 | 152.351 | 91.265 | 129.192 | 128.053 | 150.855 | 161.747 | 197.042 | 175.338 | 175.434 | 184.455 | 212.026 | 184.705 | 143.08 | 82.522 | 61.737 | 45.489 | 20.467 | 16.325 | 11.213 | 20.008 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.998 | 18.019 | 27.262 | 56.353 | 52.288 | 42.917 | 51.003 | 30.932 | 10.996 | 0 | 14.997 | 14.988 | 20.989 | 26.951 | 30.009 | 42.002 | 47.981 | 47.961 | 47.99 | 47.993 | 53.989 | 38.988 | 38.993 | 44.99 | 41.988 | 41.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.686 | 39.989 | 38.115 | 29.976 | 31.975 | 30.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 39.37 | 13.977 | 39.598 | 10.273 | 7.806 | 27.799 | 37.912 | 14.444 | 17.604 | 36.646 | 26.24 | 27.486 | 20.73 | 31.556 | 54.047 | 32.757 | 48.54 | 60.484 | 66.257 | 59.441 | 69.859 | 66.998 | 63.089 | 60.138 | 81.497 | 117.543 | 130.705 | 121.21 | 132.225 | 109.063 | 92.75 | 39.783 | 78.451 | 91.212 | 110.019 | 125.006 | 67.957 | 89.656 | 161.493 | 74.444 | 88.915 | 137.809 | 184.494 | 97.99 | 97.397 | 115.065 | 140.487 | 128.672 | 107.442 | 128.389 | 101.87 | 65.875 | 51.069 | 50.567 | 61.78 | 102.397 | 130.133 | 142.195 | 127.991 | 145.666 | 182.9 | 91.265 | 129.192 | 128.053 | 150.855 | 161.747 | 197.042 | 175.338 | 175.434 | 184.455 | 212.026 | 184.705 | 143.08 | 82.522 | 61.737 | 45.489 | 20.467 | 16.325 | 11.213 | 20.008 |
Nettovorderingen
| 16.003 | 38.999 | 9.972 | 14.01 | 24.222 | 12.135 | 17.514 | 21.238 | 41.916 | 60.288 | 49.387 | 46.174 | 29.781 | 19.433 | 13.91 | 10.402 | 7.816 | 6.74 | 6.991 | 8.735 | 12.88 | 9.29 | 18.218 | 38.886 | 25.665 | 13.24 | 8.396 | 17.924 | 16.036 | 35.453 | 38.49 | 30.292 | 16.53 | 18.321 | 39.708 | 28.824 | 37.918 | 7.245 | 4.086 | 33.534 | 10.17 | 8.7 | 4.034 | 20.61 | 11.004 | 10.783 | 12.987 | 14.385 | 7.249 | 12.326 | 10.125 | 9.042 | 77.798 | 14.05 | 4.106 | 7.103 | 4.259 | 4.805 | 3.728 | 2.259 | 6.139 | 18.383 | 73.12 | 68.32 | 6.806 | 6.295 | 13.068 | 14.29 | 16.328 | 67.675 | 11.369 | 13.353 | 15.988 | 14.878 | 3.854 | 3.904 | 5.191 | 3.722 | 4.136 | 1.889 |
Voorraad
| 64.479 | 109.778 | 125.022 | 122.071 | 88.769 | 80.861 | 64.317 | 84.218 | 75.845 | 58.476 | 56.012 | 44.635 | 48.783 | 37.054 | 38.831 | 60.186 | 47.116 | 41.121 | 25.092 | 55.656 | 61.788 | 52.7 | 64.562 | 100.471 | 98.171 | 61.421 | 45.292 | 70.263 | 74.092 | 77.501 | 97.904 | 144.658 | 136.079 | 136.363 | 115.354 | 141.676 | 150.288 | 159.677 | 82.375 | 129.196 | 107.835 | 108.828 | 83.295 | 83.839 | 95.698 | 75.824 | 73.842 | 56.546 | 72.592 | 77.753 | 72.877 | 92.354 | 72.107 | 75.183 | 57.713 | 48.243 | 32.616 | 37.343 | 40.8 | 56.191 | 40.598 | 43.575 | 31.644 | 114.386 | 95.158 | 84.141 | 49.845 | 64.144 | 85.629 | 79.281 | 106.643 | 124.269 | 113.101 | 103.926 | 75.089 | 80.955 | 70.119 | 84.774 | 73.218 | 28.57 |
Overige vlottende activa
| 7.261 | 8.064 | 8.431 | 9.552 | 18.379 | 14.321 | 17.088 | 12.021 | 15.115 | 12.568 | 5.087 | 6.297 | 10.547 | 9.18 | 14.19 | 4.737 | 14.265 | 8.309 | 7.57 | 7.672 | 7.318 | 7.373 | 5.012 | 5.453 | 7.649 | 7.693 | 9.834 | 4.751 | 5.915 | 15.929 | 6.056 | 22.365 | 26.479 | 21.108 | 8.704 | 8.3 | 11.141 | 10.916 | 7.057 | 10.609 | 23.585 | 8.523 | 6.768 | 6.533 | 7.011 | 7.308 | 7.13 | 11.801 | 29.117 | 7.328 | 2.618 | 4.193 | 11.319 | 5.817 | 13.751 | 30.047 | 21.659 | 12.933 | 11.667 | 8.27 | 2.963 | 65.028 | 22.791 | 12.236 | 59.124 | 19.054 | 7.222 | 15.542 | 15.798 | 14.831 | 5.045 | 14.655 | 4.613 | 4.082 | 9.41 | 12.802 | 9.42 | 11.907 | 10.519 | 8.029 |
Totaal vlottende activa
| 127.113 | 170.818 | 180.421 | 157.699 | 140.64 | 131.648 | 128.888 | 131.921 | 150.48 | 167.978 | 136.726 | 124.592 | 109.841 | 97.223 | 120.978 | 118.647 | 121.592 | 116.654 | 109.679 | 132.01 | 153.513 | 138.029 | 155.833 | 210.4 | 218.434 | 205.349 | 199.947 | 220.228 | 234.348 | 243.666 | 241.17 | 243.068 | 262.707 | 272.172 | 280.681 | 320.916 | 285.695 | 284.397 | 273.165 | 264.815 | 246.749 | 280.104 | 297.388 | 225.481 | 226.824 | 224.028 | 261.225 | 237.916 | 244.386 | 252.972 | 200.287 | 183.178 | 225.3 | 165.411 | 150.476 | 187.79 | 205.733 | 217.633 | 203.399 | 227.79 | 245.295 | 235.719 | 273.383 | 336.047 | 328.333 | 282.1 | 280.697 | 269.314 | 293.189 | 346.242 | 343.545 | 336.982 | 286.987 | 214.818 | 154.123 | 143.15 | 108.982 | 116.728 | 101.269 | 59.094 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 77.616 | 73.073 | 77.203 | 70.966 | 67.075 | 69.956 | 69.261 | 56.559 | 55.169 | 54.875 | 55.065 | 56.382 | 57.688 | 58.019 | 58.727 | 91.641 | 131.304 | 133.449 | 133.971 | 155.171 | 159.469 | 181.95 | 110.072 | 75.176 | 74.661 | 76.163 | 61.687 | 63.646 | 65.811 | 68.367 | 70.365 | 72.258 | 71.635 | 68.68 | 67.325 | 60.181 | 66.093 | 60.995 | 66.136 | 71.664 | 75.796 | 75.069 | 75.506 | 86.11 | 93.702 | 93.922 | 82.778 | 38.71 | 36.848 | 35.743 | 35.984 | 36.832 | 37.701 | 39.111 | 99.228 | 85.304 | 86.823 | 87.792 | 86.941 | 81.186 | 71.236 | 76.179 | 30.582 | 30.184 | 27.717 | 27.292 | 26.921 | 27.732 | 27.462 | 27.148 | 25.905 | 22.468 | 22.597 | 23.249 | 23.889 | 25.054 | 26.136 | 24.615 | 24.199 | 29.043 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.196 | 22.052 | 22.052 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.359 | 0.507 | 1.304 | 1.479 | 1.653 | 1.833 | 2.013 | 2.192 | 2.372 | 2.663 | 2.848 | 3.033 | 3.218 | 3.402 | 3.586 | 0 | 3.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.23 | 5.378 | 5.525 | 5.673 | 12.391 | 12.539 | 12.686 | 34.355 | 34.716 | 34.863 | 35.011 | 35.158 | 28.964 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 22.028 | 23.432 | 22.128 | 22.128 | 22.128 | 24.141 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.128 | 22.196 | 22.052 | 22.052 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 21.521 | 26.751 | 26.899 | 27.046 | 27.194 | 33.912 | 34.06 | 34.207 | 34.355 | 34.716 | 34.863 | 35.011 | 35.158 | 28.964 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.739 | 44.042 | 44.361 | 54.746 | 57.222 | 58.781 | 0 | 0 | -14.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.321 | -6.822 | -8.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.256 | 12.097 | 11.428 | 9.446 | 11.676 | 5.052 | 3.798 | 4.221 | 17.205 | 10.827 | 11.56 | 34.722 | 22.883 | 21.317 | 24.112 | 21.553 | 19.425 | 24.061 | 24.585 | 19.758 | 18.24 | 18.088 | 15.93 | 18.94 | 17.031 | 19.067 | 21.574 | 28.15 | 26.613 | 30.86 | 28.724 | 26.203 | 14.125 | 17.028 | 16.051 | 13.404 | 11.923 | 19.335 | 19.072 | 23.213 | 29.299 | 26.909 | 25.838 | 21.035 | 22.863 | 22.62 | 23.805 | 22.955 | 9.357 | 12.741 | 12.227 | 12.227 | 12.136 | 15.695 | 15.4 | 15.834 | 9.878 |
Overige niet-vlottende activa
| 2.492 | 4.778 | 1.835 | 0.644 | 0.529 | 1.065 | 1.589 | 4.571 | 6.705 | 7.897 | 8.873 | 3.131 | 2.529 | 2.828 | 3.037 | 0.817 | 0.888 | 0.999 | 1.552 | 2.106 | 3.135 | 2.583 | 2.311 | 3.15 | 3.16 | 3.169 | 3.303 | 1.46 | 1.959 | 1.968 | 1.978 | 1.713 | 1.877 | 2.468 | 2.655 | 2.393 | 0.465 | 2.004 | 2.27 | 3.035 | 0.814 | 3.05 | 2.939 | 3.253 | 3.124 | 3.318 | 3.494 | 3.832 | 3.783 | 3.975 | 4.168 | 4.38 | 4.552 | 62.927 | 12.684 | 37.147 | 14.034 | 8.245 | 10.301 | 4.843 | 5.059 | 5.272 | 40.455 | 41.029 | 5.373 | 5.541 | 5.71 | 7.321 | 6.822 | 8.974 | 0.382 | 0 | 0.535 | 0.612 | 0.688 | 0.764 | 0.841 | 15.89 | 14.683 | 13.073 |
Totaal niet-vlottende activa
| 80.108 | 77.851 | 79.038 | 71.61 | 67.604 | 71.021 | 70.85 | 61.13 | 61.874 | 62.772 | 63.938 | 59.513 | 60.217 | 60.847 | 61.764 | 92.458 | 132.192 | 134.448 | 135.523 | 157.277 | 184.125 | 206.054 | 133.904 | 114.103 | 111.439 | 112.281 | 95.957 | 98.303 | 94.343 | 95.654 | 98.085 | 112.697 | 105.86 | 104.229 | 126.223 | 107.485 | 111.307 | 109.239 | 112.087 | 116.252 | 124.812 | 124.832 | 120.331 | 129.731 | 137.042 | 135.298 | 127.34 | 125.44 | 125.868 | 127.781 | 145.176 | 147.175 | 154.09 | 152.814 | 160.167 | 143.972 | 139.406 | 133.609 | 132.167 | 119.473 | 117.151 | 122.044 | 115.771 | 122.033 | 81.52 | 80.192 | 75.187 | 77.346 | 76.981 | 77.999 | 76.436 | 65.737 | 69.933 | 70.295 | 71.159 | 72.67 | 77.535 | 90.916 | 89.874 | 80.958 |
Totaal activa
| 207.221 | 248.669 | 259.459 | 229.309 | 208.244 | 202.669 | 199.738 | 193.051 | 212.354 | 230.75 | 200.664 | 184.105 | 170.058 | 158.07 | 182.742 | 211.105 | 253.784 | 251.102 | 245.202 | 289.287 | 337.638 | 344.083 | 289.737 | 324.503 | 329.873 | 317.63 | 295.904 | 318.531 | 328.691 | 339.32 | 339.255 | 355.765 | 368.567 | 376.401 | 406.904 | 428.401 | 397.002 | 393.636 | 385.252 | 381.067 | 371.561 | 404.936 | 417.719 | 355.212 | 363.866 | 359.326 | 388.565 | 363.356 | 370.254 | 380.753 | 345.463 | 330.353 | 379.39 | 318.225 | 310.643 | 331.762 | 345.139 | 351.242 | 335.566 | 347.263 | 362.446 | 357.763 | 389.154 | 458.08 | 409.853 | 362.292 | 355.884 | 346.66 | 370.17 | 424.241 | 419.981 | 402.719 | 356.92 | 285.113 | 225.282 | 215.82 | 186.517 | 207.644 | 191.143 | 140.052 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 46.185 | 78.312 | 84.417 | 51.611 | 41.778 | 55.766 | 48.449 | 44.428 | 46.767 | 46.482 | 41.185 | 28.335 | 34.612 | 27.168 | 18.654 | 20.606 | 18.054 | 19.653 | 11.713 | 23.994 | 30.141 | 30.586 | 34.749 | 42.498 | 38.6 | 26.273 | 23.329 | 32.043 | 28.678 | 33.302 | 34.536 | 32.978 | 39.141 | 41.115 | 34.304 | 59.136 | 65.037 | 44.453 | 34.01 | 65.202 | 38.342 | 20.059 | 16.016 | 20.888 | 13.797 | 18.277 | 33.453 | 29.35 | 37.663 | 51.947 | 28.11 | 38.476 | 30.188 | 27.434 | 12.882 | 18.799 | 12.365 | 13.311 | 16.948 | 27.604 | 28.892 | 42.021 | 60.986 | 120.583 | 106.105 | 60.851 | 39.525 | 44.528 | 56.979 | 103.121 | 103.038 | 139.085 | 119.542 | 90.696 | 59.514 | 66.388 | 58.625 | 78.484 | 69.631 | 24.66 |
Kortlopende schulden
| -8.709 | 30.002 | 29.415 | 9.567 | 22.293 | 40.548 | 40.742 | 1.262 | 1.623 | 1.98 | 1.955 | 12.09 | 22.422 | 21.342 | 29.24 | 30.927 | 29.013 | 14.932 | 14.96 | 17.144 | 16.991 | 16.84 | 20.758 | 20.968 | 21.983 | 20.152 | 13.265 | 13.737 | 13.776 | 16.993 | 15.894 | 15.871 | 17.244 | 18.532 | 22.127 | 23.587 | 14.047 | 12.322 | 15.613 | 14.381 | 13.643 | 11.968 | 11.351 | 11.45 | 10.855 | 15.886 | 19.151 | 18.87 | 18.099 | 20.102 | 7.598 | 12.979 | 16.257 | 15.902 | 10.498 | -15.33 | -13.308 | -15.792 | 7.118 | 17.939 | 18.106 | 12.621 | 9.734 | -3.352 | 23.205 | 0 | 15.539 | 0 | 0 | 0 | 20.189 | 0 | 0.066 | 0.069 | 0.07 | 0.009 | 0.008 | 2.006 | 2 | 2 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0.065 | 4.18 | 7.308 | 0 | 0 | 0.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.734 | 0 | 0 | 0 | 6.095 | 4.307 | 16.63 | 9.816 | 9.574 | 11.043 | 11.843 | 4.235 | 7.583 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 8.709 | 0 | 9.818 | 19.644 | 19.644 | 0 | 0 | 0 | 18.706 | 22.655 | 4.591 | 1.542 | 1.465 | 1.842 | 6.57 | 31.994 | 35.231 | 24.734 | 7.342 | 3.5 | 3.5 | 3.5 | 5.219 | 5.219 | 5.581 | 2.219 | 2.219 | 0.354 | 0.216 | 0.645 | 0.371 | 14.595 | 18.724 | 21.276 | 8.615 | 11.074 | 7.271 | 42.17 | 43.977 | 19.163 | 44.719 | 99.794 | 110.808 | 26.342 | 40.96 | 27.383 | 36.087 | 15.791 | 18.798 | 18.291 | 10.982 | 4.364 | 60.936 | 2.821 | 10.804 | 15.33 | 30.244 | 33.451 | 15.315 | 2.59 | 2.365 | 7.382 | 16.636 | 29.285 | 2.262 | 0 | 13.52 | 0 | 0 | 0 | 8.462 | 0 | 33.897 | 29.57 | 9.41 | 23.437 | 5.058 | 5.2 | 15.868 | 14.764 |
Overige kortlopende verplichtingen
| 21.941 | 13.752 | 13.711 | 4.635 | 13.17 | 15.765 | 16.794 | 18.599 | 19.022 | 20.787 | 21.589 | 20.732 | 11.03 | 11.497 | 16.685 | 19.991 | 17.179 | 15.257 | 15.415 | 17.095 | 18.758 | 17.895 | 1.324 | 1.273 | 1.348 | 2.747 | 1.504 | 3.071 | 3.421 | 3.52 | 3.334 | 3.225 | 3.317 | 3.584 | 7.511 | 7.458 | 6.869 | 5.756 | 4.725 | 6.154 | 6.025 | 6.349 | 9.053 | 9.016 | 9.469 | 9.249 | 7.885 | 7.69 | 7.685 | 6.796 | 23.008 | 8.999 | 4.553 | 4.389 | 4.497 | 37.605 | 34.813 | 38.193 | 9.963 | 8.309 | 11.079 | 7.956 | 15.306 | 41.56 | 9.034 | 42.869 | 26.936 | 44.756 | 44.544 | 57.362 | 25.299 | 47.019 | 15.734 | 16.002 | 29.777 | 11.217 | 21.082 | 22.837 | 10.474 | 12.116 |
Totaal kortlopende verplichtingen
| 68.126 | 122.066 | 137.361 | 85.457 | 96.885 | 112.079 | 105.985 | 64.289 | 86.118 | 91.904 | 69.32 | 62.699 | 69.529 | 61.849 | 71.149 | 103.518 | 99.477 | 74.576 | 49.43 | 61.733 | 69.39 | 68.821 | 62.05 | 69.958 | 67.512 | 51.391 | 40.317 | 49.205 | 46.091 | 54.46 | 54.135 | 66.669 | 78.426 | 84.507 | 72.557 | 101.255 | 93.224 | 104.701 | 98.325 | 104.9 | 102.729 | 138.17 | 147.228 | 67.696 | 75.081 | 70.795 | 96.576 | 71.701 | 82.245 | 97.136 | 69.698 | 64.818 | 111.934 | 50.546 | 38.681 | 56.404 | 64.114 | 69.163 | 49.344 | 56.442 | 60.442 | 69.98 | 102.662 | 188.076 | 140.606 | 103.72 | 95.52 | 89.284 | 101.523 | 160.483 | 156.988 | 186.104 | 169.239 | 136.337 | 98.771 | 101.051 | 84.773 | 108.527 | 97.973 | 53.54 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 48.656 | 44.122 | 44.437 | 67.095 | 34.607 | 88.59 | 86.519 | 107.468 | 97.955 | 104.688 | 96.101 | 87.828 | 65.781 | 54.885 | 56.217 | 48.923 | 54.556 | 62.308 | 63.966 | 79.004 | 83.276 | 77.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.093 | 0.108 | 0.123 | 0.137 | 0.154 | 0.025 | 0.028 | 50.298 | 48.858 | 44.578 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.216 | 1.97 | 2.148 | 2.325 | 2.503 | 3.058 | 3.612 | 4.167 | 4.722 | 5.277 | 5.832 | 6.387 | 6.941 | 7.496 | 8.051 | 8.606 | 9.161 | 9.716 | 10.271 | 10.825 | 11.38 | 10.594 | 11.126 | 11.658 | 12.19 | 12.722 | 3.855 | 4.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.549 | 37.701 | 37.756 | 41.556 | 19.776 | 5.754 | 6.006 | 6.258 | 6.93 | 10.268 | -73.076 | -77.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende verplichtingen
| 55.523 | 55.838 | 123.867 | 121.026 | 125.706 | 34.514 | 35.818 | 40.142 | 38.432 | 60.186 | 3.134 | 3.827 | 4.282 | 5.162 | 2.6 | 3.446 | 2.833 | 3.443 | 3 | 4.009 | 88.015 | 88.416 | 27.136 | 27.727 | 29.613 | 31.551 | 14.694 | 16.841 | 17.048 | 17.372 | 16.826 | 21.581 | 20.235 | 20.357 | 87.046 | 92.824 | 92.729 | 88.72 | 88.232 | 72.811 | 71.803 | 71.314 | 67.956 | 83.052 | 83.52 | 79.899 | 80.658 | 74.544 | 75.561 | 76.653 | 78.431 | 74.517 | 74.665 | 75.696 | 79.382 | 77.754 | 79.221 | 79.526 | 79.969 | 75.905 | 88.171 | 88.418 | 89.463 | 74.752 | 81.343 | 71.008 | 62.292 | 58.057 | 58.151 | 62.332 | 59.031 | 26.762 | 34.684 | 34.756 | 34.158 | 39.471 | 43.186 | 84.78 | 81.401 | 61.644 |
Totaal niet-vlottende verplichtingen
| 104.179 | 99.96 | 168.304 | 188.121 | 160.313 | 123.104 | 122.337 | 147.61 | 136.387 | 164.874 | 133 | 131.326 | 109.967 | 103.928 | 81.096 | 61.181 | 67.007 | 76.176 | 78.618 | 98.558 | 104.047 | 94.803 | 34.077 | 35.223 | 37.664 | 40.157 | 23.855 | 26.557 | 27.319 | 28.197 | 28.206 | 32.175 | 31.361 | 32.015 | 99.236 | 105.546 | 96.584 | 92.751 | 88.232 | 72.811 | 71.803 | 71.314 | 67.956 | 83.052 | 83.52 | 79.899 | 80.658 | 74.544 | 75.561 | 76.653 | 78.431 | 74.517 | 74.665 | 75.696 | 79.382 | 77.754 | 79.221 | 79.526 | 79.969 | 75.905 | 88.171 | 88.418 | 89.463 | 74.752 | 81.343 | 71.008 | 62.292 | 58.057 | 58.151 | 62.332 | 59.124 | 26.87 | 34.807 | 34.893 | 34.312 | 39.496 | 43.214 | 135.078 | 130.259 | 106.222 |
Totaal passiva
| 172.305 | 222.026 | 305.665 | 273.578 | 257.198 | 235.183 | 228.322 | 211.899 | 222.505 | 256.778 | 202.32 | 194.025 | 179.496 | 165.777 | 152.245 | 164.699 | 166.484 | 150.752 | 128.048 | 160.291 | 173.437 | 163.624 | 96.127 | 105.181 | 105.176 | 91.548 | 64.172 | 75.762 | 73.41 | 82.657 | 82.341 | 98.844 | 109.787 | 116.522 | 171.793 | 206.801 | 189.808 | 197.452 | 186.557 | 177.711 | 174.532 | 209.484 | 215.184 | 150.748 | 158.601 | 150.694 | 177.234 | 146.245 | 157.806 | 173.789 | 148.129 | 139.335 | 186.599 | 126.242 | 118.063 | 134.158 | 143.335 | 148.689 | 129.313 | 132.347 | 148.613 | 158.398 | 192.125 | 262.828 | 221.949 | 174.728 | 157.812 | 147.341 | 159.674 | 222.815 | 216.112 | 212.974 | 204.046 | 171.23 | 133.083 | 140.547 | 127.987 | 243.605 | 228.232 | 159.762 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 83.745 | 83.602 | 83.458 | 83.314 | 83.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.359 | 0.499 | 0 | 0 | 0.057 | 0.101 | 0.145 | 0.188 | 0.459 | 0.495 | 0 | 0 | 0.08 | 0.108 | 0.135 | 0.163 | 0 | 0 | 0.025 | 0.078 | 0.486 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0.132 | 0.47 | 0 | 0 | 0.139 | 0 | 0 | 0.129 | 0.302 | 0 | 0 | 0 | 0 | 0 | 0.315 | 0.447 | 0 | 0.086 | 0.134 | 0.302 | 0.471 | 0 | 0 | 0 | 0 | 0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0.055 | 0 | 0 | 0 |
Gewone aandelen
| 0.22 | 0.214 | 0.21 | 0.21 | 0.21 | 0.208 | 0.203 | 0.201 | 0.198 | 0.196 | 0.19 | 0.159 | 0.16 | 0.161 | 0.159 | 0.136 | 0.136 | 0.133 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.126 | 0.126 | 0.126 | 0.126 | 0.125 | 0.125 | 0.006 | 0 | 0 |
Ingehouden winsten
| -146.529 | -154.563 | -142.848 | -139.849 | -142.896 | -123.95 | -118.913 | -109.18 | -91.374 | -105.913 | -80.066 | -81.231 | -79.047 | -76.998 | -38.619 | -24.236 | 16.086 | 28.877 | 45.824 | 55.359 | 91.088 | 106.975 | 120.799 | 146.468 | 152.64 | 154.976 | 161.38 | 172.518 | 185.248 | 186.814 | 187.508 | 188.549 | 189.612 | 191.195 | 179.639 | 169.094 | 155.376 | 149.09 | 152.253 | 148.172 | 142.464 | 141.573 | 149.245 | 162.255 | 163.903 | 168.063 | 171.429 | 173.108 | 169.069 | 164.225 | 155.209 | 146.727 | 149.168 | 148.984 | 150.274 | 153.75 | 158.446 | 159.751 | 163.761 | 170.027 | 169.672 | 155.769 | 153.89 | 146.278 | 139.603 | 140.49 | 152.129 | 169.456 | 161.498 | 150.787 | 130.535 | 97.33 | 60.915 | 24.692 | 3.697 | -13.522 | -30.186 | -39.299 | -40.934 | -15.012 |
Overige gereserveerde algehele resultaten
| 1.168 | 2.607 | 2.365 | 2.019 | 1.099 | 1.063 | 1.022 | 2.427 | -5.355 | -5.438 | -5.522 | -11.296 | -11.451 | -11.607 | -11.763 | -10.359 | -10.499 | -10.639 | -10.78 | -8.057 | -8.101 | -8.145 | -8.188 | -7.459 | -7.495 | -7.531 | -7.567 | -8.08 | -8.108 | -8.135 | -8.163 | -8.918 | -7.985 | -8.025 | -21.078 | -23.486 | -23.669 | -23.852 | -24.017 | -14.733 | -14.866 | -14.999 | -15.132 | -25.47 | -25.693 | -25.916 | -26.139 | -21.785 | -21.957 | -22.129 | -22.302 | -19.598 | -19.723 | -19.86 | -20 | -18 | -18.315 | -18.447 | -18.578 | -16.086 | -16.134 | -16.302 | -16.471 | -9.562 | -9.627 | -9.691 | -9.857 | -25.214 | -25.732 | -26.68 | -26.774 | -5.556 | -5.556 | -5.556 | -5.556 | -5.055 | -5.055 | -5.055 | -5.055 | -4.698 |
Overige totale aandeelhoudersvermogen
| 96.312 | 11.181 | 10.609 | 10.037 | 9.38 | 90.165 | 89.104 | 87.704 | 86.38 | 85.127 | 83.742 | 82.448 | 80.9 | 80.737 | 80.72 | 81.957 | 81.538 | 82.25 | 82.038 | 81.51 | 80.986 | 81.357 | 80.684 | 79.727 | 78.93 | 78.51 | 77.792 | 78.124 | 77.906 | 77.722 | 77.279 | 77.163 | 77.026 | 76.557 | 76.345 | 75.379 | 75.36 | 70.819 | 70.315 | 69.79 | 69.304 | 68.751 | 68.163 | 67.082 | 66.928 | 66.358 | 65.775 | 65.661 | 65.209 | 64.612 | 63.998 | 63.762 | 63.211 | 62.718 | 62.183 | 61.671 | 61.166 | 60.595 | 60.856 | 60.591 | 59.981 | 59.469 | 58.911 | 58.409 | 57.801 | 56.638 | 55.673 | 54.736 | 74.603 | 77.192 | 99.981 | 97.845 | 97.389 | 94.621 | 93.932 | 93.67 | 93.591 | 8.387 | 8.9 | 0 |
Totaal eigen vermogen van aandeelhouders
| 34.916 | -56.959 | -46.206 | -44.269 | -48.954 | -32.514 | -28.584 | -18.848 | -10.151 | -26.028 | -1.656 | -9.92 | -9.438 | -7.707 | 30.497 | 47.857 | 87.76 | 100.621 | 117.209 | 128.996 | 164.201 | 180.459 | 193.61 | 219.322 | 224.697 | 226.082 | 231.732 | 242.769 | 255.281 | 256.663 | 256.914 | 256.921 | 258.78 | 259.879 | 235.111 | 221.6 | 207.194 | 196.184 | 198.695 | 203.356 | 197.029 | 195.452 | 202.535 | 204.464 | 205.265 | 208.632 | 211.331 | 217.111 | 212.448 | 206.964 | 197.334 | 191.018 | 192.783 | 191.969 | 192.584 | 197.548 | 201.739 | 202.473 | 206.166 | 214.745 | 213.78 | 199.365 | 196.928 | 195.252 | 187.904 | 187.564 | 198.072 | 199.319 | 210.496 | 201.426 | 203.869 | 189.745 | 152.874 | 113.883 | 92.199 | 75.273 | 58.53 | -35.961 | -37.089 | -19.71 |
Totaal eigen vermogen
| 34.916 | 26.643 | 37.252 | 39.045 | 34.299 | -32.514 | -28.584 | -18.848 | -10.151 | -26.028 | -1.656 | -9.92 | -9.438 | -7.707 | 30.497 | 46.406 | 87.3 | 100.35 | 117.154 | 128.996 | 164.201 | 180.459 | 193.61 | 219.322 | 224.697 | 226.082 | 231.732 | 242.769 | 255.281 | 256.663 | 256.914 | 256.921 | 258.78 | 259.879 | 235.111 | 221.6 | 207.194 | 196.184 | 198.695 | 203.356 | 197.029 | 195.452 | 202.535 | 204.464 | 205.265 | 208.632 | 211.331 | 217.111 | 212.448 | 206.964 | 197.334 | 191.018 | 192.791 | 191.983 | 192.58 | 197.604 | 201.804 | 202.553 | 206.253 | 214.916 | 213.833 | 199.455 | 197.029 | 195.252 | 187.904 | 187.564 | 198.072 | 199.319 | 210.496 | 201.426 | 203.869 | 189.745 | 152.874 | 113.883 | 92.199 | 75.273 | 58.53 | -35.961 | -37.089 | -19.71 |
Totaal passiva en aandeelhoudersvermogen
| 207.221 | 248.669 | 259.459 | 229.309 | 208.244 | 202.669 | 199.738 | 193.051 | 212.354 | 230.75 | 200.664 | 184.105 | 170.058 | 158.07 | 182.742 | 211.105 | 253.784 | 251.102 | 245.202 | 289.287 | 337.638 | 344.083 | 289.737 | 324.503 | 329.873 | 317.63 | 295.904 | 318.531 | 328.691 | 339.32 | 339.255 | 355.765 | 368.567 | 376.401 | 406.904 | 428.401 | 397.002 | 393.636 | 385.252 | 381.067 | 371.561 | 404.936 | 417.719 | 355.212 | 363.866 | 359.326 | 388.565 | 363.356 | 370.254 | 380.753 | 345.463 | 330.353 | 379.39 | 318.225 | 310.643 | 331.762 | 345.139 | 351.242 | 335.566 | 347.263 | 362.446 | 357.763 | 389.154 | 458.08 | 409.853 | 362.292 | 355.884 | 346.66 | 370.17 | 424.241 | 419.981 | 402.719 | 356.92 | 285.113 | 225.282 | 215.82 | 186.517 | 207.644 | 191.143 | 140.052 |