RAVE Restaurant Group, Inc.
NASDAQ:RAVE
3 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2.886 | 6.318 | 5.306 | 5.944 | 5.328 | 3.867 | 3.429 | 7.421 | 7.723 | 7.237 | 8.232 | 7.876 | 8.33 | 6.487 | 6.292 | 2.936 | 2.969 | 1.535 | 1.971 | 2.421 | 2.264 | 1.932 | 1.906 | 2.006 | 1.386 | 0.979 | 1.428 | 3.976 | 0.451 | 2.373 | 1.098 | 0.285 | 1.104 | 1.266 | 1.747 | 3.916 | 5.958 | 8.592 | 2.189 | 1.953 | 2.796 | 0.365 | 0.879 | 1.073 | 0.919 | 0.815 | 0.534 | 1.157 | 0.59 | 0.694 | 0.509 | 0.87 | 0.949 | 0.704 | 0.326 | 0.793 | 0.761 | 0.579 | 0.077 | 0.091 | 0.274 | 0.339 | 0.15 | 0.153 | 1.157 | 1.013 | 1.18 | 1.32 | 1.879 | 1.115 | 0.287 | 0.184 | 0.184 | 0.19 | 0.184 | 0.179 | 0.173 | 0.17 | 0.19 | 0.231 | 0.617 | 0.212 | 0.199 | 0.187 | 0.399 | 0.184 | 0.199 | 0.202 | 0.77 | 0.246 | 0.264 | 0.436 | 0.54 | 0.374 | 0.403 | 0.428 | 0.484 | 0.351 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 1.1 | 2.3 | 1.2 | 0.3 | 1.3 | 2 | 1 | 0.5 | 0.7 | 0.7 | 0.3 | 0.8 | 1.5 | 1.7 | 2.7 | 2.2 | 2.2 | 2.9 | 2.8 | 2.1 | 2.5 | 2.5 | 1.9 | 1.6 | 1.6 |
Kortetermijnbeleggingen
| 4.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.831 | 6.318 | 5.306 | 5.944 | 5.328 | 3.867 | 3.429 | 7.421 | 7.723 | 7.237 | 8.232 | 7.876 | 8.33 | 6.487 | 6.292 | 2.936 | 2.969 | 1.535 | 1.971 | 2.421 | 2.264 | 1.932 | 1.906 | 2.006 | 1.386 | 0.979 | 1.428 | 3.976 | 0.451 | 2.373 | 1.098 | 0.285 | 1.104 | 1.266 | 1.747 | 3.916 | 5.958 | 8.592 | 2.189 | 1.953 | 2.796 | 0.365 | 0.879 | 1.073 | 0.919 | 0.815 | 0.534 | 1.157 | 0.59 | 0.694 | 0.509 | 0.87 | 0.949 | 0.704 | 0.326 | 0.793 | 0.761 | 0.595 | 0.077 | 0.091 | 0.274 | 0.339 | 0.15 | 0.153 | 1.157 | 1.013 | 1.18 | 1.32 | 1.879 | 1.115 | 0.287 | 0.184 | 0.184 | 0.19 | 0.184 | 0.179 | 0.173 | 0.17 | 0.19 | 0.231 | 0.617 | 0.212 | 0.199 | 0.187 | 0.399 | 0.184 | 0.199 | 0.202 | 0.77 | 0.246 | 0.264 | 0.436 | 0.54 | 0.374 | 0.403 | 0.428 | 0.484 | 0.351 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 1.1 | 2.3 | 1.2 | 0.3 | 1.3 | 2 | 1 | 0.5 | 0.7 | 0.7 | 0.3 | 0.8 | 1.5 | 1.7 | 2.7 | 2.2 | 2.2 | 2.9 | 2.8 | 2.1 | 2.5 | 2.5 | 1.9 | 1.6 | 1.6 |
Nettovorderingen
| 1.479 | 1.403 | 1.275 | 1.194 | 1.25 | 1.657 | 1.443 | 1.656 | 2.153 | 1.618 | 1.529 | 1.4 | 1.812 | 2.232 | 1.925 | 1.496 | 1.511 | 2.02 | 1.596 | 1.527 | 1.584 | 2.124 | 2.318 | 2.3 | 2.535 | 2.426 | 3.554 | 3.104 | 3.63 | 2.855 | 2.744 | 3.051 | 3.141 | 2.938 | 3.457 | 3.59 | 3.953 | 4.062 | 3.223 | 3.592 | 3.743 | 4.145 | 4.218 | 3.945 | 3.774 | 3.657 | 3.732 | 3.309 | 3.529 | 3.988 | 3.933 | 3.683 | 3.681 | 3.362 | 2.999 | 2.684 | 2.862 | 3.236 | 3.17 | 2.746 | 2.639 | 2.559 | 3.121 | 2.831 | 3.051 | 3.073 | 3.616 | 3.081 | 2.724 | 2.848 | 3.017 | 2.727 | 3.131 | 3.422 | 3.827 | 3.685 | 4.041 | 4.137 | 4.233 | 4.164 | 4.129 | 4.235 | 4.606 | 4.524 | 3.99 | 4.32 | 4.599 | 4.106 | 4.199 | 5.374 | 6.077 | 5.969 | 5.797 | 6.042 | 6.156 | 5.792 | 5.491 | 5.839 | 5.4 | 5.7 | 4.6 | 6 | 7.5 | 6.4 | 6 | 8.6 | 7.6 | 7.9 | 7.3 | 7.7 | 8.4 | 6.8 | 6.7 | 6 | 5.8 | 6.2 | 5.1 | 4.9 | 4.5 | 4.6 | 4.3 | 3.7 | 3.8 | 3.1 | 3.7 | 3.8 | 3.4 | 3.2 |
Voorraad
| 0.059 | 0 | 0 | 0.065 | 0.052 | 0.051 | 0 | 0.034 | 0.036 | 0 | 0.035 | 0.033 | 0.035 | 0.034 | 0.27 | 0.27 | 0.278 | 0.044 | 0.006 | 0.006 | 0.007 | 0.016 | 0.006 | 0.006 | 0.006 | 0.013 | 0.019 | 0.091 | 0.079 | 0.132 | 0.199 | 0.192 | 0.197 | 0.24 | 0.234 | 0.213 | 0.18 | 0.133 | 1.444 | 1.861 | 1.703 | 1.601 | 1.366 | 1.486 | 1.615 | 1.522 | 1.531 | 1.78 | 1.852 | 1.689 | 1.724 | 1.884 | 1.829 | 1.707 | 1.883 | 1.565 | 1.489 | 1.563 | 1.686 | 1.359 | 1.371 | 1.267 | 1.315 | 1.416 | 1.396 | 1.385 | 1.351 | 1.334 | 1.518 | 1.58 | 1.56 | 1.71 | 1.772 | 1.996 | 2.342 | 2.286 | 1.918 | 2.148 | 1.915 | 1.912 | 1.713 | 1.811 | 1.461 | 1.608 | 1.511 | 1.708 | 1.755 | 1.593 | 1.526 | 1.87 | 2.102 | 2.063 | 2.063 | 1.783 | 2.439 | 2.156 | 2.91 | 2.259 | 2.8 | 2 | 2.4 | 2 | 1.9 | 2.2 | 1.9 | 2 | 2.1 | 1.9 | 2.2 | 2 | 1.8 | 2.1 | 1.9 | 1.8 | 2 | 1.7 | 1.6 | 1.7 | 2.2 | 2.4 | 1.8 | 1.8 | 2 | 1.7 | 1.8 | 1.8 | 2 | 1.9 |
Overige vlottende activa
| 0.167 | 0.466 | 0.495 | 0.388 | 0.204 | 0.181 | 0.148 | 0.108 | 0.146 | 0.167 | 0.086 | 0.15 | 0.196 | 0.231 | 0.261 | 0.218 | 0.174 | 0.413 | 0.286 | 0.3 | 0.346 | 0.485 | 0.41 | 0.351 | 0.273 | 0.488 | 0.448 | 0.496 | 0.295 | 0.727 | 0.264 | 0.471 | 0.43 | 0.496 | 0.717 | 0.834 | 0.872 | 0.82 | 0.679 | 0.412 | 0.173 | 0.336 | 0.448 | 0.537 | 0.307 | 0.484 | 0.436 | 1.689 | 1.334 | 1.102 | 1.186 | 1.213 | 1.054 | 0.995 | 0.288 | 1.095 | 0.016 | 0.016 | 0.017 | 0.017 | 0.017 | 1.171 | 0.311 | 0.299 | 0.301 | 0.313 | 0.331 | 0.336 | 0.336 | 0.383 | 0.383 | 10.664 | 1.444 | 1.364 | 1.058 | 0.844 | 0.301 | 0.644 | 0.587 | 0.587 | 0.598 | 0.746 | 0.629 | 0.871 | 1.118 | 1.154 | 1.309 | 1.47 | 2.202 | 2.04 | 1.72 | 1.77 | 1.86 | 1.76 | 1.582 | 1.754 | 1.683 | 1.704 | 1.6 | 2.1 | 1.4 | 0.6 | 0.4 | 0.5 | 1.4 | 0.9 | 0.9 | 0.7 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 1.1 | 0.9 | 1 | 1.2 | 1.3 | 1.2 | 1 | 1.2 | 1.2 | 0.8 | 1.1 | 1.4 | 2 | 2.3 | 2.6 |
Totaal vlottende activa
| 9.536 | 8.187 | 7.076 | 7.591 | 6.834 | 5.756 | 5.02 | 9.219 | 10.058 | 9.022 | 9.882 | 9.459 | 10.373 | 8.984 | 8.748 | 4.92 | 4.932 | 4.012 | 4.096 | 4.752 | 4.47 | 4.863 | 5.164 | 5.145 | 4.739 | 4.458 | 6.057 | 8.298 | 5.126 | 6.898 | 4.632 | 3.999 | 4.872 | 4.94 | 6.155 | 9.365 | 11.692 | 14.62 | 8.545 | 8.78 | 9.366 | 7.39 | 7.8 | 7.867 | 7.497 | 7.483 | 7.303 | 7.935 | 7.305 | 7.473 | 7.352 | 7.65 | 7.513 | 6.768 | 6.254 | 6.137 | 6.111 | 6.343 | 5.979 | 5.311 | 5.152 | 5.336 | 5.702 | 5.65 | 6.695 | 7.162 | 7.217 | 6.78 | 7.08 | 6.55 | 6.796 | 16.651 | 6.531 | 6.972 | 7.411 | 6.994 | 6.981 | 7.099 | 6.925 | 6.894 | 7.057 | 7.004 | 6.895 | 7.19 | 7.018 | 7.366 | 7.862 | 7.367 | 8.697 | 9.533 | 10.161 | 10.235 | 10.263 | 9.95 | 10.58 | 10.13 | 10.568 | 10.153 | 10.2 | 10.2 | 8.9 | 9.2 | 10.4 | 10.2 | 11.6 | 12.7 | 10.9 | 11.8 | 12.3 | 11.5 | 11.4 | 10.4 | 10.1 | 9.2 | 9.5 | 10.4 | 9.6 | 10.6 | 10.1 | 10.2 | 10.2 | 9.5 | 8.7 | 8.4 | 9.4 | 9.5 | 9.3 | 9.3 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0.999 | 1.115 | 1.216 | 1.346 | 1.485 | 1.62 | 1.751 | 1.895 | 2.029 | 2.136 | 2.261 | 2.401 | 2.53 | 3.067 | 3.598 | 3.779 | 3.933 | 4.111 | 3.671 | 3.795 | 0.5 | 1.219 | 1.3 | 1.391 | 1.51 | 1.839 | 1.667 | 4.069 | 3.808 | 4.427 | 5.839 | 12.306 | 12.979 | 14.682 | 14.349 | 13.097 | 10.02 | 7.587 | 6.014 | 5.312 | 5.133 | 5.652 | 5.901 | 5.723 | 4.711 | 5.116 | 5.52 | 4.907 | 4.794 | 4.788 | 4.059 | 3.15 | 3.196 | 3.009 | 2.943 | 2.289 | 2.167 | 2.139 | 2.214 | 2.21 | 1.743 | 1.489 | 1.361 | 0.996 | 0.635 | 0.6 | 0.623 | 0.752 | 0.778 | 0.941 | 1.008 | 1.091 | 11.921 | 13.34 | 12.887 | 12.208 | 12.16 | 12.663 | 12.639 | 12.84 | 12.774 | 12.949 | 13.002 | 13.129 | 13.246 | 13.332 | 13.645 | 13.894 | 13.904 | 14.092 | 14.112 | 10.741 | 7.17 | 4.365 | 4.278 | 1.519 | 2.815 | 3.038 | 3.3 | 3.2 | 3.3 | 1.8 | 3.2 | 2.9 | 2.7 | 2.8 | 2.9 | 2.1 | 3 | 2 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 2.5 | 1.7 | 2.4 | 2.4 | 2.4 | 2.3 | 2.1 | 2.1 | 2.1 | 2 | 1.9 | 2 | 1.8 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.252 | 0.273 | 0.294 | 0.312 | 0.328 | 0.302 | 0.312 | 0 | 0.232 | 0.232 | 0.197 | 0.202 | 0.183 | 0.127 | 0.136 | 0.146 | 0.155 | 0.164 | 0.174 | 0.184 | 0.196 | 0.207 | 0.203 | 0.202 | 0.212 | 0.218 | 0.228 | 0.235 | 0.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.153 | 0.157 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.6 | 13.8 | 14 | 14.2 |
Goodwill en immateriële activa
| 0.252 | 0.273 | 0.294 | 0.312 | 0.328 | 0.302 | 0.312 | 0.255 | 0.232 | 0.196 | 0.197 | 0.202 | 0.183 | 0.127 | 0.136 | 0.146 | 0.155 | 0.164 | 0.174 | 0.184 | 0.196 | 0.207 | 0.203 | 0.202 | 0.212 | 0.218 | 0.228 | 0.235 | 0.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.153 | 0.157 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.6 | 13.8 | 14 | 14.2 |
Langetermijnbeleggingen
| 0.079 | 0.053 | 0.061 | 0.044 | 0.028 | 0.096 | 0.132 | 0 | 0.201 | 0.242 | 0.261 | 0.302 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.756 | 5.095 | 5.271 | 5.234 | 5.342 | 5.5 | 5.59 | 5.772 | 5.772 | 5.772 | -0.261 | -0.302 | -0.052 | 0 | 0 | 0 | 0 | 0 | 4 | 3.989 | 4.06 | 3.328 | 3.334 | 3.462 | 3.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.062 | 1.864 | 1.531 | 1.22 | 1.064 | 0.939 | 0.657 | 0.549 | 0.41 | 0.168 | 1.005 | 1.07 | 1.295 | 1.078 | 0.776 | 0.783 | 0.804 | 0.822 | 0.704 | 0.121 | 0.062 | 0.048 | 0.086 | 0.086 | 0.086 | 0.086 | 0.237 | 0.237 | 0.237 | 0.237 | 1.105 | 0 | 0.458 | 0 | 0.458 | 1.138 | 1.138 | 1.145 | 0 | 0 | 0.033 | 0 | 0.04 | 0.123 | 0.157 | 0.105 | 0.196 | 0.189 | 0.301 | 0.382 | 0.84 | 0.705 | 1.677 | 1.347 | 0.993 | 1.455 | 1.715 | 0 | 2.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 activa
| 0.197 | 0.233 | 0.242 | 0.202 | 0.22 | 0.216 | 0.224 | 0.385 | 0.224 | -5.549 | 0.48 | 0.514 | 0.259 | 0.278 | 0.297 | 0.687 | 0.685 | 0.681 | 0.94 | 0.718 | 1.2 | 1.465 | 1.449 | 1.255 | 1.046 | 0.568 | 0.243 | 0.243 | 0.373 | 0.669 | 0.558 | 0.632 | 0.654 | 0.414 | 0.463 | 0.395 | 0.395 | 0.399 | 0.393 | 0.415 | 0.53 | 0.444 | 0.012 | 0.022 | 0.159 | -0.778 | -0.739 | 0.218 | -0.679 | -0.277 | -0.258 | -0.444 | -0.379 | -0.404 | 0.113 | 0.116 | 0.132 | 0.154 | 0.131 | 0.102 | 0.081 | 0.067 | 0.158 | 0.168 | 0.268 | -0.914 | 0.29 | -0.141 | 0.336 | -0.037 | -0.482 | -0.622 | -0.596 | 0.998 | 1.042 | 1.05 | 1.114 | 1.179 | 0.805 | 0.863 | 0.97 | 1.023 | 1.072 | 0.108 | 0.15 | 0.198 | 0.269 | 0.278 | 0.666 | 0.615 | 0.416 | 0.468 | 2.439 | 0.625 | 3.349 | 4.939 | 4.308 | 4.626 | 5 | 4.3 | 6.4 | 8.3 | 6.9 | 7.4 | 7.5 | 8 | 9.1 | 10.3 | 9 | 10.7 | 11.5 | 12.1 | 12.4 | 12.6 | 13.4 | 13.5 | 14.5 | 14.3 | 14.7 | 15.1 | 14.7 | 15.4 | 15.4 | 15.9 | 1 | 1 | 1.2 | 0.9 |
Totaal niet-vlottende activa
| 6.283 | 6.769 | 7.084 | 7.138 | 7.403 | 7.734 | 8.009 | 8.307 | 8.458 | 2.797 | 2.938 | 3.117 | 2.972 | 3.472 | 4.031 | 4.612 | 4.773 | 4.956 | 8.785 | 8.686 | 5.956 | 6.219 | 6.286 | 6.31 | 6.247 | 2.625 | 2.138 | 4.547 | 4.42 | 5.096 | 6.397 | 12.938 | 13.633 | 15.096 | 14.812 | 15.554 | 12.279 | 9.517 | 7.627 | 6.791 | 6.602 | 6.753 | 6.462 | 6.155 | 5.038 | 5.343 | 5.851 | 5.178 | 5.193 | 5.287 | 4.584 | 3.51 | 3.639 | 3.309 | 3.177 | 2.467 | 2.347 | 2.379 | 2.431 | 2.398 | 1.91 | 1.793 | 1.756 | 1.401 | 1.14 | 0.791 | 0.913 | 1.069 | 1.114 | 1.362 | 1.664 | 1.607 | 12.47 | 14.491 | 14.086 | 13.448 | 13.274 | 13.882 | 13.567 | 13.86 | 13.849 | 14.168 | 14.263 | 13.538 | 13.778 | 14.37 | 14.619 | 15.849 | 15.917 | 15.7 | 15.983 | 12.924 | 9.609 | 7.496 | 7.627 | 6.458 | 7.123 | 7.664 | 8.3 | 7.5 | 9.7 | 10.1 | 10.1 | 10.3 | 10.2 | 10.8 | 12 | 12.4 | 12 | 12.7 | 13.3 | 13.9 | 14.3 | 14.5 | 15.3 | 16 | 16.2 | 16.7 | 17.1 | 17.5 | 17 | 17.5 | 17.5 | 18 | 16.6 | 16.7 | 17.2 | 16.9 |
Totaal activa
| 15.819 | 14.956 | 14.16 | 14.729 | 14.237 | 13.49 | 13.029 | 17.526 | 18.516 | 11.819 | 12.82 | 12.576 | 13.345 | 12.456 | 12.779 | 9.532 | 9.705 | 8.968 | 12.881 | 13.438 | 10.426 | 11.082 | 11.45 | 11.455 | 10.986 | 7.083 | 8.195 | 12.845 | 9.546 | 11.994 | 11.029 | 16.937 | 18.505 | 20.036 | 20.967 | 24.919 | 23.971 | 24.137 | 16.172 | 15.571 | 15.968 | 14.143 | 14.262 | 14.022 | 12.535 | 12.826 | 13.154 | 13.113 | 12.498 | 12.76 | 11.936 | 11.16 | 11.152 | 10.077 | 9.431 | 8.604 | 8.458 | 8.722 | 8.41 | 7.709 | 7.062 | 7.129 | 7.458 | 7.051 | 7.835 | 7.953 | 8.13 | 7.849 | 8.194 | 7.912 | 8.46 | 18.258 | 19.001 | 21.463 | 21.497 | 20.442 | 20.255 | 20.981 | 20.492 | 20.754 | 20.906 | 21.172 | 21.158 | 20.728 | 20.796 | 21.736 | 22.481 | 23.216 | 24.614 | 25.233 | 26.144 | 23.159 | 19.872 | 17.446 | 18.207 | 16.588 | 17.691 | 17.817 | 18.5 | 17.7 | 18.6 | 19.3 | 20.5 | 20.5 | 21.8 | 23.5 | 22.9 | 24.2 | 24.3 | 24.2 | 24.7 | 24.3 | 24.4 | 23.7 | 24.8 | 26.4 | 25.8 | 27.3 | 27.2 | 27.7 | 27.2 | 27 | 26.2 | 26.4 | 26 | 26.2 | 26.5 | 26.2 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0.359 | 0.652 | 0.653 | 0.583 | 0.502 | 0.465 | 0.578 | 0.689 | 0.669 | 0.615 | 0.601 | 0.521 | 0.644 | 0.445 | 0.649 | 0.469 | 0.446 | 0.299 | 0.365 | 0.29 | 0.4 | 0.402 | 0.285 | 0.797 | 0.774 | 0.713 | 1.428 | 3.57 | 4.165 | 4.327 | 4.495 | 3.239 | 3.815 | 4.116 | 4.132 | 3.289 | 2.875 | 3.87 | 1.233 | 1.341 | 2.023 | 2.178 | 2.037 | 2.379 | 1.572 | 1.541 | 1.422 | 1.447 | 1.562 | 2.101 | 2.095 | 1.859 | 2.103 | 1.671 | 1.758 | 1.496 | 1.783 | 1.706 | 1.98 | 1.742 | 1.806 | 1.679 | 1.59 | 1.514 | 2.38 | 1.677 | 2.018 | 1.78 | 2.082 | 2.422 | 2.843 | 2.079 | 2.217 | 2.558 | 2.607 | 2.502 | 1.962 | 2.032 | 1.402 | 2.138 | 1.246 | 2.14 | 1.489 | 1.666 | 1.217 | 1.7 | 2.303 | 1.759 | 1.527 | 1.497 | 3.52 | 4.284 | 3.245 | 1.696 | 2.264 | 1.59 | 2.251 | 2.613 | 2.3 | 2.4 | 2.6 | 3.1 | 3.4 | 3.1 | 2 | 2.1 | 1.9 | 1.5 | 1.5 | 1.6 | 2 | 1.4 | 2.3 | 1.6 | 1.7 | 2 | 1.2 | 0 | 0 | 1.5 | 1.5 | 1.5 | 1.2 | 1.1 | 1.5 | 1.4 | 1.4 | 1.4 |
Kortlopende schulden
| 0.402 | 0.421 | 0.432 | 0.446 | 0.463 | 0.481 | 0.498 | 0.498 | 0.52 | 0.543 | 2.155 | 2.173 | 2.291 | 0.586 | 0.658 | 0.644 | 0.632 | 0.62 | 0.499 | 0.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.375 | 0.25 | 0.181 | 0.669 | 0.556 | 0.556 | 0.465 | 0.765 | 0.765 | 0.58 | 0.333 | 0.333 | 0.333 | 0.313 | 0.152 | 0.11 | 0.11 | 0 | 0 | 0 | -0.256 | 0.854 | 0.301 | -0.555 | -0.295 | 0 | -0.301 | -0.458 | 0 | 0 | 7.936 | 8.044 | 8.648 | 8.892 | 7.569 | 0.417 | 1.827 | 1.386 | 0.416 | 0.416 | 0.555 | 0.887 | 1.218 | 1.557 | 1.818 | 1.849 | 1.908 | 1.885 | 1.957 | 1.605 | 1.647 | 1.736 | 1.779 | 1.806 | 1.795 | 1.784 | 0.524 | 0.5 | 0.5 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 1.9 | 2.1 | 1.6 | 3.1 | 1.7 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 1.1 | 1.4 | 1.9 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.343 | 0.192 | 0.163 | 0.287 | 0.342 | 0.342 | 0.292 | 0.401 | 0.538 | 0.43 | 0.391 | 0.648 | 0.626 | 0.169 | 0.155 | 0.293 | 0.254 | 0.154 | 0.169 | 0.266 | 0.275 | 0.238 | 0.267 | 0.428 | 0.065 | 0.068 | 0.097 | 0.253 | 0.212 | 0.386 | 0.128 | 0.258 | 0.304 | 0.353 | 0.266 | 0.247 | 0.374 | 0.291 | 0.328 | 0.29 | 0.177 | 0.154 | 0.162 | 0.141 | 0.169 | 0.306 | 0.128 | 0.143 | 0.2 | 0.191 | 0.157 | 0.22 | 0.202 | 0.276 | 0.314 | 0.34 | 0.236 | 0.292 | 0.283 | 0.325 | 0.132 | 0.256 | 0.267 | 0.277 | 0.555 | 0.295 | 0 | 0.301 | 0.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.908 | 0 | -1.954 | -1.603 | -1.647 | -1.73 | -1.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 0.915 | 0.674 | 0.449 | 1.107 | 0.891 | 0.748 | 0.488 | 2.894 | 1.163 | 0.795 | 0.576 | 0.546 | 0.97 | 0.976 | 0.791 | 1.106 | 1.182 | 1.53 | 1.322 | 1.369 | 1.703 | 1.598 | 1.439 | 0.87 | 1.141 | 0.898 | 0.895 | 1.182 | 1.366 | 1.523 | 1.224 | 1.164 | 1.38 | 1.01 | 1.093 | 1.477 | 1.422 | 1.1 | 1.119 | 1.087 | 1.089 | 1.611 | 1.817 | 1.767 | 1.749 | 1.885 | 1.856 | 1.833 | 1.756 | 1.36 | 1.262 | 1.515 | 1.557 | 1.411 | 1.126 | 1.271 | 1.36 | 1.721 | 1.205 | 1.129 | 1.009 | 1.341 | 0.302 | 1.306 | 1.316 | 1.817 | 1.52 | 1.458 | 1.805 | 1.661 | 2.249 | 5.357 | 4.791 | 1.896 | 1.676 | 1.59 | 1.374 | 1.398 | 1.763 | 1.988 | 2.109 | 2.229 | 2.923 | 2.121 | 1.95 | 2.004 | 2.364 | 4.17 | 2.529 | 3.97 | 3.56 | 3.68 | 3.73 | 4.14 | 1.916 | 1.717 | 1.797 | 1.707 | 1.6 | 1.5 | 1.9 | 1.7 | 2.5 | 2.4 | 2.5 | 2.1 | 2.8 | 3.3 | 2.9 | 3 | 3 | 3.4 | 3.2 | 3.4 | 3.4 | 3.5 | 2.8 | 4.4 | 3 | 3.1 | 3.6 | 3.5 | 3.6 | 3.9 | 4.4 | 4.6 | 4.9 | 4.7 |
Totaal kortlopende verplichtingen
| 2.019 | 1.939 | 1.697 | 2.423 | 2.198 | 2.036 | 1.856 | 3.035 | 2.89 | 2.383 | 3.723 | 3.888 | 4.531 | 2.176 | 2.253 | 2.512 | 2.514 | 2.603 | 2.355 | 2.456 | 2.378 | 2.238 | 1.991 | 2.095 | 1.98 | 1.679 | 2.42 | 6.005 | 6.743 | 7.236 | 6.847 | 4.661 | 5.499 | 5.479 | 5.491 | 5.013 | 4.671 | 5.261 | 2.68 | 2.718 | 3.789 | 4.318 | 4.266 | 4.468 | 4.159 | 4.288 | 3.962 | 3.888 | 4.283 | 4.417 | 4.094 | 3.927 | 4.195 | 3.691 | 3.511 | 3.259 | 3.489 | 3.829 | 3.468 | 3.196 | 2.947 | 3.02 | 3.013 | 3.398 | 3.696 | 3.494 | 3.538 | 3.238 | 3.887 | 4.083 | 5.092 | 15.372 | 15.052 | 13.102 | 13.175 | 11.661 | 3.753 | 5.257 | 4.551 | 4.542 | 3.771 | 4.924 | 5.299 | 5.005 | 4.724 | 5.522 | 6.516 | 5.929 | 5.941 | 5.47 | 7.082 | 7.964 | 6.981 | 5.839 | 5.986 | 5.102 | 5.832 | 4.844 | 4.4 | 4.4 | 4.9 | 5 | 6.2 | 5.7 | 4.6 | 4.3 | 4.8 | 4.9 | 4.5 | 6.7 | 7.1 | 6.9 | 7.6 | 7.1 | 7.2 | 7.4 | 6.1 | 6 | 6.1 | 6.3 | 5.4 | 5.3 | 5.1 | 5.3 | 6.5 | 7.1 | 7.7 | 8 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.555 | 0.644 | 0.74 | 0.848 | 0.958 | 1.066 | 1.172 | 1.293 | 1.421 | 1.546 | 1.671 | 1.792 | 1.911 | 4.758 | 5.357 | 5.52 | 5.677 | 5.177 | 4.67 | 4.753 | 1.584 | 1.581 | 1.574 | 1.567 | 1.562 | 1.557 | 1.459 | 2.675 | 2.749 | 2.758 | 0 | 0 | 0 | 0 | 0 | -1.077 | -1.864 | -0.637 | -0.316 | -0.311 | 0.267 | 0.75 | 1.256 | 1.675 | 1.856 | 2.094 | 2.219 | 1.835 | 0.977 | 1.096 | 0.809 | 0.399 | 0.482 | 0.566 | 0.632 | 0.451 | 0.22 | 0.22 | 0.659 | 0.645 | 0.621 | 0.527 | 0.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.01 | 7.31 | 6.447 | 6.552 | 6.755 | 7.96 | 8.191 | 8.468 | 8.872 | 9.676 | 10.084 | 10.2 | 13.416 | 15.227 | 16.961 | 16.71 | 13.278 | 11.161 | 10.025 | 11.081 | 10.302 | 10.655 | 9.369 | 9.5 | 7.6 | 6.9 | 7.6 | 8.2 | 7.6 | 5.5 | 6.3 | 6.3 | 7.5 | 7.8 | 6.3 | 6.8 | 7.4 | 7.9 | 8 | 8.5 | 10 | 11 | 12 | 12.5 | 13.1 | 14.5 | 14.7 | 15 | 15.4 | 15.6 | 15.8 | 15.8 | 16.1 |
Uitgestelde opbrengsten niet-vlottend
| 0.543 | 0.573 | 0.622 | 0.602 | 0.69 | 0.718 | 0.74 | 0.777 | 0.793 | 0.795 | 0.866 | 0.836 | 1.17 | 0.756 | 0.806 | 0.873 | 0.96 | 0.996 | 1.142 | 1.445 | 1.561 | 1.604 | 2.088 | 2.399 | 0.67 | 0.7 | 0.715 | 0.85 | 1.425 | 1.375 | 1.37 | 1.475 | 1.195 | 1.453 | 1.448 | 1.418 | 1.175 | 1.126 | 1.175 | 0.881 | 0.825 | 0.72 | 0.699 | 0.584 | 0.429 | 0.164 | 0.178 | 0.116 | 0.209 | 0.225 | 0.145 | 0.155 | 0.274 | 0.291 | 0.307 | 0.324 | 0.207 | 0.217 | 0.227 | 0.236 | 0.246 | 0.421 | 0 | 0 | 0.283 | 0 | 0 | 0 | 0.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.225 | -0.573 | -0.622 | -0.602 | 0.346 | -0.718 | -0.74 | 0 | 0.518 | -0.795 | -0.866 | -0.836 | -1.17 | -0.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0.397 | 0.406 | 0.415 | 0.424 | 0.433 | 0.218 | 0.294 | 0.656 | 0.655 | 1.511 | 0 | 0 | 0 | 0 | 0 | 2.062 | 1.864 | 1.531 | 1.22 | 1.064 | 0.939 | 0.657 | 0.549 | 0.41 | 0.168 | 0.383 | 0.553 | 0.873 | 0.699 | 0.605 | 0.461 | 0.361 | 0.36 | 0.122 | 0 | 0 | 0.134 | 0.14 | 0.146 | 0.153 | 0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.225 | 0.573 | 0.622 | 0.602 | -0.346 | 0.718 | 0.74 | 0 | -0.518 | 0.795 | 0.866 | 0.836 | 1.17 | 0.657 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.072 | 0.057 | 0.051 | 0.048 | 0.042 | 0.038 | 0.045 | 0.056 | 0.053 | 0.021 | 1.934 | 2.043 | 2.408 | 1.601 | 1.342 | 0.026 | 0.915 | 0.022 | 0.03 | 0.024 | -0.094 | -0.587 | -0.484 | -0.373 | -0.146 | 0.022 | 0.022 | 0.106 | 0.022 | 0.028 | 0.121 | 0.122 | 0 | 0.003 | 0.032 | 0.03 | 0.027 | 0.027 | 0.027 | 0.024 | 0.037 | 0.033 | 0.441 | 0.466 | 0.202 | 0.508 | 0.502 | 0.524 | 0.216 | 0.61 | 0.654 | 0.427 | 0.437 | 0.523 | 0.153 | 0.175 | 0.283 | 0.251 | 0.415 | 0.494 | 0.458 | 0.767 | 0.703 | 0.796 | 0.989 | 0.88 | 0.92 | 0.915 | 0.517 | 0.935 | 1.012 | 1.16 | 0.865 | 0.913 | 0.755 | 0.715 | 0.715 | 0.71 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 1.2 | 1.4 | 1.3 | 1.7 | 1.7 | 2.5 | 2.2 | 2.2 | 2.1 | 0 | 2.7 | 2.9 | 3.2 | 2.7 |
Totaal niet-vlottende verplichtingen
| 1.098 | 1.217 | 1.362 | 1.45 | 1.648 | 1.784 | 1.912 | 2.07 | 2.214 | 2.341 | 2.537 | 2.628 | 3.081 | 5.514 | 6.214 | 6.444 | 6.688 | 6.224 | 5.863 | 6.249 | 3.614 | 3.648 | 4.128 | 4.438 | 2.707 | 2.513 | 2.513 | 4.237 | 4.882 | 5.665 | 3.304 | 3.518 | 3.603 | 3.054 | 2.79 | 2.429 | 2.09 | 2.042 | 2.109 | 1.658 | 1.937 | 1.54 | 2.02 | 2.296 | 2.307 | 2.663 | 2.972 | 2.93 | 1.907 | 1.954 | 1.536 | 1.037 | 1.116 | 0.982 | 0.971 | 0.805 | 0.588 | 0.604 | 1.059 | 1.058 | 1.063 | 0.981 | 1.433 | 0.466 | 0.485 | 0.508 | 0.502 | 0.524 | 0.53 | 0.61 | 0.654 | 0.427 | 0.437 | 0.523 | 0.186 | 0.185 | 7.596 | 6.698 | 6.967 | 7.249 | 8.418 | 8.958 | 9.171 | 9.668 | 10.665 | 10.964 | 11.12 | 14.331 | 15.744 | 17.896 | 17.722 | 14.438 | 12.026 | 10.938 | 11.836 | 11.017 | 11.37 | 10.079 | 10.3 | 8.3 | 7.6 | 8.3 | 9 | 8.3 | 6.3 | 7 | 7 | 8.3 | 8.6 | 7.1 | 7.7 | 8.2 | 8.7 | 8.8 | 9.7 | 11.4 | 12.3 | 13.7 | 14.2 | 15.6 | 16.7 | 16.9 | 17.1 | 15.4 | 18.3 | 18.7 | 19 | 18.8 |
Totaal passiva
| 3.117 | 3.156 | 3.059 | 3.873 | 3.846 | 3.82 | 3.768 | 5.105 | 5.104 | 4.724 | 6.26 | 6.516 | 7.612 | 7.69 | 8.467 | 8.956 | 9.202 | 8.827 | 8.218 | 8.705 | 5.992 | 5.886 | 6.119 | 6.533 | 4.687 | 4.192 | 4.933 | 10.242 | 11.625 | 12.901 | 10.151 | 8.179 | 9.102 | 8.533 | 8.281 | 7.442 | 6.761 | 7.303 | 4.789 | 4.376 | 5.726 | 5.858 | 6.286 | 6.764 | 6.466 | 6.951 | 6.934 | 6.818 | 6.19 | 6.371 | 5.63 | 4.964 | 5.311 | 4.673 | 4.482 | 4.064 | 4.077 | 4.433 | 4.527 | 4.254 | 4.01 | 4.001 | 4.446 | 3.864 | 4.181 | 4.002 | 4.04 | 3.762 | 4.417 | 4.693 | 5.746 | 15.799 | 15.489 | 13.625 | 13.361 | 11.846 | 11.349 | 11.955 | 11.518 | 11.791 | 12.189 | 13.882 | 14.47 | 14.673 | 15.389 | 16.486 | 17.636 | 20.26 | 21.685 | 23.366 | 24.804 | 22.402 | 19.007 | 16.777 | 17.822 | 16.119 | 17.202 | 14.923 | 14.7 | 12.7 | 12.5 | 13.3 | 15.2 | 14 | 10.9 | 11.3 | 11.8 | 13.2 | 13.1 | 13.8 | 14.8 | 15.1 | 16.3 | 15.9 | 16.9 | 18.8 | 18.4 | 19.7 | 20.3 | 21.9 | 22.1 | 22.2 | 22.2 | 20.7 | 24.8 | 25.8 | 26.7 | 26.8 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 1.7 | 4.1 | 3.4 | 3.4 | 3.4 | 3.6 |
Gewone aandelen
| 0.255 | 0.255 | 0.255 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.225 | 0.225 | 0.222 | 0.222 | 0.222 | 0.222 | 0.222 | 0.222 | 0.222 | 0.222 | 0.222 | 0.22 | 0.214 | 0.178 | 0.178 | 0.178 | 0.178 | 0.175 | 0.174 | 0.174 | 0.174 | 0.174 | 0.173 | 0.166 | 0.164 | 0.162 | 0.158 | 0.157 | 0.156 | 0.153 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.1 | 0.1 | 0.1 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 4.912 | 4.032 | 3.378 | 2.825 | 2.439 | 1.804 | 1.481 | 1.133 | 0.826 | -5.961 | -6.454 | -6.911 | -7.196 | -8.122 | -8.538 | -8.64 | -8.716 | -8.747 | -4.232 | -4.246 | -4.483 | -4.038 | -3.775 | -4.007 | -2.493 | -5.83 | -5.338 | -4.761 | -4.405 | -3.297 | -1.335 | 6.59 | 8.086 | 10.355 | 11.585 | 16.415 | 16.972 | 17.577 | 18.147 | 18.545 | 18.811 | 19.179 | 19.63 | 20.027 | 20.378 | 21.071 | 21.461 | 21.581 | 21.639 | 21.738 | 21.686 | 21.63 | 21.317 | 20.91 | 20.468 | 20.089 | 19.96 | 19.911 | 19.549 | 19.162 | 18.796 | 18.414 | 18.053 | 17.917 | 17.624 | 16.894 | 15.996 | 15.144 | 14.799 | 14.141 | 13.684 | 13.532 | 14.593 | 19.014 | 19.491 | 20.092 | 20.582 | 20.694 | 20.714 | 20.663 | 20.378 | 19.815 | 19.197 | 18.639 | 18.135 | 17.909 | 17.534 | 15.641 | 15.338 | 15.836 | 15.358 | 14.791 | 14.201 | 13.498 | 12.894 | 13.007 | 13.163 | 13.149 | 14.5 | 0.2 | 1.2 | 1.3 | 0.6 | 1.7 | 5.9 | 7.4 | 6.6 | 6.6 | 7 | 6.4 | 5.9 | 5.2 | 4.3 | 4 | 4.2 | 3.9 | 3.3 | 2.6 | 27.2 | 0.8 | 0.3 | -0.6 | -1.3 | -1.9 | -2.3 | -3.1 | -3.7 | -4.2 |
Overige gereserveerde algehele resultaten
| -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | -1.611 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -4.954 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.048 | -0.014 | -0.054 | -0.085 | -0.132 | -0.187 | -0.165 | -0.274 | -0.341 | -0.302 | -1.066 | -1.03 | -1.095 | -1.219 | -1.15 | -1.18 | -1.176 | -0.899 | -2.459 | -2.508 | -2.601 | -2.398 | -2.429 | -2.325 | -2.49 | -2.25 | -2.507 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 7.535 | 7.513 | 7.468 | 7.78 | 7.701 | 7.615 | 7.529 | 11.037 | 12.335 | 12.805 | 12.763 | 12.72 | 12.678 | 12.637 | 12.599 | 8.991 | 8.994 | 8.666 | 8.673 | 8.757 | 10.306 | 9.012 | 8.884 | 8.707 | 8.57 | 8.499 | 8.38 | 7.15 | 2.148 | 2.212 | 2.035 | 1.99 | 1.142 | 0.974 | 0.927 | 0.888 | 0.064 | -0.916 | -6.93 | -7.514 | -8.731 | -11.052 | -11.811 | -12.925 | -9.508 | -15.347 | -15.392 | -15.437 | -15.482 | -15.5 | -15.531 | -15.585 | -15.627 | -15.657 | -15.67 | -15.7 | -15.73 | -15.773 | -15.817 | -15.858 | -15.895 | -15.437 | -15.192 | -14.881 | -14.121 | -13.094 | -12.057 | -11.208 | -11.173 | -11.073 | -11.121 | -11.176 | -11.218 | -11.273 | -11.421 | -11.515 | -11.639 | -11.653 | -11.616 | -11.509 | -11.509 | -11.609 | -11.629 | -11.639 | -11.659 | -11.659 | -11.659 | -11.659 | -11.66 | -11.66 | -11.66 | -11.583 | -11.088 | -10.55 | -10.334 | -10.198 | -10.574 | -7.898 | -8.3 | 4.7 | 4.8 | 4.58 | 4.58 | 4.68 | 4.87 | 4.67 | 4.37 | 4.27 | 4.07 | 3.87 | 3.87 | 3.87 | 6.3 | 3.67 | 3.7 | 3.7 | 4.1 | 5 | -20.3 | 5 | 4.8 | 3.7 | 3.6 | 3.5 | 0.1 | 0.1 | 0.1 | 0 |
Totaal eigen vermogen van aandeelhouders
| 12.702 | 11.8 | 11.101 | 10.856 | 10.391 | 9.67 | 9.261 | 12.421 | 13.412 | 7.095 | 6.56 | 6.06 | 5.733 | 4.766 | 4.312 | 0.576 | 0.503 | 0.141 | 4.663 | 4.733 | 4.434 | 5.196 | 5.331 | 4.922 | 6.299 | 2.891 | 3.262 | 2.603 | -2.079 | -0.907 | 0.878 | 8.758 | 9.403 | 11.503 | 12.686 | 17.477 | 17.21 | 16.834 | 11.383 | 11.195 | 10.242 | 8.285 | 7.976 | 7.258 | 6.069 | 5.875 | 6.22 | 6.295 | 6.308 | 6.389 | 6.306 | 6.196 | 5.841 | 5.404 | 4.949 | 4.54 | 4.381 | 4.289 | 3.883 | 3.455 | 3.052 | 3.128 | 3.012 | 3.187 | 3.654 | 3.951 | 4.09 | 4.087 | 3.777 | 3.219 | 2.714 | 2.459 | 3.512 | 7.838 | 8.136 | 8.596 | 8.906 | 9.026 | 8.974 | 8.963 | 8.717 | 7.29 | 6.688 | 6.055 | 5.407 | 5.25 | 4.845 | 2.956 | 2.929 | 1.867 | 1.34 | 0.757 | 0.865 | 0.669 | 0.385 | 0.469 | 0.489 | 2.894 | 3.8 | 5 | 6.1 | 6 | 5.3 | 6.5 | 10.9 | 12.2 | 11.1 | 11 | 11.2 | 10.4 | 9.9 | 9.2 | 8.1 | 7.8 | 7.9 | 7.6 | 7.4 | 7.6 | 6.9 | 5.8 | 5.1 | 4.8 | 4 | 5.7 | 1.2 | 0.4 | -0.2 | -0.6 |
Totaal eigen vermogen
| 12.702 | 11.8 | 11.101 | 10.856 | 10.391 | 9.67 | 9.261 | 12.421 | 13.412 | 7.095 | 6.56 | 6.06 | 5.733 | 4.766 | 4.312 | 0.576 | 0.503 | 0.141 | 4.663 | 4.733 | 4.434 | 5.196 | 5.331 | 4.922 | 6.299 | 2.891 | 3.262 | 2.603 | -2.079 | -0.907 | 0.878 | 8.758 | 9.403 | 11.503 | 12.686 | 17.477 | 17.21 | 16.834 | 11.383 | 11.195 | 10.242 | 8.285 | 7.976 | 7.258 | 6.069 | 5.875 | 6.22 | 6.295 | 6.308 | 6.389 | 6.306 | 6.196 | 5.841 | 5.404 | 4.949 | 4.54 | 4.381 | 4.289 | 3.883 | 3.455 | 3.052 | 3.128 | 3.012 | 3.187 | 3.654 | 3.951 | 4.09 | 4.087 | 3.777 | 3.219 | 2.714 | 2.459 | 3.512 | 7.838 | 8.136 | 8.596 | 8.906 | 9.026 | 8.974 | 8.963 | 8.717 | 7.29 | 6.688 | 6.055 | 5.407 | 5.25 | 4.845 | 2.956 | 2.929 | 1.867 | 1.34 | 0.757 | 0.865 | 0.669 | 0.385 | 0.469 | 0.489 | 2.894 | 3.8 | 5 | 6.1 | 6 | 5.3 | 6.5 | 10.9 | 12.2 | 11.1 | 11 | 11.2 | 10.4 | 9.9 | 9.2 | 8.1 | 7.8 | 7.9 | 7.6 | 7.4 | 7.6 | 6.9 | 5.8 | 5.1 | 4.8 | 4 | 5.7 | 1.2 | 0.4 | -0.2 | -0.6 |
Totaal passiva en aandeelhoudersvermogen
| 15.819 | 14.956 | 14.16 | 14.729 | 14.237 | 13.49 | 13.029 | 17.526 | 18.516 | 11.819 | 12.82 | 12.576 | 13.345 | 12.456 | 12.779 | 9.532 | 9.705 | 8.968 | 12.881 | 13.438 | 10.426 | 11.082 | 11.45 | 11.455 | 10.986 | 7.083 | 8.195 | 12.845 | 9.546 | 11.994 | 11.029 | 16.937 | 18.505 | 20.036 | 20.967 | 24.919 | 23.971 | 24.137 | 16.172 | 15.571 | 15.968 | 14.143 | 14.262 | 14.022 | 12.535 | 12.826 | 13.154 | 13.113 | 12.498 | 12.76 | 11.936 | 11.16 | 11.152 | 10.077 | 9.431 | 8.604 | 8.458 | 8.722 | 8.41 | 7.709 | 7.062 | 7.129 | 7.458 | 7.051 | 7.835 | 7.953 | 8.13 | 7.849 | 8.194 | 7.912 | 8.46 | 18.258 | 19.001 | 21.463 | 21.497 | 20.442 | 20.255 | 20.981 | 20.492 | 20.754 | 20.906 | 21.172 | 21.158 | 20.728 | 20.796 | 21.736 | 22.481 | 23.216 | 24.614 | 25.233 | 26.144 | 23.159 | 19.872 | 17.446 | 18.207 | 16.588 | 17.691 | 17.817 | 18.5 | 17.7 | 18.6 | 19.3 | 20.5 | 20.5 | 21.8 | 23.5 | 22.9 | 24.2 | 24.3 | 24.2 | 24.7 | 24.3 | 24.4 | 23.7 | 24.8 | 26.4 | 25.8 | 27.3 | 27.2 | 27.7 | 27.2 | 27 | 26.2 | 26.4 | 26 | 26.2 | 26.5 | 26.2 |