Rambus Inc.
NASDAQ:RMBS
56.23 (USD) • At close January 10, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 113.98 | 124.578 | 112.614 | 94.767 | 131.957 | 122.19 | 99.876 | 125.334 | 141.559 | 171.46 | 179.129 | 107.891 | 151.871 | 204.731 | 109.554 | 136.146 | 89.475 | 103.275 | 175.446 | 102.176 | 91.838 | 114.186 | 143.016 | 115.924 | 134.534 | 248.284 | 122.361 | 225.844 | 182.345 | 167.207 | 177.455 | 135.294 | 89.479 | 188.011 | 136.629 | 143.764 | 216.553 | 201.477 | 171.567 | 154.126 | 125.686 | 99.571 | 346.576 | 338.696 | 307.961 | 155.276 | 157.215 | 148.984 | 152.206 | 152.584 | 188.548 | 162.244 | 160.844 | 179.804 | 182.234 | 215.262 | 218.197 | 334.536 | 400.921 | 289.073 | 367.291 | 317.986 | 125.838 | 116.241 | 106.786 | 131.792 | 124.861 | 119.391 | 269.258 | 87.061 | 56.776 | 73.304 | 134.771 | 121.02 | 98.223 | 42.391 | 56.144 | 69.929 | 208.021 | 48.31 | 28.443 | 42.967 | 63.084 | 42.005 | 11.872 | 59.357 | 21.475 | 28.656 | 21.454 | 30.982 | 34.344 | 29.465 | 44.195 | 57.741 | 92.243 | 71.212 | 63.093 | 28.261 | 7.512 | 5.5 | 15 | 9.9 | 17.9 | 31.9 | 25.8 | 27.6 | 9 | 3.8 | 20.6 | 9 | 1.2 | 0.7 |
Kortetermijnbeleggingen
| 318.717 | 308.306 | 278.443 | 331.077 | 243.588 | 210.437 | 192.261 | 187.892 | 123.289 | 180.175 | 164.562 | 377.718 | 267.857 | 272.382 | 419.574 | 366.503 | 430.746 | 382.802 | 259.999 | 305.488 | 246.186 | 223.532 | 162.85 | 161.84 | 113.637 | 50.056 | 168.859 | 103.532 | 1.287 | 0.746 | 10.17 | 36.888 | 61.31 | 71.32 | 88.943 | 143.942 | 146.325 | 146.649 | 146.194 | 145.983 | 145.44 | 146.859 | 56.848 | 48.966 | 58.396 | 50.364 | 57.613 | 54.346 | 54.88 | 50.658 | 43.97 | 127.212 | 131.909 | 179.55 | 326.341 | 296.747 | 266.696 | 263.073 | 267.752 | 171.12 | 131.192 | 162.4 | 222.09 | 229.612 | 272.186 | 262.386 | 257.165 | 321.491 | 175.733 | 350.979 | 382.271 | 351.055 | 241.45 | 224.416 | 173.164 | 118.416 | 88.973 | 101.47 | 96.802 | 89.483 | 88.507 | 43.042 | 47.43 | 24.777 | 42.476 | 37.907 | 43.421 | 35.481 | 65.083 | 65.708 | 64.464 | 80.523 | 85.7 | 77.743 | 45.873 | 55.507 | 59.127 | 62.079 | 84.829 | 82.1 | 72.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.8 |
Liquide middelen en kortetermijnbeleggingen
| 432.697 | 432.884 | 391.057 | 425.844 | 375.545 | 332.627 | 292.137 | 313.226 | 264.848 | 351.635 | 343.691 | 485.609 | 419.728 | 477.113 | 529.128 | 502.649 | 520.221 | 486.077 | 435.445 | 407.664 | 338.024 | 337.718 | 305.866 | 277.764 | 248.171 | 298.34 | 291.22 | 329.376 | 183.632 | 167.953 | 187.625 | 172.182 | 150.789 | 259.331 | 225.572 | 287.706 | 362.878 | 348.126 | 317.761 | 300.109 | 271.126 | 246.43 | 403.424 | 387.662 | 366.357 | 205.64 | 214.828 | 203.33 | 207.086 | 203.242 | 232.518 | 289.456 | 292.753 | 359.354 | 508.575 | 512.009 | 484.893 | 597.609 | 668.673 | 460.193 | 498.483 | 480.386 | 347.928 | 345.853 | 378.972 | 394.178 | 382.026 | 440.882 | 444.991 | 438.04 | 439.047 | 424.359 | 376.221 | 345.436 | 271.387 | 160.807 | 145.117 | 171.399 | 304.823 | 137.793 | 116.95 | 86.009 | 110.514 | 66.782 | 54.348 | 97.264 | 64.896 | 64.137 | 86.537 | 96.69 | 98.808 | 109.988 | 129.895 | 135.484 | 138.116 | 126.719 | 122.22 | 90.34 | 92.341 | 87.6 | 87.2 | 9.9 | 17.9 | 31.9 | 25.8 | 27.6 | 9 | 3.8 | 20.6 | 9 | 1.2 | 8.5 |
Nettovorderingen
| 117.976 | 112.703 | 125.424 | 133.797 | 129.353 | 158.482 | 159.843 | 181.066 | 180.584 | 210.294 | 182.98 | 179.673 | 184.955 | 183.276 | 173.666 | 166.716 | 174.366 | 190.646 | 216.406 | 228.405 | 221.544 | 206.122 | 214.097 | 227.476 | 207.161 | 218.869 | 188.176 | 25.892 | 49.799 | 36.788 | 27.353 | 21.099 | 26.363 | 11.326 | 14.617 | 16.408 | 10.314 | 6.745 | 6.541 | 6.001 | 5.099 | 12.503 | 7.816 | 2.251 | 1.597 | 1.003 | 0.06 | 0.529 | 0.452 | 0.113 | 0.728 | 1.026 | 0.917 | 1.354 | 0.389 | 2.6 | 0.155 | 0.244 | 0.47 | 0.949 | 0.754 | 1.55 | 1.187 | 1.503 | 2.43 | 2.184 | 7.396 | 1.92 | 3.181 | 3.405 | 1.139 | 2.594 | 1.44 | 2.658 | 1.808 | 0.954 | 1.329 | 1.667 | 3.596 | 1.435 | 1.742 | 0.454 | 0.79 | 10.263 | 2.987 | 3.935 | 4.399 | 1.08 | 0.312 | 0.197 | 1.937 | 0.275 | 2.368 | 6.099 | 0.512 | 1.788 | 0.068 | 5.105 | 2 | 2.5 | 1.5 | 1.9 | 2 | 2 | 1.9 | 5.6 | 11.4 | 0.6 | 0.9 | 3.1 | 7.3 | 0.7 |
Voorraad
| 48.905 | 52.596 | 47.599 | 36.154 | 34.615 | 33.527 | 26.18 | 20.9 | 14.161 | 9.238 | 6.164 | 8.482 | 8.085 | 8.052 | 9.926 | 14.466 | 14.218 | 11.554 | 9.848 | 10.086 | 9.854 | 9.326 | 8.192 | 6.772 | 6.272 | 6.041 | 5.596 | 5.159 | 5.015 | 5.328 | 5.84 | 5.633 | 0 | 0 | 0 | 1.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.154 | 0 | 0 | 0 | 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 vlottende activa
| 12.435 | 11.975 | 12.376 | 34.85 | 11.112 | 11.829 | 14.603 | 12.022 | 14.584 | 9.979 | 12.277 | 10.6 | 11.991 | 10.544 | 11.616 | 31.788 | 16.229 | 17.97 | 17.057 | 18.524 | 87.027 | 87.738 | 16.857 | 15.738 | 14.434 | 14.456 | 16.77 | 22.634 | 21.996 | 24.51 | 25.352 | 35.734 | 44.3 | 12.993 | 13.017 | 10.396 | 28.755 | 10.803 | 11.264 | 8.728 | 9.338 | 8.352 | 9.775 | 8.458 | 6.326 | 9.482 | 9.826 | 11.317 | 11.566 | 10.107 | 9.808 | 10.894 | 11.964 | 12.868 | 13.408 | 13.318 | 13.261 | 11.071 | 9.249 | 8.829 | 8.168 | 9.453 | 7.974 | 8.574 | 8.363 | 8.979 | 43.876 | 19.944 | 17.46 | 18.166 | 18.038 | 15.791 | 17.055 | 9.598 | 9.809 | 8.246 | 18.871 | 19.184 | 17.719 | 17.955 | 16.797 | 19.231 | 17.581 | 18.542 | 16.023 | 17.58 | 12.502 | 10.472 | 9.084 | 12.14 | 13.212 | 12.292 | 10.984 | 30.197 | 27.265 | 24.197 | 20.649 | 5.773 | 6.541 | 9.7 | 9.8 | 81.6 | 74.3 | 64.7 | 64.1 | 64.3 | 69.9 | 72.4 | 59.3 | 49.2 | 10.7 | 0.9 |
Totaal vlottende activa
| 612.013 | 610.158 | 576.456 | 630.645 | 550.625 | 536.465 | 492.763 | 527.214 | 474.177 | 581.146 | 545.112 | 684.364 | 624.759 | 678.985 | 724.336 | 696.822 | 725.034 | 706.247 | 678.756 | 664.679 | 656.449 | 640.904 | 545.012 | 527.75 | 476.038 | 537.706 | 503.427 | 371.744 | 249.444 | 222.324 | 233.494 | 216.781 | 199.302 | 283.65 | 253.206 | 315.59 | 401.947 | 365.674 | 335.566 | 314.838 | 285.563 | 267.285 | 421.015 | 398.371 | 374.28 | 216.125 | 224.714 | 214.033 | 219.104 | 213.462 | 243.054 | 301.376 | 305.634 | 373.576 | 522.372 | 527.927 | 498.309 | 608.924 | 678.392 | 469.971 | 507.405 | 491.389 | 357.089 | 355.93 | 389.765 | 405.341 | 433.298 | 462.746 | 465.632 | 459.611 | 458.224 | 442.744 | 394.716 | 357.692 | 283.004 | 170.215 | 165.317 | 192.25 | 326.138 | 157.183 | 135.489 | 105.694 | 128.885 | 95.587 | 73.358 | 118.779 | 81.797 | 75.689 | 95.933 | 109.027 | 113.957 | 122.555 | 143.247 | 171.78 | 165.893 | 152.704 | 142.937 | 101.218 | 100.882 | 99.8 | 98.5 | 93.4 | 94.2 | 98.6 | 91.8 | 97.5 | 90.3 | 76.8 | 80.8 | 61.3 | 19.2 | 10.1 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 94.413 | 96.676 | 88.851 | 89.305 | 94.43 | 108.765 | 112.089 | 110.398 | 103.795 | 108.078 | 77.679 | 79.747 | 76.718 | 75.859 | 80.901 | 86.401 | 89.386 | 82.265 | 82.236 | 81.734 | 54.074 | 57.671 | 42.095 | 57.028 | 49.174 | 50.235 | 48.392 | 54.303 | 54.035 | 54.305 | 56.468 | 58.442 | 59.191 | 55.056 | 56.403 | 56.616 | 59.077 | 60.689 | 61.577 | 64.023 | 65.899 | 67.411 | 70.11 | 72.642 | 72.772 | 75.831 | 78.218 | 86.905 | 84.255 | 87.071 | 81.928 | 81.105 | 72.494 | 71.187 | 70.52 | 67.77 | 49.705 | 39.016 | 37.972 | 38.966 | 15.941 | 18.378 | 19.734 | 22.29 | 23.672 | 26.111 | 28.497 | 24.587 | 24.14 | 25.755 | 25.192 | 26.019 | 19.993 | 21.411 | 20.885 | 18.898 | 20.542 | 21.756 | 18.13 | 17.578 | 17.892 | 13.121 | 10.61 | 10.965 | 11.21 | 11.746 | 12.078 | 12.375 | 13.277 | 13.456 | 14.05 | 15.191 | 15.862 | 16.466 | 16.087 | 12.161 | 6.724 | 4.433 | 3.988 | 4 | 4.2 | 4.5 | 4.7 | 3.8 | 4 | 4.3 | 4.6 | 4.4 | 4.3 | 3.7 | 3.1 | 2.3 |
Goodwill
| 286.812 | 286.812 | 286.812 | 286.812 | 286.812 | 292.04 | 292.04 | 292.04 | 292.038 | 291.995 | 279.793 | 278.81 | 279.091 | 183.222 | 183.222 | 183.222 | 183.222 | 183.222 | 183.465 | 183.465 | 164.488 | 153.144 | 207.828 | 207.178 | 208.116 | 208.68 | 211.356 | 209.661 | 209.318 | 207.959 | 206.085 | 204.794 | 207.531 | 162.715 | 163.805 | 116.899 | 116.899 | 116.899 | 116.899 | 116.899 | 116.899 | 116.899 | 116.899 | 116.899 | 116.899 | 124.969 | 124.969 | 124.969 | 124.969 | 138.669 | 138.669 | 115.148 | 115.148 | 115.148 | 18.154 | 18.154 | 15.554 | 15.554 | 15.554 | 15.554 | 4.454 | 4.454 | 4.454 | 4.454 | 4.454 | 4.454 | 4.454 | 4.454 | 4.454 | 4.454 | 4.454 | 3.315 | 3.315 | 3.315 | 3.315 | 3.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.389 | 22.279 | 25.518 | 28.769 | 32.015 | 42.992 | 46.936 | 50.88 | 54.856 | 58.866 | 57.634 | 58.42 | 62.431 | 27.203 | 31.872 | 36.487 | 41.052 | 45.624 | 50.208 | 54.9 | 35.362 | 29.748 | 55.507 | 59.936 | 65.411 | 70.94 | 82.083 | 91.722 | 102.545 | 111.875 | 121.355 | 132.388 | 164.862 | 100.9 | 114.325 | 64.266 | 70.426 | 76.694 | 83.049 | 89.371 | 95.694 | 102.435 | 109.26 | 117.172 | 132.448 | 139.395 | 145.93 | 153.173 | 160.408 | 186.15 | 194.895 | 181.955 | 189.363 | 194.205 | 39.007 | 40.986 | 27.104 | 25.153 | 22.105 | 21.66 | 6.585 | 7.268 | 7.988 | 7.244 | 8.04 | 11.028 | 12.381 | 13.441 | 14.764 | 16.057 | 17.377 | 18.697 | 20.017 | 21.337 | 22.351 | 26.965 | 22.294 | 23.437 | 20.844 | 21.765 | 22.672 | 12.522 | 12.852 | 13.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 306.201 | 309.091 | 312.33 | 315.581 | 318.827 | 335.032 | 338.976 | 342.92 | 346.894 | 350.861 | 337.427 | 337.23 | 341.522 | 210.425 | 215.094 | 219.709 | 224.274 | 228.846 | 233.673 | 238.365 | 199.85 | 182.892 | 263.335 | 267.114 | 273.527 | 279.62 | 293.439 | 301.383 | 311.863 | 319.834 | 327.44 | 337.182 | 372.393 | 263.615 | 278.13 | 181.165 | 187.325 | 193.593 | 199.948 | 206.27 | 212.593 | 219.334 | 226.159 | 234.071 | 249.347 | 264.364 | 270.899 | 278.142 | 285.377 | 324.819 | 333.564 | 297.103 | 304.511 | 309.353 | 57.161 | 59.14 | 42.658 | 40.707 | 37.659 | 37.214 | 11.039 | 11.722 | 12.442 | 11.698 | 12.494 | 15.482 | 16.835 | 17.895 | 19.218 | 20.511 | 21.831 | 22.012 | 23.332 | 24.652 | 25.666 | 26.965 | 22.294 | 23.437 | 20.844 | 21.765 | 22.672 | 12.522 | 12.852 | 13.184 | -123.322 | -89.174 | -105.914 | -111.095 | 0 | -54 | -50.723 | -36.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 4.391 | 3.98 | 4.423 | 87.966 | 3.298 | 12.648 | 25.722 | 38.814 | 66.311 | 94.767 | 123.018 | 151.462 | 179.503 | 207.016 | 232.056 | 260.404 | 289.044 | 314.706 | 343.703 | 376.619 | 419.532 | 459.148 | 497.003 | 535.422 | 571.269 | 607.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.997 | 0 | 45.016 | 70.516 | 119.264 | 0 | 242.906 | 299.325 | 155.36 | 0 | 102.123 | 145.705 | 128.843 | -13.184 | 123.322 | 89.174 | 105.914 | 111.095 | 0 | 54 | 50.723 | 36.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 129.348 | 130.163 | 131.885 | 130.268 | 131.02 | 140.405 | 2.623 | 3.031 | 2.803 | 2.686 | 3.986 | 4.047 | 3.846 | 3.907 | 4.372 | 4.353 | 5.249 | 5.35 | 4.541 | 4.574 | 6.454 | 4.399 | 4.411 | 4.435 | 3.93 | 82.111 | 96.902 | 152.651 | 206.503 | 206.942 | 206.075 | 168.342 | 165.661 | 159.097 | 160.464 | 162.485 | 143.834 | 0.454 | 0.447 | 0.536 | 0.56 | 0.571 | 0.643 | 4.797 | 4.806 | 4.806 | 4.806 | 4.458 | 7.575 | 7.531 | 7.531 | 7.531 | 7.19 | 3.023 | 3.02 | 2.974 | 1.12 | 1.558 | 1.604 | 2.034 | 1.069 | 0.957 | 1.641 | 1.857 | 2.613 | 2.577 | 121.643 | 116.209 | 110.648 | 106.354 | 104.457 | 98.193 | 102.219 | 111.426 | 80.355 | 68.626 | 63.387 | 72.587 | 74.507 | 75.295 | 69.198 | 60.462 | 61.473 | 43.557 | 35.355 | 33.431 | 32.554 | 32.777 | 35.527 | 37.637 | 37.27 | 39.922 | 44.275 | 49.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 109.595 | 100.144 | 95.334 | 85.911 | 1.463 | 3.151 | 3.531 | 3.309 | 2.573 | 1.831 | 1.904 | 4.24 | 4.359 | 4.306 | 4.061 | 4.535 | 4.671 | 4.895 | 5.579 | 5.931 | 6.381 | 6.763 | 7.419 | 7.825 | 5.879 | 4.832 | 4.507 | 4.543 | 2.283 | 2.564 | 2.733 | 2.749 | 3.749 | 4.365 | 4.622 | 3.648 | 3.69 | 3.345 | 2.333 | 2.612 | 2.542 | 3.09 | 3.071 | 2.898 | 3.801 | 3.118 | 3.029 | 2.274 | 5.514 | 7.791 | 7.609 | 6.539 | 5.64 | 6.038 | 6.086 | 5.361 | 6.837 | 7.176 | 7.24 | 7.684 | 8.301 | 6.377 | 4.386 | 5.115 | 6.029 | 7.762 | 8.162 | 5.91 | 5.315 | 9.079 | 5.599 | 15.649 | 6.615 | 6.579 | 6.464 | 200.815 | 10.484 | 13.046 | 13.494 | 104.903 | 5.987 | 6.26 | 6.823 | 142.977 | 130.855 | 96.787 | 123.761 | 129.682 | 88.222 | 72.731 | 71.542 | 57.624 | 34.406 | 19.76 | 71.731 | 76.847 | 69.97 | 11.282 | 9.437 | 9.2 | 13.1 | 15.6 | 17.1 | 11.1 | 15.2 | 7.6 | 7.7 | 3.2 | 2.8 | 2 | 1.5 | 0.5 |
Totaal niet-vlottende activa
| 639.557 | 640.465 | 632.38 | 625.488 | 633.706 | 590.651 | 469.867 | 485.38 | 494.879 | 529.767 | 515.763 | 548.282 | 577.907 | 474 | 511.444 | 547.054 | 583.984 | 610.4 | 640.735 | 674.307 | 643.378 | 671.257 | 776.408 | 833.405 | 867.932 | 988.067 | 1,050.747 | 512.88 | 574.684 | 583.645 | 592.716 | 566.715 | 600.994 | 482.133 | 499.619 | 403.914 | 393.926 | 258.081 | 264.305 | 273.441 | 281.594 | 290.406 | 299.983 | 315.008 | 330.726 | 348.119 | 356.952 | 373.779 | 382.721 | 427.212 | 430.632 | 392.278 | 389.835 | 389.601 | 136.787 | 135.245 | 100.32 | 88.457 | 84.475 | 85.898 | 36.35 | 37.434 | 38.203 | 40.96 | 44.808 | 51.932 | 175.137 | 164.601 | 159.321 | 161.699 | 163.076 | 161.873 | 197.175 | 234.584 | 252.634 | 315.304 | 359.613 | 430.151 | 282.335 | 219.541 | 217.872 | 238.07 | 220.601 | 197.499 | 177.42 | 141.964 | 168.393 | 174.834 | 137.026 | 123.824 | 122.862 | 112.737 | 94.543 | 85.797 | 87.818 | 89.008 | 76.694 | 15.715 | 13.425 | 13.2 | 17.3 | 20.1 | 21.8 | 14.9 | 19.2 | 11.9 | 12.3 | 7.6 | 7.1 | 5.7 | 4.6 | 2.8 |
Totaal activa
| 1,251.57 | 1,250.623 | 1,208.836 | 1,256.133 | 1,184.331 | 1,127.116 | 962.63 | 1,012.594 | 969.056 | 1,110.913 | 1,060.875 | 1,232.646 | 1,202.666 | 1,152.985 | 1,235.78 | 1,243.876 | 1,309.018 | 1,316.647 | 1,319.491 | 1,338.986 | 1,299.827 | 1,312.161 | 1,321.42 | 1,361.155 | 1,343.97 | 1,525.773 | 1,554.174 | 884.624 | 824.128 | 805.969 | 826.21 | 783.496 | 800.296 | 765.783 | 752.825 | 719.504 | 795.873 | 623.755 | 599.871 | 588.279 | 567.157 | 557.691 | 720.998 | 713.379 | 705.006 | 564.244 | 581.666 | 587.812 | 601.825 | 640.674 | 673.686 | 693.654 | 695.469 | 763.177 | 659.159 | 663.172 | 598.629 | 697.381 | 762.867 | 555.869 | 543.755 | 528.823 | 395.292 | 396.89 | 434.573 | 457.273 | 608.435 | 627.347 | 624.953 | 621.31 | 621.3 | 604.617 | 591.891 | 592.276 | 535.638 | 485.519 | 524.93 | 622.401 | 608.473 | 376.724 | 353.361 | 343.764 | 349.486 | 293.086 | 250.778 | 260.743 | 250.19 | 250.523 | 232.959 | 232.851 | 236.819 | 235.292 | 237.79 | 257.577 | 253.711 | 241.712 | 219.631 | 116.933 | 114.307 | 113 | 115.8 | 113.5 | 116 | 113.5 | 111 | 109.4 | 102.6 | 84.4 | 87.9 | 67 | 23.8 | 12.9 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 20.365 | 26.97 | 24.775 | 18.074 | 15.682 | 17.643 | 18.117 | 24.815 | 20.405 | 20.183 | 15.54 | 11.279 | 13.281 | 8.975 | 7.802 | 8.993 | 13.323 | 14.016 | 15.73 | 9.549 | 9.429 | 7.794 | 8.274 | 7.392 | 8.572 | 8.386 | 7.08 | 9.614 | 7.016 | 9.099 | 8.437 | 9.793 | 10.188 | 6.269 | 4.874 | 4.096 | 5.928 | 5.187 | 5.697 | 6.962 | 5.697 | 5.465 | 5.555 | 7.001 | 5.967 | 5.3 | 4.036 | 7.918 | 7.841 | 8.604 | 6.615 | 16.567 | 18.117 | 11.896 | 11.292 | 5.952 | 11.844 | 9.433 | 8.417 | 8.972 | 11.162 | 10.932 | 15.054 | 6.374 | 9.091 | 8.933 | 12.014 | 11.283 | 14.258 | 13.814 | 12.773 | 10.429 | 7.94 | 8.279 | 6.558 | 4.374 | 4.11 | 12.398 | 8.837 | 6.88 | 3.634 | 3.212 | 2.773 | 2.776 | 2.268 | 3.714 | 3.185 | 2.115 | 3.953 | 7.773 | 8.521 | 7.111 | 1.563 | 10.308 | 9.506 | 10.312 | 1.85 | 5.787 | 7.89 | 3.5 | 4.425 | 2.9 | 4.4 | 3.1 | 0.5 | 2.8 | 3.2 | 2.7 | 0.4 | 2.7 | 1.8 | 0 |
Kortlopende schulden
| 10.794 | 10.066 | 4.722 | 8.906 | 8.348 | 4.098 | 8.574 | 15.402 | 21.238 | 60.994 | 85.568 | 169.679 | 13.002 | 13.444 | 14.052 | 4.724 | 9.152 | 8.926 | 10.388 | 6.357 | 14.764 | 16.762 | 18.702 | 0 | 0 | 80.648 | 79.541 | 78.451 | 131.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168.658 | 164.047 | 159.731 | 155.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.032 | 133.312 | 130.646 | 128.034 | 0 | 0 | 0 | 0 | 0 | 0 | 160 | 160 | 160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.5 | 32.3 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0 |
Belastingschulden
| 1.114 | 1.005 | 3.899 | 5.099 | 8.638 | 12.942 | 15.669 | 18.137 | 20.024 | 20.846 | 21.015 | 20.607 | 20.443 | 19.754 | 20.186 | 20.064 | 20.008 | 20.044 | 19.892 | 19.142 | 18.198 | 17.461 | 16.364 | 16.39 | 17.784 | 18.794 | 15.83 | 0 | 0 | 0 | 0 | 0 | 2.897 | 2.8 | 3.11 | 2.903 | 2.767 | 2.679 | 2.79 | 2.769 | 1.8 | 1.789 | 1.905 | 6.561 | 6.497 | 6.483 | 6.534 | 6.533 | 9.383 | 9.343 | 9.343 | 9.946 | 8.032 | 4.633 | 4.61 | 4.577 | 0.703 | 0.896 | 3.313 | 0.486 | 0.406 | 0.478 | 0.462 | 0.638 | 0.479 | 0.846 | 0.748 | 0.834 | 0 | 0 | 0.454 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.026 | 0.009 | 0.2 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0.071 | 0.022 | 0 | 7.773 | 8.521 | 7.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 18.404 | 15.385 | 16.399 | 17.393 | 17.459 | 16.779 | 20.846 | 23.861 | 23.46 | 22.165 | 20.624 | 24.755 | 20.324 | 12.299 | 13.534 | 10.198 | 14.95 | 10.841 | 10.121 | 11.947 | 9.516 | 6.448 | 15.774 | 19.374 | 12.727 | 13.583 | 16.48 | 18.272 | 21.224 | 21.327 | 15.658 | 16.932 | 17.772 | 10.347 | 7.317 | 5.78 | 5.129 | 6.551 | 5.405 | 4.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.113 | 0 | 0 | 0 | 0 | 0.762 | 9.574 | 0 | 0 | 10.984 | 0 | 0 | 16.088 | 0.395 | 0.396 | 1.745 | 1.787 | 2.329 | 2.467 | 3.799 | 2.756 | 5.51 | 4.988 | 6.596 | 6.003 | 2.069 | 1.754 | 1.369 | 0.973 | 4.963 | 8.035 | 13.447 | 19.271 | 24.485 | 23.32 | 24.51 | 24.18 | 22.593 | 22.692 | 21.82 | 22.218 | 11.086 | 11.146 | 12.15 | 11.319 | 14.398 | 15.727 | 17.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 23.45 | 31.608 | 32.812 | 39.649 | 34.069 | 49.982 | 32.968 | 44.494 | 31.304 | 37.256 | 25.655 | 40.947 | 28.125 | 26.954 | 24.828 | 41.885 | 33.449 | 29.631 | 23.932 | 39.184 | 36.386 | 35.959 | 10.162 | 26.129 | 20.295 | 30.787 | 26.603 | 26.505 | 23.009 | 20.691 | 20.029 | 24.576 | 28.944 | 24.566 | 24.814 | 15.587 | 13.786 | 16.952 | 14.137 | 20.794 | 18.779 | 22.931 | 33.523 | 35.233 | 32.152 | 30.729 | 43.601 | 39.683 | 43.885 | 33.389 | 43.468 | 38.798 | 39.418 | 25.143 | 21.819 | 45.282 | 62.081 | 53.852 | 51.977 | 40.702 | 20.254 | 18.941 | 19.176 | 27.302 | 28.102 | 25.182 | 42.581 | 41.279 | 42.912 | 42.152 | 48.103 | 42.006 | 36.806 | 27.631 | 18.552 | 15.065 | 15.292 | 12.387 | 12.825 | 10.364 | 12.159 | 10.039 | 8.912 | 7.975 | 7.818 | 7.546 | 10.254 | 8.249 | 6.527 | -7.773 | -8.521 | -7.111 | 6.414 | 0 | 0 | 21.719 | 31.337 | 22.395 | 26.392 | 0.1 | -0.021 | 25.6 | 26.1 | 27.6 | 31.6 | 26.3 | 24.6 | 22.2 | 30.2 | 20.8 | 17.9 | 15.1 |
Totaal kortlopende verplichtingen
| 74.127 | 85.034 | 82.607 | 89.121 | 84.196 | 101.444 | 96.174 | 126.709 | 116.431 | 161.444 | 168.402 | 267.267 | 95.175 | 81.426 | 80.402 | 85.864 | 90.882 | 83.458 | 80.063 | 86.179 | 88.293 | 84.424 | 69.276 | 69.285 | 59.378 | 152.198 | 145.176 | 132.842 | 182.739 | 53.951 | 44.124 | 51.301 | 59.801 | 43.982 | 40.115 | 28.366 | 27.61 | 31.369 | 28.029 | 34.658 | 26.276 | 30.185 | 209.641 | 212.842 | 204.347 | 197.985 | 54.171 | 54.134 | 61.109 | 51.336 | 59.426 | 65.311 | 66.329 | 51.246 | 37.721 | 55.811 | 74.628 | 64.181 | 63.707 | 186.192 | 165.529 | 161.393 | 164.471 | 36.101 | 40.001 | 37.428 | 59.142 | 56.152 | 62.68 | 220.954 | 227.926 | 218.438 | 46.815 | 37.664 | 26.479 | 20.607 | 24.378 | 32.846 | 35.118 | 36.715 | 40.278 | 36.571 | 36.195 | 34.984 | 32.679 | 33.952 | 35.33 | 32.604 | 21.566 | 18.919 | 20.671 | 18.43 | 22.375 | 26.035 | 26.983 | 32.031 | 33.187 | 28.182 | 34.282 | 33.1 | 36.7 | 28.5 | 30.5 | 30.8 | 32.2 | 29.3 | 28.1 | 25.2 | 31 | 23.9 | 20.3 | 15.1 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 24.794 | 25.78 | 25.899 | 26.255 | 26.117 | 27.16 | 28.127 | 29.079 | 30.093 | 31.219 | 27.939 | 29.099 | 192.133 | 190.91 | 190.44 | 190.336 | 190.155 | 189.985 | 188.635 | 188.677 | 156.454 | 154.862 | 155.92 | 214.528 | 213.395 | 212.279 | 211.127 | 209.971 | 37.471 | 205.044 | 165.775 | 202.225 | 200.831 | 161.099 | 198.061 | 198.151 | 158.165 | 156.823 | 155.482 | 193.215 | 191.988 | 190.78 | 150.257 | 148.978 | 148.001 | 79.448 | 230.857 | 239.394 | 189.753 | 186.029 | 181.13 | 177.286 | 130.354 | 127.258 | 158.721 | 121.5 | 118.824 | 116.184 | 114.757 | 112.012 | 109.333 | 92.45 | 0 | 136.95 | 160 | 160 | 160 | 160 | 160 | 0 | 0 | 0 | 160 | 160 | 0 | 160 | 195 | 0 | 300 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.2 | 0.3 | 0.5 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -25.78 | 0 | 0 | 77.655 | 1.973 | 0 | 0 | 0 | 0 | 0 | 21.424 | 25.797 | 31.853 | 36.391 | 41.333 | 45.882 | 50.472 | 55.163 | 60.094 | 0 | 0 | 0 | 77.28 | 0 | 0 | 0 | -9.83 | 0 | 0 | 0 | -11.6 | -14.779 | -14.984 | -14.677 | -162.485 | -143.834 | -0.454 | -0.447 | -0.536 | -0.56 | -0.571 | -0.643 | -4.797 | -4.806 | -4.806 | -4.806 | -4.458 | -7.575 | -7.531 | -7.531 | 2.415 | -7.19 | -3.023 | -3.02 | 115.103 | 0 | 0 | -1.604 | -0.04 | -1.069 | 0.02 | 0.09 | 0.09 | 0.033 | 0.057 | -121.643 | -116.209 | 0 | 0 | 0.112 | 1.554 | 7.259 | 5.167 | 7.984 | 8.317 | 7.905 | 6.63 | 5.314 | 4.552 | 5.453 | 11.134 | 16.113 | 18.022 | 13.04 | 15.808 | 16.278 | 15.542 | 0 | 17.124 | 19.187 | 22.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 3.949 | 4.205 | 4.462 | 5.819 | 5.819 | 26.658 | 24.964 | 25.746 | 25.159 | 24.572 | 23.985 | 23.888 | 15.147 | 14.711 | 14.336 | 15.139 | 14.724 | 14.14 | 13.846 | 0 | 0 | 0 | 18.96 | 0 | 0 | 0 | 9.83 | 0 | 0 | 0 | 11.6 | 14.779 | 14.984 | 14.677 | 162.485 | 143.834 | 0.454 | 0.447 | 0.536 | 0.56 | 0.571 | 0.643 | 4.797 | 4.806 | 4.806 | 4.806 | 4.458 | 7.575 | 7.531 | 7.531 | 7.531 | 7.19 | 3.023 | 3.02 | 2.974 | 0 | 0 | 1.604 | 2.034 | 1.069 | 0.957 | 1.641 | 1.857 | 2.613 | 2.577 | 121.643 | 116.209 | 0 | 0 | 104.457 | 98.193 | 102.219 | 111.426 | 80.355 | 69.059 | 63.387 | 72.587 | 74.507 | 75.295 | 69.198 | 60.462 | 61.473 | 43.557 | 35.355 | 33.431 | 32.554 | 32.777 | 0 | 37.637 | 37.27 | 39.922 | 0 | 27.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 113.664 | 106.968 | 104.533 | 100.288 | 112.633 | 45.162 | 49.942 | 52.545 | 46.902 | 54.933 | 46.836 | 49.899 | 43.627 | 34.914 | 40.821 | 48.227 | 54.596 | 63.29 | 70.955 | 79.366 | 93.797 | 99.649 | 96.337 | 46.27 | 62.882 | 55.811 | 63.682 | -33.155 | 14.381 | -23.085 | 14.754 | -34.412 | -27.955 | 3.356 | -34.749 | -33.546 | 4.242 | 10.818 | 10.418 | -31.216 | -28.707 | -29.58 | 9.115 | 11.33 | 9.536 | -29.124 | -19.159 | -27.31 | 12.562 | 12.238 | 17.186 | 13.732 | 42.636 | 157.98 | 123.19 | 33.001 | 116.7 | 116.474 | 116.225 | 0.304 | 1.228 | 1.409 | 0.843 | 12.383 | 1.178 | 1.446 | 4.052 | 4.111 | 4.431 | 4.571 | 5.501 | 3.891 | 10.037 | 7.959 | 80.947 | 9.909 | 9.896 | 229.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.901 | 0 | 0 | 0 | 24.058 | 0 | 27.8 | 24.498 | 24.122 | 8.951 | 8.611 | 14.6 | 17.5 | 30.4 | 35.1 | 35.9 | 37 | 42 | 39.5 | 27.6 | 30.1 | 18.2 | 14.3 | 9.4 |
Totaal niet-vlottende verplichtingen
| 138.458 | 136.697 | 134.637 | 128.911 | 144.569 | 80.114 | 104.727 | 106.588 | 102.741 | 111.311 | 99.347 | 102.983 | 259.648 | 240.971 | 245.972 | 252.899 | 259.89 | 267.999 | 273.73 | 281.889 | 250.251 | 254.511 | 252.257 | 279.758 | 275.588 | 268.09 | 280.479 | 186.897 | 51.852 | 181.8 | 180.529 | 179.413 | 187.655 | 179.439 | 177.989 | 164.605 | 162.407 | 167.641 | 165.9 | 161.999 | 163.281 | 161.2 | 159.372 | 160.308 | 157.537 | 50.324 | 211.698 | 212.084 | 209.89 | 205.798 | 205.847 | 198.549 | 180.18 | 285.238 | 281.911 | 272.578 | 235.524 | 232.658 | 230.982 | 114.35 | 111.63 | 94.836 | 2.574 | 139.804 | 163.824 | 164.08 | 164.052 | 164.111 | 164.431 | 4.571 | 5.501 | 3.891 | 170.037 | 167.959 | 169.286 | 169.909 | 204.896 | 308.622 | 305.314 | 4.552 | 5.453 | 11.134 | 16.113 | 18.022 | 13.04 | 15.808 | 16.278 | 15.542 | 15.901 | 17.124 | 19.187 | 22.406 | 24.058 | 27.132 | 27.8 | 24.498 | 24.122 | 8.951 | 8.611 | 14.6 | 17.5 | 30.4 | 35.1 | 35.9 | 37 | 42 | 39.5 | 27.7 | 30.2 | 18.4 | 14.6 | 9.9 |
Totaal passiva
| 212.585 | 221.731 | 217.244 | 218.032 | 228.765 | 181.558 | 200.901 | 233.297 | 219.172 | 272.755 | 267.749 | 370.25 | 354.823 | 322.397 | 326.374 | 338.763 | 350.772 | 351.457 | 353.793 | 368.068 | 338.544 | 338.935 | 321.533 | 349.043 | 334.966 | 420.288 | 425.655 | 319.739 | 234.591 | 235.751 | 224.653 | 230.714 | 247.456 | 223.421 | 218.104 | 192.971 | 190.017 | 199.01 | 193.929 | 196.657 | 189.557 | 191.385 | 369.013 | 373.15 | 361.884 | 248.309 | 265.869 | 266.218 | 270.999 | 257.134 | 265.273 | 263.86 | 246.509 | 336.484 | 319.632 | 328.389 | 310.152 | 296.839 | 294.689 | 300.542 | 277.159 | 256.229 | 167.045 | 175.905 | 203.825 | 201.508 | 223.194 | 220.263 | 227.111 | 225.525 | 233.427 | 222.329 | 216.852 | 205.623 | 195.765 | 190.516 | 229.274 | 341.468 | 340.432 | 41.267 | 45.731 | 47.705 | 52.308 | 53.006 | 45.719 | 49.76 | 51.608 | 48.146 | 37.467 | 36.043 | 39.858 | 40.836 | 46.433 | 53.167 | 54.783 | 56.529 | 57.309 | 37.133 | 42.893 | 47.7 | 54.2 | 58.9 | 65.6 | 66.7 | 69.2 | 71.3 | 67.6 | 52.9 | 61.2 | 42.3 | 34.9 | 25 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 1,295.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.689 | 0 | 9.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.107 | 0.108 | 0.108 | 0.108 | 0.108 | 0.109 | 0.109 | 0.108 | 0.107 | 0.111 | 0.11 | 0.109 | 0.109 | 0.109 | 0.113 | 0.112 | 0.114 | 0.114 | 0.113 | 0.112 | 0.111 | 0.111 | 0.11 | 0.109 | 0.109 | 0.107 | 0.107 | 0.11 | 0.11 | 0.109 | 0.112 | 0.111 | 0.11 | 0.11 | 0.11 | 0.109 | 0.116 | 0.116 | 0.115 | 0.115 | 0.115 | 0.114 | 0.114 | 0.113 | 0.113 | 0.112 | 0.112 | 0.112 | 0.111 | 0.111 | 0.11 | 0.11 | 0.11 | 0.11 | 0.103 | 0.103 | 0.107 | 0.107 | 0.11 | 0.106 | 0.105 | 0.105 | 0.104 | 0.104 | 0.105 | 0.105 | 0.104 | 0.105 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.103 | 0.099 | 0.1 | 0.1 | 0.099 | 0.103 | 0.102 | 0.102 | 0.102 | 0.099 | 0.097 | 0.098 | 0.097 | 0.097 | 0.097 | 0.099 | 0.1 | 0.1 | 0.1 | 0.1 | 0.099 | 0.098 | 0.097 | 0.097 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -215.862 | -264.527 | -300.583 | -285.534 | -344.079 | -352.535 | -521.415 | -513.256 | -509.398 | -440.004 | -475.024 | -435.227 | -422.737 | -426.413 | -360.364 | -365.344 | -321.787 | -309.008 | -298.227 | -290.244 | -280.712 | -263.381 | -226.401 | -204.294 | -202.276 | -97.383 | -74.255 | -636.227 | -592.863 | -600.557 | -573.802 | -615.051 | -611.606 | -616.117 | -602.439 | -604.317 | -563.129 | -745.164 | -752.024 | -761.526 | -769.367 | -774.88 | -779.924 | -787.727 | -777.95 | -772.225 | -764.381 | -753.979 | -737.847 | -679.749 | -647.533 | -619.643 | -590.927 | -591.405 | -580.82 | -576.59 | -535.533 | -506.872 | -435.427 | -563.858 | -540.565 | -513.069 | -489.098 | -435.712 | -412.436 | -375.4 | -230.735 | -194.966 | -180.17 | -173.672 | -170.952 | -167.396 | -169.465 | -146.819 | -38.354 | -30.973 | -34.381 | -48.877 | -54.237 | -4.848 | -11.392 | -21.778 | -30.102 | -38.407 | -47.025 | -52.032 | -56.559 | -61.628 | -67.157 | -73.042 | -78.939 | -85.687 | -91.861 | -98.343 | -102.05 | -110.092 | -123.132 | -176.757 | -181.381 | -14.5 | -17 | -19.7 | -21.7 | -23.7 | -25.7 | -27.5 | -29.2 | -31 | -32.5 | -33.6 | -34.1 | -34.5 |
Overige gereserveerde algehele resultaten
| -0.443 | -1.966 | -1.856 | -1.269 | -2.368 | -3.029 | -3.535 | -4.963 | -6.768 | -5.738 | -4.313 | -1.452 | -0.4 | -0.183 | -0.133 | -0.081 | -0.132 | -0.052 | -0.188 | -0.092 | -12.46 | -10.381 | -8.668 | -10.291 | -8.628 | -7.56 | -3.012 | -5.097 | -5.697 | -8.617 | -12.268 | -13.508 | -9.273 | -6.196 | -0.45 | 0.373 | -0.354 | -0.366 | -0.349 | -0.402 | -0.344 | -0.356 | -0.297 | -0.305 | -0.3 | -0.296 | -0.314 | -0.3 | -0.309 | -0.317 | -0.295 | -0.389 | -0.408 | -0.329 | -0.363 | -0.362 | -0.291 | -0.174 | -0.238 | 0.087 | 0.487 | 0.814 | 0.333 | 0.869 | -1.681 | -0.569 | 0.723 | 0.124 | 0.052 | -0.279 | -0.36 | -0.63 | -0.946 | -1.755 | -1.721 | -1.647 | -1.562 | -1.295 | -3.165 | -0.878 | -0.8 | -1.277 | 0.47 | 0.201 | 0.465 | 0.515 | 0.924 | 1.069 | 0.818 | 0.412 | -0.184 | -0.019 | 0.207 | -0.225 | -0.226 | -0.419 | -0.528 | -0.644 | -0.707 | -0.8 | -11.2 | -10.5 | -9.7 | -10 | -9.3 | -8.6 | -8 | -7.5 | -6.9 | -6.4 | -6 | 0 |
Overige totale aandeelhoudersvermogen
| 1,255.183 | 1,295.277 | 1,293.923 | 1,324.796 | 1,301.905 | 1,301.013 | 1,286.57 | 1,297.408 | 1,265.943 | 1,283.789 | 1,272.353 | 1,298.966 | 1,270.871 | 1,257.075 | 1,269.79 | 1,270.426 | 1,280.051 | 1,274.136 | 1,264 | 1,261.142 | 1,254.344 | 1,246.877 | 1,234.846 | 1,226.588 | 1,219.11 | 1,210.321 | 1,196.158 | 1,212.798 | 1,187.987 | 1,179.283 | 1,187.515 | 1,181.23 | 1,173.609 | 1,164.565 | 1,137.5 | 1,130.368 | 1,169.223 | 1,170.159 | 1,158.2 | 1,153.435 | 1,147.196 | 1,141.428 | 1,132.092 | 1,128.148 | 1,121.259 | 1,086.944 | 1,080.38 | 1,075.761 | 1,068.871 | 1,063.495 | 1,056.131 | 1,049.716 | 1,040.185 | 1,018.317 | 920.607 | 911.632 | 824.194 | 907.481 | 903.733 | 818.992 | 806.569 | 784.744 | 716.908 | 703.64 | 644.76 | 631.629 | 615.149 | 601.821 | 577.856 | 569.632 | 559.081 | 550.21 | 545.346 | 535.123 | 379.845 | 458.397 | 331.499 | 331.005 | 325.344 | 341.08 | 319.72 | 319.012 | 326.708 | 278.187 | 251.522 | 262.402 | 254.12 | 262.839 | 261.734 | 269.339 | 275.984 | 280.062 | 282.911 | 302.878 | 301.105 | 295.596 | 285.885 | 257.104 | 253.478 | 80.6 | 89.745 | 84.8 | 81.8 | 80.5 | 76.8 | 74.2 | 72.2 | 70 | 66.1 | 64.7 | 29 | 22.4 |
Totaal eigen vermogen van aandeelhouders
| 1,038.985 | 1,028.892 | 991.592 | 1,038.101 | 955.566 | 945.558 | 761.729 | 779.297 | 749.884 | 838.158 | 793.126 | 862.396 | 847.843 | 830.588 | 909.406 | 905.113 | 958.246 | 965.19 | 965.698 | 970.918 | 961.283 | 973.226 | 999.887 | 1,012.112 | 1,009.004 | 1,105.485 | 1,128.519 | 564.885 | 589.537 | 570.218 | 601.557 | 552.782 | 552.84 | 542.362 | 534.721 | 526.533 | 605.856 | 424.745 | 405.942 | 391.622 | 377.6 | 366.306 | 351.985 | 340.229 | 343.122 | 315.935 | 315.797 | 321.594 | 330.826 | 383.54 | 408.413 | 429.794 | 448.96 | 426.693 | 339.527 | 334.783 | 288.477 | 400.542 | 468.178 | 255.327 | 266.596 | 272.594 | 228.247 | 220.985 | 230.748 | 255.765 | 385.241 | 407.084 | 397.842 | 395.785 | 387.873 | 382.288 | 375.039 | 386.653 | 339.873 | 295.003 | 295.656 | 280.933 | 268.041 | 335.457 | 307.63 | 296.059 | 297.178 | 240.08 | 205.059 | 210.983 | 198.582 | 202.377 | 195.492 | 196.808 | 196.961 | 194.456 | 191.357 | 204.41 | 198.928 | 185.183 | 162.322 | 79.8 | 71.414 | 65.3 | 61.6 | 54.6 | 50.4 | 46.8 | 41.8 | 38.1 | 35 | 31.5 | 26.7 | 24.7 | -11.1 | -12.1 |
Totaal eigen vermogen
| 1,038.985 | 1,028.892 | 991.592 | 1,038.101 | 955.566 | 945.558 | 761.729 | 779.297 | 749.884 | 838.158 | 793.126 | 862.396 | 847.843 | 830.588 | 909.406 | 905.113 | 958.246 | 965.19 | 965.698 | 970.918 | 961.283 | 973.226 | 999.887 | 1,012.112 | 1,009.004 | 1,105.485 | 1,128.519 | 564.885 | 589.537 | 570.218 | 601.557 | 552.782 | 552.84 | 542.362 | 534.721 | 526.533 | 605.856 | 424.745 | 405.942 | 391.622 | 377.6 | 366.306 | 351.985 | 340.229 | 343.122 | 315.935 | 315.797 | 321.594 | 330.826 | 383.54 | 408.413 | 429.794 | 448.96 | 426.693 | 339.527 | 334.783 | 288.477 | 400.542 | 468.178 | 255.327 | 266.596 | 272.594 | 228.247 | 220.985 | 230.748 | 255.765 | 385.241 | 407.084 | 397.842 | 395.785 | 387.873 | 382.288 | 375.039 | 386.653 | 339.873 | 295.003 | 295.656 | 280.933 | 268.041 | 335.457 | 307.63 | 296.059 | 297.178 | 240.08 | 205.059 | 210.983 | 198.582 | 202.377 | 195.492 | 196.808 | 196.961 | 194.456 | 191.357 | 204.41 | 198.928 | 185.183 | 162.322 | 79.8 | 71.414 | 65.3 | 61.6 | 54.6 | 50.4 | 46.8 | 41.8 | 38.1 | 35 | 31.5 | 26.7 | 24.7 | -11.1 | -12.1 |
Totaal passiva en aandeelhoudersvermogen
| 1,251.57 | 1,250.623 | 1,208.836 | 1,256.133 | 1,184.331 | 1,127.116 | 962.63 | 1,012.594 | 969.056 | 1,110.913 | 1,060.875 | 1,232.646 | 1,202.666 | 1,152.985 | 1,235.78 | 1,243.876 | 1,309.018 | 1,316.647 | 1,319.491 | 1,338.986 | 1,299.827 | 1,312.161 | 1,321.42 | 1,361.155 | 1,343.97 | 1,525.773 | 1,554.174 | 884.624 | 824.128 | 805.969 | 826.21 | 783.496 | 800.296 | 765.783 | 752.825 | 719.504 | 795.873 | 623.755 | 599.871 | 588.279 | 567.157 | 557.691 | 720.998 | 713.379 | 705.006 | 564.244 | 581.666 | 587.812 | 601.825 | 640.674 | 673.686 | 693.654 | 695.469 | 763.177 | 659.159 | 663.172 | 598.629 | 697.381 | 762.867 | 555.869 | 543.755 | 528.823 | 395.292 | 396.89 | 434.573 | 457.273 | 608.435 | 627.347 | 624.953 | 621.31 | 621.3 | 604.617 | 591.891 | 592.276 | 535.638 | 485.519 | 524.93 | 622.401 | 608.473 | 376.724 | 353.361 | 343.764 | 349.486 | 293.086 | 250.778 | 260.743 | 250.19 | 250.523 | 232.959 | 232.851 | 236.819 | 235.292 | 237.79 | 257.577 | 253.711 | 241.712 | 219.631 | 116.933 | 114.307 | 113 | 115.8 | 113.5 | 116 | 113.5 | 111 | 109.4 | 102.6 | 84.4 | 87.9 | 67 | 23.8 | 12.9 |