Rand Worldwide, Inc.
OTC:RWWI
17 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 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 Q3 | 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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 14.443 | 17.424 | 10.126 | 6.832 | 4.723 | 20.796 | 15.458 | 3.385 | 20.175 | 11.822 | 2.921 | 3.359 | 1.613 | 16.628 | 25.853 | 13.772 | 1.877 | 0.689 | 1.046 | 2.21 | 0.715 | 0.91 | 0.833 | 0.785 | 0.296 | 0.828 | 1.262 | 0.839 | 2.052 | 1.613 | 2.31 | 5.305 | 3.647 | 2.762 | 0.873 | 2.817 | 11.281 | 9.557 | 7.866 | 3.26 | 1.09 | 1.214 | 1.916 | 2.427 | 2.292 | 1.68 | 1.345 | 2.286 | 2.536 | 2.631 | 2.294 | 3.46 | 2.693 | 2.525 | 3.55 | 3.209 | 2.838 | 2.716 | 3.23 | 3.311 | 4.289 | 5.488 | 4.147 | 1.781 | 0.605 | 1.688 | 1.306 | 0.341 | 0.441 | 0.581 | 0.172 | 0.301 | 0.154 | 0.295 | 0.636 | 0.079 | 0.239 | 0.69 | 0.68 | 0.487 | 0.357 | 0.793 | 1.314 | 2.915 | 4.259 | 5.411 | 7.57 | 10.648 | 13.816 | 18.31 | 1.228 | 3.331 | 6.15 | 1.324 | 2.7 | 4 | 3.5 | 4.534 | 4.5 | 4.6 | 5.2 | 5.7 | 6.2 | 6.9 | 7.7 | 8.4 | 0.5 | 0.2 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.443 | 17.424 | 10.126 | 6.832 | 4.723 | 20.796 | 15.458 | 3.385 | 20.175 | 11.822 | 2.921 | 3.359 | 1.613 | 16.628 | 25.853 | 13.772 | 1.877 | 0.689 | 1.046 | 2.21 | 0.715 | 0.91 | 0.833 | 0.785 | 0.296 | 0.828 | 1.262 | 0.839 | 2.052 | 1.613 | 2.31 | 5.305 | 3.647 | 2.762 | 0.873 | 2.817 | 11.281 | 9.557 | 7.866 | 3.26 | 1.09 | 1.214 | 1.916 | 2.427 | 2.292 | 1.68 | 1.345 | 2.286 | 2.536 | 2.631 | 2.294 | 3.46 | 2.693 | 2.525 | 3.55 | 3.209 | 2.838 | 2.716 | 3.23 | 3.311 | 4.289 | 5.488 | 4.147 | 1.781 | 0.605 | 1.688 | 1.306 | 0.341 | 0.441 | 0.581 | 0.172 | 0.301 | 0.154 | 0.295 | 0.636 | 0.079 | 0.239 | 0.69 | 0.68 | 0.487 | 0.357 | 0.793 | 1.314 | 2.915 | 4.259 | 5.411 | 7.57 | 10.648 | 13.816 | 18.31 | 1.228 | 3.331 | 6.15 | 1.324 | 2.7 | 4 | 3.5 | 4.534 | 4.5 | 4.6 | 5.2 | 5.7 | 6.2 | 6.9 | 7.7 | 8.4 | 0.5 | 0.2 |
Nettovorderingen
| 116.252 | 91.896 | 73.038 | 48.238 | 35.54 | 46.731 | 55.819 | 42.626 | 41.479 | 46.72 | 42.268 | 32.631 | 31.429 | 27.719 | 30.042 | 37.064 | 32.787 | 30.503 | 26.915 | 16.953 | 15.542 | 16.403 | 13.601 | 12.928 | 10.832 | 13.16 | 12.017 | 13.987 | 9.908 | 13.532 | 13.281 | 14.057 | 10.751 | 15.947 | 16.035 | 15.736 | 13.912 | 17.3 | 21.008 | 22.536 | 14.431 | 16.175 | 21.911 | 19.304 | 13.907 | 19.374 | 18.403 | 18.623 | 16.148 | 21.015 | 18.978 | 21.063 | 13.565 | 6.061 | 5.927 | 6.633 | 5.123 | 5.665 | 5.073 | 6.286 | 6.117 | 7.658 | 7.616 | 8.081 | 8.413 | 7.894 | 9.543 | 8.547 | 6.619 | 5.791 | 6.024 | 5.743 | 5.337 | 5.997 | 5.175 | 4.737 | 3.661 | 4.273 | 4.28 | 3.874 | 2.817 | 3.651 | 0.207 | 0.189 | 0.495 | 0.664 | 0.603 | 0.432 | 0.898 | 1.276 | 1.169 | 4.475 | 5.126 | 4.156 | 4.8 | 4.1 | 5.2 | 3.981 | 3.7 | 3.4 | 2.7 | 2.4 | 2.6 | 2.1 | 1.8 | 1.5 | 1.9 | 1.9 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.467 | 0.018 | 0.036 | 0.015 | 0.041 | 0.032 | 0.011 | 0.013 | 0.011 | 0.08 | 0.147 | 0.152 | 0.083 | 0.02 | 0.017 | 0.018 | 0.041 | 0.011 | 0.103 | 0.167 | 0.168 | 0.1 | 0.101 | 0.105 | 0.145 | 0.114 | 0.027 | 0.14 | 0.124 | 0.156 | 0.107 | 0.109 | 0.149 | 0.088 | 0.132 | 0.175 | 0.208 | 0.135 | 0.03 | 0.03 | 0.032 | 0.045 | 0.066 | 0.107 | 0.278 | 0.513 | 0.422 | 0.679 | 0.75 | 0.918 | 0.902 | 0.884 | 1.342 | 1.623 | 1.414 | 1.195 | 0.923 | 0.377 | 0.531 | 0.442 | 0.331 | 0.307 | 0.215 | 0.314 | 0.186 | 0.099 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 4.567 | 3.949 | 4.719 | 3.996 | 3.29 | 4.114 | 3.625 | 4.076 | 2.671 | 3.42 | 2.564 | 2.538 | 2.157 | 2.11 | 1.737 | 0.904 | 0.936 | 0.844 | 1.003 | 0.586 | 0.755 | 0.864 | 0.965 | 0.901 | 1.388 | 1.235 | 0.837 | 0.603 | 0.833 | 1.176 | 0.734 | 0.699 | 0.958 | 1.111 | 0.513 | 0.624 | 0.83 | 2.14 | 2.072 | 2.355 | 2.946 | 2.661 | 2.449 | 2.616 | 2.127 | 2.162 | 1.718 | 1.279 | 0.972 | 0.926 | 0.941 | 1.453 | 1.532 | 0.575 | 0.329 | 0.36 | 0.065 | 0.388 | 0.289 | 0.297 | 0.304 | 0.387 | 0.311 | 0.399 | 0.322 | 0.356 | 0.281 | 0.323 | 0.354 | 0.305 | 0.175 | 0.185 | 0.227 | 0.227 | 0.239 | 0.072 | 0.079 | 0.071 | 0.137 | 0.107 | 0.094 | 0.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.589 | 0 | 0 | 0 | 0.6 | 0.5 | 0.6 | 0 | 0.5 | 0.4 | 0.3 | 0.5 | 0.2 | 0.4 | 0.4 | 0.4 | 0.2 | 0.1 |
Totaal vlottende activa
| 135.262 | 113.269 | 87.883 | 59.066 | 43.553 | 71.641 | 74.902 | 50.087 | 64.325 | 61.962 | 47.753 | 38.528 | 35.199 | 46.457 | 57.632 | 52.207 | 35.618 | 32.072 | 28.979 | 19.79 | 17.044 | 18.188 | 15.412 | 14.625 | 12.596 | 15.37 | 14.268 | 15.512 | 12.813 | 16.338 | 16.343 | 20.102 | 15.367 | 19.923 | 17.588 | 19.345 | 26.123 | 29.098 | 31.051 | 28.296 | 18.581 | 20.077 | 26.416 | 24.471 | 18.482 | 23.323 | 21.575 | 22.337 | 19.744 | 24.704 | 22.388 | 26.184 | 17.925 | 9.191 | 9.836 | 10.234 | 8.338 | 8.835 | 8.699 | 10.172 | 11.223 | 13.955 | 12.753 | 11.011 | 10.258 | 10.84 | 12.014 | 10.553 | 9.037 | 8.091 | 7.566 | 7.152 | 6.095 | 7.05 | 6.491 | 5.541 | 4.658 | 5.648 | 5.806 | 5.124 | 3.787 | 5.869 | 2.153 | 3.324 | 4.9 | 6.229 | 8.35 | 11.321 | 15.376 | 20.258 | 8.643 | 8.625 | 11.975 | 6.171 | 8.1 | 8.6 | 9.3 | 9.057 | 8.7 | 8.4 | 8.2 | 8.6 | 9 | 9.4 | 9.9 | 10.3 | 2.6 | 2.2 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3.417 | 3.354 | 3.596 | 3.936 | 4.344 | 3.882 | 4.215 | 4.376 | 4.825 | 4.839 | 5.124 | 5.524 | 5.976 | 3.833 | 4.231 | 6.469 | 1.402 | 1.439 | 1.46 | 1.176 | 1.189 | 1.174 | 1.078 | 1.129 | 1.097 | 0.824 | 0.707 | 0.715 | 0.791 | 0.862 | 0.928 | 0.908 | 1.008 | 1.053 | 1.107 | 1.211 | 1.325 | 2.583 | 2.616 | 2.731 | 2.652 | 2.638 | 2.777 | 2.997 | 3.175 | 2.711 | 2.789 | 2.787 | 1.663 | 1.755 | 1.904 | 2.039 | 2.289 | 0.495 | 0.525 | 0.595 | 0.71 | 0.796 | 0.908 | 1.032 | 0.768 | 0.781 | 0.849 | 0.853 | 0.942 | 0.934 | 0.972 | 0.915 | 0.863 | 0.87 | 0.614 | 0.663 | 0.677 | 0.693 | 0.673 | 0.68 | 0.541 | 0.553 | 0.465 | 0.456 | 0.525 | 0.828 | 0.433 | 0.58 | 0.72 | 0.866 | 0.999 | 1.294 | 1.291 | 1.433 | 0.752 | 2.513 | 2.096 | 1.891 | 1.5 | 1.4 | 1.4 | 1.392 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 |
Goodwill
| 16.412 | 16.424 | 16.451 | 16.421 | 16.452 | 16.425 | 16.424 | 16.407 | 16.487 | 16.527 | 16.507 | 16.506 | 16.54 | 16.518 | 16.502 | 16.475 | 16.453 | 16.467 | 16.442 | 16.416 | 16.485 | 16.463 | 16.486 | 16.522 | 16.53 | 16.478 | 16.444 | 16.433 | 16.462 | 16.48 | 16.479 | 16.395 | 16.437 | 16.544 | 16.513 | 16.629 | 16.69 | 16.758 | 17.64 | 17.675 | 17.733 | 17.7 | 17.78 | 17.815 | 17.837 | 15.954 | 15.999 | 15.167 | 15.147 | 15.24 | 15.244 | 15.277 | 15.228 | 5.968 | 5.968 | 5.968 | 5.968 | 5.968 | 5.968 | 5.968 | 5.968 | 5.968 | 5.968 | 5.968 | 5.968 | 5.888 | 5.888 | 5.864 | 5.864 | 5.864 | 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 | 0 | 0 |
Immateriële activa
| 21 | 21.664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.889 | 33.551 | 34.212 | 34.838 | 13.32 | 13.614 | 13.908 | 9.656 | 9.876 | 10.104 | 10.367 | 9.467 | 6.222 | 3.651 | 3.829 | 4.015 | 4.2 | 4.39 | 4.581 | 4.784 | 4.981 | 5.169 | 5.363 | 5.649 | 5.857 | 6.064 | 6.27 | 6.486 | 6.7 | 6.943 | 6.276 | 6.402 | 6.111 | 6.292 | 6.474 | 6.656 | 6.837 | 2.649 | 1.044 | 1.097 | 1.15 | 1.203 | 0 | 1.309 | 1.38 | 1.45 | 1.521 | 1.591 | 1.662 | 1.732 | 1.803 | 1.873 | 1.944 | 2.027 | 1.9 | 0 | 0.279 | 0.297 | 0.315 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.969 | 0.473 | 0.529 | 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
| 37.412 | 16.424 | 16.451 | 16.421 | 16.452 | 16.425 | 16.424 | 16.407 | 16.487 | 16.527 | 16.507 | 16.506 | 16.54 | 16.518 | 16.502 | 49.364 | 50.004 | 50.679 | 51.28 | 29.736 | 30.099 | 30.371 | 26.142 | 26.398 | 26.634 | 26.845 | 25.911 | 22.655 | 20.113 | 20.309 | 20.494 | 20.595 | 20.827 | 21.125 | 21.297 | 21.61 | 21.859 | 22.121 | 23.289 | 23.532 | 23.797 | 23.97 | 24.266 | 24.515 | 24.78 | 22.23 | 22.401 | 21.278 | 21.439 | 21.714 | 21.9 | 22.114 | 17.877 | 7.012 | 7.065 | 7.118 | 7.171 | 5.968 | 7.277 | 7.348 | 7.418 | 7.489 | 7.559 | 7.63 | 7.7 | 7.691 | 7.761 | 7.808 | 7.891 | 7.764 | 0.052 | 0.279 | 0.297 | 0.315 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.969 | 0.473 | 0.529 | 0 | 0.691 | 0 | 0 | 0 | 0.795 | 0 | 2.082 | 1.931 | 2.01 | 0 | 0 | 0 | 1.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 81.007 | 49.592 | 28.217 | 13.916 | 5.443 | 0 | 0 | 0 | 0 | 0 | 0 | 28.258 | 28.918 | 29.581 | 30.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 21.664 | 0.253 | 0.39 | 1.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0.343 | 0.55 | 0.972 | 1.232 | 2.171 | 2.574 | 2.849 | 2.974 | 3.013 | 3.286 | 3.317 | 3.501 | 3.63 | 3.792 | 3.681 | 3.603 | 3.601 | 3.741 | 3.942 | 3.846 | 3.73 | 3.918 | 4.364 | 4.054 | 4.519 | 4.974 | 4.732 | 0.492 | 0.623 | 1.362 | 1.245 | 1.122 | 1.783 | 2.174 | 2.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.188 | 0.246 | 0.246 | 0.246 | 0.246 | 0.207 | 0.187 | 0.261 | 0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.456 | 0.533 | 22.892 | 23.753 | 24.493 | 25.089 | 25.909 | 26.63 | 27.02 | 27.526 | 27.803 | 0.129 | 0.131 | 0.152 | 0.163 | 0.283 | 0.3 | 0.174 | 0.32 | 0.248 | 0.259 | 0.174 | 0.233 | 0.206 | 0.215 | 0.225 | 0.238 | 0.243 | 0.251 | 0.262 | 0.272 | 0.286 | 0.299 | 0.299 | 0.315 | 0.343 | 0.21 | 0.223 | 0.222 | 0.228 | 0.232 | 0.236 | 0.266 | 0.324 | 0.339 | 0.37 | 0.344 | 0.364 | 0.396 | 0.403 | 0.407 | 0.377 | 4.832 | 0.102 | 0.165 | 0.165 | 0.165 | 1.414 | 0.095 | 0.102 | 0.109 | 0.109 | 0.099 | 0.099 | 0.099 | 0.109 | 0.095 | 0.104 | 0.13 | 0.125 | 0.324 | 0.21 | 0.138 | 0.162 | 0.409 | 0.471 | 0.399 | 0.313 | 0.057 | 0.069 | 0.044 | 0.094 | 0.099 | 0.142 | 0.775 | 0.146 | 0.952 | 1.161 | 0.995 | 0.211 | 1.292 | 0 | 0 | 0 | 1.7 | 1.7 | 1.2 | 0 | 0.9 | 0.7 | 0.7 | 0.6 | 0.2 | 0.2 | 0.3 | 0.4 | 0.7 | 0.2 |
Totaal niet-vlottende activa
| 122.292 | 91.567 | 71.409 | 58.416 | 52.323 | 45.396 | 46.548 | 47.413 | 48.332 | 48.892 | 49.434 | 50.76 | 52.115 | 51.056 | 52.371 | 58.287 | 54.28 | 55.141 | 56.034 | 34.173 | 34.833 | 35.036 | 30.954 | 31.363 | 31.738 | 31.575 | 30.459 | 27.214 | 24.896 | 25.375 | 25.54 | 25.519 | 26.052 | 26.841 | 26.773 | 27.683 | 28.368 | 29.659 | 26.619 | 27.114 | 28.043 | 28.089 | 28.431 | 29.619 | 30.468 | 27.887 | 25.534 | 24.429 | 23.498 | 23.872 | 24.211 | 24.53 | 24.998 | 7.797 | 8.001 | 8.124 | 8.292 | 8.424 | 8.487 | 8.669 | 8.556 | 8.641 | 8.507 | 8.582 | 8.741 | 8.734 | 8.828 | 8.827 | 8.884 | 8.759 | 0.99 | 1.152 | 1.112 | 1.169 | 1.134 | 1.202 | 0.991 | 0.919 | 0.574 | 0.578 | 0.621 | 1.891 | 1.005 | 1.251 | 1.495 | 1.703 | 1.951 | 2.455 | 2.286 | 2.439 | 2.044 | 4.595 | 4.027 | 3.901 | 3.2 | 3.1 | 2.6 | 2.532 | 2.1 | 1.8 | 1.8 | 1.7 | 1.3 | 0.9 | 0.9 | 0.8 | 1.1 | 0.6 |
Totaal activa
| 257.554 | 204.836 | 159.292 | 117.482 | 95.876 | 117.037 | 121.45 | 97.5 | 112.657 | 110.854 | 97.187 | 89.288 | 87.314 | 97.513 | 110.003 | 110.494 | 89.898 | 87.213 | 85.013 | 53.963 | 51.877 | 53.224 | 46.366 | 45.988 | 44.334 | 46.945 | 44.727 | 42.726 | 37.709 | 41.713 | 41.883 | 45.621 | 41.419 | 46.764 | 44.361 | 47.028 | 54.491 | 58.757 | 57.67 | 55.41 | 46.624 | 48.166 | 54.847 | 54.09 | 48.95 | 51.21 | 47.109 | 46.766 | 43.242 | 48.576 | 46.599 | 50.714 | 42.923 | 16.988 | 17.837 | 18.358 | 16.63 | 17.259 | 17.186 | 18.841 | 19.779 | 22.596 | 21.26 | 19.593 | 18.999 | 19.574 | 20.842 | 19.38 | 17.921 | 16.85 | 8.556 | 8.304 | 7.207 | 8.219 | 7.625 | 6.744 | 5.65 | 6.567 | 6.379 | 5.702 | 4.408 | 7.76 | 3.158 | 4.575 | 6.395 | 7.932 | 10.301 | 13.776 | 17.662 | 22.697 | 10.687 | 13.22 | 16.002 | 10.072 | 11.3 | 11.7 | 11.9 | 11.589 | 10.8 | 10.2 | 10 | 10.3 | 10.3 | 10.3 | 10.8 | 11.1 | 3.7 | 2.8 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 34.656 | 16.479 | 29.728 | 18.795 | 16.377 | 36.011 | 45.703 | 30.171 | 33.876 | 31.647 | 30.21 | 22.801 | 20.943 | 19.569 | 27.597 | 28.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.558 | 8.291 | 10.587 | 8.747 | 8.901 | 12.582 | 13.404 | 6.702 | 7.458 | 9.733 | 9.565 | 0.007 | 0.01 | 0 | 0 | 0 | 13.698 | 14.326 | 15.874 | 13.333 | 0 | 4.96 | 5.714 | 4.846 | 4.654 | 3.985 | 4.647 | 5.196 | 6.823 | 6.86 | 5.95 | 6.093 | 5.635 | 6.062 | 4.216 | 3.995 | 5.822 | 3.179 | 2.768 | 3.178 | 3.379 | 3.767 | 4.534 | 4.664 | 5.258 | 4.38 | 4.672 | 4.575 | 4.584 | 0.188 | 0.169 | 0.305 | 0.326 | 0.318 | 0.623 | 1.016 | 2.474 | 3.021 | 1.37 | 0.702 | 1.028 | 0.6 | 0.4 | 0.5 | 0.626 | 0.3 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 0.6 |
Kortlopende schulden
| 9.272 | 8.612 | 8.728 | 8.818 | 8.87 | 8.762 | 8.822 | 9.996 | 8.986 | 9.005 | 9.076 | 9.146 | 10.343 | 5.626 | 5.746 | 4.4 | 7.67 | 5.361 | 5.002 | 2.4 | 2.4 | 4.595 | 9.596 | 10.1 | 10.875 | 11.139 | 8.716 | 4.462 | 4.2 | 3.938 | 3.413 | 3.15 | 3.15 | 3.15 | 3.648 | 3.153 | 0.024 | 0.188 | 0.229 | 0.269 | 0.295 | 0.294 | 2.71 | 3.804 | 2.727 | 3.43 | 2.072 | 2.392 | 3.246 | 4.016 | 2.921 | 4.658 | 3.428 | 0 | 1.594 | 1.164 | 0.363 | 0.415 | 0.111 | 0.112 | 0.514 | 0.859 | 0.711 | 0.016 | 0.022 | 1.439 | 1.598 | 3.966 | 3.41 | 1.452 | 2.21 | 1.318 | 2.462 | 3.803 | 5.226 | 4.294 | 4.69 | 1.733 | 1.827 | 2.646 | 2.429 | 3.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.5 |
Belastingschulden
| 0 | 0.152 | 0 | 0 | 0 | 1.987 | 2.487 | 1.328 | 3.096 | 2.271 | 0.219 | 0 | 0 | 0 | 0.633 | 1.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.195 | 0 | 0 | 0 | 0.796 | 1.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0.196 | 0 | 0 | 0.856 | 0.474 | 0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 78.595 | 68.837 | 40.51 | 10.647 | 18.526 | 12.517 | 11.688 | 10.179 | 10.25 | 9.675 | 9.019 | 10.144 | 10.148 | 8.906 | 8.254 | 6.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.303 | 3.309 | 3.497 | 3.325 | 4.227 | 4.266 | 4.465 | 3.999 | 4.255 | 4.595 | 4.992 | 4.09 | 4.666 | 4.519 | 4.235 | 4.026 | 4.017 | 3.606 | 7.028 | 3.672 | 1.147 | 1.197 | 1.425 | 1.294 | 1.151 | 1.134 | 1.378 | 1.1 | 1.085 | 1.221 | 1.233 | 1.053 | 1.094 | 1.149 | 1.131 | 0.92 | 1.022 | 0.827 | 0.89 | 0.617 | 0.572 | 1.064 | 0.983 | 1.023 | 0.957 | 0.754 | 0.611 | 0.48 | 0.934 | 0.49 | 0.541 | 0 | 0 | 0 | 0 | 0 | 0 | 1.836 | 0 | 0 | 0 | 0 | 0 | 0 | 1.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 7.032 | 4.58 | 3.641 | 18.329 | 5.565 | 7.091 | 6.977 | 5.292 | 8.958 | 8.021 | 5.126 | 3.739 | 5.44 | 5.065 | 5.547 | 4.936 | 28.202 | 29.967 | 29.665 | 18.83 | 14.962 | 14.518 | 12.99 | 13.086 | 11.222 | 13.836 | 12.649 | 15.135 | 9.819 | 14.12 | 12.166 | 15.446 | 11.671 | 2.061 | 1.689 | 1.723 | 1.237 | 2.769 | 2.815 | 1.863 | 1.497 | 1.453 | 1.897 | 1.613 | 8.462 | 11.644 | 12.472 | 13.907 | 11.525 | 2.455 | 1.863 | 1.422 | 2.003 | 5.826 | 0.127 | 0.122 | 0.122 | 0.118 | 0.303 | 0.417 | 0.004 | 0.658 | 0.022 | 1.041 | 1.179 | 1.557 | 1.245 | 1.06 | 1.034 | 0.156 | 1.045 | 2.505 | 0.97 | 0.842 | 0.675 | 0.645 | 0.644 | 0.68 | 0.791 | 0.681 | 0.494 | 0.517 | 0.357 | 0.492 | 1.482 | 1.549 | 2.684 | 1.932 | 1.533 | 2.892 | 0.262 | 4.011 | 3.941 | 3.166 | 3.5 | 3.7 | 3.4 | 1.869 | 3 | 2.8 | 2.6 | 3 | 2.7 | 2.7 | 2.4 | 2.5 | 3 | 2.5 |
Totaal kortlopende verplichtingen
| 129.555 | 98.508 | 82.607 | 56.589 | 49.338 | 64.381 | 73.19 | 55.638 | 62.07 | 58.348 | 53.431 | 45.83 | 46.874 | 39.166 | 47.144 | 44.504 | 35.872 | 35.328 | 34.667 | 21.23 | 17.362 | 19.113 | 22.586 | 23.186 | 22.097 | 24.975 | 21.365 | 19.597 | 14.019 | 18.058 | 15.579 | 18.596 | 14.821 | 19.072 | 16.937 | 18.96 | 13.333 | 16.085 | 19.892 | 20.001 | 12.493 | 13.46 | 18.935 | 19.974 | 15.286 | 19.75 | 19.063 | 20.534 | 18.797 | 24.186 | 22.716 | 28.982 | 22.436 | 6.973 | 7.878 | 8.425 | 6.625 | 6.338 | 5.533 | 6.554 | 6.814 | 9.425 | 8.814 | 8.24 | 8.347 | 9.725 | 10.054 | 10.373 | 9.359 | 8.452 | 7.261 | 7.481 | 7.227 | 8.596 | 10.732 | 10.455 | 11.021 | 8.627 | 7.753 | 8.61 | 7.979 | 9.053 | 1.035 | 1.202 | 1.787 | 1.875 | 3.002 | 2.555 | 2.549 | 5.366 | 7.119 | 5.381 | 4.643 | 4.194 | 4.1 | 4.1 | 3.9 | 3.708 | 3.3 | 3.1 | 3 | 3.2 | 2.9 | 3 | 2.7 | 2.8 | 3.6 | 3.6 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 7.551 | 10.078 | 11.971 | 13.865 | 15.125 | 17.019 | 19.545 | 20.806 | 22.7 | 24.593 | 26.487 | 28.38 | 30.274 | 5.584 | 6.674 | 16.47 | 12.3 | 15.219 | 17.6 | 4.4 | 8.4 | 9.478 | 0 | 0 | 0 | 0 | 1.775 | 3.088 | 4.4 | 5.45 | 9.15 | 12.2 | 12.988 | 14.775 | 15.563 | 17.063 | 0 | 0.147 | 0.178 | 0.21 | 0.249 | 0.322 | 0.395 | 0.466 | 0.541 | 0.614 | 0.69 | 0.69 | 0.025 | 0.028 | 0.023 | 0.006 | 0.008 | 0.033 | 0.066 | 0.098 | 0.129 | 0.16 | 0.193 | 0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.013 | 0.038 | 0.051 | 0.04 | 0.959 | 1.062 | 2.066 | 0 | 1.365 | 0 | 2.485 | 2.56 | 1.173 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 81.376 | 47.372 | 32.813 | 3.245 | 9.8 | 3.245 | 3.245 | 3.243 | 3.25 | 2.806 | 2.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.08 | 0 | 0 | 1.621 | 1.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.689 | 1.688 | 1.688 | 1.69 | 1.865 | 1.83 | 1.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.279 | 1.189 | 1.407 | 15.169 | 1.912 | 1.491 | 1.763 | 2.03 | 2.342 | 2.267 | 2.577 | 3.665 | 4.052 | 1.586 | 1.855 | 0.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.205 | 0.893 | 0.868 | 0.842 | 1.184 | 1.146 | 1.109 | 1.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.044 | 0 | 0 | 0.454 | 0.907 | 1.864 | 2.306 | 2.747 | 0 | 0 | 3.629 | 3.629 | 3.709 | 0 | 3.63 | 3.631 | 3.653 | 3.696 | 0.119 | 0.167 | 0.218 | 0.26 | 0 | 0.335 | 0.283 | 0.318 | 0.296 | 0.322 | 0.34 | 0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 |
Totaal niet-vlottende verplichtingen
| 90.286 | 58.639 | 46.191 | 33.9 | 27.988 | 21.755 | 24.553 | 26.079 | 28.292 | 29.666 | 31.631 | 32.045 | 34.326 | 7.17 | 8.529 | 16.819 | 12.3 | 15.219 | 17.6 | 4.4 | 8.4 | 9.478 | 0 | 0 | 0 | 0 | 1.775 | 3.088 | 4.4 | 5.45 | 9.15 | 12.2 | 12.988 | 14.775 | 15.563 | 17.063 | 0 | 0.352 | 1.071 | 1.078 | 1.091 | 1.506 | 1.541 | 1.575 | 1.612 | 0.614 | 2.379 | 2.378 | 1.713 | 1.718 | 1.888 | 1.847 | 2.052 | 0.033 | 0.066 | 0.552 | 1.036 | 2.024 | 2.499 | 2.967 | 3.187 | 3.629 | 3.709 | 3.709 | 3.709 | 3.629 | 3.633 | 3.644 | 3.691 | 3.747 | 0.159 | 1.126 | 1.28 | 2.326 | 0.29 | 1.7 | 0.283 | 2.803 | 2.857 | 1.495 | 1.34 | 0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
Totaal passiva
| 219.841 | 157.147 | 128.798 | 90.489 | 77.326 | 86.136 | 97.743 | 81.717 | 90.362 | 88.014 | 85.062 | 77.875 | 81.2 | 46.336 | 55.673 | 61.323 | 48.172 | 50.547 | 52.267 | 25.63 | 25.762 | 28.591 | 22.586 | 23.186 | 22.097 | 24.975 | 23.14 | 22.685 | 18.419 | 23.508 | 24.729 | 30.796 | 27.809 | 33.847 | 32.5 | 36.023 | 13.333 | 16.437 | 20.963 | 21.079 | 13.584 | 14.966 | 20.476 | 21.549 | 16.898 | 20.364 | 21.442 | 22.912 | 20.51 | 25.904 | 24.604 | 30.829 | 24.488 | 7.006 | 7.944 | 8.977 | 7.661 | 8.362 | 8.032 | 9.521 | 10.001 | 13.054 | 12.523 | 11.949 | 12.056 | 13.354 | 13.687 | 14.017 | 13.05 | 12.199 | 7.42 | 8.607 | 8.507 | 10.921 | 11.022 | 12.155 | 11.304 | 11.431 | 10.61 | 10.105 | 9.318 | 9.275 | 1.035 | 1.202 | 1.787 | 1.875 | 3.002 | 2.555 | 2.549 | 5.366 | 7.119 | 5.381 | 4.643 | 4.194 | 4.1 | 4.1 | 4 | 3.787 | 3.3 | 3.1 | 3 | 3.2 | 2.9 | 3 | 2.7 | 2.8 | 3.7 | 3.6 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.017 | 0.014 | 0.002 | 0.019 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.009 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.002 | 0 | 0.42 | 0 | 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
| 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.319 | 0.317 | 0.315 | 0.315 | 0.315 | 0.315 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.299 | 0.298 | 0.297 | 0.295 | 0.545 | 0.545 | 0.545 | 0.543 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.535 | 0.535 | 0.523 | 0.52 | 0.519 | 0.519 | 0.519 | 0.519 | 0.172 | 0.171 | 0.171 | 0.171 | 0.17 | 0.169 | 0.168 | 0.168 | 0.164 | 0.163 | 0.162 | 0.161 | 0.155 | 0.149 | 0.136 | 0.136 | 0.135 | 0.117 | 0.114 | 0.109 | 0.109 | 0.109 | 0.108 | 0.096 | 0.095 | 0.095 | 0.095 | 0.095 | 0.03 | 0.125 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.118 | 0.115 | 0.115 | 0.095 | 0.1 | 0.1 | 0 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 30.905 | 40.946 | 23.763 | 20.537 | 12.061 | 24.773 | 17.774 | 10.067 | 16.381 | 16.791 | 6.144 | 5.405 | -0.336 | 14.986 | 18.182 | 13.566 | 5.841 | 0.719 | -3.108 | -7.429 | -9.911 | -11.321 | -12.239 | -13.334 | -13.915 | -13.938 | -14.158 | -15.629 | -16.487 | -17.621 | -18.644 | -20.493 | -22.086 | -23.164 | -24.149 | -25.955 | -26.447 | -25.205 | -30.659 | -32.89 | -34.075 | -33.799 | -32.853 | -34.628 | -35.124 | -35.7 | -40.985 | -42.624 | -43.663 | -44.065 | -44.726 | -46.797 | -48.069 | -2.607 | -2.673 | -3.266 | -3.747 | -3.874 | -3.777 | -3.631 | -3.407 | -3.561 | -4.303 | -5.308 | -6.163 | -6.652 | -5.778 | -5.554 | -6.061 | -6.097 | -6.013 | -7.29 | -8.095 | -8.3 | -9.014 | -11.038 | -11.048 | -10.234 | -9.635 | -9.806 | -9.811 | -6.045 | -34.488 | -33.238 | -31.583 | -30.131 | -28.889 | -24.962 | -21.005 | -18.781 | -30.524 | -24.986 | -21.39 | -19.936 | -18.1 | -17.6 | -17 | -17.075 | -16.8 | -17 | -17.1 | -16.9 | -16.2 | -16.2 | -15.4 | -15 | -14.5 | -14.9 |
Overige gereserveerde algehele resultaten
| -0.571 | -0.493 | -0.362 | -0.493 | -0.404 | -0.471 | -0.506 | -0.563 | -0.205 | -0.071 | -0.14 | -0.115 | -0.009 | -0.063 | -0.103 | -0.271 | -0.344 | -0.285 | -0.38 | -0.479 | -0.216 | -0.299 | -0.207 | -0.063 | -0.021 | -0.24 | -0.377 | -0.421 | -0.288 | -0.213 | -0.215 | -0.576 | -0.401 | 0.066 | -0.003 | 1.085 | 0.505 | 0.948 | 0.842 | 0.91 | 1.006 | 0.958 | 1.231 | 1.213 | 1.255 | 1.06 | 1.204 | 1.043 | 0.963 | 1.343 | 1.322 | 1.249 | 1.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.144 | -0.139 | -0.113 | -0.109 | 0 | 0 | 0 | -0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 7.043 | 6.9 | 6.757 | 6.613 | 6.557 | 6.263 | 6.103 | 5.943 | 5.783 | 5.784 | 5.785 | 5.787 | 6.112 | 35.901 | 35.901 | 35.555 | 35.893 | 35.896 | 35.898 | 35.905 | 35.906 | 35.921 | 35.894 | 35.867 | 35.841 | 35.816 | 35.79 | 35.759 | 35.733 | 35.707 | 35.681 | 35.581 | 35.795 | 35.714 | 35.713 | 35.577 | 66.551 | 66.028 | 65.975 | 65.764 | 65.565 | 65.497 | 65.449 | 65.412 | 65.377 | 64.947 | 64.909 | 64.903 | 64.901 | 64.864 | 64.869 | 64.903 | 64.94 | 12.406 | 12.384 | 12.465 | 12.534 | 12.59 | 12.751 | 12.772 | 13.006 | 12.928 | 12.866 | 12.779 | 12.934 | 12.706 | 12.772 | 10.769 | 10.784 | 10.601 | 7.02 | 6.861 | 6.673 | 5.476 | 5.495 | 5.506 | 3.759 | 3.738 | 3.771 | 3.77 | 3.28 | 2.977 | 36.066 | 36.487 | 36.067 | 36.064 | 36.064 | 36.059 | 35.994 | 35.988 | 34.118 | 32.849 | 32.747 | 25.828 | 25.2 | 25.2 | 24.9 | 24.929 | 24.3 | 24.1 | 24.1 | 24.1 | 23.6 | 23.5 | 23.5 | 23.3 | 0 | 14.2 |
Totaal eigen vermogen van aandeelhouders
| 37.713 | 47.689 | 30.494 | 26.993 | 18.55 | 30.901 | 23.707 | 15.783 | 22.295 | 22.84 | 12.125 | 11.413 | 6.114 | 51.177 | 54.33 | 49.171 | 41.726 | 36.666 | 32.746 | 28.333 | 26.115 | 24.633 | 23.78 | 22.802 | 22.237 | 21.97 | 21.587 | 20.041 | 19.29 | 18.205 | 17.154 | 14.825 | 13.61 | 12.917 | 11.861 | 11.005 | 41.158 | 42.32 | 36.707 | 34.331 | 33.04 | 33.2 | 34.371 | 32.541 | 32.052 | 30.846 | 25.667 | 23.854 | 22.732 | 22.672 | 21.995 | 19.885 | 18.435 | 9.982 | 9.893 | 9.381 | 8.969 | 8.897 | 9.154 | 9.32 | 9.778 | 9.542 | 8.737 | 7.644 | 6.943 | 6.22 | 7.155 | 5.363 | 4.871 | 4.651 | 1.136 | -0.303 | -1.3 | -2.702 | -3.396 | -5.411 | -7.18 | -6.389 | -5.755 | -5.928 | -6.435 | -3.039 | 2.123 | 3.373 | 4.608 | 6.057 | 7.299 | 11.221 | 15.113 | 17.331 | 3.568 | 7.839 | 11.359 | 5.878 | 7.2 | 7.7 | 7.9 | 7.802 | 7.5 | 7.1 | 7 | 7.2 | 7.4 | 7.3 | 8.1 | 8.3 | -14.5 | -0.7 |
Totaal eigen vermogen
| 37.713 | 47.689 | 30.494 | 26.993 | 18.55 | 30.901 | 23.707 | 15.783 | 22.295 | 22.84 | 12.125 | 11.413 | 6.114 | 51.177 | 54.33 | 49.171 | 41.726 | 36.666 | 32.746 | 28.333 | 26.115 | 24.633 | 23.78 | 22.802 | 22.237 | 21.97 | 21.587 | 20.041 | 19.29 | 18.205 | 17.154 | 14.825 | 13.61 | 12.917 | 11.861 | 11.005 | 41.158 | 42.32 | 36.707 | 34.331 | 33.04 | 33.2 | 34.371 | 32.541 | 32.052 | 30.846 | 25.667 | 23.854 | 22.732 | 22.672 | 21.995 | 19.885 | 18.435 | 9.982 | 9.893 | 9.381 | 8.969 | 8.897 | 9.154 | 9.32 | 9.778 | 9.542 | 8.737 | 7.644 | 6.943 | 6.22 | 7.155 | 5.363 | 4.871 | 4.651 | 1.136 | -0.303 | -1.3 | -2.702 | -3.396 | -5.411 | -5.655 | -4.864 | -4.23 | -4.403 | -4.91 | -1.514 | 2.123 | 3.373 | 4.608 | 6.057 | 7.299 | 11.221 | 15.113 | 17.331 | 3.568 | 7.839 | 11.359 | 5.878 | 7.2 | 7.7 | 7.9 | 7.802 | 7.5 | 7.1 | 7 | 7.2 | 7.4 | 7.3 | 8.1 | 8.3 | -14.5 | -0.7 |
Totaal passiva en aandeelhoudersvermogen
| 257.554 | 204.836 | 159.292 | 117.482 | 95.876 | 117.037 | 121.45 | 97.5 | 112.657 | 110.854 | 97.187 | 89.288 | 87.314 | 97.513 | 110.003 | 110.494 | 89.898 | 87.213 | 85.013 | 53.963 | 51.877 | 53.224 | 46.366 | 45.988 | 44.334 | 46.945 | 44.727 | 42.726 | 37.709 | 41.713 | 41.883 | 45.621 | 41.419 | 46.764 | 44.361 | 47.028 | 54.491 | 58.757 | 57.67 | 55.41 | 46.624 | 48.166 | 54.847 | 54.09 | 48.95 | 51.21 | 47.109 | 46.766 | 43.242 | 48.576 | 46.599 | 50.714 | 42.923 | 16.988 | 17.837 | 18.358 | 16.63 | 17.259 | 17.186 | 18.841 | 19.779 | 22.596 | 21.26 | 19.593 | 18.999 | 19.574 | 20.842 | 19.38 | 17.921 | 16.85 | 8.556 | 8.304 | 7.207 | 8.219 | 7.625 | 6.744 | 5.65 | 6.567 | 6.379 | 5.702 | 4.408 | 7.76 | 3.158 | 4.575 | 6.395 | 7.932 | 10.301 | 13.776 | 17.662 | 22.697 | 10.687 | 13.22 | 16.002 | 10.072 | 11.3 | 11.7 | 11.9 | 11.589 | 10.8 | 10.2 | 10 | 10.3 | 10.3 | 10.3 | 10.8 | 11.1 | -10.8 | 2.8 |