
S&W Seed Company
NASDAQ:SANW
2.2 (USD) • At close June 27, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q3 | 2025 Q2 | 2025 Q1 | 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 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.354 | 1.393 | 0.48 | 0.294 | 0.171 | 1.114 | 0.987 | 3.399 | 1.569 | 1.328 | 1.224 | 2.057 | 3.142 | 2.722 | 1.895 | 3.528 | 3.365 | 2.926 | 3.53 | 4.123 | 8.466 | 2.353 | 1.067 | 3.432 | 2.883 | 2.471 | 4.034 | 4.321 | 2.988 | 5.455 | 4.307 | 0.745 | 3.321 | 2.108 | 5.265 | 6.905 | 6.268 | 5.221 | 8.379 | 3.535 | 2.636 | 4.92 | 2.315 | 1.168 | 1.664 | 2.589 | 5.134 | 11.781 | 14.075 | 3.037 | 8.652 | 8.235 | 6.227 | 6.808 | 4.192 | 3.739 | 4.133 | 5.697 | 7.177 | 7.831 | 0.358 | 0.4 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.354 | 1.393 | 0.48 | 0.294 | 0.171 | 1.114 | 0.987 | 3.399 | 1.569 | 1.328 | 1.224 | 2.057 | 3.142 | 2.722 | 1.895 | 3.528 | 3.365 | 2.926 | 3.53 | 4.123 | 8.466 | 2.353 | 1.067 | 3.432 | 2.883 | 2.471 | 4.034 | 4.321 | 2.988 | 5.455 | 4.307 | 0.745 | 3.321 | 2.108 | 5.265 | 6.905 | 6.268 | 5.221 | 8.379 | 3.535 | 2.636 | 4.92 | 2.315 | 1.168 | 1.664 | 2.589 | 5.134 | 11.781 | 14.075 | 3.037 | 8.652 | 8.235 | 6.227 | 6.808 | 4.192 | 3.739 | 4.133 | 5.697 | 7.177 | 7.831 | 0.358 | 0.4 | 0 |
Nettovorderingen
| 11.412 | 8.371 | 16.956 | 20.865 | 22.46 | 26.958 | 34.857 | 31.47 | 20.425 | 24.099 | 27.708 | 19.051 | 23.56 | 16.421 | 22.248 | 19.389 | 24.013 | 12.906 | 20.208 | 19.023 | 19.255 | 10.768 | 14.214 | 13.38 | 17.032 | 34.386 | 23.4 | 13.862 | 14.59 | 25.25 | 25.207 | 23.239 | 23.179 | 25.632 | 27.647 | 27.62 | 12.971 | 12.654 | 25.953 | 26.729 | 14.584 | 16.101 | 21.492 | 24.256 | 11.074 | 11.869 | 12.841 | 12.7 | 8.844 | 14.669 | 6.069 | 2.717 | 3.079 | 4.064 | 6.1 | 1.804 | 1.01 | 1.669 | 2.753 | 2.115 | 1.456 | 2.6 | 0.45 |
Voorraad
| 16.854 | 21.021 | 26.549 | 38.107 | 43.484 | 46.008 | 42.941 | 45.098 | 55.667 | 52.952 | 49.831 | 54.516 | 71.918 | 67.701 | 63.27 | 63.395 | 65.989 | 71.991 | 66.716 | 63.883 | 70.808 | 75.61 | 73.857 | 71.296 | 87.318 | 88.456 | 76.059 | 60.419 | 63.655 | 70.487 | 70.217 | 31.49 | 38.052 | 42.551 | 49.57 | 21.846 | 43.049 | 37.067 | 46.338 | 25.522 | 36.467 | 43.525 | 29.05 | 28.486 | 31.762 | 23.377 | 28.156 | 25.822 | 3.532 | 3.012 | 8.274 | 6.117 | 4.137 | 3.919 | 5.775 | 5.664 | 6.602 | 6.829 | 6.828 | 2.714 | 3.63 | 4.3 | 1.111 |
Overige vlottende activa
| 2.856 | 3.413 | 2.616 | 4.108 | 2.561 | 2.974 | 3.36 | 4.099 | 10.749 | 3.282 | 3.88 | 3.212 | 2.363 | 2.724 | 1.551 | 3.111 | 1.204 | 4.913 | 2.671 | 2.749 | 3.493 | 3.197 | 4.686 | 5.225 | 4.848 | 4.248 | 7.098 | 2.56 | 3.022 | 3 | 3.777 | 2.5 | 3.12 | 2.109 | 2.55 | 2.437 | 2.367 | 1.47 | 1.406 | 1.084 | 2.254 | 1.672 | 1.678 | 1.532 | 2.987 | 1.416 | 1.525 | 1.464 | 0.729 | 0.525 | 0.255 | 0.354 | 0.465 | 0.411 | 0.455 | 0.411 | 0.166 | 0.198 | 0.129 | 0.26 | 0.087 | 0 | 0.014 |
Totaal vlottende activa
| 31.476 | 34.198 | 46.602 | 63.374 | 68.677 | 77.055 | 82.145 | 84.066 | 88.409 | 81.662 | 80.704 | 77.23 | 99.801 | 88.206 | 88.964 | 87.868 | 94.571 | 90.755 | 91.789 | 88.404 | 100.275 | 90.33 | 92.363 | 91.645 | 110.622 | 128.402 | 107.042 | 79.882 | 82.744 | 102.692 | 101.618 | 56.724 | 66.112 | 71.345 | 83.756 | 57.589 | 64.654 | 56.412 | 82.076 | 56.87 | 55.942 | 66.218 | 54.535 | 55.44 | 47.488 | 39.25 | 47.656 | 51.768 | 27.181 | 21.007 | 23.25 | 17.423 | 13.908 | 15.202 | 16.522 | 11.617 | 11.911 | 14.393 | 16.887 | 12.92 | 5.531 | 7.3 | 1.576 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 6.507 | 6.543 | 6.871 | 11.916 | 13.314 | 14.112 | 13.11 | 13.065 | 13.586 | 19.941 | 16.204 | 16.872 | 17.467 | 17.678 | 23.198 | 17.741 | 23.011 | 18.358 | 20.06 | 25.796 | 20.628 | 20.345 | 20.362 | 20.635 | 22.367 | 22.732 | 12.966 | 13.18 | 13.497 | 13.68 | 13.768 | 13.582 | 13.466 | 13.223 | 12.591 | 13.122 | 12.89 | 11.862 | 11.485 | 11.477 | 11.151 | 17.507 | 10.4 | 10.357 | 10.304 | 10.321 | 10.258 | 10.239 | 9.679 | 8.732 | 7.855 | 2.441 | 2.29 | 2.342 | 2.337 | 2.299 | 2.195 | 2.236 | 2.259 | 2.111 | 2.144 | 2.2 | 2.241 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.082 | 14.006 | 0 | 0 | 0 | 1.649 | 1.6 | 1.586 | 1.652 | 1.677 | 1.701 | 1.568 | 1.509 | 2.382 | 0 | 0 | 0 | 11.866 | 11.866 | 10.292 | 10.292 | 10.292 | 10.292 | 10.292 | 10.292 | 10.292 | 10.292 | 10.292 | 10.292 | 9.496 | 9.496 | 9.375 | 9.63 | 14.757 | 14.913 | 4.679 | 4.939 | 4.875 | 4.734 | 4.899 | 4.832 | 1.402 | 1.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2.301 | 12.997 | 23.018 | 24.049 | 28.039 | 28.766 | 29.063 | 29.733 | 30.328 | 30.951 | 33.112 | 34.096 | 35.303 | 35.671 | 36.207 | 37.131 | 37.865 | 38.585 | 38.501 | 38.784 | 37.855 | 34.217 | 34.635 | 32.714 | 39.228 | 39.823 | 32.639 | 33.11 | 33.311 | 33.811 | 34.366 | 34.939 | 35.457 | 36.013 | 36.527 | 36.485 | 35.978 | 36.537 | 36.783 | 38.005 | 33.933 | 34.868 | 13.634 | 14.591 | 14.65 | 14.486 | 15.199 | 15.241 | 5.232 | 5.33 | 0.648 | 0.607 | 0.622 | 0.637 | 0.652 | 0.502 | 0.514 | 0.526 | 0.537 | 0.549 | 0.56 | 0.6 | 0.595 |
Goodwill en immateriële activa
| 2.301 | 12.997 | 23.018 | 24.049 | 28.039 | 28.766 | 29.063 | 29.733 | 30.328 | 30.951 | 33.112 | 34.096 | 36.953 | 37.271 | 37.793 | 38.783 | 39.542 | 40.286 | 40.068 | 40.293 | 40.236 | 34.217 | 34.635 | 32.714 | 51.094 | 51.689 | 42.931 | 43.402 | 43.603 | 44.103 | 44.658 | 45.231 | 45.749 | 46.306 | 46.82 | 46.777 | 45.474 | 46.033 | 46.158 | 47.635 | 48.69 | 49.781 | 18.313 | 19.53 | 19.525 | 19.221 | 20.098 | 20.073 | 6.634 | 6.732 | 0.648 | 0.607 | 0.622 | 0.637 | 0.652 | 0.502 | 0.514 | 0.526 | 0.537 | 0.549 | 0.56 | 0.6 | 0.595 |
Langetermijnbeleggingen
| 17.44 | 18.122 | 18.847 | 19.694 | 21.072 | 21.625 | 22.176 | 23.06 | 24.122 | 0.368 | 0.4 | 0.4 | 0.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.212 | 1.082 | 3.019 | 2.671 | 1.952 | 2.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.419 | -0.308 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 20.612 | 0 | 0 | 0 | 0 | -0.368 | -0.4 | -0.4 | -0.4 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 | 0 | 0 | 0 | -1.3 | 0 | 0 | 0 | 0 | 7.728 | 8.314 | 8.45 | 7.28 | 7.306 | 7.304 | 5.51 | 4.06 | 2.571 | 2.805 | 1.96 | 1.666 | 1.672 | 1.885 | 1.921 | 1.921 | 1.029 | 0.464 | 0.464 | 0.464 | 0.012 | 0.057 | 0.204 | 0.518 | 0.553 | 0.364 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 11.89 | 1.461 | 1.273 | 1.692 | -18.503 | 2.116 | 2.328 | 2.066 | 2.039 | 1.667 | 4.873 | 5.591 | 5.937 | 7.097 | 1.432 | 7.079 | 1.417 | 6.689 | 6.439 | 1.464 | 6.46 | 4.628 | 4.507 | 1.37 | 1.318 | 1.303 | 1.303 | 1.303 | 1.303 | 1.568 | 1.568 | 1.563 | 1.554 | 2.154 | 2.188 | 2.237 | 2.324 | 2.618 | 2.402 | 2.089 | 0.36 | 2.086 | 0.36 | 0.355 | 0.352 | 2.424 | 2.402 | 1.583 | 2.643 | 3.048 | 1.358 | 1.098 | 0.987 | 0.941 | 0.555 | 0.22 | 0.419 | 0.308 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 38.137 | 39.124 | 50.009 | 57.351 | 64.534 | 66.619 | 66.677 | 67.924 | 70.074 | 52.559 | 54.589 | 56.558 | 60.356 | 62.045 | 62.423 | 63.603 | 63.97 | 65.333 | 66.568 | 67.552 | 67.324 | 59.19 | 59.503 | 54.719 | 74.779 | 75.723 | 57.201 | 57.885 | 58.404 | 59.351 | 59.995 | 60.376 | 68.497 | 69.997 | 70.049 | 69.416 | 67.994 | 67.816 | 65.556 | 65.473 | 63.854 | 75.199 | 33.704 | 33.86 | 34.372 | 33.851 | 34.679 | 33.816 | 19.985 | 18.976 | 10.326 | 4.611 | 3.912 | 3.977 | 3.748 | 3.54 | 3.262 | 3.125 | 2.796 | 2.659 | 2.704 | 2.8 | 2.836 |
Totaal activa
| 69.613 | 73.322 | 96.611 | 120.726 | 133.21 | 143.674 | 148.822 | 151.99 | 158.484 | 134.221 | 135.293 | 133.788 | 160.157 | 150.251 | 151.387 | 151.471 | 158.541 | 156.088 | 158.358 | 155.956 | 167.6 | 149.52 | 151.866 | 146.364 | 185.401 | 204.126 | 164.242 | 137.767 | 141.148 | 161.994 | 161.613 | 117.1 | 134.609 | 141.343 | 153.805 | 127.005 | 132.648 | 124.229 | 147.632 | 122.343 | 119.796 | 141.416 | 88.239 | 89.3 | 81.86 | 73.102 | 82.335 | 85.583 | 47.166 | 39.983 | 33.576 | 22.034 | 17.82 | 19.179 | 20.27 | 15.157 | 15.172 | 17.519 | 19.683 | 15.579 | 8.235 | 10.1 | 4.412 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8.971 | 9.459 | 9.396 | 13.492 | 13.242 | 14.891 | 17.077 | 13.312 | 17.441 | 15.275 | 17.074 | 15.901 | 25.005 | 16.727 | 17.46 | 15.948 | 22.584 | 13.791 | 12.358 | 8.046 | 14.739 | 13.508 | 14.02 | 6.931 | 14.323 | 31.594 | 36.949 | 5.935 | 12.504 | 32.949 | 48.067 | 7.489 | 7.296 | 28.209 | 41.035 | 14.7 | 15.697 | 20.269 | 34.613 | 14.852 | 15.229 | 31.689 | 15.887 | 16.081 | 13.692 | 6.695 | 17.421 | 20.376 | 3.948 | 5.942 | 7.024 | 1.449 | 1.991 | 3.481 | 5.078 | 0.426 | 0.358 | 2.413 | 4.613 | 0.296 | 2.334 | 4.5 | 0.017 |
Kortlopende schulden
| 0.284 | 14.002 | 21.399 | 47.983 | 46.555 | 48.043 | 45.532 | 48.71 | 43.841 | 49.154 | 47.907 | 9.121 | 9.305 | 23.661 | 0 | 35.628 | 37.66 | 37.164 | 32.667 | 28.764 | 29.901 | 18.39 | 1.77 | 11.869 | 50.911 | 47.302 | 24.431 | 33.134 | 25.638 | 27.951 | 24.778 | 37.709 | 46.428 | 33.662 | 13.669 | 23.803 | 31.05 | 23.851 | 21.88 | 25.245 | 22.514 | 17.281 | 17.547 | 16.156 | 12.146 | 11.128 | 7.518 | 7.503 | 0.264 | 0.255 | 0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.226 | 2.2 | 0.976 |
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 |
Uitgestelde opbrengsten
| 2.213 | 4.545 | 2.057 | 0.873 | 2.494 | 5.504 | 0.307 | 0.465 | 1.412 | 6.184 | 0.963 | 0.606 | 3.057 | 5.888 | 0.706 | 0.385 | 1.75 | 6.894 | 8.271 | 6.172 | 8.416 | 10.121 | 11.732 | 9.055 | 0.421 | 2.444 | 0.104 | 0.212 | 0.108 | 0.055 | 9.587 | 0.88 | 0.571 | 0.357 | 11.104 | 0.51 | 0.371 | 0.218 | 14.097 | 2.328 | 1.08 | 1.16 | 0.463 | 0 | 0 | 0 | 1.579 | 1.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.122 | 0 | 0.007 |
Overige kortlopende verplichtingen
| 10.969 | 9.98 | 23.121 | 6.894 | 7.396 | 6.005 | 11.88 | 10.14 | 9.941 | 9.452 | 11.775 | 35.879 | 35.092 | 10.03 | 56.61 | 9.135 | 6.882 | 8.795 | 9.705 | 9.619 | 9.154 | 5.913 | 25.195 | 6.073 | 3.839 | 3.472 | 3.031 | 3.115 | 3.147 | 2.671 | 5.123 | 5.234 | 3.937 | 3.66 | 2.111 | 2.385 | 1.506 | 1.341 | 2.495 | 2.387 | 1.105 | 1.319 | 0.607 | 0.819 | 0.858 | 0.597 | 1.824 | 2.356 | 0.362 | 0.305 | 0.171 | 0.455 | 0.164 | 0.102 | 0.082 | 0.169 | 0.101 | 0.121 | 0.026 | 0.031 | 0.713 | 0.6 | 1.17 |
Totaal kortlopende verplichtingen
| 31.407 | 33.153 | 54.881 | 69.242 | 69.686 | 74.443 | 73.43 | 71.291 | 71.381 | 80.065 | 76.485 | 48.291 | 59.661 | 54.968 | 74.776 | 61.096 | 68.876 | 65.423 | 61.808 | 52.6 | 61.074 | 47.147 | 42.787 | 33.928 | 69.494 | 84.812 | 64.516 | 42.396 | 41.397 | 63.627 | 87.555 | 51.313 | 58.232 | 65.888 | 67.918 | 41.398 | 48.625 | 45.68 | 73.084 | 42.484 | 38.848 | 50.289 | 34.042 | 33.056 | 26.696 | 18.42 | 26.762 | 30.235 | 4.574 | 6.502 | 7.348 | 1.903 | 2.155 | 3.584 | 5.16 | 0.595 | 0.459 | 2.534 | 4.639 | 0.328 | 6.273 | 7.3 | 2.163 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 4.591 | 4.652 | 4.873 | 6.54 | 6.775 | 4.787 | 4.499 | 3.649 | 3.732 | 3.768 | 25.696 | 28.557 | 27.199 | 4.407 | 11.591 | 14.164 | 13.754 | 14.093 | 14.329 | 13.853 | 11.393 | 12.028 | 12.158 | 12.246 | 12.264 | 12.424 | 12.977 | 13.039 | 13.203 | 1.071 | 1.123 | 1.04 | 1.018 | 11.125 | 11.114 | 11.181 | 14.729 | 16.974 | 19.459 | 21.459 | 32.698 | 4.437 | 4.453 | 4.468 | 4.483 | 4.598 | 4.669 | 2.84 | 6.83 | 2.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.057 | 0 | 0 | 0 | 0 | 0 | 0 | -1.029 | -0.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.805 | 0.099 | 0.107 | 0.303 | 0.291 | 0.306 | 0.3 | 1.029 | 0.464 | 0.464 | 0.464 | 0.012 | 0 | 0.204 | 0.518 | 0.553 | 0.364 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 5.229 | 5.177 | 5.089 | 1.579 | 0.135 | 0.151 | 7.777 | 2.102 | 2.575 | 8.372 | 3.462 | 8.392 | 8.122 | 3.924 | 4.33 | 4.391 | 4.669 | 8.402 | 7.727 | 7.691 | 7.457 | 2.224 | 2.169 | 0.28 | 0.491 | 0.657 | 0.645 | 0.652 | 0.553 | 0.782 | 2.756 | 3.443 | 3.555 | 4.71 | 7.949 | 6.731 | 6.319 | 6.948 | 7.837 | 8.524 | 8.354 | 4.472 | 0.271 | 0.278 | 0.472 | 0.469 | 0.53 | 0.623 | 0.2 | 0.2 | 0 | -0.464 | -0.012 | 0 | -0.204 | -0.518 | -0.553 | -0.364 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 5.229 | 5.177 | 5.312 | 6.452 | 6.675 | 6.926 | 12.564 | 11.876 | 11.378 | 12.104 | 12.148 | 34.088 | 36.679 | 31.123 | 8.737 | 15.982 | 18.833 | 22.156 | 21.82 | 22.019 | 21.309 | 13.617 | 14.198 | 12.439 | 12.737 | 12.921 | 13.07 | 13.629 | 13.592 | 13.985 | 3.826 | 4.566 | 4.595 | 5.728 | 19.074 | 17.845 | 17.5 | 21.676 | 24.811 | 27.983 | 29.813 | 39.975 | 4.708 | 4.73 | 4.939 | 4.952 | 5.128 | 5.292 | 3.04 | 7.03 | 2.455 | 0.464 | 0.012 | 0 | 0.204 | 0.518 | 0.553 | 0.364 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 36.636 | 44.358 | 66.09 | 75.694 | 76.361 | 81.369 | 85.993 | 83.166 | 82.759 | 92.169 | 88.633 | 82.379 | 96.34 | 86.09 | 83.513 | 77.078 | 87.709 | 87.579 | 83.628 | 74.62 | 82.384 | 60.764 | 56.985 | 46.366 | 82.231 | 97.733 | 77.585 | 56.025 | 54.989 | 77.612 | 91.381 | 55.879 | 62.827 | 71.616 | 86.993 | 59.244 | 66.125 | 67.356 | 97.895 | 70.467 | 68.661 | 90.265 | 38.749 | 37.786 | 31.636 | 23.372 | 31.891 | 35.526 | 7.614 | 13.532 | 9.803 | 1.903 | 2.155 | 3.584 | 5.16 | 0.595 | 0.459 | 2.534 | 4.639 | 0.328 | 6.273 | 7.3 | 2.163 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 6.157 | 6.028 | 5.897 | 5.769 | 5.642 | 5.519 | 5.394 | 5.274 | 5.154 | 5.033 | 4.919 | 4.805 | 4.692 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.193 | 0.383 | 0.138 | 0.08 | 0.116 | 0 | 0 | 0 | 0.423 | 0.382 | 0 | 0 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0.097 | 0.03 | 0.255 | 0.011 | 0 | 0.001 | 0 | 0 | 0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.002 | 0.002 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.042 | 0.039 | 0.037 | 0.037 | 0.035 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.026 | 0.024 | 0.024 | 0.024 | 0.021 | 0.018 | 0.018 | 0.018 | 0.017 | 0.017 | 0.017 | 0.015 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.01 | 0.008 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.003 | 0 | 0.003 |
Ingehouden winsten
| -142.606 | -140.24 | -138.448 | -122.09 | -109.89 | -104.596 | -98.002 | -91.933 | -84.598 | -116.597 | -110.497 | -105.874 | -92.865 | -85.507 | -75.712 | -69.312 | -67.627 | -65.78 | -57.314 | -50.141 | -45.339 | -42.057 | -35.392 | -30.467 | -27.248 | -23.907 | -21.14 | -21.161 | -16.875 | -18.654 | -18.254 | -16.436 | -5.345 | -6.672 | -7.831 | -4.614 | -4.924 | -5.492 | -6.854 | -4.979 | -4.703 | -4.233 | -2.691 | -1.816 | -2.437 | -2.038 | -2.148 | -2.189 | -1.31 | 0.562 | 0.415 | 0.327 | 0.938 | 0.918 | 0.475 | -0.048 | 0.133 | 0.427 | 0.509 | 0.763 | 1.024 | 0.5 | 0.379 |
Overige gereserveerde algehele resultaten
| -0.034 | -0.04 | -0.03 | -7.405 | -7.411 | -6.832 | -7.149 | -6.988 | -6.908 | -6.735 | -7.275 | -6.561 | -5.578 | -6.059 | -6.312 | -5.851 | -5.541 | -5.577 | -5.835 | -6.111 | -6.679 | -6.193 | -6.383 | -6.138 | -6.08 | -6.116 | -5.973 | -5.791 | -5.52 | -5.423 | -5.382 | -5.538 | -5.579 | -6.033 | -5.585 | -5.79 | -5.554 | -5.938 | -6.534 | -5.097 | -5.03 | -4.255 | -3.011 | -1.669 | -2.001 | -2.711 | -1.81 | -2.104 | -0.833 | -0.776 | -0.724 | -0.671 | -0.614 | -0.574 | -0.558 | -0.502 | -0.449 | -0.4 | -0.352 | -0.311 | -0.268 | -0.2 | -0.141 |
Overige totale aandeelhoudersvermogen
| 148.795 | 315.507 | 168.914 | 157.135 | 168.407 | 168.136 | 162.483 | 162.36 | 156.855 | 160.277 | 154.515 | 158.954 | 152.825 | 155.719 | 149.906 | 149.55 | 144.028 | 139.894 | 137.978 | 137.675 | 137.346 | 137.07 | 136.769 | 136.618 | 136.465 | 136.361 | 113.745 | 108.67 | 108.53 | 108.434 | 93.847 | 83.178 | 82.689 | 82.414 | 80.211 | 78.148 | 76.985 | 68.288 | 63.111 | 61.938 | 60.854 | 59.627 | 55.18 | 54.988 | 54.651 | 54.467 | 54.391 | 54.339 | 40.852 | 25.881 | 23.35 | 19.797 | 14.721 | 14.672 | 14.629 | 14.605 | 14.574 | 14.552 | 14.529 | 14.483 | 0.936 | 2.5 | 1.732 |
Totaal eigen vermogen van aandeelhouders
| 6.157 | 28.922 | 30.479 | 39.221 | 56.792 | 62.27 | 62.769 | 68.756 | 75.699 | 42.021 | 46.624 | 51.367 | 63.806 | 64.192 | 67.919 | 74.424 | 70.896 | 68.571 | 74.864 | 81.456 | 85.362 | 88.853 | 95.028 | 100.046 | 103.17 | 106.371 | 86.657 | 81.742 | 86.159 | 84.382 | 70.232 | 61.222 | 71.783 | 69.727 | 66.812 | 67.761 | 66.523 | 56.873 | 49.738 | 51.876 | 51.135 | 51.152 | 49.49 | 51.514 | 50.224 | 49.729 | 50.444 | 50.057 | 39.552 | 26.451 | 23.773 | 20.13 | 15.665 | 15.595 | 15.109 | 14.562 | 14.713 | 14.984 | 15.044 | 15.252 | 1.962 | 2.8 | 2.114 |
Totaal eigen vermogen
| 0 | 28.964 | 30.521 | 39.262 | 56.85 | 62.305 | 62.829 | 68.823 | 75.725 | 42.052 | 46.659 | 51.409 | 63.817 | 64.161 | 67.874 | 74.393 | 70.832 | 68.509 | 74.73 | 81.336 | 85.216 | 88.756 | 94.881 | 99.998 | 103.17 | 106.393 | 86.657 | 81.742 | 86.159 | 84.382 | 70.232 | 61.222 | 71.783 | 69.727 | 66.812 | 67.761 | 66.523 | 56.873 | 49.738 | 51.876 | 51.135 | 51.152 | 49.49 | 51.514 | 50.224 | 49.729 | 50.444 | 50.057 | 39.552 | 26.451 | 23.773 | 20.13 | 15.665 | 15.595 | 15.109 | 14.562 | 14.713 | 14.984 | 15.044 | 15.252 | 1.962 | 2.8 | 2.25 |
Totaal passiva en aandeelhoudersvermogen
| 69.613 | 73.322 | 96.611 | 120.726 | 133.21 | 143.674 | 148.822 | 151.99 | 158.484 | 134.221 | 135.293 | 133.788 | 160.157 | 150.251 | 151.387 | 151.471 | 158.541 | 156.088 | 158.358 | 155.956 | 167.6 | 149.52 | 151.866 | 146.364 | 185.401 | 204.126 | 164.242 | 137.767 | 141.148 | 161.994 | 161.613 | 117.1 | 134.609 | 141.343 | 153.805 | 127.005 | 132.648 | 124.229 | 147.632 | 122.343 | 119.796 | 141.416 | 88.239 | 89.3 | 81.86 | 73.102 | 82.335 | 85.583 | 47.166 | 39.983 | 33.576 | 22.034 | 17.82 | 19.179 | 20.27 | 15.157 | 15.172 | 17.519 | 19.683 | 15.579 | 8.235 | 10.1 | 4.412 |