
ScanSource, Inc.
NASDAQ:SCSC
32.86 (USD) • At close April 28, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 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 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 110.52 | 145.044 | 185.46 | 159.05 | 44.987 | 42.647 | 36.178 | 37.374 | 66.445 | 40.472 | 37.987 | 43.539 | 34.123 | 55.491 | 62.718 | 49.321 | 67.187 | 49.889 | 29.485 | 34.596 | 42.005 | 25.877 | 23.818 | 20.4 | 22.749 | 18.858 | 25.53 | 35.361 | 35.435 | 23.616 | 56.094 | 62.187 | 45.071 | 45.125 | 61.4 | 40.849 | 39.438 | 41.239 | 121.646 | 93.578 | 121.513 | 139.863 | 194.851 | 183.562 | 157.13 | 193.769 | 148.164 | 93.905 | 31.455 | 38.731 | 29.173 | 34.295 | 42.593 | 37.252 | 28.747 | 31.181 | 13.037 | 14.375 | 34.605 | 29.677 | 38 | 87.825 | 127.664 | 114.391 | 85.477 | 16.208 | 15.224 | 5.973 | 3.65 | 11.752 | 1.864 | 3.036 | 2.73 | 3.13 | 3.831 | 16.877 | 10.927 | 16.781 | 8.609 | 2.78 | 1.601 | 2.438 | 1.047 | 3.245 | 0.736 | 1.239 | 2.565 | 4.145 | 3.463 | 3.994 | 1.296 | 1.863 | 1.037 | 0.307 | 0.594 | 0.46 | 1.127 | 0.884 | 4.612 | 0.684 | 0.7 | 11.3 | 15.3 | 12.7 | 2 | 7 | 0.1 | 1.5 | 10.7 | 0 | 0.4 | 0 | 0 | 3.5 | 0.2 | 0.2 | 0 | 0 | 0.3 | 2.1 | 1.9 | 0.3 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 4.687 | 0 | 0 | 0 | 1.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.604 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 110.52 | 145.044 | 185.46 | 159.05 | 44.987 | 42.647 | 36.178 | 37.374 | 66.445 | 40.472 | 37.987 | 43.539 | 34.123 | 55.491 | 62.718 | 49.321 | 67.187 | 49.889 | 29.485 | 34.596 | 42.005 | 25.877 | 23.818 | 20.4 | 22.749 | 18.858 | 25.53 | 35.361 | 35.435 | 23.616 | 56.094 | 62.187 | 45.071 | 45.125 | 61.4 | 40.849 | 39.438 | 41.239 | 121.646 | 93.578 | 121.513 | 139.863 | 194.851 | 183.562 | 157.13 | 193.769 | 148.164 | 93.905 | 31.455 | 38.731 | 29.173 | 34.295 | 42.593 | 37.252 | 28.747 | 31.181 | 13.037 | 14.375 | 34.605 | 29.677 | 38 | 87.825 | 127.664 | 114.391 | 85.477 | 16.208 | 15.224 | 5.973 | 3.65 | 11.752 | 1.864 | 3.036 | 2.73 | 3.13 | 3.831 | 16.877 | 10.927 | 16.781 | 8.609 | 2.78 | 1.601 | 2.438 | 1.047 | 3.245 | 0.736 | 1.239 | 2.565 | 4.145 | 3.463 | 3.994 | 1.296 | 1.863 | 1.037 | 0.307 | 0.594 | 0.46 | 1.127 | 0.884 | 4.612 | 0.684 | 0.7 | 11.3 | 15.3 | 12.7 | 2 | 7 | 0.1 | 1.5 | 10.7 | 0 | 0.4 | 0 | 0 | 3.5 | 0.2 | 0.2 | 0 | 0 | 0.3 | 2.1 | 1.9 | 0.3 |
Nettovorderingen
| 549.112 | 567.127 | 682.545 | 589.847 | 662.799 | 691.669 | 833.291 | 684.458 | 779.562 | 744.946 | 729.442 | 642.384 | 613.186 | 589.532 | 568.984 | 509.404 | 534.583 | 509.779 | 443.185 | 618.758 | 645.27 | 706.428 | 654.983 | 632.539 | 708.531 | 677.499 | 678.94 | 664.091 | 717.336 | 661.393 | 637.293 | 565.242 | 620.588 | 637.804 | 559.557 | 522.693 | 588.443 | 588.008 | 522.532 | 487.148 | 490.713 | 500.002 | 464.405 | 419.889 | 438.358 | 443.256 | 435.028 | 431.264 | 464.286 | 468.718 | 470.808 | 445.206 | 491.587 | 478.675 | 462.102 | 383.634 | 415.789 | 413.525 | 357.749 | 332.397 | 368.034 | 322.97 | 291.037 | 258.756 | 295.695 | 353.493 | 368.206 | 348.033 | 359.807 | 380.4 | 356.716 | 341.843 | 326.518 | 353.689 | 304.798 | 262.543 | 254.896 | 233.555 | 220.669 | 198.189 | 191.47 | 194.538 | 179.336 | 154.513 | 149.788 | 141.199 | 133.525 | 125.755 | 141.616 | 146.831 | 127.018 | 120.873 | 116.004 | 103.111 | 95.035 | 81.434 | 66.416 | 76.101 | 70.043 | 54.3 | 45.6 | 48.6 | 45.2 | 42.1 | 36.6 | 32.1 | 29.7 | 21.3 | 19.3 | 16.6 | 11.9 | 11.4 | 9.3 | 7.9 | 4.2 | 4.2 | 3.6 | 3.8 | 3.1 | 2.5 | 2.2 | 1 |
Voorraad
| 491.978 | 504.078 | 512.634 | 529.163 | 575.137 | 656.17 | 757.574 | 752.763 | 761.936 | 675.798 | 614.814 | 591.396 | 562.397 | 493.541 | 470.081 | 459.652 | 421.003 | 423.088 | 454.885 | 666.458 | 742.979 | 715.224 | 697.343 | 760.711 | 704.444 | 672.696 | 595.948 | 569.538 | 581.802 | 597.344 | 531.314 | 514.238 | 512.875 | 567.287 | 558.581 | 568.247 | 604.093 | 588.195 | 553.063 | 485.603 | 518.419 | 495.09 | 504.758 | 479.871 | 467.202 | 433.109 | 402.307 | 407.093 | 474.713 | 471.014 | 475.479 | 501.98 | 516.659 | 481.253 | 467.35 | 401.237 | 389.442 | 345.267 | 346.61 | 312.532 | 308.996 | 269.695 | 216.829 | 218.407 | 266.213 | 283.96 | 280.077 | 296.883 | 336.107 | 293.173 | 272.012 | 291.332 | 274.723 | 246.905 | 244.005 | 219.981 | 191.603 | 184.795 | 178.917 | 195.491 | 217.52 | 188.398 | 182.868 | 183.808 | 153.262 | 156.568 | 152.261 | 150.409 | 152.499 | 152.941 | 182.636 | 166.404 | 162.727 | 155.624 | 157.468 | 143.037 | 128.682 | 137.163 | 101.654 | 99.079 | 86.6 | 72 | 50.3 | 42 | 45.3 | 37.2 | 31.4 | 38.9 | 29.6 | 18.4 | 20.7 | 22.9 | 25.2 | 22.5 | 6.3 | 6.3 | 6.4 | 6.4 | 4.5 | 0 | 0 | 0 |
Overige vlottende activa
| 132.155 | 136.11 | 125.082 | 276.157 | 122.272 | 116.949 | 110.087 | 102.946 | 111.119 | 126.484 | 139.876 | 130.509 | 124.633 | 117.849 | 35.274 | 99.424 | 96.358 | 269.119 | 275.912 | 116.221 | 109.075 | 101.608 | 27.302 | 103.979 | 118.849 | 127.702 | 67.748 | 71.923 | 76.667 | 72.153 | 56.322 | 115.204 | 140.722 | 109.492 | 95.793 | 72.06 | 81.715 | 89.389 | 67.473 | 68.024 | 58.118 | 62.799 | 51.667 | 57.823 | 57.546 | 58.545 | 56.561 | 98.769 | 57.818 | 53.868 | 56.47 | 52.191 | 56.865 | 57.792 | 51.315 | 40.949 | 33.682 | 32.277 | 28.828 | 21.036 | 19.965 | 14.413 | 26.767 | 17.132 | 18.676 | 18.209 | 16.984 | 17.405 | 23.683 | 18.097 | 22.546 | 19.616 | 19.698 | 19.321 | 18.002 | 13.257 | 14.966 | 12.8 | 13.773 | 10.326 | 11.078 | 10.332 | 10.11 | 11.724 | 10.729 | 10.983 | 11.237 | 12.75 | 16.578 | 11.957 | 11.483 | 11.349 | 11.355 | 10.484 | 10.544 | 12.168 | 13.727 | 10.7 | 9.083 | 8.708 | 8.5 | 9.3 | 5.6 | 2.9 | 2.7 | 2.7 | 2.7 | 3.3 | 1.9 | 1.8 | 0.6 | 1.9 | 1.1 | -1.9 | 1.4 | 1.4 | 0.2 | 0.9 | 1 | 1.5 | 1.4 | 0.2 |
Totaal vlottende activa
| 1,283.765 | 1,352.359 | 1,404.699 | 1,416.16 | 1,405.195 | 1,507.435 | 1,657.075 | 1,577.541 | 1,719.062 | 1,587.7 | 1,523.805 | 1,407.828 | 1,334.339 | 1,256.413 | 1,219.643 | 1,117.801 | 1,119.131 | 1,251.875 | 1,203.467 | 1,436.033 | 1,539.329 | 1,549.137 | 1,477.315 | 1,466.194 | 1,495.509 | 1,433.696 | 1,362.162 | 1,340.913 | 1,411.24 | 1,354.506 | 1,281.023 | 1,201.406 | 1,250.664 | 1,306.47 | 1,228.905 | 1,203.849 | 1,313.689 | 1,306.831 | 1,264.714 | 1,134.353 | 1,188.763 | 1,197.754 | 1,215.681 | 1,141.145 | 1,120.236 | 1,128.679 | 1,042.06 | 988.99 | 1,028.272 | 1,032.331 | 1,031.93 | 1,033.672 | 1,107.704 | 1,054.972 | 1,009.514 | 857.001 | 851.95 | 805.444 | 767.792 | 695.642 | 734.995 | 694.903 | 662.297 | 608.686 | 666.061 | 671.87 | 680.491 | 668.294 | 723.247 | 703.422 | 653.138 | 655.827 | 623.669 | 623.045 | 567.086 | 512.658 | 472.392 | 447.931 | 421.968 | 406.786 | 421.669 | 395.706 | 373.361 | 353.29 | 314.515 | 309.989 | 299.588 | 293.059 | 314.156 | 315.723 | 322.433 | 300.489 | 291.123 | 269.526 | 263.641 | 237.099 | 209.952 | 224.848 | 185.392 | 162.771 | 141.4 | 141.2 | 116.4 | 99.7 | 86.6 | 79 | 63.9 | 65 | 61.5 | 36.8 | 34.7 | 36.2 | 35.6 | 32 | 12.1 | 12.1 | 10.2 | 11.1 | 8.9 | 6.1 | 5.5 | 1.5 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 30.152 | 32.94 | 42.558 | 45.936 | 36.546 | 36.745 | 49.918 | 36.486 | 36.593 | 36.853 | 37.477 | 37.815 | 39.239 | 40.763 | 42.836 | 45.316 | 48.183 | 52.264 | 55.641 | 60.891 | 61.625 | 63.309 | 63.363 | 71.282 | 73.354 | 71.625 | 73.042 | 74.582 | 76.626 | 79.128 | 56.566 | 56.409 | 56.73 | 57.08 | 52.388 | 50.076 | 46.642 | 45.461 | 46.574 | 47.401 | 43.232 | 38.423 | 31.823 | 25.674 | 18.89 | 19.545 | 20.203 | 49.008 | 48.685 | 48.328 | 48.785 | 46.332 | 41.853 | 37.984 | 36.819 | 31.32 | 27.563 | 24.564 | 23.528 | 22.677 | 20.531 | 20.191 | 21.035 | 22.516 | 23.531 | 23.473 | 22.42 | 22.633 | 22.832 | 28.332 | 26.781 | 25.767 | 26.347 | 26.174 | 27.098 | 23.158 | 22.994 | 23.099 | 23.299 | 22.872 | 22.822 | 22.756 | 23.663 | 25.115 | 25.767 | 26.45 | 27.27 | 27.473 | 26.94 | 26.87 | 25.995 | 26.045 | 24.514 | 24.373 | 21.746 | 20.682 | 19.412 | 19.25 | 18.39 | 16.859 | 15.2 | 7.6 | 7.5 | 7.4 | 6.8 | 6.8 | 6.5 | 3 | 2.3 | 2.1 | 1.9 | 1.5 | 1.4 | 1.3 | 0.8 | 0.8 | 0.6 | 0.5 | 0.3 | 0.2 | 0.2 | 0.1 |
Goodwill
| 227.932 | 232.856 | 206.301 | 207.616 | 208.214 | 215.152 | 216.706 | 215.326 | 214.367 | 211.736 | 214.435 | 218.025 | 216.755 | 216.948 | 218.877 | 217.093 | 217.956 | 215.17 | 214.288 | 338.358 | 369.537 | 364.867 | 319.538 | 319.042 | 326.675 | 311.334 | 298.174 | 303.458 | 302.912 | 302.93 | 200.881 | 201.066 | 200.017 | 201.197 | 92.715 | 90.912 | 83.313 | 83.251 | 66.509 | 64.848 | 48.966 | 50.945 | 32.342 | 32.143 | 31.994 | 32.044 | 31.795 | 53.743 | 54.08 | 54.187 | 53.885 | 56.363 | 54.612 | 55.31 | 59.09 | 34.467 | 34.084 | 34.306 | 33.785 | 33.219 | 33.737 | 33.737 | 34.087 | 32.705 | 32.954 | 34.852 | 36.121 | 29.909 | 29.31 | 29.462 | 29.361 | 37.865 | 37.835 | 37.565 | 14.404 | 14.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 72.691 | 77.8 | 37.635 | 41.51 | 45.313 | 63.675 | 68.495 | 72.192 | 75.95 | 78.724 | 84.427 | 90.554 | 95.045 | 99.496 | 104.86 | 109.172 | 114.208 | 117.492 | 121.547 | 133.228 | 117.981 | 122.217 | 127.939 | 133.014 | 129.02 | 131.393 | 136.806 | 143.726 | 148.443 | 154.323 | 101.513 | 105.578 | 105.655 | 110.614 | 51.127 | 53.064 | 54.765 | 57.459 | 46.272 | 46.9 | 31.1 | 33.8 | 15.995 | 16.9 | 17.6 | 18.9 | 19.812 | 23 | 24.3 | 73.244 | 27.057 | 71.174 | 66.785 | 68.371 | 76.765 | 42.667 | 39.882 | 39.591 | 34.645 | 35.259 | 35.615 | 32.356 | 31.212 | 30.645 | 31.324 | 32.362 | 0 | 30.82 | 30.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.882 | 13.773 | 12.915 | 10.261 | 17.029 | 10.258 | 9.978 | 19.182 | 9.978 | 9.801 | 17.489 | 9.841 | 9.841 | 9.841 | 9.575 | 7.64 | 7.617 | 4.823 | 1.277 | 1.51 | 1.542 | 1.588 | 1.635 | 1.575 | 1.5 | 1.5 | 1.5 | 1.4 | 1.5 | 1.5 | 1.5 | 1.2 | 1.3 | 1.3 | 0.8 | 0.8 | 0.8 | 0.9 | 1 | 1 | 1 | 1 | 1 | 0.4 | 0.4 | 0.4 |
Goodwill en immateriële activa
| 300.623 | 310.656 | 243.936 | 249.126 | 253.527 | 278.827 | 285.201 | 287.518 | 290.317 | 290.46 | 298.862 | 308.579 | 311.8 | 316.444 | 323.737 | 326.265 | 332.164 | 332.662 | 335.835 | 471.586 | 487.518 | 487.084 | 447.477 | 452.056 | 455.695 | 442.727 | 434.98 | 447.184 | 451.355 | 457.253 | 302.394 | 306.644 | 305.672 | 311.811 | 143.842 | 143.976 | 138.078 | 140.71 | 112.781 | 64.848 | 48.966 | 50.945 | 32.342 | 32.143 | 31.994 | 32.044 | 31.795 | 53.743 | 54.08 | 54.187 | 80.942 | 127.537 | 121.397 | 123.681 | 59.09 | 34.467 | 73.966 | 73.897 | 68.43 | 68.478 | 69.352 | 66.093 | 65.299 | 63.35 | 32.954 | 34.852 | 36.121 | 29.909 | 29.31 | 29.462 | 29.361 | 37.865 | 37.835 | 37.565 | 14.404 | 14.083 | 13.882 | 13.773 | 12.915 | 10.261 | 17.029 | 10.258 | 9.978 | 19.182 | 9.978 | 9.801 | 17.489 | 9.841 | 9.841 | 9.841 | 9.575 | 7.64 | 7.617 | 4.823 | 1.277 | 1.51 | 1.542 | 1.588 | 1.635 | 1.575 | 1.5 | 1.5 | 1.5 | 1.4 | 1.5 | 1.5 | 1.5 | 1.2 | 1.3 | 1.3 | 0.8 | 0.8 | 0.8 | 0.9 | 1 | 1 | 1 | 1 | 1 | 0.4 | 0.4 | 0.4 |
Langetermijnbeleggingen
| 0 | 0 | 3.598 | 7.035 | 6.965 | 8.896 | 4.15 | 3.833 | 3.833 | 3.699 | 3.818 | 4.221 | 3.584 | 3.677 | 0 | 3.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.524 | 0.988 | 1.797 | 0 | 1.331 | 0.578 | 0.067 | 0 | 0 | 0 | 0 | 0 | -17.811 | -19.152 | -19.787 | -20.556 | -20.879 | -18.246 | -18.302 | -18.109 | -15.876 | -16.815 | -15.522 | -16.456 | -14.687 | -15.278 | -15.138 | -14.624 | 0 | 0 | 0 | -15.894 | -12.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.453 | -11.746 | 0 | -12.519 | -13.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.999 | -1.173 | 0 | -1.152 | 0 | -1.725 | 0 | 0 | -1.546 | -1.673 | 0 | -1.294 | -1.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.541 | 17.49 | 38.854 | 19.231 | 19.478 | 16.421 | 17.764 | 14.3 | 14.751 | 13.381 | 15.668 | 19.951 | 21.668 | 21.806 | 21.853 | 24.405 | 25.619 | 24.366 | 24.63 | 23.635 | 24.498 | 24.033 | 24.724 | 20.66 | 20.448 | 21.283 | 22.199 | 12.795 | 11.794 | 13.478 | 29.491 | 27.534 | 27.829 | 29.392 | 28.813 | 17.811 | 19.152 | 19.787 | 20.556 | 20.879 | 18.246 | 18.302 | 18.109 | 15.876 | 16.815 | 15.522 | 16.456 | 14.687 | 15.278 | 15.138 | 14.624 | 16.731 | 15.207 | 15.371 | 15.894 | 12.148 | 11.991 | 12.127 | 12.066 | 7.881 | 8.747 | 8.758 | 8.735 | 11.593 | 12.453 | 11.746 | 0 | 12.519 | 13.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.999 | 1.173 | 0 | 1.152 | 1.727 | 1.725 | 0 | 1.492 | 1.546 | 1.673 | 0 | 1.294 | 1.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70.448 | 73.064 | 64.339 | 45.5 | 59.094 | 50.211 | 54.061 | 60.704 | 65.973 | 68.219 | 57.798 | 62.406 | 60.24 | 58.248 | 63.615 | 65.325 | 72.022 | 72.177 | 72.521 | 81.656 | 97.16 | 94.962 | 54.382 | 51.439 | 49.739 | 50.271 | 52.912 | 51.17 | 53.689 | 45.701 | 48.829 | 39.823 | 39.762 | 39.368 | 37.237 | 41.56 | 50.721 | 50.265 | 52.872 | 100.317 | 69.531 | 73.869 | 55.278 | 53.412 | 67.182 | 71.589 | 70.125 | 66.698 | 72.486 | 73.244 | 40.149 | -16.731 | -15.207 | -15.371 | 76.765 | 42.667 | -11.991 | -12.127 | -12.066 | -7.881 | -8.747 | -8.758 | -8.735 | -11.593 | 31.324 | 32.362 | 33.174 | 30.82 | 30.37 | 30.615 | 29.168 | 17.724 | 18.027 | 18.002 | 4.631 | 4.467 | 4.164 | 3.624 | 8.888 | 7.041 | -1.727 | 6.503 | 6.19 | -1.492 | 8.567 | 7.465 | 0 | 1.423 | 1.328 | 0.955 | 1.029 | 0.545 | 0.638 | 0.44 | 0.507 | 0.558 | 0.435 | 0.441 | 0.463 | 0.297 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.5 | 0.3 | 1 | 0.9 | 0.3 | 0.2 | 0.2 | 0 | 0 | 0.8 | 0.7 | 0.1 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 418.764 | 434.15 | 393.285 | 366.828 | 375.61 | 391.1 | 411.094 | 402.841 | 411.467 | 412.612 | 413.623 | 432.972 | 436.531 | 440.938 | 452.041 | 464.821 | 477.988 | 481.469 | 488.627 | 637.768 | 670.801 | 669.388 | 589.946 | 595.961 | 600.224 | 587.703 | 583.133 | 587.062 | 594.042 | 595.627 | 437.28 | 430.41 | 429.993 | 437.651 | 262.28 | 235.612 | 235.441 | 236.436 | 212.227 | 212.566 | 161.729 | 163.237 | 119.443 | 111.229 | 118.066 | 123.178 | 122.123 | 169.449 | 175.251 | 175.759 | 169.876 | 173.869 | 163.25 | 161.665 | 172.674 | 108.454 | 101.529 | 98.461 | 91.958 | 91.155 | 89.883 | 86.284 | 86.334 | 85.866 | 87.809 | 90.687 | 91.715 | 83.362 | 82.512 | 88.409 | 85.31 | 81.356 | 82.209 | 81.741 | 46.133 | 41.708 | 41.04 | 40.496 | 45.102 | 40.174 | 39.851 | 39.517 | 39.831 | 44.297 | 44.312 | 43.716 | 44.759 | 38.737 | 38.109 | 37.666 | 36.599 | 34.23 | 32.769 | 29.636 | 23.53 | 22.75 | 21.389 | 21.279 | 20.488 | 18.731 | 17 | 9.5 | 9.3 | 9.1 | 8.6 | 8.4 | 8.2 | 4.7 | 3.9 | 4.4 | 3.6 | 2.6 | 2.4 | 2.4 | 1.8 | 1.8 | 2.4 | 2.2 | 1.4 | 0.6 | 0.6 | 0.5 |
Totaal activa
| 1,702.529 | 1,786.509 | 1,797.984 | 1,782.988 | 1,780.805 | 1,898.535 | 2,068.169 | 1,980.382 | 2,130.529 | 2,000.312 | 1,937.428 | 1,840.8 | 1,770.87 | 1,697.351 | 1,671.684 | 1,582.622 | 1,597.119 | 1,733.344 | 1,692.094 | 2,073.801 | 2,210.13 | 2,218.525 | 2,067.261 | 2,062.155 | 2,095.733 | 2,021.399 | 1,945.295 | 1,927.975 | 2,005.282 | 1,950.133 | 1,718.303 | 1,631.816 | 1,680.657 | 1,744.121 | 1,491.185 | 1,439.461 | 1,549.13 | 1,543.267 | 1,476.941 | 1,346.919 | 1,350.492 | 1,360.991 | 1,335.124 | 1,252.374 | 1,238.302 | 1,251.857 | 1,164.183 | 1,158.439 | 1,203.523 | 1,208.09 | 1,201.806 | 1,207.541 | 1,270.954 | 1,216.637 | 1,182.188 | 965.455 | 953.479 | 903.905 | 859.75 | 786.797 | 824.878 | 781.187 | 748.631 | 694.552 | 753.87 | 762.557 | 772.206 | 751.656 | 805.759 | 791.831 | 738.448 | 737.183 | 705.878 | 704.786 | 613.219 | 554.366 | 513.432 | 488.427 | 467.07 | 446.96 | 461.52 | 435.223 | 413.192 | 397.587 | 358.827 | 353.705 | 344.347 | 331.796 | 352.265 | 353.389 | 359.032 | 334.719 | 323.892 | 299.162 | 287.171 | 259.849 | 231.341 | 246.127 | 205.88 | 181.502 | 158.4 | 150.7 | 125.7 | 108.8 | 95.2 | 87.4 | 72.1 | 69.7 | 65.4 | 41.2 | 38.3 | 38.8 | 38 | 34.4 | 13.9 | 13.9 | 12.6 | 13.3 | 10.3 | 6.7 | 6.1 | 2 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 520.408 | 578.657 | 587.984 | 555.733 | 540.642 | 617.594 | 691.119 | 656.688 | 748.662 | 710.919 | 714.177 | 706.359 | 653.19 | 602.229 | 634.805 | 521.552 | 589.292 | 544.856 | 454.24 | 608.417 | 672.906 | 656.15 | 472.635 | 585.121 | 604.63 | 629.242 | 562.564 | 496.688 | 515.302 | 534.919 | 513.155 | 437.226 | 476.339 | 533.001 | 471.487 | 431.913 | 512.034 | 504.956 | 501.329 | 392.396 | 419.614 | 423.545 | 421.721 | 375.892 | 383.996 | 417.103 | 362.271 | 325.658 | 353.108 | 384.111 | 419.683 | 397.163 | 433.388 | 390.045 | 406.453 | 291.298 | 304.462 | 296.536 | 287.864 | 225.695 | 276.301 | 250.442 | 228.408 | 197.907 | 243.725 | 279.399 | 265.284 | 222.151 | 345.241 | 253.697 | 256.883 | 250.054 | 286.306 | 271.58 | 271.519 | 239.423 | 207.939 | 190.406 | 173.255 | 166.406 | 166.25 | 181.741 | 167.053 | 163.937 | 147.621 | 149.886 | 151.389 | 140.695 | 152.163 | 152.852 | 175.406 | 164.149 | 165.88 | 138.447 | 154.561 | 136.284 | 103.934 | 124.339 | 98.627 | 90.073 | 63 | 82.3 | 59.7 | 47.1 | 37.6 | 31.7 | 14 | 20.6 | 17.2 | 13.5 | 13.4 | 15.2 | 15.6 | 14.1 | 8.3 | 3.4 | 2.6 | 4.8 | 1 | 0.7 | 0.3 | 1.3 |
Kortlopende schulden
| 7.861 | 9.736 | 11.255 | 7.857 | 7.857 | 8.209 | 11.27 | 5.977 | 5.04 | 4.102 | 16.097 | 10.66 | 9.723 | 8.785 | 12.127 | 7.843 | 7.843 | 7.843 | 12.315 | 12.849 | 14.296 | 11.292 | 74.724 | 0.335 | 0.335 | 0.335 | 0.551 | 0.471 | 0.104 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0.774 | 0.705 | 1.7 | 2.86 | 5.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.544 | 9.816 | 4.268 | 5.061 | 7.373 | 30.792 | 5.562 | 1.999 | 1.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.225 | 2.043 | 7.649 | 1.266 | 1.973 | 15.638 | 3.69 | 3.249 | 3.291 | 3.959 | 0.229 | 0.248 | 0.415 | 0.51 | 5.042 | 6.294 | 6.333 | 5.556 | 0.854 | 1.41 | 1.431 | 0.89 | 0.914 | 0 | 1.482 | 2.787 | 2.328 | 0.743 | 1.158 | 0.451 | 0.444 | 0.168 | 0.168 | 0.151 | 0.026 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0.7 | 1.6 | 0.1 | 0.2 | 0.3 |
Belastingschulden
| 8.33 | 6.376 | 7.895 | 4.792 | 3.653 | 8.108 | 15.723 | 4.441 | 6.049 | 5.274 | 0.034 | 3.023 | 2.283 | 9.039 | 2.501 | 5.333 | 0.859 | 1.82 | 5.886 | 0.989 | 0.627 | 6.657 | 4.31 | 1.664 | 2.421 | 9.014 | 13.348 | 7.5 | 5.086 | 7.583 | 7.73 | 5.461 | 9.886 | 10.85 | 3.056 | 3.218 | 2.287 | 11.19 | 4.18 | 2.328 | 1.935 | 15.164 | 8.685 | 2.289 | 2.137 | 10.73 | 1.696 | 2.699 | 2.267 | 10.058 | 1.698 | 1.341 | 1.827 | 11.5 | 5.175 | 7.29 | 4.282 | 9.512 | 7.948 | 4.317 | 4.261 | 5.186 | 3.799 | 2.57 | 2.833 | 8.221 | 0 | 5.549 | 8.202 | 9.65 | 0 | 3.986 | 3.991 | 6.096 | 0 | 1.563 | 1.047 | 0.815 | 0 | 0.727 | 3.202 | 1.069 | 0 | 2.305 | 1.402 | 1.056 | 0 | 0 | 0.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 7.058 | 4.792 | 3.653 | 8.108 | 8.64 | 0 | 14.751 | 13.381 | 9.64 | 0 | 0 | 9.039 | 9.752 | 5.333 | 0.859 | 86.357 | 12.101 | 109.075 | 106.276 | 105.678 | 16.835 | 88.574 | 91.865 | 95.776 | 21.065 | 103.506 | 102.683 | 114.089 | 28.724 | 0 | 0 | 0 | 29.836 | 101.647 | 100.97 | 98.937 | 22.346 | 73.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.967 | 62.452 | 69.474 | 1.341 | 60.48 | 11.5 | 65.332 | 7.29 | 4.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.938 | 27.48 | 34.337 | 37.226 | 33.86 | 31.454 | 35.254 | 33.197 | 32.159 | 27.436 | 26.17 | 21.121 | 18.734 | 0 | 18.369 | 14.14 | 13.413 | 12.146 | 14.803 | 0 | 11.304 | 10.811 | 12.246 | -0.781 | 8.96 | 13.202 | 8.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 73.024 | 71.237 | 55.16 | 74.664 | 58.46 | 67.138 | 60.049 | 77.045 | 76.985 | 73.76 | 74.316 | 80.931 | 81.57 | 72.362 | 73.754 | 87.969 | 91.592 | 283.646 | 234.465 | 147.941 | 144.458 | 131.286 | 198.431 | 126.355 | 129.173 | 137.568 | 133.848 | 136.808 | 136.226 | 155.437 | 135.39 | 142.587 | 143.071 | 138.655 | 80.733 | 111.344 | 111.288 | 114.393 | 90.391 | 81.087 | 74.059 | 75.721 | 69.425 | 68.474 | 64.934 | 63.42 | 63.715 | 72.693 | 74.652 | 62.21 | 72.752 | 62.321 | 65.356 | 59.4 | 60.157 | 49.237 | 45.923 | 36.955 | 35.027 | 35.217 | 32.043 | 25.048 | 30.443 | 26.96 | 25.938 | 27.48 | 38.922 | 37.226 | 33.86 | 31.454 | 39.61 | 33.197 | 32.159 | 27.436 | 31.242 | 21.121 | 18.734 | 19.013 | 22.133 | 14.14 | 13.413 | 12.146 | 17.358 | 13.734 | 11.304 | 10.811 | 12.308 | 8.414 | 8.96 | 13.788 | 9.196 | 9.468 | 8.688 | 9.227 | 12.834 | 7.925 | 5.782 | 9.034 | 6.195 | 7.094 | 6.5 | 5 | 5.6 | 4.5 | 2.4 | 2.4 | 1.7 | 1.4 | 1.9 | 2.1 | -12.2 | 1 | 0.6 | 0.9 | -2.7 | 2.2 | 1.2 | 1 | 1.1 | 0.4 | 0.3 | 0.1 |
Totaal kortlopende verplichtingen
| 609.623 | 666.006 | 669.352 | 643.046 | 610.612 | 701.049 | 786.801 | 744.151 | 836.736 | 794.055 | 814.264 | 800.973 | 746.766 | 692.415 | 732.939 | 622.697 | 689.586 | 838.165 | 719.007 | 770.196 | 832.287 | 805.385 | 700.886 | 713.475 | 736.559 | 776.159 | 710.311 | 641.467 | 656.718 | 697.965 | 656.275 | 585.274 | 629.296 | 682.506 | 585.112 | 547.249 | 626.314 | 632.239 | 598.76 | 480.982 | 495.608 | 514.43 | 499.831 | 446.655 | 451.067 | 491.253 | 427.682 | 401.05 | 430.571 | 466.195 | 498.401 | 465.886 | 507.944 | 491.737 | 477.347 | 349.824 | 356.64 | 343.003 | 330.839 | 265.229 | 312.605 | 280.676 | 262.65 | 227.437 | 276.721 | 317.143 | 311.855 | 266.192 | 389.276 | 310.439 | 300.183 | 290.486 | 325.747 | 309.071 | 302.99 | 262.355 | 228.135 | 210.744 | 200.43 | 187.567 | 189.198 | 200.512 | 185.265 | 181.386 | 161.758 | 162.643 | 164.611 | 149.109 | 163.011 | 169.427 | 186.93 | 174.36 | 175.726 | 148.125 | 167.839 | 144.377 | 109.884 | 133.524 | 104.848 | 97.191 | 69.5 | 87.3 | 65.3 | 51.6 | 40 | 34.1 | 15.7 | 22 | 19.1 | 15.6 | 14.5 | 16.2 | 16.2 | 15 | 5.6 | 5.6 | 5.6 | 6.5 | 3.7 | 1.2 | 0.8 | 1.7 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 133.913 | 142.706 | 145.464 | 168.48 | 248.468 | 332.315 | 315.359 | 388.636 | 334.295 | 272.657 | 185.431 | 202.802 | 204.16 | 151.881 | 208.606 | 162.793 | 160.667 | 231.649 | 340.042 | 378.088 | 394.738 | 151.014 | 347.337 | 372.075 | 281.524 | 248.878 | 281.687 | 360.828 | 285.737 | 97.3 | 113.934 | 141.666 | 166.141 | 76.856 | 79.07 | 114.418 | 92.769 | 5.966 | 6.696 | 5.429 | 5.429 | 5.429 | 5.429 | 5.429 | 5.429 | 5.429 | 5.429 | 27.237 | 25.17 | 5.429 | 61.598 | 5.429 | 94.5 | 78.338 | 30.429 | 30.429 | 30.429 | 30.429 | 30.429 | 30.429 | 30.429 | 30.429 | 30.429 | 50.369 | 30.369 | 29.576 | 28.888 | 3.888 | 1.788 | 107.53 | 17.239 | 17.307 | 17.352 | 4.398 | 4.435 | 4.485 | 5.986 | 37.314 | 1.48 | 1.644 | 1.673 | 39.153 | 36.759 | 26.349 | 29.302 | 25.503 | 36.193 | 48.076 | 57.492 | 52.099 | 49.369 | 43.193 | 52.354 | 25.97 | 27.655 | 37.976 | 33.48 | 26.566 | 1.656 | 23.9 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 6.6 | 0 | 0 | 6.3 | 5.4 | 5.3 | 5.1 | 3.4 | 1.2 | 1.2 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0.1 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 3.137 | 0 | 0 | 0 | 0 | 0 | 3.132 | 2.882 | 4.706 | 0 | 0 | 0 | 2.958 | 0 | 0 | 0 | 4.031 | 0 | 0 | 0 | 7.034 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31.447 | -20.898 | -23.787 | 0 | -29.764 | -41.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 18.952 | 0 | 0 | 3.679 | 3.816 | 3.202 | 3.132 | 2.882 | 3.144 | 3.753 | 3.862 | 3.846 | 3.954 | 4.309 | 4.273 | 4.029 | 3.884 | 1.077 | 1.248 | 1.257 | 1.395 | 1.607 | 1.958 | 1.65 | 1.769 | 10.582 | 11.11 | 14.525 | 2.008 | 2.163 | 2.234 | 2.482 | 2.555 | 3.403 | 3.354 | 3.559 | 3.773 | 3.636 | 3.931 | 4.356 | 0.185 | 0.192 | 0.201 | 0.698 | 0.205 | 2.879 | 2.787 | 3.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.999 | 1.173 | 1.008 | 1.152 | 1.727 | 1.725 | 1.058 | 1.492 | 1.546 | 1.673 | 1.673 | 1.294 | 1.295 | 0.492 | 0.517 | 0.186 | 0.239 | 0.346 | 0 | 0.081 | 0.054 | 0.024 | 0 | 0.117 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 192.244 | 65.697 | 42.719 | 50.427 | 48.112 | 30.086 | 39.939 | 38.775 | 39.639 | 42.076 | 36.129 | 43.989 | 48.915 | 50.836 | 48.761 | 56.435 | 58.328 | 59.256 | 55.277 | 64.808 | 70.927 | 111.394 | 299.837 | 88.673 | 85.638 | 84.169 | 117.961 | 116.443 | 115.839 | 98.93 | 125.575 | 121.726 | 119.925 | 119.831 | 52.166 | 52.365 | 50.25 | 50.007 | 59.457 | 56.554 | 26.776 | 26.511 | 27.036 | 27.312 | 30.159 | 30.729 | 34.911 | 39.169 | 45.968 | 37.271 | 45.665 | 37.607 | 141.478 | 32.742 | 39.109 | 23.13 | 30.761 | 16.827 | 11.631 | 12.956 | 12.072 | 11.516 | 10.106 | 9.332 | 9.431 | 8.342 | 35.022 | 77.601 | 52.459 | 137.853 | 5.475 | 116.83 | 61.859 | 88.903 | 30.315 | 26.623 | 31.948 | 34.66 | 1.341 | 40.459 | 62.283 | 34.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.953 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.7 | 0 | 0 | -0.1 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 192.244 | 199.61 | 204.377 | 195.891 | 216.592 | 282.233 | 376.07 | 357.336 | 431.407 | 379.253 | 316.636 | 233.173 | 255.579 | 258.842 | 207.554 | 269.35 | 225.394 | 223.952 | 294.841 | 405.927 | 450.263 | 507.389 | 452.246 | 437.617 | 459.671 | 367.343 | 368.608 | 408.712 | 487.777 | 399.192 | 224.883 | 237.823 | 263.825 | 288.454 | 131.577 | 134.838 | 168.022 | 146.335 | 69.196 | 66.886 | 36.136 | 36.296 | 32.65 | 32.933 | 35.789 | 36.856 | 40.545 | 47.477 | 75.992 | 65.759 | 51.094 | 99.205 | 146.907 | 127.242 | 117.447 | 53.559 | 61.19 | 47.256 | 42.06 | 43.385 | 42.501 | 41.945 | 40.535 | 39.761 | 59.8 | 38.711 | 64.598 | 106.489 | 56.347 | 139.641 | 113.005 | 134.069 | 79.166 | 106.255 | 34.713 | 31.058 | 36.433 | 40.646 | 39.663 | 41.939 | 63.927 | 36.294 | 40.211 | 38.251 | 27.895 | 30.975 | 27.176 | 37.487 | 49.371 | 57.984 | 52.616 | 49.555 | 43.432 | 52.7 | 25.97 | 27.736 | 38.03 | 33.504 | 26.566 | 15.726 | 24 | 1.8 | 1.7 | 1.7 | 1.7 | 1.8 | 6.6 | 0.1 | 0 | 6.4 | 5.5 | 5.3 | 5.1 | 3.4 | 1.1 | 1.9 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 |
Totaal passiva
| 801.867 | 865.616 | 873.729 | 838.937 | 827.204 | 983.282 | 1,162.871 | 1,101.487 | 1,268.143 | 1,173.308 | 1,130.9 | 1,034.146 | 1,002.345 | 951.257 | 940.493 | 892.047 | 914.98 | 1,062.117 | 1,013.848 | 1,176.123 | 1,282.55 | 1,312.774 | 1,153.132 | 1,151.092 | 1,196.23 | 1,143.502 | 1,078.919 | 1,050.179 | 1,144.495 | 1,097.157 | 881.158 | 823.097 | 893.121 | 970.96 | 716.689 | 682.087 | 794.336 | 778.574 | 667.956 | 547.868 | 531.744 | 550.726 | 532.481 | 479.588 | 486.856 | 528.109 | 468.227 | 448.527 | 506.563 | 531.954 | 549.495 | 565.091 | 654.851 | 618.979 | 594.794 | 403.383 | 417.83 | 390.259 | 372.899 | 308.614 | 355.106 | 322.621 | 303.185 | 267.198 | 336.521 | 355.854 | 376.453 | 372.681 | 445.623 | 450.08 | 413.188 | 424.555 | 404.913 | 415.326 | 337.703 | 293.413 | 264.568 | 251.39 | 240.093 | 229.506 | 253.125 | 236.806 | 225.476 | 219.637 | 189.653 | 193.618 | 191.787 | 186.596 | 212.382 | 227.411 | 239.546 | 223.915 | 219.158 | 200.825 | 193.809 | 172.113 | 147.914 | 167.028 | 131.414 | 112.917 | 93.5 | 89.1 | 67 | 53.3 | 41.7 | 35.9 | 22.3 | 22 | 19.1 | 22 | 20 | 21.5 | 21.3 | 18.4 | 6.7 | 7.5 | 5.7 | 6.6 | 3.8 | 1.2 | 0.8 | 1.8 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.377 | 694.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.975 | 26.37 | 46.426 | 63.983 | 59.501 | 58.241 | 60.475 | 68.313 | 66.069 | 64.297 | 69.856 | 75.583 | 74.817 | 71.253 | 68.895 | 65.924 | 64.945 | 63.765 | 62.314 | 61.095 | 60.089 | 64.287 | 72.903 | 70.912 | 70.035 | 68.22 | 66.501 | 64.896 | 62.939 | 61.169 | 55.997 | 52 | 52.036 | 67.249 | 67.534 | 89.284 | 116.849 | 157.172 | 171.084 | 171.825 | 170.104 | 168.447 | 166.509 | 163.68 | 153.905 | 149.821 | 146.975 | 144.894 | 142.604 | 139.557 | 137.348 | 130.722 | 127.335 | 123.608 | 119.999 | 116.338 | 113.468 | 111.951 | 109.79 | 107.327 | 105.893 | 104.461 | 102.888 | 100.427 | 99.372 | 0 | 94.273 | 87.796 | 84.866 | 0 | 82.794 | 81.466 | 79.912 | 0 | 71.698 | 69.488 | 66.654 | 65.381 | 65.091 | 64.196 | 63.888 | 61.856 | 60.969 | 59.933 | 58.442 | 56.706 | 56.283 | 56.055 | 48.763 | 48.223 | 46.067 | 45.131 | 44.663 | 44.572 | 43.449 | 43.345 | 42.95 | 42.14 | 41.325 | 40.8 | 40.4 | 40.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 1,031.934 | 1,030.712 | 1,013.738 | 997.642 | 984.836 | 952.11 | 936.678 | 917.866 | 896.645 | 870.911 | 846.869 | 826.922 | 803.396 | 780.144 | 758.071 | 734.361 | 721.263 | 735.457 | 747.276 | 964.538 | 962.825 | 951.46 | 939.93 | 928.352 | 916.636 | 896.655 | 882.333 | 871.945 | 861.296 | 853.327 | 849.18 | 830.21 | 817.786 | 794.75 | 779.934 | 767.009 | 752.967 | 732.311 | 716.315 | 699.868 | 686.925 | 670.104 | 650.896 | 623.791 | 606.842 | 588.544 | 569.107 | 582.421 | 568.443 | 552.086 | 534.445 | 514.659 | 499.903 | 478.536 | 460.157 | 440.496 | 423.962 | 402.341 | 386.634 | 372.585 | 360.572 | 348.756 | 337.822 | 325.318 | 316.089 | 302.564 | 290.134 | 275.667 | 264.639 | 249.188 | 234.502 | 223.2 | 213.129 | 204.338 | 197.129 | 185.045 | 175.604 | 166.354 | 157.02 | 147.626 | 139.286 | 130.202 | 121.288 | 112.274 | 104.053 | 97.386 | 91.306 | 85.094 | 80.545 | 74.723 | 68.732 | 63.403 | 58.203 | 53.316 | 48.79 | 44.287 | 40.082 | 36.149 | 32.326 | 27.26 | 24.1 | 21.3 | 18.5 | 16.3 | 14.3 | 12.6 | 11.1 | 9.6 | 8.1 | 6.9 | 6 | 5.3 | 4.7 | 4.1 | 1.6 | 1.6 | 1.6 | 1.3 | 1.1 | 0.1 | -0.1 | -0.2 |
Overige gereserveerde algehele resultaten
| -131.272 | -112.794 | -115.853 | -100.017 | -95.218 | -96.358 | -89.621 | -99.446 | -102.572 | -109.976 | -104.638 | -90.124 | -110.454 | -108.867 | -98.133 | -112.681 | -105.048 | -129.175 | -132.795 | -129.174 | -96.34 | -105.798 | -90.088 | -90.192 | -88.045 | -88.793 | -84.177 | -60.65 | -65.405 | -63.29 | -73.204 | -77.488 | -82.25 | -73.625 | -72.687 | -77.169 | -87.457 | -84.467 | -64.502 | -71.901 | -40.002 | -29.943 | -16.7 | -17.514 | -19.076 | -18.701 | -22.972 | -19.484 | -16.377 | -18.554 | -21.691 | -9.557 | -14.522 | -8.213 | 3.629 | 1.577 | -4.651 | -2.163 | -11.734 | -4.192 | 1.873 | 3.917 | 3.163 | -0.852 | 0.833 | 4.767 | 9.522 | 9.035 | 7.701 | 7.697 | 6.589 | 6.122 | 5.869 | 4.722 | 4.617 | 3.4 | 2.977 | 3.285 | 3.484 | 3.745 | 3.982 | 3.496 | 3.5 | 3.68 | 4.154 | 3.104 | 2.875 | 2.373 | 1.813 | 1.099 | 1.094 | -0.087 | -9.257 | -9.257 | -9.257 | -5.183 | -6.057 | -6.057 | -5.183 | -4.318 | -3.6 | -3 | -2.7 | -2.3 | -2 | -1.8 | -1.5 | -0.7 | -1.1 | -0.7 | -0.7 | -0.6 | -0.5 | -0.4 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137.348 | 130.722 | 127.335 | 123.608 | 119.999 | 116.338 | 113.468 | 111.951 | 109.79 | 107.327 | 0 | 104.461 | 0 | 100.427 | 99.372 | 96.097 | 94.273 | 87.796 | 84.866 | 83.653 | 82.794 | 81.466 | 79.912 | 78.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 0 | 41.5 | 41.2 | 40.7 | 40.2 | 38.8 | 39.3 | 13 | 13 | 12.6 | 12.5 | 12.3 | 5.7 | 4.9 | 5.3 | 5.4 | 5.4 | 5.4 | 5.4 | 0.4 |
Totaal eigen vermogen van aandeelhouders
| 900.662 | 920.893 | 924.255 | 944.051 | 953.601 | 915.253 | 905.298 | 878.895 | 862.386 | 827.004 | 806.528 | 806.654 | 768.525 | 746.094 | 731.191 | 690.575 | 682.139 | 671.227 | 678.246 | 897.678 | 927.58 | 905.751 | 914.129 | 911.063 | 899.503 | 877.897 | 866.376 | 877.796 | 860.787 | 852.976 | 837.145 | 808.719 | 787.536 | 773.161 | 774.496 | 757.374 | 754.794 | 764.693 | 808.985 | 799.051 | 818.748 | 810.265 | 802.643 | 772.786 | 751.446 | 723.748 | 695.956 | 709.912 | 696.96 | 676.136 | 652.311 | 642.45 | 616.103 | 597.658 | 587.394 | 562.072 | 535.649 | 513.646 | 486.851 | 478.183 | 469.772 | 458.566 | 445.446 | 427.354 | 417.349 | 406.703 | 395.753 | 378.975 | 360.136 | 341.751 | 324.744 | 312.116 | 300.464 | 288.972 | 274.606 | 260.143 | 248.069 | 236.293 | 225.885 | 216.462 | 207.464 | 197.586 | 186.644 | 176.923 | 168.14 | 158.932 | 150.887 | 143.75 | 138.413 | 124.585 | 118.049 | 109.383 | 103.334 | 97.979 | 93.362 | 87.736 | 83.427 | 79.099 | 74.466 | 68.585 | 64.9 | 61.6 | 58.7 | 55.5 | 53.5 | 51.5 | 49.8 | 47.7 | 46.3 | 19.2 | 18.3 | 17.3 | 16.7 | 16 | 7.2 | 6.4 | 6.9 | 6.7 | 6.5 | 5.5 | 5.3 | 0.2 |
Totaal eigen vermogen
| 900.662 | 920.893 | 924.255 | 944.051 | 953.601 | 915.253 | 905.298 | 878.895 | 862.386 | 827.004 | 806.528 | 806.654 | 768.525 | 746.094 | 731.191 | 690.575 | 682.139 | 671.227 | 678.246 | 897.678 | 927.58 | 905.751 | 914.129 | 911.063 | 899.503 | 877.897 | 866.376 | 877.796 | 860.787 | 852.976 | 837.145 | 808.719 | 787.536 | 773.161 | 774.496 | 757.374 | 754.794 | 764.693 | 808.985 | 799.051 | 818.748 | 810.265 | 802.643 | 772.786 | 751.446 | 723.748 | 695.956 | 709.912 | 696.96 | 676.136 | 652.311 | 642.45 | 616.103 | 597.658 | 587.394 | 562.072 | 535.649 | 513.646 | 486.851 | 478.183 | 469.772 | 458.566 | 445.446 | 427.354 | 417.349 | 406.703 | 395.753 | 378.975 | 360.136 | 341.751 | 325.26 | 312.628 | 300.965 | 289.46 | 275.516 | 260.953 | 248.864 | 237.037 | 226.977 | 217.454 | 208.395 | 198.417 | 187.716 | 177.95 | 169.174 | 160.087 | 152.56 | 145.2 | 139.883 | 125.978 | 119.486 | 110.804 | 104.734 | 98.337 | 93.362 | 87.736 | 83.427 | 79.099 | 74.466 | 68.585 | 64.9 | 61.6 | 58.7 | 55.5 | 53.5 | 51.5 | 49.8 | 47.7 | 46.3 | 19.2 | 18.3 | 17.3 | 16.7 | 16 | 7.2 | 6.4 | 6.9 | 6.7 | 6.5 | 5.5 | 5.3 | 0.2 |
Totaal passiva en aandeelhoudersvermogen
| 1,702.529 | 1,786.509 | 1,797.984 | 1,782.988 | 1,780.805 | 1,898.535 | 2,068.169 | 1,980.382 | 2,130.529 | 2,000.312 | 1,937.428 | 1,840.8 | 1,770.87 | 1,697.351 | 1,671.684 | 1,582.622 | 1,597.119 | 1,733.344 | 1,692.094 | 2,073.801 | 2,210.13 | 2,218.525 | 2,067.261 | 2,062.155 | 2,095.733 | 2,021.399 | 1,945.295 | 1,927.975 | 2,005.282 | 1,950.133 | 1,718.303 | 1,631.816 | 1,680.657 | 1,744.121 | 1,491.185 | 1,439.461 | 1,549.13 | 1,543.267 | 1,476.941 | 1,346.919 | 1,350.492 | 1,360.991 | 1,335.124 | 1,252.374 | 1,238.302 | 1,251.857 | 1,164.183 | 1,158.439 | 1,203.523 | 1,208.09 | 1,201.806 | 1,207.541 | 1,270.954 | 1,216.637 | 1,182.188 | 965.455 | 953.479 | 903.905 | 859.75 | 786.797 | 824.878 | 781.187 | 748.631 | 694.552 | 753.87 | 762.557 | 772.206 | 751.656 | 805.759 | 791.831 | 738.448 | 737.183 | 705.878 | 704.786 | 613.219 | 554.366 | 513.432 | 488.427 | 467.07 | 446.96 | 461.52 | 435.223 | 413.192 | 397.587 | 358.827 | 353.705 | 344.347 | 331.796 | 352.265 | 353.389 | 359.032 | 334.719 | 323.892 | 299.162 | 287.171 | 259.849 | 231.341 | 246.127 | 205.88 | 181.502 | 158.4 | 150.7 | 125.7 | 108.8 | 95.2 | 87.4 | 72.1 | 69.7 | 65.4 | 41.2 | 38.3 | 38.8 | 38 | 34.4 | 13.9 | 13.9 | 12.6 | 13.3 | 10.3 | 6.7 | 6.1 | 2 |