SeaChange International, Inc.
NASDAQ:SEAC
6.5 (USD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 13.79 | 13.415 | 14.498 | 14.336 | 16.465 | 17.528 | 17.551 | 18.933 | 21.278 | 5.856 | 4.904 | 7.655 | 6.187 | 9.297 | 5.887 | 9.202 | 14.697 | 20.317 | 21.554 | 24.393 | 38.856 | 43.652 | 27.154 | 25.295 | 26.843 | 28.302 | 27.484 | 38.666 | 51.512 | 58.733 | 58.03 | 60.56 | 72.971 | 90.019 | 94.572 | 96.555 | 103.257 | 115.734 | 114.107 | 113.405 | 109.189 | 106.721 | 85.058 | 92.57 | 82.661 | 80.585 | 70.658 | 85.757 | 79.161 | 73.145 | 61.417 | 61.196 | 69.474 | 37.647 | 31.512 | 71.496 | 66.86 | 62.458 | 56.667 | 56.886 | 52.147 | 63.359 | 38.263 | 32.111 | 38.178 | 31.179 | 34.855 | 21.19 | 24.169 | 21.594 | 30.673 | 44.214 | 77.389 | 93.561 | 103.609 | 98.539 | 89.18 | 87.597 | 76.137 | 62.27 | 65.947 | 68.776 | 92.888 | 92.953 | 92.996 | 103.898 | 7.28 | 8.994 | 11.716 | 6.145 | 7.244 | 11.899 | 7.402 | 11.3 | 9.3 | 10.9 | 6.5 | 5.1 | 4.4 | 3 | 2.4 | 3 | 13.4 | 14.9 | 20.1 | 23.4 | 2 |
Kortetermijnbeleggingen
| 1.409 | 1.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.252 | 1.034 | 2.141 | 3.173 | 4.617 | 7.868 | 9.589 | 9.644 | 10.359 | 1.732 | 10.018 | 10.239 | 8.44 | 4.99 | 4.543 | 10.234 | 10.244 | 10.27 | 12.031 | 12.964 | 12.35 | 12.774 | 4.009 | 12.29 | 15.382 | 13.809 | 14.317 | 13.35 | 12.369 | 12.32 | 13.087 | 13.129 | 14.211 | 2.045 | 3.081 | 3.567 | 7.855 | 11.862 | 8.355 | 9.118 | 7.34 | 5.077 | 6.602 | 6.607 | 2.114 | 10.762 | 8.876 | 8.954 | 9.447 | 10.994 | 14.53 | 20.065 | 19.266 | 20.218 | 13.252 | 5.787 | 11.231 | 4.196 | 8.18 | 8.672 | 14.596 | 20.564 | 16.65 | 22.286 | 26.052 | 18.066 | 12.559 | 8.874 | 7.777 | 4.502 | 2.496 | 0 | 1.012 | 0 | 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
| 15.199 | 14.659 | 14.498 | 14.336 | 16.465 | 17.528 | 17.551 | 18.933 | 21.278 | 6.108 | 5.938 | 9.796 | 9.36 | 13.914 | 13.755 | 18.791 | 24.341 | 30.676 | 23.286 | 34.411 | 49.095 | 52.092 | 32.144 | 29.838 | 37.077 | 38.546 | 37.754 | 50.697 | 64.476 | 71.083 | 70.804 | 64.569 | 85.261 | 105.401 | 108.381 | 110.872 | 116.607 | 128.103 | 126.427 | 126.492 | 122.318 | 120.932 | 87.103 | 95.651 | 86.228 | 88.44 | 82.52 | 94.112 | 88.279 | 80.485 | 66.494 | 67.798 | 76.081 | 39.761 | 42.274 | 80.372 | 75.814 | 71.905 | 67.661 | 71.416 | 72.212 | 82.625 | 58.481 | 45.363 | 43.965 | 42.41 | 39.051 | 29.37 | 32.841 | 36.19 | 51.237 | 60.864 | 99.675 | 119.613 | 121.675 | 111.098 | 98.054 | 95.374 | 80.639 | 64.766 | 65.947 | 69.788 | 92.888 | 92.953 | 92.996 | 103.898 | 7.28 | 8.994 | 11.716 | 6.145 | 7.244 | 11.899 | 7.402 | 11.3 | 9.3 | 10.9 | 6.5 | 5.1 | 4.4 | 3 | 2.4 | 3 | 13.4 | 14.9 | 20.1 | 23.4 | 2 |
Nettovorderingen
| 15.716 | 23.183 | 19.041 | 17.506 | 17.224 | 21.931 | 15.082 | 19.983 | 20.511 | 21.749 | 16.768 | 26.976 | 21.698 | 35.437 | 19.915 | 20.021 | 15.882 | 24.715 | 20.55 | 17.163 | 18.19 | 25.638 | 32.067 | 27.008 | 22.505 | 32.538 | 32.933 | 24.695 | 33.317 | 37.011 | 36.059 | 36.058 | 26.369 | 31.55 | 29.059 | 31.65 | 31.098 | 35.714 | 33.895 | 36.465 | 37.1 | 40.103 | 45.817 | 43.194 | 31.46 | 55.145 | 47.747 | 39.304 | 51.263 | 54.487 | 49.603 | 48.079 | 48.065 | 54.278 | 42.768 | 35.248 | 48.191 | 46.879 | 47.701 | 47.693 | 48.579 | 35.787 | 36.177 | 35.945 | 34.55 | 34.416 | 35.023 | 44.661 | 33.072 | 34.472 | 29.565 | 24.968 | 33.716 | 29.132 | 27.728 | 30.72 | 35.458 | 16.572 | 26.698 | 39.918 | 30.51 | 21.291 | 22.184 | 26.487 | 35.336 | 29.916 | 24.316 | 26.448 | 26.255 | 27.112 | 23.457 | 20.623 | 20.871 | 17.8 | 19.5 | 18.8 | 18 | 19 | 14.1 | 14.4 | 13.3 | 12.5 | 14.5 | 20.1 | 12.4 | 7.4 | 5.4 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0 | 0.2 | 0 | 0.204 | 0.198 | 0.758 | 0.924 | 0.706 | 0.776 | 0.745 | 0.666 | 0.85 | 0.635 | 0.597 | 0.77 | 0.998 | 1.465 | 1.748 | 1.682 | 2.024 | 3.325 | 2.918 | 2.864 | 4.067 | 4.881 | 6.322 | 6.632 | 7.317 | 7.946 | 7.812 | 7.372 | 7.606 | 8.452 | 11.167 | 10.218 | 13.313 | 14.58 | 14.402 | 14.393 | 15.489 | 14.782 | 17.874 | 17.83 | 18.846 | 20.33 | 17.73 | 17.251 | 17.472 | 15.605 | 16.626 | 14.315 | 17.049 | 19.712 | 21.111 | 19.35 | 18.067 | 19.89 | 21.286 | 19.299 | 19.385 | 22.953 | 22.851 | 19.458 | 17.535 | 18.88 | 19.111 | 19.738 | 25.258 | 21.17 | 22.691 | 23.189 | 26.218 | 28.145 | 26.044 | 23.99 | 24.923 | 22.409 | 21.726 | 24.907 | 23.468 | 22.893 | 20.333 | 17.1 | 13.3 | 12.7 | 14 | 16.2 | 18.5 | 15.3 | 14.3 | 13.7 | 14 | 10.8 | 8.6 | 9.2 | 7.5 |
Overige vlottende activa
| 2.834 | 2.314 | 2.545 | 2.671 | 2.687 | 2.31 | 2.553 | 4.2 | 4.427 | 4.372 | 4.755 | 4.928 | 5.792 | 5.112 | 6.213 | 6.087 | 6.66 | 6.033 | 5.479 | 4.996 | 3.265 | 3.557 | 2.857 | 2.983 | 2.415 | 2.393 | 3.374 | 3.19 | 3.346 | 3.827 | 3.137 | 3.574 | 4.152 | 3.026 | 5.522 | 6.422 | 7.381 | 5.449 | 5.929 | 5.32 | 7.561 | 11.332 | 99.969 | 107.117 | 95.165 | 93.78 | 11.121 | 11.403 | 12.97 | 12.255 | 11.126 | 13.062 | 12.879 | 9.8 | 9.449 | 4.585 | 5.625 | 4.779 | 3.589 | 3.244 | 3.265 | 2.612 | 3.144 | 0.36 | 4.139 | 0.409 | 3.802 | 3.789 | 3.96 | 2.781 | 6.879 | 6.281 | 8.606 | 5.665 | 4.285 | 3.98 | 4.165 | 3.64 | 3.482 | 3.777 | 4.071 | 4.762 | 1.528 | 1.528 | 2.713 | 9.605 | 10.188 | 10.359 | 9.962 | 9.672 | 7.346 | 6.907 | 4.461 | 3.9 | 4.1 | 4.2 | 5.8 | 5.7 | 6.7 | 7.7 | 11.2 | 12.8 | 1.7 | 1.2 | 1.1 | 0.8 | 0.8 |
Totaal vlottende activa
| 33.749 | 40.156 | 36.084 | 34.513 | 36.376 | 41.769 | 35.186 | 43.116 | 46.216 | 32.229 | 27.681 | 41.7 | 37.05 | 54.463 | 40.087 | 45.097 | 47.641 | 62.348 | 50.564 | 57.893 | 71.295 | 81.962 | 67.926 | 60.472 | 62.601 | 74.356 | 75.402 | 80.232 | 102.887 | 113.603 | 112.024 | 107.526 | 118.7 | 142.841 | 147.029 | 153.825 | 161.408 | 175.898 | 173.568 | 176.688 | 175.256 | 180.204 | 163.967 | 169.469 | 147.418 | 170.549 | 154.701 | 159.399 | 166.914 | 161.62 | 142.712 | 143.721 | 154.899 | 121.669 | 113.337 | 140.535 | 147.36 | 140.814 | 136.423 | 137.958 | 140.682 | 135.339 | 114.851 | 104.852 | 103.765 | 99.575 | 95.943 | 97.71 | 91.159 | 100.683 | 107.066 | 115.066 | 164.848 | 173.868 | 171.223 | 164.678 | 156.788 | 135.324 | 136.077 | 129.631 | 123.219 | 119.03 | 145.835 | 152.356 | 157.089 | 167.409 | 66.707 | 68.21 | 69.659 | 67.836 | 61.515 | 62.322 | 53.067 | 50.1 | 46.2 | 46.6 | 44.3 | 46 | 43.7 | 40.4 | 41.2 | 42 | 43.6 | 47 | 42.2 | 40.8 | 15.7 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1.885 | 0.713 | 0.686 | 2.285 | 2.567 | 0.902 | 2.795 | 0.498 | 0.478 | 0.605 | 5.872 | 0.636 | 5.53 | 0.554 | 6.577 | 6.888 | 6.979 | 7.192 | 8.66 | 8.954 | 9.174 | 9.471 | 10.131 | 10.611 | 11.156 | 11.485 | 12.089 | 13.096 | 13.537 | 14.129 | 14.673 | 14.991 | 15.349 | 15.869 | 16.519 | 16.979 | 17.337 | 18.53 | 18.916 | 18.557 | 19.052 | 19.762 | 19.464 | 19.098 | 19.934 | 30.566 | 34.865 | 35.256 | 36.097 | 36.381 | 37.808 | 39.372 | 39.28 | 39.682 | 40.161 | 40.224 | 37.266 | 35.217 | 34.676 | 34.691 | 27.491 | 28.066 | 28.16 | 28.907 | 29.411 | 30.72 | 30.726 | 30.214 | 30.173 | 27.191 | 26.45 | 25.754 | 16.019 | 15.814 | 14.389 | 14.074 | 14.301 | 14.757 | 14.865 | 15.02 | 14.757 | 14.97 | 15.361 | 16.767 | 16.975 | 17.652 | 17.526 | 18.297 | 18.295 | 15.886 | 14.171 | 12.817 | 11.416 | 10.5 | 10 | 9.3 | 8.1 | 8 | 6.5 | 7.2 | 7.2 | 8.3 | 5.3 | 5.7 | 4.9 | 4.7 | 3.9 |
Goodwill
| 0 | 0 | 0 | 3.364 | 9.452 | 9.882 | 10.176 | 10.393 | 10.566 | 10.577 | 10.249 | 10.441 | 9.655 | 9.775 | 9.795 | 9.783 | 9.812 | 8.753 | 23.956 | 24.609 | 25.165 | 25.579 | 24.506 | 24.668 | 23.623 | 23.287 | 45.689 | 45.807 | 41.304 | 40.175 | 57.747 | 57.632 | 58.134 | 41.008 | 43.383 | 44.869 | 45.628 | 45.15 | 45.443 | 44.613 | 44.28 | 45.103 | 44.129 | 42.917 | 44.604 | 63.64 | 66.596 | 67.417 | 68.502 | 65.273 | 67.002 | 63.603 | 64.836 | 55.876 | 56.066 | 27.353 | 28.633 | 27.422 | 26.326 | 29.384 | 29.398 | 29.471 | 24.37 | 24.118 | 23.952 | 23.726 | 23.319 | 22.681 | 20.394 | 20.379 | 13.157 | 11.169 | 1.882 | 0 | 1.882 | 1.629 | 0.253 | 0 | 0.253 | 0.253 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0.303 | 0.622 | 0.953 | 1.272 | 1.528 | 1.868 | 1.987 | 2.3 | 2.682 | 2.977 | 3.287 | 0 | 0.531 | 0.824 | 1.041 | 1.303 | 1.616 | 2.028 | 2.282 | 2.603 | 5.385 | 6.079 | 3.747 | 4.126 | 10.533 | 11.636 | 12.862 | 7.314 | 8.923 | 10.603 | 11.929 | 12.855 | 14.135 | 14.962 | 15.968 | 17.514 | 18.488 | 19.219 | 21.132 | 23.761 | 26.465 | 28.308 | 30.686 | 30.306 | 32.251 | 32.164 | 31.555 | 26.264 | 30.162 | 7.989 | 4.106 | 4.621 | 5.188 | 5.828 | 6.317 | 6.809 | 10.507 | 11.354 | 12.22 | 13.054 | 14.48 | 15.763 | 17.333 | 39.283 | 28.947 | 25.458 | 2.303 | 2.362 | 2.45 | 2.846 | 1.147 | 1.546 | 1.946 | 2.346 | 2.746 | 3.146 | 3.226 | 3.567 | 3.942 | 4.183 | 4.575 | 4.938 | 2.485 | 2.698 | 2.605 | 0.545 | 0.682 | 0.8 | 0.9 | 1 | 1.1 | 1.2 | 1.5 | 1.6 | 1.6 | 1.6 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 3.364 | 9.452 | 9.882 | 10.479 | 11.015 | 11.519 | 11.849 | 11.777 | 12.309 | 11.642 | 12.075 | 12.477 | 12.76 | 13.099 | 8.753 | 24.487 | 25.433 | 26.206 | 26.882 | 26.122 | 26.696 | 25.905 | 25.89 | 51.074 | 51.886 | 45.051 | 44.301 | 68.28 | 69.268 | 70.996 | 48.322 | 52.306 | 55.472 | 57.557 | 58.005 | 59.578 | 59.575 | 60.248 | 62.617 | 62.617 | 62.136 | 65.736 | 87.401 | 93.061 | 95.725 | 99.188 | 95.579 | 99.253 | 95.767 | 96.391 | 82.14 | 86.228 | 35.342 | 32.739 | 32.043 | 31.514 | 35.212 | 35.715 | 36.28 | 34.877 | 35.472 | 36.172 | 36.78 | 37.799 | 38.444 | 37.727 | 39.283 | 28.947 | 25.458 | 2.303 | 2.362 | 2.45 | 2.846 | 1.147 | 1.546 | 1.946 | 2.346 | 2.746 | 3.146 | 3.226 | 3.567 | 3.942 | 4.183 | 4.575 | 4.938 | 2.485 | 2.698 | 2.605 | 0.545 | 0.682 | 0.8 | 0.9 | 1 | 1.1 | 1.2 | 1.5 | 1.6 | 1.6 | 1.6 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.257 | 0.782 | 2.536 | 6.843 | 6.362 | 6.339 | 8.554 | 8.026 | 7.503 | 4.449 | 6.485 | 7.744 | 4.989 | 6.991 | 8.514 | 8.771 | 10.518 | 13.264 | 10.796 | 11.355 | 11.864 | 9.844 | 10.835 | 11.33 | 9.335 | 7.865 | 9.411 | 8.177 | 9.041 | 10.12 | 13.624 | 13.12 | 10.155 | 7.153 | 8.323 | 5.642 | 4.648 | 7.292 | 12.004 | 12.012 | 13.013 | 22.385 | 24.701 | 26.778 | 26.446 | 25.458 | 13.043 | 13.043 | 13.227 | 17.94 | 15.441 | 14.991 | 14.674 | 0 | 13.443 | 13.086 | 12.945 | 0 | 19.88 | 15.782 | 7.491 | 0 | 3.666 | 3.556 | 3.779 | 0 | 2.708 | 2.612 | 2.93 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.355 | -0.782 | 8.187 | -3.777 | -6.362 | -6.339 | 0 | -8.026 | -7.503 | -4.449 | 0 | 0 | -4.989 | -6.991 | -8.514 | -8.771 | -10.518 | -13.264 | -10.796 | 0 | -11.864 | -9.844 | -10.835 | -11.33 | -9.335 | -7.865 | -9.411 | -8.177 | -9.041 | -10.12 | -13.624 | -13.12 | -10.155 | 0.526 | 2.2 | 2.201 | 2.187 | 2.156 | 4.326 | 5.133 | 0.81 | 0.279 | 2.08 | 0 | 0 | 0 | 2.041 | 2.075 | 2.06 | -17.94 | 2.459 | -14.991 | 2.338 | 0 | -13.443 | -13.086 | -12.945 | 0 | -19.88 | -15.782 | -7.491 | 0 | -3.666 | -3.556 | -3.779 | 0 | -2.708 | 0.049 | 0.049 | 0 | 0 | 0 | 0 | 1.481 | 1.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 5.074 | 1.79 | 1.796 | 3.914 | 3.475 | 2.643 | 6.055 | 3.176 | 3.805 | 5.725 | 8.283 | 6.336 | 0.812 | 5.798 | 2.675 | 2.381 | 2.578 | 0.45 | 1.069 | 1.285 | 0.736 | 1.015 | 1.2 | 1.414 | 4.019 | 4.336 | 4.922 | 5.158 | 5.409 | 5.636 | 5.732 | 2.67 | 4.702 | 5.319 | 3.947 | 3.631 | 3.891 | 1.887 | 2.079 | 2.421 | 2.449 | 3.546 | 4.196 | 4.189 | 37.082 | 2.84 | 1.86 | 2.023 | 2.164 | 2.163 | -0.998 | 3.218 | 4.539 | 0.992 | -1.101 | 0.937 | 0.512 | 0.451 | 10.359 | 4.962 | 5.011 | 18.211 | 2.411 | 25.767 | 16.373 | 32.221 | 34.567 | 32.679 | 37.472 | 42.864 | 42.017 | 41.678 | 28.979 | 20.261 | 20.2 | 23.188 | 29.857 | 30.629 | 32.606 | 29.362 | 32.147 | 33.893 | 3.192 | 0.901 | 0.803 | 2.252 | 1.117 | 1.444 | 3.365 | 1.833 | 0.907 | 0.891 | 0.864 | 0.9 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0.1 | 0.1 | 0.3 | 0.5 | 0.5 | 0.6 |
Totaal niet-vlottende activa
| 6.959 | 2.503 | 2.482 | 9.563 | 15.494 | 13.427 | 19.329 | 14.689 | 15.802 | 18.179 | 25.932 | 19.281 | 28.596 | 18.427 | 32.452 | 25.095 | 22.656 | 16.395 | 42.77 | 35.672 | 36.116 | 37.368 | 43.938 | 46.465 | 41.08 | 41.711 | 68.085 | 70.14 | 63.997 | 64.066 | 88.685 | 98.284 | 91.047 | 69.51 | 72.772 | 76.082 | 78.785 | 78.422 | 80.573 | 80.553 | 81.749 | 85.925 | 86.277 | 85.423 | 122.752 | 128.486 | 140.309 | 140.847 | 144.284 | 143.571 | 152.393 | 155.502 | 154.033 | 145.478 | 152.069 | 103.281 | 96.963 | 93.169 | 91.633 | 89.983 | 83.504 | 82.557 | 83.348 | 90.146 | 98.968 | 99.721 | 103.092 | 101.337 | 105.372 | 109.338 | 97.414 | 92.89 | 47.301 | 38.437 | 37.039 | 40.108 | 45.305 | 46.932 | 49.417 | 49.389 | 52.629 | 52.009 | 21.779 | 21.235 | 21.72 | 25.568 | 24.699 | 24.679 | 24.145 | 20.417 | 17.683 | 14.253 | 12.962 | 12.2 | 11.1 | 10.5 | 9.4 | 9.4 | 8 | 8.8 | 8.8 | 10 | 5.4 | 6 | 5.4 | 5.2 | 4.5 |
Totaal activa
| 40.708 | 42.659 | 38.566 | 44.076 | 51.87 | 55.196 | 54.515 | 57.805 | 62.018 | 50.408 | 53.613 | 60.981 | 65.646 | 72.89 | 72.539 | 70.192 | 70.297 | 78.743 | 93.333 | 93.565 | 107.411 | 119.33 | 111.864 | 106.937 | 103.681 | 116.067 | 143.487 | 150.372 | 166.884 | 177.669 | 200.709 | 205.81 | 209.747 | 212.351 | 219.801 | 229.907 | 240.193 | 254.32 | 254.141 | 257.241 | 257.005 | 266.129 | 250.244 | 254.892 | 270.17 | 299.035 | 295.01 | 300.246 | 311.198 | 305.191 | 295.105 | 299.223 | 308.932 | 267.147 | 265.406 | 243.816 | 244.323 | 233.983 | 228.056 | 227.941 | 224.186 | 217.896 | 198.199 | 194.998 | 202.733 | 199.296 | 199.035 | 199.047 | 196.531 | 210.021 | 204.48 | 207.956 | 212.149 | 212.305 | 208.262 | 204.786 | 202.093 | 182.256 | 185.494 | 179.02 | 175.848 | 171.039 | 167.614 | 173.591 | 178.809 | 192.977 | 91.406 | 92.889 | 93.804 | 88.253 | 79.198 | 76.575 | 66.029 | 62.3 | 57.3 | 57.1 | 53.7 | 55.4 | 51.7 | 49.2 | 50 | 52 | 49 | 53 | 47.6 | 46 | 20.2 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1.852 | 6.048 | 7.144 | 2.011 | 2.266 | 8.538 | 1.7 | 6.744 | 7.777 | 10.172 | 2.765 | 12.98 | 4.424 | 16.341 | 15.284 | 14.203 | 13.446 | 12.265 | 4.669 | 7.115 | 10.766 | 17.81 | 1.631 | 2.252 | 9.904 | 14.906 | 17.458 | 17.424 | 20.642 | 23.546 | 23.137 | 6.972 | 16.088 | 17.636 | 16.167 | 14.871 | 16.425 | 19.179 | 16.513 | 21.241 | 22.41 | 28.287 | 5.857 | 6.365 | 7.845 | 9.362 | 6.716 | 7.396 | 9.813 | 11.249 | 11.07 | 6.132 | 12.407 | 10.371 | 10.469 | 13.732 | 13.765 | 11.951 | 10.508 | 12.026 | 12.172 | 9.636 | 11.068 | 10.385 | 10.399 | 10.003 | 10.104 | 12.617 | 13.288 | 10.016 | 8.513 | 8.728 | 12.039 | 10.717 | 10.151 | 12.326 | 12.19 | 2.367 | 12.414 | 10.588 | 11.983 | 10.165 | 7.701 | 13.135 | 14.313 | 14.735 | 16.131 | 16.688 | 14.256 | 17.332 | 14.927 | 13.766 | 14.56 | 15 | 11.5 | 10.5 | 10.2 | 10.1 | 12 | 9.7 | 7.9 | 8.8 | 7.4 | 9.9 | 5.9 | 7.3 | 5.8 |
Kortlopende schulden
| 0.726 | 0.713 | 0.652 | 0.679 | 0.685 | 0.762 | 0.792 | 0.835 | 3.01 | 2.727 | 2.826 | 2.367 | 0.808 | 0.722 | 0.511 | 0.667 | 0.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.086 | 19.773 | 0 | 15.877 | 20.292 | 0 | 15.655 | 14.007 | 14.644 | 11.974 | 14.971 | 8.534 | 9.638 | 11.111 | 10.54 | 8.653 | 9.007 | 17.48 | 9.023 | 7.975 | 7.007 | 6.25 | 6.815 | 6.03 | 8.621 | 19.797 | 16.389 | 13.349 | 0.105 | 0.209 | 0.311 | 0.411 | 0.405 | 0.399 | 0.362 | 0.179 | 0.197 | 0.214 | 0.232 | 0.247 | 0.264 | 0.291 | 0.316 | 2.318 | 3.902 | 6.532 | 2.335 | 2.078 | 1.714 | 1 | 1 | 1 | 0.6 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.092 | 0.098 | 0.098 | 0.131 | 0.233 | 0.11 | 0.034 | 0.048 | 0.365 | 0.271 | 0.282 | 0.438 | 0.531 | 0.317 | 0.746 | 0.699 | 2.667 | 1.502 | 0.461 | 0.415 | 2.371 | 6.87 | 3.85 | 1.615 | 0 | 0.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.991 | 2.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.029 | 0 | 0.902 | 0.563 | 0.699 | 0.519 | 1.857 | 0.57 | 0.585 | 1.625 | 1.873 | 1.569 | 1.4 | 0 | 0.364 | 0.664 | 1.144 | 0 | 2.076 | 1.25 | 1.962 | 0 | 0.86 | 0.982 | 2.335 | 0 | 0.646 | 0 | 0.386 | 0 | 0 | 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
| 5.087 | 5.302 | 2.554 | 4.107 | 4.771 | 4.024 | 2.944 | 4.279 | 5.165 | 4.737 | 3.18 | 4.674 | 5.251 | 5.041 | 6.045 | 8.208 | 7.804 | 8.104 | 6.199 | 7.423 | 9.924 | 11.598 | 12.558 | 11.701 | 9.747 | 12.517 | 11.23 | 10.972 | 16.888 | 16.201 | 14.946 | 15.257 | 15.804 | 17.398 | 19.058 | 22.98 | 24.812 | 24.072 | 24.898 | 27.601 | 31.816 | 32.998 | 29.346 | 27.193 | 28.478 | 36.473 | 32.116 | 32.392 | 38.064 | 41.032 | 32.521 | 36.433 | 36.343 | 34.158 | 27.381 | 23.605 | 25.533 | 26.237 | 25.691 | 26.888 | 24.685 | 19.103 | 18.553 | 19.495 | 19.548 | 21.806 | 18.533 | 18.899 | 19.164 | 20.045 | 18.381 | 19.167 | 20.02 | 21.342 | 18.733 | 20.806 | 20.162 | 16.437 | 14.434 | 14.894 | 12.992 | 11.624 | 11.795 | 13.122 | 14.26 | 13.071 | 9.362 | 9.992 | 10.709 | 0 | 8.673 | 6.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1.626 | -0.615 | -0.554 | 3.588 | 3.505 | -0.652 | 2.779 | -0.835 | -8.175 | -7.464 | 3.277 | -7.041 | 5.471 | -5.763 | -6.556 | -8.875 | -8.513 | -8.104 | 6.337 | -7.423 | -9.924 | -11.598 | 12.788 | 7.632 | -9.747 | -12.517 | -11.23 | -10.972 | -16.888 | -12.996 | -10.157 | 16.501 | -9.065 | -17.398 | -19.058 | -22.98 | -24.812 | -24.072 | -24.898 | -27.601 | -31.816 | -32.998 | 15.837 | 12.979 | 11.98 | 2.779 | 16.364 | 3.028 | 2.723 | 16.711 | 3.259 | 2.368 | 4.651 | 4.279 | 3.106 | 5.046 | 9.339 | 1.966 | 7.758 | 4.484 | 1.737 | 2.884 | 4.254 | 6.498 | 9.076 | 2.957 | 5.442 | 4.715 | 3.585 | 5.013 | 4.913 | 7.881 | 15.569 | 15.032 | 14.272 | 16.999 | 19.618 | 16.957 | 16.829 | 13.945 | 12.671 | 11.612 | 13.972 | 12.562 | 16.385 | 4.391 | 3.305 | 4.205 | 5.891 | 15.153 | 4.31 | 7.43 | 12.051 | 10.7 | 11.2 | 12.2 | 11.1 | 11 | 8.4 | 7.4 | 8.9 | 8.7 | 5.1 | 7 | 8 | 6.9 | 7.6 |
Totaal kortlopende verplichtingen
| 9.291 | 11.448 | 9.796 | 10.385 | 11.227 | 12.672 | 8.215 | 11.023 | 7.777 | 10.172 | 12.048 | 12.98 | 15.954 | 16.341 | 15.284 | 14.203 | 13.446 | 12.265 | 17.205 | 7.115 | 10.766 | 17.81 | 26.977 | 21.585 | 9.904 | 14.906 | 17.458 | 17.424 | 20.642 | 26.751 | 27.926 | 38.73 | 22.827 | 17.636 | 16.167 | 14.871 | 16.425 | 19.179 | 16.513 | 21.241 | 22.41 | 28.287 | 51.04 | 46.537 | 49.389 | 68.387 | 55.196 | 58.693 | 70.892 | 68.992 | 62.505 | 58.94 | 68.045 | 60.782 | 55.927 | 50.917 | 58.275 | 51.265 | 54.497 | 52.051 | 47.601 | 49.103 | 42.898 | 44.353 | 46.03 | 41.016 | 40.894 | 42.261 | 44.658 | 54.871 | 48.196 | 49.125 | 47.733 | 47.3 | 43.467 | 50.542 | 52.375 | 36.16 | 44.039 | 39.606 | 37.843 | 33.615 | 33.7 | 39.066 | 45.222 | 32.488 | 29.114 | 33.203 | 34.758 | 39.017 | 30.245 | 29.848 | 28.325 | 26.7 | 23.7 | 23.7 | 21.9 | 23.7 | 20.4 | 17.1 | 16.8 | 17.5 | 12.5 | 16.9 | 13.9 | 14.2 | 13.4 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.489 | 0.691 | 0.787 | 0.949 | 1.147 | 1.361 | 1.59 | 1.797 | 2.413 | 2.413 | 5.237 | 2.413 | 4.464 | 4.348 | 2.056 | 1.222 | 1.255 | 0 | 0.405 | -0.967 | -1.121 | 0 | 0 | 1.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.904 | -2.639 | -2.585 | 9.639 | -1.859 | 0 | 8.234 | 2.984 | 3.013 | 11.087 | 15.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0.209 | 0.311 | 0.653 | 0.699 | 0.744 | 0.788 | 0.846 | 0.91 | 6.363 | 6.442 | 2.899 | 3.473 | 3.934 | 4.024 | 2.6 | 2.304 | 1.2 | 1.5 | 1.7 | 0.9 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0.092 | 0.13 | 0.047 | 0.062 | 0.147 | 0.077 | 0.065 | 0.146 | 5.609 | 5.394 | 0.643 | 5.097 | 0.92 | 6.181 | 7.769 | 9.156 | 9.918 | 10.746 | 0.875 | 8.504 | 11.282 | 14.433 | 3.058 | 2.753 | 11.669 | 14.936 | 13.634 | 12.149 | 17.774 | 17.41 | 16.149 | 1.539 | 17.342 | 19.088 | 20.583 | 24.763 | 26.037 | 25.628 | 26.709 | 29.275 | 28.983 | 30.603 | 2.639 | 2.585 | 3.268 | 4.638 | 4.946 | 5.812 | 6.861 | 6.93 | 12.864 | 11.745 | 12.398 | 12.635 | 11.914 | 9.586 | 9.122 | 6.737 | 0 | 0 | 0 | 2.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.098 | 0 | 0 | 0 | 0 | 0 | 0.659 | 0.799 | 0.897 | 0.888 | 0.246 | 0.524 | 0 | 0.436 | 0.422 | 0.418 | 0.991 | 0.632 | 0.196 | 1.169 | 1.331 | 1.367 | 16.253 | 16.319 | 16.584 | 16.159 | 16.593 | 17.051 | 1.462 | 1.389 | 1.445 | 1.058 | 3.048 | 3.083 | 3.507 | 4.104 | 4.19 | 4.136 | 4.552 | 4.88 | 5.044 | 5.038 | 6.339 | 7.164 | 6.527 | 7.727 | 7.571 | 8.058 | 5.148 | 4.722 | 7.516 | 11.041 | 11.14 | 7.765 | 8.204 | 3.373 | 2.072 | 2 | 2.041 | 2.075 | 2.06 | 1.934 | 2.459 | 2.716 | 2.338 | 1.121 | 0.991 | 1.192 | 1.273 | 1.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.003 | 5.227 | 0.101 | 0.113 | 0.113 | -1.438 | 0.125 | -1.943 | 0 | 0 | 0.328 | 0 | 0.407 | -4.348 | -2.056 | -1.222 | -1.255 | 0 | -0.001 | 0.967 | 1.121 | 0 | 0.973 | 0.522 | 0.544 | 0.53 | 1.255 | 1.272 | 1.17 | 1.101 | 2.217 | 2.051 | 1.855 | 1.493 | 0.937 | 0.966 | 0.949 | 0.936 | 0.246 | 0.272 | 0.192 | 0.904 | 1.5 | 7.545 | 7.496 | 9.204 | 8.295 | 1.315 | 9.868 | 12.392 | 1.836 | 1.72 | 16.461 | 8.043 | 8.312 | 2.038 | 1.785 | 1.745 | 1.756 | 1.874 | 1.746 | 1.457 | 1.695 | 1.605 | 0.866 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 0.682 | 6.048 | 0.935 | 1.124 | 1.407 | 1.438 | 2.439 | 0.799 | 8.919 | 8.695 | 6.454 | 8.034 | 5.791 | 6.617 | 8.191 | 9.574 | 10.909 | 11.378 | 1.475 | 9.673 | 12.613 | 15.8 | 20.284 | 21.161 | 28.797 | 31.625 | 31.482 | 30.472 | 20.406 | 19.9 | 19.811 | 6.608 | 22.245 | 23.664 | 25.027 | 29.833 | 31.176 | 30.7 | 31.507 | 34.427 | 34.219 | 35.641 | 7.839 | 14.709 | 26.93 | 19.71 | 20.812 | 23.419 | 24.861 | 27.057 | 33.303 | 40.08 | 39.999 | 28.443 | 28.43 | 14.997 | 12.979 | 10.482 | 3.797 | 3.949 | 3.806 | 3.391 | 4.154 | 4.321 | 3.204 | 1.121 | 0.991 | 1.192 | 1.273 | 1.353 | 0.318 | 0.318 | 0 | 0 | 0 | 0 | 0.105 | 0.209 | 0.311 | 0.653 | 0.699 | 0.744 | 0.788 | 0.846 | 0.91 | 6.363 | 6.442 | 2.899 | 3.473 | 3.934 | 4.024 | 2.6 | 2.304 | 1.3 | 1.4 | 1.7 | 0.9 | 1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Totaal passiva
| 9.973 | 11.448 | 9.796 | 11.509 | 12.634 | 12.672 | 10.654 | 11.822 | 16.696 | 18.867 | 18.502 | 21.014 | 21.745 | 22.958 | 23.475 | 23.777 | 24.355 | 23.643 | 18.68 | 16.788 | 23.379 | 33.61 | 47.261 | 42.746 | 38.701 | 46.531 | 48.94 | 47.896 | 41.048 | 46.651 | 47.737 | 45.338 | 45.072 | 41.3 | 41.194 | 44.704 | 47.601 | 49.879 | 48.02 | 55.668 | 56.629 | 63.928 | 58.879 | 61.246 | 76.319 | 88.097 | 76.008 | 82.112 | 95.753 | 96.049 | 95.808 | 99.02 | 108.044 | 89.225 | 84.357 | 65.914 | 71.254 | 61.747 | 58.294 | 56 | 51.407 | 52.494 | 47.052 | 48.674 | 49.234 | 42.137 | 41.885 | 43.453 | 45.931 | 56.224 | 48.514 | 49.443 | 47.733 | 47.3 | 43.467 | 50.542 | 52.48 | 36.369 | 44.35 | 40.259 | 38.542 | 34.359 | 34.488 | 39.912 | 46.132 | 38.851 | 35.556 | 36.102 | 38.231 | 42.951 | 34.269 | 32.448 | 30.629 | 28 | 25.1 | 25.4 | 22.8 | 24.7 | 20.4 | 17.1 | 16.7 | 17.5 | 12.5 | 16.9 | 14 | 14.2 | 13.4 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
Gewone aandelen
| 0.025 | 0.503 | 0.503 | 0.501 | 0.494 | 0.493 | 0.492 | 0.492 | 0.484 | 0.378 | 0.377 | 0.377 | 0.376 | 0.373 | 0.369 | 0.367 | 0.365 | 0.359 | 0.358 | 0.358 | 0.357 | 0.356 | 0.355 | 0.355 | 0.354 | 0.353 | 0.352 | 0.352 | 0.344 | 0.338 | 0.337 | 0.334 | 0.334 | 0.327 | 0.327 | 0.327 | 0.329 | 0.33 | 0.33 | 0.327 | 0.326 | 0.327 | 0.322 | 0.329 | 0.328 | 0.326 | 0.323 | 0.323 | 0.322 | 0.319 | 0.316 | 0.33 | 0.327 | 0.326 | 0.321 | 0.32 | 0.318 | 0.318 | 0.314 | 0.313 | 0.312 | 0.299 | 0.296 | 0.296 | 0.294 | 0.293 | 0.291 | 0.29 | 0.285 | 0.285 | 0.283 | 0.283 | 0.282 | 0.282 | 0.277 | 0.275 | 0.274 | 0.273 | 0.271 | 0.269 | 0.268 | 0.268 | 0.266 | 0.266 | 0.266 | 0.265 | 0.23 | 0.229 | 0.228 | 0.221 | 0.22 | 0.218 | 0.214 | 0.2 | 0.1 | 0.1 | 0 | 33.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -234.749 | -233.817 | -235.544 | -231.86 | -225.409 | -222.413 | -220.929 | -218.824 | -219.051 | -214.983 | -210.617 | -205.5 | -199.734 | -193.224 | -193.181 | -195.326 | -195.152 | -184.303 | -164.679 | -160.852 | -151.772 | -148.62 | -169.238 | -169.018 | -167.489 | -162.118 | -134.742 | -126.66 | -99.776 | -90.869 | -68.589 | -58.024 | -52.997 | -43.172 | -37.032 | -30.723 | -25.155 | -15.688 | -14.281 | -14.858 | -12.815 | -10.83 | -17.786 | -18.363 | -13.104 | 6.507 | 11.333 | 10.925 | 10.137 | 10.521 | 1.166 | 6.381 | 7.185 | -17.45 | -17.494 | -18.151 | -17.775 | -18.773 | -23.55 | -26.917 | -28.404 | -28.747 | -40.777 | -44.082 | -34.644 | -29.685 | -26.693 | -25.66 | -26.619 | -22.264 | -19.191 | -16.589 | -10.033 | -9.455 | -7.293 | -12.842 | -16.186 | -19.393 | -21.986 | -23.45 | -24.392 | -24.954 | -27.535 | -26.994 | -26.359 | -4.524 | -6.619 | -5.407 | -4.723 | -4.905 | -3.033 | -3.037 | -1.094 | -1.4 | -1 | -1.4 | -1.6 | -1.6 | -0.7 | 0.4 | 2 | 3.1 | 9.8 | 9.7 | 7.3 | 5.5 | 4.8 |
Overige gereserveerde algehele resultaten
| -1.795 | -1.89 | -2.314 | -2.024 | -1.549 | -0.973 | -0.721 | -0.43 | -0.031 | -0.073 | -0.676 | -0.5 | -2.152 | -2.137 | -1.903 | -1.993 | -2.151 | -3.393 | -3.095 | -4.021 | -4.888 | -5.434 | -5.464 | -5.373 | -5.459 | -5.371 | -6.931 | -6.292 | -5.997 | -6.613 | -6.286 | -6.393 | -6.043 | -5.754 | -3.699 | -2.229 | -1.607 | -2.132 | -1.306 | -2.523 | -2.863 | -1.826 | -3.173 | -4.616 | -8.154 | -9.774 | 5.137 | 5.646 | -3.801 | -8.818 | -7.671 | -10.926 | -10.798 | -7.701 | -4.121 | -5.382 | -8.937 | -9.731 | -5.438 | 1.738 | 1.933 | 2.223 | 2.882 | 2.321 | 1.99 | 1.575 | 0.849 | -0.229 | -0.335 | -1.237 | -0.449 | -0.394 | -0.343 | -0.277 | -0.243 | -0.68 | -0.58 | -0.403 | -0.454 | -0.421 | -0.113 | -0.144 | -0.194 | -0.166 | -1.152 | -1.529 | -1.391 | -1.42 | -1.784 | -0.171 | -0.164 | -0.138 | -0.101 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 267.254 | 266.415 | 266.125 | 265.95 | 265.7 | 265.417 | 265.019 | 264.745 | 263.92 | 246.219 | 246.027 | 245.59 | 245.411 | 244.92 | 243.779 | 243.367 | 242.88 | 242.437 | 242.069 | 241.292 | 240.335 | 239.418 | 238.95 | 238.227 | 237.574 | 236.672 | 235.868 | 235.076 | 231.265 | 228.162 | 227.51 | 224.555 | 223.381 | 219.65 | 219.011 | 217.828 | 219.025 | 221.931 | 221.378 | 218.627 | 215.728 | 214.53 | 212.002 | 216.296 | 214.781 | 213.879 | 202.209 | 201.24 | 208.787 | 207.12 | 205.486 | 204.418 | 204.174 | 202.747 | 202.343 | 201.115 | 199.463 | 200.422 | 198.436 | 196.807 | 198.938 | 191.627 | 188.746 | 187.789 | 185.859 | 184.976 | 182.703 | 181.193 | 177.269 | 177.013 | 175.323 | 175.213 | 174.51 | 174.455 | 172.054 | 167.491 | 166.105 | 165.41 | 163.313 | 162.363 | 161.543 | 161.51 | 160.589 | 160.573 | 159.922 | 159.914 | 63.63 | 63.385 | 61.852 | 50.157 | 47.906 | 47.084 | 36.381 | 35.6 | 33.2 | 33.1 | 32.5 | -0.7 | 32 | 31.7 | 31.3 | 31.4 | 26.7 | 26.4 | 26.3 | 26.3 | -2 |
Totaal eigen vermogen van aandeelhouders
| 30.735 | 31.211 | 28.77 | 32.567 | 39.236 | 42.524 | 43.861 | 45.983 | 45.322 | 31.541 | 35.111 | 39.967 | 43.901 | 49.932 | 49.064 | 46.415 | 45.942 | 55.1 | 74.653 | 76.777 | 84.032 | 85.72 | 64.603 | 64.191 | 64.98 | 69.536 | 94.547 | 102.476 | 125.836 | 131.018 | 152.972 | 160.472 | 164.675 | 171.051 | 178.607 | 185.203 | 192.592 | 204.441 | 206.121 | 201.573 | 200.376 | 202.201 | 191.365 | 193.646 | 193.851 | 210.938 | 219.002 | 218.134 | 215.445 | 209.142 | 199.297 | 200.203 | 200.888 | 177.922 | 181.049 | 177.902 | 173.069 | 172.236 | 169.762 | 171.941 | 172.779 | 165.402 | 151.147 | 146.324 | 153.499 | 157.159 | 157.15 | 155.594 | 150.6 | 153.797 | 155.966 | 158.513 | 164.416 | 165.005 | 164.795 | 154.244 | 149.613 | 145.887 | 141.144 | 138.761 | 137.306 | 136.68 | 133.126 | 133.679 | 132.677 | 154.126 | 55.85 | 56.787 | 55.573 | 45.302 | 44.929 | 44.127 | 35.4 | 34.3 | 32.2 | 31.7 | 30.9 | 30.7 | 31.3 | 32.1 | 33.3 | 34.5 | 36.5 | 36.1 | 33.6 | 31.8 | 6.8 |
Totaal eigen vermogen
| 30.735 | 31.211 | 28.77 | 32.567 | 39.236 | 42.524 | 43.861 | 45.983 | 45.322 | 31.541 | 35.111 | 39.967 | 43.901 | 49.932 | 49.064 | 46.415 | 45.942 | 55.1 | 74.653 | 76.777 | 84.032 | 85.72 | 64.603 | 64.191 | 64.98 | 69.536 | 94.547 | 102.476 | 125.836 | 131.018 | 152.972 | 160.472 | 164.675 | 171.051 | 178.607 | 185.203 | 192.592 | 204.441 | 206.121 | 201.573 | 200.376 | 202.201 | 191.365 | 193.646 | 193.851 | 210.938 | 219.002 | 218.134 | 215.445 | 209.142 | 199.297 | 200.203 | 200.888 | 177.922 | 181.049 | 177.902 | 173.069 | 172.236 | 169.762 | 171.941 | 172.779 | 165.402 | 151.147 | 146.324 | 153.499 | 157.159 | 157.15 | 155.594 | 150.6 | 153.797 | 155.966 | 158.513 | 164.416 | 165.005 | 164.795 | 154.244 | 149.613 | 145.887 | 141.144 | 138.761 | 137.306 | 136.68 | 133.126 | 133.679 | 132.677 | 154.126 | 55.85 | 56.787 | 55.573 | 45.302 | 44.929 | 44.127 | 35.4 | 34.3 | 32.2 | 31.7 | 30.9 | 30.7 | 31.3 | 32.1 | 33.3 | 34.5 | 36.5 | 36.1 | 33.6 | 31.8 | 6.8 |
Totaal passiva en aandeelhoudersvermogen
| 40.708 | 42.659 | 38.566 | 44.076 | 51.87 | 55.196 | 54.515 | 57.805 | 62.018 | 50.408 | 53.613 | 60.981 | 65.646 | 72.89 | 72.539 | 70.192 | 70.297 | 78.743 | 93.333 | 93.565 | 107.411 | 119.33 | 111.864 | 106.937 | 103.681 | 116.067 | 143.487 | 150.372 | 166.884 | 177.669 | 200.709 | 205.81 | 209.747 | 212.351 | 219.801 | 229.907 | 240.193 | 254.32 | 254.141 | 257.241 | 257.005 | 266.129 | 250.244 | 254.892 | 270.17 | 299.035 | 295.01 | 300.246 | 311.198 | 305.191 | 295.105 | 299.223 | 308.932 | 267.147 | 265.406 | 243.816 | 244.323 | 233.983 | 228.056 | 227.941 | 224.186 | 217.896 | 198.199 | 194.998 | 202.733 | 199.296 | 199.035 | 199.047 | 196.531 | 210.021 | 204.48 | 207.956 | 212.149 | 212.305 | 208.262 | 204.786 | 202.093 | 182.256 | 185.494 | 179.02 | 175.848 | 171.039 | 167.614 | 173.591 | 178.809 | 192.977 | 91.406 | 92.889 | 93.804 | 88.253 | 79.198 | 76.575 | 66.029 | 62.3 | 57.3 | 57.1 | 53.7 | 55.4 | 51.7 | 49.2 | 50 | 52 | 49 | 53 | 47.6 | 46 | 20.2 |