Softchoice Corporation
TSX:SFTC.TO
20.16 (CAD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 Q1 | 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15.619 | 11.126 | 17.371 | 6.511 | 14.333 | 9.19 | 1.735 | 0.432 | 8.993 | 12.669 | 2.748 | 1.483 | 13.38 | 7.104 | 0.975 | -0.873 | 63.217 | 67.875 | 51.607 | 46.764 | 42.089 | 32.993 | 44.012 | 42.51 | 46.096 | 35.752 | 26.814 | 45.482 | 32.245 | 18.601 | 11.625 | 17.279 | 0.142 | 14.098 | 7.47 | 10.565 | 8.435 | 11.063 | 27.415 | 17.117 | 3.156 | 7.328 | 17.984 | 2.447 | 10.952 | 6.941 | 7.379 | 8.898 | 3.479 | 6.737 | 18.518 | 4.869 | 9.886 | 5.352 | 5.651 | 2.614 | 3.316 | 3.814 | 10.042 | 4.994 | 6.605 | 0.05 | 0.022 | 0.068 | 0.116 | 0.2 | 0.166 | 0.164 | 0.143 | 0.214 | 0.248 | 0.312 | 0.461 | 0.585 | 0.713 | 1.479 | 1.336 | 1.976 | 3.499 |
Kortetermijnbeleggingen
| 0 | 0 | 0.05 | 0 | 0 | 0 | 0.199 | 0 | 0 | 0 | 0.227 | 0 | 0 | 0 | 0.916 | 1.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.619 | 11.126 | 17.371 | 6.511 | 14.333 | 9.19 | 1.735 | 0.432 | 8.993 | 12.669 | 2.748 | 1.483 | 13.38 | 7.104 | 0.975 | 0.873 | 63.217 | 67.875 | 51.607 | 46.764 | 42.089 | 32.993 | 44.012 | 42.51 | 46.096 | 35.752 | 26.814 | 45.482 | 32.245 | 18.601 | 11.625 | 17.279 | 0.142 | 14.098 | 7.47 | 10.565 | 8.435 | 11.063 | 27.415 | 17.117 | 3.156 | 7.328 | 17.984 | 2.447 | 10.952 | 6.941 | 7.379 | 8.898 | 3.479 | 6.737 | 18.518 | 4.869 | 9.886 | 5.352 | 5.651 | 2.614 | 3.316 | 3.814 | 10.042 | 4.994 | 6.605 | 0.05 | 0.022 | 0.068 | 0.116 | 0.2 | 0.166 | 0.164 | 0.143 | 0.214 | 0.248 | 0.312 | 0.461 | 0.585 | 0.713 | 1.479 | 1.336 | 1.976 | 3.499 |
Nettovorderingen
| 299.626 | 275.642 | 349.848 | 314.544 | 347.418 | 323.403 | 386.625 | 363.394 | 365.345 | 288.79 | 403.817 | 272.164 | 295.341 | 246.728 | 340.905 | 0 | 268.639 | 280.241 | 229.524 | 260.773 | 249.437 | 306.434 | 207.855 | 226.632 | 238.077 | 224.168 | 168.862 | 202.225 | 223.677 | 185.278 | 150.908 | 178.558 | 181.626 | 242.664 | 202.086 | 255.945 | 264.527 | 214.102 | 117.307 | 134.044 | 136.211 | 151.738 | 95.945 | 131.023 | 108.829 | 140.197 | 99.036 | 96.893 | 93.439 | 81.708 | 74.4 | 89.405 | 73.179 | 93.742 | 65.447 | 66.921 | 57.989 | 86.771 | 50.305 | 71.206 | 56.903 | 0.232 | 0.094 | 0.01 | 0.107 | 0.116 | 0.117 | 0.092 | 0.011 | 0.013 | 0.044 | 0.036 | 0.016 | 0.009 | 0.023 | 0.156 | 0.399 | 0.012 | 0.017 |
Voorraad
| 0.011 | 0.032 | 0.546 | 0.161 | 0.129 | 0.373 | 0.465 | 2.129 | 0.725 | 0.243 | 0.425 | 0.027 | 0.038 | 0.263 | 1.083 | 0 | 4.097 | 3.836 | 4.586 | 3.101 | 6.393 | 8.872 | 1.237 | 1.417 | 0.965 | 0.881 | 4.834 | 2.497 | 2.669 | 1.151 | 2.674 | 1.787 | 1.52 | 1.722 | 2.416 | 0.918 | 0.517 | 0.172 | 0.455 | 0.344 | 0.291 | 0.24 | 0.152 | 0.12 | 0.118 | 0.177 | 0.127 | 0.04 | 0.103 | 0.044 | 0.057 | 0.104 | 0.194 | 0.082 | 0.057 | 0.074 | 0.056 | 0.102 | 1.219 | 0.085 | 0.151 | 0 | 0 | 0.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 24.028 | 21.626 | 20.351 | 30.893 | 32.394 | 32.3 | 24.034 | -77.026 | -46.656 | -25.907 | 14.634 | 15.101 | 16.208 | 41.481 | 17.8 | 0 | 9.681 | 7.635 | 7.709 | 8.071 | 6.936 | 8.749 | 4.916 | 11.276 | 12.277 | 15.016 | 7.617 | 8.459 | 7.766 | 7.637 | 4.168 | 3.635 | 4.835 | -0 | 1.277 | 7.894 | -0 | 0.001 | 0 | -0 | 0.002 | -0 | -0.001 | 0.001 | -0.001 | 2.587 | 0 | 3.202 | 3.549 | 1.458 | 0 | 0 | 0.909 | 0.653 | 0.836 | 0.379 | 0 | 0.127 | 0 | -0 | 1.292 | 0 | 0.01 | 0.014 | 0.02 | 0.011 | 0.013 | 0.02 | 0.024 | 0.013 | 0.018 | 0.024 | 0.032 | 0.002 | 0.001 | 0.001 | 0 | 0.001 | 0.018 |
Totaal vlottende activa
| 339.284 | 308.426 | 388.116 | 352.109 | 394.274 | 365.266 | 412.859 | 387.684 | 396.701 | 321.918 | 421.624 | 288.775 | 324.967 | 295.576 | 360.763 | 0.873 | 355.369 | 362.231 | 293.426 | 318.709 | 304.855 | 357.048 | 258.02 | 281.835 | 297.415 | 275.817 | 208.127 | 258.663 | 266.357 | 212.667 | 169.375 | 201.259 | 188.123 | 268.636 | 221.066 | 275.322 | 279.174 | 233.479 | 149.753 | 156.047 | 142.867 | 162.428 | 116.856 | 136.065 | 122.491 | 149.902 | 108.721 | 109.034 | 100.57 | 91.677 | 95.137 | 95.909 | 85.78 | 101.147 | 73.259 | 71.698 | 62.919 | 93.008 | 64.695 | 77.794 | 64.951 | 0.288 | 0.126 | 0.092 | 0.242 | 0.327 | 0.297 | 0.277 | 0.178 | 0.241 | 0.31 | 0.373 | 0.509 | 0.596 | 0.737 | 1.637 | 1.735 | 1.99 | 3.534 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 14.497 | 16.022 | 17.073 | 15.958 | 17.618 | 18.362 | 19.015 | 18.229 | 19.917 | 21.717 | 20.903 | 22.102 | 26.995 | 28.417 | 30.237 | 0 | 4.755 | 5.478 | 5.9 | 6.287 | 6.661 | 6.309 | 5.647 | 6.332 | 5.746 | 5.748 | 5.724 | 5.872 | 6.457 | 6.894 | 6.825 | 6.882 | 6.784 | 8.832 | 9.844 | 9.07 | 8.84 | 8.406 | 7.455 | 7.274 | 6.663 | 6.28 | 6.493 | 5.733 | 4.831 | 4.872 | 4.946 | 4.883 | 5.213 | 5.066 | 4.908 | 4.991 | 5.467 | 7.108 | 6.823 | 7.047 | 6.061 | 5.426 | 6.229 | 6.631 | 5.801 | 0.011 | 0.013 | 0.013 | 0.014 | 0.015 | 0.015 | 0.016 | 0.117 | 0.117 | 0.119 | 0.118 | 0.118 | 0.122 | 0.129 | 0.137 | 0.138 | 0.146 | 0.149 |
Goodwill
| 137.201 | 137.412 | 137.929 | 137.459 | 137.881 | 137.439 | 137.421 | 137.17 | 138.512 | 139.238 | 138.69 | 138.751 | 139.398 | 138.946 | 138.702 | 0 | 16.456 | 16.696 | 16.83 | 16.417 | 16.647 | 16.441 | 11.109 | 11.586 | 11.534 | 11.383 | 11.163 | 10.982 | 11.249 | 11.063 | 10.917 | 10.452 | 10.024 | 10.172 | 60.245 | 62.459 | 62.064 | 44.72 | 13.399 | 12.993 | 12.525 | 12.465 | 12.712 | 12.714 | 12.457 | 14.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36.37 | 35.977 | 36.188 | 35.41 | 35.876 | 37.746 | 40.677 | 43.44 | 47.843 | 52.066 | 54.502 | 57.824 | 62.032 | 64.586 | 67.409 | 0 | 38.34 | 40.572 | 42.722 | 43.71 | 45.061 | 46.203 | 37.01 | 39.052 | 40.005 | 39.77 | 40.757 | 41.746 | 43.531 | 44.866 | 46.381 | 46.959 | 47.766 | 48.343 | 48.134 | 50.191 | 51.432 | 31.996 | 4.101 | 4.239 | 4.272 | 4.603 | 5.204 | 5.6 | 5.727 | 6.132 | 20.585 | 18.837 | 19.609 | 8.66 | 8.405 | 8.086 | 8.226 | 8.449 | 7.753 | 7.739 | 7.383 | 6.97 | 7.149 | 5.183 | 4.929 | 0 | 0 | 1.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 173.571 | 173.389 | 174.117 | 172.869 | 173.757 | 175.185 | 178.098 | 180.61 | 186.355 | 191.304 | 193.192 | 196.575 | 201.43 | 203.532 | 206.111 | 0 | 54.796 | 57.268 | 59.552 | 60.127 | 61.708 | 62.644 | 48.119 | 50.638 | 51.539 | 51.153 | 51.92 | 52.728 | 54.78 | 55.929 | 57.298 | 57.411 | 57.79 | 58.515 | 108.38 | 112.65 | 113.496 | 76.715 | 17.501 | 17.231 | 16.797 | 17.068 | 17.916 | 18.314 | 18.184 | 20.487 | 20.585 | 18.837 | 19.609 | 8.66 | 8.405 | 8.086 | 8.226 | 8.449 | 7.753 | 7.739 | 7.383 | 6.97 | 7.149 | 5.183 | 4.929 | 0 | 0 | 1.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 1.897 | 0 | 0 | 0 | 0 | 0 | 1.118 | 2.41 | 2.771 | 1.511 | 1.122 | 0.485 | 1.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.127 | 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 | 0 | 0 | 0 | 0 | 18.498 | 18.708 | 18.758 | 19.312 | 19.797 | 19.224 | 19.206 | 19.458 | 18.932 | 15.78 | 15.886 | 16.198 | 16.205 | 16.22 | 17.159 | 17.317 | 17.399 | 17.401 | 0.576 | 0.768 | 1.045 | 1.225 | 1.574 | 1.548 | 1.501 | 1.478 | 1.587 | 1.186 | 1.654 | 1.665 | 1.616 | 1.529 | 1.474 | 1.484 | 1.52 | 2.097 | 1.563 | 1.008 | 1.823 | 1.701 | 1.948 | 1.667 | 0.593 | 0.723 | 0.456 | 0 | 0 | 0.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 5.385 | 5.012 | 6.672 | 22.085 | 20.982 | 21.367 | 5.356 | 4.703 | 4.746 | 5.61 | 5.568 | 5.839 | 4.95 | 5.468 | 5.292 | -0.873 | 2.042 | -0.001 | 2.298 | 2.041 | 2.097 | 2.464 | 0.778 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.577 | 2.808 | 2.969 | 2.377 | -0.001 | -0.001 | 0 | 0 | -0.001 | 0.001 | -0 | 0 | -0 | 0 | 0.001 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0.597 | 0.592 | 0.62 | 0 | 1.945 | 2.154 | 2.188 | 2.498 | 2.483 | 2.589 | 2.712 | 3.065 | 3.004 | 2.999 | 2.697 | 3.039 | 3.437 | 3.429 | 2.653 | 2.583 | 2.581 | 1.105 |
Totaal niet-vlottende activa
| 193.453 | 194.423 | 197.862 | 210.912 | 212.357 | 214.914 | 202.469 | 203.542 | 211.018 | 218.631 | 219.663 | 224.516 | 233.375 | 237.417 | 241.64 | -0.873 | 80.281 | 83.35 | 86.508 | 87.767 | 90.263 | 90.641 | 73.75 | 78.046 | 79.127 | 75.952 | 75.541 | 76.42 | 78.427 | 81.522 | 82.859 | 84.418 | 84.942 | 87.125 | 118.798 | 122.488 | 123.381 | 86.347 | 26.528 | 26.054 | 24.961 | 24.826 | 25.996 | 25.233 | 24.669 | 27.024 | 27.148 | 25.249 | 26.295 | 15.21 | 14.832 | 15.173 | 15.255 | 16.565 | 16.4 | 16.487 | 15.392 | 14.66 | 14.562 | 13.157 | 11.186 | 1.956 | 2.167 | 2.2 | 2.512 | 2.498 | 2.604 | 2.728 | 3.182 | 3.12 | 3.118 | 2.816 | 3.157 | 3.559 | 3.558 | 2.79 | 2.721 | 2.727 | 1.254 |
Totaal activa
| 532.737 | 502.849 | 585.978 | 563.021 | 606.631 | 580.18 | 615.328 | 591.226 | 607.719 | 540.549 | 641.287 | 513.291 | 558.342 | 532.993 | 602.403 | 0 | 435.65 | 445.581 | 379.934 | 406.476 | 395.118 | 447.689 | 331.77 | 359.881 | 376.542 | 351.769 | 283.668 | 335.083 | 344.784 | 294.189 | 252.234 | 285.677 | 273.065 | 355.761 | 339.865 | 397.81 | 402.555 | 319.826 | 176.282 | 182.101 | 167.828 | 187.254 | 142.852 | 161.298 | 147.16 | 176.926 | 135.868 | 134.283 | 126.865 | 106.886 | 109.969 | 111.082 | 101.035 | 117.712 | 89.659 | 88.185 | 78.311 | 107.668 | 79.258 | 90.952 | 76.136 | 2.244 | 2.292 | 2.293 | 2.754 | 2.824 | 2.901 | 3.005 | 3.36 | 3.361 | 3.428 | 3.188 | 3.666 | 4.155 | 4.295 | 4.426 | 4.456 | 4.717 | 4.788 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 381.344 | 488.876 | 322.696 | 303.933 | 361.786 | 304.49 | 300.108 | 322.877 | 390.457 | 285.234 | 313.673 | 270.592 | 335.694 | 258.343 | 192.802 | 0 | 250.506 | 192.062 | 207.297 | 236.937 | 233.541 | 290.267 | 183.312 | 207.824 | 239.055 | 217.925 | 157.508 | 205.43 | 224.06 | 173.676 | 155.945 | 185.98 | 0 | 227.884 | 182.615 | 203.814 | 216.306 | 191.107 | 92.672 | 99.628 | 87.461 | 119.687 | 77.04 | 101.18 | 92.359 | 113.575 | 75.723 | 77.131 | 82.027 | 70.29 | 64.457 | 65.98 | 68.136 | 84.485 | 55.232 | 56.232 | 51.596 | 81.887 | 42.146 | 64.896 | 51.121 | 0.05 | 0.045 | 0.033 | 0.043 | 0.049 | 0.065 | 0.082 | 0.054 | 0.053 | 0.062 | 0.056 | 0.133 | 0.112 | 0.1 | 0.104 | 0.086 | 0.174 | 0.131 |
Kortlopende schulden
| 4.647 | 4.734 | 4.428 | 4.562 | 4.812 | 4.822 | 4.43 | 4.54 | 4.877 | 5.067 | 4.912 | 5.004 | 5.176 | 10 | 16.073 | 0 | 0 | 72.53 | 0 | 0 | 0 | 0 | 3.967 | 3.957 | 3.958 | 4.104 | 4.104 | 4.104 | 4.104 | 4.104 | 2.694 | 8.246 | 27.042 | 40.376 | 51.539 | 87.754 | 84.42 | 29.12 | 12.639 | 9.624 | 20.172 | 10.285 | 14.016 | 7.005 | 7.21 | 13.64 | 15.133 | 15.961 | 7.567 | 2.626 | 14.195 | 17.774 | 9.14 | 10.372 | 0 | 10.749 | 7.611 | 0 | 16.792 | 10.334 | 14.13 | 0.095 | 0 | 20.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0.615 | 10.286 | 1.125 | 0 | 1.345 | 4.432 | 0 | 0 | 0 | 6.289 | 0 | 0 | 0 | 5.156 | 0 | 0.923 | 7.476 | 0 | 1.965 | 1.264 | 2.279 | 1.87 | 3.86 | 1.347 | 2.32 | 0 | 3.787 | 1.828 | 3.288 | 2.93 | 0.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 40.988 | 40.934 | 38.818 | 66.348 | 68.753 | 66.316 | 56.333 | 51.186 | 46.809 | 47.082 | 50.064 | 33.561 | 32.141 | 0 | 31.557 | 0 | 11.965 | 11.321 | 8.8 | 9.426 | 10.38 | 10.627 | 2.168 | 2.989 | 2.128 | 1.899 | 2.268 | 2.78 | 2.435 | 3.309 | 3.827 | 3.476 | 4.694 | 5.033 | 4.996 | 3.627 | 3.374 | 2.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 4.989 | 3.771 | 97.23 | 4.336 | 3.202 | 3.26 | 95.311 | 2.022 | 1.869 | 17.831 | 116.009 | 16.183 | 16.091 | 39.36 | 138.269 | 0 | 1.136 | 0.276 | 0.229 | 2.192 | 1.514 | 2.522 | 2.841 | 4.858 | 2.148 | 2.513 | 0 | 3.787 | 1.828 | 3.288 | 2.93 | 0.793 | 160.585 | -0.001 | 0 | 0 | 0 | 0.062 | 0 | 4.473 | 1.681 | 1.155 | -0.001 | 1.26 | 1.392 | 1.456 | 0.622 | 0.202 | 0 | 0 | 0.831 | -0 | -0 | 0 | 13.531 | -0 | 0.22 | 8.228 | 4.518 | 2.736 | 1.273 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 431.968 | 538.315 | 463.172 | 379.179 | 438.553 | 378.888 | 456.182 | 380.625 | 444.012 | 355.214 | 484.658 | 325.34 | 389.102 | 307.703 | 378.701 | 0 | 263.607 | 276.189 | 216.326 | 248.555 | 245.435 | 303.416 | 192.288 | 219.628 | 247.289 | 226.441 | 163.88 | 216.101 | 232.427 | 184.377 | 165.396 | 198.495 | 192.321 | 273.293 | 239.15 | 295.195 | 304.1 | 222.682 | 105.311 | 113.725 | 109.313 | 131.127 | 91.056 | 109.444 | 100.961 | 128.671 | 91.477 | 93.293 | 89.594 | 72.917 | 79.482 | 83.754 | 77.276 | 94.856 | 68.763 | 66.981 | 59.427 | 90.115 | 63.456 | 77.966 | 66.524 | 0.145 | 0.045 | 0.033 | 0.043 | 0.049 | 0.065 | 0.082 | 0.054 | 0.053 | 0.062 | 0.056 | 0.133 | 0.112 | 0.1 | 0.104 | 0.086 | 0.174 | 0.131 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 201.159 | 71.089 | 48.675 | 103.678 | 98.085 | 136.856 | 102.79 | 160.226 | 99.795 | 116.023 | 83.776 | 124.26 | 100.797 | 215.628 | 213.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.309 | 6.284 | 7.275 | 8.568 | 9.594 | 10.619 | 11.645 | 12.671 | 11.761 | 12.735 | 13.449 | 13.717 | 18.136 | 18.998 | 21.592 | 21.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottend
| 4.962 | 4.865 | 4.933 | 20.201 | 20.048 | 20.214 | 4.948 | 4.063 | 3.904 | 4.717 | 5.107 | 5.001 | 4.944 | 0 | 6.076 | 0 | 3.59 | 3.991 | 3.855 | 2.863 | 3.214 | 3.307 | 0 | 0 | 0 | 0 | 0.146 | 0.158 | 0 | 0.303 | 0.181 | 0.617 | 0.483 | 0.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.993 | 12.025 | 8.612 | 10.252 | 10.506 | 9.751 | 10.226 | 6.881 | 8.727 | 9.765 | 8.714 | 11.929 | 13.107 | 0 | 18.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154.14 | 201.537 | 0 | 168.115 | 150.524 | 184.35 | 17.804 | -0.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.452 | 2.738 | 2.676 | 1.311 | 0.967 | 1.011 | 1.074 | 1.062 | 0.91 | 1.031 | 0.802 | 0.944 | 0.696 | 40.83 | 13.834 | 0 | 0.485 | 0.498 | 0.502 | 0.542 | 0.602 | 0.648 | 0.636 | 0.717 | 0.32 | 0.217 | -153.693 | -201.072 | 0.49 | -167.635 | -150.016 | -183.864 | -17.247 | 1.314 | 0.564 | 0.624 | -0.001 | 0.59 | 105.311 | 0.001 | 0.001 | 129.972 | 0.001 | 108.185 | 99.569 | 127.215 | 90.856 | 93.091 | 89.594 | 72.917 | 78.651 | 83.754 | 77.276 | 94.856 | 55.232 | 66.981 | 59.207 | 81.887 | 58.938 | 75.23 | 65.251 | 0.145 | 0.045 | 0.033 | 0.043 | 0.049 | 0.065 | 0.082 | 0.054 | 0.053 | 0.062 | 0.056 | 0.133 | 0.112 | 0.1 | 0.104 | 0.086 | 0.174 | 0.131 |
Totaal niet-vlottende verplichtingen
| 214.566 | 90.717 | 64.896 | 135.442 | 129.606 | 167.832 | 119.038 | 172.232 | 113.336 | 131.536 | 98.399 | 142.134 | 119.544 | 256.458 | 251.173 | 0 | 4.075 | 4.489 | 4.357 | 3.405 | 3.816 | 3.955 | 5.945 | 7.001 | 7.595 | 8.785 | 10.187 | 11.242 | 12.135 | 13.454 | 12.45 | 13.838 | 14.489 | 15.03 | 18.7 | 19.622 | 21.591 | 22.444 | 105.311 | 0.001 | 0.001 | 129.972 | 0.001 | 108.185 | 99.569 | 127.215 | 90.856 | 93.091 | 89.594 | 72.917 | 78.651 | 83.754 | 77.276 | 94.856 | 55.232 | 66.981 | 59.207 | 81.887 | 58.938 | 75.23 | 65.251 | 0.145 | 0.045 | 0.033 | 0.043 | 0.049 | 0.065 | 0.082 | 0.054 | 0.053 | 0.062 | 0.056 | 0.133 | 0.112 | 0.1 | 0.104 | 0.086 | 0.174 | 0.131 |
Totaal passiva
| 646.534 | 629.032 | 528.068 | 514.621 | 568.159 | 546.72 | 575.22 | 552.857 | 557.348 | 486.75 | 583.057 | 467.474 | 508.646 | 564.161 | 629.874 | 0 | 267.682 | 280.678 | 220.683 | 251.96 | 249.251 | 307.371 | 198.233 | 226.629 | 254.884 | 235.226 | 174.067 | 227.343 | 244.562 | 197.831 | 177.846 | 212.333 | 206.81 | 288.323 | 257.85 | 314.817 | 325.692 | 245.125 | 105.311 | 113.726 | 109.314 | 131.127 | 91.057 | 109.444 | 100.961 | 128.671 | 91.477 | 93.293 | 89.594 | 72.917 | 79.482 | 83.754 | 77.276 | 94.856 | 68.763 | 66.981 | 59.427 | 90.115 | 63.456 | 77.966 | 66.524 | 0.145 | 0.045 | 0.033 | 0.043 | 0.049 | 0.065 | 0.082 | 0.054 | 0.053 | 0.062 | 0.056 | 0.133 | 0.112 | 0.1 | 0.104 | 0.086 | 0.174 | 0.131 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.312 | 0 | 0 | 0 | 0 | 0 | 35.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 186.752 | 186.752 | 185.157 | 185.073 | 181.293 | 181.563 | 182.332 | 184.436 | 184.891 | 186.869 | 186.979 | 178.355 | 178.166 | 47.305 | 47.305 | 0 | 26.721 | 26.728 | 26.971 | 0 | 0 | 26.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -294.291 | -305.328 | -115.761 | -128.06 | -131.078 | -138.744 | -132.714 | -137.897 | -118.292 | -112.164 | -109.451 | -113.547 | -107.017 | -97.779 | -95.996 | 0 | 139.341 | 136.567 | 129.571 | 125.455 | 116.832 | 111.689 | 105.205 | 105.677 | 94.729 | 84.505 | 77.292 | 75.183 | 68.795 | 64.263 | 57.165 | 52.253 | 39.611 | 42 | 63.851 | 67.208 | 61.535 | 61.587 | 58.077 | 56.761 | 48.301 | 46.136 | 41.326 | 41.641 | 36.586 | 43.105 | 39.347 | 34.888 | 31.382 | 28.291 | 24.236 | 20.503 | 17.051 | 17.098 | 14.967 | 15.284 | 12.913 | 11.6 | 9.954 | 7.006 | 3.951 | -4.305 | -4.432 | -4.15 | -4.026 | -3.948 | -3.992 | -4.046 | -3.854 | -3.75 | -3.696 | -3.564 | -3.263 | -3.255 | -3.402 | -3.551 | -3.443 | -3.543 | -3.435 |
Overige gereserveerde algehele resultaten
| 26.499 | 25.913 | 22.329 | 25.462 | 22.632 | 25.612 | 25.648 | 27.366 | -22.312 | 15.899 | 17.819 | 17.788 | 15.466 | 10.449 | 12.995 | -6.56 | -1.499 | -1.299 | -1.185 | -1.382 | -1.265 | -1.193 | -1.066 | -1.553 | -1.497 | 4.128 | 4.761 | 5.365 | 4.448 | 5.27 | 6.4 | 10.321 | 14.599 | 13.116 | 5.936 | 3.613 | 4.119 | 2.55 | 3.176 | 2.333 | 1.41 | 1.287 | 1.795 | 1.797 | 1.271 | -5.406 | -4.698 | -3.006 | -3.284 | -3.347 | -2.352 | -1.29 | -1.446 | -2.478 | -1.969 | -1.931 | -1.233 | -0.746 | -0.752 | -0.909 | -0.86 | -0.832 | -0.868 | -0.833 | -0.876 | -0.874 | -0.888 | -0.906 | -0.733 | -0.722 | -0.723 | -0.702 | -0.42 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -32.757 | -33.52 | -33.815 | -34.075 | -34.375 | -34.971 | -35.158 | -35.536 | -16.228 | -36.805 | -37.117 | -36.779 | -36.919 | 10.619 | -25.391 | 15.998 | 3.405 | 2.907 | 3.894 | 30.443 | 30.3 | 3.274 | 29.398 | 29.128 | 28.426 | 27.91 | 27.548 | 27.192 | 26.979 | 26.825 | 10.823 | 0.943 | 12.045 | 12.322 | 12.228 | 12.172 | 11.209 | 10.564 | 9.718 | 9.282 | 8.802 | 8.704 | 8.675 | 8.415 | 8.343 | 10.556 | 9.743 | 9.107 | 9.173 | 9.026 | 8.602 | 8.115 | 8.154 | 8.236 | 7.897 | 7.851 | 7.204 | 6.699 | 6.6 | 6.888 | 6.521 | 7.235 | 7.547 | 7.243 | 7.613 | 7.597 | 7.715 | 7.875 | 7.893 | 7.781 | 7.785 | 7.399 | 7.215 | 7.298 | 7.597 | 7.873 | 7.813 | 8.086 | 8.091 |
Totaal eigen vermogen van aandeelhouders
| -113.797 | -126.183 | 57.91 | 48.4 | 38.472 | 33.46 | 40.108 | 38.369 | 50.371 | 53.799 | 58.23 | 45.817 | 49.696 | -29.406 | -25.391 | 9.438 | 167.968 | 164.903 | 159.251 | 154.516 | 145.867 | 140.318 | 133.537 | 133.252 | 121.658 | 116.543 | 109.601 | 107.74 | 100.222 | 96.358 | 74.388 | 73.344 | 66.255 | 67.438 | 82.015 | 82.993 | 76.863 | 74.7 | 70.971 | 68.376 | 58.514 | 56.127 | 51.796 | 51.854 | 46.199 | 48.255 | 44.391 | 40.99 | 37.271 | 33.969 | 30.487 | 27.328 | 23.76 | 22.855 | 20.896 | 21.204 | 18.884 | 17.553 | 15.802 | 12.986 | 9.612 | 2.099 | 2.247 | 2.26 | 2.711 | 2.776 | 2.836 | 2.923 | 3.306 | 3.309 | 3.367 | 3.132 | 3.533 | 4.043 | 4.195 | 4.322 | 4.37 | 4.543 | 4.656 |
Totaal eigen vermogen
| -113.797 | -126.183 | 57.91 | 48.4 | 38.472 | 33.46 | 40.108 | 38.369 | 50.371 | 53.799 | 58.23 | 45.817 | 49.696 | -31.168 | -27.471 | 9.438 | 167.968 | 164.903 | 159.251 | 154.516 | 145.867 | 140.318 | 133.537 | 133.252 | 121.658 | 116.543 | 109.601 | 107.74 | 100.222 | 96.358 | 74.388 | 73.344 | 66.255 | 67.438 | 82.015 | 82.993 | 76.863 | 74.7 | 70.971 | 68.376 | 58.514 | 56.127 | 51.796 | 51.854 | 46.199 | 48.255 | 44.391 | 40.99 | 37.271 | 33.969 | 30.487 | 27.328 | 23.76 | 22.855 | 20.896 | 21.204 | 18.884 | 17.553 | 15.802 | 12.986 | 9.612 | 2.099 | 2.247 | 2.26 | 2.711 | 2.776 | 2.836 | 2.923 | 3.306 | 3.309 | 3.367 | 3.132 | 3.533 | 4.043 | 4.195 | 4.322 | 4.37 | 4.543 | 4.656 |
Totaal passiva en aandeelhoudersvermogen
| 532.737 | 502.849 | 585.978 | 563.021 | 606.631 | 580.18 | 615.328 | 591.226 | 607.719 | 540.549 | 641.287 | 513.291 | 558.342 | 532.993 | 602.403 | 9.438 | 435.65 | 445.581 | 379.934 | 406.476 | 395.118 | 447.689 | 331.77 | 359.881 | 376.542 | 351.769 | 283.668 | 335.083 | 344.784 | 294.189 | 252.234 | 285.677 | 273.065 | 355.761 | 339.865 | 397.81 | 402.555 | 319.826 | 176.282 | 182.101 | 167.828 | 187.254 | 142.852 | 161.298 | 147.16 | 176.926 | 135.868 | 134.283 | 126.865 | 106.886 | 109.969 | 111.082 | 101.035 | 117.712 | 89.659 | 88.185 | 78.311 | 107.668 | 79.258 | 90.952 | 76.136 | 2.244 | 2.292 | 2.293 | 2.754 | 2.824 | 2.901 | 3.005 | 3.36 | 3.361 | 3.428 | 3.188 | 3.666 | 4.155 | 4.295 | 4.426 | 4.456 | 4.717 | 4.788 |