SigmaTron International, Inc.
NASDAQ:SGMA
2.79 (USD) • At close November 13, 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 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1993 Q4 | 1993 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5.303 | 2.417 | 3.717 | 3.25 | 1.655 | 0.819 | 1.473 | 2.389 | 4.446 | 3.055 | 3.147 | 2.42 | 3.187 | 3.509 | 2.745 | 4.956 | 2.846 | 6.779 | 0.945 | 3.47 | 1.488 | 1.006 | 2.026 | 1.729 | 1.805 | 1.722 | 2.543 | 2.444 | 1.957 | 3.493 | 3.097 | 3.321 | 4.141 | 4.325 | 3.507 | 4.577 | 2.921 | 2.868 | 2.267 | 2.274 | 2.454 | 5.44 | 3.879 | 5.077 | 2.798 | 4.608 | 4.267 | 7.592 | 5.453 | 4.669 | 4.991 | 3.458 | 3.286 | 4.138 | 3.044 | 3.013 | 4.312 | 4.053 | 5.494 | 4.315 | 3.784 | 3.781 | 4.349 | 3.207 | 3.284 | 3.834 | 3.274 | 3.16 | 2.89 | 2.77 | 2.369 | 2.666 | 2.686 | 3.27 | 2.211 | 0.77 | 0.571 | 0.184 | 0.641 | 0.253 | 4.141 | 5.146 | 6.759 | 5.907 | 0.714 | 0.384 | 0.003 | 0.003 | 0.003 | 0.345 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0.2 | 0.1 | 0.3 | 0 | 0.1 | 0 | 0.3 | 0.2 | 0.2 | 0.1 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5.303 | 2.417 | 3.717 | 3.25 | 1.655 | 0.819 | 1.473 | 2.389 | 4.446 | 3.055 | 3.147 | 2.42 | 3.187 | 3.509 | 2.745 | 4.956 | 2.846 | 6.779 | 0.945 | 3.47 | 1.488 | 1.006 | 2.026 | 1.729 | 1.805 | 1.722 | 2.543 | 2.444 | 1.957 | 3.493 | 3.097 | 3.321 | 4.141 | 4.325 | 3.507 | 4.577 | 2.921 | 2.868 | 2.267 | 2.274 | 2.454 | 5.44 | 3.879 | 5.077 | 2.798 | 4.608 | 4.267 | 7.592 | 5.453 | 4.669 | 4.991 | 3.458 | 3.286 | 4.138 | 3.044 | 3.013 | 4.312 | 4.053 | 5.494 | 4.315 | 3.784 | 3.781 | 4.349 | 3.207 | 3.284 | 3.834 | 3.274 | 3.16 | 2.89 | 2.77 | 2.369 | 2.666 | 2.686 | 3.27 | 2.211 | 0.77 | 0.571 | 0.184 | 0.641 | 0.253 | 4.141 | 5.146 | 6.759 | 5.907 | 0.714 | 0.384 | 0.003 | 0.003 | 0.003 | 0.345 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0.2 | 0.1 | 0.3 | 0 | 0.1 | 0 | 0.3 | 0.2 | 0.2 | 0.1 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettovorderingen
| 35.725 | 32.044 | 9.41 | 48.604 | 50.73 | 52.414 | 49.31 | 53.884 | 59.083 | 48.629 | 43.219 | 60.395 | 46.498 | 38.651 | 35.962 | 31.372 | 33.914 | 35.147 | 25.607 | 29.925 | 31.929 | 34.523 | 30.979 | 37.175 | 34.053 | 29.43 | 28.917 | 29.696 | 28.64 | 28.996 | 22.777 | 23.759 | 21.45 | 17.844 | 20.622 | 22.382 | 20.688 | 20.657 | 18.605 | 20.476 | 19.793 | 19.294 | 19.675 | 19.27 | 19.98 | 20.174 | 17.387 | 19.115 | 20.36 | 28.621 | 28.253 | 27.812 | 25.439 | 24.251 | 22.596 | 24.95 | 25.492 | 25.102 | 20.434 | 20.616 | 18.316 | 17.126 | 18.784 | 24.033 | 22.758 | 26.786 | 24.015 | 25.254 | 21.778 | 20.504 | 21.705 | 23.194 | 20.294 | 18.556 | 17.688 | 17.806 | 14.896 | 14.459 | 15.186 | 14.367 | 12.347 | 13.342 | 14.243 | 11.734 | 10.135 | 12.336 | 11.542 | 11.484 | 9.455 | 9.669 | 11.254 | 15.219 | 10.882 | 11.078 | 13.224 | 16.868 | 10.229 | 11.372 | 18.8 | 21.2 | 16.7 | 13.6 | 21.4 | 15.8 | 10.7 | 12 | 14.7 | 17.3 | 10.9 | 8.8 | 10.1 | 20.5 | 12.7 | 11.1 | 12.2 | 12.7 | 8.1 | 8 | 6.6 | 7.6 | 7.1 | 5.6 |
Voorraad
| 115.688 | 128.851 | 135.483 | 146.34 | 158.462 | 165.555 | 176.792 | 176.116 | 176.306 | 164.965 | 156.317 | 133.157 | 113.143 | 98.079 | 86.05 | 83.94 | 85.207 | 87.179 | 73.882 | 71.415 | 74.255 | 85.58 | 95.417 | 89.403 | 88.013 | 86.93 | 86.258 | 80.956 | 81.295 | 73.571 | 68.371 | 69.954 | 72.412 | 67.649 | 69.55 | 67.357 | 67.42 | 68.67 | 68.646 | 59.088 | 57.545 | 53.728 | 56.192 | 50.487 | 52.443 | 50.645 | 47.645 | 48.542 | 46.901 | 37.838 | 36.164 | 40.643 | 47.855 | 45.022 | 46.343 | 49.811 | 45.165 | 37.406 | 32.288 | 31.193 | 34.182 | 36.231 | 40.847 | 43.588 | 43.299 | 42.147 | 40.869 | 41.718 | 40.084 | 40.85 | 38.29 | 41.304 | 35.45 | 31.25 | 29.567 | 29.362 | 27.719 | 21.469 | 20.595 | 20.192 | 18.475 | 14.168 | 13.863 | 12.738 | 11.547 | 12.883 | 13.026 | 11.784 | 11.868 | 12.052 | 13.342 | 17.231 | 16.273 | 17.709 | 19.887 | 19.77 | 19.034 | 17.775 | 17.8 | 18.7 | 16.9 | 16.2 | 19.5 | 20.7 | 19.4 | 19 | 17.3 | 17.7 | 19 | 17.7 | 19.8 | 19.5 | 13.3 | 14.9 | 14.4 | 15.4 | 11.1 | 9.3 | 7.4 | 7.2 | 5.9 | 6.9 |
Overige vlottende activa
| 46.056 | 12.59 | 48.146 | 9.274 | 48.11 | 3.357 | 2.014 | 1.498 | 2.927 | 10.709 | 2.632 | 2.293 | 1.893 | 1.315 | 1.107 | 1.044 | 1.223 | 1.511 | 4.529 | 3.898 | 5.446 | 2.437 | 4.218 | 1.723 | 1.838 | 1.949 | 4.213 | 1.725 | 2.054 | 2.971 | 2.336 | 1.898 | 1.882 | 4.272 | 4.12 | 5.117 | 4.984 | 2.184 | 5.784 | 4.612 | 5.274 | 4.708 | 3.734 | 3.49 | 3.23 | 3.513 | 3.488 | 2.93 | 3.523 | 3.011 | 2.646 | 2.099 | 2.449 | 2.459 | 2.929 | 2.729 | 2.762 | 2.773 | 2.592 | 2.268 | 3.056 | 2.484 | 2.64 | 2.44 | 2.475 | 2.493 | 2.598 | 2.116 | 2.408 | 2.54 | 2.65 | 2.033 | 2.067 | 2.287 | 3.455 | 2.28 | 2.126 | 1.598 | 2.981 | 3.043 | 3.516 | 3.318 | 2.905 | 1.445 | 1.117 | 0.99 | 0.871 | 0.658 | 0.726 | 0.804 | 1.108 | 0.899 | 2.139 | 1.859 | 1.686 | 1.016 | 1.994 | 0.867 | 1.3 | 0.5 | 1.8 | 4.5 | 3.9 | 1.8 | 0.8 | 0.9 | 3.1 | 1.5 | 2.5 | 1.9 | 3.5 | 3.5 | 3 | 2.3 | 2.8 | 1.6 | 1.7 | 1.8 | 2.4 | 1.4 | 0.9 | 1 |
Totaal vlottende activa
| 167.894 | 175.903 | 194.482 | 199.834 | 212.584 | 220.466 | 229.589 | 233.887 | 242.762 | 218.944 | 205.316 | 198.265 | 164.721 | 141.554 | 125.865 | 121.313 | 123.189 | 130.617 | 104.963 | 108.709 | 113.118 | 123.545 | 132.641 | 130.03 | 125.709 | 120.03 | 121.93 | 114.82 | 113.945 | 109.032 | 96.582 | 98.933 | 99.885 | 94.091 | 97.798 | 99.433 | 96.013 | 96.477 | 95.302 | 86.449 | 85.066 | 83.17 | 83.481 | 78.324 | 78.45 | 78.94 | 73.942 | 78.794 | 76.807 | 74.552 | 72.26 | 74.222 | 79.26 | 75.833 | 74.912 | 80.504 | 77.731 | 69.333 | 61.561 | 58.392 | 59.337 | 59.623 | 66.62 | 73.268 | 71.815 | 75.259 | 70.755 | 72.248 | 67.161 | 66.664 | 65.015 | 69.197 | 60.496 | 55.363 | 52.921 | 50.219 | 45.313 | 37.709 | 39.403 | 37.854 | 38.479 | 35.974 | 37.769 | 31.825 | 23.515 | 26.593 | 25.442 | 23.929 | 22.052 | 22.871 | 25.707 | 33.351 | 29.297 | 30.648 | 34.799 | 37.657 | 31.259 | 30.016 | 37.9 | 40.6 | 35.5 | 34.6 | 44.8 | 38.4 | 30.9 | 32.2 | 35.3 | 36.7 | 32.4 | 28.7 | 33.4 | 43.5 | 29 | 28.3 | 29.4 | 29.7 | 20.9 | 19.1 | 16.4 | 16.2 | 13.9 | 13.5 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 40.083 | 41.218 | 43.643 | 35.717 | 35.903 | 35.788 | 34.556 | 44.244 | 35.684 | 46.92 | 36.403 | 34.965 | 47.585 | 34.187 | 33.313 | 33.736 | 33.633 | 33.936 | 32.333 | 32.019 | 32.682 | 33.233 | 33.723 | 34.408 | 34.705 | 35.289 | 35.735 | 35.766 | 36.211 | 33.009 | 33.649 | 33.597 | 33.851 | 33.081 | 33.182 | 33.023 | 33.414 | 33.865 | 33.713 | 33.869 | 33.63 | 32.693 | 32.792 | 32.523 | 32.294 | 28.567 | 27.302 | 25.596 | 25.356 | 24.373 | 24.899 | 25.633 | 26.311 | 26.189 | 26.769 | 27.037 | 26.391 | 25.177 | 25.299 | 25.803 | 26.352 | 26.201 | 27.411 | 28.253 | 28.602 | 29.355 | 29.612 | 30.232 | 30.362 | 30.971 | 31.404 | 31.323 | 30.221 | 30.544 | 28.07 | 27.292 | 26.682 | 26.69 | 25.635 | 25.626 | 25.419 | 25.708 | 22.701 | 13.608 | 13.454 | 13.626 | 13.932 | 14.422 | 14.189 | 12.582 | 12.828 | 13.046 | 13.371 | 13.762 | 13.795 | 13.458 | 13.072 | 13.327 | 13.3 | 13.5 | 13.3 | 13.4 | 13.3 | 11.4 | 11.4 | 11.2 | 11.4 | 10.4 | 10.3 | 10.3 | 9.2 | 8.9 | 8 | 7.2 | 6.8 | 6.5 | 5.8 | 5.7 | 5.5 | 5.2 | 3.5 | 3.3 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.321 | 13.321 | 13.321 | 11.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.223 | 3.612 | 3.612 | 3.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.299 | 9.299 | 9.299 | 9.299 | 9.299 | 9.299 | 9.299 | 9.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.898 | 0.979 | 1.062 | 1.145 | 1.228 | 1.311 | 2.175 | 11.939 | 12.174 | 12.409 | 12.625 | 1.823 | 1.91 | 1.997 | 2.085 | 2.174 | 2.262 | 2.351 | 2.441 | 2.532 | 2.622 | 2.713 | 2.807 | 2.9 | 2.994 | 3.088 | 3.886 | 3.993 | 4.101 | 4.213 | 4.336 | 4.459 | 4.582 | 4.703 | 4.822 | 4.94 | 5.059 | 5.174 | 5.283 | 5.392 | 5.501 | 5.603 | 5.689 | 5.776 | 5.862 | 5.949 | 6.022 | 6.096 | 6.169 | 0.087 | 0.113 | 0.139 | 0.166 | 0.2 | 0.237 | 0.275 | 0.313 | 0.364 | 0.421 | 0.478 | 0.536 | 0.609 | 0.69 | 0.772 | 0.853 | 0.958 | 1.075 | 1.192 | 1.309 | 1.462 | 1.632 | 1.803 | 1.973 | 2.186 | 11.569 | 11.754 | 11.312 | 0.757 | 0.719 | 0.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.2 |
Goodwill en immateriële activa
| 0.898 | 0.979 | 1.062 | 1.145 | 1.228 | 1.311 | 2.175 | 25.259 | 25.494 | 25.73 | 24.616 | 1.823 | 1.91 | 1.997 | 2.085 | 2.174 | 2.262 | 2.351 | 2.441 | 2.532 | 2.622 | 2.713 | 2.807 | 2.9 | 2.994 | 3.088 | 7.109 | 7.216 | 7.324 | 7.436 | 7.559 | 7.682 | 7.805 | 7.926 | 8.045 | 8.163 | 8.282 | 8.397 | 8.506 | 8.615 | 8.724 | 8.826 | 8.912 | 8.999 | 9.085 | 9.172 | 9.634 | 9.707 | 9.771 | 0.087 | 0.113 | 0.139 | 0.166 | 0.2 | 0.237 | 0.275 | 0.313 | 0.364 | 0.421 | 0.478 | 0.536 | 0.609 | 0.69 | 0.772 | 0.853 | 0.958 | 10.374 | 10.491 | 10.608 | 10.761 | 10.931 | 11.102 | 11.272 | 11.485 | 11.569 | 11.754 | 11.312 | 0.757 | 0.719 | 0.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.2 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.6 | 0.6 | 0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.279 | -2.151 | -2.55 | -2.558 | -2.572 | -2.539 | -3.218 | -1.983 | -1.668 | -1.644 | 0 | -1.847 | -1.852 | -1.841 | -3.565 | -1.501 | -1.501 | -1.501 | -2.999 | -1.847 | -1.846 | -1.845 | -2.61 | -1.48 | -1.565 | -1.563 | -1.916 | 0 | -1.46 | -1.458 | -2,446.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.753 | 4.432 | 3.049 | 2.907 | 2.461 | 2.641 | 0.711 | 0.662 | 0.747 | 0.857 | 0.678 | 1.74 | 1.686 | 1.647 | 0.284 | 0.285 | 0.281 | 0.284 | 0.384 | 0.384 | 0.384 | 0.384 | 0.341 | 0.513 | 1.361 | 1.11 | 0.283 | 0.555 | 0.236 | 0.236 | 0.18 | 0.27 | 0.262 | 0.233 | 0.31 | 2.279 | 2.151 | 2.55 | 2.558 | 2.572 | 2.539 | 3.218 | 1.983 | 1.668 | 1.644 | 0 | 1.847 | 1.852 | 1.841 | 3.478 | 1.501 | 1.501 | 1.501 | 2.799 | 1.847 | 1.846 | 1.845 | 2.61 | 1.48 | 1.565 | 1.563 | 1.916 | 0 | 1.46 | 1.458 | 2,446.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.214 | 1.262 | 1.305 | 6.972 | 7.66 | 8.42 | 10.173 | 1.152 | 11.366 | 1.18 | 12.626 | 12.81 | 1.086 | 14.189 | 8.388 | 8.334 | 8.883 | 8.291 | 7.735 | 7.416 | 6.383 | 1.589 | 1.583 | 1.679 | 1.614 | 1.713 | 1.076 | 1.103 | 1.094 | 1.473 | 1.041 | 0.844 | 0.979 | 1.531 | 1.185 | 1.103 | 1.156 | 1.32 | 1.225 | 1.067 | 1.003 | 0.79 | 0.783 | 0.759 | 0.797 | 0.91 | 0.848 | 0.883 | 0.767 | 0.634 | 0.543 | 0.561 | 0.657 | 0.846 | 0.681 | 0.776 | 0.73 | 0.822 | 0.619 | 0.621 | 0.568 | 0.699 | 0.828 | 0.867 | 1.02 | 1.034 | 0.975 | 0.982 | 0.995 | 1.006 | 0.945 | 1.233 | 1.339 | 1.548 | 1.96 | 2.035 | 1.96 | 1.387 | 1.65 | 1.92 | 1.205 | 1.317 | 1.23 | 4.848 | 4.794 | 4.887 | 5.223 | 5.346 | 5.718 | 5.399 | 5.975 | 6.5 | 6.397 | 6.525 | 7.234 | 7.717 | 5.706 | 5.997 | 7.2 | 7.4 | 7 | 7.3 | 6 | 6.1 | 5.9 | 5.2 | 3 | 4.3 | 3.9 | 3.1 | 2.7 | 2.4 | 2.6 | 2.8 | 3 | 2.9 | 3.3 | 3.3 | 2.4 | 0.4 | 0.3 | 0.2 |
Totaal niet-vlottende activa
| 50.948 | 47.891 | 49.059 | 46.741 | 47.251 | 48.161 | 47.614 | 71.317 | 73.291 | 74.687 | 74.323 | 51.939 | 52.867 | 52.62 | 44.07 | 45.128 | 45.658 | 45.462 | 43.494 | 42.95 | 42.67 | 37.919 | 38.454 | 39.5 | 40.674 | 41.2 | 44.202 | 44.639 | 44.865 | 42.154 | 42.429 | 42.393 | 42.896 | 42.771 | 42.721 | 42.289 | 42.851 | 43.581 | 43.444 | 43.551 | 43.358 | 42.309 | 42.488 | 42.281 | 42.176 | 38.649 | 37.784 | 36.186 | 35.894 | 25.008 | 25.556 | 26.334 | 27.134 | 27.035 | 27.687 | 28.088 | 27.435 | 26.363 | 26.338 | 26.902 | 27.455 | 27.509 | 28.929 | 29.892 | 30.475 | 31.347 | 40.961 | 41.706 | 41.965 | 42.738 | 43.281 | 43.658 | 42.832 | 43.578 | 41.599 | 41.08 | 39.954 | 28.834 | 28.004 | 28.265 | 26.624 | 27.025 | 23.931 | 18.456 | 18.248 | 18.513 | 19.154 | 19.768 | 19.907 | 17.98 | 18.803 | 19.546 | 19.768 | 20.288 | 21.029 | 21.175 | 18.778 | 19.325 | 20.5 | 20.9 | 20.3 | 20.7 | 19.3 | 17.5 | 17.3 | 16.4 | 14.4 | 14.7 | 14.2 | 13.4 | 11.9 | 11.3 | 10.6 | 10 | 9.8 | 9.4 | 9.2 | 9.1 | 7.9 | 5.6 | 3.9 | 3.7 |
Totaal activa
| 218.842 | 223.794 | 243.541 | 246.574 | 259.835 | 268.627 | 277.203 | 305.204 | 316.053 | 293.631 | 279.639 | 250.204 | 217.588 | 194.173 | 169.934 | 166.44 | 168.847 | 176.079 | 148.457 | 151.659 | 155.789 | 161.465 | 171.094 | 169.53 | 166.383 | 161.23 | 166.132 | 159.459 | 158.81 | 151.186 | 139.011 | 141.326 | 142.781 | 136.862 | 140.52 | 141.722 | 138.864 | 140.059 | 138.746 | 130 | 128.424 | 125.479 | 125.969 | 120.605 | 120.626 | 117.589 | 111.726 | 114.98 | 112.701 | 99.56 | 97.816 | 100.556 | 106.394 | 102.867 | 102.6 | 108.592 | 105.165 | 95.696 | 87.899 | 85.294 | 86.793 | 87.131 | 95.549 | 103.16 | 102.29 | 106.606 | 111.716 | 113.954 | 109.125 | 109.402 | 108.296 | 112.855 | 103.328 | 98.94 | 94.52 | 91.299 | 85.267 | 66.543 | 67.407 | 66.12 | 65.103 | 62.999 | 61.7 | 50.281 | 41.763 | 45.106 | 44.597 | 43.696 | 41.958 | 40.851 | 44.51 | 52.898 | 49.065 | 50.936 | 55.828 | 58.832 | 50.037 | 49.341 | 58.4 | 61.5 | 55.8 | 55.3 | 64.1 | 55.9 | 48.2 | 48.6 | 49.7 | 51.4 | 46.6 | 42.1 | 45.3 | 54.8 | 39.6 | 38.3 | 39.2 | 39.1 | 30.1 | 28.2 | 24.3 | 21.8 | 17.8 | 17.2 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 46.622 | 50.593 | 51.597 | 70.229 | 74.636 | 67.618 | 69.149 | 80.336 | 95.284 | 96.039 | 97.992 | 86.719 | 77.247 | 62.656 | 48.646 | 44.483 | 44.653 | 55.771 | 37.639 | 34.953 | 36.241 | 45.627 | 53.74 | 52.661 | 50.749 | 49.326 | 46.264 | 45.469 | 50.615 | 44.859 | 37.857 | 38.32 | 40.064 | 37.012 | 39.305 | 39.562 | 38.213 | 35.838 | 34.357 | 30.467 | 30.976 | 27.141 | 30.156 | 27.503 | 32.746 | 31.347 | 24.096 | 27.062 | 24.7 | 20.234 | 15.52 | 12.621 | 18.598 | 18.831 | 15.054 | 18.721 | 22.678 | 19.072 | 16.473 | 13.269 | 11.934 | 10.532 | 10.471 | 15.531 | 17.485 | 19.722 | 16.914 | 18.066 | 14.823 | 15.474 | 15.714 | 20.485 | 19.088 | 13.445 | 10.239 | 11.954 | 10.572 | 7.395 | 7.635 | 8.415 | 9.231 | 7.475 | 7.034 | 7.029 | 5.646 | 7.331 | 7.82 | 7.428 | 4.517 | 5.26 | 4.555 | 10.193 | 8.327 | 8.571 | 11.335 | 12.474 | 9.45 | 7.716 | 10.1 | 12.1 | 8.4 | 9.3 | 14.8 | 12.3 | 8.1 | 7.7 | 8 | 7.9 | 8.3 | 4 | 9 | 14.9 | 5.1 | 6.9 | 6.2 | 9.4 | 4.9 | 3.4 | 2.9 | 2.1 | 2.8 | 3.7 |
Kortlopende schulden
| 78.305 | 76.251 | 13.17 | 7.308 | 56.105 | 61.624 | 111.26 | 7.329 | 13.185 | 11.911 | 11.779 | 11.193 | 10.924 | 4.299 | 13.789 | 12.84 | 12.086 | 6.931 | 8.899 | 9.075 | 8.434 | 2.631 | 4.965 | 5.551 | 5.276 | 2.976 | 5.169 | 5.863 | 4.177 | 2.063 | 3.346 | 3.192 | 3.12 | 2.915 | 1.589 | 1.524 | 1.536 | 1.411 | 1.396 | 3.28 | 2.893 | 2.892 | 0.815 | 0.809 | 0.332 | 0.33 | 0.327 | 0.324 | 0.322 | 0.346 | 0.384 | 0.71 | 2.944 | 1.093 | 1.261 | 1.32 | 1.183 | 1.135 | 1.159 | 20.864 | 2.172 | 2.092 | 2.164 | 2.312 | 2.605 | 2.923 | 3.114 | 3.297 | 3.258 | 3.219 | 2.927 | 2.388 | 2.858 | 2.838 | 1.911 | 1.571 | 1.534 | 1.368 | 1.84 | 2.01 | 1.013 | 1.07 | 1.102 | 0.92 | 0.983 | 1.052 | 1.138 | 1.193 | 9.657 | 0.921 | 14.808 | 17.809 | 17.168 | 18.019 | 19.152 | 21.384 | 1.884 | 1.893 | 1.8 | 1.8 | 2 | 2.3 | 3 | 2.2 | 2.3 | 2.2 | 2 | 1.9 | 1.9 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 | 1.3 | 1.3 | 0.4 | 0.5 | 0.6 | 0.9 | 0.9 | 0.9 |
Belastingschulden
| 4.982 | 0.898 | 1.168 | 0.769 | 0.411 | 1.042 | 0.707 | 1.296 | 1.101 | 0.803 | 0.743 | 1.479 | 1.94 | 1.332 | 0.454 | 0.45 | 0.246 | 0.469 | 0.103 | 0.091 | 0.042 | 0.061 | 1.882 | 1.599 | 1.742 | 1.655 | 1.786 | 0.253 | 0.269 | 0.07 | 0.258 | 0.055 | 0.044 | 0 | 0.211 | 0.467 | 0.008 | 0 | 0.354 | 0.032 | 0.385 | 0.081 | 0.127 | 0.234 | 0.101 | 0.238 | 1.155 | 0.615 | 0.57 | 0 | 0.205 | 0.209 | 0.231 | 0 | 0.179 | 0.376 | 0.846 | 1.289 | 0 | 0.125 | 0 | 0.273 | 0 | 0 | 0.509 | 555.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.165 | 13.85 | 3.14 | 3.922 | 5.542 | 8.063 | 12.004 | 13.422 | 14.48 | 11.395 | 9.419 | 6.791 | 2.172 | 0.424 | 0.454 | 0.45 | 0.246 | 0.162 | -4.104 | -4.192 | -3.871 | 0.14 | 0.135 | 0.141 | 0.171 | 0.201 | 0.234 | 0.239 | 0.23 | 0.22 | 0.213 | 0.205 | 0.197 | 0.188 | 0.18 | 0.171 | 0.161 | 0.151 | 0.145 | 0.122 | 5.97 | 6.634 | 5.481 | 6.432 | 6.16 | -0.321 | 4.828 | 5.33 | 5.588 | -0.219 | -0.217 | -0.338 | -0.609 | -0.832 | -1 | -1.059 | -0.886 | -0.874 | -0.898 | -1.715 | -0.884 | -0.952 | 0 | 0 | 3.755 | 4.881 | 0 | 0 | 4 | 4.855 | 0 | 4.426 | 3.287 | 3.907 | 3.568 | 3.317 | 3.009 | 3.945 | 4.006 | 3.781 | 3.137 | 0 | 0 | 0 | 2.332 | 4.137 | 3.153 | 3.026 | 2.37 | 2.515 | 0 | 0 | 1.648 | 1.93 | 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 | 0 | 0 |
Overige kortlopende verplichtingen
| 23.391 | 24.224 | 26.839 | 11.87 | 5.287 | 20.005 | 4.553 | 15.531 | 4.65 | 12.354 | 7.537 | 7.442 | 5.35 | 16.604 | 4.593 | 5.271 | 3.813 | 6.877 | 2.591 | 3.814 | 4.044 | 7.148 | 2.552 | 3.866 | 3.089 | 5.421 | 3.395 | 5.148 | 5.16 | 8.399 | 4.84 | 5.344 | 5.156 | 5.872 | 6.736 | 7.499 | 6.57 | 6.159 | 6.053 | 6.63 | 5.86 | 6.885 | 5.685 | 6.529 | 6.39 | 6.215 | 4.005 | 5.046 | 5.349 | 4.351 | 3.781 | 3.601 | 3.341 | 4.332 | 4.309 | 4.23 | 3.712 | 5.669 | 2.937 | 3.087 | 3.104 | 3.159 | 3.594 | 4.569 | 3.755 | -549.944 | 3.874 | 4.508 | 4.386 | 5.099 | 4.468 | 4.697 | 3.764 | 4.746 | 4.074 | 4.35 | 3.45 | 4.353 | 6.269 | 5.332 | 3.77 | 4.541 | 4.996 | 3.068 | 3.483 | 5.56 | 4.029 | 3.405 | 2.698 | 2.532 | 2.207 | 2.325 | 1.684 | 2.102 | 2.138 | 2.308 | 1.592 | 1.917 | 1.6 | 2.8 | 2.5 | 2.3 | 2 | 1.8 | 1.4 | 1.6 | 1.4 | 1.8 | 1.2 | 1.7 | 1.8 | 2.1 | 1.6 | 1.5 | 1.3 | 1 | 1.6 | 1.9 | 1.6 | 0.7 | 1.4 | 1.3 |
Totaal kortlopende verplichtingen
| 145.416 | 145.889 | 85.187 | 91.468 | 143.46 | 152.309 | 198.409 | 114.507 | 129.58 | 132.501 | 127.527 | 113.246 | 97.584 | 85.315 | 67.481 | 63.043 | 60.798 | 70.048 | 49.232 | 47.933 | 48.761 | 55.607 | 63.139 | 63.677 | 60.856 | 59.378 | 56.614 | 56.972 | 60.45 | 55.611 | 46.515 | 47.117 | 48.385 | 45.986 | 47.842 | 49.052 | 46.326 | 43.409 | 42.161 | 40.408 | 40.113 | 36.998 | 36.784 | 35.075 | 39.569 | 38.129 | 29.583 | 33.047 | 30.942 | 24.93 | 19.89 | 17.143 | 25.114 | 24.256 | 20.802 | 24.647 | 28.419 | 27.165 | 20.568 | 37.344 | 17.211 | 16.055 | 16.228 | 22.411 | 24.355 | 28.081 | 23.903 | 25.871 | 22.467 | 23.791 | 23.11 | 27.57 | 25.709 | 21.029 | 16.224 | 17.875 | 15.557 | 13.116 | 15.744 | 15.758 | 14.015 | 13.086 | 13.133 | 11.017 | 10.112 | 13.943 | 12.986 | 12.026 | 16.871 | 8.713 | 21.57 | 30.328 | 27.179 | 28.692 | 32.625 | 36.166 | 12.926 | 11.526 | 13.5 | 16.7 | 12.9 | 13.9 | 19.8 | 16.3 | 11.8 | 11.5 | 11.4 | 11.6 | 11.4 | 7.1 | 12.2 | 18.3 | 8 | 9.6 | 8.8 | 11.7 | 6.9 | 5.8 | 5.1 | 3.7 | 5.1 | 5.9 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10.312 | 11.445 | 88.498 | 86.201 | 47.586 | 47.859 | 10.182 | 98.935 | 94.714 | 70.808 | 63.637 | 61.98 | 48.774 | 46.439 | 41.588 | 43.464 | 48.625 | 45.704 | 38.565 | 42.554 | 46.564 | 45.574 | 48.834 | 46.294 | 45.358 | 41.082 | 43.338 | 36.394 | 32.866 | 30.557 | 29.028 | 30.176 | 30.522 | 26.79 | 29.084 | 28.114 | 29.42 | 34.655 | 34.128 | 27.636 | 26.422 | 26.622 | 28.971 | 25.524 | 22.35 | 21.152 | 24.136 | 23.752 | 24.161 | 18.982 | 24.063 | 29.729 | 27.768 | 25.346 | 29.345 | 31.987 | 25.61 | 18.257 | 18.466 | 0.506 | 22.661 | 23.759 | 31.76 | 32.929 | 31.627 | 32.663 | 33.426 | 34.017 | 33.548 | 33.333 | 33.738 | 33.927 | 26.986 | 27.557 | 27.852 | 23.258 | 21.944 | 5.826 | 5.551 | 5.519 | 7.013 | 7.004 | 6.986 | 1.927 | 2.224 | 4.014 | 6.535 | 8.238 | 2.792 | 10.459 | 1.437 | 1.658 | 1.897 | 1.985 | 2.194 | 1.742 | 16.346 | 16.47 | 22.9 | 23.3 | 22.2 | 20.9 | 25.3 | 20.8 | 18 | 18.8 | 20 | 21.5 | 17.1 | 17.2 | 16.5 | 21 | 17.4 | 15.3 | 17.8 | 15.4 | 11.8 | 11.4 | 8.7 | 8 | 3.8 | 7.2 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -5.839 | 0 | 0 | 0 | -6.007 | 0 | 9.653 | 0.579 | 0.579 | 0 | 0 | 0 | -6.249 | 0.405 | 0.405 | 0.405 | 0.453 | 0.453 | 0.453 | 0.453 | 0.179 | 0.217 | 0.255 | 0.293 | 0.331 | 0.363 | 0.419 | 0.487 | 0.555 | 0.617 | 0.677 | 0.736 | 0.795 | 0.848 | 0.899 | 0.95 | 1 | 1.043 | 1.084 | 1.191 | 1.176 | 1.158 | 1.138 | 1.117 | 1.096 | 1.073 | 1.016 | 0.896 | 0.736 | 0.733 | 0.73 | 0.726 | 0.723 | 0.635 | 0.397 | -0.343 | -0.569 | -3.711 | -0.251 | -1.31 | -1.491 | -1.722 | -1.949 | -1.879 | -2.126 | -1.899 | -2.23 | -2.682 | -3.125 | -3.56 | -2.543 | -2.487 | -2.804 | -3.115 | -2.313 | -2.377 | -1.239 | -1.36 | -0.613 | -0.199 | -0.3 | -0.458 | -0.602 | -0.756 | -0.906 | -1.069 | -1.271 | -1.157 | -1.225 | -1.437 | -1.658 | -1.897 | -1.985 | 0 | 0 | 0 | 0 | 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 | 5.839 | 0 | 0 | 0 | 6.007 | 0.364 | 0.579 | 0.579 | 0.579 | 0 | 0 | 0 | 6.249 | 0.142 | 0.041 | 0.186 | 0.188 | 0.219 | 0.183 | 0.171 | 0.162 | 0.5 | 0.516 | 0.455 | 0.498 | 0.977 | 1.349 | 1.364 | 1.361 | 0.911 | 1.393 | 1.319 | 1.356 | 1.195 | 2.488 | 2.55 | 2.55 | 3.218 | 3.218 | 3.218 | 3.218 | 2.3 | 2.92 | 2.915 | 2.947 | 3.495 | 3.486 | 3.486 | 3.478 | 2.799 | 2.799 | 2.799 | 2.799 | 2.447 | 2.447 | 2.61 | 2.61 | 2.919 | 1.916 | 1.916 | 1.916 | 2.301 | 2.301 | 2.301 | 2.446 | 2.691 | 2.691 | 2.691 | 2.537 | 2.459 | 2.459 | 2.459 | 2.459 | 2.847 | 2.847 | 1.669 | 1.669 | 1.266 | 1.266 | 1.266 | 1.266 | 1.185 | 1.185 | 1.185 | 1.185 | 1.225 | 1.225 | 1.225 | 1.225 | 1.348 | 1.348 | 1.348 | 1.348 | 1.277 | 1.277 | 1.277 | 1.277 | 1.2 | 1.2 | 1.2 | 1.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.6 | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.259 | 0.388 | 0.489 | 0.252 | 0.25 | 0.368 | 0.369 | 0.361 | 1.325 | 1.409 | 1.376 | 1.88 | 1.851 | 1.87 | 1.839 | 1.274 | 1.248 | 1.263 | 1.237 | 1.68 | 1.644 | 1.835 | 1.837 | 1.882 | 1.886 | 1.96 | 2.001 | 1.627 | 1.766 | 1.784 | 1.426 | 1.514 | 2.241 | 1.859 | 2.537 | 2.584 | 2.673 | 5.31 | 2.86 | 2.987 | 3.162 | 6.453 | 3.264 | 3.287 | 1.69 | 6.324 | 1.859 | 1.924 | 2.884 | 0.413 | 0 | 0 | 0 | 0.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.024 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0.6 | 0.4 | 0.2 |
Totaal niet-vlottende verplichtingen
| 10.571 | 11.833 | 88.987 | 86.453 | 47.837 | 48.228 | 10.915 | 99.875 | 96.618 | 72.796 | 65.013 | 63.86 | 50.625 | 48.309 | 43.569 | 44.78 | 50.059 | 47.155 | 40.021 | 44.416 | 48.379 | 47.571 | 50.672 | 48.177 | 47.244 | 43.042 | 46.316 | 39.37 | 35.995 | 33.702 | 31.982 | 33.76 | 34.082 | 30.8 | 32.816 | 33.186 | 34.643 | 39.965 | 40.205 | 33.841 | 32.802 | 33.075 | 34.535 | 31.732 | 28.071 | 27.476 | 30.562 | 30.178 | 30.531 | 23.608 | 27.595 | 33.259 | 31.293 | 28.868 | 32.426 | 34.831 | 28.22 | 20.867 | 21.385 | 2.421 | 24.577 | 25.674 | 34.061 | 35.23 | 33.928 | 35.11 | 36.118 | 36.708 | 36.239 | 35.87 | 36.196 | 36.386 | 29.445 | 30.016 | 30.699 | 26.105 | 23.613 | 7.495 | 6.817 | 6.785 | 8.279 | 8.27 | 8.171 | 3.112 | 3.409 | 5.199 | 7.761 | 9.463 | 4.017 | 11.684 | 2.784 | 3.006 | 3.245 | 3.332 | 3.471 | 3.019 | 17.623 | 17.747 | 24.1 | 24.5 | 23.4 | 22.1 | 26 | 21.6 | 18.8 | 19.5 | 20.8 | 22.3 | 18 | 18 | 17.1 | 21.6 | 18.1 | 15.9 | 18.3 | 16 | 12.4 | 12 | 9.3 | 8.6 | 4.2 | 7.4 |
Totaal passiva
| 155.987 | 157.722 | 174.173 | 177.92 | 191.297 | 200.536 | 209.324 | 214.382 | 226.198 | 205.297 | 192.54 | 177.106 | 148.209 | 133.624 | 111.05 | 107.823 | 110.857 | 117.203 | 89.253 | 92.349 | 97.14 | 103.177 | 113.811 | 111.854 | 108.099 | 102.42 | 102.93 | 96.342 | 96.446 | 89.314 | 78.497 | 80.877 | 82.466 | 76.786 | 80.658 | 82.238 | 80.969 | 83.373 | 82.366 | 74.249 | 72.915 | 70.073 | 71.319 | 66.806 | 67.64 | 65.605 | 60.145 | 63.225 | 61.473 | 48.538 | 47.485 | 50.401 | 56.407 | 53.124 | 53.228 | 59.478 | 56.64 | 48.032 | 41.953 | 39.765 | 41.787 | 41.729 | 50.289 | 57.641 | 58.283 | 63.191 | 60.02 | 62.579 | 58.707 | 59.661 | 59.306 | 63.956 | 55.154 | 51.046 | 46.923 | 43.98 | 39.17 | 20.611 | 22.56 | 22.543 | 22.294 | 21.356 | 21.304 | 14.128 | 13.521 | 19.143 | 20.747 | 21.489 | 20.889 | 20.398 | 24.355 | 33.333 | 30.424 | 32.024 | 36.096 | 39.184 | 30.549 | 29.274 | 37.6 | 41.2 | 36.3 | 36 | 45.8 | 37.9 | 30.6 | 31 | 32.2 | 33.9 | 29.4 | 25.1 | 29.3 | 39.9 | 26.1 | 25.5 | 27.1 | 27.7 | 19.3 | 17.8 | 14.4 | 12.3 | 9.3 | 13.3 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.06 | 0.06 | 0.06 | 0.06 | 0.044 | 0.043 | 0.043 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.041 | 0.041 | 0.041 | 0.041 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.037 | 0.036 | 0.031 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 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
| 20.269 | 23.558 | 26.933 | 26.334 | 26.306 | 26.044 | 25.79 | 48.868 | 47.996 | 46.619 | 45.978 | 48.702 | 45.552 | 36.755 | 35.189 | 34.94 | 34.313 | 35.214 | 35.576 | 35.793 | 35.132 | 34.771 | 33.79 | 34.385 | 35.109 | 35.636 | 40.028 | 39.997 | 39.261 | 38.878 | 37.62 | 37.668 | 37.634 | 37.488 | 37.439 | 37.22 | 36.064 | 35.405 | 35.229 | 34.665 | 34.518 | 34.502 | 34.079 | 33.335 | 32.55 | 31.583 | 31.263 | 31.48 | 30.997 | 31.09 | 30.441 | 30.355 | 30.197 | 29.956 | 29.676 | 29.422 | 28.836 | 27.978 | 26.263 | 25.848 | 25.331 | 25.733 | 25.596 | 25.862 | 24.357 | 23.777 | 32.067 | 31.754 | 31.061 | 30.388 | 29.733 | 29.656 | 28.948 | 28.69 | 28.472 | 28.194 | 26.973 | 26.808 | 25.746 | 24.476 | 23.146 | 22.109 | 20.922 | 19.494 | 17.681 | 16.374 | 14.385 | 12.742 | 11.604 | 10.988 | 10.69 | 10.099 | 9.175 | 9.446 | 10.267 | 10.182 | 10.023 | 10.602 | 11.4 | 10.8 | 10.1 | 9.8 | 8.8 | 8.6 | 8.2 | 8.1 | 8.1 | 8.1 | 7.8 | 7.6 | 7.1 | 6.3 | 5 | 4.4 | 3.7 | 3 | 2.4 | 2 | 1.6 | 1.1 | 0.1 | 3.1 |
Overige gereserveerde algehele resultaten
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -81.503 | 0 | 0 | 0 | -78.985 | 0 | 0 | 0 | -74.222 | 0 | 0 | 0 | -69.291 | 0 | 0 | 0 | -64.733 | 0 | 0 | 0 | -60.5 | 0 | 0 | -0 | -55.472 | 0 | 0 | -0 | -51.138 | -0 | -0 | 0 | -46.463 | 0 | 0 | 0 | -47.871 | 0 | 0 | 0 | -43.945 | 0 | 0 | 0 | -40.624 | 0 | 0 | 0 | -36.717 | -33.13 | -33.13 | -33.13 | -33.13 | -29.343 | -29.343 | -29.343 | -29.343 | -25.31 | -25.31 | -25.31 | -25.31 | -23.373 | -23.373 | -23.373 | -23.373 | -20.124 | -20.124 | -20.124 | -20.124 | -12.685 | -12.685 | -12.685 | -12.685 | -11.816 | -11.816 | -11.816 | -11.816 | -9.91 | -9.91 | -9.91 | -9.91 | -8.887 | -8.887 | -8.391 | -7.916 | -7.1 | -7 | -6.6 | -6.1 | -5.5 | -5.5 | -4.8 | -4.6 | -4.1 | -4.1 | -3.4 | -3.4 | -2.6 | -2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 42.525 | 42.453 | 42.374 | 42.259 | 42.171 | 41.987 | 42.029 | 41.893 | 41.799 | 41.654 | 41.061 | 24.352 | 23.785 | 23.751 | 23.652 | 23.635 | 23.635 | 23.62 | 23.585 | 23.474 | 23.474 | 23.474 | 23.451 | 23.248 | 23.132 | 23.132 | 23.132 | 23.079 | 23.062 | 87.686 | 22.853 | 22.739 | 22.639 | 83.046 | 22.381 | 22.222 | 21.79 | 21.24 | 21.11 | 21.046 | 20.95 | 72.003 | 20.531 | 20.424 | 20.396 | 66.824 | 20.278 | 20.235 | 20.192 | 67.763 | 19.851 | 19.761 | 19.752 | 63.694 | 19.657 | 19.654 | 19.652 | 60.271 | 19.645 | 19.643 | 19.637 | 56.347 | 52.755 | 52.749 | 52.743 | 19.6 | 48.934 | 48.926 | 48.663 | 48.658 | 44.529 | 44.514 | 44.497 | 44.477 | 42.46 | 42.46 | 42.46 | 42.46 | 39.186 | 39.186 | 39.186 | 39.18 | 31.724 | 29.308 | 23.214 | 22.245 | 21.253 | 21.253 | 21.253 | 21.253 | 19.347 | 19.347 | 19.347 | 19.347 | 18.323 | 18.323 | 17.827 | 17.353 | 16.5 | 9.5 | 16 | 9.5 | 15 | 14.9 | 14.2 | 14.1 | 13.5 | 13.5 | 12.8 | 12.8 | 11.5 | 11.2 | 8.5 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.3 | 8.4 | 8.4 | 0.8 |
Totaal eigen vermogen van aandeelhouders
| 62.854 | 66.072 | 69.368 | 68.654 | 68.538 | 68.091 | 67.879 | 90.822 | 89.855 | 88.334 | 87.099 | 73.097 | 69.379 | 60.549 | 58.884 | 58.617 | 57.99 | 58.876 | 59.204 | 59.31 | 58.648 | 58.287 | 57.283 | 57.676 | 58.283 | 58.81 | 63.202 | 63.118 | 62.364 | 61.872 | 60.514 | 60.449 | 60.315 | 60.076 | 59.862 | 59.484 | 57.895 | 56.685 | 56.379 | 55.751 | 55.509 | 55.406 | 54.65 | 53.799 | 52.986 | 51.984 | 51.581 | 51.755 | 51.229 | 51.021 | 50.331 | 50.155 | 49.987 | 49.744 | 49.371 | 49.114 | 48.526 | 47.663 | 45.947 | 45.529 | 45.005 | 45.402 | 45.259 | 45.519 | 44.007 | 43.415 | 51.696 | 51.375 | 50.418 | 49.741 | 48.99 | 48.899 | 48.174 | 47.895 | 47.597 | 47.318 | 46.097 | 45.932 | 44.847 | 43.577 | 42.246 | 41.203 | 39.999 | 36.153 | 28.242 | 25.963 | 23.85 | 22.207 | 21.07 | 20.453 | 20.156 | 19.564 | 18.641 | 18.911 | 19.732 | 19.647 | 19.488 | 20.067 | 20.8 | 20.3 | 19.5 | 19.3 | 18.3 | 18 | 17.6 | 17.6 | 17.5 | 17.5 | 17.2 | 17 | 16 | 14.9 | 13.5 | 12.8 | 12.1 | 11.4 | 10.8 | 10.4 | 9.9 | 9.5 | 8.5 | 3.9 |
Totaal eigen vermogen
| 62.854 | 66.072 | 69.368 | 68.654 | 68.538 | 68.091 | 67.879 | 90.822 | 89.855 | 88.334 | 87.099 | 73.097 | 69.379 | 60.549 | 58.884 | 58.617 | 57.99 | 58.876 | 59.204 | 59.31 | 58.648 | 58.287 | 57.283 | 57.676 | 58.283 | 58.81 | 63.202 | 63.118 | 62.364 | 61.872 | 60.514 | 60.449 | 60.315 | 60.076 | 59.862 | 59.484 | 57.895 | 56.685 | 56.379 | 55.751 | 55.509 | 55.406 | 54.65 | 53.799 | 52.986 | 51.984 | 51.581 | 51.755 | 51.229 | 51.021 | 50.331 | 50.155 | 49.987 | 49.744 | 49.371 | 49.114 | 48.526 | 47.663 | 45.947 | 45.529 | 45.005 | 45.402 | 45.259 | 45.519 | 44.007 | 43.415 | 51.696 | 51.375 | 50.418 | 49.741 | 48.99 | 48.899 | 48.174 | 47.895 | 47.597 | 47.318 | 46.097 | 45.932 | 44.847 | 43.577 | 42.81 | 41.643 | 40.396 | 36.153 | 28.242 | 25.963 | 23.85 | 22.207 | 21.07 | 20.453 | 20.156 | 19.564 | 18.641 | 18.911 | 19.732 | 19.647 | 19.488 | 20.067 | 20.8 | 20.3 | 19.5 | 19.3 | 18.3 | 18 | 17.6 | 17.6 | 17.5 | 17.5 | 17.2 | 17 | 16 | 14.9 | 13.5 | 12.8 | 12.1 | 11.4 | 10.8 | 10.4 | 9.9 | 9.5 | 8.5 | 3.9 |
Totaal passiva en aandeelhoudersvermogen
| 218.842 | 223.794 | 243.541 | 246.574 | 259.835 | 268.627 | 277.203 | 305.204 | 316.053 | 293.631 | 279.639 | 250.204 | 217.588 | 194.173 | 169.934 | 166.44 | 168.847 | 176.079 | 148.457 | 151.659 | 155.789 | 161.465 | 171.094 | 169.53 | 166.383 | 161.23 | 166.132 | 159.459 | 158.81 | 151.186 | 139.011 | 141.326 | 142.781 | 136.862 | 140.52 | 141.722 | 138.864 | 140.059 | 138.746 | 130 | 128.424 | 125.479 | 125.969 | 120.605 | 120.626 | 117.589 | 111.726 | 114.98 | 112.701 | 99.56 | 97.816 | 100.556 | 106.394 | 102.867 | 102.6 | 108.592 | 105.165 | 95.696 | 87.899 | 85.294 | 86.793 | 87.131 | 95.549 | 103.16 | 102.29 | 106.606 | 111.716 | 113.954 | 109.125 | 109.402 | 108.296 | 112.855 | 103.328 | 98.94 | 94.52 | 91.299 | 85.267 | 66.543 | 67.407 | 66.12 | 65.103 | 62.999 | 61.7 | 50.281 | 41.763 | 45.106 | 44.597 | 43.696 | 41.958 | 40.851 | 44.51 | 52.898 | 49.065 | 50.936 | 55.828 | 58.832 | 50.037 | 49.341 | 58.4 | 61.5 | 55.8 | 55.3 | 64.1 | 55.9 | 48.2 | 48.6 | 49.7 | 51.4 | 46.6 | 42.1 | 45.3 | 54.8 | 39.6 | 38.3 | 39.2 | 39.1 | 30.1 | 28.2 | 24.3 | 21.8 | 17.8 | 17.2 |