Solera National Bancorp, Inc.
OTC:SLRK
9.95 (USD) • At close November 15, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 2.241 | 2.095 | 3.518 | -2.156 | 1.657 | 7.257 | 4.989 | 2.683 | 4.714 | 35.025 | 16.124 | 17.714 | 5.225 | 4.418 | 10.584 | 8.339 | 5.116 | 9.208 | 1.703 | 29.26 | 7.026 | 4.534 | 5.829 | 7.326 | 6.739 | 3.015 | 1.057 | 3.488 | 1.307 | 2.311 | 0.799 | 0.825 | 2.433 | 3.651 | 2.489 | 1.009 | 0.562 | 5.208 | 3.432 | 2.6 | 1.125 | 1.311 | 0.999 | 1.689 | 1.022 | 1.491 | 1.295 | 1.226 | 1.206 | 0.357 | 2.802 | 0.64 | 2.129 | 0.266 | 1.202 | 0.964 | 2.329 | 2.962 | 5.48 | 3.328 | 0.718 | 1.577 | 1.436 | 0.556 | 1.533 | 0.757 | 0.336 | 0.458 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 2.241 | 2.095 | 3.518 | -2.156 | 1.657 | 7.257 | 3.49 | 2.683 | 4.714 | 35.025 | 16.124 | 17.714 | 5.225 | 4.418 | 10.584 | 8.339 | 5.116 | 9.208 | 1.703 | 29.26 | 7.026 | 4.534 | 5.829 | 7.326 | 6.739 | 3.015 | 1.057 | 3.488 | 1.307 | 2.311 | 0.799 | 0.825 | 2.433 | 3.651 | 2.489 | 1.009 | 0.562 | 5.208 | 3.432 | 2.6 | 1.125 | 1.311 | 0.999 | 1.689 | 1.022 | 1.491 | 1.295 | 1.226 | 1.206 | 0.357 | 2.802 | 0.64 | 2.129 | 0.266 | 1.202 | 0.964 | 2.329 | 2.962 | 5.48 | 3.328 | 0.718 | 1.577 | 1.436 | 0.556 | 1.533 | 0.757 | 0.336 | 0.458 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.652 | 0.674 | 0.705 | 0.679 | 0.726 | 0.711 | 0.707 | 0.707 | 0.718 | 0.666 | 0.584 | 0.566 | 0.643 | 0.703 | 0.759 | 0.749 | 0.76 | 0.675 | 0.814 | 0.676 | 0.657 | 0.468 | 0.383 | 0.23 | 0.255 | 0.171 | 1.7 | 0.008 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 9.728 | 10.893 | 10.981 | 13.351 | 11.039 | 9.742 | 16.515 | 13.496 | 10.895 | 10.854 | 0 | 20.131 | 21.315 | 8.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 9.728 | 2.241 | 10.981 | 13.351 | 11.039 | 9.742 | 16.515 | 13.496 | 10.895 | 10.854 | 35.025 | 20.131 | 21.315 | 8.185 | 4.418 | 10.584 | 8.339 | 5.116 | 9.208 | 1.703 | 29.26 | 7.026 | 4.534 | 5.829 | 7.326 | 6.739 | 3.015 | 1.057 | 3.488 | 1.307 | 2.311 | 0.799 | 0.825 | 2.433 | 3.651 | 2.489 | 1.009 | 0.562 | 5.208 | 3.432 | 2.6 | 1.777 | 1.985 | 1.704 | 2.368 | 1.748 | 2.202 | 2.002 | 1.933 | 1.924 | 1.023 | 3.386 | 1.206 | 2.772 | 0.969 | 1.961 | 1.713 | 3.089 | 3.637 | 6.294 | 4.005 | 1.376 | 2.044 | 1.819 | 0.785 | 1.788 | 0.928 | 2.036 | 0.466 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 32.289 | 30.625 | 29.448 | 28.314 | 28.918 | 27.625 | 26.816 | 25.266 | 25.04 | 14.104 | 14.195 | 18.83 | 12.939 | 13.019 | 13.093 | 13.155 | 8.287 | 8.31 | 8.33 | 8.316 | 1.622 | 1.627 | 1.638 | 1.646 | 1.682 | 1.723 | 1.744 | 1.765 | 1.781 | 1.783 | 1.803 | 1.831 | 1.861 | 1.884 | 1.902 | 1.918 | 1.955 | 1.999 | 0.663 | 0.646 | 0.714 | 0.798 | 0.845 | 0.888 | 0.937 | 0.98 | 1.006 | 0.998 | 0.53 | 0.55 | 0.571 | 0.599 | 0.623 | 0.657 | 0.691 | 0.731 | 0.768 | 0.806 | 0.841 | 0.875 | 0.909 | 0.948 | 0.978 | 1.012 | 0.902 | 0.91 | 0.926 | 0.947 | 0.942 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0.095 | 0 | 0 | 0 | 0.161 | 0 | 0 | 0 | 0.228 | 0 | 0 | 0 | 0.295 | 0 | 0 | 0 | 0.362 | 0 | 0.395 | 0.412 | 0.429 | 0.445 | 0.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 1,158.731 | 0 | 0 | 0 | 937.231 | 0 | 0 | 0 | 601.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0.095 | 0 | 0 | 0 | 0.161 | 0 | 0 | 0 | 0.228 | 0 | 0 | 0 | 0.295 | 0 | 0 | 0 | 0.362 | 0 | 0.395 | 0.412 | 0.429 | 0.445 | 0.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 3.799 | 11.803 | 9.031 | 14.807 | 9.167 | 10.571 | 9.317 | 5.453 | 6.222 | 7.188 | 0 | 4.104 | 2.893 | 3.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.652 | 66.341 | 69.839 | 77.648 | 75.375 | 75.739 | 84.71 | 84.921 | 89.141 | 84.498 | 83.195 | 81.877 | 74.29 | 76.682 | 76.313 | 72.876 | 74.974 | 71.302 | 73.441 | 73.026 | 53.718 | 52.484 | 41.557 | 33.156 | 30.554 | 21.601 | 13.861 | 0.525 |
Belastingvorderingen
| 0 | 0 | 0 | 7.562 | 0 | 0 | 0 | 8.583 | 0 | 0 | 0 | 2.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.055 | 66.774 | 70.298 | 78.14 | 75.893 | 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
| 1,117.453 | 1,186.943 | 1,208.449 | 8.803 | 1,122.359 | 1,127.193 | 1,097.659 | 9.686 | 904.736 | 784.056 | 672.726 | 7.745 | 514.738 | 507.578 | 533.609 | 412.053 | 388.052 | 381.772 | 282.72 | 272.066 | 246.937 | 234.687 | 223.48 | 213.113 | 207.023 | 216.129 | 193.276 | 170.912 | 162.365 | 160.899 | 152.98 | 153.233 | 146.591 | 138.524 | 135.006 | 141.371 | 136.481 | 137.606 | 137.648 | 140.232 | 144.682 | -60.45 | -67.186 | -70.727 | -78.585 | -76.355 | -76.745 | -85.708 | -85.451 | -89.691 | -85.069 | -83.794 | -82.5 | -74.947 | -77.373 | -77.044 | -73.644 | -75.78 | -72.143 | -74.316 | -73.935 | -54.666 | -53.462 | -42.569 | -34.058 | -31.464 | -22.527 | -14.807 | -1.467 |
Totaal niet-vlottende activa
| 1,153.541 | 1,229.371 | 1,246.928 | 1,218.217 | 1,160.444 | 1,165.389 | 1,133.792 | 986.219 | 935.998 | 805.348 | 686.921 | 634.441 | 530.57 | 523.807 | 546.702 | 425.208 | 396.339 | 390.082 | 291.05 | 280.41 | 248.559 | 236.314 | 225.118 | 214.854 | 208.705 | 217.852 | 195.02 | 172.838 | 164.146 | 162.682 | 154.783 | 155.292 | 148.452 | 140.408 | 136.908 | 143.584 | 138.436 | 139.605 | 138.311 | 141.24 | 145.396 | 60.45 | 67.186 | 70.727 | 78.585 | 76.355 | 76.745 | 85.708 | 85.451 | 89.691 | 85.069 | 83.794 | 82.5 | 74.947 | 77.373 | 77.044 | 73.644 | 75.78 | 72.143 | 74.316 | 73.935 | 54.666 | 53.462 | 42.569 | 34.058 | 31.464 | 22.527 | 14.807 | 1.467 |
Totaal activa
| 1,163.269 | 1,231.612 | 1,257.909 | 1,231.568 | 1,171.483 | 1,175.131 | 1,150.307 | 999.715 | 946.893 | 816.202 | 721.946 | 654.572 | 551.885 | 531.992 | 551.12 | 435.792 | 404.678 | 395.198 | 300.258 | 282.113 | 277.819 | 243.34 | 229.652 | 220.683 | 216.031 | 224.591 | 198.035 | 173.895 | 167.634 | 163.989 | 157.094 | 156.091 | 149.277 | 142.841 | 140.559 | 146.073 | 139.445 | 140.167 | 143.519 | 144.672 | 147.996 | 167.97 | 168.138 | 169.677 | 172.297 | 170.232 | 169.243 | 153.897 | 154.722 | 154.552 | 146.174 | 145.366 | 140.652 | 140.178 | 139.757 | 140.147 | 136.213 | 140.324 | 137.533 | 132.84 | 132.414 | 96.389 | 87.382 | 67.743 | 54.943 | 48.597 | 36.704 | 26.388 | 19.696 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.963 | 1.376 | 1.55 | 1.221 | 1.457 | 0.863 | 0.67 | 0.53 | 0.399 | 0.43 | 0.59 | 0.557 | 0.205 | 0.408 | 0.351 | 0.439 | 0.327 | 0.303 | 0.426 | 2.033 | 0.533 | 1.908 | 0.08 | 0.047 | 0.029 | 0.031 | 0.017 | 0 |
Kortlopende schulden
| 13.3 | 164.613 | 79.104 | 138.077 | 7.1 | 137.193 | 98.432 | 0 | 37.223 | 72.634 | 0 | 0 | 0 | 4.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.141 | 8.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 564.885 | -162.509 | 563.476 | 784.768 | 556.577 | 582.497 | 593.665 | 592.843 | 576.734 | 554.472 | 0 | 475.157 | 402.983 | 350.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.104 | -10.059 | -1.55 | -1.221 | -1.457 | -0.863 | -0.67 | -0.53 | -0.399 | -0.43 | -0.59 | -0.557 | -0.205 | -0.408 | -0.351 | -0.439 | -0.327 | -0.303 | -0.426 | -2.033 | -0.533 | -1.908 | -0.08 | -0.047 | -0.029 | -0.031 | -0.017 | -0 |
Totaal kortlopende verplichtingen
| 578.185 | 2.104 | 642.58 | 922.845 | 563.677 | 719.69 | 692.097 | 593.281 | 613.957 | 627.106 | 0.033 | 475.157 | 402.983 | 355.375 | 0.054 | 0.05 | 0.068 | 0.084 | 0.112 | 0.12 | 0.127 | 0.124 | 0.126 | 0.132 | 0.16 | 0.181 | 0.14 | 0.13 | 0.158 | 0.151 | 0.131 | 0.103 | 0.144 | 0.127 | 0.112 | 0.088 | 0.102 | 0.079 | 0.072 | 0.618 | 0.078 | 15.104 | 10.059 | 1.55 | 1.221 | 1.457 | 0.863 | 0.67 | 0.53 | 0.399 | 0.43 | 0.59 | 0.557 | 0.205 | 0.408 | 0.351 | 0.439 | 0.327 | 0.303 | 0.426 | 2.033 | 0.533 | 1.908 | 0.08 | 0.047 | 0.029 | 0.031 | 0.017 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 34 | 34 | 34 | 34 | 34 | 34 | 34 | 56.175 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 4 | 7.4 | 3.4 | 3.4 | 5.815 | 4 | 4 | 5 | 5 | 5.5 | 5.5 | 6.5 | 6.5 | 6.5 | 6.5 | 8.5 | 18.308 | 25.447 | 25.307 | 24.574 | 8.5 | 8.5 | 8.5 | 6.5 | 6.5 | 8.5 | 6.5 | 5.5 | 10 | 6.087 | 6.597 | 7.857 | 8.868 | 7.878 | 9.638 | 10.147 | 10.156 | 10.165 | 0.247 | 0.259 | 0.271 | 0.203 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 185.593 | 0 | 0 | 0 | 286.502 | 0 | 0 | 0 | 112.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 4.878 | 0 | 0 | 0 | 4.398 | 0 | 0 | 0 | 2.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 461.919 | 1,113.038 | 500.361 | 4.712 | 508.536 | 353.336 | 360.139 | 1.63 | 279.296 | 132.72 | 663.673 | 0.851 | 88.926 | 118.459 | 498.145 | 383.712 | 354.63 | 347.713 | 254.451 | 237.463 | 234.479 | 201.118 | 188.835 | 181.068 | 176.342 | 185.485 | 165.919 | 145.936 | 135.938 | 136.661 | 130.163 | 127.101 | 123.641 | 117.34 | 114.632 | 121.148 | 114.006 | 115.507 | 117.687 | 119.113 | 123.508 | -6.5 | -8.5 | -18.308 | -25.447 | -25.307 | -24.574 | -8.5 | -8.5 | -8.5 | -6.5 | -6.5 | -8.5 | -6.5 | -5.5 | -10 | -6.087 | -6.597 | -7.857 | -8.868 | -7.878 | -9.638 | -10.147 | -10.156 | -10.165 | -0.247 | -0.259 | -0.271 | -0.203 |
Totaal niet-vlottende verplichtingen
| 495.919 | 1,147.038 | 534.361 | 229.183 | 542.536 | 387.336 | 394.139 | 348.705 | 283.296 | 136.72 | 667.673 | 120.486 | 92.926 | 122.459 | 502.145 | 387.712 | 358.63 | 351.713 | 258.451 | 241.463 | 238.479 | 205.118 | 192.835 | 185.068 | 181.342 | 190.485 | 170.919 | 149.936 | 143.338 | 140.061 | 133.563 | 132.916 | 127.641 | 121.34 | 119.632 | 126.148 | 119.506 | 121.007 | 124.187 | 125.613 | 130.008 | 6.5 | 8.5 | 18.308 | 25.447 | 25.307 | 24.574 | 8.5 | 8.5 | 8.5 | 6.5 | 6.5 | 8.5 | 6.5 | 5.5 | 10 | 6.087 | 6.597 | 7.857 | 8.868 | 7.878 | 9.638 | 10.147 | 10.156 | 10.165 | 0.247 | 0.259 | 0.271 | 0.203 |
Totaal passiva
| 1,074.104 | 1,147.038 | 1,176.941 | 1,152.028 | 1,106.213 | 1,107.026 | 1,086.236 | 941.986 | 897.253 | 763.826 | 667.706 | 595.643 | 495.909 | 477.834 | 502.199 | 387.762 | 358.698 | 351.797 | 258.563 | 241.583 | 238.606 | 205.242 | 192.961 | 185.2 | 181.502 | 190.666 | 171.059 | 150.066 | 143.496 | 140.212 | 133.694 | 133.019 | 127.785 | 121.467 | 119.744 | 126.236 | 119.608 | 121.086 | 124.259 | 126.231 | 130.086 | 149.69 | 150.589 | 152.702 | 154.04 | 151.499 | 148.973 | 133.956 | 134.754 | 134.914 | 126.725 | 126.327 | 122.014 | 120.948 | 121.479 | 121.822 | 116.067 | 120.197 | 118.478 | 114.106 | 112.919 | 78.045 | 68.793 | 48.751 | 35.471 | 29.017 | 16.243 | 5.539 | 1.042 |
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 |
Gewone aandelen
| 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.031 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.023 |
Ingehouden winsten
| 67.163 | 61.667 | 57.44 | 54.42 | 50.877 | 46.24 | 42.562 | 37.978 | 32.994 | 28.094 | 23.008 | 19.809 | 17.185 | 13.786 | 10.722 | 8.718 | 6.87 | 4.753 | 3.507 | 2.784 | 1.912 | 0.96 | 0.059 | -0.778 | -1.519 | -2.168 | -2.611 | -3.052 | -2.755 | -3.051 | -3.343 | -3.543 | -5.628 | -5.894 | -6.216 | -6.67 | -6.989 | -7.638 | -7.973 | -8.448 | -8.849 | -8.407 | -8.384 | -8.015 | -7.377 | -6.739 | -7.178 | -7.359 | -7.472 | -7.546 | -7.679 | -7.64 | -7.806 | -7.965 | -8.065 | -7.882 | -8.298 | -7.805 | -7.913 | -8.016 | -8.007 | -7.746 | -7.222 | -6.74 | -5.977 | -5.631 | -5.099 | -4.526 | -3.779 |
Overige gereserveerde algehele resultaten
| -16.789 | -15.914 | -15.278 | -13.671 | -24.398 | -16.926 | -17.282 | -19.04 | -22.145 | -14.509 | -7.559 | 0.329 | 0 | 1.581 | -0.512 | 0.751 | 0.549 | 1.02 | 0.56 | 0.118 | 0.222 | 0.059 | -0.224 | -0.577 | -0.772 | -0.713 | -0.573 | -0.243 | -0.175 | -0.233 | -0.308 | -0.426 | 0.089 | 0.248 | 0.017 | -0.501 | -0.175 | -0.278 | 0.241 | -0.102 | -0.213 | -0.078 | -0.728 | -1.492 | -0.885 | -0.869 | 1.168 | 1.068 | 1.23 | 0.986 | 0.943 | 0.507 | 0.28 | 1.074 | 0.276 | 0.201 | 2.502 | 2.046 | 1.128 | 0.956 | 1.763 | 0.404 | 0.179 | 0.148 | -0.111 | -0.286 | 0.124 | 0.002 | 0 |
Overige totale aandeelhoudersvermogen
| 38.748 | 38.778 | 38.763 | 38.748 | 38.748 | 38.748 | 38.748 | 38.748 | 38.748 | 38.748 | 38.748 | 38.748 | 38.748 | 38.748 | 38.668 | 38.518 | 38.518 | 37.587 | 37.587 | 37.587 | 37.038 | 37.038 | 36.815 | 36.797 | 36.779 | 36.765 | 30.129 | 27.097 | 27.041 | 27.034 | 27.024 | 27.014 | 27.004 | 26.993 | 26.987 | 26.981 | 26.974 | 26.97 | 26.965 | 26.964 | 26.945 | 26.738 | 26.634 | 26.456 | 26.493 | 26.315 | 26.254 | 26.206 | 26.184 | 26.172 | 26.159 | 26.146 | 26.138 | 26.095 | 26.041 | 25.98 | 25.916 | 25.86 | 25.814 | 25.768 | 25.714 | 25.66 | 25.607 | 25.558 | 25.535 | 25.472 | 25.41 | 25.347 | 22.41 |
Totaal eigen vermogen van aandeelhouders
| 89.165 | 84.574 | 80.968 | 79.54 | 65.27 | 68.105 | 64.071 | 57.729 | 49.64 | 52.376 | 54.24 | 58.929 | 55.976 | 54.158 | 48.921 | 48.03 | 45.98 | 43.401 | 41.695 | 40.53 | 39.213 | 38.098 | 36.691 | 35.483 | 34.529 | 33.925 | 26.976 | 23.829 | 24.138 | 23.777 | 23.4 | 23.072 | 21.492 | 21.374 | 20.815 | 19.837 | 19.837 | 19.081 | 19.26 | 18.441 | 17.91 | 18.28 | 17.549 | 16.975 | 18.257 | 18.733 | 20.27 | 19.941 | 19.968 | 19.638 | 19.449 | 19.039 | 18.638 | 19.23 | 18.278 | 18.325 | 20.146 | 20.127 | 19.055 | 18.734 | 19.495 | 18.344 | 18.589 | 18.992 | 19.472 | 19.58 | 20.461 | 20.849 | 18.654 |
Totaal eigen vermogen
| 89.165 | 84.574 | 80.968 | 79.54 | 65.27 | 68.105 | 64.071 | 57.729 | 49.64 | 52.376 | 54.24 | 58.929 | 55.976 | 54.158 | 48.921 | 48.03 | 45.98 | 43.401 | 41.695 | 40.53 | 39.213 | 38.098 | 36.691 | 35.483 | 34.529 | 33.925 | 26.976 | 23.829 | 24.138 | 23.777 | 23.4 | 23.072 | 21.492 | 21.374 | 20.815 | 19.837 | 19.837 | 19.081 | 19.26 | 18.441 | 17.91 | 18.28 | 17.549 | 16.975 | 18.257 | 18.733 | 20.27 | 19.941 | 19.968 | 19.638 | 19.449 | 19.039 | 18.638 | 19.23 | 18.278 | 18.325 | 20.146 | 20.127 | 19.055 | 18.734 | 19.495 | 18.344 | 18.589 | 18.992 | 19.472 | 19.58 | 20.461 | 20.849 | 18.654 |
Totaal passiva en aandeelhoudersvermogen
| 1,163.269 | 1,231.612 | 1,257.909 | 1,231.568 | 1,171.483 | 1,175.131 | 1,150.307 | 999.715 | 946.893 | 816.202 | 721.946 | 654.572 | 551.885 | 531.992 | 551.12 | 435.792 | 404.678 | 395.198 | 300.258 | 282.113 | 277.819 | 243.34 | 229.652 | 220.683 | 216.031 | 224.591 | 198.035 | 173.895 | 167.634 | 163.989 | 157.094 | 156.091 | 149.277 | 142.841 | 140.559 | 146.073 | 139.445 | 140.167 | 143.519 | 144.672 | 147.996 | 167.97 | 168.138 | 169.677 | 172.297 | 170.232 | 169.243 | 153.897 | 154.722 | 154.552 | 146.174 | 145.366 | 140.652 | 140.178 | 139.757 | 140.147 | 136.213 | 140.324 | 137.533 | 132.84 | 132.414 | 96.389 | 87.382 | 67.743 | 54.943 | 48.597 | 36.704 | 26.388 | 19.696 |